WACHOVIA CORP/ NC
10-K, 1999-03-29
NATIONAL COMMERCIAL BANKS
Previous: FORELAND CORP, SC 13D/A, 1999-03-29
Next: RESIDENTIAL FUNDING MORTGAGE SECURITIES I INC, 424B5, 1999-03-29



1998 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, 1998
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, 27150,  (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 4, 1999, Wachovia Corporation had 203,240,721 shares of
common stock outstanding. The aggregate market value of Wachovia Corporation
common stock held by nonaffiliates on February 4, 1999 was approximately $17.241
billion and the number of shares held by nonaffiliates was 203,137,636.
     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.
     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.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Wachovia Corporation's Proxy Statement for its 1999 Annual
Shareholder's Meeting are incorporated by reference into Part III of this
report. Portions of Wachovia Corporation's Annual Report to Shareholders (the
"Annual Report") for the year ended December 31, 1998 (filed herewith as Exhibit
13) are incorporated by reference into Parts I and II as indicated below. Except
for parts of the Annual Report expressly incorporated herein by reference, this
Annual Report is not to be deemed filed with the Securities and Exchange
Commission.
<TABLE>
<CAPTION>
                      PART I                                           PAGE
<S>                                                              <C>
Item 1 - Business:
            Description of Business                       3, 26-59, 89-91, 95-96
            Subsidiaries of Wachovia Corporation                              93
            Average Balance Sheets/Interest/Rates               84-85, 86-87, 88
            Volume and Rate Variance Analysis                             32, 59
            Securities                                                    34, 69
            Loans                                                 33, 40, 70, 83
            Allowance for Loan Losses and Loan
               Loss Experience                                         41-43, 59
            Deposits                                        35-36, 71, 84-85, 88
            Return on Equity and Assets                                   26, 88
            Short-Term Borrowed Funds                                         36

Item 2 - Properties                                                           93

Item 3 - Legal Proceedings                                                    77

Item 4 - Submission of Matters to a Vote
               of Security Holders                                          None

</TABLE>



<PAGE>


                         PART II
Item 5 - Market for Registrant's Common Equity
            and Related Stockholder Matters                               90-91

Item 6 - Selected Financial Data                                             26

Item 7 - Management's Discussion and Analysis of
               Financial Condition and Results of Operations        26-59, 95-96

Item 7a - Quantitative and Qualitative
                Disclosures About Market Risk                             37-39

Item 8 - Financial Statements and Supplementary Data                      60-82

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

The names, ages and positions of the executive officers of Wachovia as of
January 31, 1999 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.

<TABLE>
<CAPTION>
Name, Age                               Business Experience During Past
and Position                            Five Years and Year Employed
- ------------                            ----------------------------
<S>                                    <C>

L. M. Baker, Jr., 56                    Chairman of the Board of Wachovia Bank, N.A. since April 1998; President and
Chairman of the Board                   Chief Executive Officer of Wachovia Bank, N.A. since June 1997; Chief Operating
since April 1998;                       Officer of Wachovia Corporation, February-December 1993; Executive Vice
Director, President since               President of Wachovia Corporation until January 1993; President and Chief
1993 and Chief Executive                Executive Officer of Wachovia Corporation of North Carolina, January 1990-March
Officer since January 1994              1993. President and Chief Executive Officer of Wachovia Bank of North Carolina,
                                        N.A., January 1990-May 1993. Employed in 1969.

Mickey W. Dry, 59                       Executive Vice President of Wachovia Corporation, November 1989-October 1997;
Senior Executive Vice                   Senior Executive Vice President of Wachovia Bank, N.A. since July 1997;
President since October 1997            Executive Vice President of Wachovia Bank of North Carolina, N.A., October
and Chief Credit Officer                1989-July 1997. Employed in 1961.
since November 1989

Hugh M. Durden, 55                      President of Wachovia Corporate Services, Inc. since July 1994;  President of
Executive Vice President                Wachovia Trust Services, Inc., January -June 1994;  Executive Vice President of
since 1994                              Wachovia Bank, N.A.; Western Division Executive, Wachovia Bank of North
                                        Carolina, N.A., 1991-1994; Employed in 1972.

Stanhope A. Kelly, 41                   Senior Vice President of Wachovia Corporation, 1996-1997; Regional Vice
Executive Vice President                President of Wachovia Bank of North Carolina, N.A., 1994-1996. Employed in 1980.
since October 1997


<PAGE>


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

Robert S. Kniejski, 43                  Executive in charge of Wachovia Corporation's Personal Financial Services Group
Executive Vice President                since 1995 (Chairman of Wachovia Investments, Inc. and Wachovia Insurance
since October 1997                      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.
                                        Employed in 1987.

Walter E. Leonard, Jr., 53              Executive Vice President of Wachovia Corporation, October 1988-October 1997;
Senior Executive Vice                   Senior Executive Vice President of Wachovia Bank, N.A. since July 1997;
President since October 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, 50               Executive Vice President of Wachovia Corporation, January 1994-October 1997.
Senior Executive Vice                   Employed in 1988.
President since October 1997
and General Counsel
since 1988


Robert S. McCoy, Jr., 60                Executive Vice President of Wachovia Corporation, January 1992-October 1997;
Senior Executive Vice                   Senior Executive Vice President of Wachovia Bank, N.A. since July 1997;
President since October 1997            Executive Vice President of Wachovia Bank of North Carolina, N.A., 1992-1997;
and Chief Financial Officer             Chief Financial Officer of Wachovia Bank of North Carolina, N.A. since 1992.
since September 1992.                   Employed in 1984.

John C. McLean, Jr., 50                 Executive in charge of Wachovia Corporation's capital markets and investment
Executive Vice President                banking activities since September 1997 (Director of Wachovia Capital Markets,
since October 1997                      Inc. and related subsidiaries since September 1997; President and CEO September
                                        1997-April 1998); 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.


<PAGE>



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

G. Joseph Prendergast, 53               Executive Vice President of Wachovia Corporation, October 1988-October 1997;
Senior Executive Vice                   Senior Executive Vice President of Wachovia Bank, N.A. since July 1997; Chairman
President since October 1997            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, 40                   Senior Vice President of Wachovia Corporation, April 1996-October 1997;
Executive Vice President                Executive Vice President, Wachovia Corporate Services, September 1995-April
since October 1997, Comptroller         1996; Executive Vice President and Chief Credit Officer, Wachovia Bank of South
since June 1996 and Treasurer           Carolina, N.A., January 1992-Septermber 1995. Employed in 1980.
since January 1998




Beverly B. Wells, 48                    Manager of Consumer Lending and Emerging Businesses since September 1997;
Executive Vice President                President of Wachovia Bank Card Services, 1994-1997; Manager of Wachovia
since October 1997                      Treasury Services, 1993-1994; Employed in 1976.


</TABLE>

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.
<PAGE>

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
     
          Exhibits                                            See Separate Index

          Financial Statement Schedules                                     None

          Reports on Form 8-K                                                 94
<PAGE>

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 January 22, 1999.

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 January 22, 1999.

<TABLE>
<CAPTION>
<S>                                                  <C>
L. M. BAKER, JR.
- ----------------                                      The Directors of Wachovia Corporation (listed below) have executed a power of
L. M. Baker, Jr.                                      attorney appointing Kenneth W. McAllister, their attorney-in-fact, empowering
Chairman of the Board, President and                  him to sign this report on their behalf:
        Chief Executive Officer

ROBERT S. McCOY, JR.
- -------------------                                   JAMES S. BALLOUN                         W. HAYNE HIPP
Robert S. McCoy, Jr.                                  JAMES F. BETTS                           ROBERT A. INGRAM
Senior Executive Vice President                       PETER C. BROWNING                        GEORGE R. LEWIS
and Chief Financial Officer                           JOHN T. CASTEEN, III                     ELIZABETH VALK LONG
                                                      JOHN L. CLENDENIN                        JOHN G. MEDLIN, JR.
                                                      LAWRENCE M. GRESSETTE, JR.               LLOYD U. NOLAND, III
DONALD K. TRUSLOW                                     THOMAS K. HEARN, JR.                     SHERWOOD H. SMITH, JR.
- -----------------                                     GEORGE W. HENDERSON, III                 JOHN C. WHITAKER, JR.
Donald K. Truslow
Executive Vice President, Comptroller
     and Treasurer


                                                                    KENNETH W. McALLISTER
                                                                    ----------------------
                                                                    Kenneth W. McAllister
                                                                    Attorney-in-Fact
</TABLE>

<PAGE>

Exhibits
- --------

<TABLE>
<CAPTION>
<S>          <C>

2.1           Agreement and Plan of Merger, dated as of October 27, 1998 by and between Wachovia Corporation and
              Interstate/Johnson Lane, Inc. (Exhibit 2.1 to Form S-4 Registration Statement of Wachovia
              Corporation, dated December 14, 1998, File No. 333-68823*).

3.1           Amended and Restated Articles of Incorporation of the registrant.  (Exhibit 3.1 to Report on Form
              10-Q of Wachovia Corporation for the quarter ended June 30, 1998, File No. 1-9021*).

3.2           Bylaws of the registrant as amended (Exhibit 3.2 to Form S-4
              Registration Statement of Wachovia Corporation dated December 14,
              1998, File No. 333-68823*).

4             Instruments defining the rights of security holders, including indentures - Wachovia Corporation
              hereby agrees to furnish to the Commission, upon request, a copy of any instruments defining the
              rights of security holders that are not required to be filed.

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, 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*).

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           Form of Indenture dated July 15, 1998 between The Chase Manhattan Bank, as trustee, and Wachovia Corporation
              relating to subordinated debt securities (Exhibit 4 (b) to Form S-3 Registration Statement of
              Wachovia Corporation, File No. 333-59165*).

4.8           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*).

</TABLE>

                                       1
<PAGE>

<TABLE>
<CAPTION>
<S>          <C>
4.9           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.)

4.10          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).

4.11          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).

4.12          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).

4.13          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).

4.14          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).

4.15          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 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**        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*).

10.5**        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*).
</TABLE>


                                       2
<PAGE>


<TABLE>
<CAPTION>
<S>          <C>
10.6**        Form of Employment Agreement between Wachovia Corporation and 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*).

10.7**        Form of Employment Agreement between Wachovia Corporation and 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*).

10.8**        Agreement between Wachovia Corporation and Mr. John G. Medlin, Jr.  (Exhibit 10.13 to Report on
              Form 10-Q of Wachovia Corporation for the quarter ended June 30, 1998, File No. 1-9021*)

10.9**        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*).

10.10**       Amendment to Executive Retirement Agreement described in Exhibit 10.9 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*).

10.11**       Amendment to Executive Retirement Agreement described in Exhibit 10.9 hereto (Exhibit 10.3 to
              Quarterly Report on Form 10-Q of Wachovia Corporation for the quarter ended September 30, 1993,
              File No. 1-9021*).

10.12**       Amendment to Executive Retirement Agreement described in Exhibit 10.9 hereto (Exhibit 10.4 to Quarterly
              Report on Form 10-Q of Wachovia Corporation for the quarter ended September 30, 1993,
              File No. 1-9021*).

10.13**       Form of 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*).

10.14**       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*).

10.15**       Amendment to Executive Retirement Agreements described in Exhibits 10.13 and 10.14 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*).

10.16**       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*).

10.17**       1990 Declaration of Amendment to Senior Management and Director Stock Plan as described in Exhibit 10.16
              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*).

10.18**       1996 Declaration of Amendment to Senior Management and Director Stock Plan as described in Exhibit 10.16
              hereto (Exhibit 10.24 to Report on Form 10-K of Wachovia Corporation for fiscal year ended
              December 31, 1996, File No. 1-9021*).
</TABLE>

                                       3
<PAGE>


<TABLE>
<CAPTION>
<S>          <C>
10.19**       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*).

10.20**       Amendment to Deferred Compensation Plan described in Exhibit 10.19 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*).

10.21**       Amendment to Deferred Compensation Plan described in Exhibit 10.19 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*).

10.22**       Amendment to Deferred Compensation Plan described in Exhibit 10.19 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*).

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

10.24**       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*).

10.25**       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*).

10.26**       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*).

10.27**       Executive Long Term Disability Income Plan. (Exhibit 10.34 to Report on Form 10-K of Wachovia
              Corporation for the fiscal year ended December 31, 1997, File No. 1-9021*)

10.28         Form 11-K of the Retirement Savings and Profit Sharing Plan of Wachovia Corporation, to be filed as an amendment
              to Form 10-K for the year ended December 31, 1998.

11            Computation of Earnings Per Share (Note P on page 79 of the 1998 Annual Report Exhibit 13 hereto*).

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

13            Wachovia Corporation 1998 Annual Report with the Report of Independent Auditors therein being manually signed in
              one copy by Ernst & Young LLP. (Except for those portions expressly incorporated by reference herein, this report
              is not "filed" as a part of this Report on Form 10-K.)

21            List of subsidiaries (Page 93 of the 1998 Annual Report (Exhibit 13 hereto)*)


23.1          Consent of Ernst & Young LLP.

23.2          Consent of KPMG LLP.

24            Power of Attorney

27            Financial Data Schedule (for SEC purposes only).

99.1          Opinion of KPMG 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 LLP, Independent Accountants, on the financial statements of Central Fidelity
              Banks, Inc. and subsidiaries. 
</TABLE>


*  Incorporated by reference.

** Management contract or compensatory plan or arrangement of the corporation
   required to be filed as an exhibit.


                                       4




                                                                     EXHIBIT 12


                              WACHOVIA CORPORATION
                       RATIO OF EARNINGS TO FIXED CHARGES

<TABLE>
<CAPTION>

(A) Excluding interest on deposits                   1998          1997            1996            1995            1994
<S>                                              <C>             <C>            <C>             <C>            <C>
                                                 ------------   -------------   ------------   -------------   ------------
Earnings:
  Income before income taxes                      $1,303,781        $869,119     $1,100,308      $1,023,290       $885,402
  Less capitalized interest                             (593)           (167)             -          (1,530)          (362)
  Fixed charges                                      976,201         884,806        900,277         885,040        603,157
                                                 ------------   -------------   ------------   -------------   ------------
    Earnings as adjusted                          $2,279,389      $1,753,758     $2,000,585      $1,906,800     $1,488,197
                                                 ============   =============   ============   =============   ============

Fixed charges:
  Interest on purchased and other
   short term borrowed funds                        $563,846        $478,162       $482,236        $527,765       $318,301
  Interest on long-term debt                         390,662         387,107        399,796         340,211        267,841
  Portion of rents representative of the
   interest factor (1/3) of rental expense            21,693          19,537         18,245          17,064         17,015
                                                 ------------   -------------   ------------   -------------   ------------
    Fixed charges                                   $976,201        $884,806       $900,277        $885,040       $603,157
                                                 ============   =============   ============   =============   ============


Ratio of earnings to fixed charges                      2.33 X          1.98 X         2.22 X          2.15 X         2.47 X

(B) Including interest on deposits:
  Adjusted earnings from (A) above                $2,279,389      $1,753,758     $2,000,585      $1,906,800     $1,488,197
  Add interest on deposits                         1,359,705       1,303,549      1,203,739       1,143,179        782,864
                                                 ------------   -------------   ------------   -------------   ------------
Earnings as adjusted                              $3,639,094      $3,057,307     $3,204,324      $3,049,979     $2,271,061
                                                 ============   =============   ============   =============   ============

Fixed charges:
  Fixed charges from (A) above                      $976,201        $884,806       $900,277        $885,040       $603,157
  Interest on deposits                             1,359,705       1,303,549      1,203,739       1,143,179        782,864
                                                 ------------   -------------   ------------   -------------   ------------
Adjusted fixed charges                            $2,335,906      $2,188,355     $2,104,016      $2,028,219     $1,386,021
                                                 ============   =============   ============   =============   ============

Adjusted earnings to adjusted fixed                     1.56 X          1.40 X         1.52 X          1.50 X         1.64 X
 charges


</TABLE>





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

                                      1998
                                 ANNUAL REPORT
                                 AND FORM 10-K

                          [WACHOVIA LOGO APPEARS HERE]

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


<PAGE>

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

            Contents

            Financial Highlights ..............................................2
            Wachovia Corporation ..............................................3
            Selected Year-End Data ............................................3
            Forward-Looking Statements ........................................3
            Letter to Shareholders ............................................4
            Special Section -- Continuous Relationship Management .............9
            Management's Discussion and Analysis
              of Financial Condition and Results of Operations ...............26
            Results of Operations -- 1998 vs. 1997 ...........................27
            Year 2000 Discussion .............................................46
            Shareholders' Equity and Capital Ratios ..........................50
            Fourth Quarter Analysis ..........................................53
            Results of Operations -- 1997 vs. 1996 ...........................57
            Management's Responsibility for Financial Reporting ..............60
            Report of Independent Auditors ...................................60
            Financial Statements .............................................61
            Six-Year Financial Summaries .....................................83
            Historical Comparative Data ......................................89
            Stock Data .......................................................90
            1998 Form 10-K ...................................................92
            Supervision and Regulation .......................................95
            Directors and Officers ...........................................97
            Shareholder Information ..........................................98

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

                                       1
<PAGE>

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

<TABLE>
                                                                                               Percent
                                                                   1998            1997         Change
                                                                 -------       --------        -------
<S>                                                            <C>             <C>                 <C>
Earnings and Dividends
(thousands, except per share data)
Net income (1) ...........................................     $ 874,170       $ 592,806           47.5
Cash dividends paid on common stock ......................       381,798         327,303           16.6
Payout ratio (total cash dividends / net income) .........         43.7  %         55.2  %
Net income per common share:
 Basic ...................................................      $  4.26         $  2.99            42.5
 Diluted .................................................      $  4.18         $  2.94            42.2
Cash dividends paid per common share (2) .................      $  1.86         $  1.68            10.7
Average basic shares outstanding .........................       205,058         198,290            3.4
Average diluted shares outstanding .......................       209,153         201,901            3.6
Return on average assets .................................          1.37%           1.03%
Return on average shareholders' equity ...................         16.92           13.08
Balance Sheet Data at Year-End
(millions, except per share data)
Total assets .............................................      $ 64,123        $ 65,397          (1.9)
Interest-earning assets ..................................        56,537          57,335          (1.4)
Loans -- net of unearned income ..........................        45,719          44,194            3.5
Deposits .................................................        40,995          42,654          (3.9)
Interest-bearing liabilities .............................        48,558          50,100          (3.1)
Shareholders' equity .....................................         5,338           5,174            3.2
Shareholders' equity to total assets .....................          8.32%           7.91%
Risk-based capital ratios:
 Tier I capital ..........................................          7.99            8.43
 Total capital ...........................................         11.34           11.11
Per share:
 Book value ..............................................      $  26.30        $  25.13            4.7
 Common stock closing price (NYSE) .......................         87.44           81.13            7.8
 Price/earnings ratio (3) ................................        20.92 x         27.59 x
Excluding Effects of Nonrecurring Items (1)
(thousands, except per share data)
Net income ...............................................      $929,847        $799,929           16.2
Net income per diluted common share ......................      $   4.45        $   3.96           12.4
Return on average assets .................................          1.45%           1.39%
Return on average shareholders' equity ...................         17.99           17.65
Price/earnings ratio (3) .................................         19.65x         20.49x
</TABLE>

(1)  Nonrecurring items in 1998 include merger-related charges of $85,312 and in
     1997 include merger-related charges of $231,175, a personal computer
     impairment charge of $67,202 and securities losses of $4,639 resulting from
     restructuring the available-for-sale portfolio.
(2)  Cash dividends per common share in 1997 are those of Wachovia Corporation
     paid prior to merger with Central Fidelity Banks, Inc.
(3)  Price earnings ratio is based on end-of-year stock price and net income per
     diluted share.

                                       2
<PAGE>

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

Wachovia Corporation is an interstate bank holding company providing financial
services to consumers and corporations. At December 31, 1998, Wachovia's assets
of $64.1 billion and market capitalization of $17.7 billion both ranked 16th
among 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 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 Sao 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>
                                                       1998         1997         1996        1995         1994         1993
                                                  ---------     --------     --------     -------      -------      -------
<S>                                               <C>           <C>          <C>          <C>          <C>          <C>
Trust assets (millions):
 Discretionary management .....................   $ 42,025      $ 33,568     $ 26,161     $22,409      $18,122      $18,904
 Total ........................................   $138,130      $129,079     $108,557     $97,952      $83,973      $97,451
Banking offices:
 North Carolina ...............................        198           201          220         219          216          223
 Virginia .....................................        263           341          242         242          228          228
 Georgia ......................................        131           130          123         124          127          129
 South Carolina ...............................        120           125          145         146          150          157
 Florida ......................................         40            33         ----        ----         ----         ----
                                                  ---------     --------     --------     -------      -------      -------
    Total .....................................        752           830          730         731          721          737
                                                  =========     ========     ========     =======      =======      =======
Automated banking machines:
 North Carolina ...............................        446           423          351         328          297          251
 Virginia .....................................        304           325          221         211          194          195
 Georgia ......................................        299           282          222         204          189          180
 South Carolina ...............................        289           272          213         180          166          167
 Florida ......................................         34             6         ----        ----         ----         ----
                                                  ---------     --------     --------     -------      -------      -------
    Total .....................................      1,372         1,308        1,007         923          846          793
                                                  =========     ========     ========     =======      =======      =======
Employees (full time equivalent) ..............     20,936        21,652       19,969      19,642       19,148       18,989
Common stock shareholders .....................     53,971        55,681       47,892      42,868       43,503       45,838
Common shares outstanding (thousands) .........    202,986       205,927      201,253     208,341      208,095      208,253
</TABLE>

- -----------------------------------------------------------------------
 Forward-Looking Statements
- --------------------------------------------------------------------------------

The Annual Report and Form 10-K of Wachovia Corporation ("the corporation")
contains forward-looking statements as encouraged by the Private Securities
Litigation Reform Act of 1995. All forward-looking statements involve risks and
uncertainty and any number of factors could cause actual results to differ
materially from the anticipated results or other expectations expressed in the
corporation's forward-looking statements. Risks and uncertainties that may
affect future results include, but are not limited to, changes in the economy,
interest rate movements, timely development by Wachovia of technology
enhancements for its products and operating systems, the ability of Wachovia
and its customers and vendors to address effectively Year 2000 issues, the
impact of competitive products, services and pricing, Congressional legislation
and similar matters. Management cautions readers not to place undue reliance on
forward-looking statements, which are subject to influence by the named risk
factors and unanticipated future events.

                                       3

<PAGE>

Letter To Shareholders


Dear Wachovia Shareholder

Wachovia achieved strong performance in 1998 while strengthening its ability to
serve customers. Once again, in a difficult and challenging environment, the
considerable strengths of Wachovia stood out.

For the full year, operating earnings were $4.45 per diluted share compared with
$3.96 in 1997. Operating net income totaled $929.8 million versus $799.9
million. Operating earnings exclude merger-related expenses of $85.3 million,
pretax, for 1998 and special charges in the 1997 fourth quarter totaling $303
million, pretax, primarily for merger integration expenses. Including the
special charges, Wachovia's net income for 1998 was $874.2 million or $4.18 per
diluted share compared with $592.8 million or $2.94 per diluted share for 1997.

On an operating basis, Wachovia's return on shareholders' equity was 18 percent,
and return on assets was 1.45 percent compared with five-year averages of 17.2
percent and 1.38 percent, respectively. Average common equity to assets was 8.08
percent for 1998.

Net loan losses were .67 percent of average loans. Losses were .11 percent,
excluding the credit card portfolio. At December 31, nonperforming assets were
 .40 percent of loans and foreclosed property and the corporation's reserve
coverage of nonperforming loans was 349 percent. Wachovia's overhead or
efficiency ratio on a core operating basis was 52.7 percent. A series of graphs
depicting Wachovia's performance compared with the median for the 25 largest
U.S. banks is presented on page 89.

The total return on Wachovia's common stock, including price appreciation and
reinvested dividends, was 10.2 percent for 1998. This compares with 8.3 percent
for the Keefe, Bruyette & Woods Index of 50 money center and regional banks and
28.6 percent for the Standard & Poor's 500 Index. The five-year compound annual
total return for Wachovia was 25 percent. For the KBW Index and the S&P 500
Index, it was 27.8 percent and 24.1 percent, respectively.

                                       4

<PAGE>

Letter to Shareholders


Strong revenue growth drove Wachovia's 1998 financial performance. Total revenue
advanced $468.8 million for the year, with fee-based income contributing 47
percent of the growth. This diverse and robust revenue stream reflects
Wachovia's ability to achieve growth in key lines of business. A new story is
being written at Wachovia. That story tells of an unwavering commitment to
growth and excellent revenue gains.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                 DIVERSE, ROBUST
                                                                 REVENUE STREAM


At the end of 1998, Wachovia had relationships with 3.5 million households and
200,000 small businesses in the Carolinas, Florida, Georgia and Virginia. In
addition, Wachovia had 28,000 large and middle market corporate relationships in
its home markets, nationally and abroad. Wachovia's merger with
Interstate/Johnson Lane, a leading regional securities firm in Charlotte, North
Carolina, will add more customers and strengthen product and service
capabilities for consumers and corporate capital markets customers. The merger
is expected to be consummated in early April 1999.

Expense growth during 1998 principally reflects investment spending to attract,
motivate and retain high-performing people, strengthen service delivery,
enhance products and strengthen capabilities in technology. The growth rate in
expenses is expected to moderate. Wachovia's attractive results have been
achieved even as the corporation has continued to invest.

The ability of financial service companies to grow at an attractive rate while
managing risk and costs will become more challenging as the structural change
permeating our society accelerates. Four fundamental factors are propelling this
change. They include lower nominal growth, forces at work favoring deflation,
the transition to a global construct, and a revolution in technology and
communication.

America finds itself in an economy where nominal growth will be subdued. A
nominal growth rate of about three to five percent is a dramatic swing from
double-digit nominal growth experienced during the 1980s. Inflation will not
provide the pricing buoyancy that helped many corporations

                                       5

<PAGE>

Letter to Shareholders


sustain top-line growth in the past. In the future, the economy will perform
well but at a more moderate pace, and many businesses in America may be hard
pressed to achieve sustainable earnings growth.

From time to time in the coming decade, price levels will be deflationary. In
some cases, the cost of raw materials may moderate, reflecting new processing
and extractive techniques influenced by technology. Labor costs will be kept
subdued by an abundance of low wage talent from the emerging world. New
capabilities arising from technology will make manufacturing more efficient.
While investment in technology remains high, the cost of technology longer term
is a moderating factor potentially helping to retard expense growth.

Consumers are informed and aggressive in seeking discounts. They buy by
telephone and computers. Corporations have new procurement efforts under way
dramatically wringing costs from purchases of goods and services. The whole
world is searching for bargains.

The third major factor at work is the global construct. Today, the world is
defined by capital, ideas and energy. These do not abide by artificial or
political boundaries. New and exciting uses of information are changing
traditional alignments. Many countries are experiencing difficulty adjusting to
the new global economy. Their currency values are under extreme pressure as they
struggle to compete. This has subdued the rate of growth in global economies but
it does not alter the long-term attractiveness of emerging markets. Around the
world millions of people are free and they will work hard to achieve a better
life.

Finally, the most significant factor is the rapid diffusion of technology
throughout society and the ability to use information more productively. In
history, major changes in products, processes and technology have evolved
through gradual periods of development. For decades, computers and communication
systems processed information for select audiences. Information was controlled
by large entities such as governments, universities and large corporations. Now,
useful technology and inexpensive information are available to everyone.
Information is diffused throughout society and across the globe.

                                       6

<PAGE>

Letter To Shareholders

For almost every purpose, large and small organizations and individuals have
economical access to vast storehouses of knowledge. The lower cost and greater
availability of information make it a trump card for innovators and, in the
future, this incredible capability will destroy artificial, inefficient
structures at all levels of society. This revolution threatens the existence of
traditional distribution systems.

The combination of lower nominal growth, deflationary pressures, the global
construct, and the permeation of knowledge and technology places the world in an
unprecedented period of revolution. America, the world's leader in innovation,
is undergoing painful change. Financial service companies are at a critical
juncture. How do they embrace change and continue to grow and generate earnings
that reward investors?

Wachovia is very optimistic about the future and the potential for meeting the
financial needs of its customers. I have mentioned before and still believe that
customers to a large degree remain poorly served by the financial service
industry. They have a growing appetite for information, service and solutions
from someone they trust. This is an ideal environment for Wachovia. Throughout
Wachovia you will find people who possess integrity, professionalism and a
passion for outstanding service to customers. They deliver a robust menu of
consumer and corporate products supported by outstanding technology. Wachovia
enjoys an enviable track record of risk management, strong capital and reliable
earnings.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                               IDEAL ENVIRONMENT
                                                                  FOR WACHOVIA


In recent years, Wachovia has worked hard to aggressively prepare for this new
world. We have rebuilt businesses to achieve sound growth. Existing products
have been strengthened and new ones added. Technology investment has been
deployed more directly to support sales and service. Mergers, acquisitions and
alliances have allowed us access to new customers and capabilities. Our capital
base, which is always strong, is being more effectively invested.

                                       7
<PAGE>

Letter to Shareholders

Wachovia faces the future exceptionally well positioned to serve customers and
generate attractive growth. The section following describes Wachovia's
Continuous Relationship Management strategy. This effort is helping us grow.

[GRAPHIC APPEARS ON LEFT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

  WACHOVIANS SERVING
CUSTOMERS, COMMUNITIES

Wachovians across the company have been extraordinarily busy serving customers,
strengthening capabilities and expanding into new markets. But as Wachovians,
they also find time to serve fellow human beings. They devote countless hours to
church, civic and charitable organizations. Their own citizenship is mirrored by
the company. Wachovia's Community Development Corporation has increased its
lending. A new affordable mortgage lending sales force has been deployed.
Communities continue to benefit from Wachovia's financial support. As we address
the exciting and demanding realities of a new environment, exemplary corporate
citizenship remains a defining characteristic of Wachovia.

Thank you for your loyalty and support. Your comments are always welcomed.

Sincerely,


/s/ L. M. Baker, Jr.
L. M. Baker, Jr.
Chief Executive Officer
February 26, 1999

                                       8
<PAGE>


<PAGE>

[GRAPHIC APPEARS BELOW WITH THE FOLLOWING INFORMATION:]

                                       A.

                          BY ADDING VALUE TO CUSTOMER
                             RELATIONSHIPS THROUGH
                                 A DISTINCTIVE
                            CONTINUOUS RELATIONSHIP
                              MANAGEMENT STRATEGY.




                                       10

<PAGE>


[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

                              ACQUIRING CUSTOMERS
                          Attracting a larger share of
                         excellent customers in current
                         markets and through expansion
                              into new territory.

                               MANAGING CUSTOMER
                                  INFORMATION
                         Managing information in a way
                      that continually renews and revises
                        intelligence about customers to
                               better serve them.

                                 STRENGTHENING
                                    CUSTOMER
                                 RELATIONSHIPS
                         Creating closer ties with and
                           becoming more important to
                        customers, resulting in a higher
                        level of profitable business in
                               each relationship.

                                 COST-TO-SERVE
                        Continued emphasis on effective
                              resource management.

                                       11

<PAGE>

[GRAPHIC APPEARS BELOW WITH THE FOLLOWING INFORMATION:]

Q.   HOW DOES WACHOVIA CREATE ENHANCED EARNINGS GROWTH?

<PAGE>

A.   BY BUILDING ON WACHOVIA'S STRONG FOUNDATION TO SUCCESSFULLY EXECUTE
     CONTINUOUS RELATIONSHIP MANAGEMENT.

On the threshold of the 21st century, Wachovia is well positioned to continue
producing attractive financial returns. Current aspirations are for:

o    Annual earnings per share growth of 10 to 12 percent over time.

o    Return on equity of 18 to 20 percent.

o    Return on assets of 1.45 percent.

o    Continued dividend growth with a payout ratio of 40 percent.

These targets are dependent on the continuation of an attractive economic
environment and Wachovia's ability to successfully develop and implement
strategies and initiatives, which allow the corporation to profitably add value
for a growing number of customers.

This performance will distinguish the corporation during a time when the
environment will be exceptionally challenging. In the coming decade, the economy
will grow more slowly but it will still grow. Global opportunities will
influence the behavior of corporations. Consumers will demand more value.
Knowledge distribution and service and sales delivery will be transformed by
technology. Organizations that ignore or are unprepared for these issues will
not prosper and some may not survive. Those anticipating and embracing dramatic
change will offer exceptional value for shareholders.


                                       12
<PAGE>

We are optimistic about the outlook for Wachovia. The company has an enviable
history of rewarding shareholders since its founding in 1879. We believe
prospects for the future are bright and the company is well positioned.

In the future, the solution for growing revenue and sustaining profitability
lies in bringing value to customers. Wachovia has its customers' best interests
at heart. We use information to identify needs, offer solutions to problems and
deliver unparalleled service. This differentiating strategy is implemented by a
process we call Continuous Relationship Management (CRM). Several essential and
historic Wachovia characteristics form a strong foundation for CRM. They include
outstanding risk management, exemplary service quality, knowledgeable and
engaged employees, and a distinctive reputation for trust and integrity. CRM is
extremely difficult to deliver and requires competence in certain critical
capabilities:

o     Acquiring Customers - attracting a larger share of excellent customers in
      currently served markets and through expansion into new territory.

o     Strengthening Customer Relationships - creating closer ties with and
      becoming more important to customers. This results in a higher level of
      profitable business from each relationship.

o     Cost-To-Serve - continued emphasis on effective resource management.

o     Managing Customer Information - managing information in a way that
      continually renews and revises intelligence about customers in order to
      better serve them. This is a fundamental capability. It enables Wachovia
      to more effectively refine strategies, acquire and strengthen customer
      relationships, manage expenses and better focus on acquisition
      initiatives.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                   WACHOVIA'S
                                   PROCESS FOR
                                ENHANCED EARNINGS

                                   ACQUIRING
                                   CUSTOMERS

                                    MANAGING
                                    CUSTOMER
                                  INFORMATION

                                 STRENGTHENING
                                    CUSTOMER
                                 RELATIONSHIPS

                                 COST-TO-SERVE


Some financial service companies are working on Continuous Relationship
Management, but few have developed and aligned strategies across these elements.
Even fewer, if any, are weaving them together across geography, distribution
channels, product lines and customer segments.

By executing CRM through a multitude of consumer and corporate initiatives,
Wachovia has developed diverse streams of revenue from a variety of new and
existing customers, across business lines and in markets with high potential for
growth. This disciplined approach to markets helps Wachovia stand out in the
minds of customers.


                                       13
<PAGE>

ACQUIRING CUSTOMERS

The ability to attract the right new customer is the next horizon in revenue and
earnings growth. As technology and competition neutralize service advantage and
compress margins, it is vital to be in attractive markets and to find innovative
ways to win relationships.

[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

WHERE ARE YOU?

A.   BY ATTRACTING MORE CUSTOMERS IN EXISTING MARKETS WITH A SUPERIOR BLEND OF
     SERVICE, SOLUTIONS, CAPABILITIES AND CONVENIENCE.

WE ARE HERE.

Wachovia is in the heart of a rich economic area. The corporation serves 3.5
million households and approximately 200,000 small businesses with annual sales
of up to $2 million in North and South Carolina, Georgia, Virginia and Florida.
This region is outpacing the U. S. in population and household income growth,
providing fertile ground for customer acquisition. Wachovia is the 11th largest
credit card issuer among banks, with 2.4 million accounts across the country at
December 31, 1998. Wachovia is a leading corporate bank with over 28,000
business relationships in 50 states and global activity in 40 countries.
Corporate customers range from $2 million in sales to the largest multinational
corporations.

Key consumer and corporate initiatives are under way to increase the number of
customers served by Wachovia.

In 1998, Wachovia added more than 200,000 new households through a variety of
Consumer Financial Services initiatives. One example is an innovative work site
marketing strategy, which combines the convenience of banking where people work
with an expanded, attractively packaged product line. In 1998, the program
served more than 1,900 companies and 120,000 households, and contributed about
$37 million to revenue. This strategy is a cost-effective, value-added approach
to acquiring new customers

LET'S GET
STARTED(SM).

                                       14
<PAGE>

who tend to stay with Wachovia longer and buy more products over time. Other
initiatives range from programs targeted to college students to products such as
Wachovia Access Now,(sm) which provides low fees for customers who do all or
most of their banking electronically.

Another major ingredient of customer acquisition is the Market Network Strategy.
The strategy is a comprehensive management process used to assess, plan and
strengthen delivery channels in the existing geographic franchise and help
identify new expansion opportunities. With 76 per cent of new Wachovia customers
still opening initial accounts at a branch, the strategy ensures that Wachovia's
752 branches and 1,372 ATMs are effectively deployed in high growth markets.

Wachovia plans to gain up to 300,000 additional households in 1999 by delving
deeper into its rich geography and expanding efforts on new customer
initiatives.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                       ACQUIRING
                                                                       CUSTOMERS


Consumer Financial Services also is pursuing an aggressive strategy to add more
small businesses. A group of 102 bankers is focused on meeting the needs of the
business itself, its owners and employees. The bankers provide technical
capability,

                                       15

<PAGE>


rapid credit decisions and high quality sales and service delivery.
A series of products has been developed, ranging from an extranet banking
service designed for unique needs of small businesses to lines of credit and
express loan packages. During 1998, this initiative contributed more than $89
million in revenue. Twenty percent of this revenue was from noninterest income.
Opportunity with these customers is immense. There are over 720,000 small
business companies with sales up to $2 million located in our home states.

Wachovia Corporate Financial Services has a global perspective and reflects a
combination of market segmentation, solutions-oriented sales and recognized
product leadership. The corporate market ranges from Business Banking with sales
starting at $2 million to Large Corporate with sales greater than $2 billion.
Additional corporate areas, such as Commercial Real Estate,


[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

A.   BY CAPITALIZING ON STRATEGICALLY COMPELLING, FINANCIALLY REWARDING
     OPPORTUNITIES FOR MERGERS OR ACQUISITIONS.

                                       16
<PAGE>


Financial Institutions, Structured Finance and other specialized finance groups,
support specific customer segments.

Business Banking is a market segment with particularly attractive growth
prospects. In the five states, more than 245 bankers are in contact with 19,000
customers to offer lending, capital solutions, financial advisory services, cash
management and investment capabilities through a suite of services called the
Wachovia Business Choice Account.(R) During 1998, Business Banking grew loans 31
percent, deposits 18 percent and fee income 45 percent. The area's profit
contribution increased 32 percent. With 51,000 targeted companies in Business
Banking's home markets, Wachovia anticipates continued opportunities for strong
growth.


Many businesses are seeking financial partners to help them understand
and evaluate product and service capabilities available in today's competitive
marketplace. At Wachovia, sales professionals in teams work closely with
customers to understand their unique needs. They develop appropriate solutions
and maintain regular contact to broaden and deepen the relationship as
customers' needs evolve.

The corporation's product leadership remains a major source of new business.
Wachovia consistently ranks in the top tier of high quality cash management
banks. Recently we were recognized in separate surveys as having one of the
highest overall quality ratings in the nation, exceeding all competitors in
customer satisfaction ratings for product leadership and innovation. During
1998, marketplace recognition of this expertise helped Wachovia's Treasury
Services add $20 million from new sales alone.

Wachovia has an excellent track record of adding new customers and building
capabilities through mergers and acquisitions. Interstate/Johnson Lane, which is
scheduled to become part of Wachovia in April 1999, had 175,000 active retail
accounts and client assets of $17.8 billion at December 31, 1998. Wachovia added
210,000 credit card customers with the September 1998 purchase of $269 million
of receivables. Accounts in 40 states are included in the purchase with 25
percent located in Wachovia's five core states.

Acquisitions will continue to be studied. As industry performance pressure
mounts, Wachovia believes there will be opportunities to expand in existing and
new markets. As in the past, any mergers or acquisitions must be strategically
compelling and financially rewarding.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                       ACQUIRING
                                                                       CUSTOMERS


                                       17
<PAGE>

STRENGTHENING CUSTOMER
RELATIONSHIPS

Winning new customers is expensive if there is no commitment and process to grow
and strengthen relationships. Wachovia's consumer and corporate areas are
devoting considerable energy to this second component of the CRM process.

Two key consumer growth projects are Consumer Financial Services' Profitable
Relationship Optimization strategy, called PRO Banking, and Personal Financial
Services' Financial Integration initiative.

PRO is direct outreach to the most important 25 percent of retail customers.
This comprehensive,


[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

A.   THROUGH GROWING AND STRENGTHENING RELATIONSHIPS WITH EXISTING CUSTOMERS.


integrated process begins with a robust data base that provides targeted leads
to sales professionals. Customer contact results are fed back into the system,
enhancing knowledge about how to best serve customers. PRO has grown
dramatically since a pilot phase in December 1996. In early 1999, 5,000
high-value customers will be contacted each day through 140 fully dedicated
Personal Financial Advisors and 1,100 Personal Bankers in branches and the call
center. These sales professionals engage customers in discussions about their
financial situation, offering product ideas and solutions.

This relationship-based approach is achieving a sustained sales rate of 20
percent. Most important, PRO is improving customer retention. As a result of
PRO, the high-value household annual retention rate is virtually 100 percent
compared with a normal annual retention rate in the mid-'90s for this customer
segment. This increase is significant and accounts for millions of dollars of
retained annual income. This retention is a leading indicator of momentum yet to
be fully reflected in share of market gains and enduring loyalty to Wachovia.

Wachovia's front-line sales professionals have never been more engaged in
meeting customer needs and creating value for them. Customers feel the
difference. Research verifies that the percentage of PRO customers expressing
satisfaction has improved to 84 percent, up 11 percentage points since the
program began.

Progress to date is very pleasing but the strategy's potential is even more
encouraging. Refinements to PRO are expected to deliver $10 million in improved
revenue in 1999 alone, and new opportunities are consistently identified. PRO
will continue to be a leading strategy with high-value customers.

                                       18
<PAGE>


Serving the affluent market is another key to profitability. The needs of these
customers are complex and their service expectations are high. Relationship
profit potential also is high. As a result of a new Financial Integration
strategy launched in 1997 by Personal Financial Services, these customers now
are served through sales teams by bankers known as Financial Advisors.

Twenty-nine teams are in target markets across five states. Teams are linked by
location, training, management, sales goals and compensation programs to
concentrate on a full array of financial service needs for each client
relationship. A major focus of these teams is developing integrated financial
plans for certain households. During 1998, more than 5,300 relationship reviews
and financial plans were conducted with private clients.

