WACHOVIA CORP/ NC
10-K, 1998-03-31
NATIONAL COMMERCIAL BANKS
Previous: PRUCO LIFE INS CO OF NEW JERSEY SINGLE PREMIUM VAR LIFE ACCT, 24F-2NT, 1998-03-31
Next: RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC, 10-K, 1998-03-31





1997 Form 10-K


United States Securities and Exchange Commission
Washington, DC 20549
Annual Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the Fiscal Year Ended December 31, 1997
Commission File Number 1-9021



Wachovia Corporation
- --------------------------------------------------------------------------------

Incorporated in the State of North Carolina

IRS Employer Identification Number 56-1473727
Address and Telephone:
 100 North Main Street, Winston-Salem, North Carolina, 27101,
  (336) 770-5000
  191 Peachtree Street NE, Atlanta, Georgia, 30303, (404) 332-5000


Securities registered pursuant to Section 12(b) of the Act: Common Stock --
$5.00 par value, which is registered on the New York Stock Exchange.


As of February 5, 1998, Wachovia Corporation had 205,872,778 shares of common
stock outstanding. The aggregate market value of Wachovia Corporation common
stock held by nonaffiliates on February 5, 1998 was approximately $16.255
billion and the number of shares held by nonaffiliates was 205,765,238.

Wachovia Corporation (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 and (2) has been subject to such filing requirements for the past 90
days.


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]

Documents Incorporated by Reference
- --------------------------------------------------------------------------------

Portions of the Wachovia Corporation's Proxy Statement for its 1998 Annual
Shareholders' Meeting, which will be filed with the Commission by April 30,
1998 are incorporated by reference into Part III of this report. Portions of
the annual report to shareholders for the year ended December 31, 1997 are
incorporated by reference into Parts I and II as indicated in the table below.
Except for parts of the Wachovia Corporation Annual Report expressly
incorporated herein by reference, this Annual Report is not to be deemed filed
with the Securities and Exchange Commission.

<PAGE>


 Part I                                                               Page
 Item 1  Business:
         Description of Business..........................   1, 20-48, 78-80, 81
         Subsidiaries of Wachovia
         Corporation......................................   Page 2 of Form 10-K
         Average Balance Sheets/
         Interest/Rates.....................................    70-71, 74-75, 76
         Volume and Rate
         Variance Analysis............................................    24, 48
         Securities................................................    26, 57-58
         Loans.............................................    25, 33, 58-59, 77
         Allowance for Loan Losses
         and Loan Loss Experience..................................    33-35, 48
         Deposits.......................................    27-28, 31, 70-71, 76
         Return on Equity and Assets......................................    76
         Short-Term Borrowed Funds........................................    32
 Item 2  Properties........................................  Page 2 of Form 10-K
 Item 3  Legal Proceedings................................................    65
 Item 4  Submission of Matters to a Vote
         of Security Holders............................................    None
 Part II
 Item 5  Market for Registrant's Common Equity
         and Related Stockholder Matters...............................    78-79
 Item 6  Selected Financial Data...................................    72-73, 77


 Part II -- Continued                                                 Page
 Item 7  Management's Discussion and
         Analysis of Financial Condition
         and Results of Operations.................................    20-48, 81
 Item 8  Financial Statements and Supplementary Data...................    43-69
 Item 9  Changes in and Disagreements with
         Accountants on Accounting and
         Financial Disclosure...........................................    None
 Part III
 Item 10 Directors and Executive Officers
         of the Registrant...................................    Proxy Statement
 Item 11 Executive Compensation..............................    Proxy Statement
 Item 12 Security Ownership of
         Certain Beneficial Owners
         and Management......................................    Proxy Statement
 Item 13 Certain Relationships and
         Related Transactions................................    Proxy Statement
 Part IV
 Item 14 Exhibits, Financial Statement Schedules
         and Reports on Form 8-K............................ Page 3 of Form 10-K

                                                1
<PAGE>


Subsidiaries of Wachovia Corporation
- --------------------------------------------------------------------------------

The following table sets forth the subsidiaries of Wachovia Corporation on
December 31, 1997. The common stock of each of these subsidiaries is 100
percent owned by its parent. The financial statements of all subsidiaries are
included in the consolidated statements of Wachovia Corporation and
subsidiaries.


                                                  Organized under the
                                                  laws of the state of:

 Wachovia Bank, N.A.                              the United States
   Wachovia International Banking Corporation     the United States*
   Wachovia Leasing Corporation                   North Carolina
   Wachovia Insurance Services, Inc.              North Carolina
   Greenville Agricultural Credit Corporation     North Carolina
   Wachovia Auto Leasing Company of Georgia       Georgia
   WMCS, Inc.                                     Georgia
   Wachovia Capital Associates, Inc.              Georgia
   Wachovia Insurance Services of South
     Carolina, Inc.                               South Carolina
   First National Properties, Inc.                South Carolina
 Central Fidelity National Bank                   the United States
   Mulberry Corporation                           Virginia
     G.C. Leasing, Inc.                           Virginia
     North Hart Run, Inc.                         Virginia
   New Salem of Virginia, Inc.                    Virginia
   S. Brooke, Corporation                         Virginia
 Central Fidelity Properties, Inc.                Virginia
 Central Fidelity Services, Inc.                  Virginia
 CFB Insurance Agency, Inc.                       Virginia
 1st United Bank                                  Florida
 Island Investment Services                       Florida
 Jefferson National Bank                          the United States
 Jefferson Properties, Inc.                       Virginia
 Southern Provident Life Insurance Company        Arizona
 Atlantic Savings Bank, FSB                       the United States
   Atlantic Mortgage Corporation of South
     Carolina, Inc.                               South Carolina


                                                  Organized under the
                                                  laws of the state of:

 Wachovia Mortgage Company                        North Carolina
   New Salem, Inc.                                North Carolina
 Wachovia Investments, Inc.                       North Carolina
 Wachovia Corporate Services, Inc.                North Carolina
 Wachovia Operational Services Corporation        North Carolina
 Wachovia Trust Services, Inc.                    North Carolina
 The First National Bank of Atlanta (Delaware)    the United States
 Wachovia Bank Card Services, Inc.                Delaware
 Financial Life Insurance Company of Georgia      Georgia
 The Wachovia Insurance Agency of Georgia, Inc.   Georgia
 First Atlanta Lease Liquidating Corporation      Georgia
 Wachovia Corporation of Florida                  Florida
 Wachovia Corporation of Alabama                  Alabama
 Wachovia Corporation of Tennessee                Tennessee
 Wachovia Capital Markets, Inc.                   Georgia
   Wachovia International Capital Corporation     Georgia
     WSH Holdings, Ltd.                           Cayman Islands,
                                                  British West Indies
       Banco Wachovia                             Brazil
   Wachovia International Servicos Limitada       Brazil
 Wachovia Capital Trust I                         Delaware
 Wachovia Capital Trust II                        Delaware
 Wachovia Capital Trust V                         Delaware
 Central Fidelity Capital Trust I                 Delaware
 Wachovia Community Development Corporation       North Carolina
 * Organized under Chapter 25(a) of the Federal Reserve Act of the United
  States

Properties
- --------------------------------------------------------------------------------

The principal offices of the Corporation and Wachovia Bank, N.A., are located
at 100 North Main Street, Winston-Salem, North Carolina, where the company owns
and occupies approximately 535,000 square feet of office space. Offices are
also maintained at 191 Peachtree Street, N.E., Atlanta, Georgia, under a
380,000 square foot office space lease expiring in 2008, and at the Palmetto
Center at 1426 Main Street, Columbia, South Carolina, under a 15,660 square
foot lease expiring
in 2003.


Central Fidelity National Bank occupies approximately 201,665 square feet of
office space in the James Center at 1021 East Cary Street, Richmond, Virginia,
under a lease expiring in 2002.


Jefferson National Bank owns and occupies approximately 37,400 square feet of
office space at 123 East Main Street, Charlottesville, Virginia.

1st United Bank occupies approximately 8,000 square feet of office space at 980
North Federal Highway, Boca Raton, Florida, under a lease expiring in 2002.


The table on page 3 lists the number of banking offices. The Corporation's
banking subsidiaries own in fee 516 offices while the others are leased or are
located on leased land. The approximate lease terms range from one to fifty
years on these properties. In addition, the Corporation's banking subsidiaries
own in fee or lease a number of multistory office buildings which house
supporting services. Other subsidiaries of the Corporation maintain leased
office space in cities in which they conduct their respective operations.


                                       2
<PAGE>

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

Exhibits -- The index of exhibits has been filed as separate pages of the 1997
Form 10-K. Copies of the exhibit list or of Exhibits are available upon request
to: Corporate Reporting, Wachovia Corporation, P.O. Box 3099, Winston-Salem,
North Carolina, 27150. A copying fee will be charged for the Exhibits.


Financial Statement Schedules -- Omitted due to inapplicability or because
required information is shown in the Financial Statements or the Notes thereto.


Financial Data Schedule (for SEC purposes only).


Reports on Form 8-K -- A Current Report on Form 8-K dated October 15, 1997 was
filed with the Securities and Exchange Commission relating to Wachovia
Corporation's third quarter earnings announcement. A Current Report on Form 8-K
dated December 15, 1997 was filed relating to consummation of the merger with
Central Fidelity Banks, Inc. A Current Report on Form 8-K dated Decem-ber 19,
1997 was filed relating to the announcement of three special charges in the
fourth quarter of 1997.

Signatures
- --------------------------------------------------------------------------------

Pursuant to the requirements to 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 on March 18, 1998.


WACHOVIA CORPORATION

ROBERT S. McCOY, JR.
- --------------------
Robert S. McCoy, Jr.
Senior Executive Vice President and
Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities indicated on March 18, 1998.

L. M. BAKER, JR.
- ----------------
L. M. Baker, Jr.
Director, President
and Chief Executive Officer

ROBERT S. McCOY, JR.
- --------------------
Robert S. McCoy, Jr.
Senior Executive Vice President
and Chief Financial Officer

DONALD K. TRUSLOW
- -----------------
Donald K. Truslow
Comptroller

The Directors of Wachovia Corporation (listed below) have executed a power of
attorney appointing Kenneth W. McAllister, their attorney-in-fact, empowering
him to sign this report on their behalf:

James S. Balloun
James F. Betts
Peter C. Browning
John T. Casteen, III
John L. Clendenin
Lawrence M. Gressette, Jr.
Thomas K. Hearn, Jr.
George W. Henderson, III
W. Hayne Hipp
Robert M. Holder, Jr.
Robert A. Ingram
James W. Johnston
George R. Lewis
John G. Medlin, Jr.
Lloyd U. Noland, III
Wyndham Robertson
Herman J. Russell
Sherwood H. Smith, Jr.
John C. Whitaker, Jr.

KENNETH W. McALLISTER
- ---------------------
Kenneth W. McAllister
Attorney-in-Fact


                                       3

PART III

ITEM 10.  Directors and Executive Officers of the Registrant

The names,  ages and  positions  of the  executive  officers  of  Wachovia as of
January 31, 1998 are shown below along with their business experience during the
past five years and the year of their employment with Wachovia and subsidiaries.
Officers are elected  annually by the Board of Directors and hold office for one
year or until their  successors  are chosen and  qualified.  There are no family
relationships between any of them, nor is there any arrangement or understanding
between  any  officer  and any other  person  pursuant  to which the officer was
selected.  The required  information  for the directors is included in the Proxy
Statement.


Name, Age                          Business Experience During Past
and Position                       Five Years and Year Employed
- ------------                       ----------------------------

L. M. Baker, Jr., 55               President and Chief Executive Officer of
Director, President since          Wachovia Bank, N.A. since June 1997;
1993 and Chief Executive           Chief Operating Officer of Wachovia
Officer since January 1994         Corporation, February-December 1993;
                                   Executive Vice President of Wachovia
                                   Corporation until January 1993;
                                   President and Chief Executive Officer
                                   of Wachovia Corporation of North
                                   Carolina, January 1990-March 1993;
                                   President and Chief Executive Officer
                                   of Wachovia Bank of North Carolina,
                                   N.A., January 1990-May 1993. Employed in
                                   1969.


Mickey W. Dry, 58                  Executive Vice President of Wachovia
Senior Executive Vice              Corporation, November 1989-October 1997;
President since October 1997       Senior Executive Vice President of
and Chief Credit Officer           Wachovia Bank, N.A. since July 1997;
since November 1989                Executive Vice President of Wachovia Bank
                                   of North Carolina, N.A., October 1989-July
                                   1997. Employed in 1961.


Hugh M. Durden, 54                 President of Wachovia Corporate
Executive Vice President           Services, Inc. since July 1994;
since 1994                         President of Wachovia Trust Services,
                                   Inc., January-June 1994; Executive Vice
                                   President of Wachovia Bank, N.A.; Western
                                   Division Executive, Wachovia Bank of North
                                   Carolina, N.A., 1991-1994; Employed
                                   in 1972.


<PAGE>

Item 10. Directors and Executive Officers of the Registrant (Continued)

Name, Age                          Business Experience During Past
and Position                       Five Years and Year Employed
- ------------                       ----------------------------

Stanhope A. Kelly, 40              Senior Vice President of Wachovia
Executive Vice President           Corporation, 1996-1997; Regional Vice
since October 1997                 President of Wachovia Bank of North
                                   Carolina, N.A., 1994-1996.  Employed
                                   in 1980.


Robert S. Kniejski, 42             Executive in charge of Wachovia
Executive Vice President           Corporation's Personal Financial
since October 1997                 Services Group since 1995 (Chairman
                                   of Wachovia Investments, Inc. and
                                   Wachovia Insurance Services, Inc.,
                                   Director and President of Wachovia
                                   Trust Services, Inc.); Senior Vice
                                   President of Wachovia Corporation,
                                   1996-1997; Senior Vice President/Group
                                   Executive of Wachovia Investments, Inc.,
                                   1993-1995; Senior Vice President/Group
                                   Executive of Wachovia Bank, N.A. since
                                   1991 (Trust Marketing and Development,
                                   1991-1993). Employed in 1987.


Walter E. Leonard, Jr. 52          Executive Vice President of Wachovia
Senior Executive Vice              Corporation, October 1988-October 1997;
President since October            Senior Executive Vice President of
1997                               Wachovia Bank, N.A. since July 1997;
                                   Executive Vice President of Wachovia
                                   Bank of Georgia, N.A. until June 1997;
                                   President of Wachovia Operational Services
                                   Corporation since 1988.  Employed in 1965.


Kenneth W. McAllister, 49          Executive Vice President of Wachovia
Senior Executive Vice              Corporation, January 1994-October 1997.
President since October            Employed in 1988.
1997 and General Counsel
since 1988


Robert S. McCoy, Jr., 59           Executive Vice President of Wachovia
Senior Executive Vice              Corporation, January 1992-October 1997;
President since October 1997       Senior Executive Vice President of Wachovia
and Chief Financial Officer        Bank, N.A. since July 1997; Executive Vice
since September 1992               President of Wachovia Bank of North Carolina,
                                   N.A., 1992-1997; Chief Financial Officer of
                                   Wachovia Bank of North Carolina, N.A. since
                                   1992.  Employed in 1984.

                                       4

<PAGE>

Item 10. Directors and Executive Officers of the Registrant (Continued)

Name, Age                          Business Experience During Past
and Position                       Five Years and Year Employed
- ------------                       ----------------------------

John C. McLean, Jr., 48            Executive in charge of Wachovia Corporation's
Executive Vice President           capital markets and investment banking
since October 1997                 activities since September 1997 (President
                                   and CEO of Wachovia Capital Markets, Inc. and
                                   related subsidiaries); Senior Vice President
                                   of Wachovia Corporation, 1993-1997; Division
                                   Executive for Consumer Credit and Emerging
                                   Businesses, 1996-1997; Comptroller of
                                   Wachovia Corporation, 1993-1996; Senior Vice
                                   President of Wachovia Bank, N.A., 1990-1993.
                                   Employed in 1975.


G. Joseph Prendergast, 52          Executive Vice President of Wachovia
Senior Executive Vice              Corporation, October 1988-October 1997;
President since October 1997       Senior Executive Vice President of Wachovia
                                   Bank, N.A. since July 1997; Chairman of
                                   Wachovia Bank of Georgia, N.A., January 1994-
                                   June 1997; Chairman of Wachovia Bank of South
                                   Carolina, N.A., July 1995-June 1997;
                                   President and Chief Executive Officer of
                                   Wachovia Bank of Georgia, N.A., January 1993-
                                   January 1995; President and Chief Executive
                                   Officer of Wachovia Corporate Services, Inc.
                                   until July 1994; President and Chief
                                   Executive Officer of Wachovia Corporation of
                                   Georgia, January 1993-March 1993; Employed in
                                   1973.


Donald K. Truslow, 39              Senior Vice President of Wachovia
Executive Vice President           Corporation, April 1996-October 1997;
since October 1997, Comptroller    Executive Vice President, Wachovia
since June 1996 and Treasurer      Corporate Services, September 1995-
since January 1998                 April 1996; Executive Vice President
                                   and Chief Credit Officer, Wachovia Bank of
                                   South Carolina, N.A., January 1992-September
                                   1995. Employed in 1980.

                                       5

<PAGE>

Item 10. Directors and Executive Officers of the Registrant (Continued)

Name, Age                          Business Experience During Past
and Position                       Five Years and Year Employed
- ------------                       ----------------------------

Beverly B. Wells, 47               Manager of Consumer Lending and
Executive Vice President           Emerging Businesses since September
since October 1997                 1997; President of Wachovia Bank Card
                                   Services, 1994-1997; Manager of Wachovia
                                   Treasury Services, 1993- 1994; Employed in
                                   1976.


During the past five years,  there have been no events under any bankruptcy act,
no  criminal  proceedings  and  no  judgments  or  injunctions  material  to  an
evaluation of the ability or integrity of any of Wachovia's  executive officers,
directors, or any persons nominated to become directors.

                                       6

<PAGE>

PART IV

Item 14. Exhibits

       2.1    Agreement and Plan of Merger, dated as of November 17, 1997, by
                and between Wachovia Corporation, The American Bank of Hollywood
                and Ameribank Bancshares, Inc.

       2.2    Agreement and Plan of Merger, dated as of August 6, 1997, by and
                between Wachovia Corporation and 1st United Bancorp (Exhibit 2.1
                to Quarterly Report on Form 10-Q of Wachovia Corporation for the
                quarter ended September 30, 1997, File No. 1-9021*).

       2.3    Agreement and Plan of Merger, dated as of June 23, 1997, by and
                between Wachovia Corporation and Central Fidelity Banks, Inc.
                (Exhibit 2.2 to Quarterly Report on Form 10-Q of Wachovia
                Corporation for the quarter ended June 30, 1997, File No.
                1-9021*).

       2.4    Agreement and Plan of Merger, dated as of June 9, 1997, by and
                between Wachovia Corporation and Jefferson Bankshares, Inc.
                (Exhibit 2.1 to Quarterly Report on Form 10-Q of Wachovia
                Corporation for the quarter ended June 30, 1997, File No.
                1-9021*).

       3.1    Amended and Restated Articles of Incorporation of the registrant
                (Exhibit 3.1 to Report on Form 10-K of Wachovia Corporation for
                the fiscal year ended December 31, 1993, File No. 1-9021*).

       3.2    Bylaws of the registrant as amended (Exhibit 3.2 to Quarterly
                Report on Form 10-Q of Wachovia Corporation for the quarter
                ended September 30, 1997, File No. 1-9021*).

       4.1    Articles IV, VII, IX, X and XI of the registrant's Amended and
                Restated Articles of Incorporation (Included in Exhibit 3.1
                hereto).

       4.2    Article 1, Section 1.8, and Article 6 of the registrant's Bylaws
                (included in Exhibit 3.2 hereto).

       4.3    Indenture dated as of May 15, 1986 between South Carolina National
                Corporation and Morgan Guaranty Trust Company of New York, as
                Trustee, relating to $35,000,000 principal amount of 6 1/2%
                Convertible Subordinated Debentures due in 2001 (Exhibit 28 to
                S-3 Registration Statement of South Carolina National
                Corporation, File No. 33-7710*).

       4.4    First Supplemental Indenture dated as of November 26, 1991 by and
                among South Carolina National Corporation, Wachovia Corporation
                and Morgan Guaranty Trust Company of New York, as Trustee,
                amending the Indenture described in Exhibit 4.3 hereto (Exhibit
                4.10 to Report on Form 10-K of Wachovia Corporation for the
                fiscal year ended December 31, 1991, File No. 1-9021*).

       4.5    Indenture dated as of March 15, 1991 between South Carolina
                National Corporation and Bankers Trust Company, as Trustee,
                relating to certain unsecured subordinated securities (Exhibit
                4(a) to S-3 Registration Statement of South Carolina National
                Corporation, File No. 33-39754*).

                                       7

<PAGE>

Item 14.  Exhibits (Continued)

       4.6    First Supplemental Indenture dated as of January 24, 1992 by and
                among South Carolina National Corporation, Wachovia Corporation
                and Bankers Trust Company, as Trustee, amending the Indenture
                described in Exhibit 4.5 hereto (Exhibit 4.12 to Report on Form
                10-K of Wachovia Corporation for the fiscal year ended December
                31, 1991, File No. 1-9021*).

       4.7    Indenture dated as of August 22, 1989 between First Wachovia
                Corporation and The Philadelphia National Bank, as Trustee,
                relating to $300,000,000 principal amount of subordinated debt
                securities (Exhibit 4(c) to S-3 (Shelf) Registration Statement
                of First Wachovia Corporation, File No. 33-30721*).

       4.8    First Supplemental Indenture, dated as of September 15, 1992
                between Wachovia Corporation and CoreStates Bank, National
                Association, as Trustee, amending the Indenture described in
                Exhibit 4.7 hereto (Exhibit 4(d) to Report on Form 8 of Wachovia
                Corporation, filed on October 15, 1992, File No. 1-9021*).

       4.9    Indenture dated as of March 1, 1993 between Wachovia Corporation
                and CoreStates Bank, National Association, as Trustee, relating
                to subordinated debt securities (Exhibit 4 to S-3 (Shelf)
                Registration Statement of Wachovia Corporation, File No.
                333-06319*).

       4.10   Indenture dated as of August 15, 1996 between Wachovia Corporation
                and The Chase Manhattan Bank, as Trustee, relating to senior
                securities (Exhibit 4 (a) of Post-Effective Amendment No. 1 to
                Form S-3 (Shelf) Registration Statement of Wachovia Corporation,
                File No. 33-6280*).

       4.11   Indenture between Wachovia Corporation, Wachovia Capital Trust II
                and First National Bank of Chicago, as Trustee, relating to
                Floating Rate Junior Subordinated Deferrable Interest Debentures
                (Junior Subordinated Debentures). (Exhibit 4 (c) of Amendment
                No. 1 to Form S-3 Registration Statement of Wachovia Corporation
                and Wachovia Capital Trust II dated January 22, 1997, File No.
                333-19365.)

       4.12   Amended and Restated Declaration of Trust of Wachovia Capital
                Trust II, relating to Preferred Securities (Exhibit 4(b)(iv) of
                Amendment No. 1 to Form S-3 Registration Statement of Wachovia
                Corporation and Wachovia Capital Trust II dated January 22,
                1997, File No. 333-19365).

       4.13   Preferred Securities Guarantee Agreement of Wachovia Corporation
                (Exhibit 4 (g) of Amendment No. 1 to Form S-3 Registration
                Statement of Wachovia Corporation and Wachovia Capital Trust II
                dated January 22, 1997, File No. 333-19365).
       4.14   Indenture between Central Fidelity Banks, Inc. and Chemical Bank,
                as trustee, relating to $150,000,000 principal amount of
                subordinated debt securities (Exhibit 4.1 to Form 8-K of
                Central Fidelity Banks, Inc., dated November 18, 1992, File
                No. 0-8829).
       4.15   Indenture between Central Fidelity Banks, Inc., Central Fidelity
                Capital Trust I and The Bank of New York, as trustee, relating
                to $100,000,000 Floating Rate Junior Subordinated Debentures
                (Exhibit 4.1 to Form S-3 Registration Statement of Central
                Fidelity Banks, Inc., dated April 23, 1997, File No. 333-28917).
                                       8


<PAGE>
Item 14.  Exhibits (Continued)

       4.16   Amended and Restated Declaration of Trust of Central
                Fidelity Capital Trust I (Exhibit 4.4 to Form S-3
                Registration Statement of Central Fidelity Banks, Inc.,
                dated April 23, 1997, File No. 333-28917).
       4.17   Form of New Guarantee Agreement for the benefit of the
                holders of the Trust Securities (Exhibit 4.6 to Form S-3
                Registration Statement of Central Fidelity Banks, Inc.,
                dated as of April 23, 1997, File No. 333-28917
       10.1   Deferred Compensation Plan of Wachovia Bank of North Carolina,
                N.A. (Exhibit 10.1 to Report on Form 10-K of Wachovia
                Corporation for the fiscal year ended December 31, 1992, File
                No. 1-9021*).
       10.2   1983 Amendment to Deferred Compensation Plan described in Exhibit
                10.1 hereto (Exhibit 10.2 to Report on Form 10-K of Wachovia
                Corporation for the fiscal year ended December 31, 1992, File
                No. 1-9021*).

       10.3   1986 Amendment to Deferred Compensation Plan described in Exhibit
                10.1 hereto (Exhibit 10.9 to Report on Form 10-K of First
                Wachovia Corporation for the fiscal year ended December 31,
                1986, File No. 1-9021*).

       10.4   1986 Senior Management Stock Option Plan of Wachovia Corporation
                (Exhibit 10.20 to Report on Form 10-K of First Wachovia
                Corporation for the fiscal year ended December 31, 1986, File
                No. 1-9021*).

       10.5   1987 Declaration of Amendment to 1986 Senior Management Stock
                Option Plan described in Exhibit 10.4 hereto (Exhibit 10.21 to
                Report on Form 10-K of First Wachovia Corporation for the fiscal
                year ended December 31, 1986, File No. 1-9021*).

       10.6   1996 Declaration of Amendment to 1986 Senior Management Stock
                Option Plan as described in Exhibit 10.4 hereto. (Exhibit 10.6
                to Report on Form 10-K of Wachovia Corporation for the fiscal
                year ended December 31, 1996, File No. 1-9021*).

       10.7   Senior Management Incentive Plan of Wachovia Corporation as
                amended through April 22, 1994 (Exhibit 10.2 to Quarterly Report
                on Form 10-Q of Wachovia Corporation for the quarter ended March
                31, 1994, File No. 1-9021*).

       10.8   Retirement Savings and Profit-Sharing Benefit Equalization Plan of
                Wachovia Corporation (Exhibit 10.3 to Quarterly Report on Form
                10-Q of Wachovia Corporation for the quarter ended June 30,
                1995, File No. 1-9021*).

       10.9   Employment Agreements between Wachovia Corporation and Messrs. L.
                M. Baker, Jr., Robert S. McCoy, Jr., G. Joseph Prendergast, Hugh
                M. Durden and Walter E. Leonard, Jr. (Exhibit 10.17 to Report on
                Form 10-K of First Wachovia Corporation for the fiscal year
                ended December 31, 1987, File No. 1-9021*).

       10.10  Amendment to Employment Agreements described in Exhibit 10.9
                hereto (Exhibit 10.14 to Report on Form 10-K of First Wachovia
                Corporation for the fiscal year ended December 31, 1990, File
                No. 1-9021*).

       10.11  Amendment to Employment Agreements described in Exhibit 10.9
                hereto with L.M. Baker, Jr., Robert S. McCoy, Jr., G. Joseph
                Prendergast and Walter E. Leonard, Jr. (Exhibit 10.11 to Report
                on Form 10-K of Wachovia Corporation for the fiscal year ended
                December 31, 1996, File No. 1-9021*).

       10.12  Amended and Restated Employment Agreements described in 10.9
                hereto with L.M. Baker, Jr., Robert S. McCoy, Jr., G. Joseph
                Prendergast and Walter E. Leonard, Jr. (Exhibit 10 to Quarterly
                Report on Form 10-Q of Wachovia Corporation for the quarter
                ended March 31, 1997, File No. 1-9021*).

       10.13  Amendment to Employment Agreement described in Exhibit 10.9
                  hereto with Hugh M. Durden. (Exhibit 10.12 to Report on
                  Form 10-K of Wachovia Corporation for the fiscal year ended
                  December 31, 1996, File No. 1-9021*).

                                       9

<PAGE>


Item 14.  Exhibits (Continued)

       10.14  Agreement between Wachovia Corporation and Mr. John G. Medlin, Jr.
                (Exhibit 10.16 to Report on Form 10-K of Wachovia Corporation
                for the fiscal year ended December 31, 1993, File No. 1-9021*).

       10.15  Amendment to Agreement between Wachovia Corporation and Mr. John
                G. Medlin, Jr. described in Exhibit 10.14 hereto(Exhibit 10.4 to
                Quarterly Report on Form 10-Q of Wachovia Corporation for the
                quarter ended June 30, 1995, File No. 1-9021*).

       10.16  Executive Retirement Agreement between Wachovia Corporation and
                Mr. John G. Medlin, Jr.(Exhibit 10.18 to Report on Form 10-K of
                First Wachovia Corporation for the fiscal year ended December
                31, 1987, File No. 1-9021*).

       10.17  Amendment to Executive Retirement Agreement described in Exhibit
                10.16 hereto (Exhibit 10.17 to Report on Form 10-K of Wachovia
                Corporation for the fiscal year ended December 31, 1991, File
                No. 1-9021*).

       10.18  Amendment to Executive Retirement Agreement between Wachovia
                Corporation and Mr. John G. Medlin, Jr. (Exhibit 10.3 to
                Quarterly Report on Form 10-Q of Wachovia Corporation for the
                quarter ended September 30, 1993, File No. 1-9021*).

       10.19  Amendment to Executive Retirement Agreement between Wachovia
                Corporation and Mr. John G. Medlin, Jr. (Exhibit 10.4 to
                Quarterly Report on Form 10-Q of Wachovia Corporation for the
                quarter ended September 30, 1993, File No. 1-9021*).

       10.20  Executive Retirement Agreements between Wachovia Corporation and
                Messrs. L.M. Baker, Jr., G. Joseph Prendergast, Walter E.
                Leonard, Jr., and Hugh M. Durden, dated as of January 27, 1995
                (Exhibit 10.1 to Quarterly Report on Form 10-Q of Wachovia
                Corporation for the quarter ended June 30, 1995, File No.
                1-9021*).

       10.21  Executive Retirement Agreement between Wachovia Corporation and
                Mr. Robert S. McCoy, Jr. (Exhibit 10.2 to Quarterly Report on
                Form 10-Q of Wachovia Corporation for the quarter ended June 30,
                1995, File No. 1-9021*).

       10.22  Amendment to Executive Retirement Agreements described in Exhibits
                10.20 and 10.21 hereto. (Exhibit 10.21 to Report on Form 10-K of
                Wachovia Corporation for the fiscal year ended December 31,
                1996, File No. 1-9021*).

       10.23  Senior Management and Director Stock Plan of Wachovia Corporation
                (Exhibit 10 to Quarterly Report on Form 10-Q of First Wachovia
                Corporation for the quarter ended March 31, 1989, File
                No. 1-9021*).

       10.24  1990 Declaration of Amendment to Senior Management and Director
                Stock Plan as described in Exhibit 10.23 hereto (Exhibit 10.17
                to Report on Form 10-K of First Wachovia Corporation for fiscal
                year ended December 31, 1989, File No. 1-9021*).

       10.25  1996 Declaration of Amendment to Senior Management and Director
                Stock Plan as described in Exhibit 10.23 hereto. (Exhibit 10.24
                to Report on Form 10-K of Wachovia Corporation for fiscal year
                ended December 31, 1996, File No. 1-9021*).

                                       10


<PAGE>

Item 14.  Exhibits (Continued)

       10.26  Deferred Compensation Plan dated as of January 19, 1987 as
                amended (Exhibit 10(c) to Report on Form 10-K of South Carolina
                National Corporation for the fiscal year ended December 31,
                1986, File No. 0-7042*).

       10.27  Amendment to Deferred Compensation Plan described in Exhibit 10.26
                hereto (Exhibit 19(b) to Quarterly Report on Form 10-Q of South
                Carolina National Corporation for the quarter ended September
                30, 1987, File No. 0-7042*).

       10.28  Amendment to Deferred Compensation Plan described in Exhibit 10.26
                hereto (Exhibit 10(d) to Report on Form 10-K of South Carolina
                National Corporation for the fiscal year ended December 31,
                1988, File No. 0-7042*).

       10.29  Amendment to Deferred Compensation Plan described in Exhibit 10.26
                hereto (Exhibit 10.35 to Report on Form 10-K of Wachovia
                Corporation for the fiscal year ended December 31, 1993, File
                No. 1-9021*).

       10.30  Amended and Restated Wachovia Corporation Stock Plan (Exhibit 4.1
                to S-8 Registration No. 033-53325.)

       10.31  Wachovia Corporation Director Deferred Stock Unit Plan. (Exhibit
                10.37 to Report on Form 10-K of Wachovia Corporation for the
                fiscal year ended December 31, 1996, File No. 1-9021*).

       10.32  Wachovia Corporation Incentive Plan Deferral Arrangement (Exhibit
                10.35 to Report on Form 10-K of Wachovia Corporation for the
                fiscal year ended December 31, 1995, File No. 1-9021*).

       10.33  Wachovia Corporation Executive Insurance Plan (Exhibit 10.36 to
                Report on Form 10-K of Wachovia Corporation for the fiscal year
                ended December 31, 1995, File No. 1-9021*).

       10.34  Executive Long Term Disability Income Plan.

       10.35  Form 11-K of the Wachovia Corporation Retirement Savings and
                Profit-Sharing Plan, to be filed as an amendment to Form 10-K
                for the year ended December 31, 1997.

       11     Computation of Earnings Per Share (Note P to 1997 Consolidated
                Financial Statements of Wachovia Corporation and Subsidiaries,
                page 68 of 1997 Annual Report to Shareholders*).

       12     Statement setting forth computation of ratio of earnings to fixed
                charges.

                                       11

<PAGE>


Item 14.  Exhibits (Continued)

       13     Wachovia Corporation 1997 Annual Report to Shareholders, with the
                Report of Independent Auditors therein being manually signed in
                one copy by Ernst & Young LLP. (Except for those portions
                thereof which are expressly incorporated by reference herein,
                this report is not "filed" as a part of this Report on Form
                10-K).

         21     Subsidiaries of the Registrant (listed under "Subsidiaries of
                Wachovia Corporation" and included on page 2 of Report on Form
                10-K for the fiscal year ended December 31, 1997*).

         23.1   Consent of Ernst & Young LLP.

         23.2   Consent of KPMG Peat Marwick LLP.

         24     Power of Attorney.
         27.1   Financial Data Schedule (for SEC purposes only).
         27.2   1996 restated Financial Data Schedule (for SEC purposes only).
         27.3   1995 restated Financial Data Schedule (for SEC purposes only).
         27.4   Third quarter 1997 restated Financial Data Schedule (for
                SEC purposes only).
         27.5   Second quarter 1997 restated Financial Data Schedule (for
                SEC  purposes only).
         27.6   First quarter 1997 restated Financial Data Schedule (for SEC
                purposes only).
         27.7   Third quarter 1996 restated Financial Data Schedule (for SEC
                purposes only).
         27.8   Second quarter 1996 restated Financial Data Schedule (for SEC
                purposes only).
         27.9   First quarter 1996 restated Financial Data Schedule (for SEC
                purposes only).

         99.1   Opinion of KPMG Peat Marwick LLP, Independent Accountants, on
                the financial statements of Central Fidelity National Bank and
                subsidiaries, a wholly-owned subsidiary of Wachovia
                Corporation.

         99.2   Opinion of KPMG Peat Marwick LLP, Independent Accountants, on
                the financial statements of Central Fidelity Banks, Inc. and
                subsidiaries.

       *      Incorporated by reference.

                                       12

<PAGE>


================================================================================



                          AGREEMENT AND PLAN OF MERGER

                          dated as of November 17, 1997

                                 by and between

                              Wachovia Corporation,

                         The American Bank of Hollywood

                                       and

                           Ameribank Bancshares, Inc.



================================================================================



<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

RECITALS......................................................................1

ARTICLE 1  Certain Definitions................................................2
      1.1  Certain Definitions................................................2

ARTICLE 2  The Merger and Bank Merger.........................................7
      2.1  The Merger.........................................................7
      2.2  Effective Date and Effective Time..................................7
      2.3  Plan of Merger.....................................................8
      2.4  Bank Merger........................................................8

ARTICLE 3  Consideration; Exchange Procedures.................................8
      3.1  Merger Consideration...............................................8
      3.2  Rights as Stockholders; Stock Transfers............................8
      3.3  Fractional Shares..................................................9
      3.4  Exchange Procedures................................................9
      3.5  Anti-Dilution Provisions...........................................10

ARTICLE 4  Actions Pending Acquisition........................................10
      4.1  Forbearances of X..................................................10
      4.2  Forbearances of YZ.................................................13

ARTICLE 5  Representations and Warranties.....................................13
      5.1  Disclosure Schedules...............................................13
      5.2  Standard...........................................................13
      5.3  Representations and Warranties of X................................13
      5.4  Representations and Warranties of YZ...............................24

ARTICLE 6  Covenants..........................................................27
      6.1  Reasonable Best Efforts............................................27
      6.2  Stockholder Approvals..............................................28
      6.3  Registration Statement/Exemption...................................28
      6.4  Press Releases.....................................................29
      6.5  Access; Information................................................29
      6.6  Acquisition Proposals..............................................30
      6.7  Affiliate Agreements...............................................31
      6.8  Takeover Laws......................................................31
      6.9  Certain Policies...................................................31
      6.10 NYSE Listing.......................................................32
      6.11 Regulatory Applications............................................32
      6.12 Indemnification....................................................32



<PAGE>

      6.13 Benefit Plans......................................................33
      6.14 Accountants' Letters...............................................34
      6.15 Notification of Certain Matters....................................34
      6.17 Dividend Coordination..............................................34

ARTICLE 7  Conditions to Consummation of the Merger...........................35
      7.1  Conditions to Each Party's Obligation to Effect the Merger.........35
      7.2  Conditions to Obligation of X......................................36
      7.3  Conditions to Obligation of YZ.....................................36

ARTICLE 8  Termination........................................................37
      8.1  Termination........................................................37
      8.2  Effect of Termination and Abandonment..............................38

ARTICLE 9  Miscellaneous......................................................39
      9.1  Survival...........................................................39
      9.2  Waiver; Amendment..................................................39
      9.3  Counterparts.......................................................39
      9.4  Governing Law......................................................39
      9.5  Expenses...........................................................39
      9.6  Notices............................................................40
      9.7  Entire Understanding; No Third Party Beneficiaries.................41
      9.8  Interpretation; Effect.............................................41


EXHIBIT A   Form of Stock Option Agreement
EXHIBIT B   Form of Shareholder Agreement
EXHIBIT C   Form of Plan of Merger
EXHIBIT D   Form of Bank Merger Agreement
EXHIBIT E   Form of Non-Competition Agreement



<PAGE>

     AGREEMENT  AND  PLAN  OF  MERGER,  dated  as of  November  17,  1997  (this
"Agreement")  by and between  Ameribank  Bancshares,  Inc.  ("Bancshares"),  The
American Bank of Hollywood ("American") and Wachovia Corporation ("Wachovia").

                                    RECITALS

     A. Ameribank Bancshares. Bancshares is a Florida corporation, having its
principal place of business in Hollywood, Florida and the owner of 100% of the
issued and outstanding shares of American, a Florida chartered bank.

     B. Wachovia Corporation. Wachovia is a North Carolina corporation, having
its principal place of business in Winston-Salem, North Carolina and Atlanta,
Georgia and the owner of 100% of the issued and outstanding shares of 1st United
Bank ("1st United").

     C. Stock Option Agreement. As a condition and an inducement to Wachovia's
entering into this Agreement, Bancshares has granted to Wachovia an option
pursuant to a stock option agreement, in substantially the form of Exhibit A.

     D. Shareholder Agreement. As a further condition and inducement to the
willingness of Wachovia to enter into this Agreement, shareholders of Bancshares
who own not less than 50% of the Bancshares Common Stock issued and outstanding
have entered into agreements (a "Voting Agreement") with Wachovia, in the form
of Exhibit B hereto, under which each shareholder has agreed to vote in favor of
this Agreement.

     E. Non-Competition Agreements. As a further condition and inducement to the
willingness of Wachovia to enter into this Agreement, the directors and certain
of the senior officers of Bancshares and American have entered into
Non-Competition Agreements in the form of Exhibit "E" hereto.

     F. Intentions of the Parties. It is the intention of the parties to this
Agreement that the business combination contemplated hereby be accounted for
under the pooling of interest accounting method (but such accounting treatment
shall not be a condition precedent to closing) and be treated as a
"reorganization" under Section 368 of the Internal Revenue Code of 1986 (the
"Code").

     G. Board Action. The respective Boards of Directors of each of Wachovia,
American and Bancshares have determined that it is in the best interests of
their respective companies and their stockholders to consummate the strategic
business combination transactions provided for herein.

     NOW, THEREFORE, in consideration of the premises and of the mutual
covenants, representations, warranties and agreements contained herein the
parties agree as follows:



<PAGE>

                                     ARTICLE 1

                               Certain Definitions

     1.1. Certain Definitions. The following terms are used in this Agreement
with the meanings set forth below:

     "1st United" has the meaning set forth in the preamble to this Agreement.

     "Acquisition Proposal" has the meaning set forth in Section 6.6.

     "Agreement" means this Agreement, as amended or modified from time to time
in accordance with Section 9.2.

     "American" has the meaning set forth in the preamble to this Agreement.

     "American Board" means the Board of Directors of American.

     "American By-Laws" means the By-Laws of American.

     "American Certificate" means the Articles of Incorporation of American.

     "Bancshares" has the meaning set forth in the preamble to this Agreement.

     "Bancshares Affiliate" has the meaning set forth in Section 6.7(a).

     "Bancshares Board" means the Board of Directors of Bancshares.

     "Bancshares By-Laws" means the By-laws of Bancshares.

     "Bancshares Certificate" means the Articles of Incorporation of Bancshares.

     "Bancshares Common Stock" means the common stock, par value $5.00 per
share, of Bancshares.

     "Bancshares Meeting" has the meaning set forth in Section 6.2.

     "Bank Merger" means the merger of American with and into 1st United.

     "Bank Merger Agreement" has the meaning set forth in Section 2.4.

     "Code" means the Internal Revenue Code of 1986, as amended.


                                       -2-

<PAGE>

     "Compensation and Benefit Plans" has the meaning set forth in Section
5.3(m).

     "Costs" has the meaning set forth in Section 6.12(a).

     "Disclosure Schedule" has the meaning set forth in Section 5.1.

     "Effective Date" means the date on which the Effective Time occurs.

     "Effective Time" means the effective time of the Merger, as provided for in
Section 2.2.

     "Environmental Laws" means all applicable local, state and federal
environmental, health and safety laws and regulations, including, without
limitation, the Resource Conservation and Recovery Act, the Comprehensive
Environmental Response, Compensation, and Liability Act, the Clean Water Act,
the Federal Clean Air Act, and the Occupational Safety and Health Act, each as
amended, regulations promulgated thereunder, and state counterparts.

     "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

     "ERISA Affiliate" has the meaning set forth in Section 5.3(m).

     "Exchange Act" means the Securities Exchange Act of 1934, as amended, and
the rules and regulations thereunder.

     "Exchange Agent" has the meaning set forth in Section 3.4.

     "Exchange Ratio" has the meaning set forth in Section 3.1.

     "Exemption" has the meaning set forth in Section 6.3.

     "FBCA" means the Florida Business Corporation Act.

     "Fairness Order" has the meaning set forth in Section 6.3.

     "FDIC" means the Federal Deposit Insurance Corporation.

     "Financial Statements" has the meaning set forth in Section 5.3(g).

     "Florida Department of State" has the meaning set forth in Section 2.1(b).

     "Florida Comptroller" means the Comptroller of the State of Florida acting
as the head of the Florida Department of Banking and Finance.

                                      -3-

<PAGE>

         "Governmental  Authority"  means any  court,  administrative  agency or
commission  or  other  federal,   state  or  local  governmental   authority  or
instrumentality.

     "Indemnified Party" has the meaning set forth in Section 6.12(a).

     "Insurance Amount" has the meaning set forth in Section 6.12(b).

     "Insurance Policy" has the meaning set forth in Section 5.3(t).

     "Lien" means any charge, mortgage, pledge, security interest, restriction,
claim, lien, or encumbrance.

     "Material  Adverse Effect" means,  with respect to Wachovia,  Bancshares or
the  Surviving  Corporation,  any effect that (i) is material and adverse to the
financial  position,  results of  operations  or business  of  Wachovia  and its
Subsidiaries taken as a whole, Bancshares and its Subsidiaries taken as a whole,
or  the  Surviving   Corporation  and  its   Subsidiaries   taken  as  a  whole,
respectively,  or (ii) would  materially  impair  the  ability  of  Wachovia  or
Bancshares  or their  Subsidiaries  to  perform  their  obligations  under  this
Agreement  or the Bank Merger  Agreement  or  otherwise  materially  threaten or
materially impede the consummation of the Merger,  the Bank Merger and the other
transactions  contemplated by this Agreement;  provided,  however, that Material
Adverse  Effect  shall not be deemed to  include  the  impact of (a)  changes in
banking and similar laws of general applicability or interpretations  thereof by
courts or governmental authorities, (b) changes in generally accepted accounting
principles or regulatory accounting  requirements  applicable to banks and their
holding  companies  generally,  (c) any  modifications  or changes to  valuation
policies  and  practices  in  connection  with the Merger or the Bank  Merger or
restructuring charges taken in connection with the Merger or the Bank Merger, in
each case in accordance  with  generally  accepted  accounting  principles,  (d)
effects of any action taken with the prior  written  consent of Wachovia and (e)
changes  in  conditions  or  circumstances  that  affect  the  banking  industry
generally.

     "Merger" has the meaning set forth in Section 2.1.

     "Merger Consideration" has the meaning set forth in Section 2.1.

     "Multiemployer Plans" has the meaning set forth in Section 5.3(m).

     "NCBCA" means the North Carolina Business Corporation Act.

     "New Certificate" has the meaning set forth in Section 3.4.

     "North Carolina Secretary" has the meaning set forth in Section 2.1(b).

     "NYSE" means the New York Stock Exchange, Inc.

                                      -4-

<PAGE>

     "Offering Circular" has the meaning set forth in Section 6.3.

     "Old Certificate" has the meaning set forth in Section 3.4.

     "PBGC" means the Pension Benefit Guaranty Corporation.

     "Pension Plan" has the meaning set forth in Section 5.3(m).

     "Person" means any individual, bank, corporation, partnership, association,
joint-stock company, business trust or unincorporated organization.

     "Plans" has the meaning set forth in Section 5.3(m).

     "Previously  Disclosed" by a party shall mean  information set forth in its
Disclosure Schedule.

     "Proxy Statement" has the meaning set forth in Section 6.3.

     "Registration Statement" has the meaning set forth in Section 6.3.

     "Regulatory Authority" has the meaning set forth in Section 5.3(i).

     "Representatives"   means,  with  respect  to  any  Person,  such  Person's
directors,   officers,   employees,   legal  or   financial   advisors   or  any
representatives of such legal or financial advisors.

     "Rights"  means,  with  respect to any Person,  securities  or  obligations
convertible  into or exercisable or  exchangeable  for, or giving any person any
right to subscribe for or acquire, or any options, calls or commitments relating
to, or any stock  appreciation  right or other  instrument the value of which is
determined  in whole or in part by  reference  to the market  price or value of,
shares of capital stock of such person.

     "SEC" means the Securities and Exchange Commission.

     "SEC Documents" has the meaning set forth in Section 5.4(g).

     "Securities  Act" means the  Securities  Act of 1933,  as amended,  and the
rules and regulations thereunder.

     "Stock Option Agreement" has the meaning set forth in Recital C.

     "Subsidiary"  and "Significant  Subsidiary"  have the meanings  ascribed to
them in Rule 1-02 of Regulation S-X of the SEC.

                                      -5-

<PAGE>

     "Surviving Corporation" has the meaning set forth in Section 2.1.

     "Takeover Laws" has the meaning set forth in Section 5.3(o).

     "Tax" and  "Taxes"  means  all  federal,  state,  local or  foreign  taxes,
charges,  fees, levies or other  assessments,  however  denominated,  including,
without limitation,  all net income, gross income, gross receipts, gains, sales,
use, ad valorem, goods and services, capital, production,  transfer,  franchise,
windfall  profits,  license,  withholding,   payroll,  employment,   disability,
employer health, excise,  estimated,  severance,  stamp,  occupation,  property,
environmental,  unemployment or other taxes, custom duties, fees, assessments or
charges of any kind  whatsoever,  together with any interest and any  penalties,
additions to tax or additional  amounts imposed by any taxing authority  whether
arising before, on or after the Effective Date.

     "Tax Returns" means any return,  amended return or other report  (including
elections,  declarations,  disclosures,  schedules,  estimates  and  information
returns) required to be filed with respect to any Tax.

     "Treasury  Stock"  shall mean  shares of  Bancshares  Common  Stock held by
Bancshares or any of its Subsidiaries or by Wachovia or any of its Subsidiaries,
in each  case  other  than in a  fiduciary  capacity  or as a  result  of  debts
previously contracted in good faith.

     "Voting  Agreement"  has the  meaning  set  forth in the  preamble  to this
Agreement.

     "Wachovia" has the meaning set forth in the preamble to this Agreement.

     "Wachovia Board" means the Board of Directors of Wachovia.

     "Wachovia  Common Stock" means the common stock, par value $5.00 per share,
of Wachovia.

     "Wachovia  Preferred  Stock" means the preferred stock, par value $5.00 per
share, of Wachovia.

     "Wachovia  Stock" means,  collectively,  Wachovia Common Stock and Wachovia
Preferred Stock.


                                      -6-

<PAGE>

                                     ARTICLE 2

                           The Merger and Bank Merger

     2.1. The Merger. (a) At the Effective Time, Bancshares shall merge with and
into Wachovia (the  "Merger"),  the separate  corporate  existence of Bancshares
shall cease and Wachovia shall survive and continue to exist as a North Carolina
corporation  (Wachovia,  as the surviving  corporation in the Merger,  sometimes
being  referred to herein as the "Surviving  Corporation").  Wachovia may at any
time prior to the Effective Time change the method of effecting the  combination
with Bancshares (including,  without limitation,  the provisions of this Article
II) or the Bank Merger  Agreement or the method of effecting the  combination of
American  and 1st United  pursuant  to the Bank Merger  Agreement  if and to the
extent it deems such change to be necessary or appropriate;  provided,  however,
that  no  such  change  shall  (i)  alter  or  change  the  amount  or  kind  of
consideration to be issued to holders of Bancshares Common Stock as provided for
in this Agreement (the "Merger  Consideration"),  (ii) adversely  affect the tax
treatment  of  Bancshares's  stockholders  as a result of  receiving  the Merger
Consideration  or  (iii)  materially   impede  or  delay   consummation  of  the
transactions contemplated by this Agreement.

     (b) Subject to the  satisfaction  or waiver of the  conditions set forth in
Article VII, the Merger shall become effective upon the occurrence of the filing
in the  office  of the  Florida  Department  of State of  articles  of merger in
accordance with Section 607.1105 of the FBCA and the filing in the Office of the
Secretary  of  State  of the  State  of  North  Carolina  (the  "North  Carolina
Secretary")  of articles of merger in  accordance  with Section  55-11-05 of the
NCBCA or such  later  date and time as may be set  forth in such  articles.  The
Merger shall have the effects prescribed in the NCBCA and the FBCA.

     (c) Articles of  Incorporation  and By-Laws.  The articles of incorporation
and by-laws of Wachovia  immediately after the Merger shall be those of Wachovia
as in effect immediately prior to the Effective Time.

     (d)  Directors  and Officers of  Wachovia.  The  directors  and officers of
Wachovia  immediately  after the Merger shall be the  directors  and officers of
Wachovia  immediately  prior to the  Effective  Time,  until  such time as their
successors shall be duly elected and qualified.

     2.2.  Effective Date and Effective  Time.  Subject to the  satisfaction  or
waiver of the  conditions  set forth in Article VII, the parties shall cause the
effective  date of the Merger (the  "Effective  Date") to occur on (i) the tenth
business day to occur after the last of the  conditions set forth in Article VII
shall  have  been  satisfied  or  waived  in  accordance  with the terms of this
Agreement  (or, at the  election of Wachovia,  on another  business day prior to
such tenth  business


                                      -7-

<PAGE>

day) or (ii) such other date to which the parties may agree in writing. The time
on the Effective  Date when the Merger shall become  effective is referred to as
the "Effective Time."

     2.3. Plan of Merger.  Wachovia and Bancshares  hereby adopt a separate plan
of merger,  in  substantially  the form of Exhibit C, for purposes of any filing
requirement.

     2.4. Bank Merger. Promptly after execution of this Agreement,  Wachovia and
Bancshares  shall  cause  1st  United  and  American  to enter  into the  merger
agreement in the form attached hereto as Exhibit D (the "Bank Merger Agreement")
pursuant to which, immediately after the Effective Time, American will be merged
with and into 1st United on the terms of the Bank Merger Agreement.

                                   ARTICLE 3.

                       Consideration; Exchange Procedures

     3.1. Merger Consideration.  Subject to the provisions of this Agreement, at
the Effective Time, automatically by virtue of the Merger and without any action
on the part of any Person:

          (a)  Outstanding   Bancshares  Common  Stock.  Each  share,  excluding
     Treasury  Stock,  of  Bancshares  Common  Stock,   issued  and  outstanding
     immediately  prior to the Effective Time shall become and be converted into
     the number of shares of Wachovia  Common Stock equal to the Exchange  Ratio
     (as defined in the following  sentence).  The  "Exchange  Ratio" shall mean
     3.5019 shares of Wachovia Common Stock for each share of Bancshares  Common
     Stock.

          (b) Outstanding  Wachovia  Stock.  Each share of Wachovia Stock issued
     and outstanding immediately prior to the Effective Time shall remain issued
     and outstanding and unaffected by the Merger.

          (c) Treasury  Shares.  Each share of Bancshares Stock held as Treasury
     Stock immediately prior to the Effective Time shall be canceled and retired
     at the  Effective  Time and no  consideration  shall be issued in  exchange
     therefor.

     3.2.  Rights as  Stockholders;  Stock  Transfers.  At the  Effective  Time,
holders  of  Bancshares  Stock  shall  cease to be, and shall have no rights as,
stockholders  of  Bancshares,  other  than to  receive  any  dividend  or  other
distribution  with respect to such Bancshares Stock with a record date occurring
prior to the Effective  Time and the  consideration  provided under this Article
III. After the Effective Time, there shall be no transfers on the stock transfer
books of Bancshares or the Surviving Corporation of shares of Bancshares Stock.



                                      -8-
<PAGE>

     3.3.  Fractional  Shares.  Notwithstanding  any other provision  hereof, no
fractional  shares  of  Wachovia  Common  Stock  and no  certificates  or  scrip
therefor,  or other evidence of ownership thereof, will be issued in the Merger;
instead,  Wachovia shall pay to each holder of Bancshares Common Stock who would
otherwise  be entitled to a  fractional  share of Wachovia  Common  Stock (after
taking into account all Old Certificates  delivered by such holder) an amount in
cash (without  interest)  determined by multiplying such fraction by the average
of the last sale  prices of  Wachovia  Common  Stock,  as  reported  by the NYSE
Composite  Transactions Reporting System (as reported in The Wall Street Journal
or, if not reported therein, in another authoritative source), for the five NYSE
trading days immediately preceding the Effective Date.

     3.4.  Exchange  Procedures.  (a) As promptly as practicable but in no event
more than 20 days after the Effective Date,  Wachovia or Wachovia Bank, N.A. (in
such  capacity,  the "Exchange  Agent"),  shall send or cause to be sent to each
former holder of record of shares of Bancshares  Common Stock  immediately prior
to  the  Effective  Time  transmittal  materials  for  use  in  exchanging  such
stockholder's  certificates  formerly  representing  shares of Bancshares Common
Stock ("Old  Certificates") for the consideration set forth in this Article III.
Wachovia shall cause the certificates representing the shares of Wachovia Common
Stock  ("New  Certificates")  into which  shares of a  stockholder's  Bancshares
Common Stock are converted on the Effective  Date and/or any check in respect of
any fractional share interests or dividends or  distributions  which such person
shall be entitled to receive to be delivered to such  stockholder  upon delivery
to the Exchange Agent of Old Certificates representing such shares of Bancshares
Common Stock (or indemnity reasonably  satisfactory to Wachovia and the Exchange
Agent, if any of such  certificates are lost, stolen or destroyed) owned by such
stockholder.  No  interest  will be paid on any such  cash to be paid in lieu of
fractional share interests or in respect of dividends or distributions which any
such person shall be entitled to receive  pursuant to this Article III upon such
delivery.

          (b) Notwithstanding the foregoing,  neither the Exchange Agent nor any
     party  hereto  shall be liable to any former  holder of  Bancshares  Common
     Stock for any amount properly  delivered to a public  official  pursuant to
     applicable abandoned property, escheat or similar laws.

          (c) At the election of Wachovia,  no dividends or other  distributions
     with respect to Wachovia  Common Stock with a record date  occurring  after
     the  Effective  Time shall be paid to the holder of any  unsurrendered  Old
     Certificate representing shares of Bancshares Common Stock converted in the
     Merger into the right to receive shares of such Wachovia Common Stock until
     the holder  thereof  shall be  entitled  to  receive  New  Certificates  in
     exchange  therefor  in  accordance  with the  procedures  set forth in this
     Section  3.4,  and no such  shares  of  Bancshares  Common  Stock  shall be
     eligible  to vote  until the  holder of Old  Certificates  is  entitled  to
     receive New  Certificates  in accordance  with the  procedures set forth in
     this  Section  3.4.  After  becoming so entitled  in  accordance  with this
     Section  3.4, the record  holder  thereof also shall be entitled to receive
     any such dividends or other  distributions,  without any interest  thereon,
     which  theretofore


                                      -9-

<PAGE>

     had become  payable  with  respect to shares of Wachovia  Common Stock such
     holder had the right to receive upon surrender of the Old Certificate.

     3.5.   Anti-Dilution   Provisions.   In  the  event  Wachovia  changes  (or
establishes a record date for changing) the number of shares of Wachovia  Common
Stock issued and outstanding  prior to the Effective Date as a result of a stock
split, stock dividend,  recapitalization  or similar transaction with respect to
the  outstanding  Wachovia  Common Stock and the record date  therefor  shall be
prior to the  Effective  Date,  the  Exchange  Ratio  shall  be  proportionately
adjusted.

                                   ARTICLE 4.

                           Actions Pending Acquisition

     4.1.  Forbearances of Bancshares.  From the date hereof until the Effective
Time,  except as expressly  contemplated  by this  Agreement,  without the prior
written  consent of  Wachovia,  Bancshares  will not, and will cause each of its
Subsidiaries not to:

          (a)  Ordinary  Course.  Conduct  the  business of  Bancshares  and its
     Subsidiaries  other than in the  ordinary  and usual  course or fail to use
     reasonable  efforts to preserve  intact their  business  organizations  and
     assets and maintain their rights,  franchises  and existing  relations with
     customers, suppliers, employees and business associates, or take any action
     reasonably  likely  to have an  adverse  affect  upon  Bancshares's  or its
     Subsidiaries' ability to perform any of its material obligations under this
     Agreement or the Bank Merger Agreement.

          (b)  Capital  Stock.   Issue,  sell  or  otherwise  permit  to  become
     outstanding,  or  authorize  the  creation  of,  any  additional  shares of
     Bancshares  Common Stock or any Rights,  (B) enter into any agreement  with
     respect to the foregoing,  (C) permit any  additional  shares of Bancshares
     Common Stock to become  subject to new grants of employee or director stock
     options,   other  Rights  or  similar  stock-based   employee  rights,  (D)
     repurchase  any shares of  Bancshares  Common  Stock,  (E) declare or pay a
     dividend in Bancshares  Common Stock or Rights for Bancshares  Common Stock
     or (F) except as Previously  Disclosed  enter into contracts with officers,
     directors or  shareholders  pursuant to which such  officers,  directors or
     shareholders  will receive cash payments,  Bancshares Common Stock or other
     valuable consideration from Bancshares or its Subsidiaries.

          (c) Dividends,  Etc. (a) Make,  declare,  pay or set aside for payment
     any dividend (other than (A) quarterly cash dividends on Bancshares  Common
     Stock in an amount not to exceed  $.75 per share (the  "Permitted  Dividend
     Amount")  with record and payment  dates  consistent  with past practice if
     such payment dates occur before the  Effective  Time and the payment of the
     dividend  will not  result in the  Bancshares  Shareholders  receiving  the
     Bancshares  dividend and the corresponding  Wachovia quarterly dividend and
     (B)  dividends  from American to Bancshares on or in respect of, or


                                      -10-
<PAGE>

     declare or make any  distribution on any shares of Bancshares  common Stock
     or (b) directly or indirectly adjust, split, combine,  redeem,  reclassify,
     purchase or otherwise  acquire,  any shares of its capital  stock or Rights
     thereto.

          (d)  Compensation;  Employment  Agreements;  Etc. Except as Previously
     Disclosed  enter  into  or  amend  or  renew  any  employment,  consulting,
     severance or similar agreements or arrangements with any director,  officer
     or employee of Bancshares or its Subsidiaries, or, other than as Previously
     Disclosed,  grant any salary or wage  increase  or  increase  any  employee
     benefit  (including  incentive  or bonus  payments),  except (i) for normal
     individual  increases  in  compensation  to  employees  or  officers in the
     ordinary course of business  consistent with past practice,  (ii) for other
     changes that are required by applicable  law,  (iii) to satisfy  Previously
     Disclosed  contractual  obligations existing as of the date hereof, or (iv)
     for  grants  of  awards  to newly  hired  employees  consistent  with  past
     practice.

          (e)  Benefit  Plans.  Except  as  Previously   Disclosed  enter  into,
     establish,  adopt or amend (except (i) as may be required by applicable law
     or (ii) to satisfy Previously Disclosed contractual obligations existing as
     of the date hereof) any pension,  retirement, stock option, stock purchase,
     savings, profit sharing,  deferred compensation,  consulting,  bonus, group
     insurance or other employee benefit, incentive or welfare contract, plan or
     arrangement,  or any  trust  agreement  (or  similar  arrangement)  related
     thereto,  in respect of any director,  officer or employee of Bancshares or
     its  Subsidiaries,  or  take  any  action  to  accelerate  the  vesting  or
     exercisability of stock options,  restricted stock or other compensation or
     benefits payable thereunder.

          (f)  Dispositions.  Except as Previously  Disclosed,  sell,  transfer,
     mortgage,  encumber  or  otherwise  dispose  of or  discontinue  any of its
     assets,  deposits,  business or properties except in the ordinary course of
     business  and  in a  transaction  that  is  not  material  to  it  and  its
     Subsidiaries  taken as a whole  and  further  except  that in the  ordinary
     course of business and with  Wachovia's  prior  approval  which will not be
     unreasonably  withheld or delayed  Bancshares and its Subsidiaries may sell
     assets now or hereafter owned by Bancshares or its Subsidiaries  which have
     been  acquired  in  the  realization  of  security  for  debts   previously
     contracted  even though such sales may be  material to  Bancshares  and its
     Subsidiaries taken as a whole.

          (g) Acquisitions.  Except as Previously Disclosed, acquire (other than
     by way of  foreclosures or acquisitions of control in a bona fide fiduciary
     capacity or in satisfaction of debts  previously  contracted in good faith,
     in each case in the ordinary and usual course of business  consistent  with
     past  practice)  all or any portion of, the assets,  business,  deposits or
     properties  of any other entity  except in the ordinary  course of business
     and in a transaction that is not material to it and its Subsidiaries  taken
     as a whole.



                                      -11-
<PAGE>

          (h) Governing Documents. Amend the Bancshares Certificate,  Bancshares
     By-laws  or  the  certificate  of  incorporation  or  by-laws  (or  similar
     governing documents) of any of Bancshares's Subsidiaries.

          (i)  Accounting  Methods.   Implement  or  adopt  any  change  in  its
     accounting principles,  practices or methods, other than as may be required
     by generally accepted accounting principles.

          (j)  Contracts.  Except  as  Previously  Disclosed  and  except in the
     ordinary course of business  consistent  with past practice,  enter into or
     terminate any material  contract (as defined in Section 5.3(k)) or amend or
     modify in any material respect any of its existing material contracts.

          (k) Claims.  Except in the ordinary course of business consistent with
     past  practice,  settle any  claim,  action or  proceeding,  except for any
     claim,  action or proceeding  involving  solely money damages in an amount,
     individually  or in the  aggregate  for all such  settlements,  that is not
     material to Bancshares and its Subsidiaries taken as a whole.

          (l)  Adverse  Actions.  (a) Except as  Previously  Disclosed  take any
     action  reasonably  likely to prevent or impede the Merger from  qualifying
     for accounting  treatment as a pooling of interests and as a reorganization
     within the meaning of Section 368 of the Code;  or (b)  knowingly  take any
     action that is intended or is reasonably likely to result in (i) any of its
     representations  and  warranties  set  forth  in this  Agreement  being  or
     becoming  untrue  in any  material  respect  at any time at or prior to the
     Effective  Time,  (ii) any of the  conditions  to the  Merger  set forth in
     Article  VII not  being  satisfied  or (iii) a  material  violation  of any
     provision of this  Agreement  except,  in each case,  as may be required by
     applicable law or regulation.