Wachovia's Investment Counselor program grew profit contribution by 127 percent
for 1998. Through this program, Wachovia Investment Counselors located in
branches provide customers assistance with investments and insurance. Revenue
from the Wachovia Funds, which had assets of $6.4 billion under management at
December 31, 1998, grew 59 percent in 1998. This is important core growth from
relationship customers.

All these initiatives helped Personal Financial Services achieve a 27 percent
increase in profit contribution for 1998. The area had increases of 31 percent
in investment management business and 10 percent in estate planning business.
Loan and deposit production grew 48 percent and 13 percent, respectively, in
1998 over 1997. Growth prospects for Personal Financial Services have been
enhanced by Wachovia's merger with Interstate/Johnson Lane, which will provide
Wachovia full-service brokerage capability supported by 466 financial
consultants in 63 branches across the Southeast.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                   STRENGTHENING
                                                                      CUSTOMER
                                                                   RELATIONSHIPS


The Financial Integration strategy brings real talent to bear on customer needs.
Current research indicates that a fully integrated, affluent customer is worth
twice as much revenue as one not fully integrated. Financial Integration is
delivered by professionals customers can trust. Across the company, capital
markets and corporate bankers are teaming up with financial advisors and wealth
strategists to broaden relationships by addressing both individual and corporate
aspects of customers' lives.

A typical example of this intracompany synergy occurred during 1998. A company
that had a long relationship with Wachovia was being sold.

                                       19

<PAGE>


Wachovia's regional banking executive introduced the firm to Wachovia's Capital
Markets group, which represented the sellers getting a price almost double
competitive valuations. Wachovia's regional executive, local Private Financial
Advisors manager and the Personal Financial Services' Wealth Strategy unit
identified opportunities to assist the sellers with investment, estate planning,
insurance and lending needs.

In competition with area and money center banks and brokerage firms, Wachovia
secured

[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

A.   THROUGH THE DAILY DELIVERY OF THE WACHOVIA PROMISE - HAVING THE CUSTOMER'S
     BEST INTEREST AT HEART - BY ALL WACHOVIANS.

a $34 million investment management account, credit cards, bank lines,
two mortgage loans, five brokerage accounts and ongoing estate planning work.
This convergence of multiple opportunities with other business units increases
our optimism about revenue and profit potential for Personal Financial Services.

The key to strengthening corporate relationships is a sales team approach from
Capital Markets, Global Services, Treasury Services, Institutional Trust and
Risk Management disciplines. These teams of relationship management and
specialized product expertise individuals enlarge our collective knowledge of
customers and foster relationship planning and integrated solutions. These
solutions are backed by a strong product line and superb execution.

In Capital Markets, Wachovia expanded capabilities in financial advisory
services, risk management products, commercial real estate, leasing and fixed-
income distribution. Establishment of a Tier I, Section 20 securities subsidiary
has enabled Wachovia to underwrite and deal in municipal revenue bonds,
one-to-four family mortgage-backed securities, consumer receivable-related
securities and commercial paper. When our merger with Interstate/Johnson Lane
is completed, equity research and underwriting, investment banking and
institutional equity and fixed-income distribution will strengthen Wachovia's
ability to serve the complete debt and equity needs of corporate clients. Fee
income from Capital Markets rose 163 percent for 1998 and good growth is
expected in the future.

Treasury Services continued to build processing capabilities. During 1998,
Wachovia introduced image-based receivables solutions to streamline the
application, research and resolution of payments received through corporate
lockboxes. Wachovia's Integrated Payables service has been enhanced to accept
and process instructions for international wires and foreign drafts. Wachovia
Connection(R) Plus, introduced in 1998, is a browser-based platform that will
host the exceptional Wachovia Connection family of products. With these new
product developments, Treasury

                                       20

<PAGE>


Services is well positioned to accelerate revenue growth and outstanding service
to customers.

Institutional Trust and Retirement Services generated a record level of new
business during 1998 while laying the foundation for future growth. The
acquisition of Hunt, DuPree, Rhine and Associates Inc., allows Wachovia to
respond more fully to the needs of corporate clients with expanded benefits
consulting and actuarial services, advanced savings and pension plan
administration, and flexible spending account administration. The division also
introduced a new 401(k) plan service tied to outside families of mutual funds
and the Wachovia Funds. New products and capabilities were added to the
Executive Services Group, strengthening Wachovia's national leadership as
consultant, trustee and administrator for nonqualified benefits plans. Revenues
from this activity increased 57 percent in 1998 versus a year earlier.

During 1998, Global Services continued to capitalize on its impressive
international alliances, partnerships and capabilities. Among these are a full
operating branch in London, Banco Wachovia in Brazil, The Hongkong and Shanghai
Banking Corporation Ltd., alliance for Asian import letters of credit, the NAFTA
partnership for cross-border cash management solutions and global information
reporting for multiple foreign currency accounts.

Another major capability strengthening customer relationships is Wachovia's
asset management business. At December 31, 1998, assets under management totaled
$42 billion, including $6.4 billion from the Wachovia Funds. A particularly
unique Wachovia Asset Management product is timberland investment management for
large institutional investors. Wachovia is a recognized leader in this asset
class, which approximated $700 million at the end of 1998. Wachovia's investment
results compare quite favorably with its competitors.

With these consumer and corporate initiatives, Wachovia is building strong
customer relationships and providing great value to customers. During 1999,
these strategies will be refined and new learning will be applied to find more
innovative customer solutions. Through each of these efforts, Wachovia is
enhancing future revenue prospects. But it is not enough to work only on
revenue. Exceptional companies must have an intense focus on efficiency.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                   STRENGTHENING
                                                                      CUSTOMER
                                                                   RELATIONSHIPS
                                       21
<PAGE>


COST-TO-SERVE

Wachovia continues to have one of the lowest overhead ratios (noninterest
expense as a percentage of taxable equivalent net interest income plus fee
income) in the industry. The CRM process, by providing better information about
customer needs and behavior, directly affects our ability to manage the physical
network and people, process and technology expenses. This information, combined
with knowledge of local markets, helps Wachovia efficiently match resources with
customer potential.

Since implementing the Market Network Strategy in North Carolina, South Carolina
and Georgia in 1996, Wachovia has been decreasing the number of higher-cost
full-service branches.

[GRAPHICS APPEAR BELOW WITH THE FOLLOWING INFORMATION:]

A.   BY CONTINUED EMPHASIS ON EFFECTIVE RESOURCE MANAGEMENT, REDUCING THE COST-
     TO-SERVE WHILE REWARDING CUSTOMERS.

Resources have been deployed into more efficient delivery systems, including
convenience centers, express offices, work site banking centers, ATMs, internet
and telephone. These increased points of banking presence provide better service
to more customers.

The traditional bank staff has been trained to focus sales resources toward the
most opportune customers. Increasingly, branch staff members are being
reassigned into dedicated sales teams serving high value, affluent and small
business segments. This redeployment is allowing a reduction in staff serving
the mass market. During this transition, productivity and profitability are
increasing.

From 1996 through 1998, North Carolina, South Carolina and Georgia banking
operations' combined compound annual growth rate for fee income was 14 percent;
noninterest expenses, 2 percent; and pretax profit contribution, 13 percent.
During the same period, the number of employees declined a total of 8 percent.
And, in each of these states, Wachovia ranks first for deposits per branch
against strong competitors. The Market Network Strategy also is being used in
Virginia and Florida. Market Network will be a continuous process as Wachovia
constantly calibrates its sales and service.

More efficient management of Wachovia's consumer credit portfolios is
strengthening returns while Wachovia continues to improve products. Wachovia
Decision Now(sm) is an on-the-spot mortgage origination capability valued by
time-starved mortgage shoppers who will pay for added convenience. Credit card's
product array includes a broad range of interest rate and fee combinations
exemplified by the highly successful Prime for Life(R) offering.

The use of consumer credit scoring models and workflow alignment has supported
process improvement. Sales finance improved the rate

                                       22

<PAGE>

of converting applications to loans to 32 percent in 1998 from 21 percent in
1997. The overall cost of creating a mortgage loan declined 32 percent. The
total servicing cost of a credit card account decreased 7 percent from an
already low base. Credit card net loan losses at 4.54 percent for 1998 continued
to perform better than industry averages. The rate of automated loan decisions
in retail branch lending grew to 24 percent from 13 percent in 1997.

Prime Capture and Archive, a robust mainframe computer architecture, is the
backbone of a company-wide integration of image technology. Its use will support
new services and products for consumers and corporations. This system
economically creates, indexes, stores and retrieves every paid or deposited
check and related paper documents Wachovia receives. Speedy retrieval of these
images keeps a tight rein on Wachovia's costs and offers customers easy access
to essential information as they collect returns, monitor credit, field
inquiries and reduce document storage expense.

The multidiscipline corporate sales team is enhancing sales and service
efficiency by focusing the right sales professional on the right activities at
the right time. Supporting this capability are centralized processes such as
Business Banking's loan documentation group, which allows relationship managers
to spend more time addressing customer solutions.

[GRAPHIC APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                                                   COST-TO-SERVE

                                       23

<PAGE>

Managing Customer Information


The foundation for Continuous Relationship Management is information. Wachovia
has invested millions of dollars in building and upgrading data bases, and we
are delivering timely and relevant information to the sales staff. Information
from customers and sales staff is analyzed, refined and updated. Fresh, accurate
information enhances decision making and facilitates cost control.

Wachovia is consolidating and integrating consumer, credit card, trust and
corporate information systems. To help the corporation better understand key
drivers of earnings, an enhanced profitability measurement system is scheduled
to become part of this comprehensive information resource in late 1999. These
actions will strengthen the ability to sell the right products to the right
customers at the right time.

Raw information provides no advantage. The way financial service companies
distinguish themselves is to competently process, distribute and use information
to serve customers. At Wachovia, the goal of employees is to know and understand
customers and their cares and concerns better than any other financial
institution.

Wachovia's brand campaign has played a central role in helping 21,000 Wachovians
move toward the same vision. Recent quantitative research scored the campaign as
more memorable, relevant

A.   BY COMPETENTLY PROCESSING, DISTRIBUTING AND USING INFORMATION TO SERVE
     CUSTOMERS BETTER THAN ANY OTHER FINANCIAL INSTITUTION.

                                       24
<PAGE>

and likeable than those of key competitors. Wachovia believes that a strong
brand identity in financial service will become more important as individuals
and businesses are confronted with a bewildering array of financial choices.
Wachovia is committed to delivering the brand promise at every point of contact.

The world ahead is going to be fascinating. In this new world, sustaining strong
earnings growth will be challenging work. But Wachovians understand the formula
for success in this demanding environment. The basic equation is simple -
attract the right customers, sell them multiple services important to their
lives, do the right things to keep their business, deliver as efficiently as
possible and let them know that at Wachovia they have a friend they can trust.
Determined and impassioned Wachovians are weaving these components together
daily. They are defining Wachovia's future by addressing difficult questions and
building answers that bring pleasure to customers.

[GRAPHICS APPEARS ON RIGHT SIDE OF PAGE WITH THE FOLLOWING INFORMATION:]

                                   WACHOVIA'S
                                   PROCESS FOR
                                ENHANCED EARNINGS

                                   ACQUIRING
                                   CUSTOMERS

                                    MANAGING
                                    CUSTOMER
                                  INFORMATION

                                 STRENGTHENING
                                    CUSTOMER
                                 RELATIONSHIPS

                                 COST-TO-SERVE

                                       25

<PAGE>

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

<TABLE>
                                                     1998            1997            1996
                                              -----------     -----------     -----------
<S>                                         <C>             <C>             <C>
Summary of Operations
(thousands, except per share data)
Interest income ...........................   $ 4,665,245     $ 4,262,385     $ 4,009,508
Interest expense ..........................     2,314,213       2,168,818       2,085,771
                                              -----------     -----------     -----------
Net interest income .......................     2,351,032       2,093,567       1,923,737
Provision for loan losses (1) .............       299,480         264,949         193,776
                                              -----------     -----------     -----------
Net interest income after provision for
 loan losses ..............................     2,051,552       1,828,618       1,729,961
Other operating revenue ...................     1,228,119       1,005,768         874,732
Gain on sale of mortgage servicing
 portfolio ................................          ----            ----            ----
Gain on sale of subsidiary ................          ----            ----            ----
Securities gains (losses) (2) .............        20,442           1,454           4,588
                                              -----------     -----------     -----------
Total other income ........................     1,248,561       1,007,222         879,320
Personnel expense .........................     1,055,353         905,157         796,932
Nonrecurring charges (3) ..................        85,312         287,532            ----
Other expense .............................       855,667         774,032         712,041
                                              -----------     -----------     -----------
Total other expense .......................     1,996,332       1,966,721       1,508,973
Income before income tax expense ..........     1,303,781         869,119       1,100,308
Income tax expense ........................       429,611         276,313         343,049
                                              -----------     -----------     -----------
Net income (4) ............................   $   874,170     $   592,806     $   757,259
                                              ===========     ===========     ===========
Net income per common share:
 Basic ....................................   $     4.26      $     2.99      $     3.70
 Diluted (4) ..............................   $     4.18      $     2.94      $     3.65
Cash dividends paid per common
 share (5) ................................   $     1.86      $     1.68      $     1.52
Cash dividends paid on common
 stock (6) ................................   $   381,798     $   327,303     $   305,740
Cash dividend payout ratio (6) ............         43.7  %         55.2  %         40.4  %
Average basic shares outstanding ..........       205,058         198,290         204,889
Average diluted shares outstanding ........       209,153         201,901         207,432
Selected Average
 Balances (millions)
Total assets ..............................    $   63,949      $   57,607      $   55,584
Loans -- net of unearned income ...........        44,401          39,716          36,739
Securities ................................        10,582          10,793          11,876
Other interest-earning assets .............         1,579           1,446           1,629
Total interest-earning assets .............        56,562          51,955          50,244
Interest-bearing deposits .................        32,011          29,582          27,609
Short-term borrowed funds .................        10,895           8,987           9,018
Long-term debt ............................         6,279           6,122           6,693
Total interest-bearing liabilities ........        49,185          44,691          43,320
Noninterest-bearing deposits ..............         7,803           6,934           6,491
Total deposits ............................        39,814          36,516          34,100
Shareholders' equity ......................         5,168           4,533           4,458
Ratios (averages)
Net loan losses to loans ..................           .67%            .67%            .53%
Net yield on interest-earning assets ......          4.24            4.14            3.98
Shareholders' equity to:
 Total assets .............................          8.08            7.87            8.02
 Net loans ................................         11.78           11.57           12.31
Return on assets (7) ......................          1.37            1.03            1.36
Return on shareholders' equity (7) ........         16.92           13.08           16.99


                                                                                           Five-Year
                                                                                            Compound
                                                   1995          1994            1993    Growth Rate
                                             ----------    ----------     -----------    ------------
<S>                                         <C>           <C>           <C>                 <C>
Summary of Operations
(thousands, except per share data)
Interest income ...........................  $3,790,110    $3,025,654     $ 2,738,164        11.2%
Interest expense ..........................   2,011,155     1,369,006       1,128,709        15.4
                                             ----------    ----------     -----------
Net interest income .......................   1,778,955     1,656,648       1,609,455         7.9
Provision for loan losses (1) .............     130,504        96,122         172,161        11.7
                                             ----------    ----------     -----------
Net interest income after provision for
 loan losses ..............................   1,648,451     1,560,526       1,437,294         7.4
Other operating revenue ...................     757,115       690,099         669,469        12.9
Gain on sale of mortgage servicing
 portfolio ................................      79,025          ----            ----
Gain on sale of subsidiary ................        ----          ----           8,030
Securities gains (losses) (2) .............     (19,672)      (21,972)         74,256       (22.7)
                                             ----------    ----------     -----------
Total other income ........................     816,468       668,127         751,755        10.7
Personnel expense .........................     733,790       691,512         685,623         9.0
Nonrecurring charges (3) ..................        ----          ----            ----
Other expense .............................     707,839       651,739         668,635         5.1
                                             ----------    ----------     -----------
Total other expense .......................   1,441,629     1,343,251       1,354,258         8.1
Income before income tax expense ..........   1,023,290       885,402         834,791         9.3
Income tax expense ........................     315,377       261,480         239,779        12.4
                                             ----------    ----------     -----------
Net income (4) ............................  $  707,913    $  623,922     $   595,012         8.0
                                             ==========    ==========     ===========
Net income per common share:
 Basic ....................................  $    3.40     $    3.00      $     2.84          8.4
 Diluted (4) ..............................  $    3.36     $    2.96      $     2.80          8.3
Cash dividends paid per common
 share (5) ................................  $    1.38     $    1.23      $     1.11         10.9
Cash dividends paid on common
 stock (6) ................................  $  282,517    $  254,397     $   230,430        10.6
Cash dividend payout ratio (6) ............       39.9  %       40.8  %         38.7  %
Average basic shares outstanding ..........     208,230       208,117         208,880       (  .4)
Average diluted shares outstanding ........     210,600       210,651         212,584       (  .3)
Selected Average
 Balances (millions)
Total assets ..............................   $  51,703     $  46,542      $   42,529         8.5
Loans -- net of unearned income ...........      33,510        29,533          25,776        11.5
Securities ................................      11,977        11,238          10,993       (  .8)
Other interest-earning assets .............       1,257         1,025           1,379         2.7
Total interest-earning assets .............      46,744        41,796          38,148         8.2
Interest-bearing deposits .................      25,601        22,847          22,860         7.0
Short-term borrowed funds .................       8,860         7,369           6,500        10.9
Long-term debt ............................       5,695         5,154           2,530        19.9
Total interest-bearing liabilities ........      40,156        35,370          31,890         9.1
Noninterest-bearing deposits ..............       6,234         6,292           6,199         4.7
Total deposits ............................      31,835        29,139          29,059         6.5
Shareholders' equity ......................       4,164         3,812           3,519         8.0
Ratios (averages)
Net loan losses to loans ..................         .38%          .30%            .56%
Net yield on interest-earning assets ......        4.04          4.23            4.50
Shareholders' equity to:
 Total assets .............................        8.05          8.19            8.27
 Net loans ................................       12.62         13.14           13.92
Return on assets (7) ......................        1.37          1.34            1.40
Return on shareholders' equity (7) ........       17.00         16.37           16.91
</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 1998 and 1997 include merger-related items of
     $85,312 and $220,330, respectively, and a personal computer hardware and
     software disposal charge of $67,202 in 1997.
(4)  Net income excluding the effect of nonrecurring items was $929,847 and
     $799,929 for 1998 and 1997, respectively. Net income per diluted share
     excluding the effect of nonrecurring items was $4.45 and $3.96 for 1998 and
     1997, respectively.
(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 $55,677 and
     $207,123, returns were 1.45% and 1.39% on assets and 17.99% and 17.65% on
     shareholders' equity for 1998 and 1997, respectively.

                                       26
<PAGE>

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

1998 vs. 1997
Overview
              During 1998, the U. S. economy continued its eighth successive
              year of expansion amidst softening caused by turmoil in foreign
              markets and higher domestic wages. Based on advance estimates,
              gross domestic product for the year rose 3.9 percent, matching
              1997's growth rate, with activity boosted in the latter months of
              1998 by three reductions in short-term interest rates. Economic
              growth within Wachovia Corporation's home states remained good
              during 1998. Unemployment for the year averaged 4.5 percent in
              Florida, 4 percent in Georgia, 3.5 percent in North Carolina, 3.5
              percent in South Carolina and 3.1 percent in Virginia compared
              with 4.5 percent nationwide.

              The corporation seeks to broaden its competitive position by
              gaining access to new customers and by enhancing its products and
              services through internal development and through selective
              partnerships and acquisitions. Management pursues a variety of
              initiatives as part of this strategy. During 1998, these included
              integrating new banking partners in Virginia and Florida;
              significantly expanding capital markets' capabilities; installing
              new systems for trust and loans; acquiring a South Carolina-based
              benefits consulting firm; purchasing a credit card portfolio; and
              announcing plans to acquire Interstate/Johnson Lane, a major
              regional investment advisory and brokerage firm with offices
              primarily in North Carolina, Georgia, South Carolina and
              Virginia.

              Because Wachovia's growth strategy includes the use of
              acquisitions, the corporation regularly evaluates opportunities
              and conducts due diligence activities in connection with possible
              acquisitions. As a result, 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.

              Wachovia's net income for 1998 totaled $874.170 million or $4.18
              per diluted share compared with $592.806 million or $2.94 per
              diluted share in 1997. Results for both years included
              nonrecurring charges, which totaled $85.312 million, pretax, in
              1998 for merger integration expenses and $303.016 million,
              pretax, in 1997 for merger-related charges, an equipment
              impairment charge and restructuring of the securities portfolio.
              The net after-tax impact of the nonrecurring charges was $55.677
              million or $.27 per diluted share for 1998 and $207.123 million
              or $1.02 per diluted share for 1997. Excluding the nonrecurring
              charges, net income on an operating basis was $929.847 million or
              $4.45 per diluted share in 1998 versus $799.929 million or $3.96
              per diluted share in 1997.

                              NET INCOME PER SHARE
                                   (DILUTED)

        (A bar graph appears here. See the table below for plot points.)

  1993      1994      1995      1996      1997      1998
  2.80      2.96      3.36      3.65      2.94      4.18*

*EXCLUDING NONRECURRING ITEMS, NET INCOME PER DILUTED SHARE WAS $3.96 IN 1997
AND $4.45 IN 1998.

                                   NET INCOME
                                   (MILLIONS)

        (A bar graph appears here. See the table below for plot points.)

  1993      1994      1995      1996      1997      1998
  595.0     623.9     707.9     757.3     592.8*    874.2*

*EXCLUDING NONRECURRING ITEMS, NET INCOME WAS $799.9 MILLION IN 1997 AND $929.8
 MILLION IN 1998.

                                       27
<PAGE>


              The corporation's operating results for the year reflected strong
              revenue growth, with total revenues rising $468.796 million or
              14.8 percent to $3.626 billion. Good gains occurred in both net
              interest income and fee-generating businesses as the corporation
              expanded on its consumer and corporate banking initiatives and
              moved forward with technology enhancements. Moderating the
              revenue gains for the year were higher credit losses and
              increases in noninterest expense.

              Expanded discussion of the corporation's results of operations
              and financial condition is presented in the following narrative
              with accompanying tables and charts. Historical financial results
              include the corporation's acquisition of Central Fidelity Banks,
              Inc., on a pooling-of-interests basis but do not include the
              corporation's purchases of Jefferson Bankshares, Inc., and 1st
              United Bancorp in the fourth quarter of 1997 and of Ameribank
              Bancshares in the second quarter of 1998 prior to the date of
              their acquisitions. Interest income is stated on a taxable
              equivalent basis, which is adjusted for the tax-favored status of
              earnings from certain loans and securities. References to changes
              in assets and liabilities represent daily averages unless
              otherwise noted. The narrative should be read in conjunction with
              the Consolidated Financial Statements and Notes on pages 61
              through 82. Expanded six-year financial data appears on pages 83
              through 88.

Business Segments
              The corporation has four reportable business segments: Consumer,
              Corporate, Card, and Treasury & Administration.

              The Consumer segment provides individuals and small businesses
              with products and services ranging from traditional loans and
              deposits, mortgages, trust services, brokerage and mutual fund
              investments, including the corporation's proprietary Wachovia
              Funds, to insurance, private banking and other financial advisory
              services. Customers are served in the corporation's primary
              operating states of Georgia, North Carolina, South Carolina,
              Virginia and Florida through a wide variety of delivery channels,
              including ATMs, traditional branches, work-site banking
              facilities, in-store banking centers, PC Access, Wachovia On-Call
              telephone banking and automated Phone Access. Major initiatives
              for the division include PRO (Profitable Relationship
              Optimization), which is the corporation's strategy for profitable
              customer selling and retention; Financial Integration, an
              affluent customer strategy utilizing teams of financial advisors
              and specialists; and the Market Network Model, used for
              determining the mix of local retail delivery channels based on
              location needs and opportunities.

              Corporate offers credit, specialized finance, investment and
              processing services. Customers range from businesses with annual
              sales of $2 million and above to major multinational
              corporations. The division is a leading provider of treasury
              services and certain corporate and charitable trust products.
              Significantly broadened capabilities have been added in capital
              markets, including merchant banking and financial advisory
              services, commercial real estate corporate finance, asset
              securitization and equipment leasing. The corporation's planned
              acquisition of Interstate/Johnson Lane is expected to augment the
              division's capital markets capabilities. The Corporate Division
              also is enhancing service and product offerings through its
              global services area. Recent initiatives include conversion of
              the corporation's London office to

                                       28
<PAGE>
              branch bank status, enabling Wachovia to provide credit and
              deposit services for European-based companies, and acquisition of
              a Sao Paulo, Brazil, bank to facilitate trade capabilities for
              customers conducting business in Latin America.

              The Card division represents the corporation's credit card
              business. The division generates revenues from interest on unpaid
              card balances and from fees primarily on interchange, cash
              advances, over limit advances, late payments and servicing
              securitized receivables. The division employs modeling techniques
              and other credit evaluation measures to target above-average
              credit risk customers who carry monthly balances and seek low
              interest rates. Products offered include prime rate plus and
              Prime for Life(R) Visa and MasterCard credit cards. At year-end
              1998, Card had a national portfolio of managed credit card
              outstandings totaling $6.549 billion.

              The Treasury & Administration segment principally reflects asset
              and liability management for interest rate sensitivity risk;
              management of the securities portfolio; transfer pricing offset
              on loans, deposits and other funds; and other corporate costs
              such as Year 2000 expenses and nonrecurring expenses.

              Business segment results are reported on a management accounting
              basis. Management accounting practices are internally driven,
              reflecting evolving information needs specific to a company's
              business managers, and may differ by company due to wide
              discretion in application. As a consequence, the corporation's
              business segment results are not necessarily comparable with
              those of other financial institutions with similar segments or
              with those of other companies which compete directly in one or
              more of the corporation's lines of business. In addition,
              business segment results may be restated in the future as the
              corporation's management structure, information needs or
              reporting systems evolve.

              The provision for loan losses is assigned to each business
              segment based on the credit risk of each segment's loan
              portfolio. Overhead expense is allocated based on the proportion
              of each segment's direct expenses to total direct expenses of the
              combined segments. Income tax expense is calculated for each
              business segment using a blended corporate-wide tax rate based on
              taxable equivalent adjusted net income. Note C of the Notes to
              Consolidated Financial Statements provides additional information
              on accounting policies for the corporation's business segments
              and on items reconciling segment results to the corporation's
              consolidated results.

              Financial results by business segment are discussed below.

              Consumer. Net income for Consumer grew $23.631 million or 6.9
              percent to $366.842 million. Revenue gains were broadly spread,
              with taxable equivalent net interest income up $106.561 million
              or 9.8 percent and fee income increasing $79.799 million or 15.4
              percent. Growth in taxable equivalent net interest income
              primarily reflected greater loan volume, with noninterest income
              increasing largely due to higher levels of fees in mortgage,
              deposit accounts and trust services, as well as to gains in debit
              card income and insurance commissions. The provision for loan
              losses declined $10.206 million or 22.9 percent, while
              noninterest expense grew $157.706 million or 15.3 percent, driven
              largely by higher compensation. Consumer's pretax profit
              increased $38.860 million or 7.4 percent to $566.517 million.

              Corporate. Corporate's net income totaled $365.741 million, an
              increase of $111.634 million or 43.9 percent from $254.107
              million in 1997. Taxable equivalent net interest income rose
              $151.968 million or

                                       29
<PAGE>
              27.2 percent, fueled primarily by loan and lease growth.
              Noninterest income, led by gains in consulting services,
              derivatives income, deposit account fees and trust services fees,
              expanded $97.581 million or 32.7 percent. The provision for loan
              losses increased $289 thousand or 35 percent, while noninterest
              expense was up $75.112 million or 16.1 percent, primarily
              reflecting a higher staff expense base. The division's pretax
              profit rose $174.148 million or 44.6 percent to $564.815 million
              for 1998.

              Card. The corporation's credit card business had net income of
              $109.299 million, up $1.796 million or 1.7 percent from $107.503
              million in 1997. Taxable equivalent net interest income rose
              $51.595 million or 12.6 percent, driven by a higher external rate
              earned on credit cards and modest growth in loan balances.
              Noninterest income advanced $8.418 million or 5.1 percent,
              primarily due to increases in cardholder income. The provision
              for loan losses expanded $39.261 million or 18 percent, while
              noninterest expense was up $17.238 million or 9 percent, partly
              due to increased advertising and marketing costs. Pretax profit
              for the Card segment rose $3.514 million or 2.1 percent to
              $168.790 million for the year.

              Treasury & Administration. Treasury & Administration's net income
              rose to $32.288 million in 1998 from a loss of $112.015 million
              in 1997. Improvement in 1998 was primarily the result of a
              $202.739 million reduction in operating expenses resulting from
              substantially lower merger integration costs, Year 2000 expense,
              and other systems development and nonrecurring expenses that are
              held within the unit. The $45.973 million reduction in net
              interest margin was primarily attributable to changes in
              noninterest earning assets held in the unit, such as goodwill,
              changes to the securities portfolio and discretionary funding
              which includes the optimization of the capital position. The
              change in other income is primarily driven by corporate owned
              life insurance income.


Business Segments                                                    Table 2
- --------------------------------------------------------------------------------


<TABLE>
                                     Consumer             Corporate                 Card
                                -------------------   ----------------    -----------------
Operations Summary                  1998       1997     1998      1997       1998      1997
                                --------   --------   ------    ------    -------   -------
(millions)
<S>                            <C>        <C>        <C>       <C>       <C>       <C>
External net interest
 margin ......................  $    337   $    303   $1,543    $1,340    $   767   $   723
Internal funding
 (charge) credit .............       855        782     (831)     (780)      (307)     (314)
                                --------   --------   ------    ------    -------   -------
Net interest income* .........     1,192      1,085      712       560        460       409
Total other income ...........       598        518      396       299        175       166
                                --------   --------   ------    ------    -------   -------
Total revenues ...............     1,790      1,603    1,108       859        635       575
Provision for loan losses.....        34         44        1         1        258       219
Total other expense ..........     1,189      1,031      542       467        208       191
                                --------   --------   ------    ------    -------   -------
Pretax profit ................       567        528      565       391        169       165
Income taxes (benefit) .......       200        185      199       137         60        57
                                --------   --------   ------    ------    -------   -------
Net income (loss) ............  $    367   $    343   $  366    $  254    $   109   $   108
                                ========   ========   ======    ======    =======   =======
Percentage contribution
 to total revenues** .........      48.2%      50.0%    29.8%     26.7%      17.1%     17.9%
Percentage contribution
 to net income ...............      42.0%      57.9%    41.8%     42.9%      12.5%     18.1%
Average Balances
(billions)
Total assets .................  $     17   $     15   $   27    $   23    $     7   $     6


<CAPTION>
                                     Treasury &
                                  Administration         Eliminations       Total Corporation
                               ---------------------   -----------------   -------------------
Operations Summary                 1998         1997    1998      1997       1998     1997
                               --------      -------   -------   -------   -------   -------
(millions)
<S>                            <C>        <C>          <C>       <C>       <C>       <C>
External net interest
 margin ......................   ($ 249)    ($   215)   $  (47)   $  (57)   $2,351    $2,094
Internal funding
 (charge) credit .............      351          363       (68)      (51)     ----      ----
                               --------      -------   -------   -------   -------   -------
Net interest income* .........      102          148      (115)     (108)    2,351     2,094
Total other income ...........       80           24      ----      ----     1,249     1,007
                               --------      -------   -------   -------   -------   -------
Total revenues ...............      182          172      (115)     (108)    3,600     3,101
Provision for loan losses.....        6            1      ----      ----       299       265
Total other expense ..........      126          328       (68)      (50)    1,997     1,967
                               --------      -------   -------   -------   -------   -------
Pretax profit ................       50         (157)      (47)      (58)    1,304       869
Income taxes (benefit) .......       18          (45)      (47)      (58)      430       276
                               --------      -------   -------   -------   -------   -------
Net income (loss) ............    $  32     ($   112)   $ ----    $ ----    $  874    $  593
                               ========      =======   =======   =======   =======   =======
Percentage contribution
 to total revenues** .........      4.9%         5.4%
Percentage contribution
 to net income ...............      3.7%       (18.9%)
Average Balances
(billions)
Total assets .................    $  13      $    14                        $   64    $   58
</TABLE>

*  Net interest income is reported on a taxable equivalent basis by segment and
   on a nontaxable equivalent basis for the corporation, reflecting segment
   eliminations.
** Percentage contribution to total revenues is based on the proportion of each
   segment's revenues to the combined revenues of all segments. Revenues for
   the total corporation are presented based on nontaxable equivalent net
   interest income and total other income, including securities transactions.

                                       30
<PAGE>
                         Consolidated Financial Results

Net Interest
Income
              Taxable equivalent net interest income for the corporation rose
              $246.445 million or 11.5 percent in 1998 to $2.398 billion. Strong
              loan growth and a wider interest rate spread drove the increase as
              the corporation benefited from good business development, a
              slightly higher average yield on total interest-earning assets and
              a reduction in the average rate paid for funding sources. The net
              yield on interest-earning assets (defined as taxable equivalent
              net interest income as a percentage of average interest-earning
              assets) expanded 10 basis points to 4.24 percent for the year.
              Management expects taxable equivalent net interest income to
              advance at a more modest pace in 1999, reflecting an outlook of
              economic softness, good but more moderate loan growth and a stable
              net yield on interest-earning assets.

                              NET INTEREST INCOME*
                                   (MILLIONS)

        (A BAR GRAPH APPEARS HERE. SEE THE TABLE BELOW FOR PLOT POINTS.)

                         1993      1994      1995      1996      1997      1998
                         ----      ----      ----      ----      ----      ----
INTEREST INCOME*         2845      3135      3898      4087      4320      4712
INTEREST EXPENSE         1129      1369      2011      2086      2169      2314
NET INTEREST INCOME*     1716      1766      1887      2001      2151      2398

*TAXABLE EQUIVALENT

Interest Income
              Taxable equivalent interest income increased $391.840 million or
              9.1 percent due to substantially higher loan volume. Average loans
              expanded $4.685 billion or 11.8 percent for the year, fueled
              predominately by the commercial portfolio, with the average rate
              earned on loans unchanged from 1997. Loan growth is expected to
              remain good in 1999 while the rate of increase is expected to
              moderate, given management's outlook for slower overall economic
              expansion. Management anticipates loan growth of around 6 percent
              in 1999, with gains led by taxable commercial loans, commercial
              mortgages, construction loans and indirect retail loans. Credit
              cards are expected to remain flat with 1998 as new outstandings
              replace runoff in the portfolio.

              Commercial loans, including related real estate categories, rose
              $4.097 billion or 18.6 percent with solid gains occurring in all
              categories except tax-exempt loans. Taxable commercial loans
              advanced $2.696 billion or 23.8 percent, and commercial mortgages
              increased $746 million or 12.3 percent. Lease financing, which
              primarily consists of leveraged leases and other structured
              corporate transactions, grew $474 million or 49.6 percent.
              Construction loans rose $394 million or 26.3 percent, while
              foreign loans were higher by $311 million or 63.1 percent. The
              decline in tax-exempt loans reflected both the reduced
              availability of tax-exempt financing under current tax laws and
              paydowns in employee stock ownership plan loans.


                                       31
<PAGE>
<TABLE>
<CAPTION>

Taxable Equivalent Rate/Volume Variance Analysis*                    Table 3
- --------------------------------------------------------------------------------


                                                    Average Volume           Average Rate
                                                  -------------------- --------------------
                                                      1998     1997         1998      1997
                                                  --------   -------    --------      ----
                                                                 (Millions)


Loans:
<S>                                                <C>       <C>            <C>       <C>
Commercial ....................................... $14,023   $11,327        7.21      7.32
Tax-exempt .......................................   1,219     1,743        9.24      8.93
                                                  --------   -------
Total commercial .................................  15,242    13,070        7.37      7.54
Direct retail ....................................   1,143     1,194        9.39      8.99
Indirect retail ..................................   3,091     2,966        8.27      8.56
Credit card ......................................   5,680     5,626       13.46     12.92
Other revolving credit ...........................     498       424       11.18     12.27
                                                  --------   -------
Total retail .....................................  10,412    10,210       11.36     11.17
Construction .....................................   1,893     1,499        9.00      9.40
Commercial mortgages .............................   6,813     6,067        8.58      8.34
Residential mortgages ............................   7,808     7,422        7.92      7.99
                                                  --------   -------
Total real estate ................................  16,514    14,988        8.31      8.27
Lease financing ..................................   1,429       955       11.63      9.71
Foreign ..........................................     804       493        6.85      6.93
                                                  --------   -------
Total loans ......................................  44,401    39,716        8.79      8.79
Securities:
Held-to-maturity:
U.S. Government and agency .......................     381        30        6.10      6.12
Mortgage-backed securities .......................     800     1,049        8.30      8.03
State and municipal securities ...................     194       221       10.92     11.87
Other ............................................     101        23        6.67      6.94
                                                  --------   -------
Total securities held-to-maturity ................   1,476     1,323        7.97      8.61

Available-for-sale:**                                
U.S. Government and agency .......................   4,010     5,269        6.68      6.62
Mortgage-backed securities .......................   4,424     3,174        6.65      6.91
Other ............................................     672     1,027        7.04      6.54
                                                   -------   -------  
Total securities available-for-sale ..............   9,106     9,470        6.69      6.71
                                                   -------   -------
Total securities .................................  10,582    10,793        6.87      6.94

Interest-bearing bank balances ...................     157        89        8.26      5.89
Federal funds sold and securities purchased
under resale agreements ..........................     467       397        5.52      5.62
Trading account assets ...........................     955       960        4.76      5.38
                                                  --------   -------
Total interest-earning assets .................... $56,562   $51,955        8.33      8.32
                                                  ========   =======
Interest Expense
Interest-bearing demand .......................... $ 4,984   $ 4,109        1.29      1.56
Savings and money market savings .................  11,604    10,595        3.89      3.83
Savings certificates .............................   9,943    10,365        5.46      5.62
Large denomination certificates ..................   3,051     2,929        5.42      5.61
                                                  --------   -------
Total interest-bearing deposits in
domestic offices .................................  29,582    27,998        4.14      4.34
Interest-bearing deposits in foreign offices .....   2,429     1,585        5.59      5.51
                                                  --------   -------
Total interest-bearing deposits ..................  32,011    29,583        4.25      4.41
Federal funds purchased and securities sold
under repurchase agreements ......................   7,498     6,744        5.18      5.30
Commercial paper .................................   1,277       781        5.02      5.06
Other short-term borrowed funds ..................   2,120     1,462        5.25      5.57
                                                  --------   -------
Total short-term borrowed funds ..................  10,895     8,987        5.18      5.32
Bank notes .......................................   2,620     3,075        6.10      6.14
Other long-term debt .............................   3,659     3,046        6.31      6.51
                                                  --------   -------
Total long-term debt .............................   6,279     6,121        6.22      6.32
                                                  --------   -------
Total interest-bearing liabilities ............... $49,185   $44,691        4.71      4.85
                                                  ========   =======   ---------     -----
Interest rate spread                                                        3.62      3.47
Net yield on interest-earning assets and                               =========     =====
net interest income ..............................                          4.24      4.14
                                                                       =========     =====
</TABLE>

<PAGE>


<TABLE>
<CAPTION>





                                                                                                        Variance
                                                             Interest                                Attributable to
                                                   -------------------------                      --------------------
                                                          1998          1997      Variance         Rate        Volume
                                                   -----------    ----------   --------------     ------       ------
Interest Income                                                                  (Thousands)

<S>                                                <C>           <C>           <C>             <C>
Loans:
Commercial .......................................  $1,011,401    $  829,406    $     181,995     ($12,663)   $ 194,658
Tax-exempt .......................................     112,672       155,689          (43,017)       5,279      (48,296)
                                                    ----------    ----------    -------------
Total commercial .................................   1,124,073       985,095          138,978      (21,620)     160,598
Direct retail ....................................     107,405       107,326               79        4,688       (4,609)
Indirect retail ..................................     255,512       254,001            1,511       (8,941)      10,452
Credit card ......................................     764,426       727,114           37,312       30,264        7,048
Other revolving credit ...........................      55,644        52,007            3,637       (4,884)       8,521
                                                    ----------    ----------    -------------
Total retail .....................................   1,182,987     1,140,448           42,539       19,752       22,787
Construction .....................................     170,403       140,780           29,623       (6,093)      35,716
Commercial mortgages .............................     584,266       505,876           78,390       14,783       63,607
Residential mortgages ............................     618,118       592,907           25,211       (5,404)      30,615
                                                    ----------    ----------    -------------
Total real estate ................................   1,372,787     1,239,563          133,224        6,386      126,838
Lease financing ..................................     166,128        92,721           73,407       20,907       52,500
Foreign ..........................................      55,067        34,164           20,903         (379)      21,282
                                                    ----------    ----------    -------------
Total loans ......................................   3,901,042     3,491,991          409,051       (2,561)     411,612
Securities:
Held-to-maturity:
U.S. Government and agency .......................      23,268         1,843           21,425           (6)      21,431
Mortgage-backed securities .......................      66,416        84,191          (17,775)       2,785      (20,560)
State and municipal securities ...................      21,179        26,259           (5,080)      (1,997)      (3,083)
Other ............................................       6,746         1,597            5,149          (63)       5,212
                                                    ----------    ----------    -------------
Total securities held-to-maturity ................     117,609       113,890            3,719       (8,878)      12,597
Available-for-sale:**
U.S. Government and agency .......................     267,969       348,763          (80,794)       3,319      (84,113)
Mortgage-backed securities .......................     294,020       219,293           74,727       (8,625)      83,352
Other ............................................      47,256        67,139          (19,883)       4,762      (24,645)
                                                    ----------    ----------    -------------
Total securities available-for-sale ..............     609,245       635,195          (25,950)      (1,585)     (24,365)
                                                    ----------    ----------    -------------
Total securities .................................     726,854       749,085          (22,231)      (7,696)     (14,535)
Interest-bearing bank balances ...................      12,987         5,230            7,757        2,663        5,094
Federal funds sold and securities purchased                                                                       3,865
under resale agreements ..........................      25,803        22,319            3,484         (381)        (290)
Trading account assets ...........................      45,433        51,654           (6,221)      (5,931)
                                                    ----------    ----------    -------------
Total interest-earning assets ....................   4,712,119     4,320,279          391,840        8,064      383,776

Interest Expense
Interest-bearing demand ..........................      64,530        64,249              281      (12,110)      12,391
Savings and money market savings .................     451,655       405,444           46,211        7,046       39,165
Savings certificates .............................     542,477       582,145          (39,668)     (16,389)     (23,279)
Large denomination certificates ..................     165,384       164,391              993       (5,739)       6,732
                                                    ----------    ----------    -------------
Total interest-bearing deposits in
domestic offices .................................   1,224,046     1,216,229            7,817      (59,269)      67,086
Interest-bearing deposits in foreign offices .....     135,659        87,320           48,339        1,237       47,102
                                                    ----------    ----------    -------------
Total interest-bearing deposits ..................   1,359,705     1,303,549           56,156      (48,188)     104,344
Federal funds purchased and securities sold
under repurchase agreements ......................     388,390       357,190           31,200       (8,015)      39,215
Commercial paper .................................      64,088        39,566           24,522         (344)      24,866
Other short-term borrowed funds ..................     111,368        81,406           29,962       (4,859)      34,821
                                                    ----------    ----------    -------------
Total short-term borrowed funds ..................     563,846       478,162           85,684      (13,377)      99,061
Bank notes .......................................     159,896       188,710          (28,814)      (1,008)     (27,806)
Other long-term debt .............................     230,766       198,397           32,369       (6,430)      38,799
                                                    ----------    ----------    -------------
Total long-term debt .............................     390,662       387,107            3,555       (6,274)       9,829
                                                    ----------    ----------    -------------
Total interest-bearing liabilities ...............   2,314,213     2,168,818          145,395      (67,588)     212,983
                                                    ----------    ----------    -------------
Interest rate spread
Net yield on interest-earning assets and
net interest income ..............................  $2,397,906    $2,151,461    $     246,445       52,100      194,345
                                                    ==========    ==========    =============
</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. Any variance
    attributable jointly to volume and rate changes is allocated to volume and
    rate in proportion to the relationship of the absolute dollar amount of the
    change in each.
**  Volume amounts are reported at amortized cost; excludes pretax unrealized
    gains of $132 million in 1998 and $66 million in 1997.

                                       32
<PAGE>

              The corporation has foreign credit outstandings consisting of
              loans and lease financing. Foreign loans at December 31, 1998
              were $1.093 billion, representing 2.4 percent of total loans,
              compared with $639 million or 1.4 percent of total loans at
              year-end 1997. Because foreign loans are reported based on the
              address of the borrower and not on the country where security for
              the credit resides, foreign loans as reported do not necessarily
              indicate the corporation's country risk exposure. The
              corporation's country of risk profile at December 31, 1998 for
              its $1.093 billion foreign loan portfolio was as follows: Western
              Europe, $482 million or 44.1 percent of total foreign loans;
              Latin America, $401 million or 36.7 percent, including $262
              million in Brazil; the United States, $189 million or 17.3
              percent; and all other areas, $21 million or 1.9 percent. Credits
              extended in Brazil were predominately short-term in nature. There
              were no extensions of credit in Russia at December 31, 1998 or
              1997, and extensions of credit in Asia were not significant. The
              corporation's foreign lease financing was predominately defeased
              leasing at year-end 1998 and was all in countries in Western
              Europe.


Selected Loan Maturities and Interest Sensitivity                    Table 4
- --------------------------------------------------------------------------------
December 31, 1998 (thousands)

<TABLE>
                                                                        One Year          One to            Over
                                                          Total          or Less      Five Years      Five Years
                                                       --------      --------------   -------------   -------------
<S>                                                 <C>              <C>              <C>             <C>
Commercial, financial and other .................    $14,328,152     $13,126,907      $  783,920      $  417,325
Industrial revenue and other tax-exempt .........        972,603         396,245         201,750         374,608
Construction and land development ...............      2,044,437       1,881,055         163,382            ----
Commercial mortgages ............................      6,988,050       3,112,331       1,192,171       2,683,548
Loans to foreign borrowers ......................      1,093,428         954,296         139,132            ----
                                                     -----------     -----------      ----------      ----------
    Selected loans, net .........................    $25,426,670     $19,470,834      $2,480,355      $3,475,481
                                                     ===========     ===========      ==========      ==========
Loans with predetermined interest rates .........    $ 5,413,064     $ 1,469,523      $1,727,626      $2,215,915
Loans with floating interest rates ..............     20,013,606      18,001,311         752,729       1,259,566
                                                     -----------     -----------      ----------      ----------
     Total ......................................    $25,426,670     $19,470,834      $2,480,355      $3,475,481
                                                     ===========     ===========      ==========      ==========
</TABLE>


              Commercial real estate loans, based on regulatory definitions,
              were $9.032 billion or 19.8 percent of total loans at December
              31, 1998 versus $8.570 billion or 19.4 percent one year earlier.
              Regulatory definitions for commercial real estate include loans
              which have real estate as the collateral but not the primary
              consideration in a credit risk evaluation.

              There were no significant concentrations of loans in any one
              industry at year-end 1998 or 1997.

              Consumer loans, including residential mortgages, increased $588
              million or 3.3 percent. Gains were driven largely by residential
              mortgages, which rose $386 million or 5.2 percent, and by
              indirect retail loans, which were higher by $125 million or 4.2
              percent and primarily consists of automobile sales financing.
              Growth in residential mortgages occurred in adjustable rate
              mortgages as the corporation generally does not keep fixed-rate
              mortgages in its loan portfolio. Credit card loans rose modestly
              for the year, while other revolving credit expanded $74 million
              or 17.5 percent. Included in average credit card outstandings for
              1998 was $269 million of receivables purchased in the third
              quarter. The corporation's managed credit card loans at December
              31, 1998 were $6.549 billion, representing 14.2 percent of total
              managed loans, versus $6.419 billion or 14.4 percent of total
              managed loans one year earlier. Managed totals included $500
              million of securitized credit cards at year-end 1998 and 1997.
              Additional information on the corporation's managed credit card
              portfolio appears on page 42.

              Securities, the second largest category of interest-earning
              assets, decreased $211 million or 2 percent, with reductions in
              the available-for-sale portfolio partially offset by increases in
              securities held-to-maturity. Additional incremental runoff in the
              securities portfolio is expected in 1999 based on maturity
              schedules

                                       33
<PAGE>

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

<TABLE>
                                                                    1998
                                   ---------------------------------------------------------------------
                                     Amortized     Unrealized    Unrealized        Fair         Average
                                          Cost           Gain          Loss       Value        Maturity
                                   -------------  ------------  -----------   ----------     -----------
                                                                                              (Yrs./Mos.)
<S>                                <C>           <C>           <C>           <C>           <C>
Held-to-Maturity
U.S. Treasury and other U.S.
 Government agencies:
 Within one year .................  $  262,934    $     2,443   $      ----   $  265,377
 One to five years ...............     255,129          4,219             3      259,345
 Five to ten years ...............        ----           ----          ----         ----
 Over ten years ..................        ----           ----          ----         ----
                                   -------------  -----------   -----------   ----------
   Total .........................     518,063          6,662             3      524,722             1/9
State and municipal:
 Within one year .................      12,735            152          ----       12,887
 One to five years ...............      58,864          5,750          ----       64,614
 Five to ten years ...............      71,232          9,699          ----       80,931
 Over ten years ..................      33,937          3,920          ----       37,857
                                   -------------  -----------   -----------   ----------
   Total .........................     176,768         19,521          ----      196,289             6/2
Mortgage-backed:
 Within one year .................         146              1          ----          147
 One to five years ...............      78,227          1,878             3       80,102
 Five to ten years ...............      69,450            953             1       70,402
 Over ten years ..................     462,505         28,837             1      491,341
                                   -------------  -----------   -----------   ----------
   Total .........................     610,328         31,669             5      641,992            15/0
Other:
 Within one year .................      40,670            184             2       40,852
 One to five years ...............      37,178            472          ----       37,650
 Five to ten years ...............         600             21          ----          621
 Over ten years ..................        ----           ----          ----         ----
                                   -------------  -----------   -----------   ----------
   Total .........................      78,448            677             2       79,123             1/2
                                   -------------  -----------   -----------   ----------
   Total held-to-maturity ........   1,383,607         58,529            10    1,442,126             8/1
Available-for-Sale
U.S. Treasury and other U.S.
 Government agencies:
 Within one year .................     884,334          9,735            39      894,030
 One to five years ...............   2,091,953         61,274            75    2,153,152
 Five to ten years ...............     139,227          8,316         1,877      145,666
 Over ten years ..................       8,149          4,570          ----       12,719
                                   -------------  -----------   -----------   ----------
   Total .........................   3,123,663         83,895         1,991    3,205,567             2/7
State and municipal:
 Within one year .................       5,211             42          ----        5,253
 One to five years ...............      33,565          1,010          ----       34,575
 Five to ten years ...............      15,276          1,453             1       16,728
 Over ten years ..................       6,912            694             1        7,605
                                   -------------  -----------   -----------   ----------
   Total .........................      60,964          3,199             2       64,161             5/4
Mortgage-backed:
 Within one year .................      14,606             44             1       14,649
 One to five years ...............     280,390          4,287            98      284,579
 Five to ten years ...............     796,036         12,680            66      808,650
 Over ten years ..................   3,068,432         33,630         3,186    3,098,876
                                   -------------  -----------   -----------   ----------
   Total .........................   4,159,464         50,641         3,351    4,206,754            17/3
Other:
 Within one year .................          97              1          ----           98
 One to five years ...............     148,278          1,676          ----      149,954
 Five to ten years ...............      10,084            156          ----       10,240
 Over ten years ..................     174,983            417         1,983      173,417
                                   -------------  -----------   -----------   ----------
   Total .........................     333,442          2,250         1,983      333,709            12/4
                                   -------------  -----------   -----------   ----------
   Total interest earning
    available-for-sale ...........   7,677,533        139,985         7,327    7,810,191           10/11
Federal Reserve Bank stock and
 other ...........................     171,632          1,825          ----      173,457
                                   -------------  -----------   -----------   ----------
   Total available-for-sale ......   7,849,165        141,810         7,327    7,983,648
                                   -------------  -----------   -----------   ----------
   Total portfolio ...............  $9,232,772    $   200,339   $     7,337   $9,425,774
                                   =============  ===========   ===========   ==========


<CAPTION>
                                      1998                     1997                           1996
                                   -----------    --------------------------    --------------------------
                                        Taxable
                                     Equivalent      Amortized          Fair       Amortized          Fair
                                          Yield*          Cost         Value            Cost         Value
                                    ------------  ------------   -----------    -----------    -----------
<S>                                <C>            <C>            <C>            <C>            <C>
Held-to-Maturity
U.S. Treasury and other U.S.
 Government agencies:
 Within one year .................         5.82%   $    97,213    $    97,229    $      ----    $      ----
 One to five years ...............         6.10        105,700        106,314           ----           ----
 Five to ten years ...............                        ----           ----           ----           ----
 Over ten years ..................                        ----           ----           ----           ----
                                                  ------------    -----------   ------------    -----------
   Total .........................         5.96        202,913        203,543           ----           ----
State and municipal:
 Within one year .................        11.13         16,033         16,207          9,128          9,212
 One to five years ...............        13.28         59,950         64,287         24,822         27,490
 Five to ten years ...............        13.03         94,835        107,903         74,129         85,625
 Over ten years ..................        11.39         52,085         57,400         59,822         66,425
                                                  ------------    -----------   ------------    -----------
   Total .........................        12.66        222,903        245,797        167,901        188,752
Mortgage-backed:
 Within one year .................         6.32            553            550           ----           ----
 One to five years ...............         7.25        103,233        105,106        125,681        127,541
 Five to ten years ...............         6.75        129,809        132,484        164,342        168,203
 Over ten years ..................         8.04        728,566        768,940        814,332        854,940
                                                  ------------    -----------   ------------    -----------
   Total .........................         7.79        962,161      1,007,080      1,104,355      1,150,684
Other:
 Within one year .................         6.46         37,793         38,069          5,399          5,442
 One to five years ...............         6.32         83,219         83,614         29,111         30,350
 Five to ten years ...............         7.15            350            361         37,711         40,193
 Over ten years ..................                        ----           ----          7,614          8,134
                                                  ------------    -----------   ------------    -----------
   Total .........................         6.40        121,362        122,044         79,835         84,119
                                                  ------------    -----------   ------------    -----------
   Total held-to-maturity ........         7.65      1,509,339      1,578,464      1,352,091      1,423,555
Available-for-Sale
U.S. Treasury and other U.S.
 Government agencies:
 Within one year .................         6.26      1,428,265      1,436,174      2,118,932      2,122,993
 One to five years ...............         6.39      2,966,942      3,010,078      3,000,028      3,038,951
 Five to ten years ...............         3.83         98,262         99,626          5,149          5,500
 Over ten years ..................        13.60          8,078         12,231         11,166         15,858
                                                  ------------    -----------   ------------    -----------
   Total .........................         6.26      4,501,547      4,558,109      5,135,275      5,183,302
State and municipal:
 Within one year .................         8.05         10,033         10,091         15,649         15,855
 One to five years ...............         7.65         36,592         37,433         35,119         35,841
 Five to ten years ...............         9.32         17,015         17,592         29,038         29,571
 Over ten years ..................         9.73         16,155         17,822         17,445         18,307
                                                  ------------    -----------   ------------    -----------
   Total .........................         8.36         79,795         82,938         97,251         99,574
Mortgage-backed:
 Within one year .................         6.56         25,113         25,145        159,978        159,890
 One to five years ...............         6.69        772,458        778,099      1,243,815      1,252,752
 Five to ten years ...............         6.55        557,712        562,110        972,528        973,369
 Over ten years ..................         6.57      2,188,428      2,215,829      1,010,796      1,021,108
                                                  ------------    -----------   ------------    -----------
   Total .........................         6.57      3,543,711      3,581,183      3,387,117      3,407,119
Other:
 Within one year .................         6.01         52,435         52,676        166,407        166,905
 One to five years ...............         6.66        350,400        352,950        801,346        803,543
 Five to ten years ...............         6.73          6,524          6,917           ----           ----
 Over ten years ..................         6.46         99,616         98,825           ----           ----
                                                  ------------    -----------   ------------    -----------
   Total .........................         6.56        508,975        511,368        967,753        970,448
                                                  ------------    -----------   ------------    -----------
   Total interest earning
    available-for-sale ...........         6.46      8,634,028      8,733,598      9,587,396      9,660,443
Federal Reserve Bank stock and
 other ...........................                     160,649        175,939        153,852        164,309
                                                  ------------    -----------   ------------    -----------
   Total available-for-sale ......                   8,794,677      8,909,537      9,741,248      9,824,752
                                                  ------------    -----------   ------------    -----------
   Total portfolio ...............                 $10,304,016    $10,488,001    $11,093,339    $11,248,307
                                                  ============    ===========   ============    ===========
</TABLE>

* Yields are presented on a fully taxable equivalent basis using the federal
  income tax rate and state tax rates, as applicable. Yields on
  available-for-sale securities are based on amortized cost.

                                       34
<PAGE>
              of the portfolio. At year-end 1998, securities available-for-sale
              totaled $7.984 billion and securities held-to-maturity were
              $1.384 billion. Marking the securities available-for-sale
              portfolio at December 31, 1998 to fair value resulted in an
              unrealized gain of $134.483 million, pretax, and $82.440 million,
              net of tax. Marking the securities available-for-sale average
              portfolio for the year to fair value resulted in an unrealized
              gain of $131.761 million, pretax, and $81.025 million, net of
              tax. Unrealized gains are included, net of tax, in shareholders'
              equity.

Interest Expense
              Interest expense for 1998 increased $145.395 million or 6.7
              percent. The rise reflected higher levels of interest-bearing
              liabilities to fund loan growth, with the impact on interest
              expense moderated by a lower average rate paid. Total
              interest-bearing liabilities expanded $4.494 billion or 10.1
              percent, primarily led by deposits and short-term borrowed funds,
              while the average rate paid declined 14 basis points to 4.71
              percent.

              The corporation utilizes a diverse funding base and believes
              flexibility and ongoing innovation will be required by financial
              institutions to attract future funding sources. As part of its
              funding strategy, the corporation markets traditional funding
              products while issuing a variety of wholesale funding
              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 addition of PC Banking; and enhancements to
              basic checking products, including the addition of the
              corporation's Access Now account. Wholesale funding sources
              include senior and subordinated debt, capital securities and a
              global bank note program.

              Interest-bearing deposits for the year increased $2.428 billion
              or 8.2 percent. Savings and money market savings led the growth,
              expanding $1.009 billion or 9.5 percent, with gains occurring
              primarily in Premiere and Business Premiere accounts. Demand
              deposits rose $875 million or 21.3 percent, while foreign
              deposits were up $844 million or 53.2 percent. The rise in
              interest-bearing deposits in foreign offices was due, in part, to
              deposit-taking authorization received in late 1997 by the
              corporation's London, England, office. Large denomination
              certificates were higher by $122 million or 4.2 percent for the
              year, while savings certificates decreased $422 million or 4.1
              percent. Gross deposits in 1998 averaged $39.814 billion, up
              $3.298 billion or 9 percent from $36.516 billion in 1997.
              Collected deposits, net of float, averaged $37.551 billion for
              the year, a rise of $3.033 billion or 8.8 percent from $34.518
              billion in 1997.

              Short-term borrowed funds expanded $1.908 billion or 21.2
              percent. Federal funds purchased and securities sold under
              repurchase agreements were higher by $754 million or 11.2
              percent, and commercial paper increased $496 million or 63.5
              percent. Other short-term borrowed funds, primarily consisting of
              short-term bank notes, grew $658 million or 45 percent.

                                       35
<PAGE>

Short-Term Borrowed Funds                                            Table 6
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                            1998                   1997                       1996
                                                   -------------------      -------------------      ----------------------
                                                        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 ..........................  $ 5,463,418  4.14%       $ 8,322,716  5.48%       $7,206,005       5.71%
 Commercial paper ................................    1,359,382  4.21          1,034,024  4.66           706,376       4.69
 Other borrowed funds ............................    1,912,262  5.16            752,874  5.39         1,039,221       5.46
                                                   ------------             ------------             -----------
  Total ..........................................  $ 8,735,062  4.38        $10,109,614  5.39        $8,951,602       5.60
                                                   ============             ============             ===========
Average for the year:
 Federal funds purchased and securities sold under
  repurchase agreements ..........................  $ 7,498,280  5.18        $ 6,743,997  5.30        $7,136,064       5.37
 Commercial paper* ...............................    1,276,623  5.02            781,345  5.06           595,806       4.88
 Other borrowed funds ............................    2,120,257  5.25          1,461,781  5.57         1,286,160       5.46
                                                   ------------             ------------             -----------
  Total ..........................................  $10,895,160  5.18        $ 8,987,123  5.32        $9,018,030       5.35
                                                   ============             ============             ===========
Maximum month-end balance:
 Federal funds purchased and securities sold under
  repurchase agreements ..........................  $ 8,796,505              $ 8,322,716              $8,519,928
 Commercial paper ................................    1,487,187                1,034,024                 706,376
 Other borrowed funds ............................    2,677,503                1,953,440               1,961,632
</TABLE>

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


              Long-term debt was modestly higher, rising $158 million or 2.6
              percent for the year. Bank notes declined $455 million or 14.8
              percent as management shifted bank note borrowings to other
              long-term debt, which consists of senior and subordinated debt
              and capital securities. During the second half of 1998, the
              corporation issued a total of $1.300 billion of senior and
              subordinated unsecured debt. In July, the corporation issued $350
              million of 10-year subordinated fixed-rate notes. In September,
              $250 million of two-year senior floating-rate notes and $300
              million of three-year senior floating-rate notes were issued. In
              December, the corporation issued $400 million of 10-year
              subordinated fixed-rate notes. The senior notes are rated Aa3 by
              Moody's and AA- by Standard & Poor's and the subordinated notes
              are rated A1 by Moody's and A+ by Standard & Poor's. Capital
              securities at December 31, 1998 totaled $996 million, reflecting
              issuances in December 1996 and in January, April and June 1997.
              The 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.

              In July 1998, Wachovia Bank increased the amount of its global
              bank note program from $16 billion to $21.557 billion, which
              included $3.557 billion of notes previously issued under the
              program. The program consists of issuances with original
              maturities beginning at 7 days. Bank notes with original
              maturities of one year or less are included in other short-term
              borrowed funds, and bank notes with original maturities greater
              than one year are considered medium-term in nature and are
              classified as bank notes under long-term debt. Short-term bank
              notes outstanding at December 31, 1998 were $1.240 billion with
              an average cost of 5.28 percent and an average maturity of 1.4
              months. Medium-term bank notes were $2.856 billion and had an
              average cost of 5.64 percent and an average maturity of 3.5
              years. Short-term issues under the global bank note program are
              rated P-1 by Moody's and A-1+ by Standard & Poor's, while
              medium-term issues are rated Aa2 by Moody's and AA by Standard &
              Poor's.
                                       36
<PAGE>

Market Risk and
Asset/Liability
Management
              Market risk is the risk of loss due to adverse changes in
              instrument values or earnings fluctuation resulting from changes
              in market factors. This includes, but may not be limited to,
              changes in interest rates, foreign exchange rates, commodity
              prices and other market variables including equity price risk.
              Wachovia has potential exposure to interest rates and foreign
              exchange rates, no risk in commodity prices (since the corporation
              does not directly hold commodities or trade in commodity
              contracts) and immaterial risk in changing equity prices. Market
              risks reside in both the trading and nontrading portfolios.
              Trading portfolios represent assets, liabilities and off-balance
              sheet instruments that are marked-to-market through the income
              statement. Nontrading portfolios represent assets, liabilities and
              off-balance sheet instruments that are not marked-to-market
              through the income statement but are accounted for on an accrual
              basis or are marked-to-market through the equity account.

              The primary risk in both the trading and nontrading portfolios is
              to changes in interest rates. Exposures to movements in foreign
              exchange rates are predominantly in the trading portfolio. All
              locations use the U. S. dollar as their functional currency and
              exposures to foreign exchange translation risk are immaterial to
              consolidated net income. Exposure to equity price movement is
              through holdings at the parent company and private equity
              investments in the capital markets line of business. The
              volatility of values in the equity portfolios is immaterial to
              net income. Estimating the amount of risk in either the trading
              or nontrading portfolios requires assumptions about the future.
              The nature of the assumptions causes all representations of risk
              to be estimates. These estimates will be different from actual
              results for many reasons, including but not limited to, changes
              in the growth of the overall economy which will impact volume
              growth in the company, changing credit spreads, market interest
              rates moving in patterns other than the patterns chosen for
              analysis, changes in customer preferences, changes in tactical
              and strategic plans and initiatives, and changes in Federal
              Reserve policy. Stress testing is performed on all market risk
              measurement analyses to help understand the relative sensitivity
              of key assumptions and thereby better understand the risk profile
              of the corporation.

Trading
Market Risk
              Trading market risk is the risk to net income from changes in the
              fair value of assets and liabilities and off-balance sheet
              instruments that are marked-to-market through the income
              statement. Trading portfolios are maintained to create value by
              servicing customer needs for investment and risk management
              products at competitive prices. The key trading portfolios by
              purpose are U. S. Treasury and government agencies, municipal
              bonds, residential mortgage-backed securities and money market
              instruments. The corporation enters into derivatives contracts and
              foreign currency exchange forward and option contracts to service
              customer needs and does not take material trading positions in
              either. The earnings risk due to changes in fair value in the
              trading portfolios is limited by the short-term holding periods of
              some of the portfolios, entering into offsetting trades with
              market counterparties, establishing and monitoring market risk
              limits by portfolio, and utilizing various hedging techniques.
              Risk appetite, policies, practices and procedures are established
              in the business units and approved by the relevant risk committees
              and Board of Directors to ensure that business objectives are met
              within a framework of prudent and sound risk management.

              A value-at-risk (VAR) methodology is used to gauge potential
              losses in various trading portfolios due to changes in interest
              rates. The VAR model is a statistical variance/covariance model
              that calculates an estimate of exposure to interest rate
              movements within a predetermined confidence level over a defined

                                       37
<PAGE>

              forward-looking time period. The VAR estimate represents the
              maximum expected loss in fair value of a trading portfolio over a
              one day time horizon, given a 99 percent confidence level. In
              other words, there is about a 1 percent chance, given historical
              volatility of interest rates, that a loss greater than the VAR
              estimate will occur by the end of the next day. The VAR estimate
              takes into account several variables that affect the value of the
              trading portfolio, including interest rates, security prices and
              their volatilities, and statistical correlations. The potential
              expected volatility of interest rates is calculated using a
              one-year history of market movements. These historical
              volatilities are exponentially weighted to give more weight to
              recent market movements.

              At year-end 1998, the combined VAR exposure, given the above
              calculation parameters, was $161 thousand which represented .04
              percent of the combined trading portfolio value of $393.434
              million. The combined average VAR exposure for 1998 was $221
              thousand which represented .03 percent of the combined average
              trading portfolio value of $813.631 million. These VAR numbers
              are for the combined U. S. Treasury and government agency,
              municipal bond, residential mortgage-backed securities and money
              market instrument portfolios.

Nontrading
Market Risk
              Nontrading market risk is the risk to net income from changes in
              interest rates on asset, liability and off-balance sheet
              portfolios other than trading portfolios. The risk is driven by
              potential mismatches resulting from timing differences in the
              repricing of assets, liabilities and off-balance sheet
              instruments, and potential exercise of explicit and embedded
              options. There is also net income risk from changes in market rate
              relationships known as basis risk. Funds Management is charged
              with the responsibility of managing nontrading market risk. Funds
              Management includes asset/liability management and the management
              of discretionary securities and funding portfolios. The goal of
              Funds Management is to maintain high quality and consistent growth
              in net income while maintaining acceptable levels of risk to
              changes in interest rates, and acceptable levels of capital and
              liquidity. This goal is achieved by influencing the maturity and
              repricing characteristics of the various lending and deposit
              taking lines of business, by managing the discretionary
              portfolios, and by utilizing off-balance sheet financial
              instruments.

              Funds Management operates under the policies established by the
              Finance Committee of the Board of Directors and the guidance of
              the Management Finance Committee. Nontrading interest rate risk,
              liquidity, capital positions and discretionary on- and
              off-balance sheet activity are reviewed quarterly by the Finance
              Committee of the Board of Directors. Interim oversight of the
              function is provided through regular meetings of Funds Management
              managers, the Treasurer 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 nontrading interest
              rate risk including simulating net income, monitoring the
              sensitivity of the net present value of the balance sheet, and
              monitoring the difference or gap between maturing or
              rate-sensitive assets and liabilities over various time periods.

              Management believes that nontrading interest rate risk is best
              measured by simulation modeling which calculates expected net
              income based on projected interest-earning assets,
              interest-bearing liabilities, off-balance sheet financial
              instruments, other income and other expense. The model
              projections are based upon historical trends and management's
              expectations of balance sheet growth patterns, spreads to market
              rates, historical market rate relationships, prepayment behavior,
              current and expected product offerings, sales activity, and
              expected exercise of explicit and embedded options. The
              Management Finance Committee regularly reviews the assumptions
              used in the model.

                                       38
<PAGE>

              The corporation monitors interest rate risk by measuring the
              potential change in 12 months of net income under eight standard
              interest rate scenarios. The scenarios are rolled forward by
              quarter up to four quarters in the future to view income
              sensitivity over any given 12-month period within the next 24
              months. All of the scenarios are compared with a scenario where
              current market rates are held constant for the forecast period
              (i.e., the flat rate scenario). The scenarios are immediate
              shocks of the yield curve up and down 100 and 200 basis points
              and ramp scenarios for up and down 100 and 200 basis points
              occurring evenly across the next 12 months. Policy guidelines are
              approved by the Management Finance Committee and the Finance
              Committee of the Board of Directors. For simulation, which is a
              dynamic forward-looking analysis, the guidelines are focused on
              the 200 basis point ramp scenarios across 12 months. The policy
              guideline limit for net income simulation is a negative impact to
              net income of 7.5 percent for the up or down 200 basis point ramp
              scenarios when compared with the flat rate scenario. Management
              has generally maintained a risk position well within the policy
              guideline level. The model indicated the impact of a 200 basis
              point gradual rise in rates over the next 12 months would cause
              approximately a .7 percent decrease in net income at December 31,
              1998 compared with a 2 percent decrease at December 31, 1997. A
              gradual decrease in rates over the next 12 months would cause
              approximately a .01 percent decrease in net income as of December
              31, 1998 compared with an increase of 1.5 percent as of December
              31, 1997. The corporation runs additional scenarios beyond the
              standard shock and ramp scenarios including yield curve
              steepening, flattening and inversion scenarios. Various
              sensitivity analyses are performed on a regular basis to
              segregate interest rate risk into separate components and
              understand the risk attributable to prepayments, caps and floors,
              and other options. Extensive assumptions testing is performed to
              understand the degree of impact from changing key assumptions
              such as the speed of prepayments, the interest rate elasticity of
              core deposit rates and faster- or slower-growing balance sheets.

              The corporation also utilizes a present value methodology to
              discern risk levels present in the balance sheet beyond the
              24-month time horizon used in simulation analysis. The net
              present value methodology is a point in time analysis of the
              balance sheet not including new business volumes or management
              initiatives. All cash flows from earning assets, interest-bearing
              liabilities, noninterest-bearing deposits and off-balance sheet
              instruments are discounted to a present value. Assumptions are
              made to estimate the expected lives of indeterminant maturity
              assets and liabilities such as line of credit products and
              savings and checking accounts. Discount rates used in the
              analysis are based upon forward rates implied by the current
              yield curve with credit spreads added to discount current new
              business back to par value. As in simulation analysis, extensive
              assumptions testing is performed to understand the degree of
              impact from changing key assumptions. The policy guideline limit
              for present value of the balance sheet is a negative change in
              value of 10 percent for up or down shocks of 100 basis points to
              the beginning yield curve. As of December 31, 1998, Wachovia's
              change in net present value of the balance sheet for a 100 basis
              point upward shock to the yield curve was a decline of 2.4
              percent. For a decline in rates of 100 basis points, the change
              was an increase of 1.1 percent.

Liquidity
Market Risk
              To ensure the corporation is positioned to meet immediate and
              future cash demands, management relies on liquidity analysis,
              knowledge of business trends over past economic cycles and
              forecasts of future conditions. Liquidity is maintained through a
              strong balance sheet and operating performance that assures market
              acceptance as well as through policy guidelines which limit the
              level, maturity and concentration of noncore funding sources.

                                       39
<PAGE>

              Through its balance sheet, the corporation generates liquidity on
              the asset side by maintaining significant amounts of securities
              available-for-sale, which may be sold at any time, and by 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.

              Through policy guidelines, the corporation limits net purchased
              funds to 50 percent of long-term assets, which include net loans
              and leases, 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
Assets
              Nonperforming assets at December 31, 1998 were $181.303 million or
              .40 percent of loans and foreclosed property. The total was up
              $51.808 million or 40 percent from year-end 1997, reflecting an
              increase in nonaccrual loans related principally to three
              multibank credits with an aggregate exposure of $47.552 million
              for the corporation.

              The largest category of total nonperforming assets is real estate
              related. At December 31, 1998, real estate nonperforming assets
              were $105.990 million or .64 percent of real estate loans and
              foreclosed real estate versus $106.318 million or .64 percent at
              year-end 1997. Included in real estate nonperforming assets were
              real estate nonperforming loans of $85.225 million at December
              31, 1998 compared with $84.872 million one year earlier.

              Commercial real estate nonperforming assets were $47.571 million
              or .53 percent of related loans and foreclosed real estate versus
              $50.930 million or .59 percent at the end of 1997. Commercial
              real estate nonperforming loans included in these totals were
              $34.911 million at December 31, 1998 versus $45.335 million at
              year-end 1997.


Nonperforming Assets and Contractually Past Due Loans                Table 7
- --------------------------------------------------------------------------------
December 31 (thousands)

<TABLE>
                                                           1998          1997
                                                      ---------     ---------
<S>                                                 <C>           <C>
Nonperforming Assets
Cash-basis assets .................................   $ 157,118     $ 101,156
Restructured loans ................................        ----          ----
                                                      ---------     ---------
    Total nonperforming loans .....................     157,118       101,156
Foreclosed property:
 Foreclosed real estate ...........................      33,443        38,071
 Less valuation allowance .........................      12,678        16,625
 Other foreclosed assets ..........................       3,420         6,893
                                                      ---------     ---------
    Total foreclosed property .....................      24,185        28,339
                                                      ---------     ---------
    Total nonperforming assets ....................   $ 181,303     $ 129,495
                                                      =========     =========
Nonperforming loans to year-end loans .............         .34%          .23%
Nonperforming assets to year-end loans and
 foreclosed property ..............................         .40           .29
Year-end allowance for loan losses times
 nonperforming loans ..............................        3.49x         5.38x
Year-end allowance for loan losses times
 nonperforming assets .............................        3.02          4.21
Contractually Past Due Loans
(accruing loans past due 90 days or more) .........   $ 136,807     $ 114,343
                                                      =========     =========

<CAPTION>
                                                           1996          1995          1994          1993
                                                      ---------     ---------     ---------     ---------
<S>                                                 <C>           <C>           <C>           <C>
Nonperforming Assets
Cash-basis assets .................................   $  98,638     $ 102,310     $ 146,246     $ 202,231
Restructured loans ................................        ----          ----          ----           686
                                                      ---------     ---------     ---------     ---------
    Total nonperforming loans .....................      98,638       102,310       146,246       202,917
Foreclosed property:
 Foreclosed real estate ...........................      35,472        39,877        53,746       101,253
 Less valuation allowance .........................      10,805        11,136        12,112        19,974
 Other foreclosed assets ..........................       8,213         4,212         2,931         3,406
                                                      ---------     ---------     ---------     ---------
    Total foreclosed property .....................      32,880        32,953        44,565        84,685
                                                      ---------     ---------     ---------     ---------
    Total nonperforming assets ....................   $ 131,518     $ 135,263     $ 190,811     $ 287,602
                                                      =========     =========     =========     =========
Nonperforming loans to year-end loans .............         .26%          .29%          .46%          .73%
Nonperforming assets to year-end loans and
 foreclosed property ..............................         .35           .38           .60          1.03
Year-end allowance for loan losses times
 nonperforming loans ..............................        5.26x         5.07x         3.53x         2.51x
Year-end allowance for loan losses times
 nonperforming assets .............................        3.95          3.84          2.70          1.77
Contractually Past Due Loans
(accruing loans past due 90 days or more) .........   $  84,788     $  69,953     $  48,050     $  51,239
                                                      =========     =========     =========     =========
</TABLE>

                                       40
<PAGE>

Provision and
Allowance for
Loan Losses
              The provision for loan losses was $299.480 million, higher by
              $34.531 million or 13 percent from $264.949 million in 1997.
              Included in the provision for 1997 was a special charge of $10.845
              million to conform the credit policies of acquired companies to
              those of the corporation. Excluding this nonrecurring charge, the
              provision in 1998 increased $45.376 million or 17.9 percent from
              1997's adjusted level.

              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. The assessment primarily considers allowance for loan
              loss levels relative to loan risk weightings assigned by
              management. The risk weightings by loan type, including
              homogenous and nonhomogenous loans, are based on several factors
              as appropriate, including historical credit loss experience,
              current economic conditions, the composition of the total loan
              portfolio, including industry concentrations, and assessments of
              individual credits within specific loan types. The commercial
              allocation of the allowance for loan losses has increased over
              the prior year due to increased net loan losses during the last
              half of the year and increased outstandings. Because these
              factors are dynamic in nature, risk weightings for individual
              loans and loan types are subject to change and the provision for
              loan losses can fluctuate.

              Management bases its credit evaluations and reviews on an
              analysis of a credit's cash flows and enforces an aggressive loan
              loss policy of early recognition and charge-off of troubled
              credits. Effective with the first quarter of 1998, management
              began assessing Year 2000 compliance among borrowers as part of
              its overall credit review process.

              Net loan losses for the year totaled $298.824 million or .67
              percent of average loans, increasing $34.660 million or 13.1
              percent from net losses of $264.164 million or .67 percent of
              loans in 1997. The rise in total net charge-offs was driven
              primarily by credit cards, which included $4.949 million in
              losses from the $269 million of receivables purchased in the
              third quarter. Anticipated credit loss experience was factored
              into the acquisition price of this portfolio. Net losses in
              commercial loans also rose for the year, while net charge-offs in
              other retail loans, which consists of direct and indirect retail
              loans, declined and net recoveries in real estate loans widened.
              Excluding credit cards, net loan losses were $41.108 million or
              .11 percent of average loans, lower by $3.722 million or 8.3
              percent from $44.830 million or .13 percent of loans in 1997. Net
              loan losses are expected to increase at a slower rate in 1999
              based on management's assessment of risk in the loan portfolio as
              of the start of the year.

              Credit card net charge-offs were $257.716 million or 4.54 percent
              of average credit card receivables, up $38.382 million or 17.5
              percent from $219.334 million or 3.90 percent of credit card
              loans in 1997. Commercial net charge-offs rose $6.130 million to
              $11.213 million or .07 percent of commercial loans, principally
              due to losses associated with two large credits. Net losses in
              other retail loans declined $4.080 million or 14.6 percent to
              $23.884 million or .56 percent of related receivables, while net
              recoveries in real estate loans increased $4.256 million to
              $4.825 million or .03 percent of average outstandings.

                                       41
<PAGE>

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



              Managed Credit Card Data                               Table 8

       -----------------------------------------------------------------
       (thousands)
<TABLE>
<S>                                                             <C>             <C>             <C>             <C>
                                                                         1998            1997            1996            1995
                                                                  -----------     -----------     -----------     -----------
            Average credit card outstandings ..................   $ 6,181,109     $ 6,179,456     $ 5,573,626     $ 4,767,657
            Net loan losses ...................................       276,705         240,388         183,082         114,014
            Net loan losses to average loans ..................          4.48%           3.89%           3.28%           2.39%
            Delinquencies (30 days or more) to year-end loans .          3.30            2.75            2.35            2.31
</TABLE>

               At December 31, 1998, the allowance for loan losses totaled
              $547.992 million, representing 1.20 percent of loans and 349
              percent of nonperforming loans. The allowance for loan losses at
              year-end 1997 was $544.723 million, representing 1.23 percent of
              loans and 538 percent of nonperforming loans.

                           ALLOWANCE FOR LOAN LOSSES
                                   (MILLIONS)

(A bar graph appears here. See the table below for plot points.)

                          1993     1994      1995      1996      1997      1998
YEAR-END LOAN
     LOSS ALLOWANCE      509.80   516.10    518.80    519.30    544.70    548.00
X ALLOWANCE TIMES
     NONPERFORMING LOANS  2.51X    3.53X     5.07X     5.26X     5.38X     3.49X


                      EARNINGS COVERAGE OF NET LOAN LOSSES*
                                   (MILLIONS)

(A bar graph appears here. See the table below for plot points.)

                          1993     1994      1995      1996      1997      1998
EARNINGS BEFORE INCOME
     TAXES AND PROVISION
     FOR LOAN LOSSES     924.70   1003.50   1094.40   1289.50  1420.10   1668.10
X NUMBER OF TIMES
     EARNINGS COVERED
     NET LOAN LOSSES      6.43X    11.18X     8.56X     6.66X    5.38X     5.58X



                              LOAN LOSS EXPERIENCE
                                   (MILLIONS)

(A bar graph appears here. See the table below for plot points.)

                    1993     1994      1995      1996      1997      1998
CREDIT CARD          62.00    69.70    109.70    162.90    219.30    257.70
COMMERCIAL            8.30     7.50     (2.70)     0.50      5.10     11.20
REAL ESTATE          63.30     (.20)    (3.90)    (8.60)    (6.0)     (4.80)
OTHER                10.10    12.80     24.70     38.70     40.40     34.70
% NET LOAN
     LOSSES TO
     AVERAGE LOANS     .56%     .30%      .38%      .53%      .67%      .67%

                                       42

<PAGE>

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

<TABLE>
                                                          1998         1997         1996         1995          1994        1993
                                                      --------     --------     --------      --------     --------   ---------
<S>                                                 <C>          <C>          <C>          <C>            <C>         <C>
Summary of Transactions
Balance at beginning of year ......................   $544,723     $519,297     $518,808      $516,132     $509,798    $481,357
Additions from acquisitions .......................      2,613       24,641          200         ----          ----        ----
Provision for loan losses .........................    299,480      264,949      193,776      130,504        96,122     172,161
Deduct net loan losses:
 Loans charged off:
  Commercial ......................................     17,880        9,254        6,375        6,364        14,319      15,047
  Credit card .....................................    286,520      246,008      184,387      125,301        83,597      75,325
  Other revolving credit ..........................     10,802       10,564        8,834        5,966         4,933       5,259
  Other retail ....................................     35,378       39,801       41,581       26,958        15,696      12,611
  Real estate .....................................      4,514       11,564        7,915       15,299        18,292      75,136
  Lease financing .................................      3,095        4,488        1,635          892           226         458
  Foreign .........................................       ----         ----         ----         ----          ----        ----
                                                      --------     --------     --------      --------     --------    --------
   Total ..........................................    358,189      321,679      250,727      180,780       137,063     183,836
 Recoveries:
  Commercial ......................................      6,667        4,171        5,905        9,078         6,848       6,720
  Credit card .....................................     28,804       26,674       21,445       15,644        13,913      13,350
  Other revolving credit ..........................      2,571        2,361        1,695        1,369         1,278       1,328
  Other retail ....................................     11,494       11,837       11,524        7,472         6,505       6,545
  Real estate .....................................      9,339       12,133       16,488       19,239        18,495      11,877
  Lease financing .................................        490          339          183          142           204         264
  Foreign .........................................       ----         ----         ----            8            32          32
                                                      --------     --------     --------      --------     --------    --------
   Total ..........................................     59,365       57,515       57,240       52,952        47,275      40,116
                                                      --------     --------     --------      --------     --------    --------
 Net loan losses ..................................    298,824      264,164      193,487      127,828        89,788     143,720
                                                      --------     --------     --------      --------     --------    --------
Balance at end of year ............................   $547,992     $544,723     $519,297      $518,808     $516,132    $509,798
                                                      ========     ========     ========      ========     ========    ========
Net Loan Losses (Recoveries)
 by Category
Commercial ........................................   $ 11,213     $  5,083     $    470      $(2,714)     $  7,471    $  8,327
Credit card .......................................    257,716      219,334      162,942      109,657        69,684      61,975
Other revolving credit ............................      8,231        8,203        7,139        4,597         3,655       3,931
Other retail ......................................     23,884       27,964       30,057       19,486         9,191       6,066
Real estate .......................................     (4,825)        (569)      (8,573)      (3,940)         (203)     63,259
Lease financing ...................................      2,605        4,149        1,452          750            22         194
Foreign ...........................................       ----         ----         ----           (8)          (32)        (32)
                                                      --------     --------     --------      ----------   --------    --------
   Total ..........................................   $298,824     $264,164     $193,487      $127,828     $ 89,788    $143,720
                                                      ========     ========     ========      =========    ========    ========
Net loan losses -- excluding credit cards .........   $ 41,108     $ 44,830     $ 30,545      $18,171      $ 20,104    $ 81,745
Net Loan Losses (Recoveries) to Average
 Loans by Category
Commercial ........................................        .07%         .04%        ----%        (.02%)         .07%        .10%
Credit card .......................................       4.54         3.90         3.29          2.41         1.74        2.07
Other revolving credit ............................       1.65         1.93         1.71          1.15          .96        1.06
Other retail ......................................        .56          .67          .69           .47          .23         .17
Real estate .......................................       (.03)        ----         (.06)        (.03)         ----         .64
Lease financing ...................................        .18          .43          .22           .27          .01         .14
Foreign ...........................................       ----         ----         ----         ----         ( .03)       (.04)
Total loans .......................................        .67          .67          .53           .38          .30         .56
Total loans -- excluding credit cards .............        .11          .13          .10           .06          .08         .36
Year-end allowance to outstanding loans ...........       1.20         1.23         1.37          1.46         1.63        1.84
Earnings coverage of net loan losses* .............       5.58x        5.38x        6.66x        8.56x        11.18x       6.43x
Allocation of Allowance for Loan
 Losses**
Commercial ........................................   $129,520     $120,195     $117,883      $123,161     $135,725    $135,898
Credit card .......................................    228,232      221,142      191,606      141,763       130,111      94,697
Other revolving credit ............................      8,465       10,682        8,268        7,174         6,433       5,812
Other retail ......................................     37,308       36,669       48,011       42,999        38,175      39,384
Real estate .......................................     92,523       93,821       94,167      127,763       143,659     147,570
Lease financing ...................................      6,304        6,537        3,685        1,666         2,211       2,018
Foreign ...........................................      6,342        3,702        3,702        3,697         3,830         931
Unallocated .......................................     39,298       51,975       51,975       70,585        55,988      83,488
                                                      --------     --------     --------      ---------    --------    --------
  Total ...........................................   $547,992     $544,723     $519,297      $518,808     $516,132    $509,798
                                                      ========     ========     ========      =========    ========    ========
</TABLE>
*    Earnings before income taxes and provision for loan losses excluding
     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 83 for
     percentage of loan categories to total loans.