          (m)  Risk  Management.   Except  as  required  by  applicable  law  or
     regulation, (i) implement or adopt any material change in its interest rate
     and other risk management policies,  procedures or practices;  (ii) fail to
     follow its  existing  policies or  practices  with  respect to managing its
     exposure to interest rate and other risk; or (iii) fail to use commercially
     reasonable means to avoid any material  increase in its aggregate  exposure
     to interest rate risk.

          (n) Indebtedness. Incur any indebtedness for borrowed money other than
     in the ordinary course of business.

          (o) Commitments. Agree or commit to do any of the foregoing.

     4.2.  Forbearances  of  Wachovia.  From and after the date hereof until the
Effective Time, except as expressly contemplated by this Agreement,  without the
prior written  consent of Bancshares,  Wachovia will not, and will cause each of
its Subsidiaries not to, take any action


                                      -12-

<PAGE>

reasonably  likely  to  prevent  or  impede  the  Merger  from  qualifying  as a
reorganization within the meaning of Section 368 of the Code.

                                   ARTICLE 5.

                         Representations and Warranties

     5.1.  Disclosure  Schedules.  On or prior to the date hereof,  Wachovia has
delivered to  Bancshares a schedule and  Bancshares  has delivered to Wachovia a
schedule  (respectively,  its "Disclosure  Schedule") setting forth, among other
things,  items the  disclosure  of which is necessary or  appropriate  either in
response to an express disclosure requirement contained in a provision hereof or
as an  exception  to one or more  representations  or  warranties  contained  in
Section 5.3 or 5.4 or to one or more of its  covenants  contained in Article IV;
provided,  that (a) no such item is  required  to be set  forth in a  Disclosure
Schedule as an exception to a  representation  or warranty if its absence  would
not be  reasonably  likely to result in the related  representation  or warranty
being deemed untrue or incorrect under the standard  established by Section 5.2,
and (b) the mere  inclusion of an item in a Disclosure  Schedule as an exception
to a representation or warranty shall not be deemed an admission by a party that
such item represents a material exception or fact, event or circumstance or that
such item is reasonably likely to result in a Material Adverse Effect.

     5.2.  Standard.  No  representation  or warranty of  Bancshares or Wachovia
contained  in Section  5.3 or 5.4 shall be deemed  untrue or  incorrect,  and no
party hereto shall be deemed to have breached a representation or warranty, as a
consequence  of the  existence of any fact,  event or  circumstance  unless such
fact,  circumstance  or event,  individually  or taken  together  with all other
facts, events or circumstances  inconsistent with any representation or warranty
contained  in  Section  5.3 or 5.4 has  had or is  reasonably  likely  to have a
Material Adverse Effect except for the representations and warranties in Section
5.3(b),  (c),  (d), (e),  (g),  (m)(i) and (v) which shall be true,  correct and
complete in all material respects.

     5.3. Representations and Warranties of Bancshares.  Subject to Sections 5.1
and 5.2 and except as  Previously  Disclosed  in a paragraph  of its  Disclosure
Schedule  corresponding  to the  relevant  paragraph  below,  Bancshares  hereby
represents and warrants to Wachovia:

          (a) Organization,  Standing and Authority. Bancshares is a corporation
     duly organized, validly existing and in good standing under the laws of the
     State of Florida.  Bancshares  is duly  qualified  to do business and is in
     good  standing  in  the  states  of  the  United  States  and  any  foreign
     jurisdictions  where its  ownership or leasing of property or assets or the
     conduct of its business requires it to be so qualified.

          (b) Bancshares  Stock. As of the date hereof,  the authorized  capital
     stock of Bancshares  consists solely of 400,000 shares of Bancshares Common
     Stock, of which 270,328 shares were  outstanding as of the date hereof.  As
     of the date hereof,  29,672


                                      -13-

<PAGE>

     shares of  Bancshares  Common Stock were held in treasury by  Bancshares or
     otherwise owned by Bancshares or its Subsidiaries  ("Treasury Stock").  The
     outstanding shares of Bancshares Common Stock have been duly authorized and
     are  validly  issued and  outstanding,  fully paid and  nonassessable,  and
     subject to no  preemptive  rights (and were not issued in  violation of any
     preemptive rights). As of the date hereof,  except as Previously  Disclosed
     in its Disclosure Schedule,  there are no shares of Bancshares Common Stock
     authorized and reserved for issuance,  Bancshares  does not have any Rights
     issued or outstanding with respect to Bancshares Stock, and Bancshares does
     not have any commitment to authorize,  issue or sell any Bancshares  Common
     Stock or Rights,  except  pursuant to this  Agreement  and the Stock Option
     Agreement.

          (c) Subsidiaries. (i)(A) Bancshares has Previously Disclosed a list of
     all of its  Subsidiaries  together with the jurisdiction of organization of
     each  such  Subsidiary,  (ii)  except  as  Previously  Disclosed,  it owns,
     directly or indirectly, all the issued and outstanding equity securities of
     each  of  its  Subsidiaries,  (iii)  no  equity  securities  of  any of its
     Subsidiaries  are or may become  required to be issued (other than to it or
     its wholly-owned  Subsidiaries)  by reason of any Right or otherwise,  (iv)
     there are no contracts,  commitments,  understandings  or  arrangements  by
     which  any of such  Subsidiaries  is or may be bound  to sell or  otherwise
     transfer any equity securities of any such  Subsidiaries  (other than to it
     or its wholly-owned Subsidiaries), (v) there are no contracts, commitments,
     understandings,  or  arrangements  relating  to its  rights  to  vote or to
     dispose  of such  securities  and (vi) all the  equity  securities  of each
     Subsidiary  held by  Bancshares  or its  Subsidiaries  are  fully  paid and
     nonassessable  and are owned by  Bancshares  or its  Subsidiaries  free and
     clear of any Liens.

          (ii) Bancshares does not own beneficially, directly or indirectly, any
     equity  securities or similar interests of any Person, or any interest in a
     partnership or joint venture of any kind, other than its Subsidiaries.

          (iii) Each of Bancshares's Subsidiaries has been duly organized and is
     validly existing in good standing under the laws of the jurisdiction of its
     organization,  and is duly qualified to do business and in good standing in
     the jurisdictions where its ownership or leasing of property or the conduct
     of its business requires it to be so qualified.

          (d) Corporate  Power.  Bancshares and each of its Subsidiaries has the
     corporate  power and  authority to carry on its business as it is now being
     conducted and to own all its  properties  and assets;  and  Bancshares  and
     American each has the corporate power and authority to execute, deliver and
     perform its obligations under this Agreement, the Bank Merger Agreement and
     the Stock Option Agreement and to consummate the transactions  contemplated
     hereby and thereby.

          (e)  Corporate  Authority.  Subject in the case of this  Agreement  to
     receipt of the requisite approval of the Merger set forth in this Agreement
     and the  requisite  approval


                                      -14-
<PAGE>

     of the Bank Merger as set forth in the Bank Merger Agreement by the holders
     of a majority of the outstanding shares of Bancshares Common Stock entitled
     to vote on the Merger unless Wachovia is the beneficial  owner of more than
     10% of the Bancshares  Common Stock in which event the required  percentage
     of outstanding  shares of Bancshares Common Stock will be 80%, and the vote
     of Bancshares as the sole shareholder as American on the Bank Merger (which
     are the only shareholder votes required thereon), this Agreement,  the Bank
     Merger   Agreement,   the  Stock  Option  Agreement  and  the  transactions
     contemplated  hereby and  thereby  have been  authorized  by all  necessary
     corporate  action of Bancshares and the  Bancshares  Board and American and
     the American Board prior to the date hereof.  This Agreement is a valid and
     legally binding  obligation of Bancshares and the Bank Merger  Agreement is
     the valid and legally binding  obligation of American,  each enforceable in
     accordance  with its terms  (except  as  enforceability  may be  limited by
     applicable bankruptcy, insolvency,  reorganization,  moratorium, fraudulent
     transfer and similar laws of general applicability relating to or affecting
     creditors' rights or by general equity principles). The Bancshares Board of
     Directors  has received the written  opinion of Allen C. Ewing & Co. to the
     effect that as of the date hereof the Exchange Ratio is fair to the holders
     of Bancshares Common Stock from a financial point of view.

          (f) Regulatory Filings; No Defaults.  (i) No consents or approvals of,
     or filings or registrations  with, any  Governmental  Authority or with any
     third party are required to be made or obtained by Bancshares or any of its
     Subsidiaries in connection  with the execution,  delivery or performance by
     Bancshares of this  Agreement or the Stock Option  Agreement or by American
     of the Bank  Merger  Agreement  or to  consummate  the  Merger and the Bank
     Merger  except for (A) the filing of a notice  under the  Hart-Scott-Rodino
     Antitrust  Improvements  Act of  1976  (the  "HSR  Act"),  (B)  filings  of
     applications or notices with federal and Florida banking  authorities,  (C)
     filings with the SEC and state  securities  authorities,  (D) the filing of
     articles of merger with the North Carolina  Secretary pursuant to the NCBCA
     and the  Florida  Department  of State  pursuant  to the FBCA,  and (E) the
     approvals set forth in Section 7.1(b). As of the date hereof, Bancshares is
     not aware of any reason why the approvals set forth in Section  7.1(b) will
     not be received  without the  imposition  of a  condition,  restriction  or
     requirement of the type described in Section 7.1(b).

          (ii)  Except  as  Previously  Disclosed,  subject  to  receipt  of the
     regulatory approvals referred to in the preceding paragraph, and expiration
     of related waiting  periods,  and required  filings under federal and state
     securities laws, the execution, delivery and performance of this Agreement,
     the  Bank  Merger   Agreement  and  the  Stock  Option  Agreement  and  the
     consummation of the transactions contemplated hereby and thereby do not and
     will not (A)  constitute a breach or violation of, or a default  under,  or
     give  rise to any  Lien,  any  acceleration  of  remedies  or any  right of
     termination  under,  any law, rule or  regulation or any judgment,  decree,
     order,   governmental  permit  or  license,  or  agreement,   indenture  or
     instrument  of  Bancshares  or of  any  of  its  Subsidiaries  or to  which



                                      -15-

<PAGE>

     Bancshares  or any of its  Subsidiaries  or properties is subject or bound,
     (B) constitute a breach or violation of, or a default  under,  the American
     Certificate,  the  American  By-Laws,  the  Bancshares  Certificate  or the
     Bancshares  By-Laws,  or (C) require any consent or approval under any such
     law, rule,  regulation,  judgment,  decree,  order,  governmental permit or
     license, agreement, indenture or instrument.

          (g) Financial  Reports;  No Material Adverse Effect.  (i) Bancshares's
     audited annual consolidated financial statements for the fiscal years ended
     December 31, 1994, 1995 and 1996, and the unaudited  consolidated financial
     statement  prepared by  Bancshares  for the period  January 1, 1997 through
     September  30, 1997,  copies of which have been  provided to Wachovia  (the
     "Financial Statements") (A) have been prepared in accordance with generally
     accepted  accounting  principles  applied on a consistent basis through the
     periods  involved and fairly  present the financial  position of Bancshares
     and its  Subsidiaries  as of its date, and each of the statements of income
     and changes in stockholders' equity and cash flows or equivalent statements
     in such  financial  statements  (including  any related notes and schedules
     thereto)   fairly   presents   the  results  of   operations,   changes  in
     stockholders'  equity  and  changes in cash  flows,  as the case may be, of
     Bancshares and its  Subsidiaries  for the periods to which they relate,  in
     each case in  accordance  with  generally  accepted  accounting  principles
     consistently   applied  during  the  periods  involved,   except  unaudited
     statements are subject to normal  year-end audit  adjustments,  and (B) did
     not and will not contain any untrue statement of a material fact or omit to
     state a material  fact  required to be stated  therein or necessary to make
     the statements  therein, in the light of the circumstances under which they
     were made, not misleading.

          (ii)  Except  as  Previously  Disclosed,   since  December  31,  1996,
     Bancshares and its Subsidiaries  have not incurred any liability other than
     in the ordinary course of business consistent with past practice.

          (iii) Except as Previously  Disclosed,  since  December 31, 1996,  (A)
     Bancshares and its Subsidiaries have conducted their respective  businesses
     in the ordinary and usual course  consistent with past practice  (excluding
     the incurrence of expenses  related to this Agreement and the  transactions
     contemplated  hereby) and (B) no event has occurred or circumstance  arisen
     that,  individually  or taken together with all other facts,  circumstances
     and events  (described  in any paragraph of Section 5.3 or  otherwise),  is
     reasonably  likely  to have a  Material  Adverse  Effect  with  respect  to
     Bancshares.

          (h) Litigation.  Except as Previously Disclosed, no litigation,  claim
     or other  proceeding  before  any court or  governmental  agency is pending
     against  Bancshares  or  any  of  its  Subsidiaries  and,  to  Bancshares's
     knowledge,  no  such  litigation,   claim  or  other  proceeding  has  been
     threatened.



                                      -16-
<PAGE>

          (i)  Regulatory  Matters.  (i)  Neither  Bancshares  nor  any  of  its
     Subsidiaries  or  properties  is a party  to or is  subject  to any  order,
     decree, agreement, memorandum of understanding or similar arrangement with,
     or  a  commitment  letter  or  similar   submission  to,  or  extraordinary
     supervisory  letter  from,  any  federal  or state  governmental  agency or
     authority   charged  with  the   supervision  or  regulation  of  financial
     institutions  or issuers of  securities  or  engaged  in the  insurance  of
     deposits (including,  without limitation, the Federal Reserve Board and the
     FDIC) or the  supervision  or regulation  of it or any of its  Subsidiaries
     (collectively, the "Regulatory Authorities").

          (ii) Neither  Bancshares nor any of its  Subsidiaries has been advised
     by any Regulatory Authority that such Regulatory Authority is contemplating
     issuing or requesting (or is considering the  appropriateness of issuing or
     requesting) any such order, decree, agreement, memorandum of understanding,
     commitment letter, supervisory letter or similar submission.

          (j) Compliance with Laws. Bancshares and each of its Subsidiaries:

               (i) Except as Previously  Disclosed,  is in  compliance  with all
          applicable   federal,   state,  local  and  foreign  statutes,   laws,
          regulations,   ordinances,   rules,   judgments,   orders  or  decrees
          applicable  thereto or to the employees  conducting  such  businesses,
          including,  without limitation,  the Equal Credit Opportunity Act, the
          Fair Housing Act, the  Community  Reinvestment  Act, the Home Mortgage
          Disclosure  Act and all other  applicable  fair lending laws and other
          laws relating to discriminatory business practices;

               (ii)  Has  all  permits,  licenses,  authorizations,  orders  and
          approvals of, and has made all filings, applications and registrations
          with,  all  Governmental  Authorities  that are  required  in order to
          permit  them to own or lease  their  properties  and to conduct  their
          businesses  as  presently  conducted;  all  such  permits,   licenses,
          certificates of authority,  orders and approvals are in full force and
          effect and, to Bancshares's  knowledge,  no suspension or cancellation
          of any of them is threatened; and

               (iii)   Except  as   Previously   Disclosed,   has   received  no
          notification  or  communication  from any  Governmental  Authority (A)
          asserting  that  Bancshares  or  any  of  its  Subsidiaries  is not in
          substantial  compliance  with  any of the  statutes,  regulations,  or
          ordinances  which  such   Governmental   Authority   enforces  or  (B)
          threatening to revoke any license, franchise,  permit, or governmental
          authorization (nor, to Bancshares's  knowledge, do any grounds for any
          of the foregoing exist).

          (k) Material  Contracts;  Defaults.  Except as  Previously  Disclosed,
     neither  Bancshares nor any of its  Subsidiaries is a party to, bound by or
     subject   to  any   agreement,



                                      -17-

<PAGE>

     contract,  arrangement,  commitment or  understanding  (whether  written or
     oral)  (i)  that  is a  "material  contract"  within  the  meaning  of Item
     601(b)(10)  of  the  SEC's  Regulation  S-K or  (ii)  that  in any  respect
     restricts the conduct of business by it or any of its Subsidiaries. Neither
     it nor any of its Subsidiaries is in default under any contract, agreement,
     commitment,  arrangement,  lease,  insurance  policy or other instrument to
     which  it  is a  party,  by  which  its  respective  assets,  business,  or
     operations  may be bound or affected,  or under which it or its  respective
     assets,  business,  or  operations  receives  benefits,  and  there has not
     occurred any event that,  with the lapse of time or the giving of notice or
     both, would constitute such a default.

          (l) No Brokers. No action has been taken by Bancshares that would give
     rise  to  any  valid  claim  against  any  party  hereto  for  a  brokerage
     commission,  finder's  fee  or  other  like  payment  with  respect  to the
     transactions  contemplated by this  Agreement,  excluding a fee of not more
     than  $15,000.00  to be paid to  Allen  C.  Ewing  & Co.  for its  fairness
     opinion.

          (m) Employee  Benefit  Plans.  (i) Section  5.3(m)(i) of  Bancshares's
     Disclosure  Schedule  contains a complete and accurate list of all existing
     bonus,    incentive,    deferred   compensation,    pension,    retirement,
     profit-sharing,  thrift,  savings,  employee stock ownership,  stock bonus,
     stock purchase,  restricted  stock,  stock option,  severance,  welfare and
     fringe  benefit plans,  employment or severance  agreements and all similar
     practices,  policies  and  arrangements  in which  any  employee  or former
     employee  (the   "Employees"),   consultant  or  former   consultant   (the
     "Consultants")   or  director  or  former  director  (the  "Directors")  of
     Bancshares  or any of its  Subsidiaries  participates  or to which any such
     Employees,  Consultants  or Directors  are a party (the  "Compensation  and
     Benefit Plans"). Except as Previously Disclosed, neither Bancshares nor any
     of  its   Subsidiaries   has  any   commitment  to  create  any  additional
     Compensation  and  Benefit  Plan  or  to  modify  or  change  any  existing
     Compensation and Benefit Plan.

          (ii)  Each  Compensation  and  Benefit  Plan  has  been  operated  and
     administered in all material respects in accordance with its terms and with
     applicable  law,  including,  but not  limited  to,  ERISA,  the Code,  the
     Securities Act, the Exchange Act, the Age Discrimination in Employment Act,
     and any  regulations  or rules  promulgated  thereunder,  and all  filings,
     disclosures  and notices  required by ERISA,  the Code, the Securities Act,
     the Exchange Act, the Age  Discrimination  in  Employment  Act or any other
     applicable law have been timely made.  Each  Compensation  and Benefit Plan
     which is an "employee  pension  benefit plan" within the meaning of Section
     3(2) of ERISA (a  "Pension  Plan") and which is  intended  to be  qualified
     under  Section  401(a) of the Code has  received a favorable  determination
     letter  (including,  if such  plan is  other  than a  "prototype"  plan,  a
     determination  that the related trust under such  Compensation  and Benefit
     Plan is exempt from tax under Section 501(a) of the Code) from the Internal
     Revenue Service ("IRS") for "TRA" (as defined in Rev. Proc. 93-39), or will
     file for such determination  letter prior to the expiration of the remedial
     amendment period for such  Compensation and Benefit


                                      -18-
<PAGE>

     Plan, and Bancshares is not aware of any circumstances  likely to result in
     revocation of any such favorable determination letter. There is no material
     pending or, to the knowledge of Bancshares,  threatened legal action,  suit
     or claim relating to the Compensation and Benefit Plans, other than routine
     claims for benefits.  Neither  Bancshares nor any of its  Subsidiaries  has
     engaged in a  transaction,  or omitted to take any action,  with respect to
     any  Compensation  and Benefit  Plan that would  reasonably  be expected to
     subject  Bancshares or any of its Subsidiaries to a material tax or penalty
     imposed  by  either  Section  4975 of the  Code or  Section  502 of  ERISA,
     assuming for  purposes of Section 4975 of the Code that the taxable  period
     of any such transaction expired as of the date hereof.

          (iii) No material liability (other than for payment of premiums to the
     PBGC which have been made or will be made on a timely basis) under Title IV
     of ERISA has been or is expected to be incurred by Bancshares or any of its
     Subsidiaries   with   respect  to  any   ongoing,   frozen  or   terminated
     "single-employer plan", within the meaning of Section 4001(a)(15) of ERISA,
     currently or formerly  maintained  by any of them,  or any  single-employer
     plan of any entity (an "ERISA  Affiliate") which is considered one employer
     with Bancshares under Section 4001(a)(14) of ERISA or Section 414(b) or (c)
     of the Code (an "ERISA  Affiliate  Plan").  None of Bancshares,  any of its
     Subsidiaries or any ERISA Affiliate has contributed,  or has been obligated
     to  contribute,  to a  multiemployer  plan under  Subtitle E of Title IV of
     ERISA at any time since  September  26,  1980.  No notice of a  "reportable
     event",  within the  meaning of Section  4043 of ERISA for which the 30-day
     reporting  requirement  has not been waived,  has been required to be filed
     for any Compensation and Benefit Plan or by any ERISA Affiliate Plan within
     the  12-month  period  ending on the date hereof,  and to the  knowledge of
     Bancshares  no such  notice will be required to be filed as a result of the
     transactions  contemplated by this  Agreement.  The PBGC has not instituted
     proceedings  to terminate any Pension Plan or ERISA  Affiliate Plan and, to
     Bancshares's  knowledge,  no condition exists that presents a material risk
     that such proceedings  will be instituted.  To the knowledge of Bancshares,
     there is no pending  investigation  or enforcement  action by the PBGC, the
     Department  of Labor (the  "DOL") or IRS or any other  governmental  agency
     with respect to any  Compensation and Benefit Plan. Under each Pension Plan
     and  ERISA  Affiliate  Plan,  as of the date of the most  recent  actuarial
     valuation  performed prior to the date of this  Agreement,  the actuarially
     determined present value of all "benefit  liabilities",  within the meaning
     of  Section  4001(a)(16)  of  ERISA  (as  determined  on the  basis  of the
     actuarial assumptions contained in such actuarial valuation of such Pension
     Plan or ERISA Affiliate Plan), did not exceed the then current value of the
     assets of such  Pension  Plan or ERISA  Affiliate  Plan and since such date
     there has been neither an adverse change in the financial condition of such
     Pension Plan or ERISA  Affiliate  Plan nor any amendment or other change to
     such Pension Plan or ERISA Affiliate Plan that would increase the amount of
     benefits  thereunder  which  reasonably  could be  expected  to change such
     result.

                                      -19-

<PAGE>

          (iv) All  contributions  required  to be made  under  the terms of any
     Compensation  and  Benefit  Plan or ERISA  Affiliate  Plan or any  employee
     benefit  arrangements  under any collective  bargaining  agreement to which
     Bancshares or any of its  Subsidiaries  is a party have been timely made or
     have been  reflected  on  Bancshares's  financial  statements.  Neither any
     Pension  Plan nor any  ERISA  Affiliate  Plan has an  "accumulated  funding
     deficiency"  (whether or not  waived)  within the meaning of Section 412 of
     the Code or Section 302 of ERISA and all required payments to the PBGC with
     respect to each Pension Plan or ERISA  Affiliate  Plan have been made on or
     before their due dates. None of Bancshares,  any of its Subsidiaries or any
     ERISA  Affiliate  (x) has provided,  or would  reasonably be expected to be
     required to provide, security to any Pension Plan or to any ERISA Affiliate
     Plan  pursuant  to Section  401(a)(29)  of the Code,  and (y) has taken any
     action,  or  omitted  to take  any  action,  that  has  resulted,  or would
     reasonably be expected to result, in the imposition of a lien under Section
     412(n) of the Code or pursuant to ERISA.

          (v) Except as Previously Disclosed,  neither Bancshares nor any of its
     Subsidiaries  has any  obligations  to  provide  retiree  health  and  life
     insurance  or other  retiree  death  benefits  under any  Compensation  and
     Benefit Plan,  other than  benefits  mandated by Section 4980B of the Code,
     and each such  Compensation  and Benefit Plan may be amended or  terminated
     without incurring  liability  thereunder.  Except as Previously  Disclosed,
     there has been no  communication  to Employees by  Bancshares or any of its
     Subsidiaries that would reasonably be expected to promise or guarantee such
     Employees  retiree health or life insurance or other retiree death benefits
     on a permanent basis.

          (vi)  With  respect  to  each   Compensation   and  Benefit  Plan,  if
     applicable,  Bancshares has provided,  or made available to Wachovia,  true
     and  complete  copies  of  existing:  (A)  Compensation  and  Benefit  Plan
     documents  and  amendments  thereto;  (B) trust  instruments  and insurance
     contracts;  (C) two most  recent  Forms 5500  filed with the IRS;  (D) most
     recent  actuarial  report  and  financial  statement;  (E) the most  recent
     summary  plan  description;  (F) forms  filed with the PBGC (other than for
     premium payments);  (G) most recent determination letter issued by the IRS;
     (H) any Form  5310 or Form 5330  filed  with the IRS;  and (I) most  recent
     nondiscrimination  tests  performed  under  ERISA  and the Code  (including
     401(k) and 401(m) tests).

          (vii)  Except  as  Previously  Disclosed,   the  consummation  of  the
     transactions   contemplated  by  this  Agreement  would  not,  directly  or
     indirectly (including,  without limitation,  as a result of any termination
     of  employment  prior to or following  the  Effective  Time)  reasonably be
     expected to (A) entitle any Employee, Consultant or Director to any payment
     (including  severance  pay or  similar  compensation)  or any  increase  in
     compensation,  (B) result in the vesting or  acceleration  of any  benefits
     under any  Compensation  and  Benefit  Plan or (C)  result in any  material
     increase in benefits payable under any Compensation and Benefit Plan.



                                      -20-

<PAGE>

          (viii) Neither  Bancshares nor any of its  Subsidiaries  maintains any
     compensation plans, programs or arrangements the payments under which would
     not reasonably be expected to be deductible as a result of the  limitations
     under Section 162(m) of the Code and the regulations issued thereunder.

          (ix)  Except  as  Previously  Disclosed,  as  a  result,  directly  or
     indirectly,  of the transactions contemplated by this Agreement (including,
     without  limitation,  as a result of any termination of employment prior to
     or following  the  Effective  Time),  none of Wachovia,  Bancshares  or the
     Surviving  Corporation,  or any of their  respective  Subsidiaries  will be
     obligated  to make a payment  that  would be  characterized  as an  "excess
     parachute payment" to an individual who is a "disqualified  individual" (as
     such  terms are  defined in Section  280G of the Code),  without  regard to
     whether  such payment is  reasonable  compensation  for  personal  services
     performed or to be performed in the future.

          (n) Labor Matters. Neither Bancshares nor any of its Subsidiaries is a
     party to or is bound by any collective  bargaining  agreement,  contract or
     other agreement or understanding with a labor union or labor  organization,
     nor is  Bancshares or any of its  Subsidiaries  the subject of a proceeding
     asserting  that it or any such  Subsidiary  has  committed  an unfair labor
     practice  (within  the  meaning of the  National  Labor  Relations  Act) or
     seeking to compel  Bancshares  or any such  Subsidiary  to bargain with any
     labor  organization  as to wages or conditions of employment,  nor is there
     any strike or other labor dispute  involving it or any of its  Subsidiaries
     pending or, to Bancshares's knowledge,  threatened, nor is Bancshares aware
     of any activity involving its or any of its Subsidiaries' employees seeking
     to certify a collective bargaining unit or engaging in other organizational
     activity.

          (o) Takeover Laws; Dissenters Rights.  Bancshares has taken all action
     required  to be taken by it in order to  exempt  this  Agreement,  the Bank
     Merger   Agreement,   the  Stock  Option  Agreement  and  the  transactions
     contemplated  hereby and thereby from, and this Agreement,  the Bank Merger
     Agreement,  the Stock Option  Agreement and the  transactions  contemplated
     hereby and thereby are exempt from, the  requirements of any  "moratorium",
     "control   share",   "fair  price"   "affiliate   transaction",   "business
     combination"  or other  antitakeover  laws  and  regulations  of any  state
     (collectively,  "Takeover Laws"), including,  without limitation, the State
     of Florida,  and  including,  without  limitation,  Sections  607.0901  and
     607.0902 of the FBCA. Holders of Bancshares Common Stock do have dissenters
     rights in  connection  with the Merger.  which rights and the procedure for
     exercise of which will be fully disclosed in the Proxy Statement.

          (p)  Environmental  Matters.  Except as Previously  Disclosed,  to the
     knowledge  of  Bancshares  and its  Subsidiaries,  neither  the conduct nor
     operation  of  Bancshares  or its


                                      -21-

<PAGE>

     Subsidiaries  nor any  condition  of any property  presently or  previously
     owned, leased or operated by any of them (including, without limitation, in
     a  fiduciary  or agency  capacity),  or on which any of them  holds a Lien,
     violates or violated  Environmental  Laws and no  condition  has existed or
     event has occurred with respect to any of them or any such  property  that,
     with notice or the passage of time, or both, is reasonably likely to result
     in liability  under  Environmental  Laws.  Except as Previously  Disclosed,
     neither Bancshares nor any of its Subsidiaries has received any notice from
     any person or entity that  Bancshares or its  Subsidiaries or the operation
     or condition  of any  property  ever owned,  leased,  operated,  or held as
     collateral  or in a  fiduciary  capacity  by any of  them  are or  were  in
     violation  of  or  otherwise  are  alleged  to  have  liability  under  any
     Environmental  Law,  including,  but not  limited  to,  responsibility  (or
     potential  responsibility)  for the  cleanup  or other  remediation  of any
     pollutants,  contaminants,  or hazardous  or toxic  wastes,  substances  or
     materials at, on, beneath, or originating from any such property.

          (q) Tax Matters.  Except as Previously Disclosed,  (i) all Tax Returns
     that are  required  to be filed by or with  respect to  Bancshares  and its
     Subsidiaries  have been duly  filed,  (ii) all Taxes shown to be due on the
     Tax  Returns  referred  to in clause  (i) have been paid in full,  (iii) no
     audits  of or to  Bancshares  knowledge  inquiries  into  the  Tax  Returns
     referred  to  in  clause  (i)  by  the  Internal  Revenue  Service  or  the
     appropriate state, local or foreign taxing authority are ongoing,  (iv) all
     deficiencies  asserted or assessments made as a result of such examinations
     have been paid in full, (v) no issues that have been raised by the relevant
     taxing  authority  in  connection  with the  examination  of any of the Tax
     Returns  referred  to in  clause  (i) are  currently  pending,  and (vi) no
     waivers of  statutes of  limitation  have been given by or  requested  with
     respect to any Taxes of Bancshares or its Subsidiaries. Bancshares has made
     available to Wachovia true and correct  copies of the United States federal
     income Tax Returns filed by Bancshares and its Subsidiaries for each of the
     three most  recent  fiscal  years  ended on or before  December  31,  1996.
     Neither  Bancshares  nor any of its  Subsidiaries  has any  liability  with
     respect to income, franchise or similar Taxes that accrued on or before the
     end of the most recent period covered by the Financial  Statement in excess
     of the amounts  accrued  with  respect  thereto  that are  reflected in the
     Financial  Statements.  Neither  Bancshares nor any of its Subsidiaries has
     any  reason to believe  that any  conditions  exist  that might  prevent or
     impede the Merger from qualifying as a reorganization within the meaning of
     Section 368(a) of the Code.

          (r) Risk Management  Instruments.  Bancshares has not entered into any
     interest rate swaps, caps, floors,  option agreements,  futures and forward
     contracts and other similar risk management  arrangements,  whether entered
     into for  Bancshares's  own  account,  or for the account of one or more of
     Bancshares's Subsidiaries or their customers.

          (s) Books and  Records.  The books and records of  Bancshares  and its
     Subsidiaries  have been fully,  properly and  accurately  maintained in all
     material respects,


                                      -22-

<PAGE>

     and  there  are no  material  inaccuracies  or  discrepancies  of any  kind
     contained  or  reflected  therein,  and they fairly  present the  financial
     position of Bancshares and its Subsidiaries.

          (t) Insurance.  Bancshares's Disclosure Schedule sets forth all of the
     insurance  policies,  binders,  or bonds  maintained  by  Bancshares or its
     Subsidiaries  or  under  which  Bancshares  pays the  premiums  ("Insurance
     Policies").  Bancshares  and its  Subsidiaries  are insured with  reputable
     insurers  against  such  risks and in such  amounts  as the  management  of
     Bancshares  reasonably  has  determined  to be prudent in  accordance  with
     industry  practices.  All the  Insurance  Policies  are in full  force  and
     effect;  Bancshares  and  its  Subsidiaries  are  not in  material  default
     thereunder;  and all  claims  thereunder  have been filed in due and timely
     fashion.

          (u) Asset Classification.  Bancshares has Previously Disclosed a list,
     accurate and complete in all material respects, of the aggregate amounts of
     loans, extensions of credit or other assets of it and its Subsidiaries that
     have  been   classified  by  it  as  of  September  30,  1997  (the  "Asset
     Classification");  and no amounts of loans,  extensions  of credit or other
     assets that have been classified as of September 30, 1997 by any Regulatory
     Authority as "Other Loans Specially Mentioned", "Substandard",  "Doubtful",
     "Loss",  or words of similar import are excluded from the amounts disclosed
     in the Asset  Classification,  other than amounts of loans,  extensions  of
     credit or other assets that were charged off by it or a Subsidiary prior to
     September 30, 1997.

          (v) Related Party Transactions.  Bancshares has Previously Disclosed a
     list,  accurate  and  complete  in all  material  respects,  of all  loans,
     extensions of credit and contracts  between  Bancshares or its Subsidiaries
     and any  officer or  director  of  Bancshares  or its  Subsidiaries  or the
     spouse, parents, children or siblings of any such officer or director.

          (w) Prior  Actions.  Except as  Previously  Disclosed  Bancshares  and
     American have not during the period  beginning June 1, 1995 (i) repurchased
     any Bancshares  Common Stock or Rights,  (ii) issued any Bancshares  Common
     Stock or Rights,  (iii)  declared or paid a dividend in  Bancshares  Common
     Stock or (iv)  implemented  any  significant  increase  or decrease in cash
     dividends inconsistent with prior practices.

          (x) Disclosure.  The representations and warranties  contained in this
     Section 5.3 do not contain any untrue  statement of a material fact or omit
     to state any material fact  necessary in order to make the  statements  and
     information contained in this Section 5.3 not misleading.

     5.4.  Representations  and Warranties of Wachovia.  Subject to Sections 5.1
and 5.2 and except as  Previously  Disclosed  in a paragraph  of its  Disclosure
Schedule   corresponding  to  the  relevant  paragraph  below,  Wachovia  hereby
represents and warrants to Bancshares as follows:



                                      -23-
<PAGE>

          (a) Organization,  Standing and Authority. Wachovia is duly organized,
     validly  existing and in good standing under the laws of the State of North
     Carolina. Wachovia is duly qualified to do business and is in good standing
     in the states of the  United  States and  foreign  jurisdictions  where its
     ownership  or leasing of property or assets or the conduct of its  business
     requires it to be so qualified.  Wachovia has in effect all federal, state,
     local, and foreign governmental  authorizations  necessary for it to own or
     lease its  properties  and assets and to carry on its business as it is now
     conducted.

          (b) Wachovia Stock. (i) As of the date hereof,  the authorized capital
     stock of Wachovia consists solely of 500,000,000  shares of Wachovia Common
     Stock, of which ___________ shares were outstanding as of November 14, 1997
     and 50,000,000 shares of Wachovia  Preferred Stock, of which no shares were
     outstanding  as of the date hereof.  As of the date  hereof,  except as set
     forth in its Disclosure Schedule and except in connection with its publicly
     disclosed  acquisitions,  Wachovia  does  not  have any  Rights  issued  or
     outstanding  with respect to Wachovia Stock, and Wachovia does not have any
     commitment to authorize, issue or sell any Wachovia Stock or Rights, except
     pursuant to this Agreement.

          (ii) The shares of Wachovia  Common Stock to be issued in exchange for
     shares of Bancshares Common Stock in the Merger,  when issued in accordance
     with the terms of this Agreement, will be duly authorized,  validly issued,
     fully paid and nonassessable.

          (c) Subsidiaries. Each of Wachovia's Significant Subsidiaries has been
     duly  organized and is validly  existing in good standing under the laws of
     the jurisdiction of its organization,  and is duly qualified to do business
     and in good standing in the jurisdictions where its ownership or leasing of
     property or the conduct of its business  requires it to be so qualified and
     it owns,  directly or  indirectly,  all the issued and  outstanding  equity
     securities of each of its Significant Subsidiaries.

          (d) Corporate Power. Wachovia and each of its Significant Subsidiaries
     has the corporate power and authority to carry on its business as it is now
     being conducted and to own all its properties and assets;  and Wachovia and
     1st United each has the corporate  power and authority to execute,  deliver
     and  perform  its  obligations  under this  Agreement  and the Bank  Merger
     Agreement  and to  consummate  the  transactions  contemplated  hereby  and
     thereby.

          (e)  Corporate   Authority.   This  Agreement  and  the   transactions
     contemplated  hereby have been authorized by all necessary corporate action
     of  Wachovia  and its Board of  Directors  and does not require any vote of
     stockholders.  This  Agreement and the Bank Merger  Agreement are valid and
     legally  binding  agreements  of  Wachovia  and  1st  United   respectively
     enforceable in accordance with their terms (except as enforceability may be
     limited by applicable bankruptcy, insolvency,  reorganization,  moratorium,
     fraudulent


                                      -24-

<PAGE>

     transfer and similar laws of general applicability relating to or affecting
     creditors' rights or by general equity principles).

          (f) Regulatory  Approvals;  No Defaults.  (i) No consents or approvals
     of, or filings or registrations with, any court,  administrative  agency or
     commission or other  governmental  authority or instrumentality or with any
     third  party are  required to be made or obtained by Wachovia or any of its
     Subsidiaries in connection  with the execution,  delivery or performance by
     Wachovia of this  Agreement or to consummate  the Merger except for (A) the
     filing of  applications  and notices,  as applicable,  with the federal and
     state  banking  authorities;  (B)  approval  of the  listing on the NYSE of
     Wachovia  Common  Stock to be  issued in the  Merger;  (C) the  filing  and
     declaration of effectiveness  of the Registration  Statement or the receipt
     by Wachovia  of the  Fairness  Order;  (D) the filing of articles of merger
     with the North  Carolina  Secretary  pursuant  to the NCBCA and the Florida
     Department of State  pursuant to the FBCA; (E) such filings as are required
     to be made or approvals as are required to be obtained under the securities
     or "Blue Sky" laws of various  states in  connection  with the  issuance of
     Wachovia Stock in the Merger; and (F) receipt of the approvals set forth in
     Section 7.1(b). As of the date hereof,  Wachovia is not aware of any reason
     why the approvals set forth in Section 7.1(b) will not be received  without
     the  imposition  of a condition,  restriction  or  requirement  of the type
     described in Section 7.1(b).

          (ii) Subject to receipt of the regulatory approvals referred to in the
     preceding  paragraph and  expiration of the related  waiting  periods,  and
     required  filings or satisfaction of the  requirements  for exemptions from
     filing under federal and state securities laws, the execution, delivery and
     performance  of this  Agreement and the  consummation  of the  transactions
     contemplated  hereby  do not  and  will  not (A)  constitute  a  breach  or
     violation  of,  or  a  default  under,  or  give  rise  to  any  Lien,  any
     acceleration of remedies or any right of termination  under,  any law, rule
     or  regulation  or any  judgment,  decree,  order,  governmental  permit or
     license, or agreement, indenture or instrument of Wachovia or of any of its
     Subsidiaries or to which Wachovia or any of its  Subsidiaries or properties
     is subject or bound,  (B) constitute a breach or violation of, or a default
     under, the certificate of  incorporation  or by-laws (or similar  governing
     documents)  of  Wachovia  or any of its  Subsidiaries,  or (C)  require any
     consent or approval under any such law, rule, regulation, judgment, decree,
     order, governmental permit or license, agreement, indenture or instrument.

          (g) Financial Reports and SEC Documents;  Material Adverse Effect. (i)
     Wachovia's  Annual Reports on Form 10K and all other reports,  registration
     statements or information  statements  filed or to be filed by it or any of
     its  Subsidiaries  subsequent to December 31, 1994 under the Securities Act
     or under Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, in the form
     filed or to be filed  (collectively,  the "SEC Documents"),  as of the date
     filed, (A) complied or will comply in all material respects as to form with
     the applicable  requirements  under the Securities Act or the Exchange Act,
     as the  case  may


                                      -25-

<PAGE>

     be, and (B) did not and will not contain any untrue statement of a material
     fact or omit to state a  material  fact  required  to be stated  therein or
     necessary to make the statements therein, in the light of the circumstances
     under which they were made, not misleading;  and each of the balance sheets
     contained  in or  incorporated  by  reference  into any  such SEC  Document
     (including the related notes and schedules  thereto)  fairly  presents,  or
     will  fairly   present,   the  financial   position  of  Wachovia  and  its
     Subsidiaries  as of its date,  and each of the  statements  of  income  and
     changes in stockholders' equity and cash flows or equivalent  statements in
     such SEC Documents  (including  any related  notes and  schedules  thereto)
     fairly presents, or will fairly present, the results of operations, changes
     in  stockholders'  equity and changes in cash flows, as the case may be, of
     Wachovia and its Subsidiaries for the periods to which they relate, in each
     case  in  accordance   with  generally   accepted   accounting   principles
     consistently  applied during the periods  involved,  except in each case as
     may be noted therein,  subject to normal year-end audit  adjustments in the
     case of unaudited statements.

          (ii) Since  December 31, 1996,  no event has occurred or  circumstance
     arisen  that,   individually  or  taken  together  with  all  other  facts,
     circumstances  and events  (described  in any  paragraph  of Section 5.4 or
     otherwise),  is reasonably  likely to have a Material  Adverse  Effect with
     respect to Wachovia.

          (h) Litigation;  Regulatory Action. (i) No litigation,  claim or other
     proceeding before any Governmental Authority is pending against Wachovia or
     any of its Subsidiaries and, to the best of Wachovia's  knowledge,  no such
     litigation, claim or other proceeding has been threatened.

          (ii) Neither  Wachovia nor any of its  Subsidiaries or properties is a
     party to or is subject  to any  order,  decree,  agreement,  memorandum  of
     understanding  or  similar  arrangement  with,  or a  commitment  letter or
     similar   submission  to,  or  extraordinary   supervisory  letter  from  a
     Regulatory  Authority,  nor has  Wachovia or any of its  Subsidiaries  been
     advised by a Regulatory Authority that such agency is contemplating issuing
     or  requesting  (or  is  considering  the  appropriateness  of  issuing  or
     requesting) any such order, decree, agreement, memorandum of understanding,
     commitment letter, supervisory letter or similar submission.

          (i) Compliance with Laws. Wachovia and each of its Subsidiaries:

               (i) in the conduct of its  business,  is in  compliance  with all
          applicable   federal,   state,  local  and  foreign  statutes,   laws,
          regulations,   ordinances,   rules,   judgments,   orders  or  decrees
          applicable  thereto or to the employees  conducting  such  businesses,
          including,  without limitation,  the Equal Credit Opportunity Act, the
          Fair Housing Act, the  Community  Reinvestment  Act, the Home Mortgage
          Disclosure  Act and all other  applicable  fair lending laws and other
          laws relating to discriminatory business practices; and



                                      -26-
<PAGE>

               (ii)  has  all  permits,  licenses,  authorizations,  orders  and
          approvals of, and has made all filings, applications and registrations
          with,  all  Governmental  Authorities  that are  required  in order to
          permit them to conduct  their  businesses  substantially  as presently
          conducted;  all such  permits,  licenses,  certificates  of authority,
          orders and  approvals are in full force and effect and, to the best of
          its  knowledge,  no  suspension  or  cancellation  of any of  them  is
          threatened.

          (j) No Brokers.  No action has been taken by Wachovia  that would give
     rise  to  any  valid  claim  against  any  party  hereto  for  a  brokerage
     commission,  finder's  fee  or  other  like  payment  with  respect  to the
     transactions contemplated by this Agreement.

          (k) Tax  Treatment.  As of the date hereof,  Wachovia has no reason to
     believe that any  conditions  exist that might prevent or impede the Merger
     from qualifying as a reorganization within the meaning of Section 368(a) of
     the Code.

          (l) Disclosure.  The representations and warranties  contained in this
     Section 5.4 do not contain any untrue  statement of a material fact or omit
     to state any material fact  necessary in order to make the  statements  and
     information contained in this Section 5.4 not misleading.

          (m)  Transferability.  The offer  and sale of  Wachovia  Common  Stock
     constituting the Merger  Consideration  will either be registered under the
     Securities Act pursuant to the  Registration  Statement or exempt from such
     registration  pursuant to the Exemption.  If such Wachovia  Common Stock is
     offered and sold pursuant to the Exemption,  it will be transferable  under
     applicable Federal securities laws as set forth in SEC Staff Legal Bulletin
     #3 (CF) dated July 25, 1997.

                                   ARTICLE 6.

                                    Covenants

     6.1.  Reasonable Best Efforts.  Subject to the terms and conditions of this
Agreement,  each of Bancshares and Wachovia  agrees to use its  reasonable  best
efforts in good faith to take, or cause to be taken, all actions,  and to do, or
cause to be done, all things necessary,  proper or desirable, or advisable under
applicable  laws,  so as to permit  consummation  of the Merger as  promptly  as
practicable   and  otherwise  to  enable   consummation   of  the   transactions
contemplated  hereby and shall  cooperate  fully with the other party  hereto to
that end (it being understood that any amendments to the Registration  Statement
or the Offering  Circular or a resolicitation  of proxies as a consequence of an
acquisition or other  agreement  involving  Wachovia or any of its  Subsidiaries
shall not violate this covenant).



                                      -27-

<PAGE>

     6.2. Stockholder  Approvals.  Bancshares agrees to take, in accordance with
applicable  law and its  articles  of  incorporation  and  by-laws,  all  action
necessary to convene an  appropriate  meeting of  stockholders  of Bancshares to
consider and vote upon the approval and adoption of this Agreement and any other
matters required to be approved by Bancshares's stockholders for consummation of
the Merger (including any adjournment or postponement, the "Bancshares Meeting")
as  promptly  as  practicable  after  the  Fairness  Order  is  obtained  or the
Registration  Statement  is  declared  effective.  Except to the extent  legally
required for the discharge by the  Bancshares  Board of its fiduciary  duties as
advised in writing by its counsel,  the  Bancshares  Board shall  recommend such
approval,  and Bancshares  shall take all  reasonable,  lawful action to solicit
such approval by its stockholders.  At the request of Wachovia,  Bancshares will
utilize a  professional  proxy  solicitation  firm to assist it in procuring the
necessary stockholder vote.

     6.3.  Registration  Statement/Exemption.  (a) Wachovia,  in Wachovia's sole
discretion,  agrees to either (i) prepare a  registration  statement on Form S-4
(the  "Registration  Statement")  to be  filed  by  Wachovia  with  the  SEC  in
connection  with the  issuance of Wachovia  Stock in the Merger  (including  the
proxy  statement  and  prospectus  and other  proxy  solicitation  materials  of
Bancshares  constituting a part thereof (the "Proxy  Statement") and all related
documents)  or (ii) take such steps as are  necessary  to qualify  the  Wachovia
Stock to be  issued  in the  Merger  for an  exemption  (the  "Exemption")  from
registration  with the SEC pursuant to Section  3(a)(10) of the  Securities  Act
including, without limitation, a determination by the Florida Comptroller of the
fairness of the Merger and the Bank  Merger to the  shareholders  of  Bancshares
(the  "Fairness  Order") and prepare an offering  circular  (including the Proxy
Statement  (the  "Offering  Circular"))  . Each of the parties  hereto agrees to
cooperate,  and to cause its  Subsidiaries  to  cooperate,  with the other,  its
counsel and its accountants, in preparation of the Registration Statement, Proxy
Statement and Offering  Circular  and, if chosen by Wachovia,  in the process of
obtaining the Fairness  Order and the  Exemption.  If Wachovia  elects to file a
Registration Statement,  Wachovia agrees to file the Registration Statement with
the SEC as soon as reasonably  practicable.  Each of Bancshares and Wachovia and
their  subsidiaries  agrees to use all reasonable  efforts to cause the Fairness
Order and Exemption to be obtained or the Registration  Statement to be declared
effective under the Securities Act as promptly as reasonably  practicable  after
filing thereof. Wachovia also agrees to use all reasonable efforts to obtain all
necessary state  securities law or "Blue Sky" permits and approvals  required to
carry out the transactions contemplated by this Agreement.  Bancshares agrees to
furnish to Wachovia all information  concerning  Bancshares,  its  Subsidiaries,
officers,   directors  and  stockholders  as  may  be  reasonably  requested  in
connection with the foregoing.

     (b)  Each  of  Bancshares  and  Wachovia  agrees,  as  to  itself  and  its
Subsidiaries,  that none of the information supplied or to be supplied by it for
inclusion or incorporation by reference in (i) the Registration  Statement will,
at the time the Registration Statement and each amendment or supplement thereto,
if any, becomes effective under the Securities Act, contain any untrue statement
of a material  fact or omit to state any  material  fact  required  to be stated
therein or necessary to make the statements therein not misleading, and (ii) the
Offering Circular and/or Proxy Statement and any amendment or supplement thereto
will, at the date of mailing to


                                      -28-

<PAGE>

stockholders  and at the time of the  Bancshares  Meeting,  contain  any  untrue
statement of a material  fact or omit to state any material  fact required to be
stated therein or necessary to make the statements therein not misleading or any
statement which, in the light of the circumstances under which such statement is
made,  will be false or misleading  with respect to any material  fact, or which
will omit to state any material fact  necessary in order to make the  statements
therein not false or  misleading  or necessary  to correct any  statement in any
earlier statement in the Proxy Statement or any amendment or supplement thereto.
Each of  Bancshares  and Wachovia  further  agrees that if it shall become aware
prior to the Effective Date of any information  furnished by it that would cause
any of the  statements  in the Offering  Circular  and/or Proxy  Statement to be
false or misleading  with respect to any material  fact, or to omit to state any
material fact necessary to make the statements  therein not false or misleading,
to promptly  inform the other party thereof and to take the  necessary  steps to
correct the Proxy Statement.

          (a) Wachovia  agrees to advise  Bancshares,  promptly  after  Wachovia
     receives  notice  thereof,  of the time  when the  Fairness  Order has been
     obtained  or  the  Registration  Statement  has  become  effective  or  any
     supplement or amendment  has been filed,  of the issuance of any stop order
     or the  suspension of the  qualification  of Wachovia Stock for offering or
     sale in any jurisdiction, of the initiation or threat of any proceeding for
     any  such  purpose,  or of any  request  by the SEC for  the  amendment  or
     supplement of the Registration Statement or for additional information.

     6.4. Press  Releases.  Each of Bancshares and Wachovia  agrees that it will
not,  without the prior approval of the other party,  issue any press release or
written  statement  for  general   circulation   relating  to  the  transactions
contemplated  hereby,   except  as  otherwise  required  by  applicable  law  or
regulation or NYSE rules.

     6.5. Access;  Information.  (a) Each of Bancshares and Wachovia agrees that
upon  reasonable  notice and subject to applicable laws relating to the exchange
of information,  it shall afford the other party and the other party's officers,
employees,  counsel,  accountants  and other  authorized  representatives,  such
access during normal business hours throughout the period prior to the Effective
Time to the books, records (including,  without limitation, tax returns and work
papers  of  independent  auditors),  properties,  personnel  and to  such  other
information  as any party may  reasonably  request and,  during such period,  it
shall furnish  promptly to such other party (i) a copy of each material  report,
schedule and other document filed by it pursuant to the  requirements of federal
or state securities or banking laws, and (ii) all other  information  concerning
the  business,  properties  and  personnel  of it as the  other  may  reasonably
request.

          (b) Each agrees that it will not,  and will cause its  representatives
     not to, use any information  obtained pursuant to this Section 6.5 (as well
     as any other  information  obtained  prior to the date hereof in connection
     with the entering into of this Agreement) for any purpose  unrelated to the
     consummation of the transactions contemplated by this Agreement. Subject to
     the requirements of law, each party will keep confidential,  and will cause
     its  representatives  to keep  confidential,  all information and documents



                                      -29-
<PAGE>

     obtained  pursuant to this  Section  6.5 (as well as any other  information
     obtained  prior to the date hereof in connection  with the entering into of
     this  Agreement)  unless such  information  (i) was  already  known to such
     party, (ii) becomes available to such party from other sources not known by
     such party to be bound by a confidentiality obligation,  (iii) is disclosed
     with the prior  written  approval  of the party to which  such  information
     pertains  or  (iv)  is or  becomes  readily  ascertainable  from  published
     information  or  trade  sources.  In  the  event  that  this  Agreement  is
     terminated  or  the  transactions  contemplated  by  this  Agreement  shall
     otherwise  fail to be  consummated,  each party  shall  promptly  cause all
     copies of documents or extracts thereof containing  information and data as
     to another  party  hereto to be returned to the party which  furnished  the
     same. No  investigation  by either party of the business and affairs of the
     other  shall  affect or be  deemed  to modify or waive any  representation,
     warranty,  covenant or agreement in this  Agreement,  or the  conditions to
     either party's  obligation to consummate the  transactions  contemplated by
     this Agreement.

     6.6.  Acquisition  Proposals.  Bancshares agrees that neither it nor any of
its Subsidiaries nor any of the respective  officers and directors of Bancshares
or its  Subsidiaries  shall,  and Bancshares shall direct and use its reasonable
best  efforts to cause its  employees,  agents and  representatives  (including,
without limitation, any investment banker, attorney or accountant retained by it
or any of its Subsidiaries) not to, initiate, solicit or encourage,  directly or
indirectly,  any  enquiries or the making of any  proposal or offer  (including,
without  limitation,  any proposal or offer to stockholders of Bancshares)  with
respect to a merger,  consolidation  or similar  transaction  involving,  or any
purchase  of  all  or any  significant  portion  of  the  assets  or any  equity
securities of,  Bancshares or its  Significant  Subsidiary (any such proposal or
offer being hereinafter referred to as an "Acquisition  Proposal") or, except to
the extent  legally  required for the discharge by the  Bancshares  Board of its
fiduciary  duties  as  advised  in  writing  by  its  counsel,   engage  in  any
negotiations concerning,  or provide any confidential information or data to, or
have any discussions  with, any person relating to an Acquisition  Proposal,  or
otherwise facilitate any effort or attempt to implement an Acquisition Proposal.
Bancshares  shall  immediately  cease and cause to be terminated any activities,
discussions or  negotiations  conducted prior to the date of this Agreement with
any parties  other than  Wachovia with respect to any of the foregoing and shall
use its  reasonable  best  efforts to  enforce  any  confidentiality  or similar
agreement relating to an Acquisition Proposal. Bancshares shall promptly (within
24 hours) advise Wachovia following the receipt by Bancshares of any Acquisition
Proposal and the substance thereof  (including the identity of the person making
such Acquisition Proposal), and advise Wachovia of any developments with respect
to such Acquisition Proposal immediately upon the occurrence thereof.

     6.7.  Affiliate  Agreements.  (a) Not later  than the 15th day prior to the
mailing of the Proxy Statement,  Bancshares shall deliver to Wachovia a schedule
of each person that, to the best of its knowledge, is or is reasonably likely to
be, as of the date of the  Bancshares  Meeting,  deemed to be an  "affiliate" of
Bancshares  (each,  an "Bancshares  Affiliate") as that term is used in Rule 145
under the Securities Act or SEC Accounting Series Releases 130 and 135.



                                      -30-

<PAGE>

          (b)  Bancshares  shall use its  reasonable  best efforts to cause each
     person who may be deemed to be an  Bancshares  Affiliate,  to  execute  and
     deliver to Wachovia on or before the date of mailing of the Proxy Statement
     an agreement in form and substance reasonably satisfactory to Wachovia.

     6.8.  Takeover Laws. No party hereto shall take any action that would cause
the  transactions  contemplated by this Agreement,  the Bank Merger Agreement or
the Stock Option Agreement to be subject to requirements imposed by any Takeover
Law and each of them shall take all necessary steps within its control to exempt
(or ensure the continued  exemption of) the  transactions  contemplated  by this
Agreement from, or if necessary  challenge the validity or applicability of, any
applicable Takeover Law, as now or hereafter in effect.

     6.9.  Certain  Policies.  Prior to the Effective  Date,  Bancshares  shall,
consistent with generally accepted accounting principles and on a basis mutually
satisfactory to it and Wachovia, modify and change its loan, litigation and real
estate  valuation  policies and practices  (including loan  classifications  and
levels of reserves) so as to be applied on a basis that is consistent with those
of Wachovia;  provided,  however, that Bancshares shall not be obligated to book
any accruals earlier than 7 days prior to closing and take any other such action
pursuant to this  Section 6.9 unless and until  Wachovia  acknowledges  that all
conditions to its obligation to consummate the Merger have been satisfied. Prior
to the Effective  Time all accruals for  compensation  and benefit plans will be
made  in  accordance  with  generally  accepted  accounting  principles  and the
retirement  bonus to William B. Allender will be paid. The July, 1998 portion of
the 25th  Anniversary  Bonus to be paid to employees  and officers of Bancshares
who are  employees  or  officers on the date of this  Agreement  will be paid by
Wachovia to the Bancshares  employees or officers in July,  1998 if the employee
or officer is still employed by Wachovia at that time or at such earlier time as
the  employment of that employee or officer is terminated by Wachovia,  in which
event the December,  1997 and July, 1998  installments  of the 25th  Anniversary
Bonus will be credited  against any severance  benefits to which the employee or
officer might otherwise be entitled under Wachovia's policies.

     6.10.  NYSE Listing.  Wachovia agrees to use its reasonable best efforts to
list,  prior to the Effective  Date, on the NYSE,  subject to official notice of
issuance,  the shares of  Wachovia  Common  Stock to be issued to the holders of
Bancshares Common Stock in the Merger.

     6.11.  Regulatory  Applications.  (a)  Wachovia  and  Bancshares  and their
respective Subsidiaries shall cooperate and use their respective reasonable best
efforts to prepare  all  documentation,  to effect all filings and to obtain all
permits,  consents,  approvals  and  authorizations  of all  third  parties  and
Governmental  Authorities necessary to consummate the transactions  contemplated
by this  Agreement.  Each of  Wachovia  and  Bancshares  shall have the right to
review in advance,  and to the extent  practicable  each will  consult  with the
other,  in each case  subject to  applicable  laws  relating to the  exchange of
information,  with respect to, all material

                                      -31-

<PAGE>

written information  submitted to any third party or any Governmental  Authority
in  connection  with  the  transactions   contemplated  by  this  Agreement.  In
exercising  the  foregoing  right,  each of the  parties  hereto  agrees  to act
reasonably and as promptly as practicable. Each party hereto agrees that it will
consult  with the other  party  hereto  with  respect  to the  obtaining  of all
material permits,  consents,  approvals and  authorizations of all third parties
and   Governmental   Authorities   necessary  or  advisable  to  consummate  the
transactions  contemplated  by this Agreement and each party will keep the other
party appraised of the status of material  matters relating to completion of the
transactions contemplated hereby.

          (b) Each party agrees,  upon request,  to furnish the other party with
     all information  concerning itself, its Subsidiaries,  directors,  officers
     and stockholders  and such other matters as may be reasonably  necessary or
     advisable in connection with any filing,  notice or application  made by or
     on behalf of such other party or any of its Subsidiaries to any third party
     or Governmental Authority.

     6.12. Indemnification. (a) Following the Effective Date and for a period of
six years  thereafter,  Wachovia shall  indemnify,  defend and hold harmless the
present  directors and officers of Bancshares  and its  Subsidiaries  (each,  an
"Indemnified  Party")  against  all  costs  or  expenses  (including  reasonable
attorneys'  fees),  judgments,  fines,  losses,  claims,  damages or liabilities
(collectively,  "Costs")  incurred  and advance  legal  expenses  incurred by an
Indemnified  Party in connection  with any claim,  action,  suit,  proceeding or
investigation, whether civil, criminal, administrative or investigative, arising
out of  actions  or  omissions  occurring  at or  prior  to the  Effective  Time
(including, without limitation, the transactions contemplated by this Agreement)
to the fullest  extent that  Bancshares  is permitted to indemnify  (and advance
expenses to) its directors and officers  under the laws of the State of Florida,
the Bancshares  Certificate and the Bancshares  By-Laws as in effect on the date
hereof;  provided  that any  determination  required to be made with  respect to
whether an officer's or director's conduct complies with the standards set forth
under Florida law, the Bancshares  Certificate and the Bancshares  By-Laws shall
be made by  independent  counsel  (which  shall  not be  counsel  that  provides
material services to Wachovia) selected by Wachovia and reasonably acceptable to
such  officer  or  director;  and  provided,  further,  that in the  absence  of
applicable  judicial  precedent to the contrary,  such  counsel,  in making such
determination,  shall presume such officer's or director's conduct complied with
such  standard  and  Wachovia  shall  have the burden to  demonstrate  that such
officer's or director's conduct failed to comply with such standard.

          (b) For a period of three  years  from the  Effective  Time,  Wachovia
     shall use its reasonable best efforts to provide that portion of director's
     and officer's  liability insurance that serves to reimburse the present and
     former  officers and  directors of  Bancshares  or any of its  Subsidiaries
     (determined  as of the  Effective  Time) (as  opposed to  Bancshares)  with
     respect to claims against such directors and officers arising from facts or
     events which occurred  before the Effective  Time,  which  insurance  shall
     contain at least the same  coverage  and  amounts,  and  contain  terms and
     conditions no less  advantageous,  as that coverage  currently  provided by
     Bancshares;  provided, however, that



                                      -32-

<PAGE>

     in no event  shall  Wachovia be  required  to expend for  coverage  for the
     entire  three  year  period  more than 300  percent of the  current  amount
     expended by  Bancshares  per year (the  "Insurance  Amount") to maintain or
     procure such directors and officers insurance coverage;  provided, further,
     that if Wachovia is unable to maintain or obtain the  insurance  called for
     by this Section 6.12(b),  Wachovia shall use its reasonable best efforts to
     obtain as much  comparable  insurance  as is  available  for the  Insurance
     Amount; provided, further, that officers and directors of Bancshares or any
     Subsidiary  may be  required  to make  application  and  provide  customary
     representations  and  warranties  to Wachovia's  insurance  carrier for the
     purpose of obtaining such insurance.

          (c) Any  Indemnified  Party  wishing  to claim  indemnification  under
     Section 6.12(a),  upon learning of any claim, action,  suit,  proceeding or
     investigation  described  above,  shall promptly notify  Wachovia  thereof;
     provided that the failure so to notify shall not affect the  obligations of
     Wachovia  under Section  6.12(a)  unless and to the extent that Wachovia is
     actually prejudiced as a result of such failure.

          (d) If Wachovia or any of its successors or assigns shall  consolidate
     with or merge  into any other  entity  and shall not be the  continuing  or
     surviving  entity of such  consolidation or merger or shall transfer all or
     substantially  all of its  assets  to any  entity,  then and in each  case,
     proper  provision  shall  be made so that the  successors  and  assigns  of
     Wachovia shall assume the obligations set forth in this Section 6.12.

     6.13.  Benefit Plans.  As soon as practicable  following the Effective Time
(but, with respect to tax qualified employee pension plans within the meaning of
Section 3(2) of ERISA for which earlier  participation is not possible under the
plan documents, in no event later than July 1, 1998 if the Effective Time occurs
prior to July 1, 1998) (i) Wachovia  will provide  employees of  Bancshares  who
become  employees of Wachovia with employee  benefit plans no less  favorable in
the aggregate than those provided to similarly  situated  employees of Wachovia;
(ii) any such employees  will receive credit for service with  Bancshares or any
of its Subsidiaries or predecessors  prior to the Effective Time for the purpose
of determining  eligibility and vesting;  (iii) Wachovia shall cause any and all
pre-existing  condition limitations (to the extent such limitations do not apply
to a  pre-existing  condition  under the  Bancshares  Compensation  and Benefits
Plans) and  eligibility  waiting  periods  under group health plans to be waived
with  respect  to such  participants  and their  eligible  dependents;  and (iv)
Wachovia shall extend its Retirement Medical Plan to employees of Bancshares who
become  employees  of Wachovia  and retire  following  December  31, 1997 or the
Effective Date, if later;  and would qualify for retirement under the Bancshares
Retirement  Savings Plan and; provided,  further,  that a maximum of 20 years of
service with Bancshares  shall be recognized for benefit accrual  purposes under
the  Retirement  Medical Plan. All  discretionary  awards and benefits under any
employee  benefit  plans of Wachovia  shall be subject to the  discretion of the
persons or committee administering such plans. Wachovia shall honor, pursuant to
the terms of the Bancshares Compensation and Benefit Plans Previously Disclosed,
all employee  benefit  obligations to current and former employees of Bancshares
under such Plans.



                                      -33-

<PAGE>

     6.14.  Accountants'  Letters. Each of Bancshares and Wachovia shall use its
reasonable  best efforts to cause to be  delivered  to the other  party,  and to
Wachovia's directors and officers who sign the Registration  Statement,  letters
of Lexow, Brackins, Koffler, CPA independent auditors for Bancshares and Ernst &
Young, LLP, independent  auditors for Wachovia,  dated (i) the date on which the
Registration  Statement shall become  effective and (ii) a date shortly prior to
the Effective  Date,  and addressed to such other party,  and such directors and
officers,  in form and substance  customary for "comfort"  letters  delivered by
independent accountants in accordance with Statement of Accounting Standards No.
72.

     6.15.  Notification  of Certain  Matters.  Each of Bancshares  and Wachovia
shall give prompt notice to the other of any fact,  event or circumstance  known
to it that (i) is reasonably  likely,  individually  or taken  together with all
other  facts,  events and  circumstances  known to it, to result in any Material
Adverse  Effect with respect to it or (ii) would cause or  constitute a material
breach  of any of  its  representations,  warranties,  covenants  or  agreements
contained herein.