                                       43
<PAGE>

Noninterest Income
              Total other operating revenue, which excludes securities sales,
              rose $222.351 million or 22.1 percent to $1.228 billion for the
              year. Growth occurred in all categories, with gains strongest in
              capital markets income, deposit account service charges, trust
              services fees, mortgage fees and electronic banking. Total other
              operating revenue included gains of $17.155 million in 1998 and
              $21.096 million in 1997 from branch sales. Excluding branch sale
              gains, total other operating revenue rose $226.292 million or 23
              percent for the year. Management expects total other operating
              revenue to increase approximately 10 percent in 1999 based on a
              stable but slower economic growth outlook and on anticipated gains
              largely in capital markets, mortgage activity, deposit account
              services, technology-based banking and financial advisory areas.

              Capital markets income expanded $80.561 million or 162.7 percent.
              Growth was driven by gains primarily in consulting services,
              private placement fees, foreign exchange trading and derivatives
              income. The corporation sells its capital markets services across
              its client base with a focus on middle market corporate
              customers. Services offered include risk management, debt capital
              and corporate financing, fixed income sales and trading, merchant
              banking and financial advisory, trust and treasury services, and
              global and specialty lending. In June 1998, Wachovia received
              Tier I powers for its Section 20 capital markets subsidiary.
              These powers enable the subsidiary to engage in underwriting and
              dealing in municipal revenue bonds, commercial paper,
              mortgage-related securities and consumer-related receivables, all
              of investment grade rating. Tier II powers permitting further
              expansion into corporate debt and equity securities without
              investment grade limitation are expected to be effective in 1999.


              Revenues from service charges on deposit accounts rose $28.749
              million or 9.4 percent. Higher levels of overdraft charges,
              commercial analysis fees and insufficient funds charges primarily
              drove the increase.

              Fees for trust services grew $24.400 million or 13.9 percent.
              Increases occurred largely in Personal Financial Services and in
              fees associated with the Wachovia Funds, the corporation's
              proprietary family of mutual funds. In 1998, management completed
              installation of a new trust system, designed to enhance and
              better support the corporation's array of trust products and
              services. At December 31, 1998, the corporation's trust assets
              totaled $138.130 billion, including $42.025 billion under
              discretionary management. This compared with total trust assets
              of $129.079 billion, including $33.568 billion under
              discretionary management at year-end 1997.

              Mortgage fees rose $21.385 million or 90.8 percent, fueled by
              greater origination activity, gains on sales of mortgage
              servicing rights and higher gains on loans sold to the secondary
              market.

              Increased debit card and ATM usage pushed electronic banking
              revenues up $9.617 million or 14.9 percent.

              Credit card income advanced $8.893 million or 5.5 percent, with
              growth primarily due to higher card sales in both consumer and
              corporate business accounts. Active managed accounts averaged
              2.296 million in 1998 versus 2.050 million in 1997.

              Investment fee income grew $8.368 million or 23.1 percent. The
              increase primarily reflected higher levels of fees from customer
              mutual fund investments and from brokerage commissions. Included
              in investment fee income are commission sales of the Wachovia
              Funds by the corporation's branch-based Investment Counselors.
              Assets of the Wachovia Funds totaled $6.423 billion at December
              31, 1998 compared with $5.620 billion at year-end 1997.

                                       44
<PAGE>

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

<TABLE>
                                               1998          1997        1996
                                         ----------    ----------    --------
<S>                                      <C>           <C>           <C>
Service charges on deposit
 accounts ..............................  $  334,980    $  306,231    $280,670
Fees for trust services ................     199,949       175,549     154,621
Credit card income -- net of
 interchange payments ..................     171,127       162,234     143,382
Electronic banking .....................      74,257        64,640      56,226
Capital markets income .................     130,083        49,522      44,212
Investment fees ........................      44,619        36,251      30,820
Mortgage fees ..........................      44,929        23,544      21,371
Insurance premiums and
 commissions ...........................      31,897        30,205      20,562
Bankers' acceptance and letter of
 credit fees ...........................      39,025        34,526      28,243
Other service charges and fees .........      39,766        38,750      38,590
Other income ...........................     117,487        84,316      56,035
                                         -----------   -----------   ---------
    Total other operating
     revenue ...........................   1,228,119     1,005,768     874,732
Gain on sale of mortgage servicing
 portfolio .............................        ----          ----        ----
Gain on sale of subsidiary .............        ----          ----        ----
Securities gains (losses) ..............      20,442         1,454       4,588
                                         -----------   -----------   ---------
    Total ..............................  $1,248,561    $1,007,222    $879,320
                                         ===========   ===========   =========

<CAPTION>
                                                                                Five-Year
                                                                                 Compound
                                             1995        1994        1993     Growth Rate
                                         --------    --------    --------    ---------------
<S>                                      <C>         <C>         <C>         <C>
Service charges on deposit
 accounts ..............................  $ 244,671   $ 231,646   $237,328      7.1%
Fees for trust services ................    145,464     142,026    133,651      8.4
Credit card income -- net of
 interchange payments ..................    127,153     126,886    104,922     10.3
Electronic banking .....................     39,722      28,347     17,857     33.0
Capital markets income .................     29,832      12,131     24,972     39.1
Investment fees ........................     22,059      11,185     12,244     29.5
Mortgage fees ..........................     26,139      33,997     41,339      1.7
Insurance premiums and
 commissions ...........................     17,455      17,018     16,566     14.0
Bankers' acceptance and letter of
 credit fees ...........................     25,953      25,801     22,277     11.9
Other service charges and fees .........     30,271      22,876     22,094     12.5
Other income ...........................     48,396      38,186     36,219     26.5
                                         ----------  ----------  ---------
    Total other operating
     revenue ...........................    757,115     690,099    669,469     12.9
Gain on sale of mortgage servicing
 portfolio .............................     79,025        ----       ----
Gain on sale of subsidiary .............       ----        ----      8,030   (100.0)
Securities gains (losses) ..............    (19,672)    (21,972)    74,256   ( 22.7)
                                         ----------  ----------  ---------
    Total ..............................  $ 816,468   $ 668,127   $751,755     10.7
                                         ==========  ==========  =========
</TABLE>


              Remaining combined categories of total other operating revenue
              increased $44.319 million or 26.6 percent excluding gains from
              branch sales. Insurance premiums and commissions were higher by
              $1.692 million or 5.6 percent, and bankers' acceptance and letter
              of credit fees grew $4.499 million or 13 percent. Other service
              charges and fees expanded modestly, while other income rose
              $37.112 million or 58.7 percent.

              Including securities sales, total noninterest income was up
              $241.339 million or 24 percent for the year. Securities sales
              resulted in net gains of $20.442 million in 1998, including
              sizable gains in the third and fourth quarters from the sale of
              select equity investments. This compared with net securities
              gains of $1.454 million in 1997, including losses of $4.639
              million in the fourth quarter to restructure the
              available-for-sale portfolio.

Noninterest
Expense
              Total noninterest expense rose $29.611 million or 1.5 percent,
              with growth for the year affected by non-recurring charges taken
              both in 1998 and 1997. In 1998, the corporation incurred merger
              expenses of $85.312 million, primarily for systems conversions and
              signage changes related to its Virginia and Florida banking
              acquisitions. Nonrecurring noninterest expense charges totaling
              $287.532 million were taken in 1997 for merger-related charges and
              an equipment impairment charge. Excluding the merger expenses and
              special charge, noninterest expense on a core operating basis
              totaled $1.911 billion in 1998 and grew $231.831 million or 13.8
              percent from 1997's core expense level of $1.679 billion.

              Integration expenses approximating $15 million are expected in
              1999 in connection with the corporation's planned acquisition of
              Interstate/Johnson Lane. Excluding merger charges, noninterest
              expense in 1999 is expected to rise approximately 5 percent from
              1998's core level of $1.911 billion. The estimated growth rate is
              based on anticipated slower increases largely in salary costs.
              Employee medical costs and amortization expense are expected to
              drive most of the noninterest expense growth for 1999.

                                       45
<PAGE>

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

<TABLE>
                                                1998            1997            1996
                                         -----------     -----------     -----------
<S>                                      <C>             <C>             <C>
Salaries .............................   $   874,750     $   742,106     $   655,065
Employee benefits ....................       180,603         163,051         141,867
                                         -----------     -----------     -----------
    Total personnel expense...........     1,055,353         905,157         796,932
Net occupancy expense ................       138,636         116,654         114,001
Equipment expense ....................       156,203         142,227         132,775
Postage and delivery .................        52,981          48,657          47,195
Outside data processing,
 programming and software ............        68,680          86,497          51,139
Stationery and supplies ..............        34,767          30,960          30,043
Advertising and sales promotion.......        70,222          72,046          68,639
Professional services ................        56,066          54,113          41,223
Travel and business promotion ........        29,254          25,215          21,096
Amortization of intangible assets.....        39,091          13,308           9,163
Foreclosed property
 expense -- net of income ............           571           1,875           1,930
Personal computer impairment
 charge* .............................          ----          67,202            ----
Merger-related charges* ..............        85,312         220,330            ----
Other expense ........................       209,196         182,480         194,837
                                         -----------     -----------     -----------
    Total ............................   $ 1,996,332     $ 1,966,721     $ 1,508,973
                                         ===========     ===========     ===========
Overhead ratio** .....................          55.1%           62.3%           52.5%
Overhead ratio without
 nonrecurring charges ................          52.7            53.2            52.5


<CAPTION>
                                                                                          Five-Year
                                                                                           Compound
                                                1995            1994            1993    Growth Rate
                                         -----------     -----------     -----------   ---------------
<S>                                    <C>             <C>             <C>             <C>
Salaries .............................   $   604,041     $   566,368     $   545,869     9.9%
Employee benefits ....................       129,749         125,144         139,754     5.3
                                         -----------     -----------     -----------
    Total personnel expense...........       733,790         691,512         685,623     9.0
Net occupancy expense ................       109,543         102,131         101,225     6.5
Equipment expense ....................       127,268         124,321         119,340     5.5
Postage and delivery .................        44,553          41,169          44,051     3.8
Outside data processing,
 programming and software ............        47,737          39,870          42,810     9.9
Stationery and supplies ..............        30,238          27,327          28,100     4.3
Advertising and sales promotion.......        57,957          42,576          43,972     9.8
Professional services ................        41,152          23,326          19,025    24.1
Travel and business promotion ........        20,267          16,743          15,977    12.9
Amortization of intangible assets.....        12,296          21,042          30,276     5.2
Foreclosed property
 expense -- net of income ............         2,420           7,508          22,929   (52.2)
Personal computer impairment
 charge* .............................          ----            ----            ----
Merger-related charges* ..............          ----            ----            ----
Other expense ........................       214,408         205,726         200,930      .8
                                         -----------     -----------     -----------
    Total ............................   $ 1,441,629     $ 1,343,251     $ 1,354,258     8.1
                                         ===========     ===========     ===========
Overhead ratio** .....................          54.5%           54.7%           56.8%
Overhead ratio without
 nonrecurring charges ................          54.5            54.7            56.8
</TABLE>

*    Nonrecurring charges
**   Noninterest expense as a percentage of taxable equivalent net interest
     income and total other operating revenue.


              Total personnel expense grew $150.196 million or 16.6 percent.
              Salaries expense rose $132.644 million or 17.9 percent, primarily
              due to expanded incentive pay for revenue-generating businesses
              and to a higher wage base. Employee benefits expense increased
              $17.552 million or 10.8 percent, with growth occurring largely in
              medical costs, retirement plan expenses and payroll taxes.

              Combined net occupancy and equipment expense was up $35.958
              million or 13.9 percent. Net occupancy expense rose $21.982
              million or 18.8 percent, primarily reflecting increased building
              maintenance and depreciation costs for expanded physical
              facilities. Higher depreciation for new equipment helped push
              equipment expense up $13.976 million or 9.8 percent.

              Remaining combined categories of noninterest expense rose $45.677
              million or 8.9 percent excluding nonrecurring charges. Higher
              levels of intangible assets from purchase acquisitions pushed
              amortization expense of intangible assets up $25.783 million,
              accounting for the majority of the rise. Partially offsetting the
              expense growth was a reduction in outside data processing,
              programming and software costs, largely due to lower Year 2000
              expenses.

Year 2000
              The change in date to the year 2000 from 1999 will cause data
              recognition problems in computers, software and facility
              operations dependent on computer chip devices due to programming
              standards that historically limited data date fields to two
              digits. In late 1995, the corporation initiated a formal
              evaluation of Year 2000 issues, establishing in the early months
              of 1996 a full-time project team to assess and address both
              internal and external risks associated with the change in date
              event. The project team is in the latter stages of executing a
              Year 2000 readiness plan consisting of five phases: problem
              awareness; identification of affected systems, functions and
              facilities; conversion or replacement of identified areas to Year
              2000 compliant standards; testing; and implementation.

                                       46
<PAGE>

              The corporation's readiness plan encompasses both information
              technology systems and computer chip embedded functions, such as
              those operating facilities including elevators, security systems
              and building heating and cooling. In 1996, the corporation
              completed its awareness and identification phases, extending and
              completing the processes in 1997 and 1998 for recent merger
              partners. As of December 31, 1998, virtually all of the
              corporation's information technology systems had been converted.
              While regulatory guidelines require conversion only of mission
              critical systems, the corporation has worked to convert all
              information technology systems. For computer chip embedded
              functions, the corporation has replaced and tested noncompliant
              functions essential to business operations.

              In-house testing of information technology systems currently is
              underway, with testing completed on approximately 81 percent of
              all applications at year-end 1998. Management expects to complete
              testing of all of its information systems by March 31, 1999.
              Testing is done in both a 21st century and 20th century date
              environment before systems are returned to production to ensure
              data accuracy and consistency. All exceptions to testing results
              are resolved before further testing is permitted. Management has
              chosen to implement converted systems back into production as
              systems are tested to permit greater flexibility in the event of
              future system flaws or failures. The percentage of systems
              implemented, therefore, closely approximates the percentage
              tested.

              The corporation also is working to assess and address Year 2000
              readiness on the part of external entities, particularly critical
              vendors and significant credit customers. Identification and
              monitoring of external entities began in 1996 and includes
              surveys with follow-up reviews and contacts. Substantially all of
              the corporation's vendors have responded to management's surveys
              regarding Year 2000 readiness, with approximately 73 percent
              compliant as of December 31, 1998. The project team is continuing
              to monitor the progress of remaining noncompliant vendors as well
              as the status of large corporate borrowers identified as
              potentially at risk. The corporation will conduct testing with
              external entities in 1999 as they become Year 2000 ready, with
              some limited testing having occurred in 1998.

              Management estimates that total Year 2000 project costs will be
              approximately $80 million, with $66 million having been spent
              through December 31, 1998 including $28 million in 1998. The
              total projected cost is up from $55 million estimated earlier due
              to additional expenditures for internal testing. The
              corporation's remaining Year 2000 project costs are not expected
              to have a material impact on Wachovia's results of operations,
              liquidity or capital resources.

              The corporation faces a number of risks related to the year 2000
              date change event including project management risks, legal risks
              and financial risks. Project management risks refer primarily to
              the failure to adequately assess Year 2000 planning and resource
              needs, resulting in under- or over-allotment of resources
              assigned to complete the project work, missed deadlines and
              estimation errors. Legal risks include the failure to meet
              contractual service agreements, leading to possible punitive
              actions including those of a regulatory nature. Financial risks
              concern the possibility of lost revenues, asset quality
              deterioration or even business failure. The corporation conducted
              a project management risk assessment in early 1997 and is in the
              process of addressing its legal and financial risks.

              Management of the date change event entails additional risks
              separate from those of project management. Major risks associated
              with the date change event include a shutdown of voice and data
              communication systems due to failure by switching systems,
              satellites or telephone companies; excessive cash withdrawal
              activity; cash couriers delayed or not available; ATM failures;
              problems with international accounts or offices, including
              inaccurate or delayed information or inaccessibility to account
              data; and government offices or facilities not opening or
              operating.

                                       47
<PAGE>

              The corporation has identified 60 risks associated with the date
              change event and is in the process of finalizing formal
              contingency plans for each major risk. Management views
              contingency planning as part of an overall strategy for managing
              the date change event and post-event risks and considers pre-
              implementation mitigating actions as critical components to
              successful contingency planning. In the event of a voice and data
              communication system shutdown, contingency plans include
              deploying cellular and field phones to communicate between
              established command posts. To reduce expected cash withdrawal
              demands while simultaneously preparing for higher fund withdrawal
              activity, the corporation is sponsoring public awareness programs
              on appropriate cash reserve levels, applying for increased
              borrowing limits from the Federal Reserve, and broadening its
              regular liquidity management reviews. Standing agreements with
              cash courier services are being reviewed to identify and resolve
              potential courier service problems prior to the date change
              event.

              To minimize ATM failures, the corporation has upgraded its entire
              network of ATMs, including their primary and backup computer
              processors. Alternate cash access plans include using existing
              communication channels to direct customers to working ATMs in the
              event of localized ATM failures and extending branch office hours
              where needed. To reduce potential problems in international
              offices, the corporation has converted and is in the process of
              testing the information systems of its Sao Paulo, Brazil, and
              London, England, offices. Separate contingency plans have been
              developed by each foreign office to assist independent
              operations. In addition to its contingency planning, management
              has mapped all information systems to its core business processes
              as part of its preimplementation mitigating action plan. This
              will enable the corporation to identify affected business
              processes should data information problems occur during the
              changeover to calendar year 2000 and in the time period
              immediately following.

              The corporation believes the actions it is taking should reduce
              the risks posed by Year 2000 challenges to its own systems.
              Management recognizes, however, that unforeseen circumstances
              could arise both within its own systems and with the systems of
              external entities and can give no assurances that, if such
              circumstances arose, they would not adversely affect the
              corporation's Year 2000 compliance efforts. Further, management
              cannot determine the impact that any adverse affect might have on
              the corporation's operations, financial position or cash flows.

Euro Conversion
              On January 1, 1999, eleven member countries of the European Union
              established the Euro as their common legal currency and
              established a fixed conversion rate between their current
              sovereign currencies and the Euro. Management has a risk
              assessment committee that has been examining the risks associated
              with the Euro conversion such as the adequacy of information
              technology systems, currency risk and the competitive impact of
              cross-border price transparency. Based on the findings of the risk
              assessment committee, management does not expect the impact of the
              Euro conversion to have a material adverse impact on the
              corporation's financial condition or results of operations.

Income Taxes
              Applicable income taxes in 1998 increased $153.298 million or 55.5
              percent. Income taxes computed at the statutory rate are reduced
              primarily by the assumed tax effect of 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 income taxes. The interest earned on certain state and
              municipal debt instruments is exempt from federal income taxes
              and, in some cases, state income taxes. The tax-exempt nature of
              these assets provides both an attractive return for the
              corporation and substantial interest savings for local governments
              and their constituents.

                                       48
<PAGE>

New Accounting
Standards
              In December 1996, the Financial Accounting Standards Board issued
              Statement of Financial Accounting Standards No. 127, "Deferral of
              the Effective Date of Certain Provisions of FASB Statement No.
              125, an amendment of FASB Statement No. 125" (FASB 127). FASB 127
              delayed until 1998 certain provisions of FASB 125 that deal with
              repurchase agreements, securities lending and other similar
              transactions and pledged collateral. Adoption of FASB 127 was not
              material.

              In June 1997, Statement of Financial Accounting Standards No.
              130, "Reporting Comprehensive Income" (FASB 130), was issued and
              established 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. The disclosure requirements of
              FASB 130 have been included in the corporation's consolidated
              statements of shareholders' equity.

              Statement of Financial Accounting Standards No. 131, "Disclosures
              about Segments of an Enterprise and Related Information" (FASB
              131), also issued in June 1997, established 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. The disclosure requirements are presented in Note C to the
              Consolidated Financial Statements.

              In March 1998, the Accounting Standards Executive Committee of
              the American Institute of Certified Public Accountants issued
              Statement of Position 98-1, "Accounting for the Costs of Computer
              Software Developed or Obtained for Internal Use" (SOP 98-1),
              which provides guidance as to when it is or is not appropriate to
              capitalize the cost of software developed or obtained for
              internal use. The corporation adopted SOP 98-1 effective January
              1, 1998; the effect was not material.

              In June 1998, the Financial Accounting Standards Board issued
              Statement of Financial Accounting Standards No. 133, "Accounting
              for Derivative Instruments and Hedging Activities" (FASB 133).
              FASB 133 establishes new accounting and reporting requirements
              for derivative instruments, including certain derivative
              instruments embedded in other contracts and hedging activities.
              The standard requires all derivatives to be measured at fair
              value and recognized as either assets or liabilities in the
              statement of condition. Under certain conditions, a derivative
              may be specifically designated as a hedge. Accounting for the
              changes in the fair value of a derivative depends on the intended
              use of the derivative and the resulting designation. Adoption of
              the standard is required for the corporation's December 31, 2000
              financial statements with early adoption allowed as of the
              beginning of any quarter after June 30, 1998. Management is in
              the process of assessing the impact and period of adoption of the
              standard. Adoption is not expected to result in a material
              financial impact.

                                       49
<PAGE>

              -----------------------------------------------
               Shareholders' Equity and Capital Ratios
              -----------------------------------------------------------------


              Shareholders' equity at December 31, 1998 totaled $5.338 billion,
              rising $163.931 million or 3.2 percent from $5.174 billion at
              year-end 1997. Included in shareholders' equity at December 31,
              1998 was $82.440 million, net of tax, of unrealized gains on
              securities available-for-sale compared with $71.098 million, net
              of tax, of unrealized gains one year earlier. Wachovia's book
              value at year-end 1998 was $26.30 per share, higher by 4.7
              percent from $25.13 per share at the close of 1997. The
              corporation's internal capital generation rate (defined as net
              income less dividends as a percentage of average equity) was 9.5
              percent for the year.


              During 1998, the corporation repurchased a total of 6,417,200
              shares of its common stock under two separate authorizations by
              the Board of Directors. The shares were repurchased at an average
              price of $82.22 per share, for a total cost of $527.623 million.
              In 1997, the corporation repurchased 6,913,400 shares of its
              common stock at an average price of $61.78 per share, for a total
              cost of $427.111 million. On June 23, 1998, the Board of
              Directors authorized the repurchase of up to 12 million shares of
              the corporation's common stock effective through January 28,
              2000. As of December 31, 1998, a total of 4,642,200 shares had
              been repurchased under the June 23, 1998 authorization.
              Management expects to complete the share repurchase authorization
              in 1999. At its meeting on January 22, 1999, the corporation's
              Board of Directors authorized the repurchase of shares to be
              issued in connection with the pending purchase acquisition of
              Interstate/Johnson Lane. The transaction is expected to close
              during the second quarter of 1999 and result in goodwill of
              approximately $140 million.

              Intangible assets at December 31, 1998 totaled $687.535 million,
              consisting of $542.615 million of goodwill, $93.888 million of
              deposit base intangibles, $40.428 million of purchased credit
              card premiums, $10.299 million of mortgage servicing rights and
              $305 thousand of other intangibles. Intangible assets


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

<TABLE>
                                                                                     1998             1997            1996
                                                                             ------------      -----------    ------------
<S>                                                                         <C>              <C>             <C>
Tier I capital:
 Common shareholders' equity .............................................    $ 5,338,232      $ 5,174,301     $ 4,608,401
 Capital securities ......................................................        996,368          995,993         300,000
 Less ineligible intangible assets .......................................        666,672          634,052          91,509
 Unrealized (gains) losses on securities available-for-sale -- net of tax         (82,440)         (71,098)        (51,686)
                                                                              -----------      -----------     -----------
   Total Tier I capital ..................................................      5,585,488        5,465,144       4,765,206
Tier II capital:
 Allowable allowance for loan losses .....................................        547,992          544,723         519,297
 Allowable long-term debt ................................................      1,794,148        1,193,451       1,288,041
                                                                              -----------      -----------     -----------
   Tier II capital additions .............................................      2,342,140        1,738,174       1,807,338
                                                                              -----------      -----------     -----------
   Total capital .........................................................    $ 7,927,628      $ 7,203,318     $ 6,572,544
                                                                              ===========      ===========     ===========
Risk-adjusted assets .....................................................    $69,928,737      $64,844,037     $53,338,099
Quarterly average assets* ................................................    $64,454,538      $59,139,712     $55,897,010
Risk-based capital ratios:
 Tier I capital ..........................................................           7.99%            8.43%           8.93%
 Total capital ...........................................................          11.34            11.11           12.32
Tier I leverage ratio ....................................................           8.67             9.24            8.52
</TABLE>

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

                                       50
<PAGE>
              one year earlier were $649.542 million, with $520.803 million of
              goodwill, $113.248 million of deposit base intangibles, $13.780
              million of mortgage servicing rights and $1.711 million of other
              intangibles, primarily purchased credit card premiums. The
              increase in intangible assets resulted from purchase acquisitions
              consummated in 1998.

              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 unrealized gain or loss, net of tax, on securities
              available-for-sale. 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. It is the policy of the
              corporation that it and its banking subsidiaries be well
              capitalized at all times.

              At December 31, 1998, the corporation's Tier I to risk-adjusted
              assets ratio was 7.99 percent and total capital to risk-adjusted
              assets was 11.34 percent. The Tier I leverage ratio was 8.67
              percent. Capital securities included in the capital ratios were
              $996.368 million and $995.993 million at year-end 1998 and 1997,
              respectively.

Dividends
              Cash dividends paid in 1998 totaled $381.798 million, rising
              $54.495 million or 16.6 percent from $327.303 million paid in
              1997. The payout ratio of cash dividends paid to net income was
              43.7 percent for the year.

              On January 22, 1999, the corporation's Board of Directors
              declared a first quarter 1999 dividend of $.49 per common share,
              payable March 1, 1999 to shareholders of record on February 4.
              The dividend is higher by 11.4 percent from $.44 per common share
              paid in the same period of 1998. Additional dividend information
              may be found on page 90.


                     YEAR-END SHAREHOLDERS' EQUITY PER SHARE
                     FIVE-YEAR COMPOUND GROWTH RATE = 7.9%

        (A bar graph appears here. See the table below for plot points.)

     1993      1994      1995      1996      1997      1998
     17.98     18.79     22.08     22.90     25.13     26.30

                                       51
<PAGE>

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

<TABLE>
                                                                                1998
                                                  --------------------------------------------------------------
                                                       Fourth           Third          Second            First
                                                      Quarter         Quarter         Quarter          Quarter
                                                  -----------      -----------     -----------       -----------
<S>                                               <C>             <C>             <C>               <C>
Summary of Operations
(thousands, except per share data)
Interest income .................................   $ 1,176,192     $ 1,171,466     $ 1,169,758      $ 1,147,829
Interest expense ................................       566,443         582,030         587,054          578,686
                                                  -------------     -----------     -----------      -----------
Net interest income .............................       609,749         589,436         582,704          569,143
Provision for loan losses (1) ...................        84,104          72,809          68,441           74,126
                                                  -------------     -----------     -----------      -----------
Net interest income after provision for loan
 losses .........................................       525,645         516,627         514,263          495,017
Other operating revenue .........................       318,812         310,541         315,043          283,723
Securities gains (losses) (2) ...................         7,407           6,886           2,992            3,157
                                                  -------------     -----------     -----------      -----------
Total other income ..............................       326,219         317,427         318,035          286,880
Personnel expense ...............................       269,941         263,282         262,406          259,724
Nonrecurring charges (3) ........................         6,961          11,934          30,849           35,568
Other expense ...................................       215,784         217,187         223,739          198,957
                                                  -------------     -----------     -----------      -----------
Total other expense .............................       492,686         492,403         516,994          494,249
Income before income tax expense ................       359,178         341,651         315,304          287,648
Income tax expense ..............................       117,612         114,284         105,388           92,327
                                                  -------------     -----------     -----------      -----------
Net income ......................................   $   241,566     $   227,367     $   209,916      $   195,321
                                                  =============     ===========     ===========      ===========
Net income per common share:
 Basic ..........................................   $     1.19      $     1.11      $     1.02       $      .95
 Diluted ........................................   $     1.17      $     1.09      $     1.00       $      .93
Cash dividends paid per common share (4) ........   $      .49      $      .49      $      .44       $      .44
Cash dividends paid on common stock (5) .........   $    99,452     $   100,784     $    90,973      $    90,589
Cash dividend payout ratio (5) ..................          41.2%           44.3%           43.3%            46.4%
Average basic shares outstanding ................       202,824         204,832         206,718          205,894
Average diluted shares outstanding ..............       206,991         208,837         210,662          210,158
Selected Average Balances
(millions)
Total assets ....................................    $   65,298      $   63,429      $   63,916       $   63,133
Loans -- net of unearned income .................        45,966          43,894          43,974           43,749
Securities ......................................         9,952          10,664          11,102           10,623
Other interest-earning assets ...................         1,622           1,508           1,558            1,630
Total interest-earning assets ...................        57,540          56,066          56,634           56,002
Interest-bearing deposits .......................        31,766          31,654          32,182           32,455
Short-term borrowed funds .......................        11,135          10,858          10,947           10,635
Long-term debt ..................................         6,830           6,080           6,092            6,107
Total interest-bearing liabilities ..............        49,731          48,592          49,221           49,197
Noninterest-bearing deposits ....................         8,148           7,874           7,939            7,240
Total deposits ..................................        39,914          39,528          40,121           39,695
Shareholders' equity ............................         5,178           5,173           5,211            5,109
Ratios (averages)
Annualized net loan losses to loans .............           .73%            .66%            .62%             .68%
Annualized net yield on interest-earning
 assets .........................................          4.28            4.26            4.21             4.21
Shareholders' equity to:
 Total assets ...................................          7.93            8.16            8.15             8.09
 Net loans ......................................         11.40           11.93           12.00            11.82
Annualized return on assets .....................          1.48            1.43            1.31             1.24
Annualized return on shareholders' equity .......         18.66           17.58           16.11            15.29
Operating Performance Excluding
 Nonrecurring Items
(thousands, except per share data)
Net income ......................................    $  246,160      $  235,243      $  230,276       $  218,168
Net income per diluted share ....................    $     1.19      $     1.13      $     1.09       $     1.04
Annualized return on assets .....................          1.51%           1.48%           1.44%            1.38%
Annualized return on shareholders' equity .......         19.02           18.19           17.68            17.08
Cash dividend payout ratio (5) ..................         40.4            42.8            39.5              41.5


<CAPTION>

                                                                                 1997
                                                    ------------------------------------------------------------
                                                          Fourth        Third          Second           First
                                                         Quarter       Quarter         Quarter         Quarter
                                                    ------------     -----------     -----------     -----------
<S>                                                 <C>            <C>             <C>             <C>
Summary of Operations
(thousands, except per share data)
Interest income .................................     $1,119,617     $ 1,072,921     $ 1,051,622     $ 1,018,225
Interest expense ................................        564,145         549,277         539,423         515,973
                                                    ------------     -----------     -----------     -----------
Net interest income .............................        555,472         523,644         512,199         502,252
Provision for loan losses (1) ...................         76,915          62,756          63,047          62,231
                                                    ------------     -----------     -----------     -----------
Net interest income after provision for loan
 losses .........................................        478,557         460,888         449,152         440,021
Other operating revenue .........................        263,258         256,047         259,594         226,869
Securities gains (losses) (2) ...................         (1,693)          1,091             498           1,558
                                                    ------------     -----------     -----------     -----------
Total other income ..............................        261,565         257,138         260,092         228,427
Personnel expense ...............................        244,250         230,352         218,916         211,639
Nonrecurring charges (3) ........................        287,532            ----            ----            ----
Other expense ...................................        200,636         194,949         201,485         176,962
                                                    ------------     -----------     -----------     -----------
Total other expense .............................        732,418         425,301         420,401         388,601
Income before income tax expense ................          7,704         292,725         288,843         279,847
Income tax expense ..............................          4,100          93,803          92,038          86,372
                                                    ------------     -----------     -----------     -----------
Net income ......................................     $    3,604     $   198,922     $   196,805     $   193,475
                                                    ============     ===========     ===========     ===========
Net income per common share:
 Basic ..........................................     $     .02      $     1.02      $     1.00      $      .97
 Diluted ........................................     $     .02      $     1.00      $      .98      $      .95
Cash dividends paid per common share (4) ........     $     .44      $      .44      $      .40      $      .40
Cash dividends paid on common stock (5) .........     $   87,045     $    83,952     $    78,001     $    78,305
Cash dividend payout ratio (5) ..................        2,415.2%           42.2%           39.6%           40.5%
Average basic shares outstanding ................        201,415         194,981         196,676         200,110
Average diluted shares outstanding ..............        205,934         198,555         199,819         203,307
Selected Average Balances
(millions)
Total assets ....................................      $  59,835      $   57,183      $   57,044      $   56,333
Loans -- net of unearned income .................         41,770          39,731          39,100          38,223
Securities ......................................         10,126          10,649          11,102          11,310
Other interest-earning assets ...................          1,637           1,457           1,370           1,316
Total interest-earning assets ...................         53,533          51,837          51,572          50,849
Interest-bearing deposits .......................         30,706          29,300          29,450          28,857
Short-term borrowed funds .......................          9,444           9,172           8,917           8,403
Long-term debt ..................................          5,935           6,031           6,063           6,465
Total interest-bearing liabilities ..............         46,085          44,503          44,430          43,725
Noninterest-bearing deposits ....................          7,484           6,843           6,789           6,612
Total deposits ..................................         38,190          36,143          36,239          35,469
Shareholders' equity ............................          4,884           4,391           4,376           4,479
Ratios (averages)
Annualized net loan losses to loans .............            .73%            .63%            .64%            .65%
Annualized net yield on interest-earning
 assets .........................................           4.21            4.12            4.10            4.13
Shareholders' equity to:
 Total assets ...................................           8.16            7.68            7.67            7.95
 Net loans ......................................          11.85           11.20           11.34           11.88
Annualized return on assets .....................            .02            1.39            1.38            1.37
Annualized return on shareholders' equity .......            .30           18.12           17.99           17.28
Operating Performance Excluding
 Nonrecurring Items
(thousands, except per share data)
Net income ......................................      $ 210,727      $  198,922      $  196,805      $  193,475
Net income per diluted share ....................      $    1.02      $     1.00      $      .98      $      .95
Annualized return on assets .....................           1.41%           1.39%           1.38%           1.37%
Annualized return on shareholders' equity .......          17.26           18.12           17.99           17.28
Cash dividend payout ratio (5) ..................           41.3            42.2            39.6            40.5
</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 1998 fourth, third, second and first quarters
     include merger-related items of $6,961, $11,934, $30,849 and $35,568,
     respectively; nonrecurring charges in the 1997 fourth quarter include
     merger-related charges of $220,330 and a personal computer impairment
     charge of $67,202.
(4)  Cash dividends per common share are those of Wachovia Corporation prior to
     the merger with Central Fidelity Banks, Inc.
(5)  Includes amounts of pooled companies.

                                       52
<PAGE>

              -----------------------------
               Fourth Quarter Analysis
              -----------------------------------------------------------------


              Net income for the fourth quarter of 1998 was $241.566 million or
              $1.17 per diluted share compared with $3.604 million or $.02 per
              diluted share a year earlier. Included in the results for both
              quarters were nonrecurring charges, which totaled $6.961 million,
              pretax, in the 1998 period for merger expenses and $303.016
              million, pretax, in the 1997 period for merger and special
              charges. The net impact of the non-recurring charges was $4.594
              million, after-tax, or $.02 per diluted share for the fourth
              quarter of 1998 and $207.123 million, after-tax, or $1.00 per
              diluted share for the final three months of 1997. On a core
              operating basis excluding merger and special charges, net income
              for the fourth quarter of 1998 was $246.160 million or $1.19 per
              diluted share versus $210.727 million or $1.02 per diluted share
              a year earlier.

              Revenue growth for the quarter was strong. Total revenues
              advanced $107.785 million or 13 percent year over year to
              $939.666 million on solid increases from both interest and
              noninterest income sources.

              Taxable equivalent net interest income expanded $52.231 million
              or 9.2 percent. The rise was driven primarily by strong loan
              demand, with a lower average rate paid for funding sources also
              contributing to the increase. Average loans grew $4.196 billion
              or 10 percent, led largely by taxable commercial loans,
              commercial real estate loans and lease financing. The average
              rate earned on loans decreased 19 basis points. Total
              interest-bearing liabilities rose $3.646 billion or 7.9 percent,
              while the average rate paid declined 34 basis points. Short-term
              borrowed funds expanded $1.691 billion or 17.9 percent,
              interest-bearing deposits increased $1.060 billion or 3.5 percent
              and long-term debt rose $895 million or 15.1 percent.


                      QUARTERLY NET INCOME PER SHARE, 1998
                                   (DILUTED)

        (A bar graph appears here. See the table below for plot points.)

     1ST Q          2ND Q          3RD Q          4TH Q
     .93            1.00           1.09           1.17

                      QUARTERLY NET INCOME PER SHARE, 1997
                                   (DILUTED)

        (A bar graph appears here. See the table below for plot points.)