     6.16.  Dividend  Coordination.  If  necessary  to avoid  missing a dividend
payment by Bancshares in accordance with its regular dividend payment  schedule,
the Board of Directors of Bancshares  may cause its regular  quarterly  dividend
record  dates and payment  dates for  Bancshares  Common Stock to be the same as
Wachovia's  regular  quarterly  dividend  record  dates  and  payment  dates for
Wachovia Common Stock,  and Bancshares  shall not thereafter  change its regular
dividend payment dates and record dates.

     6.17. Noncompetition Agreements.  Simultaneously with the execution of this
Agreement, Bancshares shall cause each director and Officer of Bancshares, other
than Robert Butler during the period he is  incapacitated,  and its  Significant
Subsidiary  ranking above Senior Vice President on the date of this Agreement to
execute and deliver to Wachovia a noncompetition  agreement in the form attached
hereto as Exhibit "E"

                                   ARTICLE 7.

                    Conditions to Consummation of the Merger

     7.1.  Conditions  to Each  Party's  Obligation  to Effect the  Merger.  The
respective  obligation  of each of Wachovia and  Bancshares  to  consummate  the
Merger  is  subject  to the  fulfillment  or  written  waiver  by  Wachovia  and
Bancshares prior to the Effective Time of each of the following conditions:

          (a) Stockholder Approval.  This Agreement shall have been duly adopted
     by the  affirmative  vote of the  holders  of a number  of the  outstanding
     shares of  Bancshares  Common Stock  entitled to vote thereon in accordance
     with Section  607.1103 of the



                                      -34-

<PAGE>

     FBCA,  other  applicable  law  and  the  Bancshares   Certificate  and  the
     Bancshares By-Laws sufficient to approve the plan of merger and the Merger.

          (b)  Regulatory  Approvals.   All  regulatory  approvals  required  to
     consummate  the  transactions  contemplated  hereby,   including,   without
     limitation,  the Bank Merger,  shall have been obtained and shall remain in
     full force and effect and all statutory  waiting periods in respect thereof
     shall have  expired and no such  approvals  shall  contain any  conditions,
     restrictions or requirements which the Wachovia Board reasonably determines
     in good faith  would (i)  following  the  Effective  Time,  have a Material
     Adverse Effect on the Surviving Corporation and its Subsidiaries taken as a
     whole or (ii) reduce the benefits of the transactions  contemplated  hereby
     to such a degree that Wachovia  would not have entered into this  Agreement
     had such  conditions,  restrictions or requirements  been known at the date
     hereof.

          (c) No Injunction. No Governmental Authority of competent jurisdiction
     shall have enacted, issued,  promulgated,  enforced or entered any statute,
     rule,  regulation,  judgment,  decree,  injunction or other order  (whether
     temporary,  preliminary  or  permanent)  which is in effect  and  prohibits
     consummation of the transactions contemplated by this Agreement.

          (d)  Registration  Statement/Exemption.  The  Fairness  Order has been
     entered or the Registration Statement shall have become effective under the
     Securities  Act and no  stop  order  suspending  the  effectiveness  of the
     Registration  Statement  shall have been issued and no proceedings for that
     purpose shall have been initiated or threatened by the SEC.

          (e) Blue Sky  Approvals.  All permits and other  authorizations  under
     state securities laws necessary to consummate the transactions contemplated
     hereby and to issue the shares of Wachovia Common Stock to be issued in the
     Merger shall have been received and be in full force and effect.

          (f) Listing.  The shares of Wachovia  Common Stock to be issued in the
     Merger  shall  have been  approved  for  listing  on the NYSE,  subject  to
     official notice of issuance.

     7.2.  Conditions to Obligation of Bancshares.  The obligation of Bancshares
to consummate the Merger is also subject to the fulfillment or written waiver by
Bancshares prior to the Effective Time of each of the following conditions:

          (a) Representations and Warranties. The representations and warranties
     of Wachovia set forth in this Agreement shall be true and correct as of the
     date of this, after giving effect to Sections 5.1 and 5.2, Agreement and as
     of the  Effective  Date  as  though  made on and as of the  Effective  Date
     (except that representations and warranties that by



                                      -35-

<PAGE>

     their terms speak as of the date of this Agreement or some other date shall
     be true and correct as of such date),  and Bancshares shall have received a
     certificate,  dated the Effective Date, signed on behalf of Wachovia by the
     Chief Executive Officer and the Chief Financial Officer of Wachovia to such
     effect.

          (b)  Performance  of  Obligations  of  Wachovia.  Wachovia  shall have
     performed in all material respects all obligations required to be performed
     by them  under  this  Agreement  at or prior  to the  Effective  Time,  and
     Bancshares  shall have received a  certificate,  dated the Effective  Date,
     signed on behalf of Wachovia by the Chief  Executive  Officer and the Chief
     Financial Officer of Wachovia to such effect.

          (c) Opinion of Bancshares's Counsel. Bancshares shall have received an
     opinion of Luse, Lehman, Gorman,  Pomerenk & Schick, counsel to Bancshares,
     to the effect that, on the basis of facts,  representations and assumptions
     set forth in such opinion,  (i) the Merger  constitutes a  "reorganization"
     within the meaning of Section 368 of the Code and (ii) no gain or loss will
     be recognized by  stockholders of Bancshares who receive shares of Wachovia
     Common Stock in exchange for shares of Bancshares Common Stock, except that
     gain or loss may be  recognized  as to cash  received in lieu of fractional
     share interests. In rendering its opinion, Luse, Lehman, Gorman, Pomerenk &
     Schick may require and rely upon representations  contained in letters from
     Bancshares and others.

          (d) Accountants'  Letters.  Bancshares shall have received the letters
     referred to in Section 6.14 from Ernst & Young, LLP, Wachovia's independent
     auditors.

     7.3.  Conditions to Obligation of Wachovia.  The  obligation of Wachovia to
consummate  the Merger is also subject to the  fulfillment  or written waiver by
Wachovia prior to the Effective Time of each of the following conditions:

          (a) Representations and Warranties. The representations and warranties
     of Bancshares set forth in this Agreement,  after giving effect to Sections
     5.1 and 5.2, shall be true and correct as of the date of this Agreement and
     as of the  Effective  Date as though made on and as of the  Effective  Date
     (except that representations and warranties that by their terms speak as of
     the date of this  Agreement or some other date shall be true and correct as
     of such date) and Wachovia  shall have  received a  certificate,  dated the
     Effective  Date,  signed  on behalf of  Bancshares  by the Chief  Executive
     Officer and the Chief Financial Officer of Bancshares to such effect.

          (b)  Performance of Obligations of Bancshares.  Bancshares  shall have
     performed in all material respects all obligations required to be performed
     by it under this Agreement at or prior to the Effective  Time, and Wachovia
     shall have  received a  certificate,  dated the Effective  Date,  signed on
     behalf of Bancshares by the Chief Executive Officer and the Chief Financial
     Officer of Bancshares to such effect.



                                      -36-

<PAGE>

          (c) Opinion of  Wachovia's  Counsel.  Wachovia  shall have received an
     opinion of Akerman, Senterfitt & Eidson, P.A., special counsel to Wachovia,
     dated  the  Effective  Date,  to the  effect  that,  on the basis of facts,
     representations  and  assumptions  set forth in such  opinion,  the  Merger
     constitutes  a  reorganization  under Section 368 of the Code. In rendering
     its opinion,  Akerman,  Senterfitt & Eidson, P.A. may require and rely upon
     representations contained in letters from Wachovia and others.

          (d) Accountants' Letters.  Wachovia and its directors and officers who
     sign the Registration Statement shall have received the letters referred to
     in  Section  6.14  from  Lexow,   Brackins,   Koffler,   CPA,  Bancshares's
     independent auditors.

          (e) Bank Merger. The Bank Merger may be effected and is expected to be
     effected immediately following the Effective Time.

                                   ARTICLE 8.

                                   Termination

     8.1. Termination. This Agreement may be terminated, and the Acquisition may
be abandoned:

          (a) Mutual  Consent.  At any time prior to the Effective  Time, by the
     mutual  consent of Wachovia  and  Bancshares,  if the Board of Directors of
     Bancshares so determines by vote of a majority of the members of its entire
     Board and the Chief  Executive  Officer or the Chief  Financial  Officer of
     Wachovia so determines.

          (b) Breach.  At any time prior to the  Effective  Time, by Wachovia if
     its Chief  Executive  Officer or Chief  Financial  Officer so determines or
     Bancshares,  if its Board of Directors so  determines by vote of a majority
     of the members of its entire Board, in the event of either: (i) a breach by
     the other party of any representation or warranty contained herein (subject
     to the standard set forth in Section  5.2),  which breach  cannot be or has
     not been cured  within 30 days  after the  giving of written  notice to the
     breaching party of such breach;  or (ii) a breach by the other party of any
     of the covenants or agreements  contained herein, which breach cannot be or
     has not been cured within 30 days after the giving of written notice to the
     breaching  party of such breach,  provided that such breach  (whether under
     (i) or (ii)) would be reasonably  likely,  individually or in the aggregate
     with other breaches, to result in a Material Adverse Effect.

          (c) Delay. At any time prior to the Effective Time, by Wachovia if its
     Chief  Executive  Officer  or Chief  Financial  Officer  so  determines  or
     Bancshares,  if its Board of Directors so  determines by vote of a majority
     of the  members  of its entire  Board,  in the event that the Merger is not
     consummated by September 30, 1998, except to the extent that the failure of
     the Merger then to be consummated arises out of or results from the



                                      -37-

<PAGE>

     knowing  action or inaction of the party  seeking to terminate  pursuant to
     this Section 8.01(c).

          (d) No Approval. By Bancshares if its Chief Executive Officer or Chief
     Financial  Officer so determines or Wachovia,  if its Board of Directors so
     determines by a vote of a majority of the members of its entire  Board,  in
     the event (i) the  approval  of any  Governmental  Authority  required  for
     consummation of the Merger and the other transactions  contemplated by this
     Agreement  shall  have been  denied by final  nonappealable  action of such
     Governmental Authority or (ii) the stockholder approval required by Section
     7.1(a) herein is not obtained at the Bancshares Meeting.

          (e) Failure to  Recommend,  Etc.  At any time prior to the  Bancshares
     Meeting,  by Wachovia  if its Chief  Executive  Officer or Chief  Financial
     Officer so  determines  if  Bancshares  Board shall have failed to make its
     recommendation referred to in Section 6.2, withdrawn such recommendation or
     modified or changed such  recommendation in a manner adverse in any respect
     to the interests of Wachovia.

     8.2. Effect of Termination and Abandonment.  In the event of termination of
this Agreement and the abandonment of the  Acquisition  pursuant to this Article
VIII, no party to this Agreement shall have any liability or further  obligation
to any other  party  hereunder  except (i) as set forth in Section  9.1 and (ii)
that  termination  will not relieve a  breaching  party from  liability  for any
willful breach of this Agreement giving rise to such termination.

                                   ARTICLE 9.

                                  Miscellaneous

     9.1. Survival.  No  representations,  warranties,  agreements and covenants
contained  in this  Agreement  shall  survive  the  Effective  Time  (other than
Sections  5.4(m) and 6.12 and this Article IX which shall  survive the Effective
Time) or the termination of this Agreement if this Agreement is terminated prior
to the Effective Time (other than Sections 6.3(b),  6.5(b), 8.2 and this Article
IX which shall survive such termination).

     9.2. Waiver; Amendment.  Prior to the Effective Time, any provision of this
Agreement  may be (i) waived by the party  benefited by the  provision,  or (ii)
amended or modified at any time, by an agreement in writing  between the parties
hereto  executed in the same manner as this  Agreement,  except that,  after the
Bancshares  Meeting,  this  Agreement may not be amended if it would violate the
FBCA.

     9.3.  Counterparts.   This  Agreement  may  be  executed  in  one  or  more
counterparts, each of which shall be deemed to constitute an original.



                                      -38-

<PAGE>

     9.4. Governing Law. This Agreement shall be governed by, and interpreted in
accordance with, the laws of the State of North Carolina applicable to contracts
made and to be performed  entirely  within such State (except to the extent that
mandatory provisions of Federal law or of the FBCA are applicable).

     9.5.  Expenses.  Each party hereto will bear all expenses incurred by it in
connection with this Agreement and the transactions  contemplated hereby, except
that printing expenses shall be shared equally between Bancshares and Wachovia.

     9.6. Notices. All notices, requests and other communications hereunder to a
party shall be in writing  and shall be deemed  given if  personally  delivered,
telecopied (with confirmation) or mailed by registered or certified mail (return
receipt  requested)  to such party at its  address set forth below or such other
address as such party may specify by notice to the parties hereto.

                  If to Bancshares, to:

                           Ameribank Bancshares, Inc.
                           6600 Taft Street
                           Hollywood, FL  33024

                           Attention: David Cory, President
                           Telephone: (954) 966-9810
                           Facsimile: (954) 966-4329

                  With a copy to:

                           Luse, Lehman, Gorman, Pomerenk & Schick
                           5335 Wisconsin Avenue, N.W., Suite 400
                           Washington, D.C.  20015

                           Attention: Kenneth Lehman, Esq.
                           Telephone: (202) 274-2000
                           Facsimile: (202) 362-2902

                  If to Wachovia, to:

                           Wachovia Corporation
                           301 North Main Street
                           Winston-Salem, North Carolina  27101

                           Attention: Chairman of the Board
                           Telephone: (910) 770-5000

                                      -39-
<PAGE>

                           Facsimile: (910) 770-5959

                  With a copy to:

                           Wachovia Corporation
                           301 North Main Street
                           Winston-Salem, North Carolina  27101

                           Attention: Kenneth W. McAllister
                           Telephone: (910) 732-5141
                           Facsimile: (910) 732-5959

                  With a copy to:

                           Akerman, Senterfitt & Eidson, P.A.
                           Phillips Point - East Tower
                           777 South Flagler Drive, Suite 900
                           West Palm Beach, Florida  33401

                           Attention: Russell T. Kamradt, Esquire
                           Telephone: (561) 659-5990
                           Facsimile: (561) 659-6313

                  With a copy to:

                           Sullivan & Cromwell
                           125 Broad Street
                           New York, New York 10004

                           Attention: Mark J. Menting, Esq.
                           Telephone: (212) 558-4000
                           Facsimile: (212) 558-3588

     9.7. Entire Understanding; No Third Party Beneficiaries. This Agreement and
the Stock Option  Agreement  entered into represent the entire  understanding of
the parties hereto with reference to the  transactions  contemplated  hereby and
thereby  and  this  Agreement  supersedes  any and  all  other  oral or  written
agreements  heretofore made (other than the Stock Option Agreement).  Except for
Section 6.12,  nothing in this  Agreement  expressed or implied,  is intended to
confer  upon any  person,  other  than the  parties  hereto or their  respective
successors, any rights, remedies,  obligations or liabilities under or by reason
of this Agreement.

     9.8. Interpretation;  Effect. When a reference is made in this Agreement to
Sections,  Exhibits or Schedules,  such  reference  shall be to a Section of, or
Exhibit or Schedule to, this



                                      -40-
<PAGE>

Agreement  unless  otherwise  indicated.  The  table of  contents  and  headings
contained in this Agreement are for reference  purposes only and are not part of
this Agreement. Whenever the words "include," "includes" or "including" are used
in this  Agreement,  they shall be deemed to be followed  by the words  "without
limitation."

     9.9. JURY TRIAL.  THE PARTIES  HERETO  HEREBY  KNOWINGLY,  VOLUNTARILY  AND
INTENTIONALLY  WAIVE THE RIGHT ANY MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY
CLAIMS  MADE  BETWEEN  THEM  WHETHER  NOW  EXISTING  OR ARISING  IN THE  FUTURE,
INCLUDING,  WITHOUT  LIMITATION,  ANY AND ALL CLAIMS,  DEFENSES,  COUNTERCLAIMS,
THIRD PARTY CLAIMS AND INTERVENOR'S CLAIMS BASED HEREON OR ARISING OUT OF, UNDER
OR IN CONNECTION WITH THIS AGREEMENT,  ANY DOCUMENTS  EXECUTED  PURSUANT TO THIS
AGREEMENT, OR ANY AGREEMENT CONTEMPLATED TO BE EXECUTED IN CONJUNCTION HEREWITH,
OR ANY COURSE OF  CONDUCT,  COURSE OF  DEALING,  STATEMENTS  (WHETHER  VERBAL OR
WRITTEN) OR ACTIONS OF THE PARTIES HERETO IN CONJUNCTION THEREWITH.


                                      * * *


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed in counterparts by their duly  authorized  officers,  all as of the day
and year first above written.


                                       AMERIBANK BANCSHARES, INC


                                       By:______________________________________
                                       Print Name:______________________________
                                       Title:___________________________________





                                      -41-
<PAGE>






                                       WACHOVIA CORPORATION


                                       By:______________________________________
                                       Print Name:______________________________
                                       Title:___________________________________


                                       AMERICAN BANK OF HOLLYWOOD


                                       By:______________________________________
                                       Print Name:______________________________
                                       Title:___________________________________




                                      -42-


================================================================================
                              WACHOVIA CORPORATION
                   EXECUTIVE LONG TERM DISABILITY INCOME PLAN
================================================================================

================
GENERAL OVERVIEW
================

     The purpose of the Executive Long Term Disability Income Plan is to provide
     long term disability income protection more commensurate with the pay
     levels of the eligible executives.

o    Eligible executives who elect to participate under the Executive Long Term
     Disability Income Plan will be afforded with an individual disability
     insurance policy currently issued by Provident Life and Accident Insurance
     Company. The amount of coverage provided to an executive who participates
     under the plan will be 66 2/3% of the base pay plus incentive pay of the
     covered executive less amounts payable from the Wachovia group long term
     disability plan. The cost of coverage is paid by Wachovia while the
     individual is employed.

o    The policy is owned by the individual executive and in the event the
     participant terminates employment or retires, the individual may continue
     the supplemental coverage at their own expense.

o    Eligible executives who elect to participate in the plan will continue to
     participate in the Company's group Long Term Disability plan at the 66 2/3%
     level of coverage.

====================
SPECIFIC INFORMATION
====================

o    Eligibility

     -    Executives whose base pay rate equals or exceeds $100,000 for the
          first time may be presented for eligibility consideration to the
          Management Resources and Compensation Committee (the "Committee")
          periodically for confirmation. The Committee may also impose a service
          requirement. It is anticipated that this periodic review will occur
          annually, but the Committee reserves the right to request less
          frequent updates.

     -    Executives who are offered participation and elect to participate
          would be eligible to participate effective the first of the next
          calendar year. The Committee reserves the right to permit an earlier
          effective date for participation under the plan.

     -    If an executive declines to participate, his/her Choice Benefits long
          term disability coverage will continue unchanged. If at a future time
          the executive wishes to participate, he/she will have to wait until
          the next enrollment opportunity.

o    Coverage

     -    Executives who elect to participate under the Executive Insurance Plan
          will be afforded an individual long term disability policy covering 66
          2/3% of the sum of (1) base compensation and (2) the three year
          average incentive compensation, less benefits payable from the
          company's group long term disability plan at the 66 2/3% level of
          coverage. Coverage in excess of the medical underwriting limit
          established by the insurance company may require a physical
          examination.

     -    The executive may elect to continue coverage in the event of
          retirement or employment is terminated.



<PAGE>

     -    If an executive's base pay and/or incentive would warrant the movement
          into a category with a higher amount of coverage, such a change would
          be considered at the next enrollment opportunity, but only with the
          confirmation of the Committee.

o    Premium Payments

     -    Wachovia is scheduled to pay premiums on behalf of the executive.
          These annual premiums would be payable while the executive is employed
          by Wachovia.

     -    The executive may elect to continue coverage at his or her own expense
          in the event of retirement or termination of employment.

     -    If an executive leaves Wachovia, he/she will be responsible for the
          ongoing payment of premiums

     -    All premiums paid by Wachovia will be considered as taxable income,
          and as such, will be subject to withholding throughout the executive's
          tax year.

o    Policy Ownership

     -    The executive will be the owner of the policy.

     -    As a result of this ownership, the executive may exercise all options
          afforded him/her, if any, under the policy.

o    Underwriting

     -    The plan, as designed, is configured for guaranteed issue up to a
          limit of $10,000 per month in addition to coverage provided by the
          company's group disability plan. Underwriting may be required for
          coverage in excess of this amount up to an overall maximum of $25,000
          per month.

     -    However, if an executive declines coverage and later wishes to
          participate, it is possible that guaranteed issue may not be available
          and some underwriting may be required. If any additional cost is
          incurred, as a result of such circumstances, Wachovia reserves the
          right to only pay for the cost of the policy on a guaranteed issue
          basis.

o    Administration

     -    The Committee is hereby designated as the named fiduciary under this
          plan. The Committee shall have the authority to control and manage the
          operation and administration of this Plan, and it shall be responsible
          for establishing and carrying out a funding policy and method
          consistent with the objectives of this plan.

          The Committee shall make all determinations as to the rights to
          benefits under this Plan in accordance with the claims procedures set
          forth in Section 503 of ERISA and the regulations thereunder, which
          procedures are incorporated herein by this reference.

o    Plan Changes

     -    The Committee reserves the right to amend, modify or terminate the
          commitment by Wachovia to continue payment of premiums as described
          above with at least 30 days notice to the affected participants.


     Effective - October 1, 1997




                                                                      EXHIBIT 12

                              WACHOVIA CORPORATION
                       RATIO OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>
(A) Excluding interest on deposits.                         1997            1996          1995            1994            1993
                                                        -----------     -----------    -----------     -----------     -----------
<S>                                                     <C>             <C>            <C>             <C>             <C>
Earnings:
  Income before income taxes                            $   869,119     $ 1,100,308    $ 1,023,290     $   885,402     $   834,791
  Less capitalized interest                                    (167)           --           (1,530)           (362)           --
  Fixed charges                                             884,806         900,277        885,040         603,157         350,292
                                                        -----------     -----------    -----------     -----------     -----------
    Earnings as adjusted                                $ 1,753,758     $ 2,000,585    $ 1,906,800     $ 1,488,197     $ 1,185,083
                                                        ===========     ===========    ===========     ===========     ===========

Fixed charges:
  Interest on purchased and other
   short term borrowed funds                            $   478,162     $   482,236    $   527,765     $   318,301     $   206,195
  Interest on long-term debt                                387,107         399,796        340,211         267,841         125,756
  Portion of rents representative of the
   interest factor (1/3) of rental expense                   19,537          18,245         17,064          17,015          18,341
                                                        -----------     -----------    -----------     -----------     -----------
    Fixed charges                                       $   884,806     $   900,277    $   885,040     $   603,157     $   350,292
                                                        ===========     ===========    ===========     ===========     ===========


Ratio of earnings to fixed charges                             1.98 X          2.22 X         2.15 X          2.47 X          3.38 X

(B) Including interest on deposits:
  Adjusted earnings from (A) above                      $ 1,753,758     $ 2,000,585    $ 1,906,800     $ 1,488,197     $ 1,185,083
  Add interest on deposits                                1,303,549       1,203,739      1,143,179         782,864         796,758
                                                        -----------     -----------    -----------     -----------     -----------
Earnings as adjusted                                    $ 3,057,307     $ 3,204,324    $ 3,049,979     $ 2,271,061     $ 1,981,841
                                                        ===========     ===========    ===========     ===========     ===========

Fixed charges:
  Fixed charges from (A) above                          $   884,806     $   900,277    $   885,040     $   603,157     $   350,292
  Interest on deposits                                    1,303,549       1,203,739      1,143,179         782,864         796,758
                                                        -----------     -----------    -----------     -----------     -----------
Adjusted fixed charges                                  $ 2,188,355     $ 2,104,016    $ 2,028,219     $ 1,386,021     $ 1,147,050
                                                        ===========     ===========    ===========     ===========     ===========

Adjusted earnings to adjusted fixed                            1.40 X          1.52 X         1.50 X          1.64 X          1.73 X
 charges
</TABLE>




<PAGE>

 Contents
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                                           <C>
Financial Highlights ......................................................    2
Wachovia Corporation ......................................................    3
Selected Year-End Data ....................................................    3
Letter to Shareholders ....................................................    4
Special Section -- Consumer Initiatives ...................................    7
Management's Discussion and Analysis
 of Financial Condition and Results of Operations .........................   20
 Results of Operations -- 1997 vs. 1996 ...................................   21
 Shareholders' Equity and Capital Ratios ..................................   40
 Fourth Quarter Analysis ..................................................   43
 Results of Operations -- 1996 vs. 1995 ...................................   47

Management's Responsibility for Financial Reporting .......................   49
Report of Independent Auditors ............................................   49
Financial Statements ......................................................   50
Six-Year Financial Summaries ..............................................   70
Stock Data ................................................................   78
Historical Comparative Data ...............................................   80
Supervision and Regulation ................................................   81
Wachovia Corporation Directors and Officers ...............................   82
Shareholder Information ...................................................   83
</TABLE>

     
     
     
     
 FORWARD-LOOKING STATEMENTS
- --------------------------------------------------------------------------------

The Private Securities Litigation Reform Act of 1995 evidences Congress'
determination that the disclosure of forward-looking information is desirable
for investors and encourages such disclosure by providing a safe harbor for
forward-looking statements by corporate management. This Annual Report,
including the Letter to Shareholders and the Management's Discussion and
Analysis of Financial Condition and Results of Operations, contains
forward-looking statements that involve risk and uncertainty. In order to
comply with the terms of the safe harbor, the corporation notes that a variety
of factors could cause the corporation's actual results and experience to
differ materially from the anticipated results or other expectations expressed
in the corporation's forward-looking statements.

The risks and uncertainties that may affect the operations, performance,
development, growth projections and results of the corporation's business
include, but are not limited to, the growth of the economy, interest rate
movements, timely development by the corporation of technology enhancements for
its products and operating systems, the impact of competitive products,
services and pricing, customer business requirements, Congressional legislation
and similar matters. Readers of this report are cautioned not to place undue
reliance on forward-looking statements which are subject to influence by the
named risk factors and unanticipated future events. Actual results,
accordingly, may differ materially from management expectations.


                                        
                                      
 
                                       1
<PAGE>

 Financial Highlights
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                          <C>             <C>             <C>
                                                                                              Percent
                                                                    1997            1996       Change
                                                                 -------       ---------      --------
Earnings and Dividends
(thousands, except per share data)
Net income (1) ...........................................    $ 592,806       $ 757,259         (21.7)
Cash dividends paid on common stock ......................      327,303         305,740           7.1
Payout ratio (total cash dividends / net income) .........         55.2%           40.4%
Net income per common share:
 Basic ...................................................      $  2.99         $  3.70         (19.2)
 Diluted (1) .............................................      $  2.94         $  3.65         (19.5)
Cash dividends paid per common share (2) .................      $  1.68         $  1.52          10.5
Average basic shares outstanding .........................      198,290         204,889          (3.2)
Average diluted shares outstanding .......................      201,901         207,432          (2.7)
Return on average assets (3) .............................         1.03%           1.36%
Return on average shareholders' equity (3) ...............        13.08           16.99
Balance Sheet Data at Year-End
(millions, except per share data)
Total assets .............................................     $ 65,397        $ 57,229          14.3
Interest-earning assets ..................................       57,335          50,728          13.0
Loans -- net of unearned income ..........................       44,194          38,007          16.3
Deposits .................................................       42,654          35,322          20.8
Interest-bearing liabilities .............................       50,100          43,989          13.9
Shareholders' equity .....................................        5,174           4,608          12.3
Shareholders' equity to total assets .....................         7.91%           8.05%
Risk-based capital ratios:
 Tier I capital ..........................................         9.18            9.46
 Total capital ...........................................        12.10           13.04
Per share:
 Book value ..............................................     $  25.13        $  22.90           9.7
 Common stock closing price (NYSE) .......................       81.125          56.500          43.6
 Price/earnings ratio (4) ................................         27.6x           14.8x
</TABLE>

(1) Nonrecurring items in 1997 include merger-related charges of $231,175,
    personal computer impairment charge of $67,202 and investment securities
    losses of $4,639. Excluding the after-tax impact of these charges, operating
    net income was $799,929, and operating net income per diluted share was
    $3.96.
(2) Cash dividends per common share are those of Wachovia Corporation paid prior
    to merger with Central Fidelity Banks, Inc.
(3) Excluding the 1997 after-tax impact of nonrecurring charges of $207,123,
    returns were 1.39% on assets and 17.65% on shareholders' equity.
(4) Price earnings ratio is based on end-of-year stock price and net income per
    diluted share. Information for years before 1997 represents that of Wachovia
    Corporation prior to merger with Central Fidelity Banks, Inc. Excluding the
    after-tax impact of nonrecurring charges, the 1997 price earnings ratio was
    20.5x.

                                        

                                        
 
                                       2
<PAGE>

 Wachovia Corporation
- --------------------------------------------------------------------------------

Wachovia Corporation is an interstate bank holding company providing financial
services to consumers and corporations. At December 31, 1997, Wachovia's assets
of $65.4 billion and market capitalization of $16.7 billion ranked 17th and
15th in size, respectively, among the 25 largest U.S. banking companies.
Wachovia offers credit and deposit services, insurance, investment and trust
products, and information services to consumers, primarily in Florida, Georgia,
North Carolina, South Carolina and Virginia, and to corporations both in and
outside the United States. Consumer products and services are provided through
a network of retail branches, ATMs, Wachovia On-Call 24-hour telephone banking,
automated Phone Access and internet-based investing and banking at
www.wachovia.com. In addition, Wachovia serves consumers nationwide through its
credit card business. Wachovia provides global solutions to corporate clients
through locations in Chicago, London, New York and S-o Paulo, through
representatives in Hong Kong and Tokyo, and through worldwide strategic
alliances. Founded in 1879, Wachovia maintains dual headquarters in
Winston-Salem, North Carolina, and Atlanta, Georgia.

 Selected Year-End Data
- ----------------------------
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                <C>          <C>          <C>          <C>          <C>          <C>
                                                       1997         1996        1995         1994         1993         1992
                                                   --------     --------     -------      -------      -------      ---------
 Trust assets (millions):
  Discretionary management .....................    $ 33,568     $ 26,161     $ 22,409     $ 18,122     $ 18,904     $ 17,172
  Total ........................................    $129,079     $108,557     $ 97,952     $ 83,973     $ 97,451     $ 90,969
 Banking offices:
  North Carolina ...............................         201          220          219          216          223          222
  Virginia .....................................         341          242          242          228          228          228
  Georgia ......................................         130          123          124          127          129          134
  South Carolina ...............................         125          145          146          150          157          158
  Florida ......................................          33         ----         ----         ----         ----         ----
                                                   ---------    ---------    ---------    ---------    ---------    ---------
     Total .....................................         830          730          731          721          737          742
                                                   =========    =========    =========    =========    =========    =========
 Automated banking machines:
  North Carolina ...............................         423          351          328          297          251          221
  Virginia .....................................         325          221          211          194          195          192
  Georgia ......................................         282          222          204          189          180          173
  South Carolina ...............................         272          213          180          166          167          164
  Florida ......................................           6         ----         ----         ----         ----         ----
                                                   ---------    ---------    ---------    ---------    ---------    ---------
     Total .....................................       1,308        1,007          923          846          793          750
                                                   =========    =========    =========    =========    =========    =========
 Employees (full time equivalent) ..............      21,652       19,969       19,642       19,148       18,989       19,499
 Common stock shareholders .....................      55,681       47,892       42,868       43,503       45,838       42,672
 Common shares outstanding (thousands) .........     205,927      201,253      208,341      208,095      208,253      207,789
</TABLE>

 

                                        
 
                                       3
<PAGE>

 
               Letter To Shareholders
              -----------------------------------------------------------------
               
 
 
              Dear Wachovia Shareholder

              The past year was very productive for Wachovia. Core operating
              earnings grew. Four bank mergers were announced with expansion
              into Virginia and Florida. Critical investment spending
              continued, while consumer and corporate banking initiatives
              produced attractive revenue growth. Year 2000 compliance issues
              were aggressively addressed. Risk management skills remained
              sharply honed. Wachovia's stock performed well, producing a total
              return of 47.4 percent.


Wachovians'
spirit is trans-
forming the
company

              These accomplishments reflect the dedication, enthusiasm and hard
              work of Wachovians across the company. They have been moving
              forward while buffeted by a whirlwind of change. They are leaping
              over hurdles, overcoming obstacles, winning new customers and
              strengthening relationships with existing ones. This spirit is
              helping transform Wachovia into a financial service
              company with a broad product array being sold to a growing
              base of customers in attractive markets. This positions
              Wachovia well as the world races toward the new
              millennium.

              For the full year, operating earnings were $3.96 per diluted
              share compared with $3.65 in 1996. Operating net income totaled
              $799.9 million versus $757.3 million. Operating earnings exclude
              three special charges taken in the 1997 fourth quarter. They are,
              on a pretax basis, $231.2 million related to Wachovia's mergers
              with Central Fidelity Banks, Inc., Jefferson Bankshares and 1st
              United Bancorp; $67.2 million to dispose of personal computer
              hardware and software in order to adopt a company-wide
              distributed technology platform; and $4.6 million in losses from
              the sale of investment securities. The net impact of all three
              charges on an after-tax basis was $207.1 million or $1.02 per
              diluted share for the full year.

              On a core operating basis, Wachovia's return on shareholders'
              equity was 17.6 percent for 1997 and return on assets was 1.39
              percent compared with five-year averages of 17.0 percent and 1.37
              percent, respectively. Average common equity to assets was 7.87
              percent. Wachovia's historical performance results have been
              restated for the pooling-of-interests merger with Central
              Fidelity.

              At December 31, 1997, nonperforming assets were .29 percent of
              loans and foreclosed property. The corporation's reserve coverage
              of nonperforming loans was 538 percent. The corporation's
              overhead or efficiency ratio on a core operating basis was 53.2
              percent for the year. Wachovia's core performance in these key
              measures compares favorably relative to its industry peers.


Common stock's
total return is
47.4 percent

              The total return on Wachovia's common stock, including price
              appreciation and dividends, was 47.4 per cent for 1997. This
              compares with 46.2 percent for the Keefe, Bruyette & Woods Index
              of 50 money center and regional banks and 33.4 percent for the
              Standard & Poor's 500 Index. The respective five-year compound
              annual rates of growth were 22.9 percent, 27.1 percent and 20.3
              percent.

              The special charges taken in the fourth quarter were deliberate
              and forward-looking moves which provide a stronger foundation for
              the future. The mergers position Wachovia in significant new
              markets with attractive customer households. Adoption of a common
              distributed technology platform facilitates


                                        



                                        
 
                                       4
<PAGE>

               Letter to Shareholders
              -----------------------------------------------------------------
       
              improved employee communication and more efficient desktop
              maintenance and support across our expanding franchise. The sale
              of investment securities will help restructure the portfolio for
              higher yields.

Mergers
enhance
business
franchise


              The single most important strategic development for Wachovia in
              1997 was expansion into Virginia and Florida. The Jefferson and
              Central Fidelity mergers were announced in June, consummated in
              October and December, respectively, and full consolidation of
              these Virginia banks with Wachovia systems is expected in late
              March 1998. Wachovia's merger with 1st United Bancorp,
              headquartered in Boca Raton, Florida, was announced in
              August and consummated in November. The acquisition of
              Ameribank Bancshares of Hollywood, Florida, announced in
              November, is scheduled for completion in early 1998.

              We are delighted to welcome these fine organizations to Wachovia.
              With these mergers, Wachovia has added over 700,000 Virginia and
              Florida households to its franchise in the Carolinas and Georgia,
              gained a major deposit market share in five of Virginia's six
              largest MSAs, established a presence in one of Florida's most
              attractive markets and added almost $14 billion in assets.


Exciting results
achieved with
initiatives

              The Virginia and Florida markets are particularly fertile fields
              to leverage results stemming from the sizeable investment made in
              our consumer financial service area. Exciting progress is being
              made as a result of Wachovia's brand campaign, market network,
              PRO, financial integrator and consumer lending strategies. These
              initiatives are profiled in the following section which summarizes
              each program, how it is being executed and results achieved. I
              encourage you to take time to review it. These activities will be
              the source of even greater revenue and profit contribution over
              the years.

              There also are major revenue-generating initiatives under way in
              corporate banking. Wachovia Corporate Financial Services has
              1,300 employees supporting business relationships in 50 states
              and global activity in 40 countries. Teams of financial
              specialists are equipped with a sophisticated array of services
              to support companies who seek real value from financial partners.
              To strengthen these relationships and gain new ones, Wachovia's
              corporate group is enhancing its ability to fulfill clients'
              trade needs and support their investments in global markets. We
              are adding capabilities required to supply and deliver capital
              and risk management solutions. Actions are under way to sustain
              Wachovia's leadership position as a top tier provider of cash
              management services.


Sound
technology will
differentiate
some banks

              All of these initiatives are based on a substantial commitment to
              technology. Wachovia has invested heavily in branch automation,
              interactive data bases, image processing, systems strengthening
              risk management and performance measurement. The corporation is
              aggressively addressing operating challenges posed by the "Year
              2000." Technology is one of the most critical factors
              influencing our business today. Soundly developed and
              intelligently deployed, it is a major way for companies to
              differentiate themselves







                                       5
<PAGE>

               Letter to Shareholders
              -----------------------------------------------------------------

              in a crowded and competitive marketplace. There are pitfalls in
              this critical area which can be as troublesome as loan portfolios
              have been in the past. Recognition of the challenges associated
              with technology investment is a force driving industry
              consolidation.

              As banking moves rapidly toward the new millennium, it is
              undergoing profound change and facing challenges in its ability
              to continue growing revenue and produce attractive and sustained
              profitability. Stronger competition, a moderately advancing
              economy, narrowing margins, rising consumer loan losses, expense
              pressures and investments in complicated technology are
              challenging many financial service companies.

Wachovia is
well-positioned
for the future

              I believe we are well-positioned for the future. Wachovia is in
              excellent markets and is expanding its geographic franchise. We
              have an attractive customer base, sophisticated technology and
              unwavering commitment to high service through relationship
              banking. We have invested in a strong portfolio of growth
              initiatives. And, Wachovia is privileged with an enviable
              reputation for high ethics, stability and superior quality.

              Wachovia can become larger, enhance its position in markets
              served and generate impressive financial performance. I believe
              these ambitious and challenging goals can be accomplished while
              sticking to the sound risk, expense and investment management
              practices which have served so well historically. My confidence
              is based on our people. It is their daily commitment to
              unparalleled service which always has made Wachovia excellent.
              They deliver the promise of always being there when needed for
              customers. They have earned a reputation for trust. That trust
              is, and will remain, the cornerstone of Wachovia, in a world
              where boundaries are steadily slipping away.

                                        Sincerely,


                                        /s/ L. M. Baker, Jr.
                                        L. M. Baker, Jr.
                                        Chief Executive Officer
                                        February 27, 1998

                                        


                                        
 
                                       6
<PAGE>

Brand Campaign

Market Network
                                                (Picture of chess piece
                                                     appears here)
PRO

Financial Integration

Consumer Lending

Market Management

7

<PAGE>
                                   Brand Campaign
- -----------------------------------------------------------------------
(arrow)     Concept

            Claim and distinctly deliver the
            value proposition that Wachovia
            has "your best interest at heart."

            The Wachovia Promise:
            ---------------------
            "We are Wachovia. We are the
            kind of people you can have faith
            in and trust without question to
            always have your best interest at
            heart. The kind of people who take
            a genuine interest in your financial
            well-being. We are not flashy. We
            are not pushy. We could brag about
            our accomplishments. But we don't.
            We are quiet strength you can feel.
            We are unselfish. We are thoughtful
            and knowledgeable. You have a
            sense you can trust us just by
            hearing how we talk. We are more
            than a bank. We create meaningful
            financial relationships."

                               Execution

(arrow)
            Developed internal and external
            communication strategy to
            deliver the message to targeted
            customers and noncustomers
            through television, radio, print,
            billboards, interactive media
            and other points of
            customer contact.
(arrow)
            Results

(arrow)
                                                        (Picture of magazines
                                                            appears here)
            Where Are You? We Are Here.
            Let's Get Started.(sm) are brand
            elements that embody
            Wachovia's solutions-oriented
            sales approach
(photo of eyeglasses on magazine appears here)
(arrow)
            In 1997, the brand campaign included
            more than 168 million television
            impressions in Georgia, North Carolina
            and South Carolina; during the year,
            96% of people between 25-54 were
            reached an average of 20 times

(arrow)
            Sales of new deposit accounts were up 10% and new
            balances grew 30% in 1997 in markets of concentrated
            brand investment, significantly higher growth than
            achieved in nontargeted markets
(photo of child appears here)             Going your
(arrow)                                    own way?
            Brand positioning and execution
            adopted by all lines of business


            8


<PAGE>

(photo of smiling people appears here)
(arrow)
            The brand campaign message was embraced by Wachovians
            who are delivering the Wachovia Promise
(arrow)
            Brand campaign advertising was created with a commitment
            to representing the diversity of Wachovia's employees
            and customers
(photo of reports appears here)
(arrow)
            Brand message reinforced at all points of customer
            contact, including targeted direct mail which increased
            75% in core southeastern markets
(arrow)
            Customer research indicates Wachovia's image is
            strengthening relative to competition in targeted households
(photo of Lynn J. Brown appears here)
(arrow)
            Lynn J. Brown, marketing
            executive with responsibility
            for advertising and other
            marketing activities throughout
            the corporation.
            Joined Wachovia in 1996.
            Previous experience in product
            development and segment management at
            BANC ONE and earlier at Kraft General
            Foods and Leo Burnett Advertising.

            "Wachovia is in an enviable
            position as it moves forward with
            its brand campaign throughout
            its markets. The corporation
            has a long history in both its
            consumer and corporate markets
            for being a relationship-driven
            company. It has a heritage of
            integrity, excellence in service and
            providing relevant solutions to its
            customers - the underpinnings
            of trust and knowledge. And,
            Wachovia is strengthening
            relationship delivery at all points
            of customer contact. This is a
            recipe for brand-building success."

- -----------------------------------------------------------------
            Consumer Initiatives



            9

<PAGE>
            Market Network
- ------------------------------------------------------------------
(arrow)
            Concept
            To ensure that Wachovia is
            located in the most opportune
            markets, with a convenient
            network of sales and service
            points to retain and capture the
            lion's share of the market at an
            optimal cost structure.
(arrow)
            Execution

            Expand, contract and reconfigure
            optimum combination of channels
            to serve targeted customer segments
            in targeted MSAs through traditional
            stores, in-supermarket locations,
            workplace stores, ATMs, Wachovia
            On-Call,(R)  and PC Access(sm)  Online
            Banking and Investing.

            Continuous management of
            Wachovia Market Network in
            order to most effectively capitalize
            on unique market opportunities
            and customer needs.
(photo of computer/menu screen/ appears here)
(arrow)
            Introduced online brokerage and
            banking services through Wachovia's
            web site www.wachovia.com
(arrow)
            Project up to 100,000 users over next 12
            months
(photo of a Wachovia Bank appears here)
(arrow)
            Wachovia On-Call and Phone
            Access(R) serve customers
            24-hours-a-day, 7-days-a-week
(arrow)
            Provided convenience and
            service to customers in 1997 by
            handling 37 million telephone
            calls with more than 88%
            served via automation
(photo of Customer Service personnel appears here)
(arrow)
            43 in-supermarket banking centers
(arrow)
            Serving customers at 1/4 the cost of a traditional branch


            10


<PAGE>
(photo of a Wachovia building appears here)
(arrow)
            8 new stores opened plus selective consolidation of
            30 existing stores
(arrow)
            Continuing to meet the needs of customers by handling
            more than 86 million transactions in 1997


            Consumer Initiatives

(photo of Wachovia ATM appears here)
(arrow)
            Increased to 163 the number of bank-at-work ATMs which
            help build wallet share with employees, while enhancing
            overall corporate relationships
(arrow)
            Cost per transaction 1/10 the cost of an in-branch transaction
(photo of David L. Pope)
            David L. Pope, senior vice
            president in the Consumer
            Financial Services Group with
            responsibilities for Consumer
            Sales & Service, Small Business
            Banking, Wachovia On-Call
            and Training.

            Joined Wachovia in 1984. A variety of
            consumer, private and business-banking
            responsibilities, and consumer strategy
            development and implementation.

            "Market Network is a powerful
            quantitative and qualitative
            management process used to
            assess, plan and strengthen delivery
            channels in our growing geographic
            franchise, as well as help identify
            new expansion opportunities.
            An excellent example is the robust
            Research Triangle Park market in
            North Carolina's Central Region.

            "Five years ago, we had 30 full-
            service branches, each with an ATM.
            Today, this market has 22 full-
            service stores, 8 banking convenience
            stores, 42 Wachovia store ATMs, 33
            off-site ATMs in hospitals, colleges
            and airports, and 32 workplace
            ATMs. This has enabled us to grow
            market share and significantly
            enhance customer convenience,
            while reducing the overhead ratio
            of this market to 46 percent.
            "This process is an integral
            component in delivering the
            Wachovia Promise."


            11



<PAGE>

(arrow)
            Concept

            Profitable Relationship
            Optimization (PRO) is a
            distinctive, integrated strategy
            employing information, technol-
            ogy and local market sales
            execution. The PRO strategy
            enables proactive and continual
            relationship management to
            targeted high-value customers
            from professionals they trust.
(arrow)
            Execution

            Systematically leverage customer
            information to determine household
            profitability potential and identify the
            next most likely financial service
            for targeted customers.

            Utilize automated customer
            management system to direct
            leads daily to market-based
            sales professionals.

            Proactively contact customers
            with suggested service and capture
            results via automated feedback
            loop to build institutional
            knowledge and enhance next
            customer interaction.

(arrow)     Results

                                       Customer information
                                       analyzed and next likely
                                       service determined

PRO begins with robust      1          2
customer information                                          Customer leads
                                                              scored and
                         Continuous                     3     distributed
                         Relationship                         electronically
                         Management                           to sales
                                                              professionals
Feedback loop         6
enriches customer
information file,                                   4
facilitates learning
and continuous                                  Targeted customers contacted
improvement                5                    for relationship-based dialogue

                     Results of customer contacts
                     captured electronically


            Results
(arrow)
(picture of shooting light beams)
            Common systems, sales training and
            products are required for PRO and enable
            efficient distribution and sales execution
            in local markets


            12


<PAGE>
(photo of operator appears here)
(arrow)
            Each business morning, 1,200 sales
            professionals will receive targeted
            customer leads when PRO is fully
            implemented in 5 states
(arrow)
            1 in 4 leads have resulted in a sale

(photo of persons appears here)
(arrow)
            60,000 customers were proactively contacted in
            1997 during program rollout in 3 states
(arrow)
            Feedback from customer research is very positive
(arrow)
            Customer retention and cross-selling is improving

(Photo of computer menu screen appears here)

(arrow)
            Data warehouse contains up
            to 2,000 data elements on
            each customer
(arrow)
            Customer files updated daily
(arrow)
            Account, customer and
            household profitability
            continuously updated
            and potential modeled

(Photo of Stanhope A. Kelly appears here)

            Stanhope (Stan) A. Kelly,
            executive vice president for
            Consumer Financial Services.

            Joined Wachovia in 1980.
            A variety of line experience
            including executive for the North
            Carolina bank's Central Region
            (Raleigh, Durham, Chapel Hill) and broad
            experience in consumer banking.

(arrow) (arrow) (arrow) (arrow)

            "PRO is a fully integrated
            relationship management system
            enabling Wachovia to leap towards
            one-on-one customer development.
            Every business morning, the PRO
            system enables our relationship
            managers to open their playbook
            with the click of a mouse. This
            year, 1,200 sales professionals will
            contact up to 5,000 high-value
            customers each business day to
            extend value through retaining
            and growing relationships.

            "PRO matches our most distinctive
            advantage, our employees, with our
            most highly valued customers to
            deliver our 'Best Interest at Heart'
            brand promise. The PRO strategy
            can distance Wachovia from the
            competition by claiming the high
            ground as the 'customer-intimate'
            financial service company."

            Consumer Initiatives


            13



<PAGE>
            Financial Integration

- -------------------------------------------------------------------------
(arrow)
            Concept
            Enable affluent consumers to
            optimize their financial affairs
            and achieve balance and peace of
            mind by providing integrated
            financial solutions from
            someone they trust.
(arrow)     Execution
            Core competencies have been
            strengthened to ensure superb
            delivery of private banking, invest-
            ment services, insurance and estate
            planning, the foundation on which
            financial integration rests. In 1997,
            Personal Financial Services defined
            its optimal market coverage,
            deployed sales teams of financial
            advisors and specialists, enhanced
            its product array and delivery
            channels, designed integrated
            compensation programs for sales
            team members and introduced
            financial planning. Building on this
            foundation, a learning experiment
            was conducted to validate the
            financial integration strategy, test
            the process and judge consumer
            and employee acceptance
            of the concept.

(Picture of Wachovia report appears here)

PRIVATE FINANCIAL
  ADVISORS TEAM

           Retirement Planning-Mortgage-Education Funding
   ESTATE                                              INSURANCE ADVISOR
   PLANNING                                              Banking/Credit-
   ADVISOR                                              Brokerage Services-
                          CLIENT                         Tax Planning
                          FINANCIAL ADVISOR
       Financial Planning-Business Services-Trusts
                          INVESTMENT
                          MANAGEMENT
                          ADVISOR
(arrow)
            Teams of financial, investment management, insurance and
            estate planning advisors deployed to 27 market areas; supported
            by mortgage, brokerage, credit and business banking experts
(arrow)
            Financial advisors completed financial planning course work
(arrow)
            Investment services sales up 380% and estate planning sales
            increased 470% from 1996
(arrow)
            Introduced Internet-based online investing services
            integrated with online banking and 24-hours-a-day,
            7-days-a-week automated telephone investing capability
(arrow)
            Offered no-load fund supermarket, wrap account featuring
            Wachovia Funds, customized affluent mortgage products
            and new multitiered financial planning product
(arrow)
            Made available life, disability, long-term care,
            impaired risk and nonqualified deferred
            compensation insurance products


            14
<PAGE>
            Consumer Initiatives

  Private Financial
  Advisors Process

                                 Plan Devlopment
                                 by a team of
                                 Wachovia Advisors
     Analysis
   - Complete financial review
   - Evaluation of financial needs
   - Review by Wachovia specialists
     as required

            Customer
            Financial
            Information
            Expectations          Coordination
            And Goals             with an attorney
                                  and other advisors

  Ongoing
   Review

            Implementation
(arrow)
            28 affluent clients participated in financial integration learning
            experiment, completing in-depth financial analysis with their team
            of advisors resulting in blueprint for delivery of their financial
            peace of mind
(arrow)
            78% of participants increased their relationships with Wachovia
(arrow)
            Revenue potential of participants increased by over 118% and
            profit contribution potential increased by over 100%

            Comments from learning experiment participants:
(arrow)
            "They did a very thorough job of looking at what I
            have and analyzing the relationship to each other."
(arrow)
            "Logic would lead you to believe that if the
            bank puts its strength, energy and corporate
            philosophy behind something, it will outpace
            anything else out there. They don't even
            have to outperform times two...and I'll
            move the whole block over."
(arrow)
            "Finding people who you're confident have
            your interests at heart, who are able to look
            at all the aspects of your financial affairs,
            makes a lot of sense."

(Photo of Robert S. Kniejski appears here)
            Robert S. Kniejski, executive
            vice president for Personal
            Financial Services with
            responsibility for Personal Trust,
            Capital Management, Private
            Banking, Investment Counselors,
            Investments Direct, the
            Wachovia Funds and Insurance Services.

            Joined Wachovia in 1987. Various
            positions in the trust and investment areas,
            including the development of Wachovia's
            Investment Counselor program and the
            Wachovia Funds.

            (arrow) (arrow) (arrow) (arrow)
            "Affluent consumers face a variety
            of financial issues related to invest-
            ments, insurance, stock options,
            estate and will planning, and fund-
            ing for education and retirement.
            They are seeking someone with
            knowledge and expertise they can
            trust to help them manage these
            critical but complex everyday
            and life decisions.

            "Advisors focus on understanding
            an individual's comprehensive
            financial situation and how their
            financial assets and services should
            work with each other. They specifi-
            cally address inefficiencies in the
            day-to-day management of an
            individual's financial affairs.
            Advisors address these issues on
            an ongoing basis and deliver a
            careful and considered approach
            that helps an individual achieve
            financial peace of mind."
  (Photo of individuals in line formation appears here)
- ----------------------------------------------------------

            15

<PAGE>
- -----------------------------------------------------------
            Consumer Lending
            Concept
(arrow)
            Meeting consumer demand for
            readily available credit with
            quick response, competitive rates
            and flexible products. Providing
            increasing return for Wachovia
            by deploying the "science" of
            marketing, risk and return
            management integrated with
            efficient operational delivery.

            Execution
(arrow)
            The Mortgage Division is deploying
            point-of-sale technology (Decision
            Now sm) and reengineering operations
            to respond to customers' mortgage
            loan needs quickly while increasing
            profit. Specialized mortgage products
            are developed for all our different
            market segments.

            The Credit Card Division models
            external and internal information
            to optimize customer response,
            risk and return to increase the
            lifetime value of more than
            three million accounts.

            An automated centralized buying
            center for indirect automobile
            loans and leases and other
            consumer loans is supporting
            a six-state dealer network.


            Results

(Picture of man, woman and child appears here)
(arrow)     More than 68% of mortgage loans
            were approved using Decision Now,
            with 50% of these loans approved
            on-the-spot by the mortgage lender
(arrow)
            For Decision Now loan applications,
            time from application to closing
            averaged only 8 days, and operational
            support costs were reduced by
            approximately 30%
(arrow)
            Mortgage loans designed for the
            affluent customer generated 785
            loans totaling $160 million and a
            low-income mortgage focus produced
            2,500 loans totaling $165 million
(Picture of Business Man at board appears here)
(arrow)
            Analysis of prospective customers' needs and
            risk criteria allowed targeting of individuals to
            build a $1 billion home equity loan portfolio

(Picture of credit scoring appears here)
(arrow)
            Automated credit scoring and tiered
            pricing created more consistent
            decision-making that is responsive to
            a changing risk environment to help
            build and manage an indirect lending
            portfolio of more than $4 billion
(arrow)
            Automation and centralization
            created a 30% reduction in
            operational delivery costs
(arrow)
            Faster response benefited 1,800
            dealers and 225,000 consumers
            across 6 states


            16

<PAGE>

(Picture of real estate sign appears at top of page)

            Consumer Initiatives
(Picture of graph appears below showing MasterCard and Visa cards)

            New Account
            Acquisition Cost


           1995             $60
           1996             $49
           1997             $41


(arrow)     A 16% reduction in the cost of acquiring new credit
            card accounts; more than 600,000 new accounts
            generated in 1997
(arrow)
            An estimated 30% increase in lifetime value of a credit
            card customer; in 1997, the net yield for the $6.2 billion
            credit card portfolio increased 70 basis points
(arrow)
            A continued commitment to enhancing underwriting
            skills produced a loss rate about 55% of the industry
            average, supporting continued delivery of low rate credit
            card products to customers in all 50 states

(Photo of Beverly B. Wells apperas here)
            Beverly (Bev) B. Wells, executive
            vice president for Consumer
            Credit with responsibility for
            credit card, sales finance (indirect
            automobile lending), residential
            mortgage origination and
            emerging businesses.
            Joined Wachovia in 1976. A variety of
            operational and line experience, including
            management of Treasury Services and the
            credit card area.
            (arrow) (arrow) (arrow) (arrow)
            "Consumer lending is an intensely
            competitive business. The public
            has become an increasingly well-
            educated, demanding shopper
            looking for value and service.
            We provide both, and our goal is
            to continue doing so profitably by
            offsetting growing margin pressures
            with excellent credit risk and
            expense management.

            "Wachovia's information-driven
            approach to consumer lending is
            supported by strong analytical
            skills, allowing for optimal new
            customer acquisition and portfolio
            performance management.

            "We will continue to build and
            leverage the 'science' that allows
            us to manage our risk-adjusted
            returns in consumer lending,
            while maintaining a strong focus
            on customer needs, ensuring that
            consumer lending continues to
            be a cornerstone of our
            consumer franchise."

- -------------------------------------------------------------
           17

<PAGE>
(Picture of map of southeastern United States appears here)

            Market Management
(Photo of D. Gary Thompson appears here)
(arrow)
            D. Gary Thompson
            Chief executive officer, Georgia banking
            Joined Wachovia in 1969. Variety of experience
            in consumer and corporate banking. Assumed
            current position in 1995.

            "Georgia, led by Atlanta, is one of the fastest-
            growing markets in the country. In 1997, Georgia
            was the second most attractive state for people to
            move to from other parts of the country. In a highly
            competitive marketplace, customers want fast,
            reliable, convenient access to financial information,
            products and services. Wachovia is thriving as it
            meets this challenge by aggressively implementing
            the company's initiatives. For example, the Market
            Network program allowed us to augment our
            existing network with actions like opening six new
            outlets in Harris Teeter supermarkets, while also
            adding eight new banking offices and 60 new
            ATMs in Georgia growth markets."

(Photo of Warren S. Orlando appears here)
(arrow)
            Warren S. Orlando
            Chief executive officer, Florida banking
            Joined Wachovia through merger with 1st United Bancorp
            where he was president and chief executive officer.
            In banking since 1965.

            "Our past success in the heart of Florida's southeast coast has
            centered largely around an attractive base of small and
            mid-sized businesses and various consumer markets, including
            professionals. Wachovia's PRO and Financial Integrator
            strategies are exactly what we need to profitably improve wallet
            share, particularly among the affluent market segments.
            We provide Wachovia an excellent base from which to expand
            its footprint in one of the most dynamic states in the country."


            18

<PAGE>
(Picture of Lewis N. Miller, Jr. appears here)
(arrow)
            Lewis N. Miller, Jr.
            Chief executive officer, Virginia banking
            Joined Wachovia through merger with Central Fidelity
            where he was chairman and chief executive officer.
            In banking since 1972.

            "The Central Fidelity/Jefferson combination gives Wachovia an
            excellent position in one of the fastest-growing states in the
            Southeast. Like Wachovia, we have always been customer and
            shareholder focused. The merger with Wachovia gives our
            Virginia team a formidable arsenal of product capabilities and
            technological expertise to enhance service to existing customers,
            add new ones and raise the growth rate of the Virginia franchise."

(Picture of J. Walter McDowell)
(arrow)
            J. Walter McDowell
            Chief executive officer, North Carolina banking
            Joined Wachovia in 1973. Variety of experience in
            consumer and corporate banking. Assumed current position in 1993.

            "Rapid growth in entrepreneurial, technology, bioscience
            and service-sector companies is complementing North Carolina's
            traditional strengths in manufacturing and agribusiness.
            Individuals and companies are prospering in North Carolina's
            healthy business environment and Wachovia is well-positioned
            to grow and prosper with its customers. Differentiating capabil-
            ities, added convenience, a blend of high-tech and high-touch,
            professional employees and a sincere commitment to do what is
            in the customer's best interest are a winning recipe for North
            Carolina and Wachovia."

(Picture of Will B. Spence, Jr.)
(arrow)
            Will B. Spence, Jr.
            Chief executive officer, South Carolina banking
            Joined Wachovia in 1969. Variety of experience in
            consumer and corporate banking. Assumed current
            position in 1995.
            "In South Carolina, we have kept our expenses virtually
            flat for three consecutive years, while growing revenue and
            our profit contribution at double-digit rates. The business
            climate in our state is highly conducive to growth with another
            record-breaking year in capital investment and a continued surge
            in the tourism industry. In this context, we have implemented
            aggressive, carefully planned strategies to zero in on business
            opportunities and bring value to our customers and to the bank
            while containing costs. Wachovia's products and technology have
            given us the edge to operate in a lean and efficient manner while
            providing exceptional service."

(Photo of G. Joseph Prendergast)
            G. Joseph Prendergast,
            Banking Division
            executive responsible
            for Wachovia's corporate and
            consumer banking and
            Wachovia Bank, N.A., offices.

            Joined Wachovia in 1973.
            Experience includes international
            banking, president of Wachovia Corporate
            Banking subsidiary, president of Wachovia
            Bank of Georgia prior to its merger into
            Wachovia Bank, N.A.

            (arrow) (arrow) (arrow) (arrow)

            "Wachovia is exceptionally
            well-positioned in the vibrant
            southeastern United States where
            economic growth has outpaced the
            nation for several years. We have
            statewide operations in Georgia,
            North Carolina, South Carolina,
            Virginia and an attractive presence
            in key Florida markets. These five
            states combined are growing faster
            than the entire region.

            "An excellent opportunity exists for
            Wachovia to systematically leverage
            the consumer initiatives reviewed in
            this report across our existing
            franchise and to rapidly introduce
            them into new markets we will
            enter. Our early success in
            executing these growth initiatives
            provides confidence that they are
            well-conceived, are relevant across
            a broad spectrum of consumers
            and markets, and that the
            philosophical and technological
            foundations upon which they
            are built make them readily
            transportable in a merger
            environment. They provide a
            winning combination for
            shareholders, customers
            and employees."

            19

<PAGE>


Management's Discussion and Analysis of Financial Condition
and Results of Operations
- ---------------------------
 Financial Summary Table 1
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                       <C>             <C>             <C>
                                                   1997            1996          1995
                                            -----------     -----------    ----------
Summary of Operations
(thousands, except per share data)
Interest income .........................   $ 4,262,385     $ 4,009,508    $3,790,110
Interest expense ........................     2,168,818       2,085,771     2,011,155
                                            -----------     -----------    ----------
Net interest income .....................     2,093,567       1,923,737     1,778,955
Provision for loan losses (1) ...........       264,949         193,776       130,504
                                            -----------     -----------    ----------
Net interest income after provision
 for loan losses ........................     1,828,618       1,729,961     1,648,451
Other operating revenue .................     1,005,768         874,732       757,115
Gain on sale of mortgage servicing
 portfolio ..............................          ----            ----        79,025
Gain on sale of subsidiary ..............          ----            ----          ----
Investment securities gains
 (losses) (2) ...........................         1,454           4,588       (19,672)
                                            -----------     -----------    ----------
Total other income ......................     1,007,222         879,320       816,468
Personnel expense .......................       905,157         796,932       733,790
Nonrecurring charges (3) ................       287,532            ----          ----
Other expense ...........................       774,032         712,041       707,839
                                            -----------     -----------    ----------
Total other expense .....................     1,966,721       1,508,973     1,441,629
Income before income taxes ..............       869,119       1,100,308     1,023,290
Applicable income taxes .................       276,313         343,049       315,377
                                            -----------     -----------    ----------
Net income (4) ..........................   $   592,806     $   757,259    $  707,913
                                            ===========     ===========    ==========
Net income per common share:
 Basic ..................................   $     2.99      $     3.70     $    3.40
 Diluted (4) ............................   $     2.94      $     3.65     $    3.36
Cash dividends paid per common
 share (5) ..............................   $     1.68      $     1.52     $    1.38
Cash dividends paid on common
 stock (6) ..............................   $   327,303     $   305,740    $  282,517
Cash dividend payout ratio (6) ..........          55.2%           40.4%         39.9%
Average basic shares outstanding ........       198,290         204,889       208,230
Average diluted shares outstanding ......       201,901         207,432       210,600
Selected Average
 Balances (millions)
Total assets ............................    $   57,607      $   55,584     $  51,703
Loans -- net of unearned income .........        39,716          36,739        33,510
Investment securities ...................        10,859          11,969        12,011
Other interest-earning assets ...........         1,446           1,629         1,257
Total interest-earning assets ...........        52,021          50,337        46,778
Interest-bearing deposits ...............        29,582          27,609        25,601
Short-term borrowed funds ...............         8,987           9,018         8,860
Long-term debt ..........................         6,122           6,693         5,695
Total interest-bearing liabilities ......        44,691          43,320        40,156
Noninterest-bearing deposits ............         6,934           6,491         6,234
Total deposits ..........................        36,516          34,100        31,835
Shareholders' equity ....................         4,533           4,458         4,164
Ratios (averages)
Net loan losses to loans ................           .67%            .53%          .38%
Net yield on interest-earning assets.....          4.14            3.98          4.04
Shareholders' equity to:
 Total assets ...........................          7.87            8.02          8.05
 Net loans ..............................         11.57           12.31         12.62
Return on assets (7) ....................          1.03            1.36          1.37
Return on shareholders' equity (7) ......         13.08           16.99         17.00



<S>                                       <C>           <C>             <C>             <C>
                                                                                           Five-Year
                                                                                            Compound
                                                 1994            1993            1992    Growth Rate
                                           ----------     -----------     -----------    -----------
Summary of Operations
(thousands, except per share data)
Interest income .........................  $3,025,654     $ 2,738,164     $ 2,803,880     8.7%
Interest expense ........................   1,369,006       1,128,709       1,252,659    11.6
                                           ----------     -----------     -----------
Net interest income .....................   1,656,648       1,609,455       1,551,221     6.2
Provision for loan losses (1) ...........      96,122         172,161         219,177     3.9
                                           ----------     -----------     -----------
Net interest income after provision
 for loan losses ........................   1,560,526       1,437,294       1,332,044     6.5
Other operating revenue .................     690,099         669,469         595,849    11.0
Gain on sale of mortgage servicing
 portfolio ..............................        ----            ----            ----
Gain on sale of subsidiary ..............        ----           8,030          19,486
Investment securities gains
 (losses) (2) ...........................     (21,972)         74,256          54,151   (51.5)
                                           ----------     -----------     -----------
Total other income ......................     668,127         751,755         669,486     8.5
Personnel expense .......................     691,512         685,623         645,179     7.0
Nonrecurring charges (3) ................        ----            ----            ----
Other expense ...........................     651,739         668,635         650,850     3.5
                                           ----------     -----------     -----------
Total other expense .....................   1,343,251       1,354,258       1,296,029     8.7
Income before income taxes ..............     885,402         834,791         705,501     4.3
Applicable income taxes .................     261,480         239,779         193,760     7.4
                                           ----------     -----------     -----------
Net income (4) ..........................  $  623,922     $   595,012     $   511,741     3.0
                                           ==========     ===========     ===========
Net income per common share:
 Basic ..................................  $    3.00      $     2.84      $     2.51      3.6
 Diluted (4) ............................  $    2.96      $     2.80      $     2.46      3.6
Cash dividends paid per common
 share (5) ..............................  $    1.23      $     1.11      $     1.00     10.9
Cash dividends paid on common
 stock (6) ..............................  $  254,397     $   230,430     $   199,495    10.4
Cash dividend payout ratio (6) ..........        40.8%           38.7%           39.0%
Average basic shares outstanding ........     208,117         208,880         203,803     (.5)
Average diluted shares outstanding ......     210,651         212,584         208,759     (.7)
Selected Average
 Balances (millions)
Total assets ............................   $  46,542      $   42,529      $   39,249     8.0
Loans -- net of unearned income .........      29,533          25,776          23,754    10.8
Investment securities ...................      11,225          10,993           9,286     3.2
Other interest-earning assets ...........       1,025           1,379           1,986    (6.1)
Total interest-earning assets ...........      41,783          38,148          35,026     8.2
Interest-bearing deposits ...............      22,847          22,860          23,062     5.1
Short-term borrowed funds ...............       7,369           6,500           5,898     8.8
Long-term debt ..........................       5,154           2,530             483    66.2
Total interest-bearing liabilities ......      35,370          31,890          29,443     8.7
Noninterest-bearing deposits ............       6,292           6,199           5,683     4.1
Total deposits ..........................      29,139          29,059          28,745     4.9
Shareholders' equity ....................       3,812           3,519           3,100     7.9
Ratios (averages)
Net loan losses to loans ................         .30%            .56%            .65%
Net yield on interest-earning assets.....        4.23            4.50            4.68
Shareholders' equity to:
 Total assets ...........................        8.19            8.27            7.90
 Net loans ..............................       13.14           13.92           13.32
Return on assets (7) ....................        1.34            1.40            1.30
Return on shareholders' equity (7) ......       16.37           16.91           16.51
</TABLE>

(1) Includes $10,845 in nonrecurring merger-related provision in 1997 to align
the practices of the merged entities with those of the corporation.
(2) Includes $4,639 of nonrecurring losses to restructure the
available-for-sale portfolio in 1997.
(3) Nonrecurring charges in 1997 include merger-related items of $220,330 and
personal computer hardware and software disposal charge of $67,202.
(4) Net income excluding nonrecurring items was $799,929 for 1997. Net income
per diluted share, excluding nonrecurring items, was $3.96 for 1997.
(5) Cash dividends per common share are those of Wachovia Corporation paid
prior to merger with Central Fidelity Banks, Inc.
(6) Includes amounts of pooled companies.
(7) Excluding the after-tax impact of nonrecurring charges of $207,123 returns
were 1.39% on assets and 17.65% on shareholders' equity for 1997.






                                       20
<PAGE>

               Results of Operations
              -----------------------------------------------------------------

1997 vs. 1996
Overview

              The U.S. economy rose at a moderately strong pace in 1997, with
              gross domestic product up 3.8 percent, based on preliminary data.
              Economic expansion continued largely free of inflationary
              pressures but was hampered by growing strains from consumer
              indebtedness and cautiousness. Based on preliminary data, the
              nation's annual average unemployment rate fell to 4.9 percent from
              5.4 percent in 1996. Economic conditions within Wachovia
              Corporation's primary operating states remained generally strong,
              with unemployment averaging 4.8 percent in Florida, 4.3 percent in
              Georgia, 3.6 percent in North Carolina, 4.6 percent in South
              Carolina and 4 percent in Virginia.

              Wachovia Corporation announced merger agreements with four banking
              companies in 1997: Jefferson Bankshares, Inc., of Charlottesville,
              Virginia; Central Fidelity Banks, Inc., of Richmond, Virginia; 1st
              United Bancorp of Boca Raton, Florida; and Ameribank Bancshares,
              Inc., of Hollywood, Florida. The merger agreements with Jefferson
              Bankshares, Central Fidelity Banks and 1st United Bancorp closed
              in the fourth quarter of 1997, with the Central Fidelity
              transaction accounted for on a pooling-of-interests basis and the
              others on a purchase basis. The Ameribank Bancshares agreement is
              expected to close in the early part of 1998 and will be accounted
              for as a purchase transaction. The corporation regularly evaluates
              acquisition opportunities and conducts due diligence activities in
              connection with possible acquisitions. As a result, acquisition
              discussions and, in some cases, negotiations may take place and
              future acquisitions involving cash, debt or equity securities may
              occur. Acquisitions typically involve the payment of a premium
              over book values, and, therefore, some dilution of the
              corporation's book value and net income per share may occur in
              connection with any future transactions.




                              NET INCOME PER SHARE
                                   (DILUTED)
 
(Graph appears here with the following plot points.)

1992      1993      1994      1995      1996      1997
2.46      2.80      2.96      3.36      3.65      2.94*

*EXCLUDING NONRECURRING ITEMS, NET INCOME PER DILUTED SHARE WAS $3.96.



                                   NET INCOME
                                   (MILLIONS)

(Graph appears here with the following plot points.)

 1992      1993      1994      1995      1996      1997
511.7     595.0      623.9    707.9     757.3     592.8*

*EXCLUDING NONRECURRING ITEMS, NET INCOME WAS $799.9 MILLION.







                                       21
<PAGE>

              Consolidated net income for 1997 was $592.806 million or $2.94
              per diluted share compared with $757.259 million or $3.65 per
              diluted share in 1996. Results for 1997 include the impact of
              three special charges taken in the fourth quarter: $231.175
              million, pretax, related to the corporation's mergers with
              Central Fidelity Banks, Jefferson Bankshares and 1st United
              Bancorp; $67.202 million, pretax, to write-down and dispose of
              personal computer hardware and software in order to adopt a
              company-wide distributed technology platform; and $4.639 million
              in pretax losses from the sale of investment securities to
              restructure the portfolio for higher yields. The net impact of
              all three charges was $207.123 million, after-tax, or $1.02 per
              diluted share. On an operating basis, excluding these special
              charges, the corporation's consolidated net income was $799.929
              million or $3.96 per diluted share for 1997.

              Historical financial results have been restated to reflect the
              corporation's pooling-of-interests merger with Central Fidelity
              Banks, Inc. In addition, all per share earnings are reported on a
              basic and diluted basis versus primary and fully diluted basis in
              compliance with Statement of Financial Accounting Standards No.
              128, "Earnings Per Share." The accounting standard became
              effective for December 31, 1997 financial statements with
              restatement of past periods required; the impact was not
              material.

              Expanded discussion of operating results and the corporation's
              financial condition is presented in the following narrative with
              accompanying tables and charts. Interest income is stated on a
              taxable equivalent basis, which is adjusted for the tax-favored
              status of earnings from certain loans and investments. References
              to changes in assets and liabilities represent daily average
              levels unless otherwise noted. The narrative should be read in
              conjunction with the Consolidated Financial Statements and Notes
              on pages 50 through 69. Expanded six-year financial data appears
              on pages 70 through 77.


                                        
                                        
 
                                       22
<PAGE>

Net Interest  
Income

              Taxable equivalent net interest income rose $150.683 million or
              7.5 percent in 1997, the result of good loan growth, changes in
              the mix of interest-earning assets and a higher average rate
              earned. The net yield on interest-earning assets (taxable
              equivalent net interest income as a percentage of average
              interest-earning assets) improved 16 basis points to 4.14 percent
              for the year, reflecting a wider interest rate spread and
              assertive balance sheet management. Taxable equivalent net
              interest income is expected to rise at a more subdued pace in 1998
              given the outlook for a slower economy and moderating loan demand.
              Based on the relationship between short- and long-term interest
              rates in early 1998, management expects the net yield on
              interest-earning assets to be modestly lower for the full year.


                              NET INTEREST INCOME*
                                   (MILLIONS)

(Graph appears here with the following plot points.)

                     1992      1993      1994      1995      1996      1997
 Interest Income     2891.00    2845.00   3135.00   3898.00   4087.00   4320.00
 Interest Expenses   1253.00    1129.00   1369.00   2011.00   2086.00   2169.00
 Net Interest Income 1639.00    1716.00   1766.00   1887.00   2001.00   2151.00
*Taxable Equivalent


 Components of Earnings Per Basic Share Table 2
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                           <C>         <C>         <C>         <C>           <C>
                                                                                                      Change       Change
                                                                   1997        1996        1995     1997/1996     1996/1995
                                                               --------    --------    --------    ----------    ----------
Interest income .............................................  $  21.50    $  19.57    $  18.20    $     1.93    $     1.37
Interest expense ............................................     10.94       10.18        9.66           .76           .52
                                                               --------    --------    --------    ----------    ----------
Net interest income .........................................     10.56        9.39        8.54          1.17           .85
Provision for loan losses ...................................      1.34         .95         .63           .39           .32
                                                               --------    --------    --------    ----------    ----------
Net interest income after provision for loan losses .........      9.22        8.44        7.91           .78           .53
Other operating revenue .....................................      5.07        4.27        3.65           .80           .62
Gain on sale of mortgage servicing portfolio ................      ----        ----         .38          ----          (.38)
Investment securities gains (losses) ........................       .01         .02        (.11)         (.01)          .13
                                                               --------    --------    --------    ----------    ----------
Total other income ..........................................      5.08        4.29        3.92           .79           .37
Personnel expense ...........................................      4.57        3.89        3.52           .68           .37
Personal computer impairment charge .........................       .34        ----        ----           .34          ----
Merger-related charges ......................................      1.11        ----        ----          1.11          ----
Other expense ...............................................      3.90        3.47        3.40           .43           .07
                                                               --------    --------    --------    ----------    ----------
Total other expense .........................................      9.92        7.36        6.92          2.56           .44
Income before income taxes ..................................      4.38        5.37        4.91          (.99)          .46
Applicable income taxes .....................................      1.39        1.67        1.51          (.28)          .16
                                                               --------    --------    --------    ----------    ----------
Net income ..................................................  $   2.99    $   3.70    $   3.40    $     (.71)   $      .30
                                                               ========    ========    ========    ==========    ==========
</TABLE>





                                       23
<PAGE>

 Taxable Equivalent Rate/Volume Variance Analysis* Table 3
- --------------------------------------------------------------------------------
 +(millions)
++(thousands)



<TABLE>
<CAPTION>
<C>          <C>        <C>       <C>                 <S>
Average Volume+            Average Rate
- ----------------------- -------------------
     1997       1996       1997      1996
- ---------    -------    -------      ----
                                                      Interest Income
                                                      Loans:
    $11,327   $10,481       7.32      7.13            Commercial .....................................
      1,743     2,126       8.93      8.95            Tax-exempt .....................................
- -----------  --------
     13,070    12,607       7.54      7.44            Total commercial ...............................
      1,194     1,194       8.99      8.93            Direct retail ..................................
      2,966     3,139       8.56      8.49            Indirect retail ................................
      5,626     4,949      12.92     12.03            Credit card ....................................
        424       418      12.27     12.21            Other revolving credit .........................
- -----------  --------
     10,210     9,700      11.17     10.51            Total retail ...................................
      1,499     1,069       9.40      9.30            Construction ...................................
      6,067     5,453       8.34      8.30            Commercial mortgages ...........................
      7,422     6,797       7.99      8.14            Residential mortgages ..........................
- -----------  --------
     14,988    13,319       8.27      8.30            Total real estate ..............................
        955       656       9.71      9.42            Lease financing ................................
        493       457       6.93      7.02            Foreign ........................................
- -----------  --------
     39,716    36,739       8.79      8.59            Total loans ....................................
                                                      Investment securities:
                                                      Held-to-maturity:
         30      ----       6.12     ----             U.S. Government and agency .....................
      1,049     1,197       8.03      8.04            Mortgage-backed securities .....................
        221       274      11.87     12.26            State and municipal ............................
         23         2       6.94      8.80            Other ..........................................
- -----------  --------
      1,323     1,473       8.61      8.83            Total securities held-to-maturity ..............
                                                      Available-for-sale:**
      5,269     5,678       6.62      6.71            U.S. Government and agency .....................
      3,174     3,594       6.91      6.82            Mortgage-backed securities .....................
      1,027     1,131       6.54      6.59            Other ..........................................
- -----------  --------
      9,470    10,403       6.71      6.73            Total securities available-for-sale ............
- -----------  --------
     10,793    11,876       6.94      6.99            Total investment securities ....................
         89       421       5.89      7.91            Interest-bearing bank balances .................
                                                      Federal funds sold and securities purchased
        397       286       5.62      5.38            under resale agreements ........................
        960       922       5.38      5.61            Trading account assets .........................
- -----------  --------
    $51,955   $50,244       8.32      8.13            Total interest-earning assets ..................
===========  ========
                                                      Interest Expense
    $ 4,109   $ 3,993       1.56      1.50            Interest-bearing demand ........................
     10,595     9,441       3.83      3.57            Savings and money market savings ...............
     10,365    10,522       5.62      5.69            Savings certificates ...........................
      2,929     2,612       5.61      5.88            Large denomination certificates ................
- -----------  --------
     27,998    26,568       4.34      4.32            Total time deposits in domestic offices ........
      1,585     1,041       5.51      5.28            Time deposits in foreign offices ...............
- -----------  --------
     29,583    27,609       4.41      4.36            Total time deposits ............................
                                                      Federal funds purchased and securities sold
      6,744     7,136       5.30      5.37            under repurchase agreements ....................
        781       596       5.06      4.88            Commercial paper ...............................
      1,462     1,286       5.57      5.46            Other short-term borrowed funds ................
- -----------  --------
      8,987     9,018       5.32      5.35            Total short-term borrowed funds.................
      3,075     4,610       6.14      5.74            Bank notes .....................................
      3,046     2,083       6.51      6.50            Other long-term debt ...........................
- -----------  --------
      6,121     6,693       6.32      5.97            Total long-term debt ...........................
- -----------  --------
    $44,691   $43,320       4.85      4.81            Total interest-bearing liabilities .............
===========  ========   --------     -----
                            3.47      3.32            Interest rate spread
                        ========     =====            Net yield on interest-earning assets and net
                            4.14      3.98            interest income ................................
                        ========     =====



<S>                                              <C>           <C>           <C>          <C>          <C>
                                                                                                 Variance
                                                           Interest                            Attributable to
                                                                                          --------------------------


                                                       1997          1996     Variance++      Rate        Volume
                                                 ----------    ----------    -----------   ----------   -----------
Interest Income
Loans:
Commercial .....................................  $  829,406    $  747,463   $   81,943    $   20,413   $   61,530
Tax-exempt .....................................     155,689       190,285      (34,596)         (366)     (34,230)
                                                 -----------   -----------   ----------
Total commercial ...............................     985,095       937,748       47,347        12,610       34,737
Direct retail ..................................     107,326       106,634          692           763          (71)
Indirect retail ................................     254,001       266,435      (12,434)        2,292      (14,726)
Credit card ....................................     727,114       595,208      131,906        46,494       85,412
Other revolving credit .........................      52,007        51,026          981           252          729
                                                 -----------   -----------   ----------
Total retail ...................................   1,140,448     1,019,303      121,145        65,971       55,174
Construction ...................................     140,780        99,470       41,310         1,028       40,282
Commercial mortgages ...........................     505,876       452,576       53,300         2,081       51,219
Residential mortgages ..........................     592,907       552,944       39,963       (10,134)      50,097
                                                 -----------   -----------   ----------
Total real estate ..............................   1,239,563     1,104,990      134,573        (3,430)     138,003
Lease financing ................................      92,721        61,717       31,004         1,976       29,028
Foreign ........................................      34,164        32,098        2,066          (406)       2,472
                                                 -----------   -----------   ----------
Total loans ....................................   3,491,991     3,155,856      336,135        75,779      260,356
Investment securities:
Held-to-maturity:
U.S. Government and agency .....................       1,843          ----        1,843          ----        1,843
Mortgage-backed securities .....................      84,191        96,316      (12,125)         (177)     (11,948)
State and municipal ............................      26,259        33,547       (7,288)       (1,047)      (6,241)
Other ..........................................       1,597           193        1,404           (49)       1,453
                                                 -----------   -----------   ----------
Total securities held-to-maturity ..............     113,890       130,056      (16,166)       (3,170)     (12,996)
Available-for-sale:**
U.S. Government and agency .....................     348,763       380,768      (32,005)       (4,932)     (27,073)
Mortgage-backed securities .....................     219,293       244,933      (25,640)        3,285      (28,925)
Other ..........................................      67,139        74,501       (7,362)         (518)      (6,844)
                                                 -----------   -----------   ----------
Total securities available-for-sale ............     635,195       700,202      (65,007)       (2,481)     (62,526)
                                                 -----------   -----------   ----------
Total investment securities ....................     749,085       830,258      (81,173)       (6,017)     (75,156)
Interest-bearing bank balances .................       5,230        33,284      (28,054)       (6,861)     (21,193)
Federal funds sold and securities purchased
under resale agreements ........................      22,319        15,411        6,908           713        6,195
Trading account assets .........................      51,654        51,740          (86)       (2,201)       2,115
                                                 -----------   -----------   ----------
Total interest-earning assets ..................   4,320,279     4,086,549      233,730        92,646      141,084

Interest Expense
Interest-bearing demand ........................      64,249        59,761        4,488         2,728        1,760
Savings and money market savings ...............     405,444       336,596       68,848        25,818       43,030
Savings certificates ...........................     582,145       598,869      (16,724)       (7,852)      (8,872)
Large denomination certificates ................     164,391       153,571       10,820        (7,180)      18,000
                                                 -----------   -----------   ----------
Total time deposits in domestic offices ........   1,216,229     1,148,797       67,432         5,369       62,063
Time deposits in foreign offices ...............      87,320        54,942       32,378         2,475       29,903
                                                 -----------   -----------   ----------
Total time deposits ............................   1,303,549     1,203,739       99,810        12,956       86,854
Federal funds purchased and securities sold
under repurchase agreements ....................     357,190       382,976      (25,786)       (4,967)     (20,819)
Commercial paper ...............................      39,566        29,054       10,512         1,154        9,358
Other short-term borrowed funds ................      81,406        70,206       11,200         1,445        9,755
                                                 -----------   -----------   ----------
Total short-term borrowed funds.................     478,162       482,236       (4,074)       (2,425)      (1,649)
Bank notes .....................................     188,710       264,486      (75,776)       17,330      (93,106)
Other long-term debt ...........................     198,397       135,310       63,087           335       62,752
                                                 -----------   -----------   ----------
Total long-term debt ...........................     387,107       399,796      (12,689)       22,601      (35,290)
                                                 -----------   -----------   ----------
Total interest-bearing liabilities .............   2,168,818     2,085,771       83,047        16,574       66,473
                                                 -----------   -----------   ----------
Interest rate spread
Net yield on interest-earning assets and net
interest income ................................  $2,151,461    $2,000,778   $  150,683        81,276       69,407
                                                 ===========   ===========   ==========
</TABLE>

* Interest income and yields are presented on a fully taxable equivalent basis
  using the federal income tax rate and state tax rates, as applicable,
  reduced by the nondeductible portion of interest expense.
** Volume amounts are reported at amortized cost; excludes pretax unrealized
   gains of $66 million in 1997 and $94 million in 1996.

                                        

                                        
 
                                       24
<PAGE>

Interest Income

              Taxable equivalent interest income expanded $233.730 million or
              5.7 percent for the year, fueled by good loan growth, shifts in
              the interest-earning asset mix to reduce investment securities and
              a higher average rate earned on loans. Average loans were up
              $2.977 billion or 8.1 percent, representing 76.4 percent of total
              interest-earning assets compared with 73.1 percent in 1996. The
              average rate earned on loans increased 20 basis points to 8.79
              percent. Management anticipates loan growth of approximately 6
              percent in 1998, led by real estate loans in the commercial
              portfolio and by credit cards and residential mortgages, including
              home equity lending, in the consumer portfolio.

              Commercial loans, including related real estate categories, grew
              $1.842 billion or 9.1 percent. All categories advanced for the
              year except tax-exempt loans, which decreased due to paydowns in
              employee stock ownership plan loans and to the reduced
              availability under current tax laws of tax-exempt borrowing and
              lending at acceptable rates. Growth in the portfolio was led by
              taxable commercial loans, which rose $846 million or 8.1 percent;
              commercial mortgages, which increased $614 million or 11.3
              percent; and construction loans, up $430 million or 40.2 percent.
              Based on regulatory definitions, commercial real estate loans at
              December 31, 1997 were $8.570 billion or 19.4 percent of total
              loans versus $6.930 billion or 18.2 percent one year earlier.
              Regulatory definitions for commercial real estate include loans
              that have real estate as the collateral but not the primary
              consideration in a credit risk evaluation. Lease financing, which
              primarily consists of commercial leases and other structured
              corporate transactions, rose $299 million or 45.6 percent for the
              year, while foreign loans grew $36 million or 7.9 percent.

              The corporation has foreign credit exposure to companies and
              financial institutions primarily in Europe, Canada and Latin
              America with minimal overall exposure. At December 31, 1997,
              Wachovia had cross-border commitments, primarily consisting of
              loans and leases, of $562 million, representing .86 percent of
              total assets. This compared with cross-border commitments of $510
              million or .89 percent of total assets one year earlier. The
              loans and leases are predominately dollar denominated, minimizing
              the corporation's exposure to fluctuations in the value of
              foreign currencies. All cross-border commitments were to
              corporations and financial institutions with no loans or
              commitments extended to foreign governments at either year-end.


 Selected Loan Maturities and Interest Sensitivity Table 4
- --------------------------------------------------------------------------------
December 31, 1997 (thousands)

<TABLE>
<CAPTION>
<S>                                                     <C>            <C>            <C>           <C>
                                                                          One year        One to          Over
                                                              Total        or less    Five Years    Five Years
                                                           --------    -------------- ------------- -------------
Commercial, financial and other .......................  $13,528,344   $12,084,421    $  947,804    $  496,119
Industrial revenue and other tax-exempt financing .....    1,607,159       826,534       325,995       454,630
Construction and land development .....................    1,779,522     1,355,162       424,360          ----
Commercial mortgages ..................................    6,790,446     3,258,841     1,410,718     2,120,887
Foreign ...............................................      639,387       639,387          ----          ----
                                                         -----------   -----------    ----------    ----------
   Selected loans, net ................................  $24,344,858   $18,164,345    $3,108,877    $3,071,636
                                                         ===========   ===========    ==========    ==========
Interest sensitivity:
 Loans with predetermined interest rates ..............  $ 6,658,973   $ 2,598,638    $2,320,908    $1,739,427
 Loans with floating interest rates ...................   17,685,885    15,565,707       787,969     1,332,209
                                                         -----------   -----------    ----------    ----------
   Total ..............................................  $24,344,858   $18,164,345    $3,108,877    $3,071,636
                                                         ===========   ===========    ==========    ==========
</TABLE>





                                        
 
                                       25
<PAGE>

 Investment Securities Table 5
- --------------------------------------------------------------------------------
December 31 (thousands)

<TABLE>
<CAPTION>
<S>                                   <C>            <C>           <C>           <C>
                                                                     1997
                                      ------------------------------------------------------
                                         Amortized     Unrealized    Unrealized         Fair
                                              Cost           Gain          Loss        Value
                                      --------------  -----------   -----------   ----------
Held-to-Maturity
U.S. Treasury and other U.S.
 Government agencies:
 Within one year ....................  $    97,213    $        65   $        49   $    97,229
 One to five years ..................      105,700            753           139       106,314
 Five to ten years ..................         ----           ----          ----          ----
 Over ten years .....................         ----           ----          ----          ----
                                      --------------  -----------   -----------   -----------
   Total ............................      202,913            818           188       203,543
State and municipal:
 Within one year ....................       16,033            174          ----        16,207
 One to five years ..................       59,950          4,337          ----        64,287
 Five to ten years ..................       94,835         13,068          ----       107,903
 Over ten years .....................       52,085          5,315          ----        57,400
                                      --------------  -----------   -----------   -----------
   Total ............................      222,903         22,894          ----       245,797
Mortgage-backed:
 Within one year ....................          553           ----             3           550
 One to five years ..................      103,233          1,883            10       105,106
 Five to ten years ..................      129,809          2,676             1       132,484
 Over ten years .....................      728,566         40,547           173       768,940
                                      --------------  -----------   -----------   -----------
   Total ............................      962,161         45,106           187     1,007,080
Other interest-earning
 investments:
 Within one year ....................       37,793            276          ----        38,069
 One to five years ..................       83,219            395          ----        83,614
 Five to ten years ..................          350             11          ----           361
 Over ten years .....................         ----           ----          ----          ----
                                      --------------  -----------   -----------   -----------
   Total ............................      121,362            682          ----       122,044
                                      --------------  -----------   -----------   -----------
   Total held-to-maturity ...........    1,509,339         69,500           375     1,578,464
Available-for-Sale
U.S. Treasury and other U.S.
 Government agencies:
 Within one year ....................    1,428,265          8,166           257     1,436,174
 One to five years ..................    2,966,942         43,418           282     3,010,078
 Five to ten years ..................       98,262          1,842           478        99,626
 Over ten years .....................        8,078          4,153          ----        12,231
                                      --------------  -----------   -----------   -----------
   Total ............................    4,501,547         57,579         1,017     4,558,109
State and municipal:
 Within one year ....................       10,033             58          ----        10,091
 One to five years ..................       36,592            843             2        37,433
 Five to ten years ..................       17,015            578             1        17,592
 Over ten years .....................       16,155          1,671             4        17,822
                                      --------------  -----------   -----------   -----------
   Total ............................       79,795          3,150             7        82,938
Mortgage-backed:
 Within one year ....................       25,113             45            13        25,145
 One to five years ..................      772,458          6,105           464       778,099
 Five to ten years ..................      557,712          5,087           689       562,110
 Over ten years .....................    2,188,428         28,730         1,329     2,215,829
                                      --------------  -----------   -----------   -----------
   Total ............................    3,543,711         39,967         2,495     3,581,183
Other interest-earning
 investments:
 Within one year ....................       52,435            252            11        52,676
 One to five years ..................      350,400          2,550          ----       352,950
 Five to ten years ..................        6,524            394             1         6,917
 Over ten years .....................       99,616             59           850        98,825
                                      --------------  -----------   -----------   -----------
   Total ............................      508,975          3,255           862       511,368
                                      --------------  -----------   -----------   -----------
Total available-for-sale interest
 earning investments ................    8,634,028        103,951         4,381     8,733,598
Federal Reserve Bank stock and
 other investments ..................      160,649         15,443           153       175,939
                                      --------------  -----------   -----------   -----------
   Total available-for-sale .........    8,794,677        119,394         4,534     8,909,537
                                      --------------  -----------   -----------   -----------
   Total portfolio ..................  $10,304,016    $   188,894   $     4,909   $10,488,001
                                      ==============  ===========   ===========   ===========



<S>                                   <C>             <C>            <C>            <C>            <C>           <C>
                                                   1997                           1996                           1995
                                      ----------------------------   -------------------------     -------------------------
                                                          Taxable
                                           Average      Equivalent      Amortized          Fair      Amortized          Fair
                                          Maturity           Yield*          Cost         Value           Cost         Value
                                         -----------    ----------   ------------   -----------    -----------   -----------
                                         (Yrs./Mos.)
Held-to-Maturity
U.S. Treasury and other U.S.
 Government agencies:
 Within one year ....................                         5.75%   $      ----    $      ----    $      ----   $      ----
 One to five years ..................                         6.33           ----           ----           ----          ----
 Five to ten years ..................                                        ----           ----           ----          ----
 Over ten years .....................                                        ----           ----           ----          ----
                                                                     ------------    -----------   ------------   -----------
   Total ............................           1/4           6.05           ----           ----           ----          ----
State and municipal:
 Within one year ....................                         9.73          9,128          9,212         54,702        55,343
 One to five years ..................                        11.69         24,822         27,490         99,231       105,795
 Five to ten years ..................                        12.69         74,129         85,625        103,983       120,449
 Over ten years .....................                        11.29         59,822         66,425         63,129        72,841
                                                                     ------------    -----------   ------------   -----------
   Total ............................          6/11          11.82        167,901        188,752        321,045       354,428
Mortgage-backed:
 Within one year ....................                         5.37           ----           ----           ----          ----
 One to five years ..................                         7.24        125,681        127,541           ----          ----
 Five to ten years ..................                         6.88        164,342        168,203        192,917       197,342
 Over ten years .....................                         8.01        814,332        854,940      1,105,018     1,168,952
                                                                     ------------    -----------   ------------   -----------
   Total ............................          17/5           7.77      1,104,355      1,150,684      1,297,935     1,366,294
Other interest-earning
 investments:
 Within one year ....................                         6.64          5,399          5,442           ----          ----
 One to five years ..................                         6.32         29,111         30,350            250           250
 Five to ten years ..................                         5.14         37,711         40,193            250           250
 Over ten years .....................                                       7,614          8,134           ----          ----
                                                                     ------------    -----------   ------------   -----------
   Total ............................           1/7           6.42         79,835         84,119            500           500
                                                                     ------------    -----------   ------------   -----------
   Total held-to-maturity ...........          12/5           8.03      1,352,091      1,423,555      1,619,480     1,721,222
Available-for-Sale
U.S. Treasury and other U.S.
 Government agencies:
 Within one year ....................                         6.80      2,118,932      2,122,993        571,027       576,392
 One to five years ..................                         6.64      3,000,028      3,038,951      5,377,907     5,512,426
 Five to ten years ..................                         4.30          5,149          5,500            251           266
 Over ten years .....................                        13.60         11,166         15,858         16,188        23,272
                                                                     ------------    -----------   ------------   -----------
   Total ............................           2/4           6.66      5,135,275      5,183,302      5,965,373     6,112,356
State and municipal:
 Within one year ....................                         7.63         15,649         15,855         23,910        23,961
 One to five years ..................                         7.33         35,119         35,841         24,321        25,153
 Five to ten years ..................                         7.87         29,038         29,571         48,245        49,411
 Over ten years .....................                         9.86         17,445         18,307         18,604        20,050
                                                                     ------------    -----------   ------------   -----------
   Total ............................           5/4           8.02         97,251         99,574        115,080       118,575
Mortgage-backed:
 Within one year ....................                         7.16        159,978        159,890        208,119       207,974
 One to five years ..................                         5.34      1,243,815      1,252,752      1,522,543     1,536,221
 Five to ten years ..................                         7.14        972,528        973,369        948,784       958,930
 Over ten years .....................                         6.77      1,010,796      1,021,108      1,093,040     1,121,124
                                                                     ------------    -----------   ------------   -----------
   Total ............................          15/0           6.52      3,387,117      3,407,119      3,772,486     3,824,249
Other interest-earning
 investments:
 Within one year ....................                         7.13        166,407        166,905        151,196       152,589
 One to five years ..................                         6.72        801,346        803,543        618,844       628,774
 Five to ten years ..................                         7.54           ----           ----            248           256
 Over ten years .....................                         6.55           ----           ----         73,200        73,200
                                                                     ------------    -----------   ------------   -----------
   Total ............................           7/6           6.74        967,753        970,448        843,488       854,819
                                                                     ------------    -----------   ------------   -----------
Total available-for-sale interest
 earning investments ................          7/10           6.62      9,587,396      9,660,443     10,696,427    10,909,999
Federal Reserve Bank stock and
 other investments ..................                                     153,852        164,309        110,652       123,908
                                                                     ------------    -----------   ------------   -----------
   Total available-for-sale .........                                   9,741,248      9,824,752     10,807,079    11,033,907
                                                                     ------------    -----------   ------------   -----------
   Total portfolio ..................                                 $11,093,339    $11,248,307    $12,426,559   $12,755,129
                                                                     ============    ===========   ============   ===========
</TABLE>

* Yields are presented on a fully taxable equivalent basis using the federal
income tax rate and state tax rates, as applicable.

                                        

                                        
 
                                       26
<PAGE>

 
              Consumer loans, including residential mortgages, increased $1.135
              billion or 6.9 percent. Credit cards and residential mortgages
              accounted for substantially all the growth, rising $677 million or
              13.7 percent and $625 million or 9.2 percent, respectively. Growth
              in residential mortgages reflected gains in adjustable rate
              mortgages and equity banklines, with both categories combined
              advancing every month in 1997. Reduced net margins in automobile
              sales financing helped push indirect retail loans lower by $173
              million or 5.5 percent, while direct retail loans remained
              essentially unchanged. The corporation's managed credit card
              portfolio, which includes securitized loans, was $6.419 billion or
              14.4 percent of total managed loans at December 31, 1997 compared
              with $6.221 billion or 16.1 percent one year earlier. Included in
              the managed credit card amounts was $500 million of securitized
              loans at year-end 1997 versus $625 million at the end of 1996.
              Additional data on the corporation's managed credit cards,
              including net charge-offs and delinquency ratios, is presented on
              page 34.

              Investment securities, the second largest category of
              interest-earning assets, decreased $1.083 billion or 9.1 percent
              for the year with portions of the portfolio allowed to runoff as
              part of the corporation's balance sheet management strategy.
              Available-for-sale securities declined $933 million or 9 percent,
              reflecting decreases primarily in U.S. Government and agency
              securities and in mortgage-backed securities. Held-to-maturity
              securities were lower by $150 million or 10.2 percent. At
              December 31, 1997, available-for-sale securities totaled $8.910
              billion and held-to-maturity securities were $1.509 billion.
              Marking average available-for-sale securities to fair market
              value resulted in an unrealized gain over amortized cost of
              $65.846 million, pretax, and $41.028 million, net of tax, for the
              year. The unrealized gain is included, net of tax, in average
              shareholders' equity.

Interest Expense

              Interest expense for 1997 was up $83.047 million or 4 percent. The
              increase was driven primarily by deposit growth to fund loan
              expansion, with a higher average rate paid on interest-bearing
              liabilities also contributing to the rise.

              As part of its funding strategy, the corporation is innovatively
              marketing traditional funding sources while issuing a variety of
              debt instruments. Traditional funding sources are being broadened
              through marketing of the corporation's Premiere and Business
              Premiere accounts, both of which are high-yield money market
              deposit products; the introduction of PC Banking; and significant
              enhancements to the corporation's basic checking products.
              Wholesale funding sources include senior debt, trust capital
              securities and a global bank note program. Management believes
              that financial institutions will need continued flexibility and
              innovation to attract future funding through deposit products and
              alternative sources. Discussion of the corporation's liquidity
              policies may be found on pages 32 through 33.

              Interest-bearing time deposits rose $1.974 billion or 7.1
              percent, accounting for all the year's growth in interest-bearing
              liabilities. Interest-bearing time deposits increased to 66.2
              percent of total interest-bearing liabilities from 63.7 percent
              in 1996, helping moderate the rise in the average rate paid on
              interest-bearing liabilities. Growth in interest-bearing time
              deposits occurred primarily in savings and money market savings,
              which expanded $1.154 billion or 12.2 percent, reflecting
              increases in the corporation's Premiere account. Good gains also
              occurred in foreign time deposits and in large denomination
              certificates, due to their attractiveness relative to other
              sources of wholesale funds. Interest-bearing demand deposits were
              modestly higher for the year, while savings certificates
              decreased slightly. Gross deposits averaged $36.516 billion for
              the year, an increase of $2.416 billion or 7.1 percent from
              $34.100 billion in 1996. Collected deposits, net of float,
              averaged $34.518 billion, higher by $2.315 billion or 7.2 percent
              from $32.203 billion in the previous year.

              Short-term borrowings remained essentially unchanged. Lower
              levels of federal funds purchased and securities sold under
              repurchase agreements were offset by increases in commercial
              paper borrowings and in other short-term borrowings, which
              largely consists of short-term bank notes.


                                        


                                        
 
                                       27
<PAGE>

              Long-term debt declined $572 million or 8.5 percent. Medium-term
              bank notes decreased $1.535 billion or 33.3 percent, reflecting
              maturation and runoff in note borrowings. Other long-term debt
              rose $963 million or 46.2 percent, partially offsetting the
              decline in medium-term bank notes. Included in other long-term
              debt at December 31, 1997 was a total of $995.993 million of
              trust capital securities issued in December 1996 and January,
              April and June 1997; $200 million of 10-year senior debt fixed
              rate notes issued in November 1996; and $250 million of 30-year
              subordinated debt with a 10-year put option issued in the fourth
              quarter of 1995. The trust capital securities are rated Aa3 by
              Moody's and A+ by Standard & Poor's and qualify as part of Tier I
              capital under risk-based capital guidelines.

              Wachovia Bank has an ongoing $16 billion global bank note program
              consisting of short-term issues of 7 days to one year and
              medium-term issues of greater than one year. At December 31,
              1997, short-term bank notes were $227 million with an average
              cost of 5.64 percent and an average maturity of .7 months
              compared with $515 million, 5.44 percent and 3.6 months,
              respectively, one year earlier. Medium-term bank notes totaled
              $2.940 billion and had an average cost of 6.12 percent and an
              average maturity of 2.9 years versus $4.308 billion, 5.81 percent
              and 1.8 years, respectively, at the end of 1996. Included in
              medium-term bank notes at December 31, 1997 were four issues
              placed in Europe: $350 million of five-year floating rate notes
              issued in May 1997; $250 million of 12-year fixed rate notes
              issued in October 1996; $100 million of two-year fixed rate notes
              issued in August 1996; and $500 million of five-year floating
              rate notes issued in May 1996. Medium-term issues under the
              global bank note program are rated Aa2 by Moody's and AA+ by
              Standard & Poor's, and short-term issues are rated P-1 by Moody's
              and A-1+ by Standard & Poor's.

Asset and Liability 
Management and
Interest Rate
Sensitivity

              The income stream of the corporation is subject to risk resulting
              from interest rate fluctuations to the extent there is a
              difference between the amount of the corporation's
              interest-earning assets and the amount of interest-bearing
              liabilities that are prepaid, withdrawn, mature or reprice in
              specified periods. The goal of asset and liability management is
              to maintain high quality and consistent growth of net interest
              income with acceptable levels of risk to changes in interest
              rates. The corporation seeks to meet this goal by influencing the
              maturity and repricing characteristics of the various lending and
              deposit taking lines of business, by managing discretionary
              balance sheet asset and liability portfolios and by utilizing
              off-balance sheet financial instruments.

              Interest rate risk management is carried out by Funds Management
              which operates under the policies established by the Finance
              Committee of the corporation's board of directors and the
              guidance of the Management Finance Committee. Rate risk,
              liquidity, capital positions and discretionary on- and off-balance
              sheet activity is reviewed quarterly by the Board Finance
              Committee. Interim oversight of the asset and liability
              management function is provided through regular meetings of Funds
              Management managers and the Chief Financial Officer. Funds
              Management personnel carry out day-to-day activity within
              approved risk management guidelines and strategies.

              The corporation uses a number of tools to measure interest rate
              risk, including simulating net interest income under various rate
              scenarios, monitoring the change in present value of the asset
              and liability portfolios under the same rate scenarios and
              monitoring the difference or gap between rate sensitive assets
              and liabilities over various time periods. The rate sensitivity
              gap table on page 29 sets forth the volume of interest-earning
              assets and interest-bearing liabilities outstanding as of
              year-ends 1997 and 1996 which mature or are projected to reprice
              in each of the future time periods shown. The projected asset
              repricing volumes include management assumptions of prepayments
              of mortgage related assets and automobile financing. Also, the
              projected interest checking and savings and money market savings
              repricing volumes are based on management assumptions of the
              sensitivity of these accounts in relationship to changes in


                                        
                                        
 
                                       28
<PAGE>

              short-term money market interest rates. Since assets and
              liabilities within each interest-sensitive period may not reprice
              by the same amount or at the same time, the following table may
              not be reflective of changes in net interest income which would
              result from changes in the general level of interest rates.


Interest Rate Sensitivity Gap Analysis
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                                          <C>         <C>        <C>
                                                                                  Interest Sensitive Period
                                                                             ------------------------------------
                                                                                0 to 3     4 to 6   7 to 12
                                                                                Months     Months     Months
                                                                             --------    -------    -------
$ in millions
December 31, 1997
- -----------------
Loans and net leases, net of unearned income ...............................  $26,681     $1,920     $3,044
Investment securities ......................................................    1,395      1,126      1,179
Interest-bearing bank balances .............................................      133       ----     ----
Federal funds sold and securities purchased under resale agreements ........    1,589       ----     ----
Trading account assets .....................................................      999       ----     ----
                                                                             --------    -------    -------
   Total interest-earning assets ...........................................   30,797      3,046     4,223
Interest-bearing demand ....................................................      608        147       295
Savings and money market savings ...........................................    7,269        345       690
Savings certificates .......................................................    3,263      1,937     2,809
Large denomination certificates ............................................    1,070        415       510
Time deposits in foreign offices ...........................................    4,502          2     ----
Federal funds purchased and securities sold under repurchase agreements.....    8,314          1     ----
Commercial paper ...........................................................    1,034       ----     ----
Other short-term borrowed funds ............................................      648         11         2
Bank notes .................................................................      997        450       424
Other long-term debt .......................................................      598         20     ----
                                                                             --------    -------    -------
   Total interest-bearing liabilities ......................................   28,303      3,328      4,730
Interest rate swaps ........................................................     (808)      (315)       (34)
                                                                             --------    -------    -------
   Interest sensitivity gap ................................................    1,686       (597)      (541)
                                                                             --------    -------    -------
   Cumulative interest sensitivity gap .....................................  $ 1,686     $1,089      $ 548
                                                                             ========    =======    =======
December 31, 1996
- -----------------
Loans and net leases, net of unearned income ...............................  $21,543     $1,705     $2,579
Investment securities ......................................................    1,071        964      1,817
Interest-bearing bank balances .............................................       78       ----      ----
Federal funds sold and securities purchased under resale agreements ........      276       ----      ----
Trading account assets .....................................................    1,188          1      ----
                                                                             --------    -------    -------
   Total interest-earning assets ...........................................   24,156      2,670      4,396
Interest-bearing demand ....................................................      491        145        290
Savings and money market savings ...........................................    6,062        438        876
Savings certificates .......................................................    2,329      1,897      2,078
Large denomination certificates ............................................    1,104        481        236
Time deposits in foreign offices ...........................................    1,156         29       ----
Federal funds purchased and securities sold under repurchase agreements.....    7,171         15       ----
Commercial paper ...........................................................      706       ----       ----
Other short-term borrowed funds ............................................      762        220          1
Bank notes .................................................................    2,514        150        275
Other long-term debt .......................................................      213         48         49
                                                                             --------    -------    -------
   Total interest-bearing liabilities ......................................   22,508      3,423      3,805
Interest rate swaps ........................................................     (627)      (139)        (1)
                                                                             --------    -------    --------
   Interest sensitivity gap ................................................    1,021       (892)       590
                                                                             --------    -------    -------
   Cumulative interest sensitivity gap .....................................  $ 1,021     $  129      $ 719
                                                                             ========    =======    =======



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


                                                                                  Interest Sensitive Period        
                                                                         -------------------------------------------

                                                                                             Over One
                                                                         Total Within        Year and
                                                                             One Year    Nonsensitive           Total
                                                                         --------------  ------------         -------
$ in millions
December 31, 1997
- -----------------
Loans and net leases, net of unearned income ............................... $31,645        $12,549            $44,194
Investment securities ......................................................   3,700         6,719              10,419
Interest-bearing bank balances .............................................     133          ----                 133
Federal funds sold and securities purchased under resale agreements ........   1,589          ----               1,589
Trading account assets .....................................................     999          ----                 999
                                                                             -------        -------            -------
   Total interest-earning assets ...........................................  38,066        19,268              57,334
Interest-bearing demand ....................................................   1,050         3,604               4,654
Savings and money market savings ...........................................   8,304         3,375              11,679
Savings certificates .......................................................   8,009         2,926              10,935
Large denomination certificates ............................................   1,995           289               2,284
Time deposits in foreign offices ...........................................   4,504              (1)            4,503
Federal funds purchased and securities sold under repurchase agreements.....   8,315             8               8,323
Commercial paper ...........................................................   1,034          ----               1,034
Other short-term borrowed funds ............................................     661            92                 753
Bank notes .................................................................   1,871         1,069               2,940
Other long-term debt .......................................................     618         2,376               2,994
                                                                             -------        --------           -------
   Total interest-bearing liabilities ......................................  36,361        13,738              50,099
Interest rate swaps ........................................................  (1,157)        1,157                ----
                                                                             -------        --------           -------
   Interest sensitivity gap ................................................ $   548         6,687             $ 7,235
                                                                             =======        --------           =======
   Cumulative interest sensitivity gap .....................................                $ 7,235
                                                                                            ========
December 31, 1996
- -----------------
Loans and net leases, net of unearned income ............................... $25,827        $12,180            $38,007
Investment securities ......................................................   3,852         7,325              11,177
Interest-bearing bank balances .............................................      78          ----                  78
Federal funds sold and securities purchased under resale agreements ........     276          ----                 276
Trading account assets .....................................................   1,189             1               1,190
                                                                             -------        --------           -------
   Total interest-earning assets ...........................................  31,222        19,506              50,728
Interest-bearing demand ....................................................     926         3,266               4,192
Savings and money market savings ...........................................   7,376         2,700              10,076
Savings certificates .......................................................   6,304         4,057              10,361
Large denomination certificates ............................................   1,821           378               2,199
Time deposits in foreign offices ...........................................   1,185          ----               1,185
Federal funds purchased and securities sold under repurchase agreements.....   7,186            20               7,206
Commercial paper ...........................................................     706          ----                 706
Other short-term borrowed funds ............................................     983            56               1,039
Bank notes .................................................................   2,939         1,369               4,308
Other long-term debt .......................................................     310         2,407               2,717
                                                                             -------        --------           -------
   Total interest-bearing liabilities ......................................  29,736        14,253              43,989
Interest rate swaps ........................................................    (767)          767                ----
                                                                             -------        --------           -------
   Interest sensitivity gap ................................................ $   719         6,020             $ 6,739
                                                                             =======        --------           =======
   Cumulative interest sensitivity gap .....................................                $ 6,739
                                                                                            ========
</TABLE>

Note: Refer to page 28 for details on management's assumptions of the repricing
characteristics of certain accounts without contractual maturity dates.

 
              Management believes that rate risk is best measured by simulation
              modeling which calculates expected net interest income based on
              projected interest-earning assets, interest-bearing liabilities
              and off-balance sheet financial instruments. The model
              projections are based upon historical trends and management's
              expectations of balance sheet growth patterns, spreads to market
              rates, and prepayment behavior for assets and liabilities. The
              Management Finance Committee regularly reviews the assumptions
              used in the model. The corporation monitors exposure to a gradual
              change in rates of 200 basis points up or down over a rolling
              12-month period and an interest rate shock of an instantaneous
              change in rates of 200 basis
               

                                        


 
                                       29
<PAGE>


              points up or down over the same period. The corporation policy
              limit for the maximum negative impact on net interest income from
              a gradual change in interest rates of 200 basis points over 12
              months is 7.5 percent. Management generally has maintained a risk
              position well within the policy guideline level. As of December
              31, 1997, the model indicated the impact of a 200 basis point
              gradual rise in rates over 12 months would approximate a .9
              percent decrease in net interest income, while a 200 basis point
              decline in rates over the same period would approximate a .7
              percent increase from an unchanged rate environment. At December
              31, 1996, the model indicated the impact of a 200 basis point
              gradual rise in rates over 12 months would approximate a 1
              percent decrease in net interest income, while a 200 basis point
              decline in rates over the same period would approximate a 1
              percent increase from an unchanged rate environment. Actual
              results will differ from simulated results due to timing,
              magnitude and frequency of interest rate changes and changes in
              market conditions and management strategies, among other factors.
               

              The corporation maintains trading accounts primarily to
              facilitate customer investment and risk management needs. The
              market risk inherent in these portfolios was immaterial at
              December 31, 1997. In addition to on-balance sheet instruments
              such as investment securities and purchased funds, the
              corporation uses off-balance sheet derivative instruments to
              manage interest rate risk, liquidity and net interest income.
              Off-balance sheet instruments include interest rate swaps,
              futures and options with indices that directly correlate to
              on-balance sheet instruments. The corporation has used
              off-balance sheet financial instruments, principally interest
              rate swaps, over a number of years and believes their use on a
              sound basis enhances the effectiveness of asset and liability and
              interest rate sensitivity management.

              Off-balance sheet asset and liability derivative transactions are
              based on referenced or notional amounts. At December 31, 1997,
              the corporation had $3.925 billion notional amount of derivatives
              outstanding for asset and liability management purposes. Details
              on the maturity schedule of asset and liability management
              derivatives including notional amounts and average maturities are
              contained in the following table.


              Maturity Schedule of Asset and Liability Management Derivatives
              -----------------------------------------------------------------
              December 31, 1997



<TABLE>
<CAPTION>
                                          Within                                                  Over                 Average
                                             One      Two       Three       Four       Five       Five                    Life
            $ in millions                   Year     Years      Years      Years      Years      Years       Total      (Years)
                                          -----      ---        ---        ---        ---        ---        -----      -----
<S>                                     <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
            Interest rate swaps:
  Pay fixed/receive floating:
  Notional amount .....................  $   267    $   338    $    25    $     3    $     1    $    82     $  716         1.63
  Weighted average rates received .....     4.88%      5.77%      6.01%      6.40%      5.88%      5.91%      5.47%
  Weighted average rates paid .........     7.29       6.10       6.54       9.03       6.19       7.92       6.78
  Receive fixed/pay floating:
  Notional amount .....................  $   476    $   101    $    53    $   102    $   250    $   802     $1,784        10.84
  Weighted average rates received .....     7.04%      6.59%      6.92%      6.44%      7.09%      7.55%      7.21%
  Weighted average rates paid .........     5.86       5.80       6.04       6.02       5.85       5.99       5.93
  Receive floating/pay floating:
  Notional amount .....................     ----       ----       ----    $   300       ----       ----     $  300         3.43
  Weighted average rates received .....     ----       ----       ----       5.89%      ----       ----       5.89%
  Weighted average rates paid .........     ----       ----       ----       5.99       ----       ----       5.99
            Index amortizing swaps:*
  Receive fixed/pay floating:
  Notional amount .....................  $   125       ----       ----       ----       ----       ----     $  125          .07
  Weighted average rates received .....     8.56%      ----       ----       ----       ----       ----       8.56%
  Weighted average rates paid .........     5.81       ----       ----       ----       ----       ----       5.81
            Total interest rate swaps:
  Notional amount .....................  $   868    $   439    $    78    $   405    $   251    $   884     $2,925         7.36
  Weighted average rates received .....     6.60%      5.96%      6.62%      6.03%      7.08%      7.40%      6.71%
  Weighted average rates paid .........     6.29       6.03       6.21       6.02       5.86       6.17       6.14
            Futures ...................  $ 1,000       ----       ----       ----       ----       ----     $1,000          .10
  Total derivatives
  (notional amount) ...................  $ 1,868    $   439    $    78    $   405    $   251    $   884     $3,925         5.51
</TABLE>

* Maturity is based upon expected average lives rather than contractual lives.

 

                                       30
<PAGE>

 
              Credit risk of off-balance sheet derivative financial instruments
              is equal to the fair value gain of the instrument if a
              counterparty fails to perform. The credit risk is normally a
              small percentage of the notional amount and fluctuates as
              interest rates move up or down. The corporation mitigates this
              risk by subjecting the transactions to the same rigorous approval
              and monitoring process as is used for on-balance sheet credit
              transactions, by dealing in the national market with highly rated
              counterparties, by executing transactions under International
              Swaps and Derivatives Association Master Agreements and by using
              collateral instruments to reduce exposure where appropriate.
              Collateral is delivered by either party when the fair value of a
              particular transaction or group of transactions with the same
              counterparty on a net basis exceeds an acceptable threshold of
              exposure. The threshold level is determined based on the strength
              of the individual counterparty.

              The fair value of all asset and liability derivative positions
              for which the corporation was exposed to counterparties totaled
              $74.012 million at December 31, 1997. The fair value of all asset
              and liability derivative positions for which counterparties were
              exposed to the corporation amounted to $11.455 million on the
              same date. Details of the net fair value gain of $62.557 million
              are included in Note K of Notes to Consolidated Financial
              Statements.

              Asset and liability transactions are accounted for following
              hedge accounting rules. Accordingly, gains and losses related to
              the fair value of derivative contracts used for asset and
              liability management purposes are not immediately recognized in
              earnings. If the hedged or altered balance sheet amounts were
              marked to market, the resulting unrealized balance sheet gains or
              losses could be expected to approximately offset unrealized
              derivatives gains and losses.

              The corporation uses derivative financial contracts to (1) swap
              floating rate assets or liabilities to fixed rate; (2) convert
              fixed rate assets or liabilities to floating rate; (3) hedge the
              interest rate spread between assets and liabilities; and (4)
              hedge the yield or rate on future transactions. These
              transactions serve to better match the repricing characteristics
              of various assets and liabilities, reduce spread risk, adjust
              overall rate sensitivity and enhance net interest income.


- ------------------------------------
Large Denomination Deposits* Table 6
- ------------------------------------

December 31, 1997 (thousands)

  Remaining Maturities
  Three months or less ...............  $ 1,059,160
  Over three through six months ......      431,190
  Over six through twelve months .....      499,781
  Over twelve months .................      293,937
                                        -----------
  Total ..............................  $ 2,284,068
                                        ===========

 * Includes domestic office certificates of deposit of $100 or more.

                                        
                                      
 
                                       31
<PAGE>

- ------------------------------------
 Short-Term Borrowed Funds Table 7
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<CAPTION>
                                                         1997                  1996                            1995
                                                   -------------------      -------------------      -------------------
                                                        Amount    Rate          Amount     Rate          Amount     Rate
                                                   -----------   -----      ----------    -----      ----------    -----
<S>                                                <C>           <C>        <C>           <C>        <C>           <C>
At year-end:
 Federal funds purchased and securities sold under
   repurchase agreements .........................  $ 8,322,716  5.48%       $7,206,005   5.71%       $6,892,491       5.13%
 Commercial paper ................................    1,034,024  4.66           706,376   4.69           535,218       4.30
 Other borrowed funds ............................      752,874  5.39         1,039,221   5.46         1,775,555       5.79
                                                   ------------             -----------              -----------
   Total .........................................  $10,109,614  5.39        $8,951,602   5.60        $9,203,264       5.21
                                                   ============             ===========              ===========
Average for the year:
 Federal funds purchased and securities sold under
   repurchase agreements .........................  $ 6,743,997  5.30        $7,136,064   5.37        $6,263,319       5.97
 Commercial paper* ...............................      781,345  5.06           595,806   4.88           535,210       5.48
 Other borrowed funds ............................    1,461,781  5.57         1,286,160   5.46         2,061,418       6.03
                                                   ------------             -----------              -----------
   Total .........................................  $ 8,987,123  5.32        $9,018,030   5.35        $8,859,947       5.96
                                                   ============             ===========              ===========
Maximum month-end balance:
 Federal funds purchased and securities sold under
   repurchase agreements .........................  $ 8,322,716              $8,519,928               $8,051,601
 Commercial paper ................................    1,034,024                 706,376                  599,146
 Other borrowed funds ............................    1,953,440               1,961,632                2,971,885
</TABLE>

* Average interest rate for each year includes effect of fees paid on back-up
  lines of credit.

 
              Changing the repricing characteristics of liabilities to match the
              assets they support generally is accom plished through an interest
              rate swap whereby the corporation pays a fixed rate and receives a
              floating rate. This allows the corporation to acquire fixed-rate
              assets without increasing exposure to rising interest rates.
              Converting fixed-rate debt to a floating rate is accomplished
              generally by receiving fixed on an interest rate swap and paying
              floating. The corporation has used this type of transaction to
              convert long-term subordinated debt to a floating rate. This
              transaction increases liquidity by allowing a long-term liability
              to replace a short-term liability, yet have a rate that is
              consistent with and fluctuates with short-term rates. Receiving a
              fixed rate on an interest rate swap and paying a floating rate has
              the effect of converting floating-rate assets to fixed-rate
              assets. The results are essentially the same as acquiring a
              fixed-rate security funded with a floating-rate liability. Both
              transactions reduce asset sensitivity. The corporation has used
              this type of transaction to convert a portion of the floating-rate
              credit card portfolio to fixed rates.

              Hedging the spread between the rate received and the rate paid on
              certain assets and liabilities can be achieved by the use of
              options contracts such as caps and floors. Changes in the yield
              or rate on anticipated future transactions can be hedged by
              purchasing or selling futures contracts on which change in price
              is highly correlated with the anticipated transaction. The
              corporation has used both futures contracts and options contracts
              to hedge spreads and anticipated transactions.


Liquidity     To ensure the corporation is positioned to meet immediate and
Management    future cash demands, management relies on liquidity analysis,
              knowledge of business trends over past economic cycles and
              forecasts of future conditions. Liquidity is monitored through
              policy guidelines, which limit the level, maturity and
              concentration of noncore funding sources. Liquidity is maintained
              through a strong balance sheet and operating performance that
              generates high credit ratings for funding at attractive rates and
              that assures market acceptance. At December 31, 1997, the
              corporation's senior debt was rated Aa3 by Moody's and AA by
              Standard & Poor's. Subordinated debt was rated A1 and AA- by
              Moody's and Standard & Poor's, respectively. Commercial paper was
              rated P-1 by Moody's and A-1+ by Standard & Poor's.

              Through its balance sheet, the corporation generates liquidity on
              the asset side by maintaining significant amounts of
              available-for-sale investment securities, which may be sold at
              any time, and loans which may be securitized or sold.
              Additionally, the corporation generates cash through deposit
              growth, the issuance of bank notes, the availability of unused
              lines of credit and through other forms of debt and equity
              instruments.


                                        
                                       32
<PAGE>

              Through policy guidelines, the corporation limits net purchased
              funds to 50 percent of long-term assets, which include net loans
              and leases, investment securities with remaining maturities over
              one year and net foreclosed real estate. Policy guidelines insure
              against concentrations by maturity of noncore funding sources by
              limiting the cumulative percentage of purchased funds that mature
              overnight, within 30 days and within 90 days. Guidelines also
              require the monitoring of significant concentrations of funds by
              single sources and by type of borrowing category.

Nonperforming Nonperforming assets at December 31, 1997 totaled $129.495 million
Assets        or .29 percent of period-end loans and foreclosed property. The
              total was down $2.023 million or 1.5 percent from one year
              earlier, primarily reflecting lower valuations for foreclosed real
              estate. The corporation's nonperforming assets historically have
              remained relatively low due to strong underwriting standards and a
              consistent and disciplined credit review policy.

              Real estate nonperforming assets, the largest category of total
              nonperforming assets, were $106.318 million or .64 percent of
              real estate loans and foreclosed real estate compared with
              $110.590 million or .79 percent at year-end 1996. Included in
              real estate nonperforming assets were real estate nonperforming
              loans of $84.872 million at December 31, 1997 versus $85.923
              million one year earlier.

              Commercial real estate nonperforming assets totaled $50.930
              million or .59 percent of related loans and foreclosed real
              estate compared with $61.574 million or .89 percent at year-end
              1996. Commercial real estate nonperforming loans were $45.335
              million versus $55.007 million at the end of 1996.


- -----------------------------------------------------------------
 Nonperforming Assets and Contractually Past Due Loans Table 8
- --------------------------------------------------------------------------------
December 31 (thousands)

<TABLE>
<CAPTION>
                                                       1997          1996
                                                     ------          ----
<S>                                             <C>           <C>
Nonperforming Assets
Cash-basis assets .............................   $ 101,156     $  98,638
Restructured loans ............................        ----          ----
                                                  ---------     ---------
    Total nonperforming loans .................     101,156        98,638
Foreclosed property:
 Foreclosed real estate .......................      38,071        35,472
 Less valuation allowance .....................      16,625        10,805
 Other foreclosed assets ......................       6,893         8,213
                                                  ---------     ---------
    Total foreclosed property .................      28,339        32,880
                                                  ---------     ---------
    Total nonperforming assets ................   $ 129,495     $ 131,518
                                                  =========     =========
Nonperforming loans to year-end loans .........         .23%          .26%
Nonperforming assets to year-end loans and
 foreclosed property ..........................         .29           .35
Year-end allowance for loan losses times
 nonperforming loans ..........................        5.38x         5.26x
Year-end allowance for loan losses times
 nonperforming assets .........................        4.21          3.95
Contractually Past Due Loans
(accruing loans past due 90 days or more)
Borrowers .....................................   $ 114,343     $  84,788
                                                  =========     =========



                                                       1995          1994          1993          1992
                                                       ----          ----          ----          ----
<S>                                             <C>           <C>           <C>           <C>
Nonperforming Assets
Cash-basis assets .............................   $ 102,310     $ 146,246     $ 202,231     $ 258,378
Restructured loans ............................        ----          ----           686           377
                                                  ---------     ---------     ---------     ---------
    Total nonperforming loans .................     102,310       146,246       202,917       258,755
Foreclosed property:
 Foreclosed real estate .......................      39,877        53,746       101,253       127,971
 Less valuation allowance .....................      11,136        12,112        19,974        11,597
 Other foreclosed assets ......................       4,212         2,931         3,406         2,842
                                                  ---------     ---------     ---------     ---------
    Total foreclosed property .................      32,953        44,565        84,685       119,216
                                                  ---------     ---------     ---------     ---------
    Total nonperforming assets ................   $ 135,263     $ 190,811     $ 287,602     $ 377,971
                                                  =========     =========     =========     =========
Nonperforming loans to year-end loans .........         .29%          .46%          .73%         1.03%
Nonperforming assets to year-end loans and
 foreclosed property ..........................         .38           .60          1.03          1.50
Year-end allowance for loan losses times
 nonperforming loans ..........................        5.07x         3.53x         2.51x         1.86x
Year-end allowance for loan losses times
 nonperforming assets .........................        3.84          2.70          1.77          1.27
Contractually Past Due Loans
(accruing loans past due 90 days or more)
Borrowers .....................................   $  69,953     $  48,050     $  51,239     $  64,464
                                                  =========     =========     =========     =========
</TABLE>

Provision     The provision for loan losses was $264.949 million, exceeding net
and           loan losses for the year and up for $71.173 million or 36.7
Allowance     percent from $193.776 million in 1996. Included in the provision
for Loan      for 1997 was a special merger-related charge of $10.845 million to
Losses        align the practices of the merged entities with those of the
              corporation.

              The provision reflects management's assessment of the adequacy of
              the allowance for loan losses to absorb potential write-offs in
              the loan portfolio due to credit deterioration or changes in risk
              profile. Factors considered in this assessment include the
              strength and consistency of the corporation's underwriting

                                        
                                       33
<PAGE>

              standards and charge-off policy, current and anticipated economic
              conditions, historical credit loss experience and the composition
              of the loan portfolio. Credit evaluations are made on a cash flow
              analysis basis with follow-up credit reviews consistently
              maintained. In addition, the corporation enforces an aggressive
              loan loss policy of early recognition and charge-off of troubled
              credits.

              Net loan losses for the year totaled $264.164 million or .67
              percent of average loans compared with $193.487 million or .53
              percent of loans in 1996, an increase of $70.677 million or 36.5
              percent. The rise in net loan losses was driven primarily by
              higher charge-offs in credit cards, reflecting continued growth
              industry-wide in bankruptcy losses. Also contributing to the
              increase in net loan losses for the year were lower recoveries in
              real estate loans. Excluding credit cards, net loan losses
              totaled $44.830 million or .13 percent of average loans versus
              $30.545 million or .10 percent in 1996. Management anticipates
              net loan losses to continue to rise in 1998, primarily reflecting
              higher bankruptcy-driven credit card losses.

              Credit card net loan losses were $219.334 million or 3.90 percent
              of average credit card loans, up $56.392 million or 34.6 percent
              from $162.942 million or 3.29 percent of average receivables in
              1996. Net recoveries in real estate loans totaled $569 thousand
              for the year compared with $8.573 million in 1996, a decline of
              $8.004 million.

              Selected data on the corporation's managed credit card portfolio,
              which includes securitized loans, appears in the following table.



              Managed credit card data
              -----------------------------------------------------------

<TABLE>
<CAPTION>
            $ in thousands                                                    1997              1996              1995
                                                                           -------              ----              ----
<S>                                                                  <C>               <C>               <C>
            Average credit card outstandings .....................     $ 6,179,456       $ 5,573,626       $ 4,767,657
            Net loan losses ......................................         240,388           183,082           114,014
            Net loan losses to average loans .....................            3.89%             3.28%             2.39%
            Delinquencies (30 days or more) to period-end loans ..            2.75              2.35              2.31
</TABLE>


              The allowance for loan losses at December 31, 1997 was $544.723
              million, representing 1.23 percent of year-end loans and 538
              percent of nonperforming loans. This compared with a balance of
              $519.297 million, representing 1.37 percent of loans and 526
              percent of nonperforming loans one year earlier.