     1ST Q          2ND Q          3RD Q          4TH Q
     .95            .98            1.00           .02

                                       53
<PAGE>

Taxable Equivalent Rate/Volume Variance Analysis -- Fourth Quarter*     Table 14
- --------------------------------------------------------------------------------
<TABLE>
  Average Volume         Average Rate
- -------------------- --------------------
    1998      1997       1998      1997
- --------      ----   --------      ----
(Millions)
<S>       <C>        <C>        <C>

Loans:
Commercial .......................................  $15,045   $12,173        6.97      7.40
Tax-exempt .......................................    1,033     1,616        9.72      8.85
                                                   --------   -------
Total commercial .................................   16,078    13,789        7.14      7.57
Direct retail ....................................    1,112     1,235        8.86      9.07
Indirect retail ..................................    3,212     2,976        7.92      8.46
Credit card ......................................    5,829     5,735       13.62     13.14
Other revolving credit ...........................      523       437       11.36     12.33
                                                   --------   -------
Total retail .....................................   10,676    10,383       11.30     11.28
Construction .....................................    1,971     1,689        8.78      9.30
Commercial mortgages .............................    6,875     6,444        8.35      8.50
Residential mortgages ............................    7,543     7,894        7.72      7.89
                                                   --------   -------
Total real estate ................................   16,389    16,027        8.11      8.28
Lease financing ..................................    1,736     1,057       12.16     10.46
Foreign ..........................................    1,087       514        6.85      7.13
                                                   --------   -------
Total loans ......................................   45,966    41,770        8.64      8.83
Securities:
Held-to-maturity:
U.S. Government and agency .......................      526       119        6.08      6.12
Mortgage-backed securities .......................      664       981        8.28      8.04
State and municipal securities ...................      181       218       11.50     11.63
Other ............................................       83        85        6.53      6.62
                                                   --------   -------
Total securities held-to-maturity ................    1,454     1,403        7.79      8.35
Available-for-sale:**
U.S. Government and agency .......................    3,478     4,781        6.52      6.78
Mortgage-backed securities .......................    4,425     3,141        6.44      6.94
Other ............................................      595       801        6.82      6.53
                                                   --------   -------
Total securities available-for-sale ..............    8,498     8,723        6.50      6.81
                                                   --------   -------
Total securities .................................    9,952    10,126        6.68      7.02
Interest-bearing bank balances ...................      163       116        7.73      6.56
Federal funds sold and securities purchased
under resale agreements ..........................      641       594        5.33      5.71
Trading account assets ...........................      818       927        3.48      5.55
                                                   --------   -------
Total interest-earning assets ....................  $57,540   $53,533        8.19      8.39
                                                   ========   =======
Interest Expense
Interest-bearing demand ..........................  $ 4,639   $ 4,368        1.30      1.57
Savings and money market savings .................   12,481    11,189        3.67      3.85
Savings certificates .............................    9,128    10,676        5.35      5.61
Large denomination certificates ..................    3,387     2,816        5.31      5.75
                                                   --------   -------
Total interest-bearing deposits in
domestic offices .................................   29,635    29,049        4.00      4.34
Interest-bearing deposits in foreign offices .....    2,131     1,657        5.23      5.69
                                                   --------   -------
Total interest-bearing deposits ..................   31,766    30,706        4.09      4.41
Federal funds purchased and securities sold
under repurchase agreements ......................    7,404     7,091        4.68      5.34
Commercial paper .................................    1,439       887        4.62      5.10
Other short-term borrowed funds ..................    2,292     1,466        5.23      5.54
                                                   --------   -------
Total short-term borrowed funds ..................   11,135     9,444        4.78      5.35
Bank notes .......................................    2,459     2,940        6.06      6.14
Other long-term debt .............................    4,371     2,995        6.12      6.59
                                                   --------   -------
Total long-term debt .............................    6,830     5,935        6.10      6.37
                                                   --------   -------
Total interest-bearing liabilities ...............  $49,731   $46,085        4.52      4.86
                                                   ========   =======   ---------     -----
Interest rate spread                                                         3.67      3.53
Net yield on interest-earning assets and                                =========     =====
net interest income ..............................                           4.28      4.21
                                                                        =========     =====
<CAPTION>


                                                                                                          Variance
                                                            Interest                                   Attributable to
                                                    --------------------------                   -------------------------
                                                           1998          1997     Variance         Rate            Volume
                                                    -----------   ------------  --------------   ----------     ----------
 Interest Income                                                                    (Thousands)

 <C>                                                <C>           <C>           <C>             <C>             <C>
 Loans:
 Commercial .......................................  $   264,170   $   227,131   $      37,039    ($ 14,037)    $   51,076
 Tax-exempt .......................................       25,293        36,043         (10,750)       3,258        (14,008)
                                                     -----------   -----------   -------------
 Total commercial .................................      289,463       263,174          26,289      (15,568)        41,857
 Direct retail ....................................       24,851        28,237          (3,386)        (622)        (2,764)
 Indirect retail ..................................       64,128        63,469             659       (4,184)         4,843
 Credit card ......................................      200,086       189,903          10,183        7,028          3,155
 Other revolving credit ...........................       14,980        13,573           1,407       (1,133)         2,540
                                                     -----------   -----------   -------------
 Total retail .....................................      304,045       295,182           8,863          518          8,345
 Construction .....................................       43,617        39,604           4,013       (2,315)         6,328
 Commercial mortgages .............................      144,741       138,084           6,657       (2,444)         9,101
 Residential mortgages ............................      146,794       156,915         (10,121)      (3,249)        (6,872)
                                                     -----------   -----------   -------------
 Total real estate ................................      335,152       334,603             549       (6,922)         7,471
 Lease financing ..................................       53,221        27,860          25,361        5,145         20,216
 Foreign ..........................................       18,782         9,236           9,546         (364)         9,910
                                                     -----------   -----------   -------------
 Total loans ......................................    1,000,663       930,055          70,608      (21,118)        91,726
 Securities:
 Held-to-maturity:
 U.S. Government and agency .......................        8,056         1,843           6,213          (13)         6,226
 Mortgage-backed securities .......................       13,861        19,874          (6,013)         583         (6,596)
 State and municipal securities ...................        5,237         6,390          (1,153)         (74)        (1,079)
 Other ............................................        1,364         1,407             (43)         (19)           (24)
                                                     -----------   -----------   -------------
 Total securities held-to-maturity ................       28,518        29,514            (996)      (2,039)         1,043
 Available-for-sale:**
 U.S. Government and agency .......................       57,126        81,648         (24,522)      (3,031)       (21,491)
 Mortgage-backed securities .......................       71,798        54,939          16,859       (4,211)        21,070
 Other ............................................       10,238        13,182          (2,944)         573         (3,517)
                                                     -----------   -----------   -------------
 Total securities available-for-sale ..............      139,162       149,769         (10,607)      (6,816)        (3,791)
                                                     -----------   -----------   -------------
 Total securities .................................      167,680       179,283         (11,603)      (8,565)        (3,038)
 Interest-bearing bank balances ...................        3,166         1,920           1,246          383            863
 Federal funds sold and securities purchased
 under resale agreements ..........................        8,615         8,542              73         (584)           657
 Trading account assets ...........................        7,173        12,968          (5,795)      (4,401)        (1,394)
                                                     -----------   -----------   -------------
 Total interest-earning assets ....................    1,187,297     1,132,768          54,529      (28,671)        83,200

 Interest Expense
 Interest-bearing demand ..........................       15,206        17,333          (2,127)      (3,154)         1,027
 Savings and money market savings .................      115,367       108,682           6,685       (5,436)        12,121
 Savings certificates .............................      123,203       150,959         (27,756)      (6,630)       (21,126)
 Large denomination certificates ..................       45,359        40,830           4,529       (3,283)         7,812
                                                     -----------   -----------   -------------
 Total interest-bearing deposits in
 domestic offices .................................      299,135       317,804         (18,669)     (24,976)         6,307
 Interest-bearing deposits in foreign offices .....       28,112        23,778           4,334       (2,044)         6,378
                                                     -----------   -----------   -------------
 Total interest-bearing deposits ..................      327,247       341,582         (14,335)     (25,851)        11,516
 Federal funds purchased and securities sold
 under repurchase agreements ......................       87,291        95,440          (8,149)     (12,219)         4,070
 Commercial paper .................................       16,746        11,411           5,335       (1,180)         6,515
 Other short-term borrowed funds ..................       30,209        20,453           9,756       (1,193)        10,949
                                                     -----------   -----------   -------------
 Total short-term borrowed funds ..................      134,246       127,304           6,942      (14,339)        21,281
 Bank notes .......................................       37,576        45,501          (7,925)        (581)        (7,344)
 Other long-term debt .............................       67,374        49,758          17,616       (3,811)        21,427
                                                     -----------   -----------   -------------
 Total long-term debt .............................      104,950        95,259           9,691       (4,202)        13,893
                                                     -----------   -----------   -------------
 Total interest-bearing liabilities ...............      566,443       564,145           2,298      (40,689)        42,987
                                                     -----------   -----------   -------------
 Interest rate spread
 Net yield on interest-earning assets and
 net interest income ..............................  $   620,854   $   568,623   $      52,231        9,117         43,114
                                                     ===========   ===========   =============
</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. Any variance
     attributable jointly to volume and rate changes is allocated to volume and
     rate in proportion to the relationship of the absolute dollar amount of the
     change in each.
**   Volume amounts are reported at amortized cost; excludes pretax unrealized
     gains of $177 million in 1998 and $99 million in 1997.

                                       54
<PAGE>

Allowance for Loan Losses                                          Table 15
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                                   1998
                                            -----------------------------------------------
                                                Fourth        Third      Second       First
                                               Quarter      Quarter     Quarter     Quarter
                                            -----------    --------    --------    --------
<S>                                         <C>           <C>         <C>         <C>
Summary of Transactions
Balance at beginning of period ............  $  547,686    $547,572    $544,741    $544,723
Additions from acquisitions ...............        ----        ----       2,613        ----
Provision for loan losses .................      84,104      72,809      68,441      74,126
Deduct net loan losses:
 Loans charged off:
  Commercial ..............................       7,365       4,601       3,252       2,662
  Credit card .............................      75,401      69,043      70,015      72,061
  Other revolving credit ..................       3,050       2,736       2,927       2,089
  Other retail ............................       9,851       8,515       6,624      10,388
  Real estate .............................       2,407         264         634       1,209
  Lease financing .........................         701         782         726         886
  Foreign .................................        ----        ----        ----        ----
                                            -----------    --------    --------    --------
    Total .................................      98,775      85,941      84,178      89,295
 Recoveries:
  Commercial ..............................       1,979       1,517       1,271       1,900
  Credit card .............................       7,073       7,522       7,270       6,939
  Other revolving credit ..................         641         610         630         690
  Other retail ............................       3,167       2,242       3,070       3,015
  Real estate .............................       2,001       1,223       3,578       2,537
  Lease financing .........................         116         132         136         106
  Foreign .................................        ----        ----        ----        ----
                                            -----------    --------    --------    --------
    Total .................................      14,977      13,246      15,955      15,187
                                            -----------    --------    --------    --------
 Net loan losses ..........................      83,798      72,695      68,223      74,108
                                            -----------    --------    --------    --------
Balance at end of period ..................  $  547,992    $547,686    $547,572    $544,741
                                            ===========    ========    ========    ========
Net Loan Losses (Recoveries)
 by Category
Commercial ................................  $    5,386    $  3,084    $  1,981    $    762
Credit card ...............................      68,328      61,521      62,745      65,122
Other revolving credit ....................       2,409       2,126       2,297       1,399
Other retail ..............................       6,684       6,273       3,554       7,373
Real estate ...............................         406        (959)     (2,944)     (1,328)
Lease financing ...........................         585         650         590         780
Foreign ...................................        ----        ----        ----        ----
                                            -----------    --------    --------    --------
    Total .................................  $   83,798    $ 72,695    $ 68,223    $ 74,108
                                            ===========    ========    ========    ========
Net loan losses -- excluding credit
 cards ....................................  $   15,470    $ 11,174    $  5,478    $  8,986
Annualized Net Loan Losses
 (Recoveries) to Average
 Loans by Category
Commercial ................................         .13%        .08%        .05%        .02%
Credit card ...............................        4.69        4.40        4.52        4.54
Other revolving credit ....................        1.84        1.67        1.86        1.20
Other retail ..............................         .62         .60         .34         .70
Real estate ...............................         .01        (.02)       (.07)       (.03)
Lease financing ...........................         .13         .16         .19         .29
Foreign ...................................        ----        ----        ----        ----
Total loans ...............................         .73         .66         .62         .68
Total loans -- excluding credit cards .....         .15         .12         .06         .09
Period-end allowance to outstanding
 loans ....................................        1.20        1.20        1.23        1.22


<CAPTION>
<S>                                         <C>           <C>           <C>         <C>
                                                                    1997
                                            -------------------------------------------------
                                               Fourth        Third        Second       First
                                               Quarter      Quarter       Quarter     Quarter
                                            -----------     ---------    --------    --------
<S>                                         <C>           <C>           <C>         <C>
Summary of Transactions
Balance at beginning of period ............   $ 519,356      $519,335    $519,312    $519,297
Additions from acquisitions ...............      24,641         ----         ----        ----
Provision for loan losses .................      76,915       62,756       63,047      62,231
Deduct net loan losses:
 Loans charged off:
  Commercial ..............................       3,801          686        1,772       2,995
  Credit card .............................      68,796       61,277       59,935      56,000
  Other revolving credit ..................       3,659        2,520        2,259       2,126
  Other retail ............................       9,032        8,777       10,027      11,965
  Real estate .............................       5,786        1,469        1,764       2,545
  Lease financing .........................         916          988        1,218       1,366
  Foreign .................................        ----         ----         ----        ----
                                            -----------     ---------    --------    --------
    Total .................................      91,990       75,717       76,975      76,997
 Recoveries:
  Commercial ..............................       1,184          988        1,289         710
  Credit card .............................       6,251        6,894        6,573       6,956
  Other revolving credit ..................         588          575          591         607
  Other retail ............................       2,577        2,638        2,929       3,693
  Real estate .............................       5,125        1,787        2,465       2,756
  Lease financing .........................          76          100          104          59
  Foreign .................................        ----         ----         ----        ----
                                            -----------     ---------    --------    --------
    Total .................................      15,801       12,982       13,951      14,781
                                            -----------     ---------    --------    --------
 Net loan losses ..........................      76,189       62,735       63,024      62,216
                                            -----------     ---------    --------    --------
Balance at end of period ..................   $ 544,723      $519,356    $519,335    $519,312
                                            ===========     =========    ========    ========
Net Loan Losses (Recoveries)
 by Category
Commercial ................................   $   2,617      $  (302)    $    483    $  2,285
Credit card ...............................      62,545       54,383       53,362      49,044
Other revolving credit ....................       3,071        1,945        1,668       1,519
Other retail ..............................       6,455        6,139        7,098       8,272
Real estate ...............................         661         (318)        (701)       (211)
Lease financing ...........................         840          888        1,114       1,307
Foreign ...................................        ----         ----         ----        ----
                                            -----------     ---------    --------    --------
    Total .................................   $  76,189      $62,735     $ 63,024    $ 62,216
                                            ===========     =========    ========    ========
Net loan losses -- excluding credit
 cards ....................................   $  13,644      $ 8,352     $  9,662    $ 13,172
Annualized Net Loan Losses
 (Recoveries) to Average
 Loans by Category
Commercial ................................         .08%        (.01%)        .01%        .07%
Credit card ...............................        4.36          3.85        3.85        3.52
Other revolving credit ....................        2.81          1.87        1.59        1.44
Other retail ..............................         .61           .61         .69         .78
Real estate ...............................         .02         (.01)        (.02)       (.01)
Lease financing ...........................         .32           .35         .50         .62
Foreign ...................................        ----         ----         ----        ----
Total loans ...............................         .73           .63         .64         .65
Total loans -- excluding credit cards .....         .15           .10         .12         .16
Period-end allowance to outstanding
 loans ....................................        1.23          1.27        1.29        1.32
</TABLE>

                                       55
<PAGE>

              The provision for loan losses was $84.104 million, higher by
              $7.189 million or 9.3 percent from the year earlier period, which
              included $10.845 million in a special merger-related charge.
              Excluding this special charge, the provision rose $18.034 million
              or 27.3 percent on a recurring basis. Net loan losses totaled
              $83.798 million or .73 percent of average loans, increasing $7.609
              million or 10 percent from net charge-offs of $76.189 million or
              .73 percent of loans a year earlier. The increase in net loan
              losses reflected higher losses, primarily in credit cards and
              commercial loans. Credit card net loan losses were $68.328 million
              or 4.69 percent of related loans, up $5.783 million or 9.2 percent
              from a year earlier. On a managed basis, including securitized
              loans, credit card net charge-offs totaled $72.997 million or 4.61
              percent of average receivables versus $67.735 million or 4.31
              percent in the same period of 1997. Average managed credit card
              outstandings were $6.329 billion for the fourth quarter of 1998
              compared with $6.281 billion a year earlier. Excluding credit
              cards, net loan losses were $15.470 million or .15 percent of
              loans, an increase of $1.826 million or 13.4 percent from $13.644
              million or .15 percent of loans in the same three months of 1997.

              Total other operating revenue rose $55.554 million or 21.1
              percent, with all categories expanding for the period. Capital
              markets income led the growth, increasing $20.004 million or
              124.7 percent on strong gains primarily in derivatives income,
              consulting services and foreign exchange trading. Credit card
              income advanced $7.812 million or 20.4 percent, and fees for
              trust services rose $6.531 million or 13.8 percent. Service
              charges on deposit accounts were higher by $5.990 million or 7.4
              percent, and mortgage fees grew $5.963 million or 79.4 percent,
              primarily on increased originations and larger gains on sales of
              mortgage servicing rights. Including securities sales, total
              noninterest income was up $64.654 million or 24.7 percent.

              Noninterest expense increased $40.839 million or 9.2 percent
              excluding merger and special charges. Total personnel expense
              rose $25.691 million or 10.5 percent, primarily due to higher
              incentive pay and growth in employee medical costs. Combined net
              occupancy and equipment expense moved up $10.215 million or 15.2
              percent, largely reflecting increased depreciation for new
              buildings and equipment. Remaining combined categories of
              noninterest expense rose $4.933 million or 3.7 percent excluding
              nonrecurring charges. Year 2000 costs for the fourth quarter of
              1998 were $6 million.


Noninterest Income                                                 Table 16
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                                   1998
                                             ----------------------------------------------
                                                 Fourth      Third      Second        First
                                                Quarter    Quarter     Quarter      Quarter
                                             -----------   -------    ---------    --------
<S>                                          <C>         <C>         <C>           <C>
Service charges on deposit accounts ........  $  86,967   $ 84,674    $ 82,465     $ 80,874
Fees for trust services ....................     53,909     51,185      48,802       46,053
Credit card income -- net of
 interchange payments ......................     46,194     43,312      43,077       38,544
Electronic banking .........................     19,746     19,449      18,667       16,395
Capital markets income .....................     36,044     37,625      40,304       16,110
Investment fees ............................     11,051     10,712      11,665       11,191
Mortgage fees ..............................     13,472     12,251      11,502        7,704
Insurance premiums and commissions .........      7,981      8,213       8,135        7,568
Bankers' acceptance and letter of credit
 fees ......................................      9,909      9,745       9,802        9,569
Other service charges and fees .............      9,611      9,680      10,125       10,350
Other income ...............................     23,928     23,695      30,499       39,365
                                             -----------  --------    --------     --------
    Total other operating revenue ..........    318,812    310,541     315,043      283,723
Securities gains (losses) ..................      7,407      6,886       2,992        3,157
                                             -----------  --------    --------     --------
    Total ..................................  $ 326,219   $317,427    $318,035     $286,880
                                             ===========  ========    ========     ========



<S>                                            <C>         <C>         <C>         <C>
                                                                   1997
                                               ---------------------------------------------
                                                 Fourth       Third       Second      First
                                                 Quarter     Quarter     Quarter     Quarter
                                               ---------    --------    --------    --------
Service charges on deposit accounts ........    $ 80,977    $ 76,584    $ 74,576    $ 74,094
Fees for trust services ....................      47,378      43,653      43,668      40,850
Credit card income -- net of
 interchange payments ......................      38,382      43,182      43,814      36,856
Electronic banking .........................      17,355      16,841      15,678      14,766
Capital markets income .....................      16,040      14,994      11,176       7,312
Investment fees ............................       9,541       9,721       8,533       8,456
Mortgage fees ..............................       7,509       5,711       5,154       5,170
Insurance premiums and commissions .........       7,169       7,966       8,170       6,900
Bankers' acceptance and letter of credit
 fees ......................................       8,116       9,589       8,910       7,911
Other service charges and fees .............       9,257       9,671       9,622      10,200
Other income ...............................      21,534      18,135      30,293      14,354
                                               ---------    --------    --------    --------
    Total other operating revenue ..........     263,258     256,047     259,594     226,869
Securities gains (losses) ..................      (1,693)      1,091         498       1,558
                                               ---------    --------    --------    --------
    Total ..................................    $261,565    $257,138    $260,092    $228,427
                                               =========    ========    ========    ========
</TABLE>

                                       56
<PAGE>

Noninterest Expense                                                Table 17
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                                    1998
                                          ---------------------------------------------------
                                              Fourth         Third       Second        First
                                             Quarter       Quarter      Quarter      Quarter
                                          -----------     --------     ---------    ---------
<S>                                       <C>           <C>          <C>          <C>
Salaries ................................  $  221,019     $221,242     $ 219,731    $ 212,758
Employee benefits .......................      48,922       42,040        42,675       46,966
                                          -----------     --------     ---------    ---------
    Total personnel expense .............     269,941      263,282       262,406      259,724
Net occupancy expense ...................      35,838       34,896        34,119       33,783
Equipment expense .......................      41,683       38,545        41,288       34,687
Postage and delivery ....................      12,962       13,373        13,368       13,278
Outside data processing, programming
 and software ...........................      21,203       18,496        16,244       12,737
Stationery and supplies .................       9,339       10,689         7,233        7,506
Advertising and sales promotion .........      12,782       17,147        22,555       17,738
Professional services ...................      15,311       14,929        14,522       11,304
Travel and business promotion ...........       7,521        7,656         7,638        6,439
Amortization of intangible assets .......      10,908        9,840         9,226        9,117
Foreclosed property expense -- net of
 income .................................         517         (164)           88          130
Personal computer impairment charge*.....        ----         ----          ----         ----
Merger-related charges* .................       6,961       11,934        30,849       35,568
Other expense ...........................      47,720       51,780        57,458       52,238
                                          -----------     --------     ---------    ---------
    Total ...............................  $  492,686     $492,403     $ 516,994    $ 494,249
                                          ===========     ========     =========    =========
Overhead ratio ..........................        52.4%        54.0%         56.8%        57.2%
Overhead ratio without nonrecurring
 charges ................................        51.7         52.7          53.4         53.1



<CAPTION>
                                                                    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
Amortization of intangible assets .......         6,433         2,347         2,264       2,264
Foreclosed property expense -- net of
 income .................................           492           487           951         (55)
Personal computer impairment charge*.....        67,202          ----          ----        ----
Merger-related charges* .................       220,330          ----          ----        ----
Other expense ...........................        43,728        43,161        47,370      48,221
                                            -----------     ---------     ---------    --------
    Total ...............................     $ 732,418     $ 425,301     $ 420,401    $388,601
                                            ===========     =========     =========    ========
Overhead ratio ..........................          88.0%         53.6%         53.4%       52.2%
Overhead ratio without nonrecurring
 charges ................................          53.5          53.6          53.4        52.2
</TABLE>

* Nonrecurring charges


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

1997 vs. 1996
Business Segments
              Consumer. The Consumer segment's net income rose $50.991 million
              or 17.4 percent to $343.211 million. Taxable equivalent net
              interest income expanded $72.592 million or 7.2 percent, primarily
              driven by higher loan levels. Noninterest income advanced $79.712
              million or 18.2 percent on gains largely in deposit account fees
              and trust services fees. The provision for loan losses increased
              $6.530 million or 17.2 percent, while noninterest expense was up
              $72.450 million or 7.6 percent, primarily due to growth in staff
              expense costs. The segment's pretax profit increased $73.324
              million or 16.1 percent to $527.657 million.

              Corporate. Net income for the Corporate division totaled $254.107
              million, increasing $7.301 million or 3 percent from $246.806
              million in 1996. Solid loan growth helped push taxable equivalent
              net interest income higher by $39.723 million or 7.6 percent,
              while noninterest income rose $26.600 million or 9.8 percent due
              to increases largely in deposit account service fees, derivatives
              income and trust services fees. The provision for loan losses was
              up $130 thousand or 18.7 percent. Noninterest expense increased
              $59.252 million or 14.5 percent, primarily driven by higher
              personnel costs. Pretax profit edged up $6.941 million or 1.8
              percent to $390.667 million.

              Card. Net income for the Card segment was $107.503 million,
              higher by $23.661 million or 28.2 percent from $83.842 million in
              1996. Taxable equivalent net interest income increased $87.316
              million or 27.1 percent on strong loan growth, and noninterest
              income expanded $20.798 million or 14.3 percent, reflecting gains
              largely in interchange income and overlimit fees. The provision
              for loan losses was higher by $53.735 million or 32.6 percent,
              while noninterest expense grew $19.458 million or 11.3 percent
              primarily due to increased salary costs. Pretax profit increased
              $34.921 million or 26.8 percent to $165.276 million.

                                       57
<PAGE>

              Treasury & Administration. Treasury & Administration's net income
              declined to a loss of $112.015 million in 1997 from net income of
              $134.391 million in 1996. The decline in 1997 was primarily the
              result of a $309.340 million increase in operating expenses
              resulting from merger-related integration costs, Year 2000
              expense, and other systems development and nonrecurring expenses
              that are held within the unit. The $46.209 million reduction in
              net interest margin was primarily attributable to changes in
              noninterest earning assets held in the unit, such as goodwill,
              changes to the securities portfolio and discretionary funding
              which includes the optimization of the capital position.



              Consolidated Financial Results

              Consolidated net income for 1997 totaled $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 were impacted by
              merger and special charges totaling $303.016 million, pretax, and
              $207.123 million, after-tax. Excluding the nonrecurring charges,
              the corporation's net income for 1997 was $799.929 million or
              $3.96 per diluted share.

              Taxable equivalent net interest income increased $150.683 million
              or 7.5 percent, fueled by good loan demand and a higher average
              rate earned on interest-earning assets. The net yield on
              interest-earning assets improved 16 basis points to 4.14 percent.


              Taxable equivalent interest income rose $233.730 million or 5.7
              percent. Increased loan volume and a higher average yield both on
              loans and on total interest-earning assets drove the gain.
              Average loans expanded $2.977 billion or 8.1 percent, with the
              average yield rising 20 basis points to 8.79 percent. Taxable
              commercial loans, credit cards, residential mortgages and
              commercial mortgages led the loan growth.

              Interest expense was up $83.047 million or 4 percent, reflecting
              higher levels of interest-bearing deposits and an increase in the
              average rate paid on total interest-bearing liabilities.
              Interest-bearing deposits rose $1.974 billion or 7.1 percent,
              while short-term borrowed funds and long-term debt decreased. The
              average rate paid on total interest-bearing liabilities moved up
              4 basis points.

              The following table summarizes the variances in taxable
              equivalent interest income and interest expense due to changes in
              rates and volumes between 1997 and 1996. Changes that are not due
              solely to rate or volume are allocated in proportion to the
              relationship of the absolute dollar amount of change in each.


                                       58
<PAGE>

Taxable Equivalent Interest Income and Expense Variance            Table 18
- --------------------------------------------------------------------------------
(thousands)

<TABLE>
                                                                                          1997 over 1996
                                                                             -----------------------------------------
                                                                                 Attributable To
                                                                             ------------------------
                                                                               Rate        Volume         Total
                                                                             ---------    ----------     ---------
<S>                                                                          <C>          <C>           <C>
Increase (decrease) in interest income:
 Loans -- including fees .................................................    $ 75,779     $ 260,356     $ 336,135
 Securities:
  Held-to-maturity:
    State and municipal ..................................................      (1,047)       (6,241)       (7,288)
    Other ................................................................        (226)       (8,652)       (8,878)
  Available-for-sale .....................................................      (2,481)      (62,526)      (65,007)
 Interest-bearing bank balances ..........................................      (6,861)      (21,193)      (28,054)
 Federal funds sold and securities purchased under resale agreements .....         713         6,195         6,908
 Trading account assets ..................................................      (2,201)        2,115           (86)
                                                                                                         ---------
    Total interest-earning assets ........................................      92,646       141,084       233,730
Increase (decrease) in interest expense:
 Interest-bearing deposits in domestic offices ...........................       5,369        62,063        67,432
 Interest-bearing deposits in foreign offices ............................       2,475        29,903        32,378
 Short-term borrowed funds ...............................................      (2,425)       (1,649)       (4,074)
 Long-term debt ..........................................................      22,601       (35,290)      (12,689)
                                                                                                         ---------
    Total interest-bearing liabilities ...................................      16,574        66,473        83,047
                                                                                                         ---------
Increase in net interest income ..........................................                               $ 150,683
                                                                                                         =========
</TABLE>


              Nonperforming assets at December 31, 1997 were $129.495 million or
              .29 percent of loans and foreclosed property. The total was
              modestly lower from year-end 1996 due to reduced valuations for
              foreclosed real estate.

              The provision for loan losses was $264.949 million, increasing
              $71.173 million or 36.7 percent from $193.776 million in 1996.
              Included in the provision for 1997 was a special charge of
              $10.845 million to conform the credit policies of acquired
              companies to those of the corporation. Net loan losses were
              $264.164 million or .67 percent of average loans, a rise of
              $70.677 million or 36.5 percent from net charge-offs of $193.487
              million or .53 percent of loans in 1996. The increase in net loan
              losses primarily reflected higher net charge-offs in credit cards
              and lower net recoveries in real estate loans previously
              charged-off. Credit card net loan losses totaled $219.334 million
              or 3.90 percent of average outstandings, up $56.392 million or
              34.6 percent from $162.942 million or 3.29 percent of loans a
              year earlier. Excluding credit cards, net loan losses were
              $44.830 million or .13 percent of loans versus $30.545 million or
              .10 percent in 1996. At December 31, 1997, the allowance for loan
              losses totaled $544.723 million, representing 1.23 percent of
              loans and 538 percent of nonperforming loans compared with
              $519.297 million, 1.37 percent and 526 percent, respectively, at
              year-end 1996.

              Total other operating revenue increased $131.036 million or 15
              percent with gains occurring in all categories. Growth was led by
              service charges on deposit accounts, fees for trust services,
              credit card income, electronic banking, investment fees and
              capital markets income. Total other operating revenue included
              gains of $21.096 million in 1997 from branch sales versus a gain
              of $12.496 million in 1996 from the sale of the corporation's
              bond trustee business. Excluding these nonrecurring gains, total
              other operating revenue rose $122.436 million or 14.2 percent for
              the year.

              Noninterest expense for 1997 was higher by $457.748 million or
              30.3 percent and included $287.532 million in merger and special
              charges taken in the fourth quarter. Excluding these nonrecurring
              charges, noninterest expense on a core operating basis rose
              $170.216 million or 11.3 percent. Growth was driven principally
              by higher personnel costs and increased programming and
              consulting expenses associated with Year 2000 systems
              conversions. Total Year 2000 spending costs in 1997 were $38
              million.

                                       59
<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, 1998 and 1997, and the
related consolidated statements of income, shareholders' equity, and cash flows
for each of the three years in the period ended December 31, 1998. 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 year ended December 31, 1996, which statements reflect
total assets constituting 16% in 1997, and total interest income constituting
20% in 1997 and 19% in 1996 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, 1998 and 1997, and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1998, in conformity with generally accepted accounting
principles.



/s/ Ernst & Young LLP
Winston-Salem, North Carolina
January 14, 1999


                                       60
<PAGE>

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


<TABLE>
                                                                                              December 31     December 31
                                                                                                     1998            1997
<S>                                                                                          <C>              <C>
Assets
Cash and due from banks ..................................................................   $ 3,800,265      $ 4,221,818
Interest-bearing bank balances ...........................................................       109,983          133,191
Federal funds sold and securities purchased under resale agreements ......................       675,470        1,589,234
Trading account assets ...................................................................       664,812          999,122
Securities available-for-sale ............................................................     7,983,648        8,909,537
Securities held-to-maturity (fair value of $1,442,126 in 1998 and $1,578,464 in 1997).....     1,383,607        1,509,339
Loans, net of unearned income ............................................................    45,719,222       44,194,382
Less allowance for loan losses ...........................................................       547,992          544,723
                                                                                             -----------      -----------
  Net loans ..............................................................................    45,171,230       43,649,659
Premises and equipment ...................................................................       901,681          810,155
Due from customers on acceptances ........................................................       348,955          628,398
Other assets .............................................................................     3,083,191        2,946,616
                                                                                             -----------      -----------
  Total assets ...........................................................................   $64,122,842      $65,397,069
                                                                                             ===========      ===========
Liabilities
Deposits in domestic offices:
 Demand ..................................................................................   $ 8,768,271      $ 8,598,055
 Interest-bearing demand .................................................................     4,980,715        4,654,172
 Savings and money market savings ........................................................    12,641,766       11,679,432
 Savings certificates ....................................................................     8,982,396       10,934,720
 Large denomination certificates .........................................................     3,344,553        2,284,068
                                                                                             -----------      -----------
  Total deposits in domestic offices .....................................................    38,717,701       38,150,447
Interest-bearing deposits in foreign offices .............................................     2,277,028        4,503,396
                                                                                             -----------      -----------
  Total deposits .........................................................................    40,994,729       42,653,843
Federal funds purchased and securities sold under repurchase agreements ..................     5,463,418        8,322,716
Commercial paper .........................................................................     1,359,382        1,034,024
Other short-term borrowed funds ..........................................................     1,912,262          752,874
Long-term debt ...........................................................................     7,596,727        5,934,133
Acceptances outstanding ..................................................................       348,955          628,398
Other liabilities ........................................................................     1,109,137          896,780
                                                                                             -----------      -----------
  Total liabilities ......................................................................    58,784,610       60,222,768
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 outstanding ..........................................          ----             ----
Common stock, par value $5 per share:
 Authorized 1,000,000,000 shares in 1998 and 500,000,000 shares in 1997; issued and
  outstanding 202,986,100 shares in 1998 and 205,926,632 shares in 1997 ..................     1,014,931        1,029,633
Capital surplus ..........................................................................       669,244          974,803
Retained earnings ........................................................................     3,571,617        3,098,767
Accumulated other comprehensive income ...................................................        82,440           71,098
                                                                                             -----------      -----------
  Total shareholders' equity .............................................................     5,338,232        5,174,301
                                                                                             -----------      -----------
  Total liabilities and shareholders' equity .............................................   $64,122,842      $65,397,069
                                                                                             ===========      ===========
</TABLE>

See notes to consolidated financial statements

                                       61
<PAGE>

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


<TABLE>
                                                                                             Year Ended December 31
                                                                                      1998              1997              1996
<S>                                                                          <C>               <C>               <C>
Interest Income
Loans, including fees ....................................................     $ 3,873,404       $ 3,455,296       $ 3,109,698
Securities available-for-sale ............................................         597,557           625,139           684,134
Securities held-to-maturity:
 State and municipal .....................................................          15,044            16,452            21,039
 Other investments .......................................................          95,952            87,632            96,508
Interest-bearing bank balances ...........................................          12,988             5,230            33,284
Federal funds sold and securities purchased under resale agreements ......          25,803            22,319            15,411
Trading account assets ...................................................          44,497            50,317            49,434
                                                                             -------------       -----------       -----------
  Total interest income ..................................................       4,665,245         4,262,385         4,009,508
Interest Expense
Deposits:
 Domestic offices ........................................................       1,224,046         1,216,229         1,148,797
 Foreign offices .........................................................         135,659            87,320            54,942
                                                                             -------------       -----------       -----------
  Total interest on deposits .............................................       1,359,705         1,303,549         1,203,739
Short-term borrowed funds ................................................         563,846           478,162           482,236
Long-term debt ...........................................................         390,662           387,107           399,796
                                                                             -------------       -----------       -----------
  Total interest expense .................................................       2,314,213         2,168,818         2,085,771
Net Interest Income ......................................................       2,351,032         2,093,567         1,923,737
Provision for loan losses ................................................         299,480           264,949           193,776
                                                                             -------------       -----------       -----------
Net interest income after provision for loan losses ......................       2,051,552         1,828,618         1,729,961
Other Income
Service charges on deposit accounts ......................................         334,980           306,231           280,670
Fees for trust services ..................................................         199,949           175,549           154,621
Credit card income .......................................................         171,127           162,234           143,382
Capital markets income ...................................................         130,083            49,522            44,212
Electronic banking .......................................................          74,257            64,640            56,226
Investment fees ..........................................................          44,619            36,251            30,820
Mortgage fees ............................................................          44,929            23,544            21,371
Other operating income ...................................................         228,175           187,797           143,430
                                                                             -------------       -----------       -----------
  Total other operating revenue ..........................................       1,228,119         1,005,768           874,732
Securities gains .........................................................          20,442             1,454             4,588
                                                                             -------------       -----------       -----------
  Total other income .....................................................       1,248,561         1,007,222           879,320
Other Expense
Salaries .................................................................         874,750           742,106           655,065
Employee benefits ........................................................         180,603           163,051           141,867
                                                                             -------------       -----------       -----------
  Total personnel expense ................................................       1,055,353           905,157           796,932
Net occupancy expense ....................................................         138,636           116,654           114,001
Equipment expense ........................................................         156,203           142,227           132,775
Personal computer impairment charge ......................................            ----            67,202              ----
Merger-related charges ...................................................          85,312           220,330              ----
Other operating expense ..................................................         560,828           515,151           465,265
                                                                             -------------       -----------       -----------
  Total other expense ....................................................       1,996,332         1,966,721         1,508,973
Income before income tax expense .........................................       1,303,781           869,119         1,100,308
Income tax expense .......................................................         429,611           276,313           343,049
                                                                             -------------       -----------       -----------
Net Income ...............................................................     $   874,170       $   592,806       $   757,259
                                                                             =============       ===========       ===========
Net income per common share:
 Basic ...................................................................     $      4.26       $      2.99       $      3.70
 Diluted .................................................................     $      4.18       $      2.94       $      3.65
Average shares outstanding:
 Basic ...................................................................         205,058           198,290           204,889
 Diluted .................................................................         209,153           201,901           207,432
</TABLE>

See notes to consolidated financial statements


                                       62
<PAGE>

- --------------------------------------------------
 Consolidated Statements of Shareholders' Equity
- --------------------------------------------------------------------------------
$ in thousands, except per share           Wachovia Corporation and Subsidiaries


<TABLE>

                                                                       Common Stock
                                                                                                  Capital
                                                                     Shares          Amount       Surplus
<S>                                                          <C>              <C>             <C>
Year Ended December 31, 1996
Balance at beginning of year ...............................    195,680,018     $   978,400    $  982,628
Comprehensive income:
 Net income ................................................
 Other comprehensive income:
  Unrealized holding losses on securities available-for-sale
   (net of deferred tax benefit of $45,624).................
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $1,522)....................
   Comprehensive 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        33,250
 Dividend reinvestment plan ................................        349,928           1,750        15,130
 Conversion of debentures ..................................        312,594           1,563         4,444
 Acquisition of bank .......................................        208,207           1,041         9,003
Common stock acquired ......................................     (8,885,278)        (44,426)     (375,138)
Three-for-two common stock split by Central Fidelity
 Banks, Inc. ...............................................     12,530,939          62,655        36,797
Miscellaneous ..............................................                                          535
                                                             --------------     -----------    ----------
Balance at end of year .....................................    201,252,539     $ 1,006,263    $  706,649
                                                             ==============     ===========    ==========
Year Ended December 31, 1997
Balance at beginning of year ...............................    201,252,539     $ 1,006,263    $  706,649
Comprehensive income:
 Net income ................................................
 Other comprehensive income:
  Unrealized holding gains on securities available-for-sale
   (net of deferred tax expense of $11,298).................
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $648)......................
   Comprehensive 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        55,689
 Dividend reinvestment plan ................................        298,553           1,493        18,030
 Conversion of debentures ..................................          3,628              18            52
 Acquisition of banks ......................................     11,742,782          58,715       689,029
Common stock acquired ......................................     (8,918,515)        (44,593)     (500,343)
Miscellaneous ..............................................                                        5,697
                                                             --------------     -----------    ----------
Balance at end of year .....................................    205,926,632     $ 1,029,633    $  974,803
                                                             ==============     ===========    ==========
Year Ended December 31, 1998
Balance at beginning of year ...............................    205,926,632     $ 1,029,633    $  974,803
Comprehensive income:
 Net income ................................................
 Other comprehensive income:
  Unrealized holding gains on securities available-for-sale
   (net of deferred tax expense of $16,233).................
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $7,982)....................
   Comprehensive income ....................................
Cash dividends declared -- $1.86 a share....................
Common stock issued pursuant to:
 Stock option and employee benefit plans ...................      2,211,599          11,058       102,540
 Dividend reinvestment plan ................................        301,992           1,510        22,885
 Acquisitions ..............................................      1,127,723           5,639        77,674
Common stock acquired ......................................     (6,581,846)        (32,909)     (508,093)
Miscellaneous ..............................................                                         (565)
                                                             --------------     -----------    ----------
Balance at end of year .....................................    202,986,100     $ 1,014,931    $  669,244
                                                             ==============     ===========    ==========


<CAPTION>
                                                                               Accumulated
                                                                                     Other
                                                                  Retained    Comprehensive
                                                                  Earnings           Income           Total
<S>                                                          <C>             <C>              <C>
Year Ended December 31, 1996
Balance at beginning of year ...............................   $ 2,499,298    $     139,978     $ 4,600,304
Comprehensive income:
 Net income ................................................       757,259                          757,259
 Other comprehensive income:
  Unrealized holding losses on securities available-for-sale
   (net of deferred tax benefit of $45,624).................                        (85,226)        (85,226)
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $1,522)....................                         (3,066)         (3,066)
                                                               ------------   -------------     -----------
   Comprehensive income ....................................       757,259          (88,292)        668,967
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.52 a share......................      (254,458)                        (254,458)
 Central Fidelity Banks, Inc. -- $.86 a share...............       (51,282)                         (51,282)
Common stock issued pursuant to:
 Stock option and employee benefit plans ...................                                         38,530
 Dividend reinvestment plan ................................                                         16,880
 Conversion of debentures ..................................                                          6,007
 Acquisition of bank .......................................                                         10,044
Common stock acquired ......................................                                       (419,564)
Three-for-two common stock split by Central Fidelity
 Banks, Inc. ...............................................       (99,530)                             (78)
Miscellaneous ..............................................        (7,484)                          (6,949)
                                                               ------------   -------------     -----------
Balance at end of year .....................................   $ 2,843,803    $      51,686     $ 4,608,401
                                                               ===========    =============     ===========
Year Ended December 31, 1997
Balance at beginning of year ...............................   $ 2,843,803    $      51,686     $ 4,608,401
Comprehensive income:
 Net income ................................................       592,806                          592,806
 Other comprehensive income:
  Unrealized holding gains on securities available-for-sale
   (net of deferred tax expense of $11,298).................                         20,218          20,218
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $648)......................                           (806)           (806)
                                                               ------------   -------------     -----------
   Comprehensive income ....................................       592,806           19,412         612,218
Cash dividends declared by pooled companies:
 Wachovia Corporation -- $1.68 a share......................      (273,301)                        (273,301)
 Central Fidelity Banks, Inc. -- $.94 a share...............       (54,002)                         (54,002)
Common stock issued pursuant to:
 Stock option and employee benefit plans ...................                                         63,426
 Dividend reinvestment plan ................................                                         19,523
 Conversion of debentures ..................................                                             70
 Acquisition of banks ......................................                                        747,744
Common stock acquired ......................................                                       (544,936)
Miscellaneous ..............................................       (10,539)                          (4,842)
                                                               ------------   -------------     -----------
Balance at end of year .....................................   $ 3,098,767    $      71,098     $ 5,174,301
                                                               ===========    =============     ===========
Year Ended December 31, 1998
Balance at beginning of year ...............................   $ 3,098,767    $      71,098     $ 5,174,301
Comprehensive income:
 Net income ................................................       874,170                          874,170
 Other comprehensive income:
  Unrealized holding gains on securities available-for-sale
   (net of deferred tax expense of $16,233).................                         23,802          23,802
  Less reclassification adjustment for gains realized in net
   income (net of tax expense of $7,982)....................                        (12,460)        (12,460)
                                                               ------------   -------------     -----------
   Comprehensive income ....................................       874,170           11,342         885,512
Cash dividends declared -- $1.86 a share....................      (381,798)                        (381,798)
Common stock issued pursuant to:
 Stock option and employee benefit plans ...................                                        113,598
 Dividend reinvestment plan ................................                                         24,395
 Acquisitions ..............................................                                         83,313
Common stock acquired ......................................                                       (541,002)
Miscellaneous ..............................................       (19,522)                         (20,087)
                                                               ------------   -------------     -----------
Balance at end of year .....................................   $ 3,571,617    $      82,440     $ 5,338,232
                                                               ===========    =============     ===========
</TABLE>