ALLOWANCE FOR LOAN LOSSES
              (MILLIONS)

(Graph appears below)
                           1992     1993    1994    1995    1996     1997
Year-End Loan Loss
  Allowance               1.86x     2.51x   3.53x   5.07x   5.26x    5.38x

x Allowance Times
  Nonperforming Loans



EARNINGS COVERAGE OF NET LOAN LOSSES*
                          (MILLIONS)
(Graph appears below)
                           1992     1993    1994    1995    1996     1997
Earnings Before Income
 Taxes and Provision for
 Loan Losses               5.52x    6.43x   11.18x  8.56x   6.66x    5.38x

x Number of Times
  Earnings Covered
  Net Loan Losses

*Excluding Nonrecurring Items
 and Securities Transactions



LOAN LOSS EXPERIENCE
          (MILLIONS)

(Graph appears below)
                           1992     1993    1994    1995    1996     1997
Credit Card                69.0     62.0    69.7    109.7  162.9    219.3
Commercial                  6.1      8.3     7.5      -      0.5      5.1
Real Estate                58.0     63.3      -       -       -        -
Other                      21.1     10.1    12.8     24.7   38.7     40.4
                            .65%     .56%    .30%     .38%   .53%     .67%

% Net Loan Losses to Average Loans





                                       34


<PAGE>

- ------------------------------------
 Allowance for Loan Losses Table 9
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<CAPTION>
                                                          1997         1996         1995          1994         1993        1992
                                                        ------         ----         -----         ----         ----        ----
<S>                                                 <C>          <C>          <C>            <C>         <C>          <C>
Summary of Transactions
Balance at beginning of year ......................   $519,297     $518,808      $516,132     $509,798     $481,357    $421,193
Additions from acquisitions .......................     24,641          200         ----          ----         ----        ----
Allowance of company sold .........................       ----         ----         ----          ----         ----      (4,811)
Provision for loan losses .........................    264,949      193,776      130,504        96,122      172,161     219,177
Deduct net loan losses:
 Loans charged off:
  Commercial ......................................      9,254        6,375        6,364        14,319       15,047      20,007
  Credit card .....................................    246,008      184,387      125,301        83,597       75,325      82,272
  Other revolving credit ..........................     10,564        8,834        5,966         4,933        5,259       6,468
  Other retail ....................................     39,801       41,581       26,958        15,696       12,611      22,441
  Real estate .....................................     11,564        7,915       15,299        18,292       75,136      66,286
  Lease financing .................................      4,488        1,635          892           226          458         668
  Foreign .........................................       ----         ----         ----          ----         ----         960
                                                      --------     --------      --------     --------     --------    --------
    Total .........................................    321,679      250,727      180,780       137,063      183,836     199,102
 Recoveries:
  Commercial ......................................      4,171        5,905        9,078         6,848        6,720      13,860
  Credit card .....................................     26,674       21,445       15,644        13,913       13,350      13,292
  Other revolving credit ..........................      2,361        1,695        1,369         1,278        1,328       1,223
  Other retail ....................................     11,837       11,524        7,472         6,505        6,545       7,889
  Real estate .....................................     12,133       16,488       19,239        18,495       11,877       8,307
  Lease financing .................................        339          183          142           204          264         322
  Foreign .........................................       ----         ----            8            32           32           7
                                                      --------     --------      --------     --------     --------    --------
    Total .........................................     57,515       57,240       52,952        47,275       40,116      44,900
                                                      --------     --------      --------     --------     --------    --------
 Net loan losses ..................................    264,164      193,487      127,828        89,788      143,720     154,202
                                                      --------     --------      --------     --------     --------    --------
Balance at end of year ............................   $544,723     $519,297      $518,808     $516,132     $509,798    $481,357
                                                      ========     ========      ========     ========     ========    ========
Net Loan Losses (Recoveries) by
 Category
Commercial ........................................   $  5,083     $    470      $(2,714)     $  7,471     $  8,327    $  6,147
Credit card .......................................    219,334      162,942      109,657        69,684       61,975      68,980
Other revolving credit ............................      8,203        7,139        4,597         3,655        3,931       5,245
Other retail ......................................     27,964       30,057       19,486         9,191        6,066      14,552
Real estate .......................................       (569)      (8,573)      (3,940)         (203)      63,259      57,979
Lease financing ...................................      4,149        1,452          750            22          194         346
Foreign ...........................................       ----         ----             (8)        (32)         (32)        953
                                                      --------     --------      ----------   --------     --------    --------
    Total .........................................   $264,164     $193,487      $127,828     $ 89,788     $143,720    $154,202
                                                      ========     ========      =========    ========     ========    ========
Net loan losses -- excluding credit cards .........   $ 44,830     $ 30,545      $18,171      $ 20,104     $ 81,745    $ 85,222
Net Loan Losses (Recoveries) to
 Average Loans by Category
Commercial ........................................        .04%        ----%        (.02%)         .07%         .10%        .07%
Credit card .......................................       3.90         3.29          2.41         1.74         2.07        3.22
Other revolving credit ............................       1.93         1.71          1.15          .96         1.06        1.42
Other retail ......................................        .67          .69           .47          .23          .17         .45
Real estate .......................................       ----         (.06)        (.03)         ----          .64         .62
Lease financing ...................................        .43          .22           .27          .01          .14         .28
Foreign ...........................................       ----         ----         ----          (.03)        (.04)       1.32
Total loans .......................................        .67          .53           .38          .30          .56         .65
Total loans -- excluding credit cards .............        .13          .10           .06          .08          .36         .39
Year-end allowance to outstanding loans ...........       1.23%        1.37%        1.46%         1.63%        1.84%       1.92%
Earnings coverage of net loan losses* .............       5.38x        6.66x        8.56x        11.18x        6.43x       5.52x
Allocation of Allowance for Loan
 Losses**
Commercial ........................................   $120,195     $117,883      $123,161     $135,725     $135,898    $122,404
Credit card .......................................    221,142      191,606      141,763       130,111       94,697      71,863
Other revolving credit ............................     10,682        8,268        7,174         6,433        5,812       5,615
Other retail ......................................     36,669       48,011       42,999        38,175       39,384      34,368
Real estate .......................................     93,821       94,167      127,763       143,659      147,570     161,240
Lease financing ...................................      6,537        3,685        1,666         2,211        2,018       1,994
Foreign ...........................................      3,702        3,702        3,697         3,830          931         715
Unallocated .......................................     51,975       51,975       70,585        55,988       83,488      83,158
                                                      --------     --------      ---------    --------     --------    --------
    Total .........................................   $544,723     $519,297      $518,808     $516,132     $509,798    $481,357
                                                      ========     ========      =========    ========     ========    ========
</TABLE>

* Earnings before income taxes and provision for loan losses excluding
  subsidiary sale, securities transactions and nonrecurring charges.
** The allocation of the allowance for loan losses above represents an estimate
   based on historical loss experience, individual credits, economic
   conditions and other judgmental factors. Since any allocation is judgmental
   and involves consideration of many factors, the allocation may be more or
   less than the charge-offs that may ultimately occur. The entire allowance
   is available for charge-offs in any category of loans. See page 77 for
   percentages of loan categories to total loans.


                                        
                                       35
<PAGE>

Noninterest   Total other operating revenue, which excludes investment
Income        securities sales, increased $131.036 million or 15 percent. All
              major categories of total other operating revenue advanced for the
              year, reflecting stronger sales efforts, higher fee volume and
              good gains from the corporation's consumer banking initiatives.
              Included in total other operating revenue for 1997 was a gain of
              approximately $21.096 million from sales of branch offices versus
              a gain of $12.496 million in 1996 from the sale of the
              corporation's bond trustee business. Excluding these one-time
              gains, total other operating revenue rose $122.436 million or 14.2
              percent in 1997. Based on economic trends known at the end of
              1997, management has targeted growth of approximately 14 percent
              in total other operating revenue for 1998 led by trust services,
              deposit charge revenues, debit card income, capital markets income
              and investment fee services.

              Deposit account service charge revenues rose $25.561 million or
              9.1 percent. Higher commercial analysis fees, insufficient funds
              charges and overdraft fees primarily accounted for the year's
              increase.

              Trust service fees grew $20.928 million or 13.5 percent,
              reflecting greater business volume as well as increased fees from
              higher portfolio asset values. Good gains occurred in trust and
              investment management services, in institutional trust and
              retirement services and in asset management services, with fees
              collected from the Wachovia Funds also showing good growth for
              the year. At December 31, 1997, trust assets totaled $129.079
              billion, including $33.568 billion under management, versus
              $108.557 billion with $26.161 billion under management at
              year-end 1996.

              Credit card income was up $18.852 million or 13.1 percent. Growth
              primarily reflected higher overlimit charges, greater card sales
              transactions and an increase in net revenues recognized from
              securitized loans. Active managed credit card accounts totaled
              2.307 million at December 31, 1997 compared with 2.271 million
              one year earlier.

              Investment fee income rose $9.740 million or 22.3 percent. Gains
              occurred largely in mutual fund income, brokerage commissions and
              corporate financing activities, which are part of capital markets
              income. Included in investment fee income are sales by investment
              counselors of the Wachovia Funds, the corporation's proprietary
              family of mutual funds. The Wachovia Funds had assets totaling
              $5.062 billion at December 31, 1997 versus $3.739 billion one
              year earlier.


- -----------------------------
 Noninterest Income Table 10
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<CAPTION>
                                                             1997        1996        1995        1994        1993        1992
                                                       ----------    --------    --------    --------    --------    --------
<S>                                                    <C>           <C>         <C>         <C>         <C>         <C>
Service charges on deposit accounts ..................  $  306,231    $280,670    $ 244,671   $ 231,646   $237,328    $219,881
Fees for trust services ..............................     175,549     154,621      145,464     142,026    133,651     121,712
Credit card income -- net of interchange
 payments ............................................     162,234     143,382      127,153     126,886    104,922      83,104
Electronic banking ...................................      64,640      56,226       39,722      28,347     17,857      15,290
Investment fee income ................................      53,487      43,747       27,656      14,522     17,153      13,021
Mortgage fee income ..................................      23,544      21,371       26,139      33,997     41,339      41,747
Trading account profits (losses) -- excluding
 interest ............................................      26,851      22,654       24,235       8,794     20,063      (5,199)
Insurance premiums and commissions ...................      30,205      20,562       17,455      17,018     16,566      17,359
Bankers' acceptance and letter of credit fees ........      34,526      28,243       25,953      25,801     22,277      22,438
Student loan servicing ...............................        ----        ----         ----        ----      5,535      33,250
Other service charges and fees .......................      38,750      38,590       30,271      22,876     22,094      22,852
Other income .........................................      89,751      64,666       48,396      38,186     30,684      10,394
                                                       -----------   ---------   ----------  ----------  ---------   ---------
    Total other operating revenue ....................   1,005,768     874,732      757,115     690,099    669,469     595,849
Gain on sale of mortgage servicing portfolio .........        ----        ----       79,025        ----       ----        ----
Gain on sale of subsidiary ...........................        ----        ----         ----        ----      8,030      19,486
Investment securities gains (losses) .................       1,454       4,588      (19,672)    (21,972)    74,256      54,151
                                                       -----------   ---------   ----------  ----------  ---------   ---------
    Total ............................................  $1,007,222    $879,320    $ 816,468   $ 668,127   $751,755    $669,486
                                                       ===========   =========   ==========  ==========  =========   =========
</TABLE>

 
                                       36
<PAGE>

 
              Electronic banking income, consisting of fees from debit card and
              ATM usage, increased $8.414 million or 15 percent for the year.
              Growth was driven principally by higher debit card interchange
              income and ATM foreign access fees.

              Trading account profits grew $4.197 million or 18.5 percent,
              reflecting gains from sales of U.S. Treasury securities and
              mortgage-backed securities as well as from derivatives income and
              foreign exchange trading. Both derivatives income and foreign
              exchange trading are part of the corporation's expanding capital
              markets services.

              Mortgage fee income was higher by $2.173 million or 10.2 percent.
              Gains on sales of mortgage loans to the secondary market and
              increased volume in mortgage servicing activities acquired
              through the merger with Central Fidelity principally accounted
              for the year's growth.

              Remaining combined categories of total other operating revenue
              rose $41.171 million or 27.1 percent. Insurance premiums and
              commissions were up $9.643 million or 46.9 percent, and bankers'
              acceptance and letter of credit fees grew $6.283 million or 22.2
              percent. Other service charges and fees were modestly higher,
              while other income expanded $25.085 million or 38.8 percent.
              Included in other income in 1997 and in 1996 were the gains on
              branch sales and the gain from the sale of the corporation's bond
              trustee business, respectively.

              Including investment securities sales, total noninterest income
              increased $127.902 million or 14.5 percent for the year.
              Investment securities sales resulted in a net gain of $1.454
              million in 1997 compared with $4.588 million in 1996.

Noninterest   Noninterest expense was up $457.748 million or 30.3 percent for
Expense       the year and included a total of $287.532 million, pretax, in
              nonrecurring charges taken in the fourth quarter. The corporation
              recorded a merger-related charge of $220.330 million, pretax, for
              its integration of Central Fidelity Banks, Inc., Jefferson
              Bankshares and 1st United Bancorp and a technology impairment
              charge of $67.202 million, pretax, for the write-down and disposal
              of personal computer hardware and software purchased before 1997.
              The merger-related charge covered pretax expenses of $114.079
              million for severance and personnel related costs; $66.953 million
              for systems and operating charges; $16.316 million for business
              line and branch integration expenses; and $22.982 million for deal
              costs and other expenses. The technology impairment charge was
              taken because the corporation adopted a plan to implement a
              company-wide distributed technology platform for improved employee
              communication capabilities.

              Excluding the fourth quarter special charges, noninterest expense
              on a core operating basis rose $170.216 million or 11.3 percent
              for the year and the corporation's overhead ratio measuring
              noninterest expense as a percentage of total adjusted revenues
              (taxable equivalent net interest income and total other operating
              revenue) was 53.19 percent. Growth in noninterest expense was
              driven principally by higher personnel costs and increased
              programming and consulting expenses associated with Year 2000
              systems conversions. Management expects noninterest expense to
              increase modestly on a core basis in 1998 from 1997's core
              operating expense level of $1.679 billion. Excluded from the 1998
              projection are additional expenses of approximately $50 million
              for merger-related costs that will be recognized primarily in the
              first half of the year and approximately $17 million for Year
              2000 project costs.


                                       37
<PAGE>

- -------------------------------
 Noninterest Expense Table 11
- --------------------------------------------------------------------------------
(thousands)

                                                  1997            1996
                                               -------            ----
Salaries ...............................   $   742,106     $   655,065
Employee benefits ......................       163,051         141,867
                                           -----------     -----------
    Total personnel expense ............       905,157         796,932
Net occupancy expense ..................       116,654         114,001
Equipment expense ......................       142,227         132,775
Postage and delivery ...................        48,657          47,195
Outside data processing, programming
 and software ..........................        86,497          51,139
Stationery and supplies ................        30,960          30,043
Advertising and sales promotion ........        72,046          68,639
Professional services ..................        54,113          41,223
Travel and business promotion ..........        25,215          21,096
Regulatory agency fees and other bank
 services ..............................        14,600          16,771
Amortization of intangible assets ......        13,308           9,163
Foreclosed property expense ............         1,875           1,930
Personal computer impairment charge.....        67,202            ----
Merger-related charges .................       220,330            ----
Other expense ..........................       167,880         178,066
                                           -----------     -----------
    Total ..............................   $ 1,966,721     $ 1,508,973
                                           ===========     ===========
Overhead ratio* ........................          62.3%           52.5%


<TABLE>
<CAPTION>
                                                  1995            1994            1993            1992
                                                  ----            ----            ----            ----
<S>                                      <C>             <C>             <C>             <C>
Salaries ...............................   $   604,041     $   566,368     $   545,869     $   533,000
Employee benefits ......................       129,749         125,144         139,754         112,179
                                           -----------     -----------     -----------     -----------
    Total personnel expense ............       733,790         691,512         685,623         645,179
Net occupancy expense ..................       109,543         102,131         101,225         100,818
Equipment expense ......................       127,268         124,321         119,340         116,993
Postage and delivery ...................        44,553          41,169          44,051          42,771
Outside data processing, programming
 and software ..........................        47,737          39,870          42,810          37,562
Stationery and supplies ................        30,238          27,327          28,100          29,120
Advertising and sales promotion ........        57,957          42,576          43,972          33,091
Professional services ..................        41,152          23,326          19,025          19,692
Travel and business promotion ..........        20,267          16,743          15,977          13,927
Regulatory agency fees and other bank
 services ..............................        63,136          79,693          80,341          78,009
Amortization of intangible assets ......        12,296          21,042          30,276          35,855
Foreclosed property expense ............         2,420           7,508          22,929          14,850
Personal computer impairment charge.....          ----            ----            ----            ----
Merger-related charges .................          ----            ----            ----            ----
Other expense ..........................       151,272         126,033         120,589         128,162
                                           -----------     -----------     -----------     -----------
    Total ..............................   $ 1,441,629     $ 1,343,251     $ 1,354,258     $ 1,296,029
                                           ===========     ===========     ===========     ===========
Overhead ratio* ........................          54.5%           54.7%           56.8%           58.0%
</TABLE>

* Overhead ratio excluding the after-tax impact of nonrecurring charges was
  53.19% in 1997.

 
              The corporation has been working since late 1995 to identify and
              begin remediating data recognition problems that will be caused in
              computer systems and software by the change in date from the year
              1999 to the year 2000. Management has identified all business and
              operational functions that will be impacted by the date change and
              is moving aggressively to convert its application systems for year
              2000 date recognition. Conversion and testing of all in-house
              application systems is expected to be completed by mid-1998, with
              testing of remaining vendor application system packages expected
              to be finished by the end of 1998. While many companies will be
              doing their 21st century date testing beginning in 1999, Wachovia
              already has included 21st century date testing as part of its
              conversion process. Throughout 1999, the corporation will conduct
              testing with external entities, such as business partners and the
              Federal Reserve, as they become Year 2000 ready. The corporation
              also is working to assess year 2000 readiness on the part of its
              current and future vendors, particularly those vendors considered
              critical to the ongoing operations and business of the
              corporation. Management estimates that total Year 2000 project
              costs will be approximately $55 million, of which $38 million has
              been spent through 1997. The corporation's Year 2000 project costs
              are not expected to have a material impact on its results of
              operations, liquidity or capital resources. The impact of Year
              2000 noncompliance by all outside parties with whom the
              corporation may transact business cannot be gauged at this time.

              Total personnel costs for 1997 grew $108.225 million or 13.6
              percent. Salaries expense increased $87.041 million or 13.3
              percent, primarily reflecting a shift by management in its
              workforce composition toward higher skilled and more revenue
              generating personnel. Employee benefits expense was up $21.184
              million or 14.9 percent, fueled by increased medical and
              retirement benefit expenses and by higher payroll taxes.

              Combined net occupancy and equipment expense rose $12.105 million
              or 4.9 percent. Equipment expense accounted for most of the rise,
              growing $9.452 million or 7.1 percent, largely due to higher
              depreciation charges.

 
                                       38
<PAGE>

              Excluding the $220.330 million for merger-related charges and the
              $67.202 million for the technology impairment charge, remaining
              combined categories of noninterest expense increased $49.886
              million or 10.7 percent. Outside data processing, programming and
              software expense rose $35.358 million or 69.1 percent, reflecting
              Year 2000 contract programming expenses. Professional services
              expense grew $12.890 million or 31.3 percent, due to consulting
              costs for Year 2000 project issues. In April, the corporation
              launched its brand awareness advertising campaign as part of its
              growth initiatives. Advertising expense for the year increased
              $3.407 million or 5 percent.

Income Taxes  Applicable income taxes decreased $66.736 million or 19.5 percent,
              reflecting the reduction in the corpo ration's income before
              income taxes for the year. Income taxes computed at the statutory
              rate are reduced primarily by the interest income earned on state
              and municipal loans and debt securities. Also, within certain
              limitations, one-half of the interest income earned on qualifying
              employee stock ownership plan loans is exempt from federal taxes.
              The interest earned on certain state and municipal debt
              instruments is exempt from federal taxes. All Georgia and North
              Carolina state and municipal debt instruments are exempt from
              Georgia and North Carolina taxes but are taxable in other states.
              State and municipal obligations of other states are generally
              subject to state taxes. The tax-exempt nature of these assets
              provide both an attractive return for the corporation and
              substantial interest savings for local governments and their
              constituents.

New           In June 1996, the Financial Accounting Standards Board issued
Accounting    Statement of Financial Accounting Standards No. 125, "Accounting
Standards     for Transfers and Servicing of Financial Assets and
              Extinguishments of Liabilities" (FASB 125), which provides new
              accounting and reporting standards for sales, securitizations, and
              servicing of receivables and other financial assets and
              extinguishments of liabilities. FASB 125 is effective for
              transactions occurring after December 31, 1996, except for the
              provisions relating to repurchase agreements, securities lending
              and other similar transactions and pledged collateral, which were
              delayed until after December 31, 1997 by FASB 127, "Deferral of
              the Effective Date of Certain Provisions of FASB Statement No.
              125, an amendment of FASB Statement No. 125." Adoption of FASB 125
              was not material; FASB 127 will be adopted as required in 1998 and
              will not be material.

              In June 1997, Statement of Financial Accounting Standards No.
              130, "Reporting Comprehensive Income" (FASB 130), was issued and
              establishes standards for reporting and displaying comprehensive
              income and its components. FASB 130 requires comprehensive income
              and its components, as recognized under the accounting standards,
              to be displayed in a financial statement with the same prominence
              as other financial statements. Statement of Financial Accounting
              Standards No. 131, "Disclosures about Segments of an Enterprise
              and Related Information" (FASB 131), also issued in June 1997,
              establishes new standards for reporting information about
              operating segments in annual and interim financial statements.
              The standard also requires descriptive information about the way
              the operating segments are determined, the products and services
              provided by the segments and the nature of differences between
              reportable segment measurements and those used for the
              consolidated enterprise. This standard is effective for years
              beginning after December 15, 1997. Adoption in interim financial
              statements is not required until the year after initial adoption,
              however comparative prior period information is required. The
              corporation plans to adopt these standards, as required,
              beginning in 1998; the disclosure requirements will have no
              impact on the corporation's financial position or results of
              operations.

                                       39
<PAGE>

              -----------------------------------------------
               Shareholders' Equity and Capital Ratios
              -----------------------------------------------------------------
 
 
              At December 31, 1997, shareholders' equity was $5.174 billion, up
              $566 million or 12.3 percent from $4.608 billion one year
              earlier. In connection with its purchase acquisitions of
              Jefferson Bankshares and 1st United Bancorp, the corporation
              issued 11.743 million shares of its common stock, resulting in an
              increase in shareholders' equity of $747.744 million. Included in
              shareholders' equity at December 31, 1997 was $71.098 million,
              net of tax, of unrealized gains on securities available-for-sale
              marked to fair value versus $51.686 million, net of tax, at
              year-end 1996. Wachovia's book value at December 31, 1997 was
              $25.13, an increase of 9.7 percent from $22.90 one year earlier.
              The corporation's internal capital generation rate (net income
              less dividends as a percentage of average equity) was 5.9 percent
              in 1997 and 10.1 percent in 1996. The decline reflected the
              decrease in the corporation's net income for 1997 due to
              nonrecurring charges taken in the fourth quarter.


- -----------------------------------------
 Capital Components and Ratios Table 12
- --------------------------------------------------------------------------------
December 31 (thousands)

<TABLE>
<CAPTION>
                                                      1997            1996            1995
                                                   -------            ----            ----
<S>                                          <C>             <C>             <C>
Tier I capital:
 Common shareholders' equity ...............   $ 5,174,301     $ 4,608,401     $ 4,600,304
 Trust capital securities ..................       995,993         300,000            ----
 Less ineligible intangible assets .........       634,052          91,509          93,308
 Unrealized (gains) losses on securities
  available-for-sale, net of tax ...........       (71,098)        (51,686)       (139,978)
                                               -----------     -----------     -----------
   Total Tier I capital ....................     5,465,144       4,765,206       4,367,018
Tier II capital:
 Allowable allowance for loan losses .......       544,723         519,297         518,808
 Allowable long-term debt ..................     1,193,451       1,288,041       1,358,479
                                               -----------     -----------     -----------
   Tier II capital additions ...............     1,738,174       1,807,338       1,877,287
                                               -----------     -----------     -----------
   Total capital ...........................   $ 7,203,318     $ 6,572,544     $ 6,244,305
                                               ===========     ===========     ===========
Risk-adjusted assets .......................   $59,543,254     $50,391,406     $45,974,802
Quarterly average assets* ..................   $59,139,712     $55,897,010     $53,829,501
Risk-based capital ratios:
 Tier I capital ............................          9.18%           9.46%           9.50%
 Total capital .............................         12.10           13.04           13.58
Tier I leverage ratio ......................          9.24%           8.52%           8.11%
Shareholders' equity to total assets .......          7.91%           8.05%           8.25%



<S>                                          <C>              <C>             <C>
                                                       1994            1993             1992
                                                       ----            ----             ----
Tier I capital:
 Common shareholders' equity ...............   $  3,909,580     $ 3,744,084     $  3,378,702
 Trust capital securities ..................           ----            ----             ----
 Less ineligible intangible assets .........         61,995          65,835           69,600
 Unrealized (gains) losses on securities
  available-for-sale, net of tax ...........        139,861         (45,853)            ----
                                               ------------     -----------     ------------
   Total Tier I capital ....................      3,987,446       3,632,396        3,309,102
Tier II capital:
 Allowable allowance for loan losses .......        516,132         457,571          424,054
 Allowable long-term debt ..................        980,782         733,738          494,983
                                               ------------     -----------     ------------
   Tier II capital additions ...............      1,496,914       1,191,309          919,037
                                               ------------     -----------     ------------
   Total capital ...........................   $  5,484,360     $ 4,823,705     $  4,228,139
                                               ============     ===========     ============
Risk-adjusted assets .......................   $ 42,300,758     $36,553,436     $ 33,867,036
Quarterly average assets* ..................   $ 48,087,128     $44,516,447     $ 40,756,615
Risk-based capital ratios:
 Tier I capital ............................           9.43%           9.94%            9.77%
 Total capital .............................          12.97           13.20            12.48
Tier I leverage ratio ......................           8.29%           8.16%            8.12%
Shareholders' equity to total assets .......           7.94%           8.11%            8.03%
</TABLE>

* Excludes ineligible intangible assets and average unrealized gains (losses)
  on securities available-for-sale, net of tax.

              During 1997, the corporation repurchased a total of 6,913,400
              shares of its common stock under three separate authorizations by
              the board of directors. The shares were repurchased at an average
              price of $61.78 per share for a total cost of $427.111 million.
              In 1996, the corporation repurchased a total of 7,931,100 shares
              at an average price of $47.21 per share for a total cost of
              $374.408 million. The majority of the shares repurchased in 1997
              was under the corporation's January 24, 1997 authorization to
              repurchase up to 10 million shares of its common stock. The
              authorization was rescinded by the board of directors effective
              with the corporation's pooling-of-interests merger announcement
              with Central Fidelity Banks on June 24, 1997. Repurchases by
              Central Fidelity (adjusted for the exchange ratio of 0.63 to 1)
              during 1997 and 1996 totaled 1,883,196 and 818,370 shares at an
              average cost of $58.53 and $36.75, respectively. On January 23,
              1998, the board of directors authorized the repurchase of up to
              946,662 shares to be issued in connection with the pending merger
              with Ameribank Bancshares, Inc., to be accounted for as a
              purchase transaction. Total repurchases were authorized up to an
              amount that would preserve the accounting for the merger with
              Central Fidelity as a pooling-of-interests.

              Intangible assets at December 31, 1997 totaled $649.542 million,
              consisting of $520.803 million in goodwill, $113.248 million in
              deposit base intangibles, $13.780 million in mortgage servicing
              rights and $1.711 million in other intangibles, primarily
              purchased credit card intangibles. This compared with intangible
              assets of $109.367 million one year earlier, with $41.147 million
              in goodwill, $55.803 million


                                       40
<PAGE>

              in deposit base intangibles, $10.972 million in mortgage
              servicing rights and $1.445 million in other intangible assets.
              The increase in goodwill and deposit base intangibles from
              year-end 1996 resulted from the corporation's purchase
              acquisitions of Jefferson Bankshares and 1st United Bancorp in
              the fourth quarter of 1997.

              Regulatory agencies divide capital into Tier I (consisting of
              shareholders' equity and certain cumulative preferred stock
              instruments less ineligible intangible assets) and Tier II
              (consisting of the allowable portion of the reserve for loan
              losses and certain long-term debt) and measure capital adequacy
              by applying both capital levels to a banking company's
              risk-adjusted assets and off-balance sheet items. Regulatory
              requirements presently specify that Tier I capital should exclude
              the market appreciation or depreciation of securities
              available-for-sale arising from marking the securities portfolio
              to market value. In addition to these capital ratios, regulatory
              agencies have established a Tier I leverage ratio which measures
              Tier I capital to average assets less ineligible intangible
              assets.

              Regulatory guidelines require a minimum of total capital to
              risk-adjusted assets ratio of 8 percent with at least one-half
              consisting of tangible common shareholders' equity and a minimum
              Tier I leverage ratio of 3 percent. Banks, which meet or exceed a
              Tier I ratio of 6 percent, a total capital ratio of 10 percent
              and a Tier I leverage ratio of 5 percent are considered well
              capitalized by regulatory standards.

              At December 31, 1997, the corporation's Tier I to risk-adjusted
              assets ratio was 9.18 percent and total capital to risk-adjusted
              assets was 12.10 percent. The Tier I leverage ratio was 9.24
              percent. The capital ratios at year-end 1997 and 1996 included
              $995.993 million and $300 million, respectively, of trust capital
              securities.

Dividends     Cash dividends paid in 1997 totaled $327.303 million on a combined
              basis, an increase of $21.563 mil lion or 7.1 percent from
              $305.740 million paid in1996. The payout ratio of cash dividends
              paid to net income was 55.2 percent in 1997 and 40.4 percent in
              1996, with the rise in 1997 principally attributable to the year's
              decrease in net income after special charges. Cash dividends paid
              per common share in 1997 by Wachovia Corporation prior to its
              merger with Central Fidelity were $1.68, higher by 10.5 percent
              from $1.52 paid in 1996.

              The corporation's board of directors declared at its meeting on
              January 23, 1998 a first quarter dividend of $.44 per common
              share, payable March 2, 1998 to shareholders of record on
              February 5. The dividend is higher by 10 percent from $.40 per
              share paid in the same quarter of 1997. Additional dividend
              information may be found on page 78.

YEAR-END SHAREHOLDERS' EQUITY PER SHARE
Five-Year Compound Growth Rate = 9.1%

(Graph appears below)

1992     16.25
1993     17.98
1994     18.79
1995     22.08
1996     22.90
1997     25.13



                                       41
<PAGE>

- -----------------------------
 Financial Summary Table 13
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                          1997
                                      -------------------------------------------
                                          Fourth          Third          Second
                                         Quarter        Quarter         Quarter
                                      ------------      ------         -------
<S>                                   <C>           <C>             <C>
Summary of Operations
(thousands, except per share
 data)
Interest income .....................  $1,119,617     $ 1,072,921     $ 1,051,622
Interest expense ....................     564,145         549,277         539,423
                                      ------------    -----------     -----------
Net interest income .................     555,472         523,644         512,199
Provision for loan losses (1) .......      76,915          62,756          63,047
                                      ------------    -----------     -----------
Net interest income after
 provision for loan losses ..........     478,557         460,888         449,152
Other operating revenue .............     263,258         256,047         259,594
Investment securities (losses)
 gains (2) ..........................      (1,693)          1,091             498
                                      ------------    -----------     -----------
Total other income ..................     261,565         257,138         260,092
Personnel expense ...................     244,250         230,352         218,916
Nonrecurring charges (3) ............     287,532            ----            ----
Other expense .......................     200,636         194,949         201,485
                                      ------------    -----------     -----------
Total other expense .................     732,418         425,301         420,401
Income before income taxes ..........       7,704         292,725         288,843
Applicable income taxes .............       4,100          93,803          92,038
                                      ------------    -----------     -----------
Net income (4) ......................  $    3,604     $   198,922     $   196,805
                                      ============    ===========     ===========
Net income per common
 share:
 Basic ..............................  $     .02      $     1.02      $     1.00
 Diluted (4) ........................  $     .02      $     1.00      $      .98
Cash dividends paid per
 common share (5) ...................  $     .44      $      .44      $      .40
Average basic shares
 outstanding ........................     201,415         194,981         196,676
Average diluted shares
 outstanding ........................     205,934         198,555         199,819
Selected Average
 Balances (millions)
Total assets ........................  $   59,835     $    57,183     $    57,044
Loans -- net of unearned
 income .............................      41,770          39,731          39,100
Investment securities ...............      10,225          10,724          11,129
Other interest-earning assets .......       1,637           1,457           1,370
Total interest-earning assets .......      53,632          51,912          51,599
Interest-bearing deposits ...........      30,706          29,300          29,449
Short-term borrowed funds ...........       9,444           9,172           8,917
Long-term debt ......................       5,935           6,031           6,063
Total interest-bearing liabilities...      46,085          44,503          44,429
Noninterest-bearing deposits ........       7,484           6,844           6,789
Total deposits ......................      38,190          36,144          36,238
Shareholders' equity ................       4,884           4,391           4,376
Ratios (averages)
Annualized net yield on
 interest-earning assets ............        4.21%           4.12%           4.10%
Annualized return on
 assets (6) .........................        .02            1.39            1.38
Annualized return on
 shareholders' equity (6) ...........        .30           18.12           17.99



                                                                                1996
                                         ---------    --------------------------------------------------------
                                            First         Fourth           Third          Second       First
                                          Quarter         Quarter         Quarter        Quarter      Quarter
                                          -------      ----------          ------        -------       -----
<S>                                   <C>             <C>             <C>             <C>          <C>
Summary of Operations
(thousands, except per share
 data)
Interest income .....................   $ 1,018,225     $ 1,023,499     $ 1,020,667     $986,332     $ 979,010
Interest expense ....................       515,973         522,595         529,286      514,293       519,597
                                        -----------   -------------     -----------     --------     ---------
Net interest income .................       502,252         500,904         491,381      472,039       459,413
Provision for loan losses (1) .......        62,231          59,295          51,792       45,048        37,641
                                        -----------   -------------     -----------     --------     ---------
Net interest income after
 provision for loan losses ..........       440,021         441,609         439,589      426,991       421,772
Other operating revenue .............       226,869         227,740         220,529      220,428       206,035
Investment securities (losses)
 gains (2) ..........................         1,558           3,318             424         (172)        1,018
                                        -----------   -------------     -----------     --------     ---------
Total other income ..................       228,427         231,058         220,953      220,256       207,053
Personnel expense ...................       211,639         205,579         200,734      194,667       195,952
Nonrecurring charges (3) ............          ----            ----            ----         ----          ----
Other expense .......................       176,962         180,447         183,713      175,186       172,695
                                        -----------   -------------     -----------     --------     ---------
Total other expense .................       388,601         386,026         384,447      369,853       368,647
Income before income taxes ..........       279,847         286,641         276,095      277,394       260,178
Applicable income taxes .............        86,372          85,133          86,367       89,222        82,327
                                        -----------   -------------     -----------     --------     ---------
Net income (4) ......................   $   193,475     $   201,508     $   189,728     $188,172     $ 177,851
                                        ===========   =============     ===========     ========     =========
Net income per common
 share:
 Basic ..............................   $       .97      $     1.00      $      .93      $   .91      $    .86
 Diluted (4) ........................   $       .95      $      .98      $      .92      $   .90      $    .85
Cash dividends paid per 
 common share (5) ...................   $       .40      $      .40      $      .40      $   .36      $    .36
Average basic shares
 outstanding ........................       200,110         202,139         203,801      205,967       207,694
Average diluted shares
 outstanding ........................       203,307         205,179         206,167      208,209       210,211
Selected Average
 Balances (millions)
Total assets ........................   $    56,333     $    56,034     $    56,088     $ 55,311     $  54,894
Loans -- net of unearned
 income .............................        38,223          37,746          37,200       36,439        35,556
Investment securities ...............        11,370          11,413          11,957       12,053        12,459
Other interest-earning assets .......         1,316           1,489           1,698        1,621         1,710
Total interest-earning assets .......        50,909          50,648          50,855       50,113        49,725
Interest-bearing deposits ...........        28,857          28,087          27,716       27,110        27,514
Short-term borrowed funds ...........         8,403           8,594           9,101        9,257         9,123
Long-term debt ......................         6,465           6,766           7,016        6,777         6,208
Total interest-bearing liabilities...        43,725          43,447          43,834       43,145        42,845
Noninterest-bearing deposits ........         6,612           6,701           6,458        6,459         6,343
Total deposits ......................        35,469          34,788          34,174       33,569        33,857
Shareholders' equity ................         4,479           4,493           4,431        4,435         4,472
Ratios (averages)
Annualized net yield on
 interest-earning assets ............          4.13%           4.08%           3.99%        3.95%         3.90%
Annualized return on
 assets (6) .........................          1.37            1.44            1.35         1.36          1.30
Annualized return on
 shareholders' equity (6) ...........         17.28           17.94           17.13        16.97         15.91
</TABLE>

(1) Includes $10,845 in nonrecurring merger-related provision in the 1997
fourth quarter.
(2) Includes $4,639 of nonrecurring losses to restructure the
available-for-sale portfolio in the 1997 fourth quarter.
(3) Nonrecurring charges in the 1997 fourth quarter include merger-related
items of $220,330 and personal computer hardware and software disposal charge
of $67,202.
(4) Net income excluding nonrecurring items was $210,727 for the 1997 fourth
quarter. Net income per diluted share was $1.02 for the 1997 fourth quarter.
(5) Cash dividends per common share are those of Wachovia Corporation paid
prior to merger with Central Fidelity Banks, Inc.
(6) Excluding the after-tax impact of nonrecurring charges of $207,123,
annualized returns were 1.41% on assets and 17.26% on shareholders' equity for
the 1997 fourth quarter.

 
                                       42
<PAGE>

              -----------------------------
               Fourth Quarter Analysis
              -----------------------------------------------------------------
 
 
              Net income per diluted share was $.02 for the fourth quarter of
              1997 compared with $.98 per diluted share in the same period of
              1996. Net income totaled $3.604 million versus $201.508 million a
              year earlier and was reduced by special charges taken in the
              fourth quarter to complete three merger transactions, write-down
              the value of personal computer hardware and software, and
              restructure the investment securities portfolio. The net impact
              of the special charges was $207.123 million, after-tax, or $1.00
              per diluted share. On an operating basis, excluding the special
              charges, net income per diluted share was $1.02 and net income
              was $210.727 million.

              Total revenues grew $85.250 million or 11.4 percent for the
              quarter. Taxable equivalent net interest income increased $49.732
              million or 9.6 percent, and total other operating revenue rose
              $35.518 million or 15.6 percent.

              Growth in taxable equivalent net interest income was fueled by
              increased loan volume, with a higher average rate earned also
              contributing to the rise. Loans expanded $4.024 billion or 10.7
              percent, led by gains in taxable commercial loans, residential
              mortgages, commercial mortgages, construction loans and credit

QUARTERLY NET INCOME PER SHARE, 1997
                         (DILUTED)

(Graph appears below)

1st Quarter             .95
2nd Quarter             .98
3rd Quarter            1.00
4th Quarter             .02*


*Excluding nonrecurring items, net income per
diluted share was $1.02.


QUARTERLY NET INCOME PER SHARE, 1996
                           (DILUTED)
(Graph appears below)

1st Quarter            .85
2nd Quarter            .90
3rd Quarter            .92
4th Quarter            .98


- --------------------------------------------------
 Components of Earnings Per Basic Share Table 14
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                     1997          1996
                                                                   Fourth        Fourth
                                                                  Quarter       Quarter       Change
                                                                  -------       -------       ----
<S>                                                             <C>           <C>           <C>
Interest income .............................................    $   5.56      $   5.06      $   .50
Interest expense ............................................        2.80          2.58          .22
                                                                 --------      --------      -------
Net interest income .........................................        2.76          2.48          .28
Provision for loan losses ...................................         .38           .29          .09
                                                                 --------      --------      -------
Net interest income after provision for loan losses .........        2.38          2.19          .19
Other operating revenue .....................................        1.31          1.12          .19
Investment securities (losses) gains ........................       ( .01)          .02        ( .03)
                                                                 --------      --------      -------
Total other income ..........................................        1.30          1.14          .16
Personnel expense ...........................................        1.21          1.02          .19
Personal computer impairment charge .........................         .33          ----          .33
Merger-related charges ......................................        1.10          ----         1.10
Other expense ...............................................        1.00           .89          .11
                                                                 --------      --------      -------
Total other expense .........................................        3.64          1.91         1.73
Income before income taxes ..................................         .04          1.42        (1.38)
Applicable income taxes .....................................         .02           .42        ( .40)
                                                                 --------      --------      -------
Net income ..................................................    $    .02      $   1.00      $  (.98)
                                                                 ========      ========      =======
</TABLE>


                                       43
<PAGE>

 
              cards. The average rate earned on loans improved 17 basis points.
              Increased funding for loan growth came primarily from
              interest-bearing time deposits, which rose $2.619 billion or 9.3
              percent, reflecting gains largely in the corporation's Premiere
              account. Short-term borrowings also increased for the period
              while long-term debt declined.


- -------------------------------------------------------------------------------
 Taxable Equivalent Rate/Volume Variance Analysis -- Fourth Quarter* Table 15
- --------------------------------------------------------------------------------
 + (Millions)
++ (Thousands)
<TABLE>
<CAPTION>




  <C>      <C>             <C>     <C>          <S>
Average Volume+            Average Rate
- ----------------------- -------------------
     1997       1996       1997      1996
- ---------    -------    -------      ----
                                                Interest Income
                                                  Loans:
    $12,173   $10,493       7.40      7.15      Commercial .....................................
      1,616     2,031       8.85      8.85      Tax-exempt .....................................
- -----------  --------
     13,789    12,524       7.57      7.43      Total commercial ...............................
      1,235     1,214       9.07      8.95      Direct retail ..................................
      2,976     3,113       8.46      8.52      Indirect retail ................................
      5,735     5,313      13.14     12.30      Credit card ....................................
        437       420      12.33     12.19      Other revolving credit .........................
- -----------  --------
     10,383    10,060      11.28     10.72      Total retail ...................................
      1,689     1,219       9.30      8.79      Construction ...................................
      6,444     5,681       8.50      8.33      Commercial mortgages ...........................
      7,894     7,026       7.89      8.08      Residential mortgages ..........................
- -----------  --------
     16,027    13,926       8.28      8.24      Total real estate ..............................
      1,057       771      10.46     10.20      Lease financing ................................
        514       465       7.13      6.93      Foreign ........................................
- -----------  --------
     41,770    37,746       8.83      8.66      Total loans ....................................
                                                Investment securities:
                                                Held-to-maturity:
        119      ----       6.12     ----       U.S. Government and agency .....................
        981     1,128       8.04      7.97      Mortgage-backed securities .....................
        218       248      11.63     12.21      State and municipal ............................
         85         2       6.62     10.13      Other ..........................................
- -----------  --------
      1,403     1,378       8.35      8.74      Total securities held-to-maturity ..............
                                                Available-for-sale:**
      4,781     5,288       6.78      6.61      U.S. Government and agency .....................
      3,141     3,451       6.94      6.77      Mortgage-backed securities .....................
        801     1,222       6.53      6.82      Other ..........................................
- -----------  --------
      8,723     9,961       6.81      6.69      Total securities available-for-sale ............
- -----------  --------
     10,126    11,339       7.02      6.94      Total investment securities ....................
        116       280       6.56      7.90      Interest-bearing bank balances .................
                                                Federal funds sold and securities purchased
        594       211       5.71      5.43      under resale agreements ........................
        927       998       5.55      5.48      Trading account assets .........................
- -----------  --------
    $53,533   $50,574       8.39      8.19      Total interest-earning assets ..................
===========  ========
                                                Interest Expense
    $ 4,368   $ 4,069       1.57      1.51      Interest-bearing demand ........................
     11,189     9,851       3.85      3.67      Savings and money market savings ...............
     10,676    10,450       5.61      5.65      Savings certificates ...........................
      2,816     2,430       5.75      5.81      Large denomination certificates ................
- -----------  --------
     29,049    26,800       4.34      4.31      Total time deposits in domestic offices.........
      1,657     1,287       5.69      5.30      Time deposits in foreign offices ...............
- -----------  --------
     30,706    28,087       4.41      4.35      Total time deposits ............................
                                                Federal funds purchased and securities sold
      7,091     6,794       5.34      5.23      under repurchase agreements ....................
        887       666       5.10      4.84      Commercial paper ...............................
      1,466     1,134       5.54      5.36      Other short-term borrowed funds ................
- -----------  --------
      9,444     8,594       5.35      5.22      Total short-term borrowed funds ................
      2,940     4,397       6.14      5.81      Bank notes .....................................
      2,995     2,369       6.59      6.44      Other long-term debt ...........................
- -----------  --------
      5,935     6,766       6.37      6.03      Total long-term debt ...........................
- -----------  --------
    $46,085   $43,447       4.86      4.79      Total interest-bearing liabilities .............
===========  ========   --------     -----
                            3.53      3.40      Interest rate spread
                        ========     =====      Net yield on interest-earning assets and net
                            4.21      4.08      interest income ................................
                        ========     =====
</TABLE>



<TABLE>
<CAPTION>


                                                                                                   Variance
                                                           Interest                            Attributable to
                                                  -----------------------                  ---------------------
                                                    1997          1996      Variance++     Rate        Volume
                                                  ---------     ---------      ------      -------        ----
 <S>                                              <C>           <C>           <C>          <C>         <C>
 Interest Income
 Loans:
 Commercial .....................................  $   227,131   $   188,657  $   38,474    $   6,911   $   31,563
 Tax-exempt .....................................       36,043        45,183      (9,140)        ----       (9,140)
                                                  ------------  ------------  ----------
 Total commercial ...............................      263,174       233,840      29,334        4,625       24,709
 Direct retail ..................................       28,237        27,323         914          397          517
 Indirect retail ................................       63,469        66,695      (3,226)        (447)      (2,779)
 Credit card ....................................      189,903       164,305      25,598       11,854       13,744
 Other revolving credit .........................       13,573        12,860         713          157          556
                                                  ------------  ------------  ----------
 Total retail ...................................      295,182       271,183      23,999       14,870        9,129
 Construction ...................................       39,604        26,946      12,658        1,658       11,000
 Commercial mortgages ...........................      138,084       118,917      19,167        2,537       16,630
 Residential mortgages ..........................      156,915       142,705      14,210       (3,373)      17,583
                                                  ------------  ------------  ----------
 Total real estate ..............................      334,603       288,568      46,035        1,439       44,596
 Lease financing ................................       27,860        19,787       8,073          521        7,552
 Foreign ........................................        9,236         8,097       1,139          243          896
                                                  ------------  ------------  ----------
 Total loans ....................................      930,055       821,475     108,580       16,927       91,653
 Investment securities:
 Held-to-maturity:
 U.S. Government and agency .....................        1,843          ----       1,843         ----        1,843
 Mortgage-backed securities .....................       19,874        22,590      (2,716)         201       (2,917)
 State and municipal ............................        6,390         7,614      (1,224)        (345)        (879)
 Other ..........................................        1,407            54       1,353          (25)       1,378
                                                  ------------  ------------  ----------
 Total securities held-to-maturity ..............       29,514        30,258        (744)      (1,304)         560
 Available-for-sale:**
 U.S. Government and agency .....................       81,648        87,909      (6,261)       2,246       (8,507)
 Mortgage-backed securities .....................       54,939        58,714      (3,775)       1,481       (5,256)
 Other ..........................................       13,182        20,947      (7,765)        (856)      (6,909)
                                                  ------------  ------------  ----------
 Total securities available-for-sale ............      149,769       167,570     (17,801)       3,013      (20,814)
                                                  ------------  ------------  ----------
 Total investment securities ....................      179,283       197,828     (18,545)       2,319      (20,864)
 Interest-bearing bank balances .................        1,920         5,554      (3,634)        (819)      (2,815)
 Federal funds sold and securities purchased
 under resale agreements ........................        8,542         2,872       5,670          156        5,514
 Trading account assets .........................       12,968        13,757        (789)         179         (968)
                                                  ------------  ------------  ----------
 Total interest-earning assets ..................    1,132,768     1,041,486      91,282       26,920       64,362

 Interest Expense
 Interest-bearing demand ........................       17,333        15,401       1,932          681        1,251
 Savings and money market savings ...............      108,682        90,920      17,762        4,720       13,042
 Savings certificates ...........................      150,959       148,321       2,638         (934)       3,572
 Large denomination certificates ................       40,830        35,513       5,317         (365)       5,682
                                                  ------------  ------------  ----------
 Total time deposits in domestic offices.........      317,804       290,155      27,649        2,124       25,525
 Time deposits in foreign offices ...............       23,778        17,132       6,646        1,357        5,289
                                                  ------------  ------------  ----------
 Total time deposits ............................      341,582       307,287      34,295        4,427       29,868
 Federal funds purchased and securities sold
 under repurchase agreements ....................       95,440        89,326       6,114        1,987        4,127
 Commercial paper ...............................       11,411         8,112       3,299          461        2,838
 Other short-term borrowed funds ................       20,453        15,276       5,177          536        4,641
                                                  ------------  ------------  ----------
 Total short-term borrowed funds ................      127,304       112,714      14,590        2,944       11,646
 Bank notes .....................................       45,501        64,221     (18,720)       3,497      (22,217)
 Other long-term debt ...........................       49,758        38,373      11,385          925       10,460
                                                  ------------  ------------  ----------
 Total long-term debt ...........................       95,259       102,594      (7,335)       5,632      (12,967)
                                                  ------------  ------------  ----------
 Total interest-bearing liabilities .............      564,145       522,595      41,550        8,086       33,464
                                                  ------------  ------------  ----------
 Interest rate spread
 Net yield on interest-earning assets and net
 interest income ................................  $   568,623   $   518,891  $   49,732       17,557       32,175
                                                  ============  ============  ==========
</TABLE>

* Interest income and yields are presented on a fully taxable equivalent basis
  using the federal income tax rate and state tax rates, as applicable,
  reduced by the nondeductible portion of interest expense.
** Volume amounts are reported at amortized cost; excludes pretax unrealized
   gains of $99 million in 1997 and $74 million in 1996.



                                       44
<PAGE>

- -------------------------------------
 Allowance for Loan Losses Table 16
- --------------------------------------------------------------------------------
(thousands)
<TABLE>
<CAPTION>
                                                          1997
                                     ---------------------------------------
                                         Fourth        Third         Second
                                        Quarter      Quarter        Quarter
                                     -----------     ------        ------
<S>                                   <C>            <C>          <C>
Summary of Transactions
Balance at beginning of period .....  $  519,356      $519,335    $ 519,312
Additions from acquisitions ........      24,641         ----          ----
Provision for loan losses ..........      76,915       62,756        63,047
Deduct net loan losses:
 Loans charged off:
  Commercial .......................       3,801          686         1,772
  Credit card ......................      68,796       61,277        59,935
  Other revolving credit ...........       3,659        2,520         2,259
  Other retail .....................       9,032        8,777        10,027
  Real estate ......................       5,786        1,469         1,764
  Lease financing ..................         916          988         1,218
  Foreign ..........................        ----         ----          ----
                                     -----------     ---------    ---------
    Total ..........................      91,990       75,717        76,975
 Recoveries:
  Commercial .......................       1,184          988         1,289
  Credit card ......................       6,251        6,894         6,573
  Other revolving credit ...........         588          575           591
  Other retail .....................       2,577        2,638         2,929
  Real estate ......................       5,125        1,787         2,465
  Lease financing ..................          76          100           104
  Foreign ..........................        ----         ----          ----
                                     -----------     ---------    ---------
    Total ..........................      15,801       12,982        13,951
                                     -----------     ---------    ---------
 Net loan losses ...................      76,189       62,735        63,024
                                     -----------     ---------    ---------
Balance at end of period ...........  $  544,723      $519,356    $ 519,335
                                     ===========     =========    =========
Net Loan Losses
 (Recoveries) by
 Category
Commercial .........................  $    2,617      $  (302)    $     483
Credit card ........................      62,545       54,383        53,362
Other revolving credit .............       3,071        1,945         1,668
Other retail .......................       6,455        6,139         7,098
Real estate ........................         661         (318)         (701)
Lease financing ....................         840          888         1,114
Foreign ............................        ----         ----          ----
                                     -----------     ---------    ---------
    Total ..........................  $   76,189      $62,735     $  63,024
                                     ===========     =========    =========
Net loan losses -- excluding
 credit cards ......................  $   13,644      $ 8,352     $   9,662
Annualized Net Loan
 Losses (Recoveries) to
 Average Loans by
 Category
Commercial .........................         .08%        (.01%)         .01%
Credit card ........................        4.36          3.85         3.85
Other revolving credit .............        2.81          1.87         1.59
Other retail .......................         .61           .61          .69
Real estate ........................         .02         (.01)         (.02)
Lease financing ....................         .32           .35          .50
Foreign ............................        ----         ----          ----
Total loans ........................         .73           .63          .64
Total loans -- excluding credit
 cards .............................         .15           .10          .12
Period-end allowance to
 outstanding loans .................        1.23%        1.27%         1.29%

</TABLE>
<TABLE>
<CAPTION>

                                                             1996
                                       --------  ------------------------------------------------
                                         First      Fourth        Third       Second        First
                                       Quarter     Quarter       Quarter     Quarter       Quarter
                                       -------    --------        ------      ------        ------
<S>                                  <C>         <C>           <C>         <C>           <C>
Summary of Transactions
Balance at beginning of period .....  $519,297      $519,271    $519,205      $518,928    $518,808
Additions from acquisitions ........      ----         ----         ----          200         ----
Provision for loan losses ..........    62,231       59,295       51,792       45,048       37,641
Deduct net loan losses:
 Loans charged off:
  Commercial .......................     2,995        1,181        2,875          796        1,523
  Credit card ......................    56,000       53,907       46,967       44,456       39,057
  Other revolving credit ...........     2,126        3,313        2,266        1,823        1,432
  Other retail .....................    11,965       11,714       10,338        9,626        9,903
  Real estate ......................     2,545        2,897        1,270        2,572        1,176
  Lease financing ..................     1,366          675          348          235          377
  Foreign ..........................      ----         ----         ----         ----         ----
                                      --------   -----------    --------     ---------    --------
    Total ..........................    76,997       73,687       64,064       59,508       53,468
 Recoveries:
  Commercial .......................       710        2,555          887        1,466          997
  Credit card ......................     6,956        5,849        5,431        5,405        4,760
  Other revolving credit ...........       607          456          547          340          352
  Other retail .....................     3,693        2,855        3,027        3,137        2,505
  Real estate ......................     2,756        2,673        2,388        4,148        7,279
  Lease financing ..................        59           30           58           41           54
  Foreign ..........................      ----         ----         ----         ----         ----
                                      --------   -----------    --------     ---------    --------
    Total ..........................    14,781       14,418       12,338       14,537       15,947
                                      --------   -----------    --------     ---------    --------
 Net loan losses ...................    62,216       59,269       51,726       44,971       37,521
                                      --------   -----------    --------     ---------    --------
Balance at end of period ...........  $519,312      $519,297    $519,271      $519,205    $518,928
                                      ========   ===========    ========     =========    ========
Net Loan Losses
 (Recoveries) by
 Category
Commercial .........................  $  2,285      $(1,374)    $  1,988      $  (670)    $    526
Credit card ........................    49,044       48,058       41,536       39,051       34,297
Other revolving credit .............     1,519        2,857        1,719        1,483        1,080
Other retail .......................     8,272        8,859        7,311        6,489        7,398
Real estate ........................      (211)         224       (1,118)      (1,576)      (6,103)
Lease financing ....................     1,307          645          290          194          323
Foreign ............................      ----         ----         ----         ----         ----
                                      --------   -----------    --------     ---------    --------
    Total ..........................  $ 62,216      $59,269     $ 51,726      $44,971     $ 37,521
                                      ========   ===========    ========     =========    ========
Net loan losses -- excluding
 credit cards ......................  $ 13,172      $11,211     $ 10,190      $ 5,920     $  3,224
Annualized Net Loan
 Losses (Recoveries) to
 Average Loans by
 Category
Commercial .........................       .07%        (.04%)        .06%        (.02%)        .02%
Credit card ........................      3.52          3.62        3.31          3.27        2.94
Other revolving credit .............      1.44          2.72        1.64          1.42        1.04
Other retail .......................       .78           .82         .67           .60         .68
Real estate ........................      (.01)          .01        (.03)        (.05)        (.19)
Lease financing ....................       .62           .33         .17           .12         .24
Foreign ............................      ----         ----         ----         ----         ----
Total loans ........................       .65           .63         .56           .49         .42
Total loans -- excluding credit
 cards .............................       .16           .14         .13           .07         .04
Period-end allowance to
 outstanding loans .................      1.32%        1.37%        1.36%        1.40%        1.43%
</TABLE>


 
                                       45
<PAGE>

 
              The provision for loan losses was $76.915 million, exceeding net
              charge-offs and up $17.620 million or 29.7 percent from $59.295
              million in the fourth quarter of 1996. Included in the provision
              for the fourth quarter of 1997 was $10.845 million for a special
              merger-related charge. Net loan losses were $76.189 million or .73
              percent annualized of average loans, an increase of $16.920
              million or 28.5 percent from $59.269 million or .63 percent of
              loans a year earlier. Credit card net loan losses were $62.545
              million or 4.36 percent of average credit cards, up $14.487
              million or 30.1 percent from a year earlier and accounted for most
              of the rise in total net loan losses. On a managed basis,
              including securitized loans, net credit card losses were $67.735
              million or 4.31 percent of averaged managed receivables compared
              with $53.562 million or 3.61 percent a year earlier. Managed
              credit card outstandings averaged $6.281 billion for the period
              versus $5.938 billion in 1996. Excluding credit cards, net loan
              losses totaled $13.644 million or .15 percent of average loans
              compared with $11.211 million or .14 percent in the same period of
              1996.

              Gains occurred in all major categories of total other operating
              revenue. Deposit account service charge revenues were up $8.667
              million or 12 percent, trust service fees increased $8.430
              million or 21.6 percent, and investment fee income rose $3.986
              million or 34.4 percent, leading the growth. Including investment
              securities sales, total noninterest income was higher by $30.507
              million or 13.2 percent. Sales of investment securities resulted
              in a net loss of $1.693 million in the fourth quarter of 1997,
              including a loss of $4.639 million from sales to restructure the
              available-for-sale portfolio for higher yields.

              Noninterest expense, including $287.532 million in special
              charges, was up $346.392 million or 89.7 percent. The special
              charges were $220.330 million for merger-related expenses and
              $67.202 million for the write-down and disposal of personal
              computer hardware and software. Excluding these nonrecurring
              charges, noninterest expense for the quarter rose $58.860 million
              or 15.2 percent. Growth was driven primarily by personnel costs,
              which rose $38.671 million or 18.8 percent, reflecting increased
              compensation levels and larger medical and retirement benefit
              expenses. Outside data processing, programming and software
              expense and professional services expense were up $9.711 million
              or 73.3 percent and $5.908 million or 56.6 percent, respectively,
              due largely to continued Year 2000 project costs.


- -----------------------------
 Noninterest Income Table 17
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
<CAPTION>
                                                                     1997
                                                   ---------------------------------
                                                     Fourth        Third      Second
                                                     Quarter     Quarter     Quarter
                                                   ----------    ------      ------
<S>                                                <C>         <C>         <C>
Service charges on deposit accounts ..............  $ 80,977    $ 76,584    $ 74,576
Fees for trust services ..........................    47,378      43,653      43,668
Credit card income -- net of interchange
 payments ........................................    38,382      43,182      43,814
Electronic banking ...............................    17,355      16,841      15,678
Investment fee income ............................    15,564      14,798      11,710
Mortgage fee income ..............................     7,509       5,711       5,154
Trading account profits -- excluding
 interest ........................................     9,170       6,890       6,511
Insurance premiums and commissions ...............     7,169       7,966       8,170
Bankers' acceptance and letter of credit fees.....     8,116       9,589       8,910
Other service charges and fees ...................     9,257       9,671       9,622
Other income .....................................    22,381      21,162      31,781
                                                   ----------   --------    --------
    Total other operating revenue ................   263,258     256,047     259,594
Investment securities (losses) gains .............    (1,693)      1,091         498
                                                   ----------   --------    --------
    Total ........................................  $261,565    $257,138    $260,092
                                                   ==========   ========    ========



                                                                                     1996
                                                    --------    --------------------------------------------
                                                       First      Fourth      Third      Second       First
                                                     Quarter     Quarter     Quarter     Quarter     Quarter
                                                     ------    --------      ------      ------      ------
<S>                                                <C>         <C>         <C>         <C>         <C>
Service charges on deposit accounts ..............  $ 74,094    $ 72,310    $ 71,766    $ 70,507    $ 66,087
Fees for trust services ..........................    40,850      38,948      38,053      38,980      38,640
Credit card income -- net of interchange
 payments ........................................    36,856      36,803      38,258      34,799      33,522
Electronic banking ...............................    14,766      15,767      15,471      14,154      10,834
Investment fee income ............................    11,415      11,578      10,447      11,177      10,545
Mortgage fee income ..............................     5,170       6,135       5,797       3,834       5,605
Trading account profits -- excluding
 interest ........................................     4,280       6,655       5,686       7,175       3,138
Insurance premiums and commissions ...............     6,900       5,299       5,581       5,035       4,647
Bankers' acceptance and letter of credit fees.....     7,911       7,450       7,389       6,857       6,547
Other service charges and fees ...................    10,200       9,070       9,815       9,373      10,332
Other income .....................................    14,427      17,725      12,266      18,537      16,138
                                                    --------   ---------    --------    --------    --------
    Total other operating revenue ................   226,869     227,740     220,529     220,428     206,035
Investment securities (losses) gains .............     1,558       3,318         424        (172)      1,018
                                                    --------   ---------    --------    --------    --------
    Total ........................................  $228,427    $231,058    $220,953    $220,256    $207,053
                                                    ========   =========    ========    ========    ========
</TABLE>

                                        
 
                                       46
<PAGE>

- -------------------------------
 Noninterest Expense Table 18
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                                       1997
                                             -------------------------------------------------------
                                                 Fourth         Third         Second           First
                                                Quarter       Quarter        Quarter         Quarter
                                             -----------      ------         ------         -------
<S>                                          <C>           <C>            <C>            <C>
Salaries ...................................  $  200,859     $  190,434     $  178,987     $ 171,826
Employee benefits ..........................      43,391         39,918         39,929        39,813
                                             -----------     ----------     ----------     ---------
  Total personnel expense ..................     244,250        230,352        218,916       211,639
Net occupancy expense ......................      30,687         29,816         27,657        28,494
Equipment expense ..........................      36,619         36,283         35,792        33,533
Postage and delivery .......................      12,539         11,883         11,899        12,336
Outside data processing, programming
 and software ..............................      22,952         21,980         26,988        14,577
Stationery and supplies ....................       7,637          8,415          7,676         7,232
Advertising and sales promotion ............      15,768         20,355         20,349        15,574
Professional services ......................      16,348         14,102         14,385         9,278
Travel and business promotion ..............       7,433          6,120          6,154         5,508
Regulatory agency fees and other bank
 services ..................................       3,523          3,458          3,791         3,828
Amortization of intangible assets ..........       6,433          2,347          2,264         2,264
Foreclosed property expense ................         492            487            951           (55)
Personal computer impairment charge ........      67,202           ----           ----          ----
Merger-related charges .....................     220,330           ----           ----          ----
Other expense ..............................      40,205         39,703         43,579        44,393
                                             -----------     ----------     ----------     ---------
  Total ....................................  $  732,418     $  425,301     $  420,401     $ 388,601
                                             ===========     ==========     ==========     =========
Overhead ratio* ............................        88.0%          53.6%          53.4%         52.2%



                                                                         1996
                                             -------------------------------------------------------
                                                 Fourth         Third          Second         First
                                                Quarter        Quarter        Quarter        Quarter
                                             ---------         ------         ------         ------
<S>                                          <C>            <C>            <C>            <C>
Salaries ...................................   $  171,923     $  164,886     $  159,617     $  158,639
Employee benefits ..........................       33,656         35,848         35,050         37,313
                                             ------------     ----------     ----------     ----------
  Total personnel expense ..................      205,579        200,734        194,667        195,952
Net occupancy expense ......................       27,792         29,179         28,153         28,877
Equipment expense ..........................       33,575         33,664         32,381         33,155
Postage and delivery .......................       11,716         11,779         11,546         12,154
Outside data processing, programming
 and software ..............................       13,241         12,985         12,804         12,109
Stationery and supplies ....................        7,201          6,950          7,917          7,975
Advertising and sales promotion ............       15,419         16,569         17,561         19,090
Professional services ......................       10,440          8,795         11,426         10,562
Travel and business promotion ..............        6,180          5,071          5,500          4,345
Regulatory agency fees and other bank
 services ..................................          844         11,298          2,432          2,197
Amortization of intangible assets ..........        2,290          2,296          2,299          2,278
Foreclosed property expense ................          523             50            595            762
Personal computer impairment charge ........         ----           ----           ----           ----
Merger-related charges .....................         ----           ----           ----           ----
Other expense ..............................       51,226         45,077         42,572         39,191
                                             ------------     ----------     ----------     ----------
  Total ....................................   $  386,026     $  384,447     $  369,853     $  368,647
                                             ============     ==========     ==========     ==========
Overhead ratio* ............................         51.7%          52.6%          51.9%          53.7%
</TABLE>

* Overhead ratio excluding the after-tax impact of nonrecurring charges was
  53.48% in the 1997 fourth quarter.


     
              --------------------------
               Results of Operations
              -----------------------------------------------------------------
 
1996 vs.      Consolidated net income for 1996 totaled $757.259 million or $3.65
1995          per diluted share compared with $707.913 million or $3.36 per
              diluted share in 1995. Results for the year reflected good revenue
              growth moderated by a higher provision for loan losses and
              increased spending primarily for personnel.

              Taxable equivalent net interest income rose $113.804 million or 6
              percent. Increased loan volume drove the growth, offsetting the
              impact of a lower average rate earned and higher levels of
              interest-bearing liabilities. The net yield on interest-earning
              assets declined 6 basis points to 3.98 percent for the year.

              Taxable equivalent interest income was higher by $188.420 million
              or 4.8 percent. Average loans expanded $3.229 billion or 9.6
              percent, while the average rate earned declined 26 basis points.
              All loan categories were up for the year, with gains strongest in
              taxable commercial loans, residential mortgages, commercial
              mortgages and credit cards.

              Interest expense increased $74.616 million or 3.7 percent.
              Average interest-bearing liabilities rose $3.164 billion or 7.9
              percent, reflecting growth primarily in time deposits and
              long-term debt. The average rate paid on interest-bearing
              liabilities decreased 20 basis points, moderating the rise in
              interest expense.

              The following table summarizes the variances in taxable
              equivalent interest income and interest expense due to changes in
              rates and volumes between 1996 and 1995. Changes that are not due
              solely to rate or volume are allocated proportionately to rate
              and volume.


 
                                       47
<PAGE>


<TABLE>
<CAPTION>
                                                                                          1996 over 1995
                                                                            ---------------------------------------
                                                                                  Attributable to
                                                                            ---------------------------
                                                                                Rate        Volume         Total
                                                                            --------         -----          ----
<S>                                                                         <C>           <C>           <C>
            $ in thousands
            Increase (decrease) in interest income:
    Loans .................................................................   ($ 90,809)   $  279,379    $  188,570
    Investment securities:
    Held-to-maturity:
    State and municipal ...................................................       1,722       (18,367)      (16,645)
    Other .................................................................      26,567      (201,350)     (174,783)
    Available-for-sale:
    Other .................................................................         (64)      173,979       173,915
    Interest-bearing bank balances ........................................          57        23,850        23,907
    Federal funds sold and securities purchased under resale agreements ...      (1,476)        3,608         2,132
    Trading account assets ................................................      (9,045)          369        (8,676)
                                                                                                         ----------
    Total interest-earning assets .........................................     (97,965)      286,385       188,420
            Increase (decrease) in interest expense:
    Total time deposits in domestic offices ...............................     (27,203)       74,697        47,494
    Time deposits in foreign offices ......................................      (2,413)       15,479        13,066
    Total short-term borrowed funds .......................................     (54,802)        9,273       (45,529)
    Total long-term debt ..................................................         (36)       59,621        59,585
                                                                                                         ----------
    Total interest-bearing liabilities ....................................     (79,724)      154,340        74,616
                                                                                                         ----------
            Increase in net interest income ...............................                              $  113,804
                                                                                                         ==========
</TABLE>

              Nonperforming assets at December 31, 1996 were $131.518 million
              or .35 percent of loans and foreclosed property. The total was
              lower by $3.745 million or 2.8 percent from year-end 1995,
              reflecting lower levels of nonperforming loans and foreclosed
              real estate.

              The provision for loan losses was $193.776 million, slightly
              exceeding net charge-offs and up $63.272 million or 48.5 percent
              from $130.504 million in 1995. Net loan losses totaled $193.487
              million or .53 percent of average loans versus $127.828 million
              or .38 percent a year earlier, an increase of $65.659 million or
              51.4 percent. The rise in net charge-offs reflected higher losses
              in consumer loans, primarily credit cards and other retail loans,
              partially offset by greater net recoveries in real estate loans.
              Credit card net charge-offs were $162.942 million or 3.29 percent
              of average outstandings compared with $109.657 million or 2.41
              percent in 1995. Excluding credit cards, net loan losses totaled
              $30.545 million or .10 percent of average loans versus $18.171
              million or .06 percent a year earlier. At December 31, 1996, the
              allowance for loan losses was $519.297 million, representing 1.37
              percent of period-end loans and 526 percent of nonperforming
              loans compared with $518.808 million, 1.46 percent and 507
              percent, respectively, at year-end 1995.

              Total other operating revenue grew $117.617 million or 15.5
              percent, with all major categories increasing for the year except
              mortgage fee income and trading account profits. Gains were led
              by deposit account service charges, which rose $35.999 million or
              14.7 percent; electronic banking revenues, which were higher by
              $16.504 million or 41.5 percent; credit card fee income, up
              $16.229 million or 12.8 percent; and investment fee income, which
              increased $16.091 million or 58.2 percent. Including sales of
              investment securities and the sale in 1995 of a
              mortgage-servicing portfolio, total noninterest income for 1996
              was up $62.852 million or 7.7 percent from 1995. Investment
              securities sales resulted in a net gain of $4.588 million in 1996
              versus a net loss of $19.672 million in 1995, with the loss in
              1995 resulting from portfolio restructuring to improve yields. In
              1995, a portion of the corporation's mortgage servicing portfolio
              was sold, resulting in a pretax gain of $79.025 million.

              Total noninterest expense increased $67.344 million or 4.7
              percent, driven principally by higher personnel expense. Salaries
              expense grew $51.024 million or 8.4 percent and employee benefits
              expense rose $12.118 million or 9.3 percent, reflecting expansion
              of the corporation's workforce in sales and in other business
              growth areas. Combined net occupancy and equipment expense was up
              moderately, while remaining other combined categories of
              noninterest expense declined due largely to the Federal Deposit
              Insurance Corporation's elimination in 1996 of insurance premiums
              for well-capitalized banks.

 
                                       48
<PAGE>

Management's Responsibility for Financial Reporting

The management of Wachovia Corporation is responsible for the preparation of
the financial statements, related financial data and other information in this
annual report. The financial statements are prepared in accordance with
generally accepted accounting principles and include amounts based on
management's estimates and judgment where appropriate. Financial information
appearing throughout this annual report is consistent with the financial
statements.

In meeting its responsibility both for the integrity and fairness of these
statements and information, management depends on the accounting system and
related internal controls that are designed to provide reasonable assurances
that transactions are authorized and recorded in accordance with established
procedures and that assets are safeguarded and proper and reliable records are
maintained.

The concept of reasonable assurance is based on the recognition that the cost
of internal controls should not exceed the related benefits. As an integral
part of internal controls, the corporation maintains a professional staff of
internal auditors who monitor compliance with and assess the effectiveness of
internal controls and coordinate audit coverage with the independent auditors.

The Audit Committee of Wachovia's Board of Directors, composed solely of
outside directors, meets regularly with the corporation's management, internal
auditors, independent auditors and regulatory examiners to review matters
relating to financial reporting, internal controls and the nature, extent and
results of the audit effort. The independent auditors, internal auditors and
banking regulators have direct access to the Audit Committee with or without
management present.

The financial statements have been audited by Ernst & Young LLP, independent
auditors, who render an independent professional opinion on management's
financial statements. Their appointment was recommended by the Audit Committee,
approved by the Board of Directors and ratified by the shareholders. Their
examination provides an objective assessment of the degree to which the
corporation's management meets its responsibility for financial reporting.
Their opinion on the financial statements is based on auditing procedures which
include reviewing the internal controls and performing selected tests of
transactions and records as they deem appropriate. These auditing procedures
are designed to provide a reasonable level of assurance that the financial
statements are presented fairly in all material respects.



Report of Independent Auditors


The Board of Directors
Wachovia Corporation

We have audited the accompanying consolidated statements of condition of
Wachovia Corporation and subsidiaries as of December 31, 1997 and 1996, and the
related consolidated statements of income, shareholders' equity, and cash flows
for each of the three years in the period ended December 31, 1997. 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 did not audit the consolidated financial statements of
Central Fidelity National Bank and subsidiaries for the year ended December 31,
1997 or the consolidated financial statements of Central Fidelity Banks, Inc.
and subsidiaries for the years ended December 31, 1996 and 1995, which
statements reflect total assets constituting 16% in 1997 and 18% in 1996, and
total interest income constituting 20% in 1997, 19% in 1996 and 20% in 1995 of
the related consolidated totals. Those statements were audited by other
auditors whose reports have been furnished to us, and our opinion, insofar as
it relates to data included for Central Fidelity National Bank and subsidiaries
and Central Fidelity Banks, Inc. and subsidiaries, is based solely on the
reports of the other auditors.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits and the reports of other
auditors provide a reasonable basis for our opinion.

In our opinion, based on our audits and the reports of other auditors, the
financial statements referred to above present fairly, in all material
respects, the consolidated financial position of Wachovia Corporation and
subsidiaries at December 31, 1997 and 1996, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1997, in conformity with generally accepted accounting
principles.



/s/ Ernst & Young LLP


Winston-Salem, North Carolina
January 20, 1998

                                       49
<PAGE>

Wachovia Corporation and Subsidiaries
- ---------------------------------------
 Consolidated Statements of Condition
- --------------------------------------------------------------------------------
$ in thousands


 
                                        
<TABLE>
<CAPTION>
                                                                                              December 31     December 31
                                                                                                     1997            1996
                                                                                             ------------     -----------
<S>                                                                                          <C>              <C>
Assets
Cash and due from banks ..................................................................   $ 4,221,818      $ 3,674,192
Interest-bearing bank balances ...........................................................       133,191           77,871
Federal funds sold and securities purchased under resale agreements ......................     1,589,234          275,941
Trading account assets ...................................................................       999,122        1,189,826
Securities available-for-sale ............................................................     8,909,537        9,824,752
Securities held-to-maturity (market value of $1,578,464 in 1997 and $1,423,555 in 1996)...     1,509,339        1,352,091
Loans and net leases .....................................................................    44,210,286       38,033,031
Less unearned income on loans ............................................................        15,904           25,802
                                                                                             -----------      -----------
  Total loans ............................................................................    44,194,382       38,007,229
Less allowance for loan losses ...........................................................       544,723          519,297
                                                                                             -----------      -----------
  Net loans ..............................................................................    43,649,659       37,487,932
Premises and equipment ...................................................................       810,155          793,929
Due from customers on acceptances ........................................................       628,398          751,893
Other assets .............................................................................     2,946,616        1,800,213
                                                                                             -----------      -----------
  Total assets ...........................................................................   $65,397,069      $57,228,640
                                                                                             ===========      ===========
Liabilities
Deposits in domestic offices:
 Demand ..................................................................................   $ 8,589,595      $ 7,300,819
 Interest-bearing demand .................................................................     4,654,172        4,192,185
 Savings and money market savings ........................................................    11,679,432       10,076,268
 Savings certificates ....................................................................    10,934,720       10,361,404
 Large denomination certificates .........................................................     2,284,068        2,198,567
 Noninterest-bearing time ................................................................         8,460            7,822
                                                                                             -----------      -----------
  Total deposits in domestic offices .....................................................    38,150,447       34,137,065
Time deposits in foreign offices .........................................................     4,503,396        1,184,829
                                                                                             -----------      -----------
  Total deposits .........................................................................    42,653,843       35,321,894
Federal funds purchased and securities sold under repurchase agreements ..................     8,322,716        7,206,005
Commercial paper .........................................................................     1,034,024          706,376
Other short-term borrowed funds ..........................................................       752,874        1,039,221
Long-term debt:
 Bank notes ..............................................................................     2,939,952        4,307,802
 Other long-term debt ....................................................................     2,994,181        2,716,837
                                                                                             -----------      -----------
  Total long-term debt ...................................................................     5,934,133        7,024,639
Acceptances outstanding ..................................................................       628,398          751,893
Other liabilities ........................................................................       896,780          570,211
                                                                                             -----------      -----------
  Total liabilities ......................................................................    60,222,768       52,620,239
Off-balance sheet items, commitments and contingent liabilities -- Notes J, K and M
Shareholders' Equity
Preferred stock, par value $5 per share:
 Authorized 50,000,000 shares; none issued or outstanding ................................          ----             ----
Common stock, par value $5 per share:
 Authorized 500,000,000 shares; issued and outstanding 205,926,632 shares in 1997 and
  201,252,539 shares in 1996 .............................................................     1,029,633        1,006,263
Capital surplus ..........................................................................       974,803          706,649
Retained earnings ........................................................................     3,098,767        2,843,803
Unrealized gains on securities available-for-sale, net of tax ............................        71,098           51,686
                                                                                             -----------      -----------
  Total shareholders' equity .............................................................     5,174,301        4,608,401
                                                                                             -----------      -----------
  Total liabilities and shareholders' equity .............................................   $65,397,069      $57,228,640
                                                                                             ===========      ===========
</TABLE>

See notes to consolidated financial statements

                                        
 
                                       50
<PAGE>

Wachovia Corporation and Subsidiaries
- ------------------------------------
 Consolidated Statements of Income
- --------------------------------------------------------------------------------
$ in thousands, except per share


<TABLE>
<CAPTION>
                                                                                            Year Ended December 31
                                                                                      1997              1996            1995
                                                                              ------------      ------------     -----------
<S>                                                                          <C>               <C>               <C>
Interest Income
Loans ....................................................................     $ 3,455,296       $ 3,109,698      $2,910,678
Securities available-for-sale:
 Other investments .......................................................         625,139           684,134         506,713
Securities held-to-maturity:
 State and municipal .....................................................          16,452            21,039          34,023
 Other investments .......................................................          87,632            96,508         260,218
Interest-bearing bank balances ...........................................           5,230            33,284           9,376
Federal funds sold and securities purchased under resale agreements ......          22,319            15,411          12,930
Trading account assets ...................................................          50,317            49,434          56,172
                                                                             -------------       -----------      ----------
  Total interest income ..................................................       4,262,385         4,009,508       3,790,110
Interest Expense
Deposits:
 Domestic offices ........................................................       1,216,229         1,148,797       1,101,303
 Foreign offices .........................................................          87,320            54,942          41,876
                                                                             -------------       -----------      ----------
  Total interest on deposits .............................................       1,303,549         1,203,739       1,143,179
Short-term borrowed funds ................................................         478,162           482,236         527,765
Long-term debt ...........................................................         387,107           399,796         340,211
                                                                             -------------       -----------      ----------
  Total interest expense .................................................       2,168,818         2,085,771       2,011,155
Net Interest Income ......................................................       2,093,567         1,923,737       1,778,955
Provision for loan losses ................................................         264,949           193,776         130,504
                                                                             -------------       -----------      ----------
Net interest income after provision for loan losses ......................       1,828,618         1,729,961       1,648,451
Other Income
Service charges on deposit accounts ......................................         306,231           280,670         244,671
Fees for trust services ..................................................         175,549           154,621         145,464
Credit card income .......................................................         162,234           143,382         127,153
Electronic banking .......................................................          64,640            56,226          39,722
Investment fee income ....................................................          53,487            43,747          27,656
Mortgage fee income ......................................................          23,544            21,371          26,139
Trading account profits ..................................................          26,851            22,654          24,235
Other operating income ...................................................         193,232           152,061         122,075
                                                                             -------------       -----------      ----------
  Total other operating revenue ..........................................       1,005,768           874,732         757,115
Gain on sale of mortgage servicing portfolio .............................            ----              ----          79,025
Investment securities gains (losses) .....................................           1,454             4,588         (19,672)
                                                                             -------------       -----------      ----------
  Total other income .....................................................       1,007,222           879,320         816,468
Other Expense
Salaries .................................................................         742,106           655,065         604,041
Employee benefits ........................................................         163,051           141,867         129,749
                                                                             -------------       -----------      ----------
  Total personnel expense ................................................         905,157           796,932         733,790
Net occupancy expense ....................................................         116,654           114,001         109,543
Equipment expense ........................................................         142,227           132,775         127,268
Personal computer impairment charge ......................................          67,202              ----            ----
Merger-related charges ...................................................         220,330              ----            ----
Other operating expense ..................................................         515,151           465,265         471,028
                                                                             -------------       -----------      ----------
  Total other expense ....................................................       1,966,721         1,508,973       1,441,629
Income before income taxes ...............................................         869,119         1,100,308       1,023,290
Applicable income taxes ..................................................         276,313           343,049         315,377
                                                                             -------------       -----------      ----------
Net Income ...............................................................     $   592,806       $   757,259      $  707,913
                                                                             =============       ===========      ==========
Net income per common share:
 Basic ...................................................................     $      2.99       $      3.70      $     3.40
 Diluted .................................................................     $      2.94       $      3.65      $     3.36
Average shares outstanding:
 Basic ...................................................................         198,290           204,889         208,230
 Diluted .................................................................         201,901           207,432         210,600
</TABLE>

See notes to consolidated financial statements

                                        
 
                                       51
<PAGE>

Wachovia Corporation and Subsidiaries

- --------------------------------------------------
 Consolidated Statements of Shareholders' Equity
- --------------------------------------------------------------------------------
$ in thousands, except per share


<TABLE>
<CAPTION>
                                                                Common Stock
                                                              Shares       Amount
                                          
<S>                                                    <C>             <C>
Year Ended December 31, 1995
Balance at beginning of year .........................   195,708,013      $ 978,540
Net income ...........................................
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.38 a share................
 Central Fidelity Banks, Inc. -- $.79 a share.........
Common stock issued pursuant to:
 Stock option and employee benefit plans .............     1,230,527          6,154
 Dividend reinvestment plan ..........................       466,784          2,334
 Conversion of debentures ............................       165,885            829
Common stock acquired ................................    (1,890,517)        (9,453)
Unrealized gains on securities available-for-sale,
 net of tax ..........................................
Miscellaneous ........................................          (674)              (4)
                                                       -------------      ------------
Balance at end of year ...............................   195,680,018      $ 978,400
                                                       =============      ===========
Year Ended December 31, 1996
Balance at beginning of year .........................   195,680,018      $ 978,400
Net income ...........................................
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.52 a share................
 Central Fidelity Banks, Inc. -- $.86 a share.........
Common stock issued pursuant to:
 Stock option and employee benefit plans .............     1,056,131          5,280
 Dividend reinvestment plan ..........................       349,928          1,750
 Conversion of debentures ............................       312,594          1,563
 Acquisition of bank .................................       208,207          1,041
Common stock acquired ................................    (8,885,278)       (44,426)
Three-for-two common stock split by Central
 Fidelity Banks, Inc. ................................    12,530,939         62,655
Unrealized losses on securities available-for-sale,
 net of tax ..........................................
Miscellaneous ........................................
                                                       -------------      -----------
Balance at end of year ...............................   201,252,539      $1,006,263
                                                       =============      ===========
Year Ended December 31, 1997
Balance at beginning of year .........................   201,252,539      $1,006,263
Net income ...........................................
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.68 a share................
 Central Fidelity Banks, Inc. -- $.94 a share.........
Common stock issued pursuant to:
 Stock option and employee benefit plans .............     1,547,645          7,737
 Dividend reinvestment plan ..........................       298,553          1,493
 Conversion of debentures ............................         3,628             18
Common stock acquired ................................    (8,918,515)       (44,593)
Unrealized gains on securities available-for-sale,
 net of tax ..........................................
Acquisition of banks .................................    11,742,782         58,715
Miscellaneous ........................................
                                                       -------------      -----------
Balance at end of year ...............................   205,926,632      $1,029,633
                                                       =============      ===========



<S>                                                    <C>           <C>            <C>
                                                                                     Unrealized
                                                                                     Securities
                                                          Capital        Retained         Gains
                                                          Surplus        Earnings        (Losses)
Year Ended December 31, 1995
Balance at beginning of year .........................  $   995,155    $2,075,746    ($  139,861)
Net income ...........................................                    707,913
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.38 a share................                   (235,495)
 Central Fidelity Banks, Inc. -- $.79 a share.........                    (47,022)
Common stock issued pursuant to:
 Stock option and employee benefit plans .............       27,667
 Dividend reinvestment plan ..........................       16,374
 Conversion of debentures ............................        2,355
Common stock acquired ................................      (60,026)
Unrealized gains on securities available-for-sale,
 net of tax ..........................................                                   279,839
Miscellaneous ........................................        1,103        (1,844)
                                                        -----------    ----------    -----------
Balance at end of year ...............................  $   982,628    $2,499,298     $  139,978
                                                        ===========    ==========    ===========
Year Ended December 31, 1996
Balance at beginning of year .........................  $   982,628    $2,499,298     $  139,978
Net income ...........................................                    757,259
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.52 a share................                   (254,458)
 Central Fidelity Banks, Inc. -- $.86 a share.........                    (51,282)
Common stock issued pursuant to:
 Stock option and employee benefit plans .............       33,250
 Dividend reinvestment plan ..........................       15,130
 Conversion of debentures ............................        4,444
 Acquisition of bank .................................        9,003
Common stock acquired ................................     (375,138)
Three-for-two common stock split by Central
 Fidelity Banks, Inc. ................................       36,797       (99,530)
Unrealized losses on securities available-for-sale,
 net of tax ..........................................                                   (88,292)
Miscellaneous ........................................          535        (7,484)
                                                        -----------    ----------    -----------
Balance at end of year ...............................  $   706,649    $2,843,803     $   51,686
                                                        ===========    ==========    ===========
Year Ended December 31, 1997
Balance at beginning of year .........................  $   706,649    $2,843,803     $   51,686
Net income ...........................................                    592,806
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.68 a share................                   (273,301)
 Central Fidelity Banks, Inc. -- $.94 a share.........                    (54,002)
Common stock issued pursuant to:
 Stock option and employee benefit plans .............       55,689
 Dividend reinvestment plan ..........................       18,030
 Conversion of debentures ............................           52
Common stock acquired ................................     (500,343)
Unrealized gains on securities available-for-sale,
 net of tax ..........................................                                    19,412
Acquisition of banks .................................      689,029
Miscellaneous ........................................        5,697       (10,539)
                                                        -----------    ----------    -----------
Balance at end of year ...............................  $   974,803    $3,098,767     $   71,098
                                                        ===========    ==========    ===========
</TABLE>

See notes to consolidated financial statements

                                        
 
                                       52
<PAGE>

Wachovia Corporation and Subsidiaries
- ----------------------------------------
 Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------
$ in thousands


<TABLE>
<CAPTION>
                                                                                         Year Ended
                                                                                        December 31
                                                                                               1997
<S>                                                                                     <C>
Operating Activities
Net income ............................................................................  $     592,806
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ............................................................        264,949
 Depreciation and amortization ........................................................        165,692
 Deferred income taxes ................................................................         35,169
 Investment securities (gains) losses .................................................         (1,454)
 Gain on sale of mortgage servicing portfolio .........................................           ----
 Gain on sale of noninterest-earning assets ...........................................         (4,775)
 (Decrease) increase in accrued income taxes ..........................................         (6,416)
 Decrease (increase) in accrued interest receivable ...................................          9,173
 Increase (decrease) in accrued interest payable ......................................         36,764
 Net change in other accrued and deferred income and expense ..........................        196,902
 Net trading account activities .......................................................        190,704
 Net loans held for resale ............................................................        144,849
                                                                                        --------------
  Net cash provided by operating activities ...........................................      1,624,363
Investing Activities
Net decrease (increase) in interest-bearing bank balances .............................            393
Net (increase) decrease in federal funds sold and securities purchased under resale
 agreements ...........................................................................     (1,258,355)
Purchases of securities available-for-sale ............................................     (3,418,951)
Purchases of securities held-to-maturity ..............................................        (36,340)
Sales of securities available-for-sale ................................................      2,211,721
Calls, maturities and prepayments of securities available-for-sale ....................      2,341,747
Calls, maturities and prepayments of securities held-to-maturity ......................        273,696
Net increase in loans made to customers ...............................................     (4,639,373)
Capital expenditures ..................................................................       (162,286)
Proceeds from sales of premises and equipment .........................................         46,164
Proceeds from sale of mortgage servicing portfolio ....................................           ----
Net increase in other assets ..........................................................       (476,129)
Business combinations .................................................................        133,081
                                                                                        --------------
  Net cash used by investing activities ...............................................     (4,984,632)
Financing Activities
Net increase in demand, savings and money market accounts .............................      1,719,641
Net increase (decrease) in certificates of deposit ....................................      3,076,795
Net increase (decrease) in federal funds purchased and securities sold under
 repurchase agreements ................................................................      1,041,778
Net increase in commercial paper ......................................................        327,648
Net (decrease) increase in other short-term borrowings ................................       (286,347)
Proceeds from issuance of bank notes ..................................................        948,372
Maturities of bank notes ..............................................................     (2,315,367)
Proceeds from issuance of other long-term debt ........................................        687,940
Payments on other long-term debt ......................................................       (418,982)
Common stock issued ...................................................................         59,281
Dividend payments .....................................................................       (327,303)
Common stock repurchased ..............................................................       (532,682)
Other equity transactions .............................................................           (154)
Net (decrease) increase in other liabilities ..........................................        (72,725)
                                                                                        --------------
  Net cash provided by financing activities ...........................................      3,907,895
Increase in Cash and Cash Equivalents .................................................        547,626
Cash and cash equivalents at beginning of year ........................................      3,674,192
                                                                                        --------------
Cash and cash equivalents at end of period ............................................  $   4,221,818
                                                                                        ==============
Supplemental Disclosures
Unrealized gains (losses) on securities available-for-sale:
 Increase (decrease) in securities available-for-sale .................................  $      31,356
 (Decrease) increase in deferred taxes ................................................        (11,944)
 Increase (decrease) in shareholders' equity ..........................................         19,412



                                                                                               1996            1995
<S>                                                                                     <C>             <C>
Operating Activities
Net income ............................................................................  $     757,259   $     707,913
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ............................................................        193,776         130,504
 Depreciation and amortization ........................................................        117,731         104,113
 Deferred income taxes ................................................................         50,052           5,943
 Investment securities (gains) losses .................................................         (4,588)         19,672
 Gain on sale of mortgage servicing portfolio .........................................           ----         (79,025)
 Gain on sale of noninterest-earning assets ...........................................         (2,486)         (7,467)
 (Decrease) increase in accrued income taxes ..........................................          8,092          89,928
 Decrease (increase) in accrued interest receivable ...................................         34,917         (72,375)
 Increase (decrease) in accrued interest payable ......................................        (42,086)         67,953
 Net change in other accrued and deferred income and expense ..........................         (7,300)         46,316
 Net trading account activities .......................................................        (74,401)       (223,973)
 Net loans held for resale ............................................................        524,191        (346,542)
                                                                                        --------------  --------------
  Net cash provided by operating activities ...........................................      1,555,157         442,960
Investing Activities
Net decrease (increase) in interest-bearing bank balances .............................        448,408        (494,516)
Net (increase) decrease in federal funds sold and securities purchased under resale
 agreements ...........................................................................         30,398          96,626
Purchases of securities available-for-sale ............................................     (1,358,041)     (5,068,510)
Purchases of securities held-to-maturity ..............................................        (45,679)       (665,727)
Sales of securities available-for-sale ................................................        541,533       2,980,553
Calls, maturities and prepayments of securities available-for-sale ....................      1,912,940       1,201,551
Calls, maturities and prepayments of securities held-to-maturity ......................        318,205         508,830
Net increase in loans made to customers ...............................................     (3,138,067)     (3,711,173)
Capital expenditures ..................................................................       (223,153)       (205,521)
Proceeds from sales of premises and equipment .........................................        100,515          31,972
Proceeds from sale of mortgage servicing portfolio ....................................           ----         142,011
Net increase in other assets ..........................................................       (401,488)        (41,031)
Business combinations .................................................................          2,814         413,022
                                                                                        --------------  --------------
  Net cash used by investing activities ...............................................     (1,811,615)     (4,811,913)
Financing Activities
Net increase in demand, savings and money market accounts .............................      1,719,718       1,204,766
Net increase (decrease) in certificates of deposit ....................................       (781,971)      2,400,814
Net increase (decrease) in federal funds purchased and securities sold under
 repurchase agreements ................................................................        313,514         (46,777)
Net increase in commercial paper ......................................................        203,881         103,315
Net (decrease) increase in other short-term borrowings ................................       (769,057)        731,414
Proceeds from issuance of bank notes ..................................................      2,465,005       1,349,812
Maturities of bank notes ..............................................................     (2,498,492)     (1,525,294)
Proceeds from issuance of other long-term debt ........................................        950,796         610,587
Payments on other long-term debt ......................................................        (94,803)           (924)
Common stock issued ...................................................................         37,445          43,151
Dividend payments .....................................................................       (304,733)       (281,466)
Common stock repurchased ..............................................................       (415,084)        (65,032)
Other equity transactions .............................................................            (78)           ----
Net (decrease) increase in other liabilities ..........................................         71,406         (75,275)
                                                                                        --------------  --------------
  Net cash provided by financing activities ...........................................        897,547       4,449,091
Increase in Cash and Cash Equivalents .................................................        641,089          80,138
Cash and cash equivalents at beginning of year ........................................      3,033,103       2,952,965
                                                                                        --------------  --------------
Cash and cash equivalents at end of period ............................................  $   3,674,192   $   3,033,103
                                                                                        ==============  ==============
Supplemental Disclosures
Unrealized gains (losses) on securities available-for-sale:
 Increase (decrease) in securities available-for-sale .................................  $    (143,324)  $     445,944
 (Decrease) increase in deferred taxes ................................................         55,032        (166,105)
 Increase (decrease) in shareholders' equity ..........................................        (88,292)        279,839
</TABLE>

See notes to consolidated financial statements

                                        
                                        
 
                                       53
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
$ in thousands

 

Note A -- Accounting Policies


Nature of Operations -- The Corporation is a southeastern interstate bank
holding company maintaining dual headquarters in Atlanta, Georgia, and
Winston-Salem, North Carolina. The corporation's principal banking subsidiary
is Wachovia Bank, N.A., which maintains operations in Georgia, North Carolina
and South Carolina. Credit Card services are provided through The First
National Bank of Atlanta. In addition to general commercial banking, the
Corporation and its subsidiaries are engaged in trust and investment
management, residential mortgage origination, leasing, state and local
government securities underwriting, foreign exchange, corporate finance and
other money market services.

Wachovia Corporation acquired three bank holding companies in 1997. Jefferson
Bankshares, Inc., of Charlottesville, Virginia, and 1st United Bancorp of Boca
Raton, Florida, were accounted for as purchase transactions. The acquisition of
Central Fidelity Banks, Inc., of Richmond, Virginia, was accounted for as a
pooling-of-interests. In November 1997, Wachovia announced a definitive
agreement to acquire Ameribank Bancshares of Hollywood, Florida. Ameribank has
total assets of approximately $293,000 at December 31, 1997 and will be
accounted for as a purchase transaction during 1998.

Principles of Consolidation -- The consolidated financial statements include
the accounts of Wachovia Corporation and its subsidiaries after elimination of
all material intercompany balances and transactions.

Business Combinations -- In business combinations accounted for as
poolings-of-interests, the financial position and results of operations and
cash flows of the respective companies are restated as though the companies
were combined for all historical periods.

In business combinations accounted for using the purchase method of accounting,
the net assets of the companies acquired are recorded at their fair values at
the date of acquisition. Goodwill is amortized on a straight-line basis over
the estimated periods benefited. Identifiable intangibles, including deposit
base intangibles, are amortized on an accelerated or straight-line basis over
the estimated periods benefited. The results of operations of the acquired
companies are included since the date of acquisition.

Use of Estimates -- The financial statements are prepared in accordance with
generally accepted accounting principles which require management to make
estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those
estimates.

Cash and Due From Banks -- The Corporation considers cash and due from banks,
all of which are maintained in financial institutions, as cash and cash
equivalents for purposes of the Consolidated Statements of Cash Flows.

Trading Instruments -- The Corporation maintains trading positions in both
derivative and nonderivative (or cash) financial instruments. Trading cash
instruments are held for distribution through retail sales or in anticipation
of market movements and are carried at fair value. Gains and losses, both
realized and unrealized, are included in trading account profits (losses).
Interest revenue arising from cash financial instruments is included in
interest income-trading account assets. Trading cash instruments are comprised
primarily of securities backed by the U.S. Treasury and various federal
agencies and state and local governmental bodies.

Trading derivative financial instruments are customer oriented, and trading
positions are established as necessary to accommodate customers' requirements.
Gains and losses from securities trading derivatives and foreign exchange
activities are included in other income.

Investment Securities Held-to-Maturity and Available-for-Sale -- Management
determines the appropriate classification of debt securities at the time of
purchase. Debt securities are classified as held-to-maturity when the
Corporation has the positive intent and ability to hold the securities to
maturity. Held-to-maturity securities are stated at amortized cost.

Debt securities not classified as held-to-maturity or trading and marketable
equity securities are classified as available-for-sale and are stated at fair
value. Unrealized gains and losses, net of tax, on available-for-sale
securities are recorded in a separate component of shareholders' equity.

The amortized cost of debt securities classified as held-to-maturity or
available-for-sale is adjusted for amortization of premiums and accretion of
discounts to maturity, or in the case of mortgage-backed securities, over the
estimated life of the security. Such amortization is included in interest
income from investments. The specific identification method is used to
determine realized gains and losses on sales of securities, which are reported
as investment securities gains and losses.

Risk Management Instruments -- Interest rate swaps and options (caps and
floors) are used as part of the Corporation's overall interest rate risk
management and are designated as hedges of interest-bearing assets,
liabilities, firm commitments and anticipated transactions. These derivatives
modify the interest rate characteristics of specified financial instruments.
Amounts receivable or payable under interest rate swap and option agreements
are recognized in net interest income. Derivative instruments not qualifying as
end-user positions are treated as trading positions and marked-to-market. To
qualify as a hedge, the swap or option must be designated and documented as a
hedge and be effective in reducing the market risk associated with the existing
asset, liability, firm commitment, or identified anticipated transaction which
is probable to occur. Effectiveness of the hedge is evaluated on an initial and
ongoing basis using statistical calculations of correlation. Gains and losses
on risk management derivatives that are terminated early are deferred and
amortized to net interest income over the remaining period originally covered
by the instrument. If the underlying designated item is no longer held, or if
an anticipated transaction is no longer likely to occur, any previously
unrecognized gain or loss on the derivative contract is recognized in earnings
and the contract is subsequently accounted for at fair value.

Loans and Allowance for Loan Losses -- Loans are carried at their principal
amount outstanding, except for loans held for resale which are carried at the
lower of cost or market. Interest on loans is accrued and recorded as interest
income based upon the principal amount outstanding. Except for revolving credit
loans, the recognition of interest income is discontinued when a loan becomes
90 days past due as to principal and interest or when, in management's
judgment, the interest will not be collectible in the normal course of
business. When interest accruals are discontinued, the balance of accrued
interest is reversed. Management may elect to continue the accrual of interest
when the estimated net realizable value of collateral is sufficient to cover
the principal balance and accrued interest and the loan is in the process of
collection. Interest is accrued on revolving credit loans until payments become
120 days delinquent, at which time the outstanding principal balance and
accrued unpaid interest is charged off.


 
                                       54
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note A -- Accounting Policies -- Concluded
The allowance is maintained at a level believed to be adequate by management to
absorb potential losses in the loan portfolio. Management's determination of
the adequacy of the allowance is based on an evaluation of the portfolio, past
loan loss experience, current domestic and international economic conditions,
volume and composition of the loan portfolio and other risks inherent in the
portfolio.

Premises and Equipment -- Premises, equipment and leasehold improvements are
stated at cost less accumulated depreciation and amortization. Depreciation is
computed on a straight-line basis over the estimated useful lives of the
assets. Leasehold improvements are amortized on a straight-line basis over the
shorter of the life of the leasehold asset or the lease term.

Impairment of Long-Lived Assets -- Effective January 1, 1996, the Corporation
prospectively adopted Statement of Financial Accounting Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets
to be Disposed Of" (FASB 121). The statement requires recognition of impairment
losses on long-lived assets to be held and used whenever events or changes in
circumstances result in the carrying value of the assets exceeding the sum of
the expected future cash flows. The measurement of the impairment losses
recognized is based on the difference between the fair value and carrying value
of the assets. FASB 121 also requires long-lived assets to be disposed of be
reported at the lower of carrying value or fair value less cost to sell. The
effect of the adoption of this policy in 1996 was not material.

Income Taxes -- The Corporation applies Statement of Financial Accounting
Standards No. 109, "Accounting for Income Taxes" (FASB 109). Under FASB 109,
deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Each subsidiary provides
for income taxes based on its contribution to income taxes (benefit) of the
consolidated group. The Corporation and its subsidiaries file a consolidated
tax return.

Stock-Based Compensation -- The Corporation applies Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees." Accordingly,
compensation cost for stock options is measured as the excess, if any, of the
quoted market price of the Corporation's stock at the date of grant over the
amount an employee must pay to acquire the stock. Compensation cost for stock
awards and appreciation rights is recorded based on the market price at the end
of the period. Statement of Financial Accounting Standards No. 123, "Accounting
for Stock-Based Compensation" (FASB 123), encourages, but does not require,
adoption of a fair value method of accounting for employee stock-based
compensation plans. The Corporation follows the pro forma disclosure provisions
of FASB 123.

Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities -- In June 1996, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 125, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities"
(FASB 125), which prescribes accounting and reporting standards for sales,
securitizations, and servicing of receivables and other financial assets and
extinguishments of liabilities.

The Corporation adopted FASB 125 for transactions occurring after December 31,
1996, except those provisions relating to repurchase agreements, securities
lending and other similar transactions and pledged collateral, which have been
delayed until after December 31, 1997 by FASB 127, "Deferral of the Effective
Date of Certain Provisions of FASB Statement No. 125, an amendment of FASB
Statement No. 125." Adoption of FASB 125 was not material; FASB 127 will be
adopted as required in 1998 and is not expected to be material.

Earnings Per Share -- In accordance with the provisions of Statement of
Financial Accounting Standards No. 128, "Earnings Per Share," all earnings per
share amounts have been restated to present basic and diluted earnings per
share. The effect of the new standard was not material.

Reporting Comprehensive Income -- In June 1997, Statement of Financial
Accounting Standards No. 130, "Reporting Comprehensive Income" (FASB 130), was
issued and establishes standards for reporting and displaying comprehensive
income and its components. FASB 130 requires comprehensive income and its
components, as recognized under accounting standards, to be displayed in a
financial statement with the same prominence as other financial statements. The
Corporation plans to adopt the standard, as required, in 1998.

Disclosures about Segments of an Enterprise and Related Information --
In June 1997, Statement of Financial Accounting Standards No. 131, "Disclosures
about Segments of an Enterprise and Related Information," was issued and
establishes new standards for reporting information about operating segments in
annual and interim financial statements. The standard also requires descriptive
information about the way the operating segments are determined, the products
and services provided by the segments and the nature of differences between
reportable segment measurements and those used for the consolidated enterprise.
The Corporation plans to adopt the standard, as required, in 1998.

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


Note B -- Business Combinations
On December 15, 1997, the Corporation merged with Central Fidelity Banks, Inc.
(Central Fidelity), headquartered in Richmond, Virginia. Each outstanding share
of Central Fidelity common stock was converted into and exchanged for .63 of a
share of the Corporation's common stock, resulting in the issuance of
approximately 36.3 million shares. The acquisition was accounted for as a
pooling-of-interests, and accordingly, all historical financial information for
the Corporation has been restated to include Central Fidelity historical
information for all periods presented herein. Intercompany transactions prior
to the merger have been eliminated, and certain reclassifications were made to
the Central Fidelity financial statements to conform to the Corporation's
presentations. No material adjustments were recorded to conform Central
Fidelity's accounting policies.

In connection with the merger, the Corporation recorded charges of $220,330 for
direct and other merger-related costs. The merger plan includes restructuring
activities that will result in consolidation of operations, business line
locations and administrative functions. These activities are expected to be
completed during 1998. The charge includes $114,079 for severance and personnel
related costs; $66,953 for


                                       55
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note B -- Business Combinations -- Concluded
systems and operations conversion costs; $22,982 for deal costs and other
expenses; and $16,316 for business line and branch integration expenses.
Included in systems and operations conversion costs and business line and
integration costs are activities such as contract termination, write down of
unutilized assets and other business and systems conversion costs. The
liability at December 31, 1997 represents severance, contract termination costs
and deal fees. Management anticipates recording an additional $50,000 merger
charge in 1998, relating primarily to integration expenses.

Details of the merger-related costs follow.


                                               1997      Utilized
                                           Provision      in 1997     Balance
                                          --------      ---------     ------
Severance and personnel related
  costs ...............................   $114,079      $  ----     $114,079
Systems and operations
  conversion costs ....................     66,953       51,530       15,423
Business line and integration
  expenses ............................     16,316        9,660        6,656
Deal costs and other expenses .........     22,982       20,031        2,951
                                          --------      -------     --------
       Total ..........................   $220,330      $81,221     $139,109
                                          ========      =======     ========

On October 31, 1997, the Corporation completed its merger with Jefferson
Bankshares, Inc. (Jefferson), headquartered in Charlottesville, Virginia. Each
outstanding share of Jefferson common stock was converted into and exchanged
for .625 shares of the Corporation's common stock, resulting in the issuance of
approximately 8.7 million shares of common stock valued at $554,337. The
transaction was accounted for as a purchase; accordingly, operating results of
Jefferson have been included in the consolidated financial statements since the
date of acquisition. The purchase price was allocated to the net assets
acquired, based on preliminary estimates of fair value and resulted in $337,452
of goodwill and $41,512 of deposit base intangibles.

On November 11, 1997, the Corporation completed its merger with 1st United
Bancorp (1st United), headquartered in Boca Raton, Florida. Each outstanding
share of 1st United common stock was converted into and exchanged for .3 shares
of the Corporation's common stock, resulting in the issuance of approximately
3.0 million shares of common stock valued at $193,407. The transaction was
accounted for as a purchase; accordingly, operating results of 1st United have
been included in the consolidated financial statements since the date of
acquisition. The purchase price was allocated to the net assets acquired, based
on preliminary estimates of fair value and resulted in $141,154 of goodwill and
$22,718 of deposit base intangibles.

Goodwill and deposit base intangibles, arising from the Jefferson and 1st
United purchase transactions, are being amortized over 25 and 7 years,
respectively. Changes to the preliminary purchase price allocation are not
expected to be significant.

Merger-related expenses of $23,055 were accrued to reflect management's best
estimate of severance costs related to premerger Jefferson and 1st United
employees and other expenses of premerger activities related to the Jefferson
and 1st United transactions. The fair value of Jefferson and 1st United assets
and liabilities acquired at the dates of acquisition was $3,426,567 and
$2,678,823, respectively. The pro forma results, giving effect to the purchase
transactions as though they occurred as of the beginning of the reporting
periods, do not vary significantly from actual results.

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

Note C -- Fair Value of Financial Instruments
The following methods and assumptions were used by the Corporation in
estimating its fair value disclosures for financial instruments. In cases where
quoted market prices are not available, fair values are based on estimates
using present value or other valuation techniques. Those techniques are
significantly affected by the assumptions used, including the discount rates
and estimates of future cash flows. In that regard, the derived fair value
estimates cannot be substantiated by comparison to independent markets and, in
many cases, could not be realized in immediate settlement of the instrument.
The use of different market assumptions and/or estimation methodologies may
have a material effect on the estimated fair value amounts. Also, the fair
value estimates presented are based on pertinent information available to
management as of December 31, 1997 and 1996. Such amounts have not been
comprehensively revalued for purposes of these financial statements since those
dates and therefore, current estimates of fair value may differ significantly
from the amounts presented.

Trading Account Assets -- Fair values are based on quoted market prices as
recognized in the statements of condition.

Investment Securities -- Fair values are based on quoted market prices. If a
quoted market price is not available, fair value is estimated using market
prices for similar securities.

Loans -- For credit card, equity lines and other loans with short-term or
variable rate characteristics, the carrying value reduced by an estimate of
credit losses inherent in the portfolio is a reasonable estimate of fair value.
The fair value of all other loans is estimated by discounting their future cash
flows using interest rates currently being offered for loans with similar
terms, reduced by an estimate of credit losses inherent in the portfolio. The
discount rates used are commensurate with the interest rate and prepayment
risks involved for the various types of loans.

Deposits -- The fair values disclosed for demand deposits (e.g., interest- and
noninterest-bearing demand, savings and money market savings) are equal to the
amounts payable on demand at the reporting date (i.e., their carrying amounts).
Fair values for certificates of deposit are estimated using a discounted cash
flow calculation that applies interest rates currently being offered on
certificates to a schedule of aggregated monthly maturities.

 
                                       56
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note C -- Fair Value of Financial Instruments -- Concluded
Long-Term Debt -- Fair values are estimated using discounted cash flow
analyses, based on the Corporation's current incremental borrowing rates for
similar types of borrowing arrangements.

Many of the Corporation's assets and liabilities are short-term financial
instruments whose carrying amounts reported in the statements of condition
approximate fair value. These items include cash and due from banks,
interest-bearing bank balances, federal funds sold and securities purchased
under resale agreements, due from customers on acceptances, short-term borrowed
funds, acceptances outstanding, and the financial instruments included in other
assets and liabilities. The estimated fair values of the Corporation's
remaining on-balance sheet financial instruments as of December 31 are
summarized below.


                                                 1997
                                     -----------------------------
                                         Carrying        Estimated
                                            Value       Fair Value
                                     ------------    -------------
Financial assets:
  Trading account assets .........   $  999,122      $  999,122
  Investment securities ..........   10,418,876      10,488,001
  Loans, net of allowance for loan
     losses ......................   43,649,659      43,944,373
Financial liabilities:
  Deposits .......................   42,653,843      42,757,011
  Long-term debt .................    5,934,133       6,041,697


                                                    1996
                                      -----------------------------
                                         Carrying       Estimated
                                            Value      Fair Value
                                      ----------      -------------
Financial assets:
   Trading account assets .........   $1,189,826      $1,189,826
   Investment securities ..........   11,176,843      11,248,307
   Loans, net of allowance for loan
     losses .......................   37,487,932      37,546,451
Financial liabilities:
   Deposits .......................   35,321,894      35,527,581
   Long-term debt .................    7,024,639       7,088,339


Off-Balance Sheet Instruments -- Fair values are based on fees currently
charged to enter into similar agreements, taking into account the remaining
terms of the agreements and the counterparties' credit standing for loan
commitments and letters of credit, and the estimated amount the Corporation
would receive or pay to terminate or replace the contract at current market
rates for the remainder of the off-balance sheet instruments. See Notes J and K
for additional information about off-balance sheet financial instruments.

The estimated fair values of the Corporation's off-balance sheet financial
instruments as of December 31 are summarized below. The amounts for commitments
and letters of credit are presented as negative in order to represent the
approximate cost the Corporation would incur to pay third parties to assume
these commitments. Interest rate contracts and other off-balance sheet
financial instruments represent the net fair value gain or loss of the
contracts.


                                                        1997           1996
                                                   Estimated       Estimated
                                                  Fair Value      Fair Value
                                                  ------------   -------------
Unfunded commitments to extend credit .........   ($ 44,682)     ($ 40,736)
Letters of credit .............................   (58,429)       (41,469)
Interest rate contracts issued for trading
  purposes ....................................     5,990          3,997
Interest rate contracts held for purposes
  other than trading ..........................    62,557          1,828
Other off-balance sheet financial
  instruments issued or held for trading or
  lending purposes ............................     3,318          3,647


This presentation excludes certain financial instruments and all nonfinancial
instruments. The disclosures exclude all nonfinancial instruments such as
customer relationships, deposit base intangibles and goodwill. Accordingly, the
aggregate fair value amounts presented do not represent the underlying value of
the Corporation.

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

Note D -- Investment Securities


The aggregate amortized cost, fair value and gross unrealized gains and losses
of investment securities as of December 31 were as follows:

<TABLE>
<CAPTION>
                                                            1997
                                           -----------------------------------------
                                             Amortized     Unrealized    Unrealized
                                                  Cost          Gains        Losses
                                           ------------- -------------   -----------
<S>                                        <C>           <C>           <C>
Held-to-Maturity
- ------------------------------------------
U.S. Treasury and other agencies ......... $  202,913    $    818       $       188
State and municipal ......................    222,903      22,894              ----
Mortgage-backed ..........................    962,161      45,106               187
Other ....................................    121,362         682              ----
                                           ------------- --------       -----------
                                           $1,509,339    $ 69,500       $       375
                                           ============= ========       ===========
Available-for-Sale
- -------------------------------------------
U.S. Treasury and other agencies ......... $4,501,547    $ 57,579       $     1,017
State and municipal ......................     79,795       3,150                 7
Mortgage-backed ..........................  3,543,711      39,967             2,495
Other ....................................    508,975       3,255               862
Equity ...................................    160,649      15,443               153
                                           ------------- --------       -----------
                                           $8,794,677    $119,394       $     4,534
                                           ============= ========       ===========



                                                                              1996
                                           -----------   --------------------------------------------------
                                                  Fair     Amortized    Unrealized   Unrealized        Fair
                                                 Value          Cost         Gains       Losses       Value
                                             --------    ----------     ----------   ----------      ------
<S>                                        <C>           <C>           <C>          <C>          <C>
Held-to-Maturity
- -------------------------------------------
U.S. Treasury and other agencies ......... $  203,543    $     ----    $   ----     $  ----      $     ----
State and municipal ......................    245,797       167,901      20,949          98         188,752
Mortgage-backed ..........................  1,007,080     1,104,355      46,727         398       1,150,684
Other ....................................    122,044        79,835       4,291           7          84,119
                                           ----------    ----------    --------     -------      ----------
                                           $1,578,464    $1,352,091    $ 71,967     $   503      $1,423,555
                                           ==========    ==========    ========     =======      ==========
Available-for-Sale
- -------------------------------------------
U.S. Treasury and other agencies ......... $4,558,109    $5,135,275    $ 57,175     $ 9,148      $5,183,302
State and municipal ......................     82,938        97,251       2,432         109          99,574
Mortgage-backed ..........................  3,581,183     3,387,117      37,338      17,336       3,407,119
Other ....................................    511,368       967,753       4,101       1,406         970,448
Equity ...................................    175,939       153,852      10,705         248         164,309
                                           ----------    ----------    --------     -------      ----------
                                           $8,909,537    $9,741,248    $111,751     $28,247      $9,824,752
                                           ==========    ==========    ========     =======      ==========
</TABLE>


                                        

                                       57
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note D -- Investment Securities -- Concluded
The amortized cost and estimated fair value of investment securities at
December 31, 1997, by contractual maturity, are shown below. Expected
maturities may differ from contractual maturities because borrowers may have
the right to call or prepay obligations.


                                                       Amortized            Fair
                                                            Cost           Value
                                                       --------           ------
 Held-to-Maturity
- -------------------------------------------------
 Due in one year or less ........................   $   151,592      $   152,055
 Due after one year through five years ..........       352,102          359,321
 Due after five years through ten years .........       224,994          240,748
 Due after ten years ............................       780,651          826,340
                                                    -----------      -----------
       Total ....................................     1,509,339        1,578,464
 Available-for-Sale
- --------------------------------------------------
 Due in one year or less ........................     1,515,846        1,524,086
 Due after one year through five years ..........     4,126,392        4,178,560
 Due after five years through ten years .........       679,513          686,245
 Due after ten years ............................     2,312,277        2,344,707
                                                    -----------      -----------
       Total ....................................     8,634,028        8,733,598
 No contractual maturity ........................       160,649          175,939
                                                    -----------      -----------
       Total ....................................     8,794,677        8,909,537
                                                    -----------      -----------
       Total investment securities ..............   $10,304,016      $10,488,001
                                                    ===========      ===========

Proceeds, gross gains and losses realized from the sales, calls and prepayments
of available-for-sale securities for December 31 were as follows:


                               1997          1996
                         ----------      --------
Proceeds .............   $2,211,721      $541,533
Gross gains ..........        6,576         6,838
Gross losses .........        5,122         2,250

Trading account assets are reported at fair value with net unrealized gains
(losses) of ($1,736), $906 and ($836) included in earnings during 1997, 1996
and 1995, respectively.

At December 31, 1997 and 1996, investment securities with a carrying value of
$6,259,029 and $7,357,835, respectively, were pledged as collateral to secure
public deposits and for other purposes. There were no obligations of any one
issuer exceeding 10% of consolidated shareholders' equity at December 31, 1997.
There were no transfers or sales of held-to-maturity securities during 1997 or
1996.

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

Note E -- Loans and Allowance for Loan Losses
Loans at December 31 are summarized as follows:


                                                      1997             1996
                                               -----------      -----------
Commercial:
   Commercial, financial and other .........   $13,528,344      $10,340,809
   Tax-exempt ..............................     1,607,159        2,015,725
Retail:
   Direct ..................................     1,249,612        1,217,961
   Indirect ................................     3,028,288        3,082,440
   Credit card .............................     5,919,098        5,596,334
   Other revolving credit ..................       459,563          424,543
Real estate:
   Construction ............................     1,779,522        1,246,687
   Commercial mortgages ....................     6,790,446        5,683,762
   Residential mortgages ...................     8,098,794        7,132,129
Lease financing -- net .....................     1,094,169          831,135
Foreign ....................................       639,387          435,704
                                               -----------      -----------
     Total loans -- net ....................   $44,194,382      $38,007,229
                                               ===========      ===========

Loans at December 31, 1997 and 1996 that had been placed on a cash basis were
$101,156 and $98,638, respectively. Interest income which would have been
recorded pursuant to the original terms of loans restructured to below market
rates was $11,390 and $10,665 on the preceding dates. Interest income recorded
on these loans was $4,606 and $5,184, respectively.

Loans totaling $197 at December 31, 1997, which have been restructured at
market rates and have been returned to accrual status, are not included in the
nonperforming loan total. Foregone interest on these balances is included in
the above amounts.

The Corporation follows Statement of Financial Accounting Standards No. 114,
"Accounting by Creditors for Impairment of a Loan" (FASB 114). A loan is
defined as impaired when, based on current information and events, it is
probable that the creditor will be unable to collect all amounts of principal
and interest due according to the contractual terms of the loan agreement.
Impaired loans are included as a portion of cash-basis assets. The following
table summarizes impaired loans and related allowance information at
December 31.


                                           1997         1996         1995
                                        -------      -------      -------
Impaired loans with related
  allowance .........................   $15,711      $21,179      $32,907
Impaired loans with no related
  allowance .........................    32,207       39,533       27,246
                                        -------      -------      -------
       Total impaired loans .........   $47,918      $60,712      $60,153
                                        =======      =======      =======
Allowance on impaired loans .........   $ 2,209      $ 5,011      $ 8,232
                                        =======      =======      =======


                                               Year Ended December 31
                                       ---------------------------------
                                          1997         1996         1995
                                       -------      -------      -------
Average impaired loans .............   $47,862      $62,742      $61,227
Interest income ....................     1,957        3,308        1,737
Cash-basis interest income .........       614        1,014        1,640

At December 31, 1997, the Corporation had no significant outstanding
commitments to lend additional funds to borrowers whose loans have been
restructured.

Changes in the allowance for loan losses for the three years ended December 31
were as follows:


<TABLE>
<CAPTION>
                                              1997            1996            1995
                                         --------        --------        --------
<S>                                      <C>             <C>             <C>
Balance at beginning of year .........   $519,297        $518,808        $516,132
Additions from acquisitions ..........     24,641             200            ----
Provision for loan losses ............    264,949         193,776         130,504
Recoveries on loans previously
  charged off ........................     57,515          57,240          52,952
Loans charged off ....................   (321,679)       (250,727)       (180,780)
                                         --------        --------        --------
Balance at end of year ...............   $544,723        $519,297        $518,808
                                         ========        ========        ========
</TABLE>

Loans totaling $17,413, $16,236 and $10,337 were transferred to foreclosed real
estate during 1997, 1996 and 1995, respectively.

It is the policy of the Corporation to review each prospective credit in order
to determine an adequate level of security or collateral to obtain prior to
making the loan. The type of collateral will vary and ranges

 
                                       58
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note E -- Loans and Allowance for Loan Losses -- Concluded
from liquid assets to real estate. The Corporation's access to collateral, in
the event of borrower default, is assured through adherence to state lending
laws and the Corporation's sound lending standards and credit monitoring
procedures. The Corporation regularly monitors its credit concentrations on
loan purpose, industry and customer bases. At year-end, there were no
significant credit concentrations within these categories. See Note J for
discussion of off-balance sheet credit issues.

The Corporation's subsidiaries have granted loans and extended letters of
credit to certain directors and executive officers of the Corporation and its
subsidiaries and to their associates. The aggregate amount of loans was
$272,695 and $525,968 at December 31, 1997 and 1996, respectively. During 1997,
$589,777 in new loans were made and repayments totaled $843,050. Outstanding
standby letters of credit to related  parties totaled $1,922 and $31,646 at
December 31, 1997 and 1996, respectively. Related party loans are made on
substantially the same terms, including interest rates and collateral, as those
prevailing at the time for comparable transactions with unrelated persons and
do not involve more than the normal risk of collectibility.

Loans held for sale at December 31 along with activity during the period are
summarized as follows:


                                                 1997               1996
                                         -----------        -----------
Balance at beginning of year .........   $   254,281        $   778,473
Originations/purchases ...............    12,006,679         16,780,536
Sales/transfers ......................   (12,149,714)       (17,304,728)
                                         -----------        -----------
Balance at end of year ...............   $   111,246        $   254,281
                                         ===========        ===========

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

Note F -- Premises, Equipment and Leases

Premises and equipment at December 31 are summarized as follows:


                                                     1997           1996
                                                ---------      ---------
 Land .......................................   $ 127,976      $ 112,267
 Premises ...................................     632,555        545,606
 Equipment ..................................     778,652        810,785
 Leasehold improvements .....................     121,829        103,795
                                                ---------      ---------
                                                1,661,012      1,572,453
 Less accumulated depreciation and
   amortization .............................     850,857        778,524
                                                ---------      ---------
       Total premises and equipment .........   $ 810,155      $ 793,929
                                                =========      =========

The annual minimum rentals under the terms of the Corporation's noncancelable
operating leases as of December 31, 1997 are as follows:


1998 ........................................   $ 60,197
1999 ........................................     54,425
2000 ........................................     47,443
2001 ........................................     40,995
2002 ........................................     30,599
Thereafter ..................................    113,578
                                                --------
       Total minimum lease payments .........   $347,237
                                                ========

The net rental expense for all operating leases amounted to $63,701 in 1997,
$58,239 in 1996 and $56,534 in 1995. Certain leases have various renewal
options and require increased rentals under cost of living escalation clauses.

Depreciation expense for the years ended December 31, 1997, 1996 and 1995 was
$154,223, $109,901 and $97,163, respectively.

During 1997, an impairment charge of $67,202, which approximated the carrying
value of the assets, was recorded as a result of the Corporation's plan to
implement a company-wide distributed technology platform for improved employee
communication capabilities. The plan involves the write-down and disposal of
personal computer hardware and software acquired before 1997.

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

Note G -- Credit Arrangements, Short-Term Borrowed Funds and Certificates of
Deposit

At December 31, 1997 and 1996, lines of credit arrangements aggregating
$400,000 and $300,000, respectively, were available to the Corporation from
unaffiliated banks. Commitment fees were 8 basis points in 1997 and 1996;
compensating balances are not required. The unused portion of these banking
arrangements principally serves as commercial paper back-up lines. There were
no borrowings outstanding under credit arrangements during 1997 or 1996.

Federal funds purchased and securities sold under repurchase agreements
generally mature within one to four days from the transaction date. Securities
sold under repurchase agreements are delivered to either broker-dealers or to
custodian accounts for customers. The broker-dealers may have sold, loaned or
otherwise disposed of such securities to other parties in the normal course of
their operations, and have agreed to resell to the Corporation identical
securities at the maturity of the agreements. Other borrowed funds consist of
term federal funds purchased, treasury tax and loan deposits and short-term
bank notes and are generally repaid within seven to 120 days from the
transaction date. Information concerning short-term borrowed funds is included
in Table 7 of Management's Discussion and Analysis of Financial Condition and
Results of Operations.

The scheduled maturities of certificates of deposit subsequent to December 31,
1997 are $9,920,561 in 1998, $1,790,107 in 1999, $975,710 in 2000, $344,732 in
2001 and $196,138 thereafter.

- --------------------------------------------------------------------------------
 
 
                                       59
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note H -- Long-Term Debt
Long-term debt at December 31 is summarized as follows:



<TABLE>
<CAPTION>
                                                                                                   1997            1996
                                                                                             ----------      ----------
<S>                                                                                          <C>             <C>
Bank notes, net of discount of $5,548 and $5,948, respectively (a)........................   $2,939,952      $4,307,802
Other long-term debt:
 Federal Home Loan Bank borrowings (b) ...................................................      307,186         400,080
 7.0% subordinated debt securities due in 1999, net of discount of $915 and $1,343,
  respectively (c)........................................................................      299,085         298,657
 6.375% subordinated debt securities due in 2003, net of discount of $1,163 and $1,346,
  respectively (c)........................................................................      248,837         248,654
 6.8% subordinated notes due in 2005, net of discount of $291 and $320, respectively (c)..      249,709         249,680
 6.375% subordinated notes due in 2009, net of discount of $267 and $284, respectively (c)      249,733         249,716
 6.605% subordinated notes due in 2025 (c) ...............................................      250,000         250,000
 Wachovia Capital Trust I-7.64% Capital Securities due in 2027 (d) .......................      300,000         300,000
 Wachovia Capital Trust II-Floating Rate Capital Securities due in 2027, net of discount
  of $3,161 (e)...........................................................................      296,839            ----
 Wachovia Capital Trust V-7.965% Capital Securities due in 2027 (f) ......................      300,000            ----
 Central Fidelity Capital Trust I-Floating Rate Capital Securities due in 2027, net of
  discount of $846 (g)....................................................................       99,154            ----
 6.625% senior notes due in 2006, net of discount of $793 and $858, respectively..........      199,207         199,142
 8.15% subordinated notes due in 2002 (c) ................................................      150,000         150,000
 5.664% mandatorily redeemable securities due in 1999 ....................................         ----         331,100
 Other ...................................................................................       44,431          39,808
                                                                                             ----------      ----------
   Total other long-term debt ............................................................    2,994,181       2,716,837
                                                                                             ----------      ----------
   Total long-term debt ..................................................................   $5,934,133      $7,024,639
                                                                                             ==========      ==========
</TABLE>

(a) Wachovia Bank, N.A. has an ongoing bank note program under which the bank
    may offer an aggregate principal amount of up to $16 billion. The notes
    can be issued globally as fixed or floating rate and with maturities
    beginning at seven days. Bank notes with original maturities of one year
    or less are included in other short-term borrowed funds. Bank notes with
    original maturities greater than one year are classified as long-term
    debt. Interest rates on long-term notes ranged from 4.9% to 7.75% and 4.5%
    to 7.75% with maturities ranging from 1998 to 2008 and 1997 to 2008 at
    December 31, 1997 and 1996, respectively. The average rates were 6.12% and
    5.81% with average maturities of 2.9 years and 1.8 years at December 31,
    1997 and 1996, respectively.
(b) The Federal Home Loan borrowings were issued as fixed or floating rate with
    terms of 2 years to 6 years. Interest rates on the borrowings ranged from
    5.63% to 8.31% for December 31, 1997 and 1996 and with maturities ranging
    from 1998 to 2003 and 1997 to 2003 at December 31, 1997 and 1996,
    respectively.
(c) Obligation qualifies for inclusion in the determination of total capital
    under the Risk-Based Capital guidelines.
(d) In December 1996, Wachovia Capital Trust I (WCT I), a wholly owned
    subsidiary, issued $300,000 of 7.64% Capital Securities due in 2027. WCT I
    invested the proceeds of the Capital Securities, together with $9,280 paid
    by the Corporation for WCT I's Common Securities, in $309,280 of the
    Corporation's 7.64% Junior Subordinated Deferrable Interest Debentures.
    WCT I's sole asset is the Junior Subordinated Deferrable Interest
    Debentures which mature in 2027. The Corporation has guaranteed all of WCT
    I's obligations under the Capital Securities. Additionally, the Capital
    Securities qualify for inclusion in Tier I capital under the Risk-Based
    Capital guidelines.
(e) In January 1997, Wachovia Capital Trust II (WCT II), a wholly owned
    subsidiary, issued $300,000 Floating Rate Capital Securities due in 2027.
    WCT II invested the proceeds of the Capital Securities, together with
    $9,280 paid by the Corporation for WCT II's Common Securities, in
    $305,692, net of discount of $3,588, of the Corporation's Floating Rate
    Junior Subordinated Deferrable Interest Debentures. WCT II's sole asset is
    the Junior Subordinated Deferrable Interest Debentures which mature in
    2027. The Corporation has guaranteed all of WCT II's obligations under the
    Capital Securities. Additionally, the Capital Securities qualify for
    inclusion in Tier I capital under the Risk-Based Capital guidelines.
(f) In June 1997, Wachovia Capital Trust V (WCT V), a wholly owned subsidiary,
    issued $300,000 of 7.965% Capital Securities due in 2027. WCT V invested
    the proceeds of the Capital Securities, together with $9,280 paid by the
    Corporation for WCT V's Common Securities, in $309,280 of the
    Corporation's 7.965% Junior Subordinated Deferrable Interest Debentures.
    WCT V's sole asset is the Junior Subordinated Deferrable Interest
    Debentures which mature in 2027. The Corporation has guaranteed all of WCT
    V's obligations under the Capital Securities. Additionally, the Capital
    Securities qualify for inclusion in Tier I capital under the Risk-Based
    Capital guidelines.
(g) In April 1997, Central Fidelity Capital Trust I (CFCT I), a wholly owned
    subsidiary, issued $100,000 Floating Rate Capital Securities due in 2027.
    CFCT I invested the proceeds of the Capital Securities, together with
    $3,093 paid by the Corporation for CFCT I's Common Securities, in $103,093
    of the Corporation's Floating Rate Junior Subordinated Debt Securities.
    CFCT I's sole asset is the Junior Subordinated Debt Securities which
    mature in 2027. The Corporation has guaranteed all of CFCT I's obligations
    under the Capital Securities. Additionally, the Capital Securities qualify
    for inclusion in Tier I capital under the Risk-Based Capital guidelines.