See notes to consolidated financial statements

                                       63
<PAGE>

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


<TABLE>
                                                                                          Year Ended
                                                                                          December 31
                                                                                               1998
<S>                                                                                     <C>
Operating Activities
Net income ............................................................................  $     874,170
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ............................................................        299,480
 Depreciation and amortization ........................................................        155,069
 Deferred income taxes ................................................................        266,451
 Securities gains .....................................................................        (20,442)
 Gain on sale of noninterest-earning assets ...........................................         (7,421)
 Increase (decrease) in accrued income taxes ..........................................        224,609
 Decrease in accrued interest receivable ..............................................         40,246
 (Decrease) increase in accrued interest payable ......................................        (26,107)
 Net change in other accrued and deferred income and expense ..........................        (60,053)
 Net trading account activities .......................................................        334,310
 Net loans held for resale ............................................................       (184,571)
                                                                                        --------------
  Net cash provided by operating activities ...........................................      1,895,741
Investing Activities
Net decrease in interest-bearing bank balances ........................................         23,208
Net decrease (increase) in federal funds sold and securities purchased under resale
 agreements ...........................................................................        947,064
Purchases of securities available-for-sale ............................................     (3,106,977)
Purchases of securities held-to-maturity ..............................................       (394,956)
Sales of securities available-for-sale ................................................        590,447
Calls, maturities and prepayments of securities available-for-sale ....................      3,564,575
Calls, maturities and prepayments of securities held-to-maturity ......................        532,922
Net increase in loans made to customers ...............................................     (1,514,208)
Capital expenditures ..................................................................       (258,719)
Proceeds from sales of premises and equipment .........................................         44,860
Net increase in other assets ..........................................................       (347,349)
Business combinations .................................................................         16,108
                                                                                        --------------
  Net cash provided (used) by investing activities ....................................         96,975
Financing Activities
Net increase in demand, savings and money market accounts .............................      1,301,117
Net (decrease) increase in certificates of deposit ....................................     (3,192,149)
Net (decrease) increase in federal funds purchased and securities sold under
 repurchase agreements ................................................................     (2,870,049)
Net increase in commercial paper ......................................................        325,358
Net increase (decrease) in other short-term borrowings ................................      1,159,388
Proceeds from issuance of bank notes ..................................................        939,592
Maturities of bank notes ..............................................................     (1,023,617)
Proceeds from issuance of other long-term debt ........................................      1,745,087
Payments on other long-term debt ......................................................         (5,155)
Common stock issued ...................................................................         80,375
Dividend payments .....................................................................       (381,798)
Common stock repurchased ..............................................................       (531,122)
Other equity transactions .............................................................           ----
Net increase (decrease) in other liabilities ..........................................         38,704
                                                                                        --------------
  Net cash (used) provided by financing activities ....................................     (2,414,269)
(Decrease) Increase in Cash and Cash Equivalents ......................................       (421,553)
Cash and cash equivalents at beginning of year ........................................      4,221,818
                                                                                        --------------
Cash and cash equivalents at end of year ..............................................  $   3,800,265
                                                                                        ==============
Supplemental Disclosures
Interest paid .........................................................................  $   2,340,320
Income taxes paid .....................................................................        159,500



                                                                                             Year Ended December 31
                                                                                               1997            1996
<S>                                                                                        <C>             <C>
Operating Activities
Net income ............................................................................  $     592,806   $     757,259
Adjustments to reconcile net income to net cash provided by operations:
 Provision for loan losses ............................................................        264,949         193,776
 Depreciation and amortization ........................................................        165,692         117,731
 Deferred income taxes ................................................................         35,169          50,052
 Securities gains .....................................................................         (1,454)         (4,588)
 Gain on sale of noninterest-earning assets ...........................................         (4,775)         (2,486)
 Increase (decrease) in accrued income taxes ..........................................         (6,416)          8,092
 Decrease in accrued interest receivable ..............................................          9,173          34,917
 (Decrease) increase in accrued interest payable ......................................         36,764         (42,086)
 Net change in other accrued and deferred income and expense ..........................        196,902          (7,300)
 Net trading account activities .......................................................        190,704         (74,401)
 Net loans held for resale ............................................................        144,849         524,191
                                                                                        --------------  --------------
  Net cash provided by operating activities ...........................................      1,624,363       1,555,157
Investing Activities
Net decrease in interest-bearing bank balances ........................................            393         448,408
Net decrease (increase) in federal funds sold and securities purchased under resale
 agreements ...........................................................................     (1,258,355)         30,398
Purchases of securities available-for-sale ............................................     (3,418,951)     (1,358,041)
Purchases of securities held-to-maturity ..............................................        (36,340)        (45,679)
Sales of securities available-for-sale ................................................      2,211,721         541,533
Calls, maturities and prepayments of securities available-for-sale ....................      2,341,747       1,912,940
Calls, maturities and prepayments of securities held-to-maturity ......................        273,696         318,205
Net increase in loans made to customers ...............................................     (4,639,373)     (3,138,067)
Capital expenditures ..................................................................       (162,286)       (223,153)
Proceeds from sales of premises and equipment .........................................         46,164         100,515
Net increase in other assets ..........................................................       (476,129)       (401,488)
Business combinations .................................................................        133,081           2,814
                                                                                        --------------  --------------
  Net cash provided (used) by investing activities ....................................     (4,984,632)     (1,811,615)
Financing Activities
Net increase in demand, savings and money market accounts .............................      1,719,641       1,719,718
Net (decrease) increase in certificates of deposit ....................................      3,076,795        (781,971)
Net (decrease) increase in federal funds purchased and securities sold under
 repurchase agreements ................................................................      1,041,778         313,514
Net increase in commercial paper ......................................................        327,648         203,881
Net increase (decrease) in other short-term borrowings ................................       (286,347)       (769,057)
Proceeds from issuance of bank notes ..................................................        948,372       2,465,005
Maturities of bank notes ..............................................................     (2,315,367)     (2,498,492)
Proceeds from issuance of other long-term debt ........................................        687,940         950,796
Payments on other long-term debt ......................................................       (418,982)        (94,803)
Common stock issued ...................................................................         59,281          37,445
Dividend payments .....................................................................       (327,303)       (304,733)
Common stock repurchased ..............................................................       (532,682)       (415,084)
Other equity transactions .............................................................           (154)            (78)
Net increase (decrease) in other liabilities ..........................................        (72,725)         71,406
                                                                                        --------------  --------------
  Net cash (used) provided by financing activities ....................................      3,907,895         897,547
(Decrease) Increase in Cash and Cash Equivalents ......................................        547,626         641,089
Cash and cash equivalents at beginning of year ........................................      3,674,192       3,033,103
                                                                                        --------------  --------------
Cash and cash equivalents at end of year ..............................................  $   4,221,818   $   3,674,192
                                                                                        ==============  ==============
Supplemental Disclosures
Interest paid .........................................................................  $   2,132,054   $   2,127,857
Income taxes paid .....................................................................        249,715         273,422
</TABLE>

See notes to consolidated financial statements

                                       64
<PAGE>
- --------------------------------------------------------------------------------
 Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
$ in thousands                             Wachovia Corporation and Subsidiaries


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 Florida, Georgia, North
Carolina, South Carolina and Virginia. 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.

The Corporation completed three business combinations during 1997 and three
during 1998. Disclosure of material business combination transactions is
included in Note B -- Business Combinations. In October 1998, Wachovia
announced a definitive agreement to acquire Interstate/Johnson Lane, a
financial services company offering securities brokerage for individuals and
institutional investors; market making and underwriting of securities; and
investment management. The transaction will be accounted for as a purchase
business combination and is expected to be completed during the first half of
1999. The transaction is valued at approximately $230 million and will result
in goodwill of approximately $140 million.

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 capital markets income. 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.

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 included in accumulated other comprehensive
income -- 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 securities. The specific identification method is used to determine
realized gains and losses on sales of securities, which are reported as
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

                                       65
<PAGE>

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

Note A -- Accounting Policies -- Concluded
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.

The allowance is maintained at a level believed to be adequate by management to
absorb probable 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. The method used to determine the amount of loss inherent in the loan
portfolio and thereby assess the adequacy of the recorded balance of the
allowance for loan losses involves identifying portfolios of loans with similar
characteristics for which estimates of inherent future probable losses can be
made. The estimates are based on historical loss factors as adjusted for
current business and economic conditions. The loss factors are applied to the
respective portfolios in order to determine the overall allowance adequacy.

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 -- Impairment losses on long-lived assets to be
held and used are recognized 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. Long-lived
assets to be disposed of are reported at the lower of carrying value or fair
value less cost to sell.

Income Taxes -- 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
date of grant and the end of the period, respectively. 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 December 1996, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 127, "Deferral of the
Effective Date of Certain Provisions of FASB Statement No. 125, an amendment of
the FASB's Statement No. 125" (FASB 127). FASB 127 delayed until 1998 certain
provisions of FASB 125 that deal with repurchase agreements, securities lending
and other similar transactions and pledged collateral. Adoption of FASB 127 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
disclosure requirements of FASB 130 have been included in the Corporation's
Consolidated Statements of Shareholders' Equity.

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 disclosure requirements of FASB 131 have been included in Note C --
Business Segment Information.

Internal Use Software -- In March 1998, the Accounting Standards Executive
Committee of the American Institute of Certified Public Accountants issued
Statement of Position 98-1, "Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use" (SOP 98-1). SOP 98-1 provides guidance
as to when it is or is not appropriate to capitalize the cost of software
developed or obtained for internal use. The effect of the adoption of SOP 98-1
was not material.

Derivative Instruments and Hedging Activity -- In June 1998, the Financial
Accounting Standards Board issued Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities" (FASB
133). FASB 133 establishes new accounting and reporting requirements for
derivative instruments, including certain derivative instruments imbedded in
other contracts and hedging activities. The standard requires all derivatives
to be measured at fair value and recognized as either assets or liabilities in
the statement of condition. Under certain conditions, a derivative may be
specifically designated as a hedge. Accounting for the changes in fair value of
a derivative depends on the intended use of the derivative and the resulting
designation. Adoption of the standard is required for the Corporation's
December 31, 2000 financial statements with early adoption allowed as of the
beginning of any quarter after June 30, 1998. Management is in the process of
assessing the impact and period of adoption of the standard. Adoption is not
expected to result in a material financial impact.

Reclassification -- Certain 1997 and 1996 amounts have been reclassified to
conform to the 1998 presentation.

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

                                       66
<PAGE>

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

Note B -- Business Combinations
On December 15, 1997, the Corporation merged with Central Fidelity Banks, Inc.
(Central Fidelity), headquartered in Richmond, Virginia. The acquisition of
Central Fidelity resulted 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.

During 1997, the Corporation recorded charges of $220,330 for direct and other
costs in connection with the merger, including restructuring activities to
consolidate the operations, business line locations and administrative
functions. These activities were completed during 1998. 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.

Details of the merger-related costs follow.


<TABLE>
                                             Dec. 31,                 Dec. 31,
                           1997    Utilized      1997      Utilized       1998
                       Provision    in 1997    Balance      in 1998    Balance
                      ----------  ---------- --------    ----------- -------
<S>                   <C>         <C>        <C>         <C>         <C>
Severance and
  personnel
  related
  costs .............  $ 114,079  $  ----    $114,079    $59,199     $54,880
Systems and
  operations
  conversion
  costs .............     66,953   51,530      15,423     15,356          67
Business line and
  integration
  expenses ..........     16,316    9,660       6,656      3,923       2,733
Deal costs
  and other
  expenses ..........     22,982   20,031       2,951      2,951        ----
                      ----------  -------    --------    -------     -------
Total ...............  $ 220,330  $81,221    $139,109    $81,429     $57,680
                      ==========  =======    ========    =======     =======
</TABLE>

In 1998, in connection with the Central Fidelity merger and purchase accounting
transactions discussed below, the Corporation incurred additional
merger-related expenses of $85,312 for systems conversion and integration of
business lines.

On October 31, 1997, the Corporation completed its merger with Jefferson
Bankshares, Inc. (Jefferson), headquartered in Charlottesville, Virginia. The
acquisition of Jefferson resulted in the issuance of approximately 8.7 million
shares of common stock valued at $554,337. The purchase price was allocated to
the net assets acquired, resulting 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. The acquisition of
1st United resulted in the issuance of approximately 3.0 million shares of
common stock valued at $193,407. The purchase price was allocated to the net
assets acquired, resulting in $141,154 of goodwill and $22,718 of deposit base
intangibles.

During 1998, the Corporation merged with Ameribank Bancshares (Ameribank),
headquartered in Hollywood, Florida, with $280 million in assets; Hunt, DuPree,
Rhine and Associates Inc., a benefits consulting company; and Retirement Plan
Securities Inc., a registered investment advisor. The impact of these purchase
transactions was not material to the Corporation's financial position or
results of operations.

Goodwill and deposit base intangibles, arising from the purchase transactions
above, are being amortized over 25 and 7 years, respectively.

In 1997, merger-related expenses of $23,055 were accrued to reflect
management's best estimate of severance costs related to Jefferson and 1st
United employees and other expenses of premerger activities related to these
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 -- Business Segment Information
The Corporation's reportable segments are strategic business units that provide
unique products and services to a variety of customer groups. Each segment has
its own management team as well as distinct marketing, production, technology
and distribution strategies. The Corporation's four reportable segments are
Consumer, Corporate, Card and Treasury & Administration. Consumer generates its
revenues primarily from individuals and small businesses by providing credit
and deposit services as well as insurance, investment and trust products.
Corporate earns its revenues primarily by providing financing, deposit, cash
management, investment and asset administration products to corporate
customers. Card derives revenues from the marketing, issuing and servicing of
credit card products to individuals and corporations. Treasury & Administration
is comprised of balance sheet management activities that include managing the
investment portfolio, discretionary funding, utilization of off-balance sheet
financial instruments, optimizing the Corporation's equity position and
corporate expenses such as merger-related charges, Year 2000 conversion costs
and other corporate costs.

                                       67
<PAGE>

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

Note C -- Business Segment Information -- Concluded

<TABLE>
Year Ended December 31, 1998                  Consumer      Corporate         Card
- ----------------------------               -----------    -----------     ----------
<S>                                        <C>            <C>            <C>
External net interest margin ............. $   336,495    $ 1,543,168     $  767,469
Internal funding (charge) credit .........     855,317       (831,502)      (306,909)
                                           -----------    -----------     ----------
Net interest margin ......................   1,191,812        711,666        460,560
Provision for loan loss ..................      34,328          1,114        257,799
Total other income .......................     598,208        396,308        174,410
Total expenses ...........................   1,189,175        542,045        208,381
                                           -----------    -----------     ----------
Income before income tax expense .........     566,517        564,815        168,790
Income tax expense .......................     199,675        199,074         59,491
                                           -----------    -----------     ----------
Net income ............................... $   366,842    $   365,741     $  109,299
                                           ===========    ===========     ==========
Average total assets ..................... $16,955,302    $26,677,485     $6,697,455
                                           ===========    ===========     ==========



<S>                                        <C>              <C>             <C>
                                            Treasury &
Year Ended December 31, 1998              Administration  Eliminations         Total
- ----------------------------               -----------    -----------       -----------
External net interest margin ............. $  (249,226)     $(46,874)       $ 2,351,032
Internal funding (charge) credit .........     351,196       (68,102)              ----
                                           -----------    ----------        -----------
Net interest margin ......................     101,970      (114,976)         2,351,032
Provision for loan loss ..................       6,239          ----            299,480
Total other income .......................      79,635          ----          1,248,561
Total expenses ...........................     124,833       (68,102)         1,996,332
                                           -----------    ----------        -----------
Income before income tax expense .........      50,533       (46,874)         1,303,781
Income tax expense .......................      18,245       (46,874)           429,611
                                           -----------    ----------        -----------
Net income ............................... $    32,288      $   ----        $   874,170
                                           ===========    ==========        ===========
Average total assets ..................... $13,618,293      $   ----        $63,948,535
                                           ===========    ==========        ===========
</TABLE>


<TABLE>
Year Ended December 31, 1997                  Consumer       Corporate          Card
- ----------------------------               -----------     -----------     ----------
<S>                                        <C>            <C>             <C>
External net interest margin ............. $   303,409     $ 1,340,043     $  723,006
Internal funding (charge) credit .........     781,842        (780,345)      (314,041)
                                           -----------     -----------     ----------
Net interest margin ......................   1,085,251         559,698        408,965
Provision for loan loss ..................      44,534             825        218,538
Total other income .......................     518,409         298,727        165,992
Total expenses ...........................   1,031,469         466,933        191,143
                                           -----------     -----------     ----------
Income before income tax expense .........     527,657         390,667        165,276
Income tax expense (benefit) .............     184,446         136,560         57,773
                                           -----------     -----------     ----------
Net income (loss) ........................ $   343,211     $   254,107     $  107,503
                                           ===========     ===========     ==========
Average total assets ..................... $14,680,571     $23,208,642     $6,261,114
                                           ===========     ===========     ==========



                                            Treasury &
Year Ended December 31, 1997              Administration   Eliminations      Total
- ----------------------------               -----------     -----------     -----------
<S>                                        <C>              <C>            <C>
External net interest margin ............. $  (214,997)     $(57,894)      $ 2,093,567
Internal funding (charge) credit .........     362,940       (50,396)             ----
                                           -----------      --------       -----------
Net interest margin ......................     147,943      (108,290)        2,093,567
Provision for loan loss ..................       1,052          ----           264,949
Total other income .......................      24,094          ----         1,007,222
Total expenses ...........................     327,572       (50,396)        1,966,721
                                           -----------      --------       -----------
Income before income tax expense .........    (156,587)      (57,894)          869,119
Income tax expense (benefit) .............     (44,572)      (57,894)          276,313
                                           -----------      --------       -----------
Net income (loss) ........................ $  (112,015)     $   ----       $   592,806
                                           ===========      ========       ===========
Average total assets ..................... $13,456,748      $   ----       $57,607,075
                                           ===========      ========       ===========
</TABLE>


<TABLE>
Year Ended December 31, 1996                  Consumer       Corporate          Card
- ----------------------------               -----------     -----------     ----------
<S>                                        <C>            <C>             <C>
External net interest margin ............. $   229,332     $ 1,247,448     $  592,489
Internal funding (charge) credit .........     783,327        (727,473)      (270,840)
                                           -----------     -----------     ----------
Net interest margin ......................   1,012,659         519,975        321,649
Provision for loan loss ..................      38,004             695        164,803
Total other income .......................     438,697         272,127        145,194
Total expenses ...........................     959,019         407,681        171,685
                                           -----------     -----------     ----------
Income before income tax expense .........     454,333         383,726        130,355
Income tax expense .......................     162,113         136,920         46,513
                                           -----------     -----------     ----------
Net income ............................... $   292,220     $   246,806     $   83,842
                                           ===========     ===========     ==========
Average total assets ..................... $13,481,908     $21,250,372     $5,095,709
                                           ===========     ===========     ==========



<S>                                        <C>              <C>            <C>
                                             Treasury &
Year Ended December 31, 1996              Administration   Eliminations       Total
- ----------------------------               -----------     -----------     -----------
External net interest margin ............. $   (68,478)     $(77,054)      $ 1,923,737
Internal funding (charge) credit .........     262,630       (47,644)             ----
                                           -----------      --------       -----------
Net interest margin ......................     194,152      (124,698)        1,923,737
Provision for loan loss ..................      (9,726)         ----           193,776
Total other income .......................      23,302          ----           879,320
Total expenses ...........................      18,232       (47,644)        1,508,973
                                           -----------      --------       -----------
Income before income tax expense .........     208,948       (77,054)        1,100,308
Income tax expense .......................      74,557       (77,054)          343,049
                                           -----------      --------       -----------
Net income ............................... $   134,391      $   ----       $   757,259
                                           ===========      ========       ===========
Average total assets ..................... $15,756,214      $   ----       $55,584,203
                                           ===========      ========       ===========
</TABLE>

The Corporation's management accounting policies generally follow the policies
described in Note A, except for net interest income which is reported on a
fully taxable equivalent basis. The Corporation's funds transfer pricing system
utilizes a multiple pool method to simulate matched funding to compensate or
charge for funds provided or used with a corresponding offset in the Treasury &
Administration business segment. Provision for loan loss is assigned to each
segment based on the credit risk of each segment's loan portfolio. Operating
expense is recognized as incurred and charged on a fully absorbed basis.
Additionally, income tax expense is calculated based on the business segments
fully taxable equivalent income and the Corporation's effective tax rate.

Reconciling items between management accounting and the Corporation's
consolidated financial statements are limited to the taxable equivalent
adjustment and other income statement reclassifications shown as Eliminations.
The Corporation operates primarily in the United States; accordingly,
geographic distribution of revenue and long-lived assets in other countries is
not significant. Revenues from no individual customer exceeded 10% of
consolidated total revenues.

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

                                       68
<PAGE>

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

Note D -- Securities


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

<TABLE>
                                                                         1998
                                           ---------------------------------------------------------------
                                             Amortized       Unrealized        Unrealized            Fair
                                                  Cost            Gains            Losses           Value
                                           -------------     ----------       ---------------------------
<S>                                        <C>           <C>           <C>                     <C>
Held-to-Maturity
- ------------------------------------------
U.S. Treasury and other agencies ......... $  518,063          $  6,662       $         3      $  524,722
State and municipal ......................    176,768            19,521              ----         196,289
Mortgage-backed ..........................    610,328            31,669                 5         641,992
Other ....................................     78,448               677                 2          79,123
                                           -------------       --------       -----------      ----------
                                           $1,383,607          $ 58,529       $        10      $1,442,126
                                           =============       ========       ===========      ==========
Available-for-Sale
- -------------------------------------------
U.S. Treasury and other agencies ......... $3,123,663          $ 83,895       $     1,991      $3,205,567
State and municipal ......................     60,964             3,199                 2          64,161
Mortgage-backed ..........................  4,159,464            50,641             3,351       4,206,754
Other ....................................    333,442             2,250             1,983         333,709
Equity ...................................    171,632             1,825              ----         173,457
                                           -------------       --------       -----------      ----------
                                           $7,849,165          $141,810       $     7,327      $7,983,648
                                           =============       ========       ===========      ==========

<CAPTION>

                                                                    1997
                                           -----------------------------------------------------------
                                                  Amortized       Unrealized    Unrealized        Fair
                                                       Cost            Gains        Losses       Value
                                                 ----------       ----------    ----------  ----------
Held-to-Maturity
- -------------------------------------------
<S>                                           <C>           <C>          <C>          <C>
U.S. Treasury and other agencies .........       $  202,913         $    818    $      188  $  203,543
State and municipal ......................          222,903           22,894          ----     245,797
Mortgage-backed ..........................          962,161           45,106           187   1,007,080
Other ....................................          121,362              682          ----     122,044
                                                 ----------         --------    ----------  ----------
                                                 $1,509,339         $ 69,500    $      375  $1,578,464
                                                 ==========         ========    ==========  ==========
Available-for-Sale
- -------------------------------------------
U.S. Treasury and other agencies .........       $4,501,547         $ 57,579    $    1,017  $4,558,109
State and municipal ......................           79,795            3,150             7      82,938
Mortgage-backed ..........................        3,543,711           39,967         2,495   3,581,183
Other ....................................          508,975            3,255           862     511,368
Equity ...................................          160,649           15,443           153     175,939
                                                 ----------         --------    ----------  ----------
                                                 $8,794,677         $119,394    $    4,534  $8,909,537
                                                 ==========         ========    ==========  ==========
</TABLE>

The amortized cost and estimated fair value of securities at December 31, 1998,
by contractual maturity, are shown below. Expected maturities may differ from
contractual maturities because borrowers may have the right to call or prepay
obligations.


<TABLE>
                                                     Amortized           Fair
                                                          Cost          Value
                                                     --------          ------
<S>                                                <C>             <C>
Held-to-Maturity
- ------------------------------------------------
Due in one year or less ........................   $  316,485      $  319,263
Due after one year through five years ..........      429,398         441,711
Due after five years through ten years .........      141,282         151,954
Due after ten years ............................      496,442         529,198
                                                   ----------      ----------
       Total ...................................    1,383,607       1,442,126
Available-for-Sale
- -------------------------------------------------
Due in one year or less ........................      904,248         914,030
Due after one year through five years ..........    2,554,186       2,622,260
Due after five years through ten years .........      960,623         981,284
Due after ten years ............................    3,258,476       3,292,617
                                                   ----------      ----------
       Total ...................................    7,677,533       7,810,191
No contractual maturity ........................      171,632         173,457
                                                   ----------      ----------
       Total ...................................    7,849,165       7,983,648
                                                   ----------      ----------
       Total securities ........................   $9,232,772      $9,425,774
                                                   ==========      ==========
</TABLE>

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


<TABLE>
                             1998            1997
                         --------      ----------
<S>                      <C>           <C>
Proceeds .............   $590,447      $2,211,721
Gross gains ..........     20,553           6,576
Gross losses .........        111           5,122
</TABLE>

Trading account assets are reported at fair value with net unrealized gains
(losses) of ($554), ($1,736) and $906 included in earnings during 1998, 1997
and 1996, respectively.

At December 31, 1998 and 1997, securities with a carrying value of $5,759,164
and $6,259,029, 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, 1998. There
were no transfers or sales of held-to-maturity securities during 1998 or 1997.

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

                                       69
<PAGE>

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

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


<TABLE>
                                                      1998              1997
                                               -----------      ------------
<S>                                            <C>              <C>
Commercial:
   Commercial, financial and other .........   $14,328,152      $ 13,528,344
   Tax-exempt ..............................       972,603         1,607,159
Retail:
   Direct ..................................     1,097,574         1,249,612
   Indirect ................................     3,239,532         3,028,288
   Credit card .............................     6,049,350         5,919,098
   Other revolving credit ..................       536,887           459,563
Real estate:
   Construction ............................     2,044,437         1,779,522
   Commercial mortgages ....................     6,988,050         6,790,446
   Residential mortgages ...................     7,490,086         8,098,794
Lease financing -- net .....................     1,879,123         1,094,169
Foreign ....................................     1,093,428           639,387
                                               -----------      ------------
   Total loans -- net ......................   $45,719,222      $ 44,194,382
                                               ===========      ============
</TABLE>

Loans at December 31, 1998 and 1997 that had been placed on a cash basis were
$157,118 and $101,156, respectively. Interest income which would have been
recorded pursuant to the original terms of loans restructured to below market
rates was $16,906 and $11,390 on the preceding dates. Interest income recorded
on these loans was $9,608 and $4,606, respectively.

The Corporation follows Statement of Financial Accounting Standards No. 114,
"Accounting by Creditors for Impairment of a Loan." 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. Impairment is measured by
discounting the expected future cash flows at the loan's effective interest
rate. For real estate loans, impairment is measured based on the estimated fair
value of the underlying collateral. If the present value of the expected future
cash flows, or the fair value of collateral in the case of a real estate loan,
is less than the loan's recorded balance, the deficiency is considered in
evaluating the overall adequacy of the allowance for loan losses. The following
table summarizes impaired loans and related allowance information at December
31.


<TABLE>
                                                        1998         1997
                                                     -------      -------
<S>                                                  <C>          <C>
Impaired loans with related allowance ............   $27,366      $15,711
Impaired loans with no related allowance .........    29,249       32,207
                                                     -------      -------
       Total impaired loans ......................   $56,615      $47,918
                                                     =======      =======
Allowance on impaired loans ......................   $ 7,110      $ 2,209
                                                     =======      =======
</TABLE>


<TABLE>
                                               Year Ended December 31
                                       ---------------------------------------
                                          1998         1997         1996
                                       -------      -------      -------
<S>                                    <C>          <C>          <C>
Average impaired loans .............   $31,026      $47,862      $62,742
Interest income ....................     5,942        1,957        3,308
Cash-basis interest income .........     2,600          614        1,014
</TABLE>

At December 31, 1998, 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>
                                             1998            1997            1996
                                         --------        --------        --------
<S>                                      <C>             <C>             <C>
Balance at beginning of year .........   $544,723        $519,297        $518,808
Additions from acquisitions ..........      2,613          24,641             200
Provision for loan losses ............    299,480         264,949         193,776
Recoveries on loans previously
  charged off ........................     59,365          57,515          57,240
Loans charged off ....................   (358,189)       (321,679)       (250,727)
                                         --------        --------        --------
Balance at end of year ...............   $547,992        $544,723        $519,297
                                         ========        ========        ========
</TABLE>

Loans totaling $15,258, $17,413 and $16,236 were transferred to foreclosed real
estate during 1998, 1997 and 1996, 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 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 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 material credit
concentrations within these categories.

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
$207,462 and $257,271 at December 31, 1998 and 1997, respectively. During 1998,
$554,186 in new loans was made and repayments totaled $603,995. Outstanding
standby letters of credit to related parties totaled $13,536 and $1,922 at
December 31, 1998 and 1997, 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:


<TABLE>
                                                1998               1997
                                         ----------        -----------
<S>                                      <C>               <C>
Balance at beginning of year .........   $  111,246        $   254,281
Originations/purchases ...............    6,972,491         12,006,679
Sales/transfers ......................   (6,787,920)       (12,149,714)
                                         ----------        -----------
Balance at end of year ...............   $  295,817        $   111,246
                                         ==========        ===========
</TABLE>
- --------------------------------------------------------------------------------

                                       70
<PAGE>

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

Note F -- Premises, Equipment and Leases

Premises and equipment at December 31 are summarized as follows:


<TABLE>
                                                     1998           1997
                                                ---------      ---------
<S>                                             <C>            <C>
Land ........................................   $ 130,439      $ 127,976
Premises ....................................     651,199        632,555
Equipment ...................................     904,139        778,652
Leasehold improvements ......................     123,410        121,829
                                                ---------      ---------
                                                1,809,187      1,661,012
Less accumulated depreciation and
  amortization ..............................     907,506        850,857
                                                ---------      ---------
       Total premises and equipment .........   $ 901,681      $ 810,155
                                                =========      =========
</TABLE>

The annual minimum rentals under the terms of the Corporation's noncancelable
operating leases as of December 31, 1998 are as follows:


<TABLE>
<S>                                             <C>
1999 ........................................   $ 61,967
2000 ........................................     55,041
2001 ........................................     46,720
2002 ........................................     34,587
2003 ........................................     27,537
Thereafter ..................................    133,697
                                                --------
       Total minimum lease payments .........   $359,549
                                                ========
</TABLE>

The net rental expense for all operating leases amounted to $70,416 in 1998,
$63,701 in 1997 and $58,239 in 1996. Certain leases have various renewal
options and require increased rentals under cost of living escalation clauses.

Depreciation expense for the years ended December 31, 1998, 1997 and 1996 was
$114,742, $154,223 and $109,901, respectively.

During 1997, an impairment charge of $67,202, which approximated the carrying
value of certain personal computer hardware and software, 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
involved the write-down and disposal of these assets.

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

Note G -- Credit Arrangements, Short-Term Borrowed Funds and Certificates of
Deposit
At December 31, 1998 and 1997, lines of credit arrangements aggregating
$400,000 were available to the Corporation from unaffiliated banks. Commitment
fees were 8 basis points in 1998 and 1997; 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 1998 or 1997.

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 consists 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 6 of Management's Discussion and Analysis of Financial Condition and
Results of Operations.

The scheduled maturities of certificates of deposit subsequent to December 31,
1998 are $8,687,914 in 1999, $2,495,574 in 2000, $700,401 in 2001, $167,305 in
2002 and $275,755 thereafter. The remaining maturity of domestic office
certificates of deposit in denominations in excess of $100 is $1,339,796, three
months or less; $582,617, over three through six months; $805,504, over six
through twelve months; and $616,636, over twelve months.

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

                                       71
<PAGE>

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

Note H -- Long-Term Debt
Long-term debt at December 31 is summarized as follows:
<TABLE>
                                                                                                   1998            1997
                                                                                             ----------      ----------
<S>                                                                                          <C>             <C>
Wachovia Corporation:
 Senior debt:
  Senior floating-rate notes due in 2000, net of discount of $218.........................   $  249,782      $     ----
  Senior floating-rate notes due in 2001, net of discount of $416.........................      299,584            ----
  6.625% senior notes due in 2006, net of discount of $725 and $793, respectively ........      199,275         199,207
                                                                                             ----------      ----------
   Total senior debt .....................................................................      748,641         199,207
 Subordinated debt (qualifies for inclusion in the determination of total capital under
   the Risk-Based Capital guidelines):
  7.0% subordinated debt securities due in 1999, net of discount of $456 and $915,              299,544         299,085
  respectively
  8.15% subordinated notes due in 2002 ...................................................      150,000         150,000
  6.375% subordinated debt securities due in 2003, net of discount of $968 and $1,163,          249,032         248,837
  respectively
  6.8% subordinated notes due in 2005, net of discount of $260 and $291, respectively ....      249,740         249,709
  6.25% subordinated notes due in 2008, net of discount of $2,206.........................      347,793            ----
  5.625% subordinated notes due in 2008, net of discount of $2,600........................      397,400            ----
  6.375% subordinated notes due in 2009, net of discount of $250 and $267, respectively ..      249,750         249,733
  6.605% subordinated notes due in 2025 ..................................................      250,000         250,000
                                                                                             ----------      ----------
   Total subordinated debt ...............................................................    2,193,259       1,447,364
 Other ...................................................................................       27,273          31,093
                                                                                             ----------      ----------
   Total Wachovia Corporation ............................................................    2,969,173       1,677,664
Subsidiaries:
 Bank notes, net of discount of $4,970 and $5,548, respectively (a) ......................    2,856,230       2,939,952
 Federal Home Loan Bank borrowings (b) ...................................................      762,950         307,186
 Other ...................................................................................       12,006          13,338
                                                                                             ----------      ----------
   Total subsidiaries ....................................................................    3,631,186       3,260,476
Capital Trusts (qualifies for inclusion in Tier I capital under the Risk-Based Capital
guidelines):
 Wachovia Capital Trust I -- 7.64% Capital Securities due in 2027 (c) ....................      300,000         300,000
 Wachovia Capital Trust II -- Floating-Rate Capital Securities due in 2027, net of
discount of $2,813 and $3,161,
  respectively (d) .......................................................................      297,187         296,839
 Wachovia Capital Trust V -- 7.965% Capital Securities due in 2027 (e) ...................      300,000         300,000
 Central Fidelity Capital Trust I -- Floating-Rate Capital Securities due in 2027, net of
discount of $819 and $846,
  respectively (f) .......................................................................       99,181          99,154
                                                                                             ----------      ----------
   Total Capital Trusts ..................................................................      996,368         995,993
                                                                                             ----------      ----------
   Total long-term debt ..................................................................   $7,596,727      $5,934,133
                                                                                             ==========      ==========
</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 $21.6 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 7.50% and 4.9%
    to 7.75% with maturities ranging from 1999 to 2038 and 1998 to 2008 at
    December 31, 1998 and 1997, respectively. The average rates were 5.64% and
    6.12% with average maturities of 3.5 years and 2.9 years at December 31,
    1998 and 1997, respectively.
(b) The Federal Home Loan Bank borrowings were issued as fixed- or
    floating-rate with terms of 2 years to 5 years. Interest rates on the
    borrowings ranged from 5.16% to 7.06% and 5.63% to 8.31% for December 31,
    1998 and 1997 and with maturities ranging from 1999 to 2003 and 1998 to
    2003 at December 31, 1998 and 1997, respectively. Borrowings from the
    Federal Home Loan Bank are collateralized by qualifying securities and
    loans.
(c) 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.
(d) 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.
(e) 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.
(f) 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.


The principal maturities of long-term debt subsequent to December 31, 1998 are
$1,199,546 in 1999, $893,122 in 2000, $1,232,375 in 2001, $504,417 in 2002,
$733,286 in 2003 and $3,033,982 thereafter.

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

                                       72
<PAGE>

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

Note I -- Capital Stock
At December 31, 1998, 28,125,864 common shares were reserved for the conversion
of notes and issuance for employee benefit plans and the dividend reinvestment
plan.

During 1998, the Corporation repurchased 6,417,200 shares under two 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 1999, the Board of Directors authorized the
repurchase of the Corporation's common stock to be issued in connection with
the pending purchase acquisition of Interstate/Johnson Lane.

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 7,839,808 options, 1,023,800
awards and 125,000 SARS have been granted. The Corporation also has several
predecessor plans, the 1989 Plan 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 14,895,546 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 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 a five- year period. 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 cost relating to performance-based stock compensation was $15,998, $9,131
and $4,522 during 1998, 1997 and 1996, 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.


<TABLE>
                                1998            1997            1996
                            --------        --------        --------
<S>                         <C>             <C>             <C>
Net income:
   As reported ..........   $874,170        $592,806        $757,259
   Pro forma ............    866,883         585,442         751,226
Basic earnings per share:
   As reported ..........   $   4.26         $  2.99         $  3.70
   Pro forma ............       4.23            2.95            3.67
</TABLE>

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 1998,
1997 and 1996 were $16.46, $13.29 and $9.53, 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.


<TABLE>
                                              1998         1997         1996
                                             ------       ------       ------
<S>                                       <C>          <C>          <C>
Risk-free interest rate ...............       5.73%        6.50%        5.67%
Expected years until exercise .........       6.50         6.30         6.32
Expected stock volatility .............         19%          22%          22%
Dividend yield ........................       3.20%        3.31%        3.40%
</TABLE>

Activity in the option and award plans during 1998, 1997 and 1996 is summarized
as follows:

<TABLE>
                                               Options and Awards
                                                        Outstanding
                                   Available      -------------------------         Option Price
                                   for Grant       Awards          Options             Per Share
                                ---------------   -------         ---------        -------------
<S>                             <C>               <C>            <C>               <C>
Balance at December 31,
  1995 ......................    6,535,065        272,766         6,458,379        $ 12.50-36.88
  Granted ...................   (2,043,839)       242,107         1,801,732          24.85-47.13
  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          15.42-47.13
  Granted ...................   (2,732,191)       243,517         2,488,674          43.56-76.69
  Assumed (Jefferson
    and 1st United) .........         ----           ----           217,355          11.10-45.30
  Excercised ................         ----        (26,000)       (1,477,080)         15.42-45.30
  Cancelled .................     (552,633)          ----              ----                ----
  Authorized ................    3,794,392           ----              ----                ----
  Forfeited .................       82,075         (1,550)          (92,444)         21.69-57.25
                                ----------        -------        ----------
Total December 31,
  1997 ......................    5,148,165        659,974         8,295,661          11.10-76.69
  Granted ...................   (3,209,626)       364,426         2,845,200          75.00-87.38
  Exercised .................         ----        (69,150)       (2,159,068)         15.73-75.00
  Authorized ................    3,064,084           ----              ----                ----
  Forfeited .................       72,030         (1,000)         (115,150)         33.88-86.50
                                ----------        -------        ----------
Total December 31,
  1998 ......................    5,074,653        954,250         8,866,643          11.10-87.38
                                ==========        =======        ==========
</TABLE>

The following table summarizes information concerning currently outstanding and
exercisable options.


<TABLE>
                         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>
$  11.10-30.00         1,130,755         2.67            $   23.39     1,130,755        $   23.39
   30.01-50.00         3,268,421         6.12                37.64     1,997,227            36.18
   50.01-70.00         1,637,513         8.09                57.30       309,474            57.30
   70.01-87.38         2,829,954         9.14                76.48       137,338            83.37
                      ----------                                       ---------
                       8,866,643                                       3,574,794
                      ==========                                       =========
</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.

                                       73
<PAGE>

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

Note J -- Off-Balance Sheet Trading and Lending Activities -- Continued
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.

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>
                                                              1998
                                              ---------------------------------------------------------
                                                 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 .............. $6,101,212      $40,948       ($104,107)        $(109)
 Interest rate swaps-pay floating ...........  6,769,599      120,699         (30,715)          155
 Interest rate caps and floors written ......  2,551,837        2,374            ----            44
 Interest rate caps and floors purchased.....  2,606,271         ----          (2,372)          (44)
Securities trading activities:
 Commitments to purchase securities,
  futures and forward contracts .............     55,769           47            (128)          859
 Commitments to sell securities, futures
  and forward contracts .....................     98,957          346             (16)         (718)
Foreign exchange trading activities:
 Commitments to purchase foreign
  exchange ..................................  1,689,837       36,656          (1,185)        3,676
 Commitments to sell foreign exchange .......  1,336,800        5,542         (37,906)        2,383
 Foreign exchange options written ...........     28,972          527            (497)           21
 Foreign exchange options purchased .........     28,972         ----            ----             2


<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
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)
</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, 1998, the weighted average maturity of pay-fixed swaps and
receive-fixed swaps held in the customer portfolio was 4.35 years. Under
pay-fixed swap agreements, the Corporation paid interest at a weighted average
fixed rate of 5.60% and received interest at a weighted average floating rate
of 5.37% (based on year-end rates). Under receive-fixed swap agreements, the
Corporation received interest at a weighted average fixed rate of 5.26% and
paid interest at a weighted average floating rate of 5.34% (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.

                                       74
<PAGE>

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

Note J -- Off-Balance Sheet Trading and Lending Activities -- Concluded
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.


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.


<TABLE>
                                           1998          1997          1996
                                        -------       -------       -------
<S>                                     <C>           <C>           <C>
Interest rate contracts .............   $19,406       $ 8,020       $ 3,071
Securities activities ...............    (2,304)       (3,035)        2,772
Foreign exchange activities .........    20,054        11,283        10,292
                                        -------       -------       -------
     Total ..........................   $37,156       $16,268       $16,135
                                        =======       =======       =======
</TABLE>

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.

<TABLE>
                                                1998             1997
                                         -----------      -----------
<S>                                      <C>              <C>
Commercial and consumer lending
   activities:
   Unfunded commitments to extend
     credit ..........................   $53,178,254      $44,484,255
   Standby letters of credit .........     9,062,050        8,106,782
   Commercial and similar letters of
     credit ..........................       214,086          183,695
   Participations in bankers'
     acceptances .....................         5,240            5,850
</TABLE>

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, 1998 and 1997, approximately 16% and 15%,
respectively, of unfunded commitments to extend credit were supported by
collateral. Of the total unfunded commitment amounts presented, approximately
23% in 1998 and 25% in 1997 were comprised of cancelable credit card
commitments, and approximately 10% in 1998 and 1997 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, 1998 and 1997, approximately 3% and 4%, 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.