The principal maturities of long-term debt subsequent to December 31, 1997 are
$1,048,191 in 1998, $924,832 in 1999, $67,391 in 2000, $832,723 in 2001,
$604,212 in 2002 and $2,456,784 thereafter. Interest paid on deposits and other
borrowings was $2,132,054 in 1997, $2,127,857 in 1996 and $1,943,202 in 1995.

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

Note I -- Capital Stock
At December 31, 1997, 28,344,740 common shares were reserved for the conversion
of notes and issuance for employee benefit plans and the dividend reinvestment
plan.

During 1997, the Corporation repurchased 6,913,400 shares pursuant to three
separate stock repurchase authorizations by the Board of Directors. Repurchased
shares will be used for various corporate purposes including the issuance of
shares for purchase business combinations, employee benefit plans and the
dividend reinvestment plan. In January 1998, the Board of Directors authorized
the repurchase of up to 946,662 shares to be issued in connection with the
Ameribank purchase transaction. Total repurchases were authorized up to an
amount that would preserve the accounting for the merger with Central Fidelity
as a pooling-of-interests. Common stock repurchases by Central Fidelity during
1997 (adjusted for the exchange ratio) totaled 1,883,196 shares.

The Corporation has one active stock option plan, the restated 1994 Wachovia
Corporation Stock Plan. Under this Plan, up to 2.5% of the Corporation's
outstanding common stock at year-end may be granted to selected key employees
and nonemployee directors in the form of incentive and nonqualified stock
options, stock appreciation rights (SARS), restricted stock awards and
restricted units. Since the inception, a total of 4,994,608 options, 659,374
awards and 125,000 SARS have been granted. The Corporation also has several
predecessor plans, the 1989 and 1986 Plans, and plans of merged entities which
were assumed with appropriate conversion shares under option and option price.
These plans continue to have options outstanding which may be exercised.

The Corporation's stock plans provide for the granting of options or awards for
the purchase or issuance of 10,309,408 shares at 100% of the fair market value
of the stock at the date of the grant. A committee of the Board of Directors
determines such times options and awards
 

 
                                       60
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note I -- Capital Stock -- Concluded
shall be granted and exercised and the term of the exercise period (not to
exceed 10 years). The plan awards officers shares of restricted stock earned
contingent upon both a performance requirement and time period requirement (5
years). Additionally, newly elected nonemployee directors are granted a
one-time award of 1,000 shares of restricted stock to be earned over a
three-year period and nonemployee directors are awarded 250 shares of
restricted stock annually which are earned over a one-year period.

The Corporation follows APB 25 and related interpretations to account for its
employee stock options, stock awards and SARS. Accordingly, compensation cost
is measured as the excess, if any, of the quoted market price of the
Corporation's stock at the date of grant over the amount an employee must pay
to acquire the stock. The cost relating to performance-based stock compensation
was $9,131, $4,522 and $1,975 during 1997, 1996 and 1995, respectively.

The following table reflects pro forma net income and earnings per share had
the Company elected to adopt the fair value approach of FASB 123.


                                1997           1996            1995
                            --------           -----           -----
Net Income:
   As reported ..........   $592,806        $757,259        $707,913
   Pro forma ............   585,442         751,226         706,032
Basic earnings per share:
   As reported ..........   $  2.99         $  3.70         $  3.40
   Pro forma ............      2.95            3.67            3.39

These pro forma amounts may not be representative of future years since only
awards and options granted after January 1, 1995 have been included in
accordance with FASB 123.

The weighted average fair values of options at their grant date during 1997,
1996 and 1995 were $13.29, $9.53 and $8.67, respectively. The estimated fair
value of each option granted is calculated using the Black-Scholes
option-pricing model. The following summarizes the weighted-average of the
assumptions used in the model.


                                              1997         1996         1995
                                            ------         ----         ----
Risk-free interest rate ...............       6.50%        5.67%        7.41%
Expected years until exercise .........       6.30         6.32         6.34
Expected stock volatility .............         22%          22%          24%
Dividend yield ........................       3.31%        3.40%        3.38%

Activity in the option and award plans during 1997, 1996 and 1995 is summarized
as follows:

<TABLE>
<CAPTION>
                                             Options and Awards
                                                         Outstanding
                                 Available      ---------------------------          Option Price
                                 for Grant         Awards          Options             Per Share
                              ---------------   -------            ------        ------------------
<S>                           <C>               <C>            <C>               <C>
Balance December 31,
  1994 ....................    5,978,364        225,588         6,628,982        $   5.41-37.00
  Authorized by
     Central Fidelity .....    1,653,750           ----              ----                  ----
  Granted .................   (1,136,806)       109,750         1,027,056           28.06-36.875
  Exercised ...............         ----        (60,898)       (1,104,614)           5.41-34.625
  Forfeited ...............       39,757         (1,674)          (93,045)        18.3855-34.625
                              ----------        -------        ----------
Total December 31,
  1995 ....................    6,535,065        272,766         6,458,379           12.50-36.875
  Granted .................   (2,043,839)       242,107         1,801,732           24.85-47.125
  Exercised ...............         ----        (68,366)       (1,015,339)          12.50-43.75
  Forfeited ...............       65,296         (2,500)          (85,616)          28.13-43.75
                              ----------        -------        ----------
Total December 31,
  1996 ....................    4,556,522        444,007         7,159,156         15.4165-47.125
  Granted .................   (2,732,191)       243,517         2,488,674           43.56-76.6875
  Assumed (Jefferson
     and 1st United).......         ----           ----           217,355           11.10-45.30
  Exercised ...............         ----        (26,000)       (1,477,080)        15.4165-45.30
  Cancelled ...............     (552,633)          ----              ----                  ----
  Authorized ..............    3,794,392           ----              ----                  ----
  Forfeited ...............       82,075         (1,550)          (92,444)        21.6875-57.25
                              ----------        -------        ----------
Total December 31,
  1997 ....................    5,148,165        659,974         8,295,661          15.729-76.6875
                              ==========        =======        ==========
</TABLE>

The following table summarizes information concerning currently outstanding and
exercisable options.


<TABLE>
<CAPTION>
                       Options Outstanding                                 Options Exercisable
- --------------------------------------------------------------------   -------------------------------
                                         Weighted
                                          Average         Weighted                       Weighted
                                        Remaining          Average                        Average
       Range of            Number     Contractual         Exercise          Number       Exercise
Exercise Prices       Outstanding            Life            Price      Exercisable         Price
- -------------------   -----------     -----------       -----------     -----------     ---------
<S>                   <C>             <C>               <C>            <C>             <C>
$ 11.10-25.00          1,142,239      2.36               $   18.30     1,142,239        $   18.30
  28.25-34.625         3,163,684      5.53                   32.04     2,246,317            31.24
 36.875-47.125         2,197,139      7.22                   41.56     1,263,499            39.96
  55.50-76.6875        1,792,599      9.11                   57.86        67,974            71.09
                      ---------                                        ---------
                       8,295,661                                       4,720,029
                      =========                                        =========
</TABLE>
- --------------------------------------------------------------------------------
                                        

Note J -- Off-Balance Sheet Trading and Lending Activities
The Corporation maintains positions in a variety of financial instruments with
off-balance sheet risk to accommodate customers' financing objectives and
management of interest rate and foreign currency risk. The Corporation
maintains active trading positions in foreign exchange forward contracts and
manages credit risk through the establishment of offsetting sell positions, as
well as standard limit and monitoring procedures. The Corporation maintains a
trading portfolio of interest rate swap and option (caps and floors) contracts
and foreign exchange options consisting of generally matched, offsetting
contracts with customer and market counterparties.

Off-balance sheet financial instruments involve, in varying degrees, exposure
to credit and interest rate risk in excess of the amount recognized in the
statements of financial condition. The Corporation follows the same credit
policies and careful underwriting practices in making commitments and
conditional obligations as it does for on-balance sheet instruments. In those
instances where collateral is necessary to support financial instrument credit
risk, the Corporation assures its ability to access borrower's collateral, in
the event of default, through strict adherence to corporate lending policy and
applicable state lending laws.

 
                                       61
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note J -- Off-Balance Sheet Trading and Lending Activities -- Continued
Derivative Financial Instruments Held or Issued for Trading Purposes -- The
amounts disclosed below represent the year end notional and fair value of
derivative financial instruments held or issued for trading purposes and the
average fair value during the year. Notional principal amounts are often used
to express the volume of these transactions but do not represent the much
smaller amounts potentially subject to credit risk. The Corporation's credit
exposure to off-balance  sheet derivative financial instruments is represented
by the fair value gain of the instrument if a counterparty fails to perform.
Options written do not expose the Corporation to credit risk, except to the
extent of the underlying risk in the debt instrument that the Corporation may
be obligated to acquire under certain written put options. The present value of
purchased caps and floors in a gain position represents the Corporation's
potential credit exposure.


<TABLE>
<CAPTION>
                                                                      1997
                                              ------------------------------------------------------
                                                 Notional    Fair Value    Fair Value       Average
                                                    Value         Gains   (Losses)       Fair Value
                                              ------------- -----------   -----------    ------------
<S>                                           <C>           <C>           <C>           <C>
U.S. dollar interest rate contracts as
 intermediary:
 Interest rate swaps-pay fixed .............. $3,624,822    $8,423        ($ 32,930)    $  (94)
 Interest rate swaps-pay floating ...........  4,206,981    38,366         (7,876)         116
 Interest rate caps and floors written ......  1,886,230     1,729           ----           21
 Interest rate caps and floors purchased.....  1,867,736      ----         (1,722)         (21)
Securities trading activities:
 Commitments to purchase securities,
  futures and forward contracts .............    537,237     1,768           (163)         (66)
 Commitments to sell securities, futures
  and forward contracts .....................    584,187       357         (1,896)         222
 Net options written to purchase or sell
  securities ................................       ----      ----           ----         ----
Foreign exchange trading activities:
 Commitments to purchase foreign
  exchange ..................................  1,457,485     5,725        (28,525)       7,162
 Commitments to sell foreign exchange .......  1,460,270    30,816         (4,776)      (4,696)
 Foreign exchange options written ...........     12,737       179            (15)          62
 Foreign exchange options purchased .........     12,070        13           (165)         (49)



                                                                         1996
                                              ---------------------------------------------------------
                                                 Notional   Fair Value   Fair Value         Average
                                                    Value        Gains   (Losses)        Fair Value
                                              ----------    ------       ---------       ---------------
U.S. dollar interest rate contracts as
 intermediary:
 Interest rate swaps-pay fixed .............. $2,238,309    $8,351       ($12,926)        $    (31)
 Interest rate swaps-pay floating ...........  2,298,809    16,353         (7,786)              54
 Interest rate caps and floors written ......    698,219     1,228           ----               25
 Interest rate caps and floors purchased.....    696,219      ----         (1,222)             (25)
Securities trading activities:
 Commitments to purchase securities,
  futures and forward contracts .............    284,160       457           (782)              69
 Commitments to sell securities, futures
  and forward contracts .....................    309,745       957           (452)             219
 Net options written to purchase or sell
  securities ................................    196,000      ----            (72)              (3)
Foreign exchange trading activities:
 Commitments to purchase foreign
  exchange ..................................  1,480,039    70,338         (8,816)          12,692
 Commitments to sell foreign exchange .......  1,478,494    11,694        (69,686)         (10,657)
 Foreign exchange options written ...........     15,323       119             (3)              44
 Foreign exchange options purchased .........      6,111         3           (108)             (36)
</TABLE>

The Corporation controls the credit risk of these instruments through adherence
to credit approval policies, monetary limits and monitoring procedures.
Entering into interest rate swap agreements involves not only credit risk but
also interest rate and foreign currency risk associated with unmatched
positions. The Corporation controls the interest rate and foreign currency risk
inherent in the derivative trading portfolio by entering into offsetting
positions or by using other hedging techniques. Risks are further mitigated for
those instruments that trade on organized exchanges, as the exchanges provide
oversight and determine who may buy and sell such instruments.

Interest Rate Swaps -- These transactions generally involve the exchange of
fixed and floating rate payments without the exchange of the underlying
principal amounts. Payments made or received under swap contracts are accrued
based on contractual terms and are reported as other operating income. The
related accrued amounts receivable or payable to customers or counterparties
are included in other assets or liabilities. Revenues from the customer
portfolio represent a small profit margin on intermediated transactions. The
difference in the fair value of the offsetting contracts is not material.

At December 31, 1997, the weighted average maturity of pay-fixed swaps and
receive-fixed swaps held in the customer portfolio was 3.8 years. Under
pay-fixed swap agreements, the Corporation paid interest at a weighted average
fixed rate of 5.17% and received interest at a weighted average floating rate
of 5.747% (based on year-end rates). Under receive-fixed swap agreements, the
Corporation received interest at a weighted average fixed rate of 5.30% and
paid interest at a weighted average floating rate of 5.743% (based on year-end
rates).

Interest Rate Caps and Floors -- These instruments are written by the
Corporation to enable its customers to transfer, modify, or reduce their
interest rate risk exposure. In a cap or floor contract, the purchaser pays a
premium at the initiation of the contract for the right to receive payments if
market interest rates are greater than the strike price of a cap or less than
the strike price of a floor. Payments made or received under cap or floor
contracts are accrued based on contractual terms and are reported as other
operating income.

Commitments to Purchase and Sell Securities, Futures and Forward Contracts --
These instruments are contracts for delayed delivery of securities or money
market instruments in which the seller agrees to deliver a specified instrument
at a specified price or yield at a specified date. Commitments to purchase and
sell securities, futures and forward contracts used in securities trading
operations are recognized currently at market value and are reported as trading
account profits (losses).

Net Options Written to Purchase and Sell Foreign Exchange -- Forward
commitments involve the purchase or sale of foreign currency amounts for
delivery at a specified future date. Payments on forward commitments are
exchanged on the delivery date based on the exchange rate in the contract.
Forward commitments to purchase and sell foreign exchange are recognized at
market value and are reported as other operating income.


 
                                       62
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note J -- Off-Balance Sheet Trading and Lending Activities -- Concluded
Foreign Exchange Options -- These agreements represent rights to purchase or
sell foreign currency at a predetermined price at a future date. The purchaser
pays a premium at the initiation of the contract for the right to exchange a
specified amount at the contract's exchange rate at the maturity of the option.
 
Revenues from the derivative trading portfolio are shown below.


                                           1997          1996        1995
                                        -------       -------     ------
Interest rate contracts .............   $ 8,020       $ 3,071     $4,332
Securities activities ...............    (3,035)        2,772     (7,569)
Foreign exchange activities .........    11,283        10,292     12,123
                                        -------       -------     ------
     Total ..........................   $16,268       $16,135     $8,886
                                        =======       =======     ======

Off-Balance Sheet Financial Instruments Issued for Lending
Activities -- The Corporation issues off-balance sheet financial instruments as
part of its commercial and consumer lending activities. The contract amounts of
these instruments represent potential credit risk at December 31 as shown
below:


                                                1997             1996
                                         -----------      -----------
Commercial and consumer lending
   activities:
   Unfunded commitments to extend
     credit ..........................   $44,484,255      $36,200,295
   Standby letters of credit .........     8,106,782        5,845,756
   Commercial and similar letters of
     credit ..........................       183,695          147,346
   Participations in bankers'
     acceptances .....................         5,850            5,438

Commitments to Extend Credit -- These are legally binding contracts to lend to
a customer, provided there is no contract violation. These commitments have
fixed termination dates and generally require payment of a fee. As most
commitments expire prior to being drawn, the amounts shown do not necessarily
represent the future cash requirements of the contracts. Credit worthiness is
evaluated and in some instances collateral is obtained to support the
borrowing. At December 31, 1997 and 1996, approximately 15% and 14%,
respectively, of unfunded commitments to extend credit were supported by
collateral. Of the total unfunded commitment amounts presented, approximately
25% in 1997 and 30% in 1996 were comprised of cancelable credit card
commitments, and approximately 10% in 1997 and 1996 were represented by real
estate commitments.

Standby, Commercial and Similar Letters of Credit -- These instruments are
conditional commitments issued by the Corporation guaranteeing the performance
of a customer to a third party. These guarantees are issued primarily to
support public and private borrowing arrangements. The credit risk involved in
issuing letters of credit is essentially the same as that involved in extending
credit to customers and is subject to the Corporation's underwriting process.
At December 31, 1997 and 1996, approximately 4% and 2%, respectively, of these
instruments were supported by collateral. There were no significant
concentrations of letters of credit to any one group of borrowers at either
year-end.

Participation in Bankers' Acceptances -- These instruments represent risk
participation in time drafts drawn by customers under a committed multibank
credit facility. These drafts have been accepted and remarketed by other
financial institutions. Under the terms of these arrangements, the Corporation
may be required to reimburse the accepting financial institution for the
Corporation's pro rata share of any payment default by the customer.

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

Note K -- Off-Balance Sheet Risk Management Activities
The Corporation uses a variety of off-balance sheet financial instruments as
part of its overall interest rate risk management process. The Corporation's
principal objective of asset/liability management activities is to provide
maximum levels of net interest income while maintaining acceptable
levels of interest rate and liquidity risk and facilitating the Corporation's
funding needs. Accordingly, the Corporation uses a combination of derivative
financial instruments, including interest rate swaps, futures and options with
indices that correlate to on-balance sheet instruments to modify the repricing
characteristics of interest-earning assets and interest-bearing liabilities.



                                       63
<PAGE>

Wachovia Corporation and Subsidiaries

- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note K -- Off-Balance Sheet Risk Management Activities -- Concluded
The amounts disclosed below represent the period-end notional and fair value of
derivative financial instruments held for risk management purposes. The
Corporation's credit exposure to off-balance sheet derivative financial
instruments is represented by the fair value gain of the instrument if a
counterparty fails to perform. There were no deferred losses resulting from
terminated swap contracts at December 31, 1997 and 1996.


<TABLE>
<CAPTION>
                                                                                     1997
                                                                          -------------------------
                                                                              Notional   Fair Value
                                                                                 Value        Gains
                                                                          ------------- ------------
<S>                                                                       <C>           <C>
Convert floating rate liabilities to fixed:
 Swaps-pay fixed/receive floating ....................................... $  357,056    $   287
Convert fixed rate assets to floating:
 Swaps-pay fixed/receive floating .......................................    358,299       ----
 Forward starting swaps-pay fixed/receive floating ......................      -----       ----
Convert fixed rate liabilities to floating:
 Swaps-receive fixed/pay floating .......................................  1,375,000     65,915
Convert liabilities with quarterly rate resets to monthly:
 Swaps-receive floating/pay floating ....................................    300,000       ----
Convert floating rate assets to fixed:
 Swaps-receive fixed/pay floating .......................................    409,196      6,932
 Index amortizing swaps-receive fixed/pay floating ......................    125,000        878
                                                                          ------------- -------
  Total interest rate swaps and options .................................  2,924,551     74,012
Financial futures contracts -- hedge of federal funds purchased .........  1,000,000       ----
                                                                          ------------- -------
  Total derivatives ..................................................... $3,924,551    $74,012
                                                                          ============= =======



<S>                                                                       <C>           <C>          <C>          <C>
                                                                                                       1996
                                                                          -----------   ------------------------------------
                                                                           Fair Value     Notional   Fair Value   Fair Value
                                                                          (Losses)           Value        Gains   (Losses)
                                                                          ---------     ----------   -------      ---------
Convert floating rate liabilities to fixed:
 Swaps-pay fixed/receive floating .......................................  $(2,366)     $  122,239   $   625       $(1,773)
Convert fixed rate assets to floating:
 Swaps-pay fixed/receive floating .......................................  (8,689)         431,465      ----       (6,912)
 Forward starting swaps-pay fixed/receive floating ......................    ----           18,200      ----         (984)
Convert fixed rate liabilities to floating:
 Swaps-receive fixed/pay floating .......................................    ----          800,000     7,934       (5,477)
Convert liabilities with quarterly rate resets to monthly:
 Swaps-receive floating/pay floating ....................................    (279)         300,000      ----         (348)
Convert floating rate assets to fixed:
 Swaps-receive fixed/pay floating .......................................     (75)         314,859     3,462         (830)
 Index amortizing swaps-receive fixed/pay floating ......................    ----          250,000     6,131         ----
                                                                          ---------     ----------   -------      ---------
  Total interest rate swaps and options ................................. (11,409)       2,236,763    18,152      (16,324)
Financial futures contracts -- hedge of federal funds purchased .........     (46)            ----      ----         ----
                                                                          ---------     ----------   -------      ---------
  Total derivatives ..................................................... ($ 11,455)    $2,236,763   $18,152      ($ 16,324)
                                                                          =========     ==========   =======      =========
</TABLE>

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


Note L -- Income Taxes

The provision for income taxes is summarized below. Included in these amounts
are income taxes related to securities transactions of $648, $1,557 and
($7,437) in 1997, 1996 and 1995, respectively. The Corporation made income tax
payments totaling $304,072 in 1997, $273,422 in 1996 and $290,026 in 1995.


                                             1997          1996          1995
                                         --------      --------      --------
Currently payable:
  Federal ............................   $233,618       $282,405      $297,114
  Foreign ............................        594            542           288
  State and local ....................      6,932         10,050        12,032
                                         --------      ---------     ---------
     Total currently payable .........    241,144        292,997       309,434
Deferred:
  Federal ............................     23,453         51,383        13,631
  State ..............................     11,716         (1,331)       (7,688)
                                         --------      ---------     ---------
     Total deferred ..................     35,169         50,052         5,943
                                         --------      ---------     ---------
     Total tax expense ...............   $276,313       $343,049      $315,377
                                         ========      =========     =========

The reasons for the difference between consolidated income tax expense and the
amount computed by applying the statutory federal income tax rate of 35% to
income before taxes were as follows:


<TABLE>
<CAPTION>
                                             1997             1996            1995
                                         --------       ----------      ----------
<S>                                      <C>            <C>             <C>
Income before income taxes ...........   $869,119       $1,100,308      $1,023,290
                                         ========       ==========      ==========
Federal income taxes at
   statutory rate ....................   $304,192       $ 385,108       $ 358,152
State and local income taxes,
   net of federal benefit ............     12,121           5,648           2,824
Effect of tax-exempt securities
   interest and other income .........    (42,031)        (38,457)        (50,387)
Other items ..........................      2,031          (9,250)          4,788
                                         --------       ----------      ----------
       Total tax expense .............   $276,313       $ 343,049       $ 315,377
                                         ========       ==========      ==========
</TABLE>

Under FASB 109, deferred income taxes reflect the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes.
Significant components of the Corporation's deferred tax assets and liabilities
at December 31 are as follows:


                                                 Deferred Tax Assets
                                             ----------------------------
                                                 1997          1996
                                             --------      --------
Allowance for loan losses ................   $197,012      $192,375
Employee compensation and retirement
  benefits ...............................     72,602        29,293
Other ....................................     40,630        29,527
                                             --------      --------
       Gross deferred tax assets .........   $310,244      $251,195
                                             ========      ========


                                                     Deferred Tax Liabilities
                                                   ----------------------------
                                                        1997          1996
                                                   ---------      --------
 Unrealized gains on securities available-
   for-sale ....................................   $  42,468      $ 31,818
 Depreciation ..................................       4,052        43,260
 Lease financing ...............................     200,921        95,001
 Accretion of discounts on securities ..........      18,326        17,137
 Identifiable intangibles ......................      22,898          ----
 Other .........................................      19,922         8,799
                                                   ---------      --------
        Gross deferred tax liabilities .........   $ 308,587      $196,015
                                                   =========      ========
        Net deferred tax asset .................   $   1,657      $ 55,180
                                                   =========      ========

Management believes that the Corporation will fully realize the net deferred
tax asset as of December 31, 1997 based on the Corporation's refundable taxes
from carryback years, as well as its current level of operating income.

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




                                       64
<PAGE>

Wachovia Corporation and Subsidiaries

- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note M -- Cash, Dividend, Loan Restrictions, Capital Ratios and Contingent
Liabilities

In the normal course of business, the Corporation and its subsidiaries enter
into agreements, or are subject to regulatory requirements, that result in
cash, debt and dividend restrictions. A summary of the most restrictive items
follows.

The Corporation's banking subsidiaries are required to maintain average reserve
balances with the Federal Reserve Bank. The average amount of those reserve
balances for the year ended December 31, 1997 was approximately $335,656.

Under current Federal Reserve regulations, the banking subsidiaries also are
limited in the amount they may loan to their affiliates, including the
Corporation. Loans to a single affiliate may not exceed 10% and loans to all
affiliates may not exceed 20% of the bank's capital, surplus and undivided
profits plus the allowance for loan losses. Based on these limitations,
approximately $618,035 was available for loans to the Corporation at December
31, 1997.

The approval of the Comptroller of the Currency is required if the total of all
dividends declared by a national bank in any calendar year exceeds the bank's
net profits, as defined, for that year combined with its retained net profits
for the preceding two calendar years. Under this formula, the banking
subsidiaries cannot distribute as dividends to the Corporation in 1998, without
the approval of the Comptroller of the Currency, more than $156,426 plus an
additional amount equal to the banks' retained net profits for 1998 up to the
date of any dividend declaration.

As a result of the above dividend and loan restrictions, approximately
$5,103,144 of consolidated net assets of the Corporation's banking subsidiaries
at December 31, 1997 was restricted from transfer to the Corporation in the
form of cash dividends, loans or advances.

The Corporation and its banking subsidiaries are subject to various regulatory
capital requirements administered by the federal banking agencies. Under the
capital adequacy guidelines and the regulatory framework for prompt corrective
action, the Corporation and its banking subsidiaries must meet specific capital
guidelines that involve quantitative measures of their assets, liabilities and
certain off-balance sheet items as calculated under regulatory accounting
practices. The capital amounts and classification are also subject to
qualitative judgments by the regulators about components, risk weightings and
other factors. Failure to meet minimum capital requirements can initiate
certain mandatory, and possible discretionary, actions by regulators that, if
undertaken, could have a direct material effect on the Corporation's financial
statements.

The Corporation and its banking subsidiaries are required to maintain minimum
Tier I capital, total risk-based capital and Tier I leverage ratios of 4%, 8%
and 3%, respectively. The Corporation and its banking subsidiaries meet all
capital adequacy requirements to which they are subject.

At December 31, 1997, the most recent notification from the Comptroller of the
Currency categorized the Corporation's banking subsidiaries as well capitalized
under the regulatory framework for prompt corrective action. To be well
capitalized, the banking subsidiaries must maintain minimum Tier I capital,
total risk-based capital, and Tier I leverage ratios of 6%, 10% and 5%,
respectively. There are no conditions or events since that notification that
management believes have changed the banking subsidiaries' well capitalized
status.

The actual capital amounts and ratios for the Corporation and its principal
banking subsidiaries at December 31 are presented in the following table. The
capital amounts and ratios for Wachovia Bank, N.A. at December 31, 1996, have
been restated to reflect the merger of Wachovia Bank of North Carolina, N.A.,
Wachovia Bank of Georgia, N.A., and Wachovia Bank of South Carolina, N.A., into
a single bank at June 1, 1997.


                                       1997                        1996
                              -----------------------    ----------------------
                                  Amount       Ratio         Amount      Ratio
                              ----------      -------    ----------      ---
Wachovia Corporation
  Tier I capital ...........   $5,465,144       9.18%     $4,765,206       9.46%
  Total risk-based capital..    7,203,318      12.10       6,572,544      13.04
  Tier I leverage ..........    5,465,144       9.24       4,765,206       8.52
Wachovia Bank, N.A.
  Tier I capital ...........   $3,613,618       7.43%     $3,594,498       8.50%
  Total risk-based capital..    5,155,622      10.59       4,598,799      10.87
  Tier I leverage ..........    3,613,618       7.85       3,594,498       8.07
Central Fidelity National
  Bank
  Tier I capital ...........   $  718,679       8.89%     $  748,814       9.71%
  Total risk-based capital..      902,097      11.15         995,337      12.91
  Tier I leverage ..........      718,679       7.08         748,814       7.31

The Corporation and its subsidiaries are defendants in certain legal
proceedings arising in connection with their business. In the opinion of
management and general counsel, the ultimate resolution of those proceedings
will result in no material adverse effect on the Corporation's financial
position and results of operations. There are no known situations where the
Corporation has an environmental liability that will materially affect the
financial position or results of operations.

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

Note N -- Pension and Other Postretirement Benefits  The Corporation maintains
a defined benefit pension plan which covers substantially all employees. The
plan provides pension benefits that are based upon the employee's length of
credited service and final average compensation as defined in the plan. The
pension expense of the plan is determined using the projected unit credit
method. The Corporation's policy is to fund amounts allowable for federal
income tax purposes. The following table sets forth the funded status of the
Corporation's defined benefit pension plan and the amounts recognized in the
Consolidated Statements of Condition at December 31.




                                       65
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note N -- Pension and Other Postretirement Benefits  -- Continued

<TABLE>
<CAPTION>
                                                            1997          1996
                                                      ---------        ---------
<S>                                                   <C>              <C>
Actuarial present value of accumulated benefit
  obligation:
  Vested ..........................................    $520,038         $414,169
  Nonvested .......................................    38,279           30,136
                                                      ---------        ---------
       Total ......................................    $558,317         $444,305
                                                      =========        =========
Actuarial present value of projected benefit
  obligation for service rendered to date .........   ($680,780)       ($521,112)
Plan assets at fair value -- primarily listed
  stocks, fixed income securities and collective
  funds ...........................................   742,203          603,675
                                                      ---------        ---------
Plan assets in excess of projected benefit
  obligation ......................................    61,423           82,563
Unrecognized net actuarial loss ...................     6,273            1,973
Unrecognized prior service cost ...................        63          (17,012)
Unrecognized transition asset .....................   (28,643)         (34,322)
                                                      ---------        ---------
Prepaid pension cost ..............................    $39,116          $33,202
                                                      =========        =========

Net pension cost included the following components:


                                               1997           1996         1995
                                          --------        -------        --------
Service cost -- benefits earned
  during the period ...................   $ 23,130        $21,777        $ 15,328
Interest cost on projected benefit
  obligation ..........................     41,580         37,081          33,207
Actual return on plan assets ..........   (130,114)       (72,033)       (108,518)
Net amortization and deferral .........     71,063         19,254          62,639
                                          --------        -------        --------
Net periodic pension cost .............   $  5,659        $ 6,079        $  2,656
                                          ========        =======        ========
</TABLE>

The rates used in determining the actuarial present value of the projected
benefit obligation were as follows:


                                                         1997     1996
                                                        -----     ----
Discount rates ...................................       7.25%    7.75%
Rates of increase in compensation levels .........          5%    4% - 5%

The expected long-term rate of return on plan assets used to determine the net
periodic pension benefit was 8%, 8% - 9.25%, and 8% - 9% for 1997, 1996 and
1995, respectively.

The Corporation also sponsors separate unfunded nonqualified pension plans that
provide certain officers with defined pension benefits in excess of limits
imposed on qualified plans by federal tax law and for certain compensation not
covered in the qualified plans. The following table summarizes the plans at
December 31.


                                                       1997            1996
                                                     --------        --------
 Actuarial present value of accumulated benefit
   obligation:
   Vested ..........................................  $54,057         $44,925
   Nonvested .......................................    5,969           5,615
                                                     --------        --------
       Total .......................................  $60,026         $50,540
                                                     ========        ========
 Actuarial present value of projected benefit
   obligation for service rendered to date ......... ($73,959)       ($64,734)
 Unrecognized net actuarial loss ...................   19,333          15,221
 Unrecognized transition obligation ................    4,615           5,112
 Unrecognized prior service cost ...................    6,383           7,093
                                                     --------        --------
 Accrued pension cost .............................. ($43,628)       ($37,308)
                                                     ========        ========

Net pension cost included the following components:



                                            1997        1996        1995
                                          ------      ------      ------
Service cost -- benefits earned during
  the period ..........................   $1,530      $1,519      $1,122
Interest cost on projected benefit
  obligation ..........................    5,046       4,310       4,035
Net amortization and deferral .........    2,761       2,670       2,016
                                          ------      ------      ------
Net periodic pension cost .............   $9,337      $8,499      $7,173
                                          ======      ======      ======

The rates used in determining the actuarial present value of the projected
benefit obligation were as follows:


                                                         1997     1996
                                                        -----     ----
Discount rates ...................................       7.25%    7.75%
Rates of increase in compensation levels .........          5%    4% - 5%

The Corporation also provides supplemental benefits to substantially all
employees through defined contribution plans designed to encourage participants
to save on a regular basis and to provide such participants with deferred
compensation and additional performance incentive. Total expense relating to
these plans, which represented the Corporation's matching and discretionary
contributions, was $25,969 in 1997, $19,847 in 1996 and $19,059 in 1995.
Employee participants may elect to contribute from 1% to 12% of base salary,
with the Corporation matching 50% of each participant's contribution up to a
maximum employer contribution of 3% of base salary. The plans provide for
additional contributions of up to 3% of salary in accordance with a
preestablished formula based on certain earnings performance criteria and also
for special discretionary employer contributions of up to 4% of each eligible
employee's base salary as approved annually by the Board of Directors.

The Corporation and its subsidiaries provide certain health care benefits for
retired employees. Substantially all of the employees may become eligible for
these benefits if they reach normal retirement age while working for the
Corporation or its subsidiaries. The benefits are provided through self-insured
plans administered by insurance companies whose premiums are based on the
claims paid during the year.

The following table presents the status of the plan as of December 31.


                                                         1997            1996
                                                      ----------      ----------
 Accumulated postretirement benefit
   obligation:
   Retirees ........................................ ($  50,326)     ($  49,968)
   Fully eligible active plan participants .........    (11,103)         (7,987)
   Other active plan participants ..................    (24,223)        (14,777)
                                                     ----------      ----------
       Total .......................................    (85,652)        (72,732)
 Plan assets at fair value -- primarily insurance
   contracts .......................................     12,170          12,786
 Unrecognized net actuarial gain ...................     (8,167)        (19,177)
 Unrecognized transition obligation ................     59,695          63,674
 Unrecognized prior service cost ...................        626             683
                                                     ----------      ----------
 Accrued postretirement benefit cost ............... ($  21,328)     ($  14,766)
                                                     ===========     ==========


                                       66
<PAGE>

Wachovia Corporation and Subsidiaries
- ---------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note N -- Pension and Other Postretirement Benefits  -- Concluded
Net periodic postretirement benefit cost included the following components:


                                             1997      1996       1995
                                           -------    ------    -------
Service cost ............................  $ 2,407    $1,955     $ 1,391
Interest cost ...........................    5,718     5,245       5,603
Actual return on plan assets ............     (895)     (770)       ----
Amortization of gain ....................     (484)     (476)       (707)
Amortization of transition obligation
  over 20 years .........................    3,980     3,979       3,980
Amortization of prior service cost ......       57        57          57
                                          --------   -------   ---------
Net periodic postretirement benefit
  cost ..................................  $10,783    $9,990     $10,324
                                          ========   =======   =========


The annual assumed rate of increase in health care costs used in determining
the accumulated postretirement benefit obligation and net periodic
postretirement benefit costs were 8% - 8.4% for retirees under age 65 and 6% -
8.4% for retirees age 65 and over for 1997, 8% - 8.4% for retirees under age 65
and 6% - 8.4% for retirees age 65 and over for 1996, and 8% - 8.6% for retirees
under age 65 and 6% - 8.6% for retirees age 65 and over for 1995. These rates
are assumed to remain constant for each of these categories of retirees. The
health care cost trend rate assumption has a significant effect on the amounts
reported. Increasing the assumed health care cost trend rates by one percentage
point would increase the accumulated postretirement benefit obligation for the
plan as of December 31, 1997 and 1996 by $5,086 and $4,633, respectively, and
the aggregate of the service and interest cost of the net periodic
postretirement benefit cost for 1997, 1996 and 1995 by $617, $617 and $268,
respectively. The discount rates used in determining the accumulated
postretirement benefit obligations at December 31, 1997 and 1996 were 7.25% and
7.75%, respectively.

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


Note O -- Selected Income Statement Information
The components of other operating income and expense for the three years ended
December 31 were as follows:



<TABLE>
<CAPTION>
                                                               1997       1996       1995
                                                           --------   --------   --------
<S>                                                        <C>        <C>        <C>
Other operating income:
 Insurance premiums and commissions ......................  $ 30,205   $ 20,562   $ 17,455
 Bankers' acceptance and letter of credit fees ...........    34,526     28,243     25,953
 Other service charges and fees ..........................    38,750     38,590     30,271
 Other income ............................................    89,751     64,666     48,396
                                                           ---------  ---------  ---------
   Total other operating income ..........................  $193,232   $152,061   $122,075
                                                           =========  =========  =========
Other operating expense:
 Postage and delivery ....................................  $ 48,657   $ 47,195   $ 44,553
 Outside data processing, programming and software .......    86,497     51,139     47,737
 Stationery and supplies .................................    30,960     30,043     30,238
 Advertising and sales promotion .........................    72,046     68,639     57,957
 Professional services ...................................    54,113     41,223     41,152
 Travel and business promotion ...........................    25,215     21,096     20,267
 Regulatory agency fees and other bank services ..........    14,600     16,771     63,136
 Amortization of intangible assets .......................    13,308      9,163     12,296
 Foreclosed property expense .............................     1,875      1,930      2,420
 Other expense ...........................................   167,880    178,066    151,272
                                                           ---------  ---------  ---------
   Total other operating expense .........................  $515,151   $465,265   $471,028
                                                           =========  =========  =========
</TABLE>

- --------------------------------------------------------------------------------
                                        
                                       
 
                                       67
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Continued
- --------------------------------------------------------------------------------
$ in thousands

Note P -- Earnings Per Share


<TABLE>
<CAPTION>
                                                                                Year Ended December 31
                                                                   ----------------------------------------
                                                                       1997            1996            1995
                                                                   --------            ----            ----
<S>                                                                <C>             <C>             <C>
Basic (thousands, except per share)
Average common shares outstanding ..............................    198,290         204,889         208,230
                                                                   ========         =======         =======
Net income .....................................................   $592,806        $757,259        $707,913
                                                                   ========        ========        ========
Per share amount ...............................................   $   2.99        $   3.70        $   3.40
Diluted (thousands, except per share)
Average common shares outstanding ..............................    198,290         204,889         208,230
Dilutive common stock options at average market price ..........      3,394           2,322           1,877
Dilutive common stock awards at average market price ...........        210             126              88
Convertible long-term debt assumed converted ...................          7              95             405
                                                                   --------        --------        --------
Average diluted shares outstanding .............................    201,901         207,432         210,600
                                                                   ========        ========        ========
Net income .....................................................   $592,806        $757,259        $707,913
Add interest on convertible long-term debt, net of tax .........          6              65             330
                                                                   --------        --------        --------
Adjusted net income ............................................   $592,812        $757,324        $708,243
                                                                   ========        ========        ========
Per share amount ...............................................   $   2.94        $   3.65        $   3.36
</TABLE>

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

Note Q -- Wachovia Corporation (Parent Company Only) Information
The following is a condensed statement of financial condition of the parent
company at December 31.


                                                     1997            1996
                                                  ----------      ----------
 Assets
- -------
 Cash on demand deposit with bank
   subsidiary .................................   $    6,968      $       44
 Interest-bearing bank balances with bank
   subsidiaries ...............................      856,503       1,171,697
 Securities available-for-sale ................       51,523         378,222
 Demand loans to nonbank subsidiaries .........      993,073         464,101
 Capital notes receivable from bank
   subsidiaries ...............................    1,506,529         936,677
 Investments in:
   Bank subsidiaries ..........................    5,260,189       4,520,586
   Nonbank subsidiaries .......................      224,157         191,395
 Other assets .................................      164,910         138,192
                                                  ----------      ----------
     Total assets .............................   $9,063,852      $7,800,914
                                                  ==========      ==========
 Liabilities and Shareholders' Equity
- -------------------------------------
 Parent company commercial paper ..............   $1,034,024      $  706,376
 Subordinated capital notes includes
   $1,080,659 from nonbank subsidiaries
   in 1997; $693,297 in 1996...................    2,553,612       2,165,667
 6.625% senior notes due 2006 .................      199,207         199,142
 Demand loans from bank and bank
   holding company subsidiaries ...............       18,015          18,015
 Other liabilities ............................       84,693         103,313
 Shareholders' equity .........................    5,174,301       4,608,401
                                                  ----------      ----------
     Total liabilities and shareholders'
       equity .................................   $9,063,852      $7,800,914
                                                  ==========      ==========

The principal maturities of the parent company's long-term debt subsequent to
December 31, 1997 are $3,822 in 1998, $352,915 in 1999, none in 2000, $25,592
in 2001, $151,678 in 2002 and $2,218,812, thereafter.

The operating results of the parent company for the three years ended December
31 are shown below.


                                              1997           1996          1995
                                          --------       --------      --------
Income
- ------
Dividends from:
  Bank subsidiaries ...................   $658,800        $561,800      $257,700
  Nonbank subsidiaries ................     11,060             800        52,075
Interest from subsidiaries ............    184,476         104,823        89,278
Other interest income .................     15,320          16,877           571
Other income ..........................     34,012          55,243        49,272
                                          --------       ---------     ---------
     Total income .....................    903,668         739,543       448,896
Expense
- -------
Interest on short-term borrowed
  funds ...............................     39,566          30,491        29,394
Interest on long-term debt ............    169,192         105,075        79,632
Interest paid to subsidiaries .........     22,354          15,488         4,781
Other expense .........................     50,655          34,349        30,056
                                          --------       ---------     ---------
     Total expense ....................    281,767         185,403       143,863
Income before income taxes and
  equity in undistributed net
  income of subsidiaries ..............    621,901         554,140       305,033
Applicable income taxes
  (benefit) ...........................    (16,519)         (7,055)      (1,889)
                                          --------       ---------     ---------
Income before equity in
  undistributed net income of
  subsidiaries ........................    638,420         561,195       306,922
Equity in (excess dividends)
  undistributed net income of
  subsidiaries ........................    (45,614)        196,064       400,991
                                          --------       ---------     ---------
     Net income .......................   $592,806        $757,259      $707,913
                                          ========       =========     =========
 
                                       68
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements -- Concluded
- --------------------------------------------------------------------------------
$ in thousands

Note Q -- Wachovia Corporation (Parent Company Only) Information -- Concluded
The cash flows for the parent company for the three years ended December 31,
were as follows:


<TABLE>
<CAPTION>
                                            1997           1996            1995
                                          --------       --------        --------
<S>                                       <C>            <C>             <C>
Operating Activities
- --------------------
Net Income ............................   $592,806       $757,259        $707,913
Other, net ............................     23,830         (7,177)         14,320
Equity in excess dividends
   (undistributed net income) of
   subsidiaries .......................     45,614       (196,064)       (400,991)
                                          --------       --------        --------
   Net cash provided by
     operations .......................    662,250        554,018         321,242
Investing Activities
- --------------------
Net decrease (increase) in
   interest-bearing bank
   balances ...........................    315,194       (406,418)       (387,154)
Purchases of securities
   available-for-sale .................    (17,097)      (334,586)        (67,360)
Sale of securities
   available-for-sale .................    349,052         30,485          65,749
Net (increase) decrease in
   demand loans to nonbank
   subsidiaries .......................   (559,130)      (149,483)         47,708
Capital notes issued to bank
   subsidiaries .......................   (550,000)          ----        (250,000)
Capital notes repaid by bank
   subsidiaries .......................       ----            585          30,500
Net (increase) decrease in other
   assets .............................     (5,154)        26,771         (54,137)
Equity investment in
   subsidiaries .......................    (45,956)       (68,252)        (55,551)
                                          --------       --------        --------
     Net cash used by investing
       activities .....................   (513,091)      (900,898)       (670,245)
Financing Activities
- --------------------
Net increase in demand loans
   from subsidiaries ..................    355,340        629,616          60,558
Net increase in commercial
   paper ..............................    327,648        204,090          95,430
Proceeds from long-term debt ..........       ----        196,106         496,387
Decrease in other liabilities .........    (19,346)          (462)            (54)
Issuance of stock .....................     59,281         37,445          43,151
Dividend payments .....................   (327,303)      (304,733)       (281,466)
Common stock repurchased ..............   (537,855)      (415,162)        (65,032)
                                          --------       --------        --------
   Net cash (used) provided by
     financing activities .............   (142,235)       346,900         348,974
                                          --------       --------        --------
Increase (decrease) in cash ...........      6,924             20             (29)
Cash at beginning of year .............         44             24              53
                                          --------       --------        --------
Cash at end of year ...................   $  6,968       $     44        $     24
                                          ========       ========        ========
Noncash investing and financing
   activities:
   Common stock issued on
     conversion of long-term
     debt .............................   $     70       $  6,007        $  3,184
</TABLE>

On December 1, 1995, South Carolina National Corporation was merged into
Wachovia Corporation; the assets and liabilities merged into Wachovia
Corporation totaled $54,664 and $45,506, respectively.
 

- --------------------------------------------------------------------------------
 
                                       69
<PAGE>

Wachovia Corporation and Subsidiaries
- --------------------------------
 Consolidated Average Balances
- --------------------------------------------------------------------------------
thousands


<TABLE>
<CAPTION>
                                                                                   1997                         1996
                                                                                   Amount           %       Amount         %
<S>                                                                          <C>            <C>       <C>            <C>
Assets
Loans -- net of unearned income:
 Commercial ................................................................  $11,326,589       19.7   $10,480,829       18.9
 Tax-exempt ................................................................    1,743,227        3.0     2,126,486        3.8
                                                                             ------------      -----  ------------      -----
    Total commercial .......................................................   13,069,816       22.7    12,607,315       22.7
 Direct retail .............................................................    1,193,557        2.1     1,194,349        2.1
 Indirect retail ...........................................................    2,966,521        5.1     3,138,707        5.6
 Credit card ...............................................................    5,626,062        9.8     4,948,626        8.9
 Other revolving credit ....................................................      423,900         .7       417,953         .8
                                                                             ------------      -----  ------------      -----
    Total retail ...........................................................   10,210,040       17.7     9,699,635       17.4
 Construction ..............................................................    1,498,438        2.6     1,069,576        1.9
 Commercial mortgages ......................................................    6,067,194       10.5     5,452,795        9.8
 Residential mortgages .....................................................    7,422,225       12.9     6,796,978       12.2
                                                                             ------------      -----  ------------      -----
    Total real estate ......................................................   14,987,857       26.0    13,319,349       23.9
 Lease financing ...........................................................      955,055        1.7       655,485        1.2
 Foreign ...................................................................      493,110         .9       457,500         .8
                                                                             ------------      -----  ------------      -----
    Total loans ............................................................   39,715,878       69.0    36,739,284       66.0
Investment securities:
 Held-to-maturity:
  State and municipal ......................................................      221,196         .4       273,529         .5
  Other investments ........................................................    1,101,603        1.8     1,199,467        2.1
                                                                             ------------      -----  ------------      -----
    Total securities held-to-maturity ......................................    1,322,799        2.2     1,472,996        2.6
 Available-for-sale:
  Other investments (1) ....................................................    9,535,910       16.5    10,495,775       18.8
                                                                             ------------      -----  ------------      -----
    Total investment securities ............................................   10,858,709       18.7    11,968,771       21.4
Interest-bearing bank balances .............................................       88,801         .2       420,838         .8
Federal funds sold and securities purchased under resale agreements ........      397,213         .7       286,478         .5
Trading account assets .....................................................      960,244        1.7       921,764        1.7
                                                                             ------------      -----  ------------      -----
    Total interest-earning assets ..........................................   52,020,845       90.3    50,337,135       90.4
Cash and due from banks ....................................................    2,904,160        5.0     2,789,738        5.1
Premises and equipment .....................................................      803,362        1.4       785,438        1.4
Other assets ...............................................................    2,399,430        4.2     2,184,835        4.0
Allowance for loan losses ..................................................     (520,722)       (.9)     (512,943)       (.9)
                                                                             ------------     ------  ------------     ------
    Total assets ...........................................................  $57,607,075      100.0   $55,584,203      100.0
                                                                             ============     ======  ============     ======
Liabilities and Shareholders' Equity
Time deposits in domestic offices:
 Interest-bearing demand ...................................................  $ 4,108,606        7.1   $ 3,993,079        7.2
 Savings and money market savings ..........................................   10,594,764       18.4     9,440,738       17.0
 Savings certificates ......................................................   10,364,936       18.0    10,521,925       18.9
 Large denomination certificates ...........................................    2,929,042        5.1     2,612,410        4.7
                                                                             ------------     ------  ------------     ------
    Total time deposits in domestic offices ................................   27,997,348       48.6    26,568,152       47.8
Time deposits in foreign offices ...........................................    1,585,149        2.8     1,040,585        1.9
                                                                             ------------     ------  ------------     ------
    Total interest-bearing deposits ........................................   29,582,497       51.4    27,608,737       49.7
Federal funds purchased and securities sold under repurchase agreements.....    6,743,997       11.7     7,136,064       12.8
Commercial paper ...........................................................      781,345        1.4       595,806        1.1
Other short-term borrowed funds ............................................    1,461,781        2.5     1,286,160        2.3
                                                                             ------------     ------  ------------     ------
    Total short-term borrowed funds ........................................    8,987,123       15.6     9,018,030       16.2
Bank notes .................................................................    3,075,331        5.3     4,609,878        8.3
Other long-term debt .......................................................    3,046,492        5.3     2,082,894        3.7
                                                                             ------------     ------  ------------     ------
    Total long-term debt ...................................................    6,121,823       10.6     6,692,772       12.0
                                                                             ------------     ------  ------------     ------
    Total interest-bearing liabilities .....................................   44,691,443       77.6    43,319,539       77.9
Other deposits:
 Demand in domestic offices ................................................    6,921,083       12.0     6,476,977       11.7
 Demand in foreign offices .................................................          169         .0         1,563         .0
 Noninterest-bearing time in domestic offices ..............................       13,192         .0        12,362         .0
Other liabilities ..........................................................    1,447,863        2.5     1,315,939        2.4
Shareholders' equity .......................................................    4,533,325        7.9     4,457,823        8.0
                                                                             ------------     ------  ------------     ------
    Total liabilities and shareholders' equity .............................  $57,607,075      100.0   $55,584,203      100.0
                                                                             ============     ======  ============     ======
Total Deposits .............................................................  $36,516,941              $34,099,639
</TABLE>

(1) Includes unrealized gains (losses) of $65,846 in 1997, $93,556 in 1996,
$34,248 in 1995 and ($12,405) in 1994

                                        
                                       70
<PAGE>



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



<TABLE>
<CAPTION>
                                                                                                       Five-Year
     1995                      1994                      1993                      1992                 Compound
     Amount          %         Amount          %         Amount          %         Amount          %   Growth Rate
<S>             <C>       <C>             <C>       <C>             <C>       <C>             <C>       <C>
  $ 9,727,718       18.8    $ 7,923,773       17.1    $ 6,691,358       15.8    $ 6,315,629       16.1   12.4%
    2,067,016        4.0      2,066,908        4.4      1,993,493        4.7      2,118,900        5.4   (3.8)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
   11,794,734       22.8      9,990,681       21.5      8,684,851       20.5      8,434,529       21.5    9.2
    1,177,466        2.3      1,087,952        2.3        955,942        2.2        926,881        2.4    5.2
    2,973,026        5.8      2,862,342        6.2      2,593,024        6.1      2,326,705        5.9    5.0
    4,551,448        8.8      4,014,135        8.6      2,993,593        7.1      2,145,377        5.5   21.3
      398,693         .8        382,216         .8        370,403         .9        369,819         .9    2.8
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    9,100,633       17.7      8,346,645       17.9      6,912,962       16.3      5,768,782       14.7   12.1
      948,248        1.8        791,154        1.7        801,627        1.9        942,000        2.4    9.7
    4,902,241        9.5      4,529,213        9.7      4,131,072        9.7      4,030,680       10.3    8.5
    6,182,282       12.0      5,587,543       12.0      5,028,473       11.9      4,381,737       11.2   11.1
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
   12,032,771       23.3     10,907,910       23.4      9,961,172       23.5      9,354,417       23.9    9.9
      278,038         .5        180,022         .4        140,887         .3        124,415         .3   50.3
      304,277         .6        108,028         .2         76,212         .2         72,347         .2   46.8
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
   33,510,453       64.9     29,533,286       63.4     25,776,084       60.8     23,754,490       60.6   10.8


      423,747         .8        599,206        1.3        826,228        1.9        966,746        2.5  (25.6)
    3,735,893        7.1      3,371,132        7.1      9,146,254       21.5      7,557,743       19.2  (32.0)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    4,159,640        7.9      3,970,338        8.4      9,972,482       23.4      8,524,489       21.7  (31.1)
    7,851,827       15.2      7,255,003       15.6      1,020,590        2.4        761,192        1.9   65.8
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
   12,011,467       23.1     11,225,341       24.0     10,993,072       25.8      9,285,681       23.6    3.2
      119,277         .2         31,941         .1         92,927         .2        316,967         .8  (22.5)
      221,359         .4        303,177         .7        564,358        1.3        589,261        1.5   (7.6)
      916,140        1.8        689,417        1.5        721,892        1.7      1,079,314        2.7   (2.3)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
   46,778,696       90.4     41,783,162       89.7     38,148,333       89.8     35,025,713       89.2    8.2
    2,801,993        5.5      2,688,765        5.9      2,640,520        6.2      2,616,485        6.7    2.1
      722,418        1.4        663,773        1.4        613,822        1.4        585,401        1.5    6.5
    1,917,594        3.7      1,922,633        4.1      1,630,243        3.8      1,498,474        3.8    9.9
     (517,430)      (1.0)      (516,702)     ( 1.1)      (503,697)      (1.2)      (477,562)      (1.2)   1.8
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
  $51,703,271      100.0    $46,541,631      100.0    $42,529,221      100.0    $39,248,511      100.0    8.0
=============     ======  =============     ======  =============     ======  =============     ======


  $ 3,923,942        7.6    $ 4,047,307        8.7    $ 3,851,842        9.1    $ 3,362,915        8.6    4.1
    8,318,312       16.1      7,973,997       17.1      7,906,297       18.6      7,565,250       19.3    7.0
   10,435,857       20.3      8,419,653       18.0      8,372,243       19.6      8,799,194       22.4    3.3
    2,173,624        4.2      1,889,807        4.1      2,263,284        5.3      2,912,041        7.4     .1
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
   24,851,735       48.2     22,330,764       47.9     22,393,666       52.6     22,639,400       57.7    4.3
      749,511        1.4        516,157        1.1        466,571        1.1        423,069        1.1   30.2
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
   25,601,246       49.6     22,846,921       49.0     22,860,237       53.7     23,062,469       58.8    5.1
    6,263,319       12.1      6,146,656       13.2      5,015,727       11.8      4,017,740       10.2   10.9
      535,210        1.0        524,715        1.1        503,317        1.2        489,551        1.3    9.8
    2,061,418        4.0        697,743        1.5        981,020        2.3      1,390,607        3.5    1.0
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
    8,859,947       17.1      7,369,114       15.8      6,500,064       15.3      5,897,898       15.0    8.8
    4,174,561        8.1      3,629,703        7.8      1,535,750        3.6        272,688         .7   62.4
    1,520,122        2.9      1,524,081        3.3        994,090        2.3        210,530         .5   70.7
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
    5,694,683       11.0      5,153,784       11.1      2,529,840        5.9        483,218        1.2   66.2
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
   40,155,876       77.7     35,369,819       75.9     31,890,141       74.9     29,443,585       75.0    8.7

    6,214,100       12.0      6,215,419       13.4      6,117,579       14.4      5,587,641       14.3    4.4
        6,823         .0          5,380         .0          5,516         .0          5,759         .0  (50.6)
       12,537         .0         70,997         .2         75,976         .2         89,599         .2  (31.8)
    1,150,355        2.2      1,067,818        2.3        921,075        2.2      1,022,218        2.6    7.2
    4,163,580        8.1      3,812,198        8.2      3,518,934        8.3      3,099,709        7.9    7.9
- -------------     ------  -------------     ------  -------------     ------  -------------     ------
  $51,703,271      100.0    $46,541,631      100.0    $42,529,221      100.0    $39,248,511      100.0    8.0
=============     ======  =============     ======  =============     ======  =============     ======
  $31,834,706               $29,138,717               $29,059,308               $28,745,468               4.9
</TABLE>


                                        
                                        
 
                                       71
<PAGE>

Wachovia Corporation and Subsidiaries

- ------------------------
 Summary of Operations
- --------------------------------------------------------------------------------
thousands


<TABLE>
<CAPTION>
                                                                      1997                        1996
                                                                     Amount              %       Amount              %
<S>                                                             <C>               <C>         <C>               <C>
Interest Income .............................................     $ 4,262,385         80.9      $ 4,009,508         82.0
Interest Expense ............................................       2,168,818         41.2        2,085,771         42.7
                                                                -------------         ----    -------------         ----
Net Interest Income .........................................       2,093,567         39.7        1,923,737         39.3
Provision for loan losses ...................................         264,949          5.0          193,776          4.0
                                                                -------------         ----    -------------         ----
Net interest income after provision for loan losses .........       1,828,618         34.7        1,729,961         35.3
Other Income
Service charges on deposit accounts .........................         306,231          5.8          280,670          5.7
Fees for trust services .....................................         175,549          3.3          154,621          3.2
Credit card income ..........................................         162,234          3.1          143,382          2.9
Electronic banking ..........................................          64,640          1.2           56,226          1.2
Investment fee income .......................................          53,487          1.0           43,747           .9
Mortgage fee income .........................................          23,544           .4           21,371           .4
Trading account profits (losses) ............................          26,851           .5           22,654           .5
Student loan servicing ......................................            ----        ----              ----        ----
Other operating income ......................................         193,232          3.8          152,061          3.1
                                                                -------------        -----    -------------        -----
    Total other operating revenue ...........................       1,005,768         19.1          874,732         17.9
Gain on sale of mortgage servicing portfolio ................            ----        ----              ----        ----
Gain on sale of subsidiary ..................................            ----        ----              ----        ----
Investment securities gains (losses) ........................           1,454        ----             4,588           .1
                                                                -------------        -----    -------------        -----
    Total other income ......................................       1,007,222         19.1          879,320         18.0
Other Expense
Salaries ....................................................         742,106         14.1          655,065         13.4
Employee benefits ...........................................         163,051          3.1          141,867          2.9
                                                                -------------        -----    -------------        -----
    Total personnel expense .................................         905,157         17.2          796,932         16.3
Net occupancy expense .......................................         116,654          2.2          114,001          2.3
Equipment expense ...........................................         142,227          2.7          132,775          2.7
Personal computer impairment charge .........................          67,202          1.3             ----        ----
Merger-related charges ......................................         220,330          4.2             ----        ----
Other operating expense .....................................         515,151          9.8          465,265          9.5
                                                                -------------        -----    -------------        -----
    Total other expense .....................................       1,966,721         37.3        1,508,973         30.8
Income before income taxes ..................................         869,119         16.5        1,100,308         22.5
Applicable income taxes .....................................         276,313          5.2          343,049          7.0
                                                                -------------        -----    -------------        -----
Net Income ..................................................     $   592,806         11.3      $   757,259         15.5
                                                                =============        =====    =============        =====
Net income per common share:
 Basic ......................................................     $      2.99                   $      3.70
 Diluted ....................................................     $      2.94                   $      3.65
Cash dividends paid per common share (2) ....................     $      1.68                   $      1.52
Average shares outstanding:
 Basic ......................................................         198,290                       204,889
 Diluted ....................................................         201,901                       207,432
</TABLE>

(1) Percentages reflected above are based on total income (interest plus
other).
(2) Cash dividends per common share are those of Wachovia Corporation paid
prior to merger with Central Fidelity Banks, Inc.




                                       72
<PAGE>



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



<TABLE>
<CAPTION>
                                                                                                    Five-Year
     1995                    1994                    1993                      1992                 Compound
    Amount          %       Amount          %       Amount            %       Amount          %    Growth Rate
<S>           <C>       <C>           <C>       <C>             <C>       <C>           <C>       <C>
 $3,790,110       82.3   $3,025,654       81.9    $ 2,738,164       78.5   $2,803,880       80.7     8.7%
  2,011,155       43.7    1,369,006       37.1      1,128,709       32.4    1,252,659       36.1    11.6
- -----------       ----  -----------       ----  -------------       ----  -----------       ----
  1,778,955       38.6    1,656,648       44.8      1,609,455       46.1    1,551,221       44.6     6.2
    130,504        2.8       96,122        2.6        172,161        4.9      219,177        6.3     3.9
- -----------       ----  -----------       ----  -------------       ----  -----------       ----
  1,648,451       35.8    1,560,526       42.2      1,437,294       41.2    1,332,044       38.3     6.5

    244,671        5.2      231,646        6.3        237,328        6.8      219,881        6.3     6.8
    145,464        3.2      142,026        3.8        133,651        3.8      121,712        3.5     7.6
    127,153        2.7      126,886        3.4        104,922        3.0       83,104        2.4    14.3
     39,722         .9       28,347         .8         17,857         .5       15,290         .4    33.4
     27,656         .6       14,522         .4         17,153         .5       13,021         .4    32.7
     26,139         .6       33,997         .9         41,339        1.2       41,747        1.2   (10.8)
     24,235         .5        8,794         .2         20,063         .6       (5,199)       (.1)
       ----      ----          ----      ----           5,535         .2       33,250        1.0  (100.0)
    122,075        2.7      103,881        2.9         91,621        2.6       73,043        2.1    21.5
- -----------      -----  -----------      -----  -------------       ----  -----------      -----
    757,115       16.4      690,099       18.7        669,469       19.2      595,849       17.2    11.0
     79,025        1.7         ----      ----            ----      ----          ----      ----
       ----      ----          ----      ----           8,030         .2       19,486         .6  (100.0)
    (19,672)       (.4)     (21,972)       (.6)        74,256        2.1       54,151        1.5   (51.5)
- -----------      -----  -----------      -----  -------------      -----  -----------      -----
    816,468       17.7      668,127       18.1        751,755       21.5      669,486       19.3     8.5

    604,041       13.1      566,368       15.3        545,869       15.6      533,000       15.3     6.8
    129,749        2.8      125,144        3.4        139,754        4.0      112,179        3.2     7.8
- -----------      -----  -----------      -----  -------------      -----  -----------      -----
    733,790       15.9      691,512       18.7        685,623       19.6      645,179       18.5     7.0
    109,543        2.4      102,131        2.8        101,225        2.9      100,818        2.9     3.0
    127,268        2.8      124,321        3.4        119,340        3.4      116,993        3.4     4.0
       ----      ----          ----      ----            ----      ----          ----      ----
       ----      ----          ----      ----            ----      ----          ----      ----
    471,028       10.2      425,287       11.5        448,070       12.9      433,039       12.5     3.5
- -----------      -----  -----------      -----  -------------      -----  -----------      -----
  1,441,629       31.3    1,343,251       36.3      1,354,258       38.8    1,296,029       37.3     8.7
  1,023,290       22.2      885,402       24.0        834,791       23.9      705,501       20.3     4.3
    315,377        6.8      261,480        7.1        239,779        6.9      193,760        5.6     7.4
- -----------      -----  -----------      -----  -------------      -----  -----------      -----
 $  707,913       15.4   $  623,922       16.9    $   595,012       17.0   $  511,741       14.7     3.0
===========      =====  ===========      =====  =============      =====  ===========      =====

 $     3.40              $     3.00               $      2.84              $     2.51                3.6
 $     3.36              $     2.96               $      2.80              $     2.46                3.6
 $     1.38              $     1.23               $      1.11              $     1.00               10.9
    208,230                 208,117                   208,880                 203,803                (.5)
    210,600                 210,651                   212,584                 208,759                (.7)
</TABLE>


                                       73
<PAGE>

Wachovia Corporation and Subsidiaries
- ------------------------------------------
 Net Interest Income -- Taxable Equivalent
- --------------------------------------------------------------------------------
thousands


<TABLE>
<CAPTION>
                                                                                  1997                             1996
                                                                                  Amount              %     Amount            %
<S>                                                                           <C>             <C>       <C>             <C>
Interest Income
Loans:
 Commercial .................................................................   $ 829,406         19.2    $   747,463       18.3
 Tax-exempt .................................................................     155,689          3.6        190,285        4.7
                                                                              -----------        -----  -------------      -----
    Total commercial ........................................................     985,095         22.8        937,748       23.0
 Direct retail ..............................................................     107,326          2.5        106,634        2.6
 Indirect retail ............................................................     254,001          5.9        266,435        6.5
 Credit card ................................................................     727,114         16.8        595,208       14.6
 Other revolving credit .....................................................      52,007          1.2         51,026        1.2
                                                                              -----------        -----  -------------      -----
    Total retail ............................................................  1,140,448          26.4      1,019,303       24.9
 Construction ...............................................................    140,780           3.3         99,470        2.4
 Commercial mortgages .......................................................    505,876          11.7        452,576       11.1
 Residential mortgages ......................................................    592,907          13.7        552,944       13.5
                                                                              -----------        -----  -------------      -----
    Total real estate .......................................................  1,239,563          28.7      1,104,990       27.0
 Lease financing ............................................................     92,721           2.1         61,717        1.5
 Foreign ....................................................................     34,164            .8         32,098         .8
                                                                              -----------        -----  -------------      -----
    Total loans .............................................................  3,491,991          80.8      3,155,856       77.2
Investment securities:
 Held-to-maturity:
   State and municipal ......................................................     26,259            .6         33,547         .8
   Other investments ........................................................     87,631           2.0         96,509        2.4
                                                                              -----------        -----  -------------      -----
    Total securities held-to-maturity .......................................    113,890           2.6        130,056        3.2
 Available-for-sale:
   Other investments ........................................................    635,195          14.7        700,202       17.1
                                                                              -----------        -----  -------------      -----
    Total investment securities .............................................    749,085          17.3        830,258       20.3
Interest-bearing bank balances ..............................................      5,230            .1         33,284         .8
Federal funds sold and securities purchased under resale agreements .........     22,319            .5         15,411         .4
Trading account assets ......................................................     51,654           1.3         51,740        1.3
                                                                              -----------        -----  -------------      -----
   Total interest income ....................................................  4,320,279         100.0      4,086,549      100.0
Interest Expense
Interest-bearing demand .....................................................     64,249           1.5         59,761        1.5
Savings and money market savings ............................................    405,444           9.4        336,596        8.2
Savings certificates ........................................................    582,145          13.4        598,869       14.6
Large denomination certificates .............................................    164,391           3.8        153,571        3.8
                                                                              -----------        -----  -------------      -----
    Total time deposits in domestic offices .................................  1,216,229          28.1      1,148,797       28.1
Time deposits in foreign offices ............................................     87,320           2.0         54,942        1.3
                                                                              -----------        -----  -------------      -----
    Total time deposits .....................................................  1,303,549          30.1      1,203,739       29.4
Federal funds purchased and securities sold under repurchase agreements .....    357,190           8.3        382,976        9.4
Commercial paper ............................................................     39,566            .9         29,054         .7
Other short-term borrowed funds .............................................     81,406           1.9         70,206        1.7
                                                                              -----------        -----  -------------      -----
    Total short-term borrowed funds .........................................    478,162          11.1        482,236       11.8
Bank notes ..................................................................    188,710           4.4        264,486        6.5
Other long-term debt ........................................................    198,397           4.6        135,310        3.3
                                                                              -----------        -----  -------------      -----
    Total long-term debt ....................................................    387,107           9.0        399,796        9.8
                                                                              -----------        -----  -------------      -----
    Total interest expense ..................................................  2,168,818          50.2      2,085,771       51.0
                                                                              -----------        -----  -------------      -----
Net Interest Income ......................................................... $2,151,461          49.8    $ 2,000,778       49.0
                                                                              ===========        =====  =============      =====
Percentage of interest-earning assets:
 Interest income ............................................................      8.32%                         8.13%
 Interest expense ...........................................................      4.18                          4.15
                                                                              -----------               -------------
    Net interest income .....................................................      4.14%                         3.98%
                                                                              ===========               =============
Taxable equivalent adjustment included in interest income:
 Loans ...................................................................... $  36,695                   $    46,158
 Investment securities ......................................................    19,862                        28,577
 Trading account assets .....................................................     1,337                         2,306
                                                                              -----------               -------------
    Total (2) ............................................................... $  57,894                   $    77,041
                                                                              ===========               =============
</TABLE>

(1) Percentages reflected above are based on total interest income.
(2) The taxable equivalent adjustment for 1997, 1996, 1995, 1994 and 1993
    reflects the federal income tax rate of 35% and state tax rates, as
    applicable, reduced by the nondeductible portion of interest expense; the
    taxable equivalent adjustment for 1992 reflects the federal income tax
    rate of 34%.