                                       75
<PAGE>

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

Note K -- Off-Balance Sheet Risk Management Activities  -- Concluded
The amounts disclosed below represent the year-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, 1998 and 1997.


<TABLE>
                                                                                           1998
                                                                           -------------------------------------
                                                                             Notional   Fair Value    Fair Value
                                                                                Value        Gains      (Losses)
                                                                           ----------   ----------    ----------
<S>                                                                        <C>          <C>
 Convert floating-rate liabilities to fixed:
  Swaps-pay fixed/receive floating ....................................... $  665,592   $  1,049      $(7,341)
 Convert fixed-rate assets to floating:
  Swaps-pay fixed/receive floating .......................................    329,825       ----      (14,437)
  Forward starting swaps-pay fixed/receive floating ......................    200,000       ----         (257)
 Convert fixed-rate liabilities to floating:
  Swaps-receive fixed/pay floating .......................................  2,100,000    134,960       (2,220)
 Convert liabilities with quarterly rate resets to monthly:
  Swaps-receive floating/pay floating ....................................    300,000       ----         (208)
 Convert floating-rate assets to fixed:
  Swaps-receive fixed/pay floating .......................................    456,896      8,768          (87)
                                                                           ------------ --------      ---------
    Total interest rate swaps and options ................................  4,052,313    144,777      (24,550)
 Financial futures contracts -- hedge of federal funds purchased .........       ----       ----         ----
 Credit derivatives ......................................................  1,500,000        387         ----
                                                                           ------------ --------      ---------
    Total derivatives .................................................... $5,552,313   $145,164      ($ 24,550)
                                                                           ============ ========      =========



                                                                                             1997
                                                                              -----------------------------------
                                                                                Notional   Fair Value   Fair Value
                                                                                   Value        Gains     (Losses)
                                                                              ----------   ----------   ----------
<S>                                                                        <C>           <C>          <C>          <C>
 Convert floating-rate liabilities to fixed:
  Swaps-pay fixed/receive floating .......................................    $  357,056   $   287      $(2,366)
 Convert fixed-rate assets to floating:
  Swaps-pay fixed/receive floating .......................................       358,299      ----       (8,689)
  Forward starting swaps-pay fixed/receive floating ......................     1,375,000    65,915         ----
 Convert fixed-rate liabilities to floating:
  Swaps-receive fixed/pay floating .......................................       300,000      ----         (279)
 Convert liabilities with quarterly rate resets to monthly:
  Swaps-receive floating/pay floating ....................................       409,196     6,932          (75)
 Convert floating-rate assets to fixed:
  Swaps-receive fixed/pay floating .......................................       125,000       878         ----
                                                                              ----------   -------      ---------
    Total interest rate swaps and options ................................     2,924,551    74,012      (11,409)
 Financial futures contracts -- hedge of federal funds purchased .........     1,000,000      ----          (46)
 Credit derivatives ......................................................          ----      ----         ----
                                                                              ----------   -------      ---------
    Total derivatives ....................................................    $3,924,551   $74,012      ($ 11,455)
                                                                              ==========   =======      =========
</TABLE>
- --------------------------------------------------------------------------------

Note L -- Income Taxes


The provision for income taxes is summarized below.
<TABLE>
                                            1998          1997           1996
                                        --------      --------      ---------
<S>                                     <C>           <C>           <C>
Current:
  Federal ...........................   $145,058      $233,618       $282,405
  Foreign ...........................        686           594            542
  State and local ...................     17,416         6,932         10,050
                                        --------      --------      ---------
       Total current ................    163,160       241,144        292,997
Deferred:
  Federal ...........................    251,902        23,453         51,383
  State .............................     14,549        11,716         (1,331)
                                        --------      --------      ---------
       Total deferred ...............    266,451        35,169         50,052
                                        --------      --------      ---------
       Total income tax expense .....   $429,611      $276,313       $343,049
                                        ========      ========      =========
</TABLE>

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>
                                          1998          1997            1996
                                    ----------      --------      ----------
<S>                                 <C>             <C>           <C>
Income before income taxes ......   $1,303,781      $869,119      $1,100,308
                                    ==========      ========      ==========
Federal income taxes at
  statutory rate ................   $ 456,324       $304,192      $ 385,108
State and local income taxes,
  net of federal benefit ........      20,778         12,121          5,648
Effect of tax-exempt securities
  interest and other income .....     (51,499)       (42,031)       (38,457)
Other items .....................       4,008          2,031         (9,250)
                                    ----------      --------      ----------
       Total income tax
        expense .................   $ 429,611       $276,313      $ 343,049
                                    ==========      ========      ==========
</TABLE>

Significant components of the Corporation's deferred tax assets and
liabilities, which are included in other assets and other liabilities, at
December 31 are as follows:


<TABLE>
                                              Deferred Tax Assets
                                             ----------------------
                                                 1998          1997
                                             --------      --------
<S>                                          <C>           <C>
Allowance for loan losses ................   $200,546      $197,012
Employee compensation and retirement
   benefits ..............................     76,702        72,602
Other ....................................     37,867        40,630
                                             --------      --------
       Gross deferred tax assets .........   $315,115      $310,244
                                             ========      ========
</TABLE>


<TABLE>
                                                       Deferred Tax Liabilities
                                                      -------------------------
                                                            1998           1997
                                                      ---------        --------
<S>                                                   <C>              <C>
Unrealized gains on securities available-
   for-sale .......................................     $50,719        $ 42,468
Depreciation ......................................      29,279           4,052
Lease financing ...................................     433,753         200,921
Accretion of discounts on securities ..............      19,928          18,326
Identifiable intangibles ..........................      17,459          22,898
Other .............................................      34,372          19,922
                                                      ---------        --------
       Gross deferred tax liabilities .............    $585,510        $308,587
                                                      =========        ========
       Net deferred tax (liability) asset .........   ($270,395)       $  1,657
                                                      =========        ========
</TABLE>
- --------------------------------------------------------------------------------

                                       76
<PAGE>

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

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, 1998 was $219,344.

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,
$762,653 was available for loans to the Corporation at December 31, 1998.

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 1999, without
the approval of the Comptroller of the Currency, more than $215,761 plus an
additional amount equal to the banks' retained net profits for 1999 up to the
date of any dividend declaration.

As a result of the above dividend and loan restrictions, approximately
$4,849,328 of consolidated net assets of the Corporation's banking subsidiaries
at December 31, 1998 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, 1998, 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 at December 31, 1998
were as follows: Total risk-based capital of $7,927,628 representing an 11.34%
ratio and Tier I capital of $5,585,488 representing Tier I capital and leverage
ratios of 7.99% and 8.67%, respectively. Corresponding amounts and ratios for
the Corporation as of December 31, 1997 were $7,203,318 representing an 11.11%
ratio, $5,465,144 representing ratios of 8.43% and 9.24%, respectively. The
actual capital amounts and ratios for the Corporation's principal banking
subsidiary, Wachovia Bank, N.A., at December 31, 1998 were as follows: Total
risk-based capital of $7,749,905 representing an 11.34% ratio and Tier I
capital of $5,097,196 representing Tier I capital and leverage ratios of 7.46%
and 8.28%, respectively.

The Corporation, in the normal course of business, is subject to various
pending or threatened lawsuits in which claims for monetary damages are
asserted. Although it is not possible for the Corporation to predict the
outcome of these lawsuits or the range of any possible loss, management, after
consultation with legal counsel, does not anticipate that the ultimate
aggregate liability, if any, arising from these lawsuits will have a material
adverse effect on the Corporation's financial position.

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


Note N -- Pension and Other Postretirement Benefits  The Corporation maintains
several defined benefit pension plans, the first of which covers substantially
all employees (the Qualified Plan). The Qualified 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
Qualified Plan is determined using the projected unit credit method. The
Corporation's policy is to fund amounts allowable for federal income tax
purposes. 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 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 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 sets forth the changes in the projected benefit obligations
and the fair value of plan assets for the Corporation's defined benefit pension
plans and health care benefits provided for retired employees and the amounts
recognized in the Consolidated Statements of Condition at December 31.

                                       77
<PAGE>

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

Note N -- Pension and Other Postretirement Benefits  -- Continued

<TABLE>
                                                                                Pension Benefits
                                                                       ------------------------------------
                                                                               1998                    1997
                                                                       ------------             -----------
<S>                                                                    <C>                      <C>
 Change in benefit obligation:
  Projected benefit obligation at beginning of year .........          $754,739                    $585,846
  Service cost ..............................................            31,933                      24,660
  Interest cost .............................................            54,963                      46,626
  Actuarial gain (loss) .....................................            34,414                      84,630
  Benefits paid .............................................           (31,928)                    (30,551)
  Plan change ...............................................            14,480                      13,643
  Purchase business combinations ............................              ----                      29,885
                                                                       ------------                ---------
  Projected benefit obligation at end of year ...............          $858,601                    $754,739
                                                                       ============                =========
 Change in plan assets:
  Fair value of plan assets at beginning of year ............          $742,203                    $603,675
  Actual return on plan assets ..............................           113,372                     130,114
  Employer contributions ....................................             3,663                      11,292
  Benefits paid .............................................           (31,928)                    (30,551)
  Purchase business combinations ............................              ----                      27,673
                                                                       ------------                ---------
  Fair value of plan assets at end of year ..................          $827,310                    $742,203
                                                                       ============                =========
 Accrued benefit cost:
  Funded status .............................................          $(31,291)                   $(12,536)
  Unrecognized transition (asset) liability .................           (22,332)                    (24,028)
  Unrecognized prior service cost ...........................            16,094                       6,446
  Unrecognized net loss (gains) .............................            13,805                      25,606
                                                                       ------------                ---------
  Accrued benefit cost ......................................          $(23,724)                   $ (4,512)
                                                                       ============                =========
 Weighted-average assumptions as of December 31:
  Discount rate .............................................              7.00%                       7.25%
  Expected return on plan assets ............................              9.00%                       8.00%
                                                                   6% through 2001,         6% through 2001,
  Rate of compensation increase .............................         5% thereafter            5% thereafter
  Assumed rate of increase in health care costs:
   Retirees under age 65 ....................................              ----                        ----
   Retirees over age 65 .....................................              ----                        ----

                                                                        Other Benefits
                                                                  --------------------------
                                                                       1998          1997
                                                                  ---------     ---------
<S>                                                           <C>                  <C>
 Change in benefit obligation:
  Projected benefit obligation at beginning of year .........     $85,652       $  72,732
  Service cost ..............................................       1,396           2,407
  Interest cost .............................................       5,573           5,718
  Actuarial gain (loss) .....................................      (2,769)          9,059
  Benefits paid .............................................      (6,046)         (6,041)
  Plan change ...............................................      (7,747)           ----
  Purchase business combinations ............................        ----           1,777
                                                                  ---------     -----------
  Projected benefit obligation at end of year ...............     $76,059       $  85,652
                                                                  =========     ===========
 Change in plan assets:
  Fair value of plan assets at beginning of year ............     $12,170       $  12,786
  Actual return on plan assets ..............................       1,361            (616)
  Employer contributions ....................................        ----            ----
  Benefits paid .............................................        ----            ----
  Purchase business combinations ............................        ----            ----
                                                                  ---------     -----------
  Fair value of plan assets at end of year ..................     $13,531       $  12,170
                                                                  =========     ===========
 Accrued benefit cost:
  Funded status .............................................   ($ 62,528)      ($ 73,482)
  Unrecognized transition (asset) liability .................      55,716          59,695
  Unrecognized prior service cost ...........................      (6,612)            626
  Unrecognized net loss (gains) .............................     (11,185)         (8,167)
                                                                  ---------     ------------
  Accrued benefit cost ......................................   ($ 24,609)      ($ 21,328)
                                                                  =========     ============
 Weighted-average assumptions as of December 31:
  Discount rate .............................................        7.00%           7.25%
  Expected return on plan assets ............................        7.00%           7.00%

  Rate of compensation increase .............................        6.00%           6.00%
  Assumed rate of increase in health care costs:
   Retirees under age 65 ....................................        8.00%       8.00-8.20%
   Retirees over age 65 .....................................        6.00%       6.00-8.20%
</TABLE>

The rate of increase in health care costs is assumed to remain constant for
each category of retirees. Included in plan assets at December 31, 1998 were
130,626 shares of Wachovia Corporation common stock with a market value of
$11,422.

<TABLE>
                                                          PensionBenefits                           Other Benefits
                                            -------------------------------------        ---------------------------------
                                               1998           1997           1996          1998        1997         1996
                                            --------       -------        -------        -------     -------       -------
<S>                                         <C>            <C>            <C>            <C>         <C>           <C>
Components of net periodic benefit cost:
 Service cost ...........................   $31,933        $24,660        $23,297        $1,396       $ 2,407       $1,955
 Interest cost ..........................    54,963         46,626         41,391         5,573         5,718        5,245
 Expected return on plan assets .........   (63,050)       (50,821)       (44,262)         (852)         (895)        (770)
 Amortization of unrecognized amounts:
  Transition (asset) liability ..........    (5,585)        (5,297)        (5,910)        3,980         3,980        3,979
  Prior service cost ....................       537         (1,532)        (1,617)         (509)           57           57
  Net actuarial loss (gain) .............     2,132          1,360          1,679          (262)         (484)        (476)
                                            --------       -------        -------        -------     --------      -------
Benefit cost ............................   $20,930        $14,996        $14,578        $9,326       $10,783       $9,990
                                            ========       =======        =======        =======     ========      =======
</TABLE>


The assumed health care cost trend rate has a significant effect on the amounts
reported. A one percentage point change in the assumed health care cost trend
rate would have the following effects:

<TABLE>
                                           1 Percentage     1 Percentage
                                                  Point            Point
                                               Increase         Decrease
                                           ------------     -------------
<S>                                        <C>              <C>
 Effect on total of service and interest
   cost components in 1999 .............   $  186           $  164
 Effect on post retirement benefit
   obligation as of December 31,
   1998 ................................   $2,560           $2,263
</TABLE>


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 $23,473 in 1998, $25,969 in 1997 and $19,847 in 1996.
Employee participants may elect to contribute from 1% to 15% 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

                                       78
<PAGE>

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

Note N -- Pension and Other Postretirement Benefits  -- Concluded
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. Effective
January 1, 1999, the matching rate for the first 3% of base salary was raised to
100%.

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


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>
                                                                   1998          1997         1996
                                                               --------      --------     --------
<S>                                                            <C>           <C>          <C>
Other operating income:
 Insurance premiums and commissions ........................   $ 31,897      $ 30,205     $ 20,562
 Bankers' acceptance and letter of credit fees .............     39,025        34,526       28,243
 Other service charges and fees ............................     39,766        38,750       38,590
 Other income ..............................................    117,487        84,316       56,035
                                                               --------      --------     --------
   Total other operating income ............................   $228,175      $187,797     $143,430
                                                               ========      ========     ========
Other operating expense:
 Postage and delivery ......................................   $ 52,981      $ 48,657     $ 47,195
 Outside data processing, programming and software .........     68,680        86,497       51,139
 Stationery and supplies ...................................     34,767        30,960       30,043
 Advertising and sales promotion ...........................     70,222        72,046       68,639
 Professional services .....................................     56,066        54,113       41,223
 Travel and business promotion .............................     29,254        25,215       21,096
 Amortization of intangible assets .........................     39,091        13,308        9,163
 Foreclosed property expense, net of income ................        571         1,875        1,930
 Other expense .............................................    209,196       182,480      194,837
                                                               --------      --------     --------
   Total other operating expense ...........................   $560,828      $515,151     $465,265
                                                               ========      ========     ========
</TABLE>

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


Note P -- Earnings Per Share


<TABLE>
                                                                              Year Ended December 31
                                                                   ----------------------------------------
                                                                       1998            1997            1996
                                                                   --------            ----            ----
<S>                                                                <C>             <C>             <C>
Basic (thousands, except per share)
Average common shares outstanding ..............................    205,058         198,290         204,889
                                                                   ========         =======         =======
Net income .....................................................   $874,170        $592,806        $757,259
                                                                   ========        ========        ========
Per share amount ...............................................   $   4.26        $   2.99        $   3.70
Diluted (thousands, except per share)
Average common shares outstanding ..............................    205,058         198,290         204,889
Dilutive common stock options at average market price ..........      3,778           3,394           2,322
Dilutive common stock awards at average market price ...........        300             210             126
Convertible long-term debt assumed converted ...................         17               7              95
                                                                   --------        --------        --------
Average diluted shares outstanding .............................    209,153         201,901         207,432
                                                                   ========        ========        ========
Net income .....................................................   $874,170        $592,806        $757,259
Add interest on convertible long-term debt, net of tax .........         48               6              65
                                                                   --------        --------        --------
Adjusted net income ............................................   $874,218        $592,812        $757,324
                                                                   ========        ========        ========
Per share amount ...............................................   $   4.18        $   2.94        $   3.65
</TABLE>

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

                                       79
<PAGE>

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

Note Q -- 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, 1998 and 1997. 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.

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.

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 following summarizes estimated fair values of the
Corporation's remaining on-balance sheet financial instruments as of December
31.


<TABLE>
                                                         1998
                                            -----------------------------
                                                Carrying        Estimated
                                                   Value       Fair Value
                                            ------------    -------------
<S>                                         <C>             <C>
Financial assets:
  Trading account assets ................   $  664,812      $  664,812
  Securities ............................    9,367,255       9,425,774
  Loans, net of allowance for loan losses   45,171,230      45,465,075
Financial liabilities:
  Deposits ..............................   40,994,729      41,156,155
  Long-term debt ........................    7,596,727       7,895,996
</TABLE>


<TABLE>
                                                         1997
                                            -----------------------------
                                               Carrying       Estimated
                                                  Value      Fair Value
                                            ----------      -------------
<S>                                         <C>             <C>
Financial assets:
  Trading account assets ................   $  999,122      $  999,122
  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
</TABLE>

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.


<TABLE>
                                                        1998            1997
                                                   Estimated       Estimated
                                                  Fair Value      Fair Value
                                                  ----------     -----------
<S>                                               <C>            <C>
Unfunded commitments to extend credit .........   ($ 76,894)     ($ 44,682)
Letters of credit .............................     (66,434)       (58,429)
Interest rate contracts issued for trading
  purposes ....................................      26,827          5,990
Interest rate contracts held for purposes
  other than trading ..........................     120,614         62,557
Other off-balance sheet financial instruments
  issued or held for trading or lending
  purposes ....................................       3,386          3,318
</TABLE>

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.

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

                                       80
<PAGE>

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

Note R -- Wachovia Corporation (Parent Company Only) Information
The following is a condensed statement of financial condition of the parent
company at December 31.


<TABLE>
                                                        1998            1997
                                                 -----------      ----------
<S>                                              <C>              <C>
Assets
- ------
Cash on demand deposit with bank
  subsidiary .................................   $       520      $    6,968
Interest-bearing bank balances with bank
  subsidiaries ...............................     1,041,471         856,503
Securities available-for-sale ................       130,829          51,523
Demand loans to nonbank subsidiaries .........       779,035         993,073
Notes receivable from subsidiaries ...........     2,521,540       1,506,529
Investments in:
  Bank subsidiaries ..........................     5,827,743       5,260,189
  Nonbank subsidiaries .......................       293,923         224,157
Other assets .................................       191,817         164,910
                                                 -----------      ----------
       Total assets ..........................   $10,786,878      $9,063,852
                                                 ===========      ==========
Liabilities and Shareholders' Equity
- ------------------------------------
Parent company commercial paper ..............   $ 1,359,382      $1,034,024
Subordinated notes payable to nonbank
  subsidiaries ...............................     1,031,023       1,080,659
Long-term debt ...............................     2,969,173       1,677,664
Demand loans from bank subsidiary ............        18,015          18,015
Other liabilities ............................        71,053          79,189
Shareholders' equity .........................     5,338,232       5,174,301
                                                 -----------      ----------
       Total liabilities and shareholders'
         equity ..............................   $10,786,878      $9,063,852
                                                 ===========      ==========
</TABLE>

The principal maturities of the parent company's long-term debt subsequent to
December 31, 1998 are $303,353 in 1999, $249,782 in 2000, $325,179 in 2001,
$151,678 in 2002, $249,032 in 2003 and $2,721,172 thereafter.

The operating results of the parent company for the three years ended December
31 are shown below.


<TABLE>
                                              1998           1997          1996
                                          --------       --------      --------
<S>                                       <C>            <C>           <C>
Income
- ------
Dividends from:
   Bank subsidiaries ..................   $562,000       $658,800       $561,800
   Nonbank subsidiaries ...............       ----         11,060            800
Interest from subsidiaries ............    222,956        184,476        104,823
Other interest income .................      7,997         15,320         16,877
Other income ..........................     57,387         34,012         55,243
                                          --------       --------      ---------
       Total income ...................    850,340        903,668        739,543
Expense
- -------
Interest on short-term borrowed
   funds ..............................     64,086         39,566         30,491
Interest on long-term debt ............    197,944        169,192        105,075
Interest paid to subsidiaries .........      1,746         22,354         15,488
Other expense .........................     47,858         50,655         34,349
                                          --------       --------      ---------
       Total expense ..................    311,634        281,767        185,403
Income before income tax
   benefit and equity in
   undistributed net income
   (excess dividends) of
   subsidiaries .......................    538,706        621,901        554,140
Income tax benefit ....................    (14,259)       (16,519)        (7,055)
                                          --------       --------      ---------
Income before equity in
   undistributed net income
   (excess dividends) of
   subsidiaries .......................    552,965        638,420        561,195
Equity in undistributed net
   income (excess dividends) of
   subsidiaries .......................    321,205        (45,614)       196,064
                                          --------       --------      ---------
       Net income .....................   $874,170       $592,806       $757,259
                                          ========       ========      =========
</TABLE>

                                       81
<PAGE>

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

Note R -- 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>
                                            1998            1997            1996
                                      ----------        --------        --------
<S>                                   <C>               <C>             <C>
Operating Activities
- --------------------
Net income ........................   $  874,170        $592,806        $757,259
Other, net ........................       52,802          23,830          (7,177)
Equity in excess dividends
  (undistributed net
  income) of subsidiaries .........     (321,205)         45,614        (196,064)
                                      ----------        --------        --------
  Net cash provided by
     operations ...................      605,767         662,250         554,018
Investing Activities
- --------------------
Net (increase) decrease in
  interest-bearing bank
  balances ........................     (184,968)        315,194        (406,418)
Purchases of securities
  available-for-sale ..............     (105,763)        (17,097)       (334,586)
Sale of securities available-
  for-sale ........................       38,257         349,052          30,485
Net decrease (increase) in
  demand loans to nonbank
  subsidiaries ....................      214,038        (559,130)       (149,483)
Notes issued to subsidiaries ......   (1,015,908)       (550,000)           ----
Notes repaid by subsidiaries                 908            ----             585
Net (increase) decrease in
  other assets ....................      (22,318)         (5,154)         26,771
Equity investment in
  subsidiaries ....................     (249,001)        (45,956)        (68,252)
                                      ----------        --------        --------
  Net cash used by investing
     activities ...................   (1,324,755)       (513,091)       (900,898)
Financing Activities
- --------------------
Net (decrease) increase in
  loans and notes from
  subsidiaries ....................      (50,474)        355,340         629,616
Net increase in commercial
  paper ...........................      325,358         327,648         204,090
Proceeds from long-term
  debt ............................    1,288,859            ----         196,106
Issuance of stock .................       80,375          59,281          37,445
Dividend payments .................     (381,798)       (327,303)       (304,733)
Common stock repurchased                (531,122)       (537,855)       (415,162)
Decrease in other liabilities .....      (18,658)        (19,346)           (462)
                                      ----------        --------        --------
  Net cash provided (used)
     by financing activities ......      712,540        (142,235)        346,900
                                      ----------        --------        --------
(Decrease) increase in cash .......       (6,448)          6,924              20
Cash at beginning of year .........        6,968              44              24
                                      ----------        --------        --------
Cash at end of year ...............   $      520        $  6,968        $     44
                                      ==========        ========        ========
Noncash investing and
  financing activities:
Common stock issued on
  conversion of long term
  debt ............................   $     ----        $     70        $  6,007
</TABLE>

                                       82
<PAGE>

- --------------------------------------------------------------------------------
 Year-End Information
- --------------------------------------------------------------------------------

              Wachovia Corporation and Subsidiaries



<TABLE>
                                                             1998         1997
<S>                                                    <C>          <C>
Condensed Balance Sheet (millions)
Cash and due from banks ..............................   $  3,800     $  4,222
Interest-bearing bank balances .......................        110          133
Federal funds sold and securities
 purchased under resale agreements ...................        675        1,589
Trading account assets ...............................        665          999
Securities:
 Available-for-sale ..................................      7,984        8,909
 Held-to-maturity ....................................      1,384        1,509
Loans, net of unearned income ........................     45,719       44,194
Less allowance for loan losses .......................        548          544
                                                         --------     --------
  Net loans ..........................................     45,171       43,650
Premises and equipment ...............................        902          810
Other assets .........................................      3,432        3,576
                                                         --------     --------
  Total assets .......................................   $ 64,123     $ 65,397
                                                         ========     ========
Deposits in domestic offices .........................   $ 38,718     $ 38,151
Deposits in foreign offices ..........................      2,277        4,503
                                                         --------     --------
  Total deposits .....................................     40,995       42,654
Federal funds purchased and securities
 sold under repurchase agreements ....................      5,463        8,323
Commercial paper .....................................      1,359        1,034
Other short-term borrowed funds ......................      1,912          753
Bank notes ...........................................      2,856        2,940
Other long-term debt .................................      4,741        2,994
Other liabilities ....................................      1,459        1,525
Shareholders' equity .................................      5,338        5,174
                                                         --------     --------
  Total liabilities and shareholders' equity .........   $ 64,123     $ 65,397
                                                         ========     ========
Loan Portfolio (millions)
Domestic borrowers:
 Commercial ..........................................   $ 14,328     $ 13,528
 Tax-exempt ..........................................        973        1,607
 Direct retail .......................................      1,098        1,250
 Indirect retail .....................................      3,240        3,028
 Credit card .........................................      6,049        5,919
 Other revolving credit ..............................        537          460
 Construction ........................................      2,044        1,780
 Commercial mortgages ................................      6,988        6,790
 Residential mortgages ...............................      7,490        8,099
 Lease financing, net ................................      1,879        1,094
                                                         --------     --------
  Total ..............................................     44,626       43,555
 Foreign .............................................      1,093          639
                                                         --------     --------
  Total loans ........................................   $ 45,719     $ 44,194
                                                         ========     ========
Loan Portfolio (percentages)
Commercial ...........................................        33.5         34.2
Credit card ..........................................        13.2         13.4
Other revolving credit ...............................         1.2          1.0
Other retail .........................................         9.5          9.7
Real estate ..........................................        36.1         37.7
Lease financing ......................................         4.1          2.5
Foreign ..............................................         2.4          1.5
                                                         ---------    ---------
  Total ..............................................       100.0        100.0
                                                         =========    =========



                                                             1996         1995         1994         1993
<S>                                                    <C>          <C>          <C>          <C>
Condensed Balance Sheet (millions)
Cash and due from banks ..............................   $  3,674     $  3,033     $  2,953     $  2,839
Interest-bearing bank balances .......................         78          526            7           13
Federal funds sold and securities
 purchased under resale agreements ...................        276          302          399          884
Trading account assets ...............................      1,190        1,115          891          791
Securities:
 Available-for-sale ..................................      9,825       11,034        7,018        4,094
 Held-to-maturity ....................................      1,352        1,620        4,185        7,879
Loans, net of unearned income ........................     38,007       35,585       31,664       27,754
Less allowance for loan losses .......................        519          519          516          510
                                                         --------     --------     --------     --------
  Net loans ..........................................     37,488       35,066       31,148       27,244
Premises and equipment ...............................        794          781          690          650
Other assets .........................................      2,552        2,315        1,951        1,794
                                                         --------     --------     --------     --------
  Total assets .......................................   $ 57,229     $ 55,792     $ 49,242     $ 46,188
                                                         ========     ========     ========     ========
Deposits in domestic offices .........................   $ 34,137     $ 33,594     $ 29,380     $ 29,201
Deposits in foreign offices ..........................      1,185          761          916          807
                                                         --------     --------     --------     --------
  Total deposits .....................................     35,322       34,355       30,296       30,008
Federal funds purchased and securities
 sold under repurchase agreements ....................      7,206        6,892        6,939        6,198
Commercial paper .....................................        707          535          432          606
Other short-term borrowed funds ......................      1,039        1,776        1,044        1,101
Bank notes ...........................................      4,308        4,691        4,751        2,782
Other long-term debt .................................      2,717        1,493          997          751
Other liabilities ....................................      1,322        1,449          873          998
Shareholders' equity .................................      4,608        4,601        3,910        3,744
                                                         --------     --------     --------     --------
  Total liabilities and shareholders' equity .........   $ 57,229     $ 55,792     $ 49,242     $ 46,188
                                                         ========     ========     ========     ========
Loan Portfolio (millions)
Domestic borrowers:
 Commercial ..........................................   $ 10,341     $ 10,365     $  8,915     $  7,250
 Tax-exempt ..........................................      2,016        2,328        1,907        2,055
 Direct retail .......................................      1,218        1,197        1,128        1,008
 Indirect retail .....................................      3,082        3,118        2,813        2,804
 Credit card .........................................      5,596        4,610        4,522        3,586
 Other revolving credit ..............................        424          417          398          382
 Construction ........................................      1,247        1,008          829          747
 Commercial mortgages ................................      5,684        5,113        4,673        4,242
 Residential mortgages ...............................      7,132        6,537        6,028        5,444
 Lease financing, net ................................        831          502          197          163
                                                         --------     --------     --------     --------
  Total ..............................................     37,571       35,195       31,410       27,681
 Foreign .............................................        436          390          254           73
                                                         --------     --------     --------     --------
  Total loans ........................................   $ 38,007     $ 35,585     $ 31,664     $ 27,754
                                                         ========     ========     ========     ========
Loan Portfolio (percentages)
Commercial ...........................................       32.5         35.7         34.2         33.5
Credit card ..........................................       14.7         12.9         14.3         12.9
Other revolving credit ...............................        1.1          1.2          1.3          1.4
Other retail .........................................       11.3         12.1         12.4         13.7
Real estate ..........................................       37.0         35.6         36.4         37.6
Lease financing ......................................        2.2          1.4           .6           .6
Foreign ..............................................        1.2          1.1           .8           .3
                                                         ---------    ---------    ---------    ---------
  Total ..............................................      100.0        100.0        100.0        100.0
                                                         =========    =========    =========    =========
</TABLE>

                                       83
<PAGE>

- --------------------------------------------------------------------------------
 Consolidated Average Balances
- --------------------------------------------------------------------------------
thousands                                  Wachovia Corporation and Subsidiaries


<TABLE>
                                                                                    1998                         1997
                                                                                    Amount           %       Amount         %
<S>                                                                           <C>            <C>       <C>            <C>
Assets
Loans -- net of unearned income:
  Commercial ................................................................  $14,023,069       21.9   $11,326,589       19.7
  Tax-exempt ................................................................    1,218,909        1.9     1,743,227        3.0
                                                                              ------------      -----  ------------      -----
    Total commercial ........................................................   15,241,978       23.8    13,069,816       22.7
  Direct retail .............................................................    1,143,392        1.8     1,193,557        2.1
  Indirect retail ...........................................................    3,090,938        4.8     2,966,521        5.1
  Credit card ...............................................................    5,680,171        8.9     5,626,062        9.8
  Other revolving credit ....................................................      497,681         .8       423,900         .7
                                                                              ------------      -----  ------------      -----
    Total retail ............................................................   10,412,182       16.3    10,210,040       17.7
  Construction ..............................................................    1,892,817        3.0     1,498,438        2.6
  Commercial mortgages ......................................................    6,812,786       10.6     6,067,194       10.5
  Residential mortgages .....................................................    7,808,436       12.2     7,422,225       12.9
                                                                              ------------      -----  ------------      -----
    Total real estate .......................................................   16,514,039       25.8    14,987,857       26.0
  Lease financing ...........................................................    1,428,872        2.2       955,055        1.7
  Foreign ...................................................................      803,644        1.3       493,110         .9
                                                                              ------------      -----  ------------      -----
    Total loans .............................................................   44,400,715       69.4    39,715,878       69.0
Securities:
  Held-to-maturity:
   State and municipal ......................................................      193,911         .3       221,196         .4
   Other ....................................................................    1,282,160        2.0     1,101,603        1.8
                                                                              ------------      -----  ------------      -----
    Total securities held-to-maturity .......................................    1,476,071        2.3     1,322,799        2.2
  Available-for-sale ........................................................    9,106,015       14.2     9,470,064       16.4
                                                                              ------------      -----  ------------      -----
    Total securities ........................................................   10,582,086       16.5    10,792,863       18.6
Interest-bearing bank balances ..............................................      157,219         .3        88,801         .2
Federal funds sold and securities purchased under resale agreements .........      467,079         .7       397,213         .7
Trading account assets ......................................................      954,809        1.5       960,244        1.7
                                                                              ------------      -----  ------------      -----
    Total interest-earning assets ...........................................   56,561,908       88.4    51,954,999       90.2
Cash and due from banks .....................................................    3,210,746        5.1     2,904,160        5.0
Premises and equipment ......................................................      856,737        1.3       803,362        1.4
Other assets (1) ............................................................    3,854,897        6.0     2,465,276        4.3
Allowance for loan losses ...................................................     (535,753)    (  .8)      (520,722)    (  .9)
                                                                              ------------     ------  ------------     ------
    Total assets ............................................................  $63,948,535      100.0   $57,607,075      100.0
                                                                              ============     ======  ============     ======
Liabilities and Shareholders' Equity
Interest-bearing deposits in domestic offices:
  Demand ....................................................................  $ 4,984,421        7.8   $ 4,108,606        7.1
  Savings and money market savings ..........................................   11,603,522       18.2    10,594,764       18.4
  Savings certificates ......................................................    9,943,373       15.5    10,364,936       18.0
  Large denomination certificates ...........................................    3,051,290        4.8     2,929,042        5.1
                                                                              ------------     ------  ------------     ------
    Total interest-bearing deposits in domestic offices .....................   29,582,606       46.3    27,997,348       48.6
Interest-bearing deposits in foreign offices ................................    2,428,713        3.8     1,585,149        2.8
                                                                              ------------     ------  ------------     ------
    Total interest-bearing deposits .........................................   32,011,319       50.1    29,582,497       51.4
Federal funds purchased and securities sold under repurchase agreements .....    7,498,279       11.7     6,743,997       11.7
Commercial paper ............................................................    1,276,624        2.0       781,345        1.4
Other short-term borrowed funds .............................................    2,120,256        3.3     1,461,781        2.5
                                                                              ------------     ------  ------------     ------
    Total short-term borrowed funds .........................................   10,895,159       17.0     8,987,123       15.6
Bank notes ..................................................................    2,619,824        4.1     3,075,331        5.3
Other long-term debt ........................................................    3,658,983        5.7     3,046,492        5.3
                                                                              ------------     ------  ------------     ------
    Total long-term debt ....................................................    6,278,807        9.8     6,121,823       10.6
                                                                              ------------     ------  ------------     ------
    Total interest-bearing liabilities ......................................   49,185,285       76.9    44,691,443       77.6
Other deposits:
  Demand in domestic offices ................................................    7,797,454       12.2     6,921,083       12.0
  Demand in foreign offices .................................................          309         .0           169         .0
  Noninterest-bearing time in domestic offices ..............................        5,203         .0        13,192         .0
Other liabilities ...........................................................    1,792,333        2.8     1,447,863        2.5
Shareholders' equity ........................................................    5,167,951        8.1     4,533,325        7.9
                                                                              ------------     ------  ------------     ------
    Total liabilities and shareholders' equity ..............................  $63,948,535      100.0   $57,607,075      100.0
                                                                              ============     ======  ============     ======
Total deposits ..............................................................  $39,814,285              $36,516,941
</TABLE>

(1) Includes unrealized gains (losses) of $131,761 in 1998, $65,846 in 1997,
$93,556 in 1996, $34,248 in 1995 and ($12,405) in 1994 on securities
available-for-sale.

                                       84
<PAGE>


- --------------------------------------------------------------------------------
<TABLE>

                                                                                    1996                    1995
                                                                                  Amount       %          Amount       %

Assets
Loans -- net of unearned income:
<S>                                                                           <C>             <C>     <C>            <C>
  Commercial ................................................................ $10,480,829     18.9    $ 9,727,718    18.8
  Tax-exempt ................................................................   2,126,486      3.8      2,067,016     4.0
                                                                             ------------    -----  -------------   -----
    Total commercial ........................................................  12,607,315     22.7     11,794,734    22.8
  Direct retail .............................................................   1,194,349      2.1      1,177,466     2.3
  Indirect retail ...........................................................   3,138,707      5.6      2,973,026     5.8
  Credit card ...............................................................   4,948,626      8.9      4,551,448     8.8
  Other revolving credit ....................................................     417,953       .8        398,693      .8
                                                                             ------------    -----  -------------   -----
    Total retail ............................................................   9,699,635     17.4      9,100,633    17.7
  Construction ..............................................................   1,069,576      1.9        948,248     1.8
  Commercial mortgages ......................................................   5,452,795      9.8      4,902,241     9.5
  Residential mortgages .....................................................   6,796,978     12.2      6,182,282    12.0
                                                                             ------------    -----  -------------   -----
    Total real estate .......................................................  13,319,349     23.9     12,032,771    23.3
  Lease financing ...........................................................     655,485      1.2        278,038      .5
  Foreign ...................................................................     457,500       .8        304,277      .6
                                                                             ------------    -----  -------------   -----
    Total loans .............................................................  36,739,284     66.0     33,510,453    64.9

Securities:
  Held-to-maturity:
   State and municipal ......................................................     273,529       .5        423,747      .8
   Other ....................................................................   1,199,467      2.1      3,735,893     7.1
                                                                             ------------    -----  -------------   -----
    Total securities held-to-maturity .......................................   1,472,996      2.6      4,159,640     7.9
  Available-for-sale ........................................................  10,402,219     18.7      7,817,579    15.2
                                                                             ------------    -----  -------------   -----
    Total securities ........................................................  11,875,215     21.3     11,977,219    23.1
Interest-bearing bank balances ..............................................     420,838       .8        119,277      .2
Federal funds sold and securities purchased under resale agreements .........     286,478       .5        221,359      .4
Trading account assets ......................................................     921,764      1.7        916,140     1.8
                                                                             ------------    -----  -------------   -----
    Total interest-earning assets ...........................................  50,243,579     90.3     46,744,448    90.4
Cash and due from banks .....................................................   2,789,738      5.1      2,801,993     5.5
Premises and equipment ......................................................     785,438      1.4        722,418     1.4
Other assets (1) ............................................................   2,278,391      4.1      1,951,842     3.7
Allowance for loan losses ...................................................    (512,943)  (  .9)       (517,430) ( 1.0)
                                                                             ------------   ------  -------------  ------
    Total assets ............................................................ $55,584,203    100.0    $51,703,271   100.0
                                                                             ============   ======  =============  ======
Liabilities and Shareholders' Equity
Interest-bearing deposits in domestic offices:
  Demand .................................................................... $ 3,993,079      7.2    $ 3,923,942     7.6
  Savings and money market savings ..........................................   9,440,738     17.0      8,318,312    16.1
  Savings certificates ......................................................  10,521,925     18.9     10,435,857    20.3
  Large denomination certificates ...........................................   2,612,410      4.7      2,173,624     4.2
                                                                             ------------   ------  -------------  ------
    Total interest-bearing deposits in domestic offices .....................  26,568,152     47.8     24,851,735    48.2
Interest-bearing deposits in foreign offices ................................   1,040,585      1.9        749,511     1.4
                                                                             ------------   ------  -------------  ------
    Total interest-bearing deposits .........................................  27,608,737     49.7     25,601,246    49.6
Federal funds purchased and securities sold under repurchase agreements .....   7,136,064     12.8      6,263,319    12.1
Commercial paper ............................................................     595,806      1.1        535,210     1.0
Other short-term borrowed funds .............................................   1,286,160      2.3      2,061,418     4.0
                                                                             ------------   ------  -------------  ------
    Total short-term borrowed funds .........................................   9,018,030     16.2      8,859,947    17.1
Bank notes ..................................................................   4,609,878      8.3      4,174,561     8.1
Other long-term debt ........................................................   2,082,894      3.7      1,520,122     2.9
                                                                             ------------   ------  -------------  ------
    Total long-term debt ....................................................   6,692,772     12.0      5,694,683    11.0
                                                                             ------------   ------  -------------  ------
    Total interest-bearing liabilities ......................................  43,319,539     77.9     40,155,876    77.7
Other deposits:
  Demand in domestic offices ................................................   6,476,977     11.7      6,214,100    12.0
  Demand in foreign offices .................................................       1,563       .0          6,823      .0
  Noninterest-bearing time in domestic offices ..............................      12,362       .0         12,537      .0
Other liabilities ...........................................................   1,315,939      2.4      1,150,355     2.2
Shareholders' equity ........................................................   4,457,823      8.0      4,163,580     8.1
                                                                             ------------   ------  -------------  ------
    Total liabilities and shareholders' equity .............................. $55,584,203    100.0    $51,703,271   100.0
                                                                             ============   ======  =============  ======
Total deposits .............................................................. $34,099,639             $31,834,706
<CAPTION>
                                                                                                                           Five-Year
                                                                                    1994                    1993            Compound
                                                                                  Amount        %         Amount      %  Growth Rate

Assets
Loans -- net of unearned income:
<S>                                                                           <C>             <C>     <C>            <C>       <C>
  Commercial ..............................................................   $ 7,923,773     17.1    $ 6,691,358    15.8      15.9%
  Tax-exempt ..............................................................     2,066,908      4.4      1,993,493     4.7     ( 9.4)
                                                                            -------------    -----  -------------   -----
    Total commercial ......................................................     9,990,681     21.5      8,684,851    20.5      11.9
  Direct retail ...........................................................     1,087,952      2.3        955,942     2.2       3.6
  Indirect retail .........................................................     2,862,342      6.2      2,593,024     6.1       3.6
  Credit card .............................................................     4,014,135      8.6      2,993,593     7.1      13.7
  Other revolving credit ..................................................       382,216       .8        370,403      .9       6.1
                                                                            -------------    -----  -------------   -----
    Total retail ..........................................................     8,346,645     17.9      6,912,962    16.3       8.5
  Construction ............................................................       791,154      1.7        801,627     1.9      18.7
  Commercial mortgages ....................................................     4,529,213      9.7      4,131,072     9.7      10.5
  Residential mortgages ...................................................     5,587,543     12.0      5,028,473    11.9       9.2
                                                                            -------------    -----  -------------   -----
    Total real estate .....................................................    10,907,910     23.4      9,961,172    23.5      10.6
  Lease financing .........................................................       180,022       .4        140,887      .3      58.9
  Foreign .................................................................       108,028       .2         76,212      .2      60.2
                                                                            -------------    -----  -------------   -----
    Total loans ...........................................................    29,533,286     63.4     25,776,084    60.8      11.5