                                       74
<PAGE>



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



<TABLE>
<CAPTION>
                                                                                                         Five-Year
     1995                      1994                      1993                     1992                    Compound
    Amount            %       Amount            %       Amount            %       Amount            %    Growth Rate
<S>             <C>       <C>             <C>       <C>             <C>       <C>             <C>       <C>
  $   728,263       18.7    $   486,566       15.6    $   362,764       12.7    $   384,266       13.3   16.6%
      203,551        5.2        186,360        5.9        181,785        6.4        185,892        6.4  ( 3.5)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      931,814       23.9        672,926       21.5        544,549       19.1        570,158       19.7   11.6
      103,522        2.7         86,093        2.7         80,775        2.8        100,424        3.5    1.3
      245,936        6.3        223,830        7.1        220,751        7.8        224,607        7.8    2.5
      566,391       14.5        453,117       14.6        359,334       12.6        313,955       10.9   18.3
       50,544        1.3         44,904        1.4         42,392        1.5         44,711        1.5    3.1
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      966,393       24.8        807,944       25.8        703,252       24.7        683,697       23.7   10.8
       93,152        2.4         70,261        2.2         58,712        2.1         70,729        2.4   14.8
      423,149       10.9        352,563       11.2        308,194       10.8        324,085       11.2    9.3
      505,995       13.0        434,177       13.9        410,837       14.5        398,592       13.9    8.3
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    1,022,296       26.3        857,001       27.3        777,743       27.4        793,406       27.5    9.3
       24,173         .6         14,090         .4         12,540         .4         12,423         .4   49.5
       22,610         .6          6,162         .2          3,318         .1          3,760         .1   55.5
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    2,967,286       76.2      2,358,123       75.2      2,041,402       71.7      2,063,444       71.4   11.1


       50,192        1.3         75,069        2.4         97,057        3.4        113,159        3.9  (25.3)
      271,292        7.0        234,557        7.5        596,239       21.0        562,245       19.4  (31.0)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      321,484        8.3        309,626        9.9        693,296       24.4        675,404       23.3  (30.0)

      526,287       13.5        416,408       13.3         60,408        2.1         57,284        2.0   61.8
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      847,771       21.8        726,034       23.2        753,704       26.5        732,688       25.3     .4
        9,377         .2          1,322         .0          2,980         .1         13,444         .5  (17.2)
       13,279         .3         13,262         .4         18,675         .7         21,326         .7     .9
       60,416        1.5         36,407        1.2         28,481        1.0         60,510        2.1  ( 3.1)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    3,898,129      100.0      3,135,148      100.0      2,845,242      100.0      2,891,412      100.0    8.4

       74,179        1.9         70,890        2.3         76,099        2.7         89,164        3.0  ( 6.3)
      304,294        7.8        221,317        7.1        209,608        7.4        252,399        8.7    9.9
      596,122       15.2        383,670       12.2        384,360       13.5        479,400       16.6    4.0
      126,708        3.3         84,669        2.7        112,188        3.9        166,611        5.8  (  .3)
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    1,101,303       28.2        760,546       24.3        782,255       27.5        987,574       34.1    4.3
       41,876        1.1         22,318         .7         14,503         .5         15,646         .5   41.0
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    1,143,179       29.3        782,864       25.0        796,758       28.0      1,003,220       34.6    5.4
      374,158        9.6        268,155        8.6        159,265        5.7        145,448        5.1   19.7
       29,324         .8         20,587         .7         15,103         .5         17,199         .6   18.1
      124,283        3.2         29,559         .9         31,827        1.1         58,744        2.0    6.7
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      527,765       13.6        318,301       10.2        206,195        7.3        221,391        7.7   16.6
      258,885        6.6        203,777        6.5         79,734        2.8         13,183         .5   70.3
       81,326        2.1         64,064        2.0         46,022        1.6         14,865         .5   67.9
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
      340,211        8.7        267,841        8.5        125,756        4.4         28,048        1.0   69.0
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
    2,011,155       51.6      1,369,006       43.7      1,128,709       39.7      1,252,659       43.3   11.6
- -------------      -----  -------------      -----  -------------      -----  -------------      -----
  $ 1,886,974       48.4    $ 1,766,142       56.3    $ 1,716,533       60.3    $ 1,638,753       56.7    5.6
=============      =====  =============      =====  =============      =====  =============      =====

         8.35%                     7.50%                     7.46%                     8.26%
         4.31                      3.28                      2.96                      3.58
- -------------             -------------             -------------             -------------
         4.04%                     4.22%                     4.50%                     4.68%
=============             =============             =============             =============

  $    55,068               $    52,918               $    53,899               $    49,073
       46,817                    52,268                    52,426                    40,368
        4,594                     2,871                     2,235                       719
- -------------             -------------             -------------             -------------
  $   106,479               $   108,057               $   108,560               $    90,160
=============             =============             =============             =============
</TABLE>



                                       75
<PAGE>

Wachovia Corporation and Subsidiaries
- ---------------------
 Statistical Summary
- --------------------------------------------------------------------------------



<TABLE>
<CAPTION>
                                                                 1997       1996       1995       1994       1993       1992
<S>                                                          <C>        <C>        <C>        <C>        <C>        <C>
Average Yields Earned (taxable equivalent)
Loans:
 Commercial ................................................     7.32%      7.13%      7.49%      6.14%      5.42%      6.08%
 Tax-exempt ................................................     8.93       8.95       9.85       9.02       9.12       8.77
   Total commercial ........................................     7.54       7.44       7.90       6.74       6.27       6.76
 Direct retail .............................................     8.99       8.93       8.79       7.91       8.45      10.83
 Indirect retail ...........................................     8.56       8.49       8.27       7.82       8.51       9.65
 Credit card ...............................................    12.92      12.03      12.44      11.29      12.00      14.63
 Other revolving credit ....................................    12.27      12.21      12.68      11.75      11.44      12.09
   Total retail ............................................    11.17      10.51      10.62       9.68      10.17      11.85
 Construction ..............................................     9.40       9.30       9.82       8.88       7.32       7.51
 Commercial mortgages ......................................     8.34       8.30       8.63       7.78       7.46       8.04
 Residential mortgages .....................................     7.99       8.14       8.18       7.77       8.17       9.10
   Total real estate .......................................     8.27       8.30       8.50       7.86       7.81       8.48
 Lease financing ...........................................     9.71       9.42       8.69       7.83       8.90       9.99
 Foreign ...................................................     6.93       7.02       7.43       5.70       4.35       5.20
   Total loans .............................................     8.79       8.59       8.85       7.98       7.92       8.69
Held-to-maturity:
 State and municipal .......................................    11.87      12.26      11.84      12.53      11.75      11.71
 Other investments .........................................     7.95       8.05       7.26       6.96       6.52       7.44
   Total securities held-to-maturity .......................     8.61       8.83       7.73       7.80       6.95       7.92
Available-for-sale:
 Other investments .........................................     6.71       6.73       6.73       5.73       5.92       7.53
   Total investment securities .............................     6.94       6.99       7.08       6.46       6.86       7.89
Interest-bearing bank balances .............................     5.89       7.91       7.86       4.14       3.21       4.24
Federal funds sold and securities purchased under resale
 agreements ................................................     5.62       5.38       6.00       4.37       3.31       3.62
Trading account assets .....................................     5.38       5.61       6.59       5.28       3.95       5.61
   Total interest income ...................................     8.32       8.13       8.34       7.50       7.46       8.26
Average Rates Paid
Interest-bearing demand ....................................     1.56%      1.50%      1.89%      1.75%      1.98%      2.65%
Savings and money market savings ...........................     3.83       3.57       3.66       2.78       2.65       3.34
Savings certificates .......................................     5.62       5.69       5.71       4.56       4.59       5.45
Large denomination certificates ............................     5.61       5.88       5.83       4.48       4.96       5.72
   Total time deposits in domestic offices .................     4.34       4.32       4.43       3.41       3.49       4.36
Time deposits in foreign offices ...........................     5.51       5.28       5.59       4.32       3.11       3.70
   Total time deposits .....................................     4.41       4.36       4.47       3.43       3.49       4.35
Federal funds purchased and securities sold under repurchase
 agreements ................................................     5.30       5.37       5.97       4.36       3.18       3.62
Commercial paper ...........................................     5.06       4.88       5.48       3.92       3.00       3.51
Other short-term borrowed funds ............................     5.57       5.46       6.03       4.24       3.24       4.22
   Total short-term borrowed funds .........................     5.32       5.35       5.96       4.32       3.17       3.75
Bank notes .................................................     6.14       5.74       6.20       5.61       5.19       4.83
Other long-term debt .......................................     6.51       6.50       5.35       4.20       4.63       7.06
   Total long-term debt ....................................     6.32       5.97       5.97       5.20       4.97       5.80
   Total interest bearing liabilities ......................     4.85       4.81       5.01       3.87       3.54       4.25
Interest rate spread .......................................     3.47       3.32       3.33       3.63       3.92       4.01
Net yield on interest-earning assets .......................     4.14       3.98       4.04       4.23       4.50       4.68
Ratios (averages)
Shareholders' equity to:
 Total assets ..............................................     7.87%      8.02%      8.05%      8.19%      8.27%      7.90%
 Net loans .................................................    11.57      12.31      12.62      13.14      13.92      13.32
 Deposits ..................................................    12.41      13.07      13.08      13.08      12.11      10.78
 Equity and long-term debt .................................    42.54      39.98      42.24      42.52      58.17      86.52
Return on assets ...........................................     1.03       1.36       1.37       1.34       1.40       1.30
Return on shareholders' equity .............................    13.08      16.99      17.00      16.37      16.91      16.51
Return on deposits .........................................     1.62       2.22       2.22       2.14       2.05       1.78
Dividends paid as a percentage of net income ...............    55.21      40.37      39.91      40.77      38.73      38.98
</TABLE>

 
                                       76
<PAGE>

Wachovia Corporation and Subsidiaries
- ----------------------
 Year-End Information
- --------------------------------------------------------------------------------
 


                                                             1997         1996
Condensed Balance Sheet (millions)
Cash and due from banks ..............................   $  4,222     $  3,674
Interest-bearing bank balances .......................        133           78
Federal funds sold and securities
 purchased under resale agreements ...................      1,589          276
Trading account assets ...............................        999        1,190
Investment securities
 Available-for-sale ..................................      8,960        9,825
 Held-to-maturity ....................................      1,458        1,352
Loans and net leases .................................     44,210       38,033
Less unearned income on loans ........................         16           26
                                                         --------     --------
  Total loans ........................................     44,194       38,007
Less allowance for loan losses .......................        544          519
                                                         --------     --------
  Net loans ..........................................     43,650       37,488
Premises and equipment ...............................        810          794
Other assets .........................................      3,576        2,552
                                                         --------     --------
  Total assets .......................................   $ 65,397     $ 57,229
                                                         ========     ========
Deposits in domestic offices .........................   $ 38,151     $ 34,137
Deposits in foreign offices ..........................      4,503        1,185
                                                         --------     --------
  Total deposits .....................................     42,654       35,322
Federal funds purchased and securities
 sold under repurchase agreements ....................      8,323        7,206
Commercial paper .....................................      1,034          707
Other short-term borrowed funds ......................        753        1,039
Bank notes ...........................................      2,940        4,308
Other long-term debt .................................      2,994        2,717
Other liabilities ....................................      1,525        1,322
Shareholders' equity .................................      5,174        4,608
                                                         --------     --------
  Total liabilities and shareholders' equity .........   $ 65,397     $ 57,229
                                                         ========     ========
Loan Portfolio (millions)
Domestic borrowers:
 Commercial ..........................................   $ 13,528     $ 10,341
 Tax-exempt ..........................................      1,607        2,016
 Direct retail .......................................      1,250        1,218
 Indirect retail .....................................      3,028        3,082
 Credit card .........................................      5,919        5,596
 Other revolving credit ..............................        460          424
 Construction ........................................      1,780        1,247
 Commercial mortgages ................................      6,790        5,684
 Residential mortgages ...............................      8,099        7,132
 Lease financing, net ................................      1,094          831
                                                         --------     --------
  Total ..............................................     43,555       37,571
 Foreign .............................................        639          436
                                                         --------     --------
  Total loans ........................................   $ 44,194     $ 38,007
                                                         ========     ========
Loan Portfolio (percentages)
Commercial ...........................................        34.2         32.5
Credit card ..........................................        13.4         14.7
Other revolving credit ...............................         1.0          1.1
Other retail .........................................         9.7         11.3
Real estate ..........................................        37.7         37.0
Lease financing ......................................         2.5          2.2
Foreign ..............................................         1.5          1.2
                                                         ---------    ---------
  Total ..............................................       100.0        100.0
                                                         =========    =========


<TABLE>
<CAPTION>
                                                             1995         1994         1993         1992
<S>                                                    <C>          <C>          <C>          <C>
Condensed Balance Sheet (millions)
Cash and due from banks ..............................   $  3,033     $  2,953     $  2,839     $  2,925
Interest-bearing bank balances .......................        526            7           13          224
Federal funds sold and securities
 purchased under resale agreements ...................        302          399          884          701
Trading account assets ...............................      1,115          891          791          897
Investment securities
 Available-for-sale ..................................     11,034        7,018        4,094           43
 Held-to-maturity ....................................      1,620        4,185        7,879       10,346
Loans and net leases .................................     35,617       31,692       27,776       25,075
Less unearned income on loans ........................         32           28           22           25
                                                         --------     --------     --------     --------
  Total loans ........................................     35,585       31,664       27,754       25,050
Less allowance for loan losses .......................        519          516          510          482
                                                         --------     --------     --------     --------
  Net loans ..........................................     35,066       31,148       27,244       24,568
Premises and equipment ...............................        781          690          650          591
Other assets .........................................      2,315        1,951        1,794        1,783
                                                         --------     --------     --------     --------
  Total assets .......................................   $ 55,792     $ 49,242     $ 46,188     $ 42,078
                                                         ========     ========     ========     ========
Deposits in domestic offices .........................   $ 33,594     $ 29,380     $ 29,201     $ 29,528
Deposits in foreign offices ..........................        761          916          807          519
                                                         --------     --------     --------     --------
  Total deposits .....................................     34,355       30,296       30,008       30,047
Federal funds purchased and securities
 sold under repurchase agreements ....................      6,892        6,939        6,198        4,887
Commercial paper .....................................        535          432          606          405
Other short-term borrowed funds ......................      1,776        1,044        1,101          859
Bank notes ...........................................      4,691        4,751        2,782          758
Other long-term debt .................................      1,493          997          751          607
Other liabilities ....................................      1,449          873          998        1,136
Shareholders' equity .................................      4,601        3,910        3,744        3,379
                                                         --------     --------     --------     --------
  Total liabilities and shareholders' equity .........   $ 55,792     $ 49,242     $ 46,188     $ 42,078
                                                         ========     ========     ========     ========
Loan Portfolio (millions)
Domestic borrowers:
 Commercial ..........................................   $ 10,365     $  8,915     $  7,250     $  6,802
 Tax-exempt ..........................................      2,328        1,907        2,055        2,071
 Direct retail .......................................      1,197        1,128        1,008          926
 Indirect retail .....................................      3,118        2,813        2,804        2,452
 Credit card .........................................      4,610        4,522        3,586        2,605
 Other revolving credit ..............................        417          398          382          376
 Construction ........................................      1,008          829          747          768
 Commercial mortgages ................................      5,113        4,673        4,242        4,086
 Residential mortgages ...............................      6,537        6,028        5,444        4,760
 Lease financing, net ................................        502          197          163          131
                                                         --------     --------     --------     --------
  Total ..............................................     35,195       31,410       27,681       24,977
 Foreign .............................................        390          254           73           73
                                                         --------     --------     --------     --------
  Total loans ........................................   $ 35,585     $ 31,664     $ 27,754     $ 25,050
                                                         ========     ========     ========     ========
Loan Portfolio (percentages)
Commercial ...........................................        35.7         34.2         33.5         35.4
Credit card ..........................................        12.9         14.3         12.9         10.4
Other revolving credit ...............................         1.2          1.3          1.4          1.5
Other retail .........................................        12.1         12.4         13.7         13.5
Real estate ..........................................        35.6         36.4         37.6         38.4
Lease financing ......................................         1.4           .6           .6           .5
Foreign ..............................................         1.1           .8           .3           .3
                                                         ---------    ---------    ---------    ---------
  Total ..............................................       100.0        100.0        100.0        100.0
                                                         =========    =========    =========    =========
</TABLE>

 
                                       77
<PAGE>

Stock Data

The following charts present high and low trading ranges for the corporation's
common stock, price to earnings ratios and data on cash dividends per share and
cash dividend payouts for the most recent six years. Stock price trading ranges
and price to earnings ratios for the most recent eight quarters also are
provided.

The Five-Year Total Return chart compares Wachovia, the S&P 500 Index and the
Keefe, Bruyette & Woods (KBW) 50 Total Return Index in stock price appreciation
and dividends, assuming quarterly reinvestment, from the base period December
31, 1992 through year-end 1997. The KBW 50 Index is a market capitalization
weighted measure of total return for 50 of the largest U.S. banking companies
including all money center and most regional banks.

Wachovia's common stock is listed on the New York Stock Exchange under the
trading symbol WB. The corporation is a member of the Standard & Poor's 500
Index of stocks and the S&P 500 Major Regional Banks Industry Group.


COMMON STOCK PRICE RANGE* NYSE SYMBOL: WB

(Graph appears below)

                     High         Low
1992                 34.75        28.25
1993                 40.50        31.68
1994                 35.38        30.13
1995                 48.25        32.00
1996                 60.25        39.63
1997                 83.94        53.50

* Prices represent those of Wachovia Corporation
  prior to merger with Central Fidelity Banks, Inc.



COMMON STOCK PRICE/EARNINGS RATIOS*
(Graph appears below)

                    High          Low
1992                14.0          11.4
1993                14.4          11.3
1994                11.3           9.7
1995                13.8           9.1
1996                15.8          10.4
1997                28.6          18.2

* Amounts based on high and low common stock prices for each year
and annual net income per diluted share as originally reported by
Wachovia Corporation. The 1997 amounts were based on net income
reported by the pooled companies.


CASH DIVIDENDS PER SHARE*
Five Year Compound Growth Rate = 10.9%

(Graph appears below)


1992              1.00
1993              1.11
1994              1.23
1995              1.38
1996              1.52
1997              1.68

* Dividends per share represent those paid by Wachovia Corporation
prior to merger with Central Fidelity Banks, Inc.


CASH DIVIDEND PAYOUT*
          (MILLIONS)

(Graph appears below)


1992              39.0%
1993              38.7%
1994              40.8%
1995              39.9%
1996              40.4%
1997              55.2%

* Dividends include amounts paid by pooled companies.

% Payout ratio (total dividends as a percentage
  of net income)


- -----------------------------------------
 Common Stock Data -- Per Share Table 19
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                          1997          1996          1995          1994          1993          1992
                                        ------          ----          ----          ----          ----          ----
<S>                                  <C>           <C>           <C>           <C>           <C>           <C>
Market value: *
 End of year .....................    $  81.13      $  56.50      $  45.75      $  32.25      $  33.50      $  34.12
 High ............................       83.94         60.25         48.25         35.38         40.50         34.75
 Low .............................       53.50         39.63         32.00         30.13         31.88         28.25
Book value ** ....................       25.13         22.90         22.08         18.79         17.98         16.25
Dividend * .......................        1.68          1.52          1.38          1.23          1.11          1.00
Price/earnings ratio *** .........      27.6  x       14.8  x       13.1  x       10.3  x       11.9  x       13.8  x
</TABLE>

*   Information for years before 1997 represents that of Wachovia
    Corporation prior to merger with Central Fidelity Banks, Inc.
**  Book value per share has been restated to reflect the merger with Central
    Fidelity Banks, Inc., as a pooling-of-interests.
*** Price earnings ratio is based on end-of-year stock price and net income per
    diluted share. Information for years before 1997 represents that of Wachovia
    Corporation prior to merger with Central Fidelity Banks, Inc. Excluding the
    after-tax impact of nonrecurring charges, the 1997 price earnings ratio was
    20.5x.


                                       78
<PAGE>

QUARTERLY COMMON STOCK PRICE RANGE*

(Graph appears below)

                    Low            High
  1996
1st Quarter         41.25          48.38
2nd Quarter         40.88          46.25
3rd Quarter         39.63          49.88
4th Quarter         48.75          60.25
  1997
1st Quarter         54.50          64.63
2nd Quarter         53.50          66.88
3rd Quarter         58.19          72.38
4th Quarter         71.06          83.94


* Prices represent those of Wachovia Corporation
  prior to merger with Central Fidelity Banks, Inc.



QUARTERLY COMMON STOCK PRICE/EARNINGS RATIOS*

(Graph appears below)

                    Low            High
  1996
1st Quarter         11.6           13.6
2nd Quarter         11.5           13.1
3rd Quarter         10.9           13.7
4th Quarter         12.8           15.8
  1997
1st Quarter         13.9           16.4
2nd Quarter         13.3           16.7
3rd Quarter         14.3           17.8
4th Quarter         23.2           27.4


* Amounts based on high and low common stock prices for each period
  and net income per diluted share for the 12 months ended on the last
  day of each period as originally reported by Wachovia Corporation prior
  to merger with Central Fidelity Banks, Inc. The 1997 fourth quarter amounts
  were based on net income reported by the pooled companies.





FIVE-YEAR TOTAL RETURN*

(Graph appears below)

                    Wachovia          S&P 500         KBW 50 Index
1992                100%              100%            100%
1993                101.28            105.54          110.08
1994                101.23            100.16          111.53
1995                148.93            160.41          153.44
1996                190.05            226.91          188.67
1997                280.10            331.73          251.62



* Base period 12/31/92 = 100. Dividends reinvested. Data for the
  KBW 50 Index is weighted by market capitalization.




                                       79
<PAGE>

Historical Comparative Data

The following charts present six-year comparative data for Wachovia Corporation
and the median of the 25 largest U.S. bank holding companies based on assets as
of each year-end. The median is representative of the typical bank holding
company within the comparison group.

All historical data is as originally reported, not restated for pooling-
of-interests mergers or acquisitions. Wachovia's results for 1997 were impacted
by nonrecurring charges taken in the fourth quarter.

Results on an operating basis are footnoted in the relevant charts below.

Return on Assets
      (Average)

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               1.36                 .90
1993               1.46                1.20
1994               1.46                1.21
1995               1.45                1.21
1996               1.43                1.29
1997               1.03*               1.26

* Excluding nonrecurring items, the return was 1.39%.



Return on Common Equity
              (Average)

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               16.69               14.18
1993               17.13               16.94
1994               17.41               16.10
1995               17.67               16.77
1996               17.62               17.02
1997               13.08*              18.53

* Excluding nonrecurring items, the return was 17.65%.



Common Equity to Assets
              (Average)

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               8.16                6.16
1993               8.54                6.57
1994               8.36                6.86
1995               8.22                7.00
1996               8.09                7.47
1997               7.87                7.36





Net Interest Income* as a Percentage
           of Average Earning Assets

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               4.75                4.44
1993               4.64                4.48
1994               4.34                4.34
1995               4.16                4.45
1996               4.02                4.36
1997               4.14                4.24

* Taxable Equivalent




Noninterest Expense as a Percentage
        of Total Adjusted Revenues*

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               58.61                 64.85
1993               57.05                 62.54
1994               54.15                 61.88
1995               54.23                 61.72
1996               52.21                 60.91
1997               62.29**               60.88

*  Excluding sales of securities transactions, mortgage
   servicing portfolio and subsidiary.

** Excluding nonrecurring items, the ratio was 53.19%.




Net Loan Losses to Average Loans

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992                .48               1.25
1993                .31                .75
1994                .29                .39
1995                .37                .44
1996                .49                .53
1997                .67                .63



Nonperforming Assets to Year-End Loans
               and Foreclosed Property

(Graph appears below)
                   Wachovia        25 Largest U.S. Banks (Median)
1992               1.25               3.09
1993                .67               1.90
1994                .39               1.03
1995                .24                .80
1996                .25                .76
1997                .29                .62




                                       80


Supervision and Regulation

Wachovia Corporation is a registered bank holding company under the Bank
Holding Company Act of 1956, as amended, (BHC Act) and is subject to the
supervision of, and regulation by, the Board of Governors of the Federal
Reserve System (FRB). State banking commissions also serve in a supervisory and
regulatory capacity with respect to bank holding company activities. Wachovia
Corporation is also a savings and loan holding company registered under the
Home Owners' Loan Act of 1933 (HOLA), as amended by the Financial Institutions
Reform, Recovery and Enforcement Act of 1989 (FIRREA), and is subject to the
examination, supervision and reporting requirements of the Office of Thrift
Supervision (OTS).

As federally insured national banks, Wachovia Bank, N.A., The First National
Bank of Atlanta, Jefferson National Bank and Central Fidelity National Bank,
are subject to the regulation, supervision and reporting requirements of the
Office of the Comptroller of the Currency (OCC) and the Federal Deposit
Insurance Corporation (FDIC). 1st United Bank is an FDIC insured, state
chartered bank in Florida, and is subject to the regulation, supervision and
reporting requirements of the FDIC, as well as the Florida Department of
Banking and Finance (FDBF). The Corporation's banking subsidiaries are directly
affected by the actions of the FRB in managing the money supply and credit
availability in the economy.

The Corporation's nonbanking subsidiaries are subject to a variety of state and
federal laws. For example, the Corporation's discount brokerage and investment
advisory subsidiary is subject to supervision and regulation by the Securities
and Exchange Commission (SEC), the National Association of Securities Dealers,
Inc., state securities regulators and the various exchanges through which it
conducts business. The Corporation's insurance subsidiaries are subject to the
insurance laws of the states in which they are active. All nonbanking
subsidiaries are supervised by the FRB.

Federal law regulates transactions among Wachovia Corporation and its
affiliates, including the amount of banking affiliates' loans to or investments
in nonbank affiliates and the amount of advances to third parties
collateralized by securities of an affiliate. In addition, various requirements
and restrictions under federal and state laws regulate the operations of the
Corporation's banking affiliates, requiring the maintenance of reserves against
deposits, limiting the nature of loans and interest that may be charged
thereon, restricting investments and other activities.

Under FRB policy, the Corporation is expected to act as a source of financial
strength to, and commit resources to support, each of its subsidiary banks. In
addition, FIRREA provides that a depository institution insured by the FDIC can
be held liable by the FDIC for any loss incurred or reasonably expected to be
incurred in connection with the default of a commonly controlled FDIC insured
depository institution. Under the Federal Deposit Insurance Corporation
Improvement Act of 1991 (FDICIA), federal banking regulators are required to
take prompt corrective action in respect of depository institutions that do not
meet minimum capital requirements. FDICIA imposes substantial examination,
audit and reporting requirements on insured depository institutions. The
regulation also requires that risk-based capital standards be revised to
incorporate interest rate risk, market risk, concentration of credit risk and
the risks of nontraditional activities.

The Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994 (the
Act) enabled nationwide interstate banking through bank subsidiaries and
interstate bank mergers. Effective September 29, 1995, the bill allowed
adequately capitalized and managed bank holding companies to acquire control of
a bank in any state subject to concentration limits. Beginning June 1, 1997,
banks are permitted to merge with one another across state lines. The
legislation preserves state laws which require that a bank must be in existence
for a minimum period of five years or less before being acquired. The
legislation has relevance for the banking industry due to increased competition
from institutions consolidating through mergers and moving into new markets by
branching across state lines.

During January 1997, the Corporation's Board of Directors approved a plan of
merger whereby Wachovia Bank of Georgia and Wachovia Bank of South Carolina
would be merged with and into Wachovia Bank of North Carolina, which, as the
survivor, would change its name to Wachovia Bank, N.A. The merger took place on
June 1, 1997 pursuant to the authority of the Act. The merger builds on the
many efficiencies already achieved through standardization of operations and
delivery systems and results in additional cost savings from consolidated
financial reporting and reduced regulatory fees.

There continue to be a number of legislative and regulatory proposals that
would have an impact on the operation of bank holding companies and their
banks. While the potential effects of legislation currently under consideration
cannot be measured with any degree of certainty, the Corporation is unaware of
any pending legislative reforms or regulatory activities which would materially
affect its financial position or operating results in the foreseeable future.


                                       81
<PAGE>

Directors and Officers


Directors of Wachovia Corporation and Wachovia Bank, N.A.
- --------------------------------------------------------------------------------

L.M. Baker, Jr.
President and
Chief Executive Officer


John G. Medlin, Jr.
Chairman of the Board


James S. Balloun
Chairman, President and
Chief Executive Officer
National Service Industries, Inc.


James F. Betts
Consultant and
Former President
USLIFE Corporation


Peter C. Browning
President and
Chief Operating Officer
Sonoco Products Company


John T. Casteen III
President
University of Virginia


John L. Clendenin
Chairman Emeritus
BellSouth Corporation


Lawrence M. Gressette, Jr.
Chairman of the
Executive Committee
SCANA Corporation

Thomas K. Hearn, Jr.
President
Wake Forest University


George W. Henderson III
President and
Chief Executive Officer
Burlington Industries, Inc.


W. Hayne Hipp
President and
Chief Executive Officer
The Liberty Corporation


Robert M. Holder, Jr.
Chairman
RMH Group, LLC


Robert A. Ingram
Chief Executive Officer
Glaxo Wellcome plc
Chairman, Chief Executive
Officer and President
Glaxo Wellcome Inc.


James W. Johnston
President and
Chief Executive Officer
Stonemarker Enterprises, Inc.

George R. Lewis
President and
Chief Executive Officer
Philip Morris Capital Corporation


Lloyd U. Noland, III
Chairman, President and
Chief Executive Officer
Noland Company


Wyndham Robertson
Writer and Retired
Vice President, Communications
University of North Carolina


Herman J. Russell
Chairman of the Board
H.J. Russell & Company


Sherwood H. Smith, Jr.
Chairman of the Board
Carolina Power & Light Company


John C. Whitaker, Jr.
Chairman and
Chief Executive Officer
Inmar Enterprises, Inc.


Principal Corporate Officers of Wachovia Corporation
- --------------------------------------------------------------------------------

L.M. Baker, Jr.

President and
Chief Executive Officer


Mickey W. Dry
Senior Executive Vice President
Chief Credit Officer

Walter E. Leonard, Jr.
Senior Executive Vice President
Operations/Technology


Kenneth W. McAllister
Senior Executive Vice President
General Counsel/Administrative Services

Robert S. McCoy, Jr.
Senior Executive Vice President
Chief Financial Officer


G. Joseph Prendergast
Senior Executive Vice President
General Banking

                                        
 
                                       82
<PAGE>

Shareholder Information

Corporate Headquarters

Wachovia Corporation
100 North Main Street
Winston-Salem, NC 27150


191 Peachtree Street, NE
Atlanta, GA 30303



Corporate Mailing Addresses and
Telephone Numbers


Wachovia Corporation
P.O. Box 3099
Winston-Salem, NC 27150
336-770-5000


P.O. Box 4148
Atlanta, GA 30302
404-332-5000



Notice of Annual Meeting


The Annual Meeting of Shareholders of Wachovia Corporation will be held Friday,
April 24, 1998 at 10:30 a.m. EDT, in the Jefferson Hotel, Franklin & Adams
Streets, Richmond, Virginia. All shareholders are invited to attend.



Common Stock


Wachovia common stock trades on the New York Stock Exchange under the ticker
symbol WB.



Transfer Agent


Wachovia Bank, N.A.
Winston-Salem, NC
1-800-633-4236


Correspondence and transfer requests should be sent to the following:
Wachovia Shareholder Services
P.O. Box 8218
Boston, MA 02266-8218



Shareholder Account Assistance


Shareholders who wish to change the address or ownership of stock, report lost
certificates, eliminate duplicate mailings or for other account reregistration
procedures and assistance should contact the Transfer Agent at the address or
phone number above.

Wachovia Shareholder Direct


Shareholders and other interested individuals can access timely corporate
information on Wachovia, such as earnings and dividend announcements, by
calling 1-888-4WB-NEWS (1-888-492-6397). The toll-free service will be
available beginning April 15, 1998, 24-hours-a-day, 7-days-a-week.



Internet Address


The corporation's Internet address is:
www.wachovia.com



Investor Contact


Robert S. McCoy, Jr.
Chief Financial Officer
336-732-5926


James C. Mabry
Senior Vice President
Investor Relations
336-732-5788
Winston-Salem, NC 27150



Shareholder Relations Contact


H. Jo Barlow
Assistant Vice President
336-732-5787
Winston-Salem, NC 27150



Dividend Services


Through the Dividend Reinvestment and Common Stock Purchase Plan record
shareholders can invest dividends as well as optional cash payments in
additional shares without payment of brokerage commissions or service charges.


Direct Deposit of Cash Dividends is a timesaving method of receiving cash
dividends through automatic deposit to an account at any financial institution
that participates in an Automated Clearing House.



Independent Auditors


Ernst & Young LLP


                                       83


                        Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statements
(Form S-8: Nos. 33-34386, 33-15706, 33-54094, 33-53325, 333-02239, 333-32255,
33-35357, 333-37339, 333-36889, 333-45099: Form S-3: Nos 33-2232, 333-06319) of
Wachovia Corporation and in the related prospectuses of our report dated January
20, 1998, with respect to the consolidated financial statements of Wachovia
Corporation incorporated by reference in this Annual Report (Form 10-K) for the
year ended December 31, 1997.


                                               Ernst & Young LLP

Winston-Salem, North Carolina
March 27, 1998




                        Consent of Independent Auditors

We consent to the incorporation by reference in the Registration Statements
(Form S-8: Nos. 33-34386, 33-15706, 33-54094, 33-53325, 333-02239, 333-32255,
33-35357, 333-37339, 333-36889, 333-45099: Form S-3: Nos 33-2232, 333-06319) of
Wachovia Corporation  of our report dated January 20, 1998, relating to the
consolidated balance sheet of Central Fidelity National bank and subsidiaries as
December 31, 1997, and the related consolidated statements of income, cash flows
and changes in shareholder's equity for the year then ended, and of our report
dated January 15, 1997, relating to the consolidated balance sheet of Central
Fidelity Banks, Inc. and subsidiaries as of December 31, 1996 and 1995, and the
related consolidated statements of income, cash flows and changes in
shareholder's equity for each of the year in the three-year period ended
December 31, 1996, which reports appear in the December 31, 1997 annual report
on Form 10-K of Wachovia Corporation.



/s/ KPMG peat Marwick LLP

Richmond, Virginia
March 27, 1998




                                POWER OF ATTORNEY



KNOW ALL MEN BY THESE PRESENTS:

         We, the undersigned directors of Wachovia Corporation,  and each of us,
do  hereby  make,  constitute  and  appoint  Kenneth  W.  McAllister  and  Alice
Washington  Grogan, and each of them (either of whom may act without the consent
or joinder of the other),  our  attorneys-in-fact  and agents with full power of
substitution for us and in our name, place and stead, in any and all capacities,
to execute  for us and in our behalf the Annual  Report on Form 10-K of Wachovia
Corporation  for the year ended  December 31, 1997 and any and all amendments to
the foregoing Report and any other documents and instruments incidental thereto,
and to file the same, with all exhibits thereto, and all documents in connection
therewith,  with the  Securities  and Exchange  Commission,  granting  unto said
attorneys-in-fact  and agents,  and each of them, full power and authority to do
and perform each and every act and thing  requisite  and necessary to be done in
and about the  premises,  as fully to all  intents  and  purposes as we might or
could  do  in  person,   hereby   ratifying   and   confirming   all  that  said
attorneys-in-fact  and agents and/or any of them, or their or his  substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

         IN WITNESS  WHEREOF,  we the  undersigned  have  executed this Power of
Attorney this 23rd day of January, 1998.



/s/ L. M. Baker, Jr.                        /s/ James S. Balloun
- ----------------------------------          ------------------------------------
L. M. Baker, Jr.                            James S. Balloun



/s/ James F. Betts                          /s/ Peter C. Browning
- ----------------------------------          ------------------------------------
James F. Betts                              Peter C. Browning



/s/ John T. Casteen III                     /s/ John L. Clendenin
- ----------------------------------          ------------------------------------
John T. Casteen III                         John L. Clendenin



/s/ Lawrence M. Gressette, Jr.              /s/ Thomas K. Hearn, Jr.
- ----------------------------------          ------------------------------------
Lawrence M. Gressette, Jr.                  Thomas K. Hearn, Jr.



/s/ George W. Henderson III                 /s/ W. Hayne Hipp
- ----------------------------------          ------------------------------------
George W. Henderson III                     W. Hayne Hipp



                                            /s/ Robert A. Ingram
- ----------------------------------          ------------------------------------
Robert M. Holder, Jr.                       Robert A. Ingram



/s/ James W. Johnston                       /s/ George R. Lewis
- ----------------------------------          ------------------------------------
James W. Johnston                           George R. Lewis



/s/ John G. Medlin, Jr.                     /s/ Lloyd U. Noland III
- ----------------------------------          ------------------------------------
John G. Medlin, Jr.                         Lloyd U. Noland III



- ----------------------------------          ------------------------------------
Wyndham Robertson                           Herman J. Russell



/s/ Sherwood H. Smith, Jr.                  /s/ John C. Whitaker, Jr.
- ----------------------------------          ------------------------------------
Sherwood H. Smith, Jr.                      John C. Whitaker, Jr.


<PAGE>

                                POWER OF ATTORNEY



KNOW ALL MEN BY THESE PRESENTS:

     I, the  undersigned  director  of  Wachovia  Corporation,  do hereby  make,
constitute and appoint Kenneth W. McAllister and Alice  Washington  Grogan,  and
each of them  (either  of whom may act  without  the  consent  or joinder of the
other), my  attorneys-in-fact  and agents with full power of substitution for me
and in my name,  place and stead, in any and all  capacities,  to execute for me
and in my behalf the Annual Report on Form 10-K of Wachovia  Corporation for the
year ended December 31, 1997 and any and all amendments to the foregoing  Report
and any other  documents and  instruments  incidental  thereto,  and to file the
same, with all exhibits thereto, and all documents in connection therewith, with
the Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents,  and each of them,  full power and  authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises, as fully to all intents and purposes as I might or could do in person,
hereby  ratifying  and  confirming  all that said  attorneys-in-fact  and agents
and/or any of them, or their or his substitute or  substitutes,  may lawfully do
or cause to be done by virtue hereof.

     IN WITNESS WHEREOF,  I the undersigned have executed this Power of Attorney
this 30th day of January, 1998.



                                            /s/ Herman J. Russell
                                            ------------------------------------
                                            Herman J. Russell



<PAGE>

                                POWER OF ATTORNEY



KNOW ALL MEN BY THESE PRESENTS:

     I, the  undersigned  director  of  Wachovia  Corporation,  do hereby  make,
constitute and appoint Kenneth W. McAllister and Alice  Washington  Grogan,  and
each of them  (either  of whom may act  without  the  consent  or joinder of the
other), my  attorneys-in-fact  and agents with full power of substitution for me
and in my name,  place and stead, in any and all  capacities,  to execute for me
and in my behalf the Annual Report on Form 10-K of Wachovia  Corporation for the
year ended December 31, 1997 and any and all amendments to the foregoing  Report
and any other  documents and  instruments  incidental  thereto,  and to file the
same, with all exhibits thereto, and all documents in connection therewith, with
the Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents,  and each of them,  full power and  authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises, as fully to all intents and purposes as I might or could do in person,
hereby  ratifying  and  confirming  all that said  attorneys-in-fact  and agents
and/or any of them, or their or his substitute or  substitutes,  may lawfully do
or cause to be done by virtue hereof.

     IN WITNESS WHEREOF,  I the undersigned have executed this Power of Attorney
this 30th day of January, 1998.



                                            /s/ Wyndham Robertson
                                            ------------------------------------
                                            Wyndham Robertson

<PAGE>

                                POWER OF ATTORNEY



KNOW ALL MEN BY THESE PRESENTS:

     I, the  undersigned  director  of  Wachovia  Corporation,  do hereby  make,
constitute and appoint Kenneth W. McAllister and Alice  Washington  Grogan,  and
each of them  (either  of whom may act  without  the  consent  or joinder of the
other), my  attorneys-in-fact  and agents with full power of substitution for me
and in my name,  place and stead, in any and all  capacities,  to execute for me
and in my behalf the Annual Report on Form 10-K of Wachovia  Corporation for the
year ended December 31, 1997 and any and all amendments to the foregoing  Report
and any other  documents and  instruments  incidental  thereto,  and to file the
same, with all exhibits thereto, and all documents in connection therewith, with
the Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents,  and each of them,  full power and  authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises, as fully to all intents and purposes as I might or could do in person,
hereby  ratifying  and  confirming  all that said  attorneys-in-fact  and agents
and/or any of them, or their or his substitute or  substitutes,  may lawfully do
or cause to be done by virtue hereof.

         IN WITNESS  WHEREOF,  I the  undersigned  have  executed this Power of
Attorney this 30th day of January, 1998.



                                            /s/ Robert M. Holder, Jr.
                                            ------------------------------------
                                            Robert M. Holder, Jr.


<TABLE> <S> <C>


<ARTICLE>                                      9
       
<S>                             <C>
<RESTATED>
<MULTIPLIER>                     1000
<CURRENCY>                       U.S. DOLLARS
<PERIOD-TYPE>                    YEAR
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<EXCHANGE-RATE>                                1
<CASH>                                         4,221,818
<INT-BEARING-DEPOSITS>                         133,191
<FED-FUNDS-SOLD>                               1,589,234
<TRADING-ASSETS>                               999,122
<INVESTMENTS-HELD-FOR-SALE>                    8,909,537
<INVESTMENTS-CARRYING>                         1,509,339
<INVESTMENTS-MARKET>                           1,578,464
<LOANS>                                        44,194,382
<ALLOWANCE>                                    544,723
<TOTAL-ASSETS>                                 65,397,069
<DEPOSITS>                                     42,653,843
<SHORT-TERM>                                   10,109,614
<LIABILITIES-OTHER>                            1,525,178
<LONG-TERM>                                    5,934,133
                          0
                                    0
<COMMON>                                       1,029,633
<OTHER-SE>                                     4,144,668
<TOTAL-LIABILITIES-AND-EQUITY>                 65,397,069
<INTEREST-LOAN>                                3,455,296
<INTEREST-INVEST>                              729,223
<INTEREST-OTHER>                               77,866
<INTEREST-TOTAL>                               4,262,385
<INTEREST-DEPOSIT>                             1,303,549
<INTEREST-EXPENSE>                             2,168,818
<INTEREST-INCOME-NET>                          2,093,567
<LOAN-LOSSES>                                  264,949
<SECURITIES-GAINS>                             1,454
<EXPENSE-OTHER>                                1,966,721
<INCOME-PRETAX>                                869,119
<INCOME-PRE-EXTRAORDINARY>                     869,119
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   592,806
<EPS-PRIMARY>                                  2.99<F1>
<EPS-DILUTED>                                  2.94
<YIELD-ACTUAL>                                 4.14
<LOANS-NON>                                    101,156
<LOANS-PAST>                                   114,343
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               519,297
<CHARGE-OFFS>                                  321,679
<RECOVERIES>                                   57,515
<ALLOWANCE-CLOSE>                              544,723
<ALLOWANCE-DOMESTIC>                           489,046
<ALLOWANCE-FOREIGN>                            3,702
<ALLOWANCE-UNALLOCATED>                        51,975
<FN>
<F1>EPS BASIC
</FN>
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                      9
       
<S>                             <C>
<RESTATED>
<MULTIPLIER>                     1000
<CURRENCY>                       U.S. DOLLARS
<PERIOD-TYPE>                    YEAR
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1996
<EXCHANGE-RATE>                                1
<CASH>                                         3,674,192
<INT-BEARING-DEPOSITS>                         77,871
<FED-FUNDS-SOLD>                               275,941
<TRADING-ASSETS>                               1,189,826
<INVESTMENTS-HELD-FOR-SALE>                    9,824,752
<INVESTMENTS-CARRYING>                         1,352,091
<INVESTMENTS-MARKET>                           1,423,555
<LOANS>                                        38,007,229
<ALLOWANCE>                                    519,297
<TOTAL-ASSETS>                                 57,228,640
<DEPOSITS>                                     35,321,894
<SHORT-TERM>                                   8,951,602
<LIABILITIES-OTHER>                            1,322,104
<LONG-TERM>                                    7,024,639
                          0
                                    0
<COMMON>                                       1,006,263
<OTHER-SE>                                     3,602,138
<TOTAL-LIABILITIES-AND-EQUITY>                 57,228,640
<INTEREST-LOAN>                                3,109,698
<INTEREST-INVEST>                              801,681
<INTEREST-OTHER>                               98,129
<INTEREST-TOTAL>                               4,009,508
<INTEREST-DEPOSIT>                             1,203,739
<INTEREST-EXPENSE>                             2,085,771
<INTEREST-INCOME-NET>                          1,923,737
<LOAN-LOSSES>                                  193,776
<SECURITIES-GAINS>                             4,588
<EXPENSE-OTHER>                                1,508,973
<INCOME-PRETAX>                                1,100,308
<INCOME-PRE-EXTRAORDINARY>                     757,259
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   757,259
<EPS-PRIMARY>                                  3.70
<EPS-DILUTED>                                  3.65
<YIELD-ACTUAL>                                 3.98
<LOANS-NON>                                    98,638
<LOANS-PAST>                                   84,788
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               518,808
<CHARGE-OFFS>                                  250,727
<RECOVERIES>                                   57,240
<ALLOWANCE-CLOSE>                              519,297
<ALLOWANCE-DOMESTIC>                           463,620
<ALLOWANCE-FOREIGN>                            3,702
<ALLOWANCE-UNALLOCATED>                        51,975
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<MULTIPLIER>                                   1000
<RESTATED>
<CURRENCY>                                     U.S DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-01-1995
<PERIOD-END>                                   DEC-31-1995
<EXCHANGE-RATE>                                1
<CASH>                                         3,033,124
<INT-BEARING-DEPOSITS>                         526,279
<FED-FUNDS-SOLD>                               301,839
<TRADING-ASSETS>                               1,115,348
<INVESTMENTS-HELD-FOR-SALE>                    11,033,907
<INVESTMENTS-CARRYING>                         1,619,480
<INVESTMENTS-MARKET>                           1,721,222
<LOANS>                                        35,584,874
<ALLOWANCE>                                    518,808
<TOTAL-ASSETS>                                 55,792,288
<DEPOSITS>                                     34,354,655
<SHORT-TERM>                                   9,203,264
<LIABILITIES-OTHER>                            1,449,955
<LONG-TERM>                                    6,184,110
                          0
                                    0
<COMMON>                                       978,400
<OTHER-SE>                                     3,621,904
<TOTAL-LIABILITIES-AND-EQUITY>                 55,792,288
<INTEREST-LOAN>                                2,910,678
<INTEREST-INVEST>                              800,954
<INTEREST-OTHER>                               78,478
<INTEREST-TOTAL>                               3,790,110
<INTEREST-DEPOSIT>                             1,143,179
<INTEREST-EXPENSE>                             2,011,155
<INTEREST-INCOME-NET>                          1,778,955
<LOAN-LOSSES>                                  130,504
<SECURITIES-GAINS>                             (19,672)
<EXPENSE-OTHER>                                1,441,629
<INCOME-PRETAX>                                1,023,290
<INCOME-PRE-EXTRAORDINARY>                     707,913
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   707,913
<EPS-PRIMARY>                                  3.40
<EPS-DILUTED>                                  3.36
<YIELD-ACTUAL>                                 4.04
<LOANS-NON>                                    102,310
<LOANS-PAST>                                   69,953
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               516,132
<CHARGE-OFFS>                                  180,780
<RECOVERIES>                                   52,952
<ALLOWANCE-CLOSE>                              518,808
<ALLOWANCE-DOMESTIC>                           444,526
<ALLOWANCE-FOREIGN>                            3,697
<ALLOWANCE-UNALLOCATED>                        70,585
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   SEP-30-1997
<EXCHANGE-RATE>                                1          
<CASH>                                         3,511,112
<INT-BEARING-DEPOSITS>                         89,704
<FED-FUNDS-SOLD>                               340,104
<TRADING-ASSETS>                               1,057,277
<INVESTMENTS-HELD-FOR-SALE>                    8,533,778
<INVESTMENTS-CARRYING>                         1,217,798
<INVESTMENTS-MARKET>                           1,285,503
<LOANS>                                        40,747,609
<ALLOWANCE>                                    519,356
<TOTAL-ASSETS>                                 58,040,801
<DEPOSITS>                                     36,910,543
<SHORT-TERM>                                   9,338,884
<LIABILITIES-OTHER>                            1,338,426
<LONG-TERM>                                    5,935,927
                          0
                                    0
<COMMON>                                       969,186
<OTHER-SE>                                     3,547,835
<TOTAL-LIABILITIES-AND-EQUITY>                 58,040,801
<INTEREST-LOAN>                                2,533,436
<INTEREST-INVEST>                              554,580
<INTEREST-OTHER>                               54,752
<INTEREST-TOTAL>                               3,142,768
<INTEREST-DEPOSIT>                             961,967
<INTEREST-EXPENSE>                             1,604,673
<INTEREST-INCOME-NET>                          1,538,095
<LOAN-LOSSES>                                  188,034
<SECURITIES-GAINS>                             3,147
<EXPENSE-OTHER>                                1,234,303
<INCOME-PRETAX>                                861,415
<INCOME-PRE-EXTRAORDINARY>                     589,202
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   589,202
<EPS-PRIMARY>                                  2.99
<EPS-DILUTED>                                  2.93
<YIELD-ACTUAL>                                 4.12
<LOANS-NON>                                    124,063
<LOANS-PAST>                                   81,931
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               519,297
<CHARGE-OFFS>                                  229,689
<RECOVERIES>                                   41,714
<ALLOWANCE-CLOSE>                              519,356
<ALLOWANCE-DOMESTIC>                           0<F1>
<ALLOWANCE-FOREIGN>                            0<F1>
<ALLOWANCE-UNALLOCATED>                        0<F1>
<FN>
<F1>AVAILABLE AT YEAR END ONLY
</FN>

        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   JUN-30-1997
<EXCHANGE-RATE>                                1
<CASH>                                         3,707,050
<INT-BEARING-DEPOSITS>                         83,620
<FED-FUNDS-SOLD>                               320,519
<TRADING-ASSETS>                               845,752
<INVESTMENTS-HELD-FOR-SALE>                    9,932,421
<INVESTMENTS-CARRYING>                         1,271,149
<INVESTMENTS-MARKET>                           1,333,211
<LOANS>                                        40,200,976
<ALLOWANCE>                                    519,335
<TOTAL-ASSETS>                                 59,177,858
<DEPOSITS>                                     37,014,930
<SHORT-TERM>                                   9,873,224
<LIABILITIES-OTHER>                            1,461,232
<LONG-TERM>                                    6,345,012
                          0
                                    0
<COMMON>                                       976,381
<OTHER-SE>                                     3,507,080
<TOTAL-LIABILITIES-AND-EQUITY>                 59,177,858
<INTEREST-LOAN>                                1,659,092
<INTEREST-INVEST>                              375,552
<INTEREST-OTHER>                               35,203
<INTEREST-TOTAL>                               2,069,847
<INTEREST-DEPOSIT>                             634,233
<INTEREST-EXPENSE>                             1,055,396
<INTEREST-INCOME-NET>                          1,014,451
<LOAN-LOSSES>                                  125,278
<SECURITIES-GAINS>                             2,056
<EXPENSE-OTHER>                                809,002
<INCOME-PRETAX>                                568,690
<INCOME-PRE-EXTRAORDINARY>                     390,280
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   390,280
<EPS-PRIMARY>                                  1.97
<EPS-DILUTED>                                  1.93
<YIELD-ACTUAL>                                 4.10
<LOANS-NON>                                    128,588
<LOANS-PAST>                                   86,084
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               519,297
<CHARGE-OFFS>                                  153,972
<RECOVERIES>                                   28,732
<ALLOWANCE-CLOSE>                              519,335
<ALLOWANCE-DOMESTIC>                           0<F1>
<ALLOWANCE-FOREIGN>                            0<F1>
<ALLOWANCE-UNALLOCATED>                        0<F1>
<FN>
<F1>AVAILABLE ONLY AT YEAR END
</FN>
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   MAR-31-1997
<EXCHANGE-RATE>                                1
<CASH>                                         3,266,242
<INT-BEARING-DEPOSITS>                         36,581
<FED-FUNDS-SOLD>                               386,205
<TRADING-ASSETS>                               1,058,687
<INVESTMENTS-HELD-FOR-SALE>                    10,068,609
<INVESTMENTS-CARRYING>                         1,325,556
<INVESTMENTS-MARKET>                           1,377,812
<LOANS>                                        39,382,724
<ALLOWANCE>                                    519,312
<TOTAL-ASSETS>                                 58,060,088
<DEPOSITS>                                     36,849,305
<SHORT-TERM>                                   9,340,108
<LIABILITIES-OTHER>                            1,307,081
<LONG-TERM>                                    6,065,261
                          0
                                    0
<COMMON>                                       992,382
<OTHER-SE>                                     3,505,949
<TOTAL-LIABILITIES-AND-EQUITY>                 58,060,088
<INTEREST-LOAN>                                811,917
<INTEREST-INVEST>                              189,554
<INTEREST-OTHER>                               16,754
<INTEREST-TOTAL>                               1,018,225
<INTEREST-DEPOSIT>                             309,629
<INTEREST-EXPENSE>                             515,973
<INTEREST-INCOME-NET>                          502,252
<LOAN-LOSSES>                                  62,231
<SECURITIES-GAINS>                             1,558
<EXPENSE-OTHER>                                388,601
<INCOME-PRETAX>                                279,847
<INCOME-PRE-EXTRAORDINARY>                     193,475
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   193,475
<EPS-PRIMARY>                                  .97
<EPS-DILUTED>                                  .95
<YIELD-ACTUAL>                                 4.13
<LOANS-NON>                                    129,230
<LOANS-PAST>                                   79,155
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               519,297
<CHARGE-OFFS>                                  76,997
<RECOVERIES>                                   14,781
<ALLOWANCE-CLOSE>                              519,312
<ALLOWANCE-DOMESTIC>                           0<F1>
<ALLOWANCE-FOREIGN>                            0<F1>
<ALLOWANCE-UNALLOCATED>                        0<F1>
<FN>
<F1>AVAILABLE ONLY AT YEAR END
</FN>
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   SEP-30-1996
<EXCHANGE-RATE>                                1
<CASH>                                         3,292,223
<INT-BEARING-DEPOSITS>                         479,268
<FED-FUNDS-SOLD>                               418,479
<TRADING-ASSETS>                               1,144,465
<INVESTMENTS-HELD-FOR-SALE>                    10,324,878
<INVESTMENTS-CARRYING>                         1,403,972
<INVESTMENTS-MARKET>                           1,461,686
<LOANS>                                        38,173,745
<ALLOWANCE>                                    519,271
<TOTAL-ASSETS>                                 57,806,822
<DEPOSITS>                                     35,403,097
<SHORT-TERM>                                   9,836,528
<LIABILITIES-OTHER>                            1,290,089
<LONG-TERM>                                    6,732,846
                          0
                                    0
<COMMON>                                       1,012,525
<OTHER-SE>                                     3,531,738
<TOTAL-LIABILITIES-AND-EQUITY>                 57,806,822
<INTEREST-LOAN>                                2,299,136
<INTEREST-INVEST>                              610,371
<INTEREST-OTHER>                               76,502
<INTEREST-TOTAL>                               2,986,009
<INTEREST-DEPOSIT>                             896,452
<INTEREST-EXPENSE>                             1,563,176
<INTEREST-INCOME-NET>                          1,422,833
<LOAN-LOSSES>                                  134,481
<SECURITIES-GAINS>                             1,270
<EXPENSE-OTHER>                                1,122,947
<INCOME-PRETAX>                                813,667
<INCOME-PRE-EXTRAORDINARY>                     555,751
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   555,751
<EPS-PRIMARY>                                  2.70
<EPS-DILUTED>                                  2.67
<YIELD-ACTUAL>                                 3.99
<LOANS-NON>                                    137,926
<LOANS-PAST>                                   75,665
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               518,808
<CHARGE-OFFS>                                  177,040
<RECOVERIES>                                   42,822
<ALLOWANCE-CLOSE>                              519,271
<ALLOWANCE-DOMESTIC>                           0<F1>
<ALLOWANCE-FOREIGN>                            0<F1>
<ALLOWANCE-UNALLOCATED>                        0<F1>
<FN>
<F1>AVAILABLE ONLY AT YEAR END
</FN>
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   JUN-30-1996
<EXCHANGE-RATE>                                1
<CASH>                                         2,864,569
<INT-BEARING-DEPOSITS>                         473,037
<FED-FUNDS-SOLD>                               460,375
<TRADING-ASSETS>                               1,066,639
<INVESTMENTS-HELD-FOR-SALE>                    10,419,882
<INVESTMENTS-CARRYING>                         1,482,031
<INVESTMENTS-MARKET>                           1,539,624
<LOANS>                                        37,152,225
<ALLOWANCE>                                    519,205
<TOTAL-ASSETS>                                 56,341,872
<DEPOSITS>                                     33,937,559
<SHORT-TERM>                                   10,010,534
<LIABILITIES-OTHER>                            1,030,141
<LONG-TERM>                                    6,855,430
                          0
                                    0
<COMMON>                                       1,022,071
<OTHER-SE>                                     3,486,137
<TOTAL-LIABILITIES-AND-EQUITY>                 56,341,872
<INTEREST-LOAN>                                1,505,669
<INTEREST-INVEST>                              409,070
<INTEREST-OTHER>                               50,603
<INTEREST-TOTAL>                               1,965,342
<INTEREST-DEPOSIT>                             594,008
<INTEREST-EXPENSE>                             1,033,890
<INTEREST-INCOME-NET>                          931,452
<LOAN-LOSSES>                                  82,689
<SECURITIES-GAINS>                             846
<EXPENSE-OTHER>                                347,881
<INCOME-PRETAX>                                537,572
<INCOME-PRE-EXTRAORDINARY>                     366,023
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   366,023
<EPS-PRIMARY>                                  1.77
<EPS-DILUTED>                                  1.75
<YIELD-ACTUAL>                                 3.95
<LOANS-NON>                                    135,443
<LOANS-PAST>                                   84,632
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               518,808
<CHARGE-OFFS>                                  112,976
<RECOVERIES>                                   30,484
<ALLOWANCE-CLOSE>                              519,205
<ALLOWANCE-DOMESTIC>                           0
<ALLOWANCE-FOREIGN>                            0
<ALLOWANCE-UNALLOCATED>                        0
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<RESTATED>
<MULTIPLIER>                                   1000
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   MAR-31-1996
<EXCHANGE-RATE>                                1
<CASH>                                         2,918,319
<INT-BEARING-DEPOSITS>                         460,481
<FED-FUNDS-SOLD>                               541,710
<TRADING-ASSETS>                               882,204
<INVESTMENTS-HELD-FOR-SALE>                    10,828,391
<INVESTMENTS-CARRYING>                         1,535,659
<INVESTMENTS-MARKET>                           1,615,807
<LOANS>                                        36,246,927
<ALLOWANCE>                                    518,928
<TOTAL-ASSETS>                                 55,868,778
<DEPOSITS>                                     33,707,272
<SHORT-TERM>                                   9,583,031
<LIABILITIES-OTHER>                            1,219,088
<LONG-TERM>                                    6,821,651
                          0
                                    0
<COMMON>                                       1,033,605
<OTHER-SE>                                     3,504,132
<TOTAL-LIABILITIES-AND-EQUITY>                 55,868,778
<INTEREST-LOAN>                                745,943
<INTEREST-INVEST>                              207,185
<INTEREST-OTHER>                               25,882
<INTEREST-TOTAL>                               979,010
<INTEREST-DEPOSIT>                             303,184
<INTEREST-EXPENSE>                             519,597
<INTEREST-INCOME-NET>                          459,413
<LOAN-LOSSES>                                  37,641
<SECURITIES-GAINS>                             1,018
<EXPENSE-OTHER>                                368,647
<INCOME-PRETAX>                                260,178
<INCOME-PRE-EXTRAORDINARY>                     177,851
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   177,851
<EPS-PRIMARY>                                  .86
<EPS-DILUTED>                                  .85
<YIELD-ACTUAL>                                 3.90
<LOANS-NON>                                    139,302
<LOANS-PAST>                                   77,279
<LOANS-TROUBLED>                               0
<LOANS-PROBLEM>                                0
<ALLOWANCE-OPEN>                               518,808
<CHARGE-OFFS>                                  53,468
<RECOVERIES>                                   15,947
<ALLOWANCE-CLOSE>                              518,928
<ALLOWANCE-DOMESTIC>                           0<F1>
<ALLOWANCE-FOREIGN>                            0<F1>
<ALLOWANCE-UNALLOCATED>                        0<F1>
<FN>
<F1>AVAILABLE ONLY AT YEAR END
</FN>
        


</TABLE>


[LOGO]
KPMG Peat Marwick LLP

     Suite 1900
     1021 East Cary Street
     Richmond, VA 23219-4023





Independent Auditors' Report

Shareholders of Central Fidelity National Bank
  and subsidiaries:

We have audited the consolidated balance sheet of Central Fidelity National Bank
and subsidiaries (the "Company") as of December 31, 1997, and the related
consolidated statements of income, cash flows and changes in shareholders'
equity for the year then ended (not presented separately herein). These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our 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 positions of Central Fidelity
National Bank and subsidiaries as of December 31, 1997, and the results of their
operations and their cash flows for the year then ended in conformity with
generally accepted accounting principles.

                                                       /s/ KPMG Peat Marwick LLP
Richmond, Virginia
January 20, 1998




- -------------------------------
Independent Auditor's Report
- -------------------------------

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

KPMG Peat Marwick LLP
Certified Public Accountants

Suite 1900
1021 East Cary Street
Richmond, Virginia 23219-4023

The Board of Directors and Shareholders
Central Fidelity Banks, Inc.:

     We have audited the consolidated balance sheet of Central Fidelity Banks,
Inc. and subsidiaries (the "Company") as of December 31, 1996, and the related
consolidated statements of income, cash flows and changes in  shareholders'
equity for  the years ended December 31, 1996 and 1995 (not presented separately
herein). These consolidated financial statements are the responsibility of the
Company'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 audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial positions of Central
Fidelity Banks, Inc. and subsidiaries as of December 31, 1996, and the results
of their operations and their cash flows for the years ended December 31, 1996
and 1995 in conformity with generally accepted accounting principles.

/s/ KPMG Peat Marwick LLP

January 15, 1997





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