Securities:
  Held-to-maturity:
   State and municipal ....................................................       599,206      1.3        826,228     1.9     (25.2)
   Other ..................................................................     3,371,132      7.1      9,146,254    21.5     (32.5)
                                                                            -------------    -----  -------------   -----
    Total securities held-to-maturity .....................................     3,970,338      8.4      9,972,482    23.4     (31.8)
  Available-for-sale ......................................................     7,267,408     15.6      1,020,590     2.4      54.9
                                                                            -------------    -----  -------------   -----
    Total securities ......................................................    11,237,746     24.0     10,993,072    25.8     (  .8)
Interest-bearing bank balances ............................................        31,941       .1         92,927      .2      11.1
Federal funds sold and securities purchased under resale agreements .......       303,177       .7        564,358     1.3     ( 3.7)
Trading account assets ....................................................       689,417      1.5        721,892     1.7       5.8
                                                                            -------------    -----  -------------   -----
    Total interest-earning assets .........................................    41,795,567     89.7     38,148,333    89.8       8.2
Cash and due from banks ...................................................     2,688,765      5.9      2,640,520     6.2       4.0
Premises and equipment ....................................................       663,773      1.4        613,822     1.4       6.9
Other assets (1) ..........................................................     1,910,228      4.1      1,630,243     3.8      18.8
Allowance for loan losses .................................................      (516,702)  ( 1.1)       (503,697) ( 1.2)       1.2
                                                                            -------------   ------  -------------  ------
    Total assets ..........................................................   $46,541,631    100.0    $42,529,221   100.0       8.5
                                                                            =============   ======  =============  ======
Liabilities and Shareholders' Equity
Interest-bearing deposits in domestic offices:
  Demand ..................................................................   $ 4,047,307      8.7    $ 3,851,842     9.1       5.3
  Savings and money market savings ........................................     7,973,997     17.1      7,906,297    18.6       8.0
  Savings certificates ....................................................     8,419,653     18.0      8,372,243    19.6       3.5
  Large denomination certificates .........................................     1,889,807      4.1      2,263,284     5.3       6.2
                                                                            -------------   ------  -------------  ------
    Total interest-bearing deposits in domestic offices ...................    22,330,764     47.9     22,393,666    52.6       5.7
Interest-bearing deposits in foreign offices ..............................       516,157      1.1        466,571     1.1      39.1
                                                                            -------------   ------  -------------  ------
    Total interest-bearing deposits .......................................    22,846,921     49.0     22,860,237    53.7       7.0
Federal funds purchased and securities sold under repurchase agreements ...     6,146,656     13.2      5,015,727    11.8       8.4
Commercial paper ..........................................................       524,715      1.1        503,317     1.2      20.5
Other short-term borrowed funds ...........................................       697,743      1.5        981,020     2.3      16.7
                                                                            -------------   ------  -------------  ------
    Total short-term borrowed funds .......................................     7,369,114     15.8      6,500,064    15.3      10.9
Bank notes ................................................................     3,629,703      7.8      1,535,750     3.6      11.3
Other long-term debt ......................................................     1,524,081      3.3        994,090     2.3      29.8
                                                                            -------------   ------  -------------  ------
    Total long-term debt ..................................................     5,153,784     11.1      2,529,840     5.9      19.9
                                                                            -------------   ------  -------------  ------
    Total interest-bearing liabilities ....................................    35,369,819     75.9     31,890,141    74.9       9.1
Other deposits:
  Demand in domestic offices ..............................................     6,215,419     13.4      6,117,579    14.4       5.0
  Demand in foreign offices ...............................................         5,380       .0          5,516      .0     (43.8)
  Noninterest-bearing time in domestic offices ............................        70,997       .2         75,976      .2     (41.5)
Other liabilities .........................................................     1,067,818      2.3        921,075     2.2      14.2
Shareholders' equity ......................................................     3,812,198      8.2      3,518,934     8.3       8.0
                                                                            -------------   ------  -------------  ------
    Total liabilities and shareholders' equity ............................   $46,541,631    100.0    $42,529,221   100.0       8.5
                                                                            =============   ======  =============  ======
Total deposits ............................................................   $29,138,717             $29,059,308               6.5



</TABLE>

                                       85
<PAGE>

- --------------------------------------------------------------------------------
 Net Interest Income -- Taxable Equivalent
- --------------------------------------------------------------------------------
thousands                                  Wachovia Corporation and Subsidiaries
<TABLE>
                                                                                         1998                      1997
                                                                                     Amount              %     Amount            %
<S>                                                                           <C>             <C>       <C>             <C>
Interest Income
Loans, including fees:
 Commercial .................................................................   $ 1,011,401       21.5    $   829,406       19.2
 Tax-exempt .................................................................       112,672        2.4        155,689        3.6
                                                                              -------------      -----  -------------      -----
    Total commercial ........................................................     1,124,073       23.9        985,095       22.8
 Direct retail ..............................................................       107,405        2.3        107,326        2.5
 Indirect retail ............................................................       255,512        5.4        254,001        5.9
 Credit card ................................................................       764,426       16.2        727,114       16.8
 Other revolving credit .....................................................        55,644        1.2         52,007        1.2
                                                                              -------------      -----  -------------      -----
    Total retail ............................................................     1,182,987       25.1      1,140,448       26.4
 Construction ...............................................................       170,403        3.6        140,780        3.3
 Commercial mortgages .......................................................       584,266       12.4        505,876       11.7
 Residential mortgages ......................................................       618,118       13.1        592,907       13.7
                                                                              -------------      -----  -------------      -----
    Total real estate .......................................................     1,372,787       29.1      1,239,563       28.7
 Lease financing ............................................................       166,128        3.5         92,721        2.1
 Foreign ....................................................................        55,067        1.2         34,164         .8
                                                                              -------------      -----  -------------      -----
    Total loans .............................................................     3,901,042       82.8      3,491,991       80.8
Securities:
 Held-to-maturity:
   State and municipal ......................................................        21,179         .5         26,259         .6
   Other investments ........................................................        96,430        2.0         87,631        2.0
                                                                              -------------      -----  -------------      -----
    Total securities held-to-maturity .......................................       117,609        2.5        113,890        2.6
 Available-for-sale .........................................................       609,245       12.9        635,195       14.7
                                                                              -------------      -----  -------------      -----
    Total securities ........................................................       726,854       15.4        749,085       17.3
Interest-bearing bank balances ..............................................        12,988         .3          5,230         .1
Federal funds sold and securities purchased under resale agreements .........        25,803         .5         22,319         .5
Trading account assets ......................................................        45,432        1.0         51,654        1.3
                                                                              -------------      -----  -------------      -----
   Total interest income ....................................................     4,712,119      100.0      4,320,279      100.0
Interest Expense
Interest-bearing demand .....................................................        64,530        1.4         64,249        1.5
Savings and money market savings ............................................       451,655        9.6        405,444        9.4
Savings certificates ........................................................       542,477       11.5        582,145       13.4
Large denomination certificates .............................................       165,384        3.5        164,391        3.8
                                                                              -------------      -----  -------------      -----
    Total interest-bearing deposits in domestic offices .....................     1,224,046       26.0      1,216,229       28.1
Interest-bearing deposits in foreign offices ................................       135,659        2.9         87,320        2.0
                                                                              -------------      -----  -------------      -----
    Total interest-bearing deposits .........................................     1,359,705       28.9      1,303,549       30.1
Federal funds purchased and securities sold under repurchase agreements .....       388,390        8.2        357,190        8.3
Commercial paper ............................................................        64,088        1.3         39,566         .9
Other short-term borrowed funds .............................................       111,368        2.4         81,406        1.9
                                                                              -------------      -----  -------------      -----
    Total short-term borrowed funds .........................................       563,846       11.9        478,162       11.1
Bank notes ..................................................................       159,896        3.4        188,710        4.4
Other long-term debt ........................................................       230,766        4.9        198,397        4.6
                                                                              -------------      -----  -------------      -----
    Total long-term debt ....................................................       390,662        8.3        387,107        9.0
                                                                              -------------      -----  -------------      -----
    Total interest expense ..................................................     2,314,213       49.1      2,168,818       50.2
                                                                              -------------      -----  -------------      -----
Net Interest Income .........................................................   $ 2,397,906       50.9    $ 2,151,461       49.8
                                                                              =============      =====  =============      =====
Percentage of interest-earning assets:
 Interest income ............................................................          8.33%                     8.32%
 Interest expense ...........................................................          4.09                      4.18
                                                                              -------------             -------------
    Net interest income .....................................................          4.24%                     4.14%
                                                                              =============             =============
Taxable equivalent adjustment included in interest income:
 Loans ......................................................................   $    27,638               $    36,695
 Securities .................................................................        18,301                    19,862
 Trading account assets .....................................................           935                     1,337
                                                                              -------------             -------------
    Total (2) ...............................................................   $    46,874               $    57,894
                                                                              =============             =============
</TABLE>

(1) Percentages reflected above are based on total interest income.
(2) The taxable equivalent adjustment reflects the federal income tax rate of
    35% and state tax rates, as applicable, reduced by the nondeductible portion
    of interest expense.

                                       86
<PAGE>
- --------------------------------------------------------------------------------
<TABLE>

                                                                                     1996                      1995
                                                                                   Amount          %         Amount          %
<S>             <C>       <C>             <C>       <C>             <C>       <C>             <C>       <C>

Interest Income
Loans, including fees:
 Commercial .................................................................  $   747,463       18.3    $   728,263       18.7
 Tax-exempt .................................................................      190,285        4.7        203,551        5.2
                                                                             -------------      -----  -------------      -----
    Total commercial ........................................................      937,748       23.0        931,814       23.9
 Direct retail ..............................................................      106,634        2.6        103,522        2.7
 Indirect retail ............................................................      266,435        6.5        245,936        6.3
 Credit card ................................................................      595,208       14.6        566,391       14.5
 Other revolving credit .....................................................       51,026        1.2         50,544        1.3
                                                                             -------------      -----  -------------      -----
    Total retail ............................................................    1,019,303       24.9        966,393       24.8
 Construction ...............................................................       99,470        2.4         93,152        2.4
 Commercial mortgages .......................................................      452,576       11.1        423,149       10.9
 Residential mortgages ......................................................      552,944       13.5        505,995       13.0
                                                                             -------------      -----  -------------      -----
    Total real estate .......................................................    1,104,990       27.0      1,022,296       26.3
 Lease financing ............................................................       61,717        1.5         24,173         .6
 Foreign ....................................................................       32,098         .8         22,610         .6
                                                                             -------------      -----  -------------      -----
    Total loans .............................................................    3,155,856       77.2      2,967,286       76.2
Securities:
 Held-to-maturity:
   State and municipal ......................................................       33,547         .8         50,192        1.3
   Other investments ........................................................       96,509        2.4        271,292        7.0
                                                                             -------------      -----  -------------      -----
    Total securities held-to-maturity .......................................      130,056        3.2        321,484        8.3
 Available-for-sale .........................................................      700,202       17.1        526,287       13.5
                                                                             -------------      -----  -------------      -----
    Total securities ........................................................      830,258       20.3        847,771       21.8
Interest-bearing bank balances ..............................................       33,284         .8          9,377         .2
Federal funds sold and securities purchased under resale agreements .........       15,411         .4         13,279         .3
Trading account assets ......................................................       51,740        1.3         60,416        1.5
                                                                             -------------      -----  -------------      -----
   Total interest income ....................................................    4,086,549      100.0      3,898,129      100.0
Interest Expense
Interest-bearing demand .....................................................       59,761        1.5         74,179        1.9
Savings and money market savings ............................................      336,596        8.2        304,294        7.8
Savings certificates ........................................................      598,869       14.6        596,122       15.2
Large denomination certificates .............................................      153,571        3.8        126,708        3.3
                                                                             -------------      -----  -------------      -----
    Total interest-bearing deposits in domestic offices .....................    1,148,797       28.1      1,101,303       28.2
Interest-bearing deposits in foreign offices ................................       54,942        1.3         41,876        1.1
                                                                             -------------      -----  -------------      -----
    Total interest-bearing deposits .........................................    1,203,739       29.4      1,143,179       29.3
Federal funds purchased and securities sold under repurchase agreements .....      382,976        9.4        374,158        9.6
Commercial paper ............................................................       29,054         .7         29,324         .8
Other short-term borrowed funds .............................................       70,206        1.7        124,283        3.2
                                                                             -------------      -----  -------------      -----
    Total short-term borrowed funds .........................................      482,236       11.8        527,765       13.6
Bank notes ..................................................................      264,486        6.5        258,885        6.6
Other long-term debt ........................................................      135,310        3.3         81,326        2.1
                                                                             -------------      -----  -------------      -----
    Total long-term debt ....................................................      399,796        9.8        340,211        8.7
                                                                             -------------      -----  -------------      -----
    Total interest expense ..................................................    2,085,771       51.0      2,011,155       51.6
                                                                             -------------      -----  -------------      -----
Net Interest Income .........................................................  $ 2,000,778       49.0    $ 1,886,974       48.4
                                                                             =============      =====  =============      =====
Percentage of interest-earning assets:
 Interest income ............................................................         8.13%                     8.35%
 Interest expense ...........................................................         4.15                      4.31
                                                                             -------------             -------------
    Net interest income .....................................................         3.98%                     4.04%
                                                                             =============             =============
Taxable equivalent adjustment included in interest income:
 Loans ......................................................................  $    46,158               $    55,068
 Securities .................................................................       28,577                    46,817
 Trading account assets .....................................................        2,306                     4,594
                                                                             -------------             -------------
    Total (2) ...............................................................  $    77,041               $   106,479
                                                                             =============             =============

<CAPTION>
                                                                                                                           Five-Year
                                                                                    1994                   1993             Compound
                                                                                  Amount        %        Amount        % Growth Rate


Interest Income
Loans, including fees:
 Commercial ................................................................  $   486,566    15.6    $   362,764     12.7      22.8%
 Tax-exempt ................................................................      186,360     5.9        181,785      6.4     ( 9.1)
                                                                            -------------   -----  -------------    -----
    Total commercial .......................................................      672,926    21.5        544,549     19.1      15.6
 Direct retail .............................................................       86,093     2.7         80,775      2.8       5.9
 Indirect retail ...........................................................      223,830     7.1        220,751      7.8       3.0
 Credit card ...............................................................      453,117    14.6        359,334     12.6      16.3
 Other revolving credit ....................................................       44,904     1.4         42,392      1.5       5.6
                                                                            -------------   -----  -------------    -----
    Total retail ...........................................................      807,944    25.8        703,252     24.7      11.0
 Construction ..............................................................       70,261     2.2         58,712      2.1      23.8
 Commercial mortgages ......................................................      352,563    11.2        308,194     10.8      13.6
 Residential mortgages .....................................................      434,177    13.9        410,837     14.5       8.5
                                                                            -------------   -----  -------------    -----
    Total real estate ......................................................      857,001    27.3        777,743     27.4      12.0
 Lease financing ...........................................................       14,090      .4         12,540       .4      67.7
 Foreign ...................................................................        6,162      .2          3,318       .1      75.4
                                                                            -------------   -----  -------------    -----
    Total loans ............................................................    2,358,123    75.2      2,041,402     71.7      13.8
Securities:
 Held-to-maturity:
   State and municipal .....................................................       75,069     2.4         97,057      3.4     (26.2)
   Other investments .......................................................      234,557     7.5        596,239     21.0     (30.5)
                                                                            -------------   -----  -------------    -----
    Total securities held-to-maturity ......................................      309,626     9.9        693,296     24.4     (29.9)
 Available-for-sale ........................................................      416,408    13.3         60,408      2.1      58.8
                                                                            -------------   -----  -------------    -----
    Total securities .......................................................      726,034    23.2        753,704     26.5     (  .7)
Interest-bearing bank balances .............................................        1,322      .0          2,980       .1      34.2
Federal funds sold and securities purchased under resale agreements ........       13,262      .4         18,675       .7       6.7
Trading account assets .....................................................       36,407     1.2         28,481      1.0       9.8
                                                                            -------------   -----  -------------    -----
   Total interest income ...................................................    3,135,148   100.0      2,845,242    100.0      10.6
Interest Expense
Interest-bearing demand ....................................................       70,890     2.3         76,099      2.7     ( 3.2)
Savings and money market savings ...........................................      221,317     7.1        209,608      7.4      16.6
Savings certificates .......................................................      383,670    12.2        384,360     13.5       7.1
Large denomination certificates ............................................       84,669     2.7        112,188      3.9       8.1
                                                                            -------------   -----  -------------    -----
    Total interest-bearing deposits in domestic offices ....................      760,546    24.3        782,255     27.5       9.4
Interest-bearing deposits in foreign offices ...............................       22,318      .7         14,503       .5      56.4
                                                                            -------------   -----  -------------    -----
    Total interest-bearing deposits ........................................      782,864    25.0        796,758     28.0      11.3
Federal funds purchased and securities sold under repurchase agreements ....      268,155     8.6        159,265      5.7      19.5
Commercial paper ...........................................................       20,587      .7         15,103       .5      33.5
Other short-term borrowed funds ............................................       29,559      .9         31,827      1.1      28.5
                                                                            -------------   -----  -------------    -----
    Total short-term borrowed funds ........................................      318,301    10.2        206,195      7.3      22.3
Bank notes .................................................................      203,777     6.5         79,734      2.8      14.9
Other long-term debt .......................................................       64,064     2.0         46,022      1.6      38.1
                                                                            -------------   -----  -------------    -----
    Total long-term debt ...................................................      267,841     8.5        125,756      4.4      25.4
                                                                            -------------   -----  -------------    -----
    Total interest expense .................................................    1,369,006    43.7      1,128,709     39.7      15.4
                                                                            -------------   -----  -------------    -----
Net Interest Income ........................................................  $ 1,766,142    56.3    $ 1,716,533     60.3       6.9
                                                                            =============   =====  =============    =====
Percentage of interest-earning assets:
 Interest income ...........................................................         7.50%                  7.46%
 Interest expense ..........................................................         3.28                   2.96
                                                                            -------------          -------------
    Net interest income ....................................................         4.22%                  4.50%
                                                                            =============          =============
Taxable equivalent adjustment included in interest income:
 Loans .....................................................................  $    52,918            $    53,899
 Securities ................................................................       52,268                 52,426
 Trading account assets ....................................................        2,871                  2,235
                                                                            -------------          -------------
    Total (2) ..............................................................  $   108,057            $   108,560
                                                                            =============          =============
</TABLE>

                                       87
<PAGE>

- --------------------------------------------------------------------------------
 Statistical Summary
- --------------------------------------------------------------------------------

              Wachovia Corporation and Subsidiaries


<TABLE>
                                                                     1998       1997
<S>                                                              <C>        <C>
Average Yields Earned (taxable equivalent)
Loans:
 Commercial ....................................................     7.21%      7.32%
 Tax-exempt ....................................................     9.24       8.93
   Total commercial ............................................     7.37       7.54
 Direct retail .................................................     9.39       8.99
 Indirect retail ...............................................     8.27       8.56
 Credit card ...................................................    13.46      12.92
 Other revolving credit ........................................    11.18      12.27
   Total retail ................................................    11.36      11.17
 Construction ..................................................     9.00       9.40
 Commercial mortgages ..........................................     8.58       8.34
 Residential mortgages .........................................     7.92       7.99
   Total real estate ...........................................     8.31       8.27
 Lease financing ...............................................    11.63       9.71
 Foreign .......................................................     6.85       6.93
   Total loans .................................................     8.79       8.79
Securities:
 Held-to-maturity:
   State and municipal .........................................    10.92      11.87
   Other .......................................................     7.52       7.95
    Total securities held-to-maturity ..........................     7.97       8.61
 Available-for-sale ............................................     6.69       6.71
    Total securities ...........................................     6.87       6.94
Interest-bearing bank balances .................................     8.26       5.89
Federal funds sold and securities purchased under resale
 agreements ....................................................     5.52       5.62
Trading account assets .........................................     4.76       5.38
   Total interest-earning assets ...............................     8.33       8.32
Average Rates Paid
Interest-bearing demand ........................................     1.29%      1.56%
Savings and money market savings ...............................     3.89       3.83
Savings certificates ...........................................     5.46       5.62
Large denomination certificates ................................     5.42       5.61
   Total interest-bearing deposits in domestic offices .........     4.14       4.34
Interest-bearing deposits in foreign offices ...................     5.59       5.51
   Total interest-bearing deposits .............................     4.25       4.41
Federal funds purchased and securities sold under repurchase
 agreements ....................................................     5.18       5.30
Commercial paper ...............................................     5.02       5.06
Other short-term borrowed funds ................................     5.25       5.57
   Total short-term borrowed funds .............................     5.18       5.32
Bank notes .....................................................     6.10       6.14
Other long-term debt ...........................................     6.31       6.51
   Total long-term debt ........................................     6.22       6.32
   Total interest-bearing liabilities ..........................     4.71       4.85
Interest rate spread ...........................................     3.62       3.47
Net yield on interest-earning assets ...........................     4.24       4.14
Ratios (averages)
Shareholders' equity to:
 Total assets ..................................................     8.08%      7.87%
 Net loans .....................................................    11.78      11.57
 Deposits ......................................................    12.98      12.41
 Equity and long-term debt .....................................    45.15      42.54
Return on assets ...............................................     1.37       1.03
Return on shareholders' equity .................................    16.92      13.08
Return on deposits .............................................     2.20       1.62
Dividends paid as a percentage of net income ...................    43.68      55.21



                                                                     1996       1995       1994       1993
<S>                                                              <C>        <C>        <C>        <C>
Average Yields Earned (taxable equivalent)
Loans:
 Commercial ....................................................     7.13%      7.49%      6.14%      5.42%
 Tax-exempt ....................................................     8.95       9.85       9.02       9.12
   Total commercial ............................................     7.44       7.90       6.74       6.27
 Direct retail .................................................     8.93       8.79       7.91       8.45
 Indirect retail ...............................................     8.49       8.27       7.82       8.51
 Credit card ...................................................    12.03      12.44      11.29      12.00
 Other revolving credit ........................................    12.21      12.68      11.75      11.44
   Total retail ................................................    10.51      10.62       9.68      10.17
 Construction ..................................................     9.30       9.82       8.88       7.32
 Commercial mortgages ..........................................     8.30       8.63       7.78       7.46
 Residential mortgages .........................................     8.14       8.18       7.77       8.17
   Total real estate ...........................................     8.30       8.50       7.86       7.81
 Lease financing ...............................................     9.42       8.69       7.83       8.90
 Foreign .......................................................     7.02       7.43       5.70       4.35
   Total loans .................................................     8.59       8.85       7.98       7.92
Securities:
 Held-to-maturity:
   State and municipal .........................................    12.26      11.84      12.53      11.75
   Other .......................................................     8.05       7.26       6.96       6.52
    Total securities held-to-maturity ..........................     8.83       7.73       7.80       6.95
 Available-for-sale ............................................     6.73       6.73       5.73       5.92
    Total securities ...........................................     6.99       7.08       6.46       6.86
Interest-bearing bank balances .................................     7.91       7.86       4.14       3.21
Federal funds sold and securities purchased under resale
 agreements ....................................................     5.38       6.00       4.37       3.31
Trading account assets .........................................     5.61       6.59       5.28       3.95
   Total interest-earning assets ...............................     8.13       8.34       7.50       7.46
Average Rates Paid
Interest-bearing demand ........................................     1.50%      1.89%      1.75%      1.98%
Savings and money market savings ...............................     3.57       3.66       2.78       2.65
Savings certificates ...........................................     5.69       5.71       4.56       4.59
Large denomination certificates ................................     5.88       5.83       4.48       4.96
   Total interest-bearing deposits in domestic offices .........     4.32       4.43       3.41       3.49
Interest-bearing deposits in foreign offices ...................     5.28       5.59       4.32       3.11
   Total interest-bearing deposits .............................     4.36       4.47       3.43       3.49
Federal funds purchased and securities sold under repurchase
 agreements ....................................................     5.37       5.97       4.36       3.18
Commercial paper ...............................................     4.88       5.48       3.92       3.00
Other short-term borrowed funds ................................     5.46       6.03       4.24       3.24
   Total short-term borrowed funds .............................     5.35       5.96       4.32       3.17
Bank notes .....................................................     5.74       6.20       5.61       5.19
Other long-term debt ...........................................     6.50       5.35       4.20       4.63
   Total long-term debt ........................................     5.97       5.97       5.20       4.97
   Total interest-bearing liabilities ..........................     4.81       5.01       3.87       3.54
Interest rate spread ...........................................     3.32       3.33       3.63       3.92
Net yield on interest-earning assets ...........................     3.98       4.04       4.23       4.50
Ratios (averages)
Shareholders' equity to:
 Total assets ..................................................     8.02%      8.05%      8.19%      8.27%
 Net loans .....................................................    12.31      12.62      13.14      13.92
 Deposits ......................................................    13.07      13.08      13.08      12.11
 Equity and long-term debt .....................................    39.98      42.24      42.52      58.17
Return on assets ...............................................     1.36       1.37       1.34       1.40
Return on shareholders' equity .................................    16.99      17.00      16.37      16.91
Return on deposits .............................................     2.22       2.22       2.14       2.05
Dividends paid as a percentage of net income ...................    40.37      39.91      40.77      38.73
</TABLE>

                                       88
<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 were impacted by
nonrecurring charges taken in 1998 and the 1997 fourth quarter.

Results for 1998 and 1997 on an operating basis are footnoted in the relevant
charts below.
<TABLE>
<CAPTION>
RETURN ON ASSETS
       (AVERAGE)
                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
<S>                                <C>       <C>       <C>       <C>       <C>       <C>
WACHOVIA                           1.46      1.46      1.45      1.43      1.03      1.37
25 LARGEST U.S. BANKS(MEDIAN)      1.20      1.21      1.21      1.29      1.26      1.18

*Excluding nonrecurring items, the return was 1.39% In 1997 and 1.45% In 1998.


RETURN ON COMMON EQUITY
              (AVERAGE)

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           17.13     17.41     17.67     17.62     13.08     15.86
25 LARGEST U.S. BANKS(MEDIAN)      16.94     16.10     16.77     17.02     18.53     16.92

*Excluding nonrecurring items, the return was 17.65% In 1997 and 17.99% In 1998.



COMMON EQUITY TO ASSETS
              (AVERAGE)

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           8.64      8.36      8.22      8.09      7.87      8.08
25 LARGEST U.S. BANKS(MEDIAN)      6.57      6.86      7.00      7.47      7.36      7.61



NET INTERST INCOME* AS A PERCENTAGE
          OF AVERAGE EARNING ASSETS

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           4.48      4.34      4.16      4.02      4.14      4.24
25 LARGEST U.S. BANKS(MEDIAN)      4.64      4.34      4.45      4.36      4.24      3.97

*Taxable equivalent


NONINTERST EXPENSE AS A PERCENTAGE
       OF TOTAL ADJUSTED REVENUES*

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           57.05     54.15     54.23     52.21     62.29     55.06
25 LARGEST U.S. BANKS(MEDIAN)      62.54     61.88     61.72     60.91     60.88     64.20

*  Excluding sales of securities transactions, mortgage servicing portfolio and
   subsidiary.

** Excluding nonrecurring items, the ratio was 53.19% in 1997 and 52.70% in
   1998.

NET LOAN LOSSES TO AVERAGE LOANS

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           .31       .29       .37       .49       .67       .67
25 LARGEST U.S. BANKS(MEDIAN)      .75       .39       .44       .53       .63       .49


NONPERFORMING ASSETS TO YEAR-END LOANS
               AND FORECLOSED PROPERTY

                                   1993      1994      1995      1996      1997      1998
                                   ----      ----      ----      ----      ----      ----
WACHOVIA                           .67       .39       .24       .25       .29       .40
25 LARGEST U.S. BANKS(MEDIAN)      1.90      1.03      .80       .76       .62       .60
</TABLE>

                                       89
<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, 1993 through year-end 1998. 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.
<TABLE>
<CAPTION>
COMMON STOCK PRICE RANGE* NYSE SYMBOL: WB
                    1993      1994      1995      1996      1997      1998
                    ----      ----      ----      ----      ----      ----
<S>                 <C>       <C>       <C>       <C>       <C>       <C>
HIGH                40.50     35.38     48.25     60.25     83.94     96.81
LOW                 31.88     30.13     32.00     39.63     53.50     72.75

* Prices represent those of Wachovia Corporation prior to merger with Central
  Fidelity Banks, Inc.


           CASH DIVIDENDS PER SHARE*
FIVE-YEAR COMPOUND GROWTH RATE=10.9%

                    1993      1994      1995      1996      1997      1998
                    ----      ----      ----      ----      ----      ----
                    1.11      1.23      1.38      1.52      1.68      1.86

* Dividends per share represent those paid by Wachovia Corporation prior to
  merger with Central Fidelity Banks, Inc.

COMMON STOCK PRICE/EARNINGS RATIOS*

                    1993      1994      1995      1996      1997      1998
                    ----      ----      ----      ----      ----      ----
HIGH                14.4      11.3      13.8      15.8      28.6      23.2
LOW                 11.3      9.7       9.1       10.4      18.2      17.4

* Amounts base on high and low common stock prices for each year and annual net
  income per diluted share as originally reported by Wachovia Corporation.

CASH DIVIDEND PAYOUT*
           (MILLIONS)

                    1993      1994      1995      1996      1997      1998
                    ----      ----      ----      ----      ----      ----
                    38.7%     40.8%     39.9%     40.4%     55.2%     43.7%
                    230.40    254.40    282.50    305.70    327.70    381.80
</TABLE>
* 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>
                                          1998          1997          1996          1995          1994          1993
                                        ------          ----          ----          ----          ----          ----
<S>                                  <C>           <C>           <C>           <C>           <C>           <C>
Market value: *
 End of year .....................    $  87.44      $  81.13      $  56.50      $  45.75      $  32.25      $  33.50
 High ............................       96.81         83.94         60.25         48.25         35.38         40.50
 Low .............................       72.75         53.50         39.63         32.00         30.13         31.88
Book value ** ....................       26.30         25.13         22.90         22.08         18.79         17.98
Dividend * .......................        1.86          1.68          1.52          1.38          1.23          1.11
Price/earnings ratio *** .........      20.9  x       27.6  x       14.8  x       13.1  x       10.3  x       11.9  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 1998 and 1997
     price earnings ratios were 19.6x and 20.5x, respectively.

                                       90
<PAGE>
QUARTERLY COMMON STOCK PRICE RANGE*
<TABLE>
<CAPTION>
          1997                                         1998
          1st Q     2nd Q     3rd Q     4th Q          1st Q     2nd Q     3rd Q     4th Q
          -----     -----     -----     -----          -----     -----     -----     -----
<S>       <C>       <C>       <C>       <C>            <C>       <C>       <C>       <C>
HIGH      64.63     66.88     72.38     83.94          85.75     90.19     90.94     96.81
LOW       54.50     53.50     58.19     71.06          72.75     77.38     72.88     80.88

* Prices represent those of Wachovia Corporation Prior to merger with Central
  Fidelity Banks, Inc.

QUARTERLY COMMON STOCK PRICE/EARNINGS RATIOS*
          1997                                         1998
          1st Q     2nd Q     3rd Q     4th Q          1st Q     2nd Q     3rd Q     4th Q
          -----     -----     -----     -----          -----     -----     -----     -----

HIGH      16.4      16.7      17.8      27.4           28.6      30.3      29.9      23.2
LOW       13.9      13.3      14.3      23.2           24.3      26.0      24.0      19.3
</TABLE>
* Amounts based on high and low common staock 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.

FIVE-YEAR TOTAL RETURN*
                    1993      1994      1995      1996      1997      1998
                    ----      ----      ----      ----      ----      ----
WACHOVIA            100.00    99.95     147.05    187.65    276.57    304.70
S&P 500 INDEX       100.00    101.32    139.39    171.40    228.58    293.91
KBW 50 INDEX        100.00    94.90     152.00    215.01    214.32    340.34

* Base period 12/31/93=100. Dividends reinvested. Data for the S&P 500 Index
  and KBW 50 Index is weighted by market capitalization.


                                       91
<PAGE>

1998 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, 1998
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 4, 1999, Wachovia Corporation had 203,240,721 shares of common
stock outstanding. The aggregate market value of Wachovia Corporation common
stock held by nonaffiliates on February 4, 1999 was approximately $17.241
billion and the number of shares held by nonaffiliates was 203,137,636.

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 1999 Annual
Shareholders' Meeting, which will be filed with the Commission by April 23,
1999 are incorporated by reference into Part III of this report. Portions of
the annual report to shareholders for the year ended December 31, 1998 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.
<TABLE>
Part I                                                            Page
<S>                                                              <C>
Item 1  Business:
        Description of Business ................3, 26-59, 89-91, 95-96
        Subsidiaries of Wachovia
        Corporation ................................................93
        Average Balance Sheets/
        Interest/Rates ...............................84-85, 86-87, 88
        Volume and Rate
        Variance Analysis ......................................32, 59
        Securities .............................................34, 69
        Loans ..........................................33, 40, 70, 83
        Allowance for Loan Losses
        and Loan Loss Experience ............................41-43, 59
        Deposits .................................35-36, 71, 84-85, 88
        Return on Equity and Assets ............................26, 88
        Short-Term Borrowed Funds ..................................36
Item 2  Properties .................................................93
Item 3  Legal Proceedings ..........................................77
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 .........................90-91

Part II -- CONTINUED   PAGE
Item 6  Selected Financial Data ....................................26
Item 7  Management's Discussion and
        Analysis of Financial Condition
        and Results of Operations ........................26-59, 95-96
Item 7A Quantitative and Qualitative
        Disclosures About Market Risk ...........................37-39
Item 8  Financial Statements and
        Supplementary Data ......................................60-82
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 ....................................94
</TABLE>

                                       92
<PAGE>

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

The following table sets forth the subsidiaries of Wachovia Corporation on
December 31, 1998. The financial statements of all subsidiaries are included in
the consolidated statements of Wachovia Corporation and subsidiaries.
<TABLE>
<CAPTION>
                                                   Organized under the
                                                   laws of:
<S>                                                <C>
 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 Mortgage Company                       North Carolina
     New Salem, Inc.                               North Carolina
   Wachovia Auto Leasing Company                   Georgia
   WMCS, Inc.                                      Georgia
   Wachovia Capital Associates, Inc.               Georgia
   Wachovia Insurance Services of South
     Carolina, Inc.                                South Carolina
   First National Properties, Inc.                 South Carolina
   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
 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
 Wachovia Investments, Inc.                        North Carolina
 Wachovia Corporate Services, Inc.                 North Carolina
 Wachovia Operational Services Corporation         North Carolina
 Wachovia Trust Services, Inc.                     North Carolina


</TABLE>
<TABLE>
<CAPTION>
                                                   Organized under the
                                                   laws of:

<S>                                                <C>
   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.                  North Carolina
   Wachovia Capital Investments, 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
   First Atlanta Corporation                       Georgia
   Hunt, DuPree, Rhine and Associates, Inc.        South Carolina
   Parchment Finance 1 Corporation                 Delaware
   Retirement Plans Securities, Inc.               South Carolina
 * Organized under Chapter 25(a) of the Federal Reserve Act of the United
  States
</TABLE>

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 545,000 square feet of office space. Offices are
also maintained at 191 Peachtree Street, N.E., Atlanta, Georgia, under a
382,000 square foot office space lease expiring in 2008.

The table on page 3 lists the number of banking offices. The Corporation's
banking subsidiaries own in fee 459 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.

                                       93
<PAGE>

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

Exhibits -- The index of exhibits has been filed as separate pages of the 1998
Form 10-K. Copies of the exhibit list or of Exhibits are available via EDGAR at
the SEC Internet address at www.sec.gov or 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 8,1998 was
filed with the Securities and Exchange Commission to report certain agreements
with third parties to underwrite the issuance of $250 million in Senior
Floating-Rate Notes due September 28, 2000 and $300 million in Senior
Floating-Rate Notes due October 9, 2001. A Current Report on Form 8-K dated
October 28, 1998 was filed with the Securities and Exchange Commission
announcing an Agreement and Plan of Merger by and between Wachovia Corporation
and Interstate/Johnson Lane, Inc.

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 January 22, 1999.


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
January 22, 1999.

L. M. BAKER, JR.
- ----------------
L. M. Baker, Jr.
Chairman of the Board, 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
Executive Vice President,
Comptroller and Treasurer

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 A. Ingram
George R. Lewis
Elizabeth Valk Long
John G. Medlin, Jr.
Lloyd U. Noland, III
Sherwood H. Smith, Jr.
John C. Whitaker, Jr.

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

                                       94
<PAGE>

Supervision and Regulation


General
- --------------------------------------------------------------------------------
Wachovia Corporation is a registered bank holding company under the Bank
Holding Company Act of 1956, as amended, 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. The corporation is also a
savings and loan holding company registered under the Home Owners' Loan Act of
1933, as amended by the Financial Institutions Reform, Recovery and Enforcement
Act of 1989, and is subject to the supervision and examination of the Office of
Thrift Supervision (OTS). Wachovia Bank, N.A. (WBNA), and The First National
Bank of Atlanta (FNBA) are subject to supervision and examination by the Office
of the Comptroller of the Currency (OCC) and the Federal Deposit Insurance
Corporation (FDIC) and Atlantic Savings Bank, F.S.B. (Atlantic) is subject to
supervision and examination by the OTS.


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, 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.


The federal banking agencies have broad enforcement powers over depository
institutions, including the power to terminate deposit insurance, to impose
substantial fines and other civil and criminal penalties, and to appoint a
conservator or receiver if any of a number of conditions are met. The federal
banking agencies also have broad enforcement powers over bank holding
companies, including the power to impose substantial fines and other civil and
criminal penalties.


Almost every aspect of the operations and financial condition of the
corporation's banking subsidiaries is subject to extensive regulation and
supervision and to various requirements and restrictions under federal and
state law, including requirements governing capital adequacy, liquidity,
earnings, dividends, reserves against deposits, management practices,
branching, loans, investments and the provision of services. The activities and
operations of the corporation also are subject to extensive federal supervision
and regulation which, among other things, limit nonbanking activities, impose
minimum capital requirements, and require approval to acquire 5% or more of any
class of voting shares or substantially all of the assets of a bank or other
company. In addition to the impact of regulation, the corporation and its
subsidiaries may be significantly affected by legislation which can change
banking statutes in substantial and unexpected ways, and by the actions of the
FRB as it attempts to control the money supply and credit availability in order
to influence the economy.


There continue to be a number of legislative and regulatory proposals that
would have an impact on the operation of the corporation and its subsidiaries.
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.



Payment of Dividends and Other Restrictions
- --------------------------------------------------------------------------------
The corporation is a legal entity separate and distinct from its subsidiaries.
There are various legal and regulatory limitations on the extent to which the
corporation's subsidiaries, including its bank and savings and loan
subsidiaries, can finance or otherwise supply funds to the corporation.


The principal source of the corporation's cash revenues is dividends from its
subsidiaries and there are certain legal restrictions under federal and state
law on the payment of dividends by such subsidiaries. The amount of dividends
that may be paid by WBNA and FNBA without regulatory approval, is limited to
the lessor of (i) its net profits for the current year combined with its
retained net profits for the preceeding two calendar years or (ii) its
cumulative undivided profits. The relevant regulatory agencies also have
authority to prohibit a bank holding company, which would include the
corporation, or a national banking association from engaging in what, in the
opinion of such regulatory body, constitutes an unsafe or unsound practice in
conducting its business. The payment of dividends could, depending upon the
financial condition of the subsidiary, be deemed to constitute an unsafe or
unsound practice. Under applicable law, as a savings bank, Atlantic must give
the OTS 30 days prior notice of any proposed payment of dividends.


WBNA and FNBA and their respective subsidiaries are subject to limitations
under Section 23A of the Federal Reserve Act with respect to extensions of
credit to, investments in, and certain other transactions with, the corporation
and its other subsidiaries. Furthermore, loans and extensions of credit also
are subject to various collateral requirements.



Capital Adequacy
- --------------------------------------------------------------------------------
The federal bank regulatory agencies have adopted minimum risk-based and
leverage capital guidelines for United States banking organizations. The
minimum required risk-based capital ratio of qualifying total capital to
risk-weighted assets (including certain off-balance sheet items, such as
standby letters of credit) is 8%, of which 4% must consist of Tier I capital.
The minimum required leverage capital

                                       95
<PAGE>

ratio (Tier I capital to average total assets) is 3% for banking organizations
that meet certain specified criteria, including that they have the highest
regulatory rating. A higher leverage ratio may apply under certain
circumstances. The corporation's capital ratios are discussed in greater detail
on pages 50 and 51.


Failure to meet capital guidelines can subject a banking organization to a
variety of enforcement remedies, including additional substantial restrictions
on its operations and activities, termination of deposit insurance by the FDIC,
and under certain conditions the appointment of a receiver or conservator.


Federal banking statutes establish five capital categories for depository
institutions ("well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized" and "critically undercapitalized") and impose
significant restrictions on the operations of an institution that is not at
least adequately capitalized. Under certain circumstances, an institution may
be downgraded to a category lower than that warranted by its capital levels and
subjected to the supervisory restrictions applicable to institutions in the
lower capital category. A depository institution is generally prohibited from
making capital distributions (including paying dividends) or paying management
fees to a holding company if the institution would thereafter be under
capitalized. Adequately capitalized institutions may accept brokered deposits
only with a waiver from the FDIC, while undercapitalized institutions may not
accept, renew, or roll over brokered deposits.


An undercapitalized depository institution is also subject to restrictions in a
number of areas, including asset growth, acquisitions, branching, new lines of
business and borrowing from the Federal Reserve System. In addition, an
undercapitalized depository institution is required to submit a capital
restoration plan. A depository institution's holding company must guarantee the
capital plan up to an amount equal to the lesser of 5% of the depository
institution's assets at the time it becomes undercapitalized or the amount
needed to restore the capital of the institution to the levels required for the
institution to be classified as adequately capitalized at the time the
institution fails to comply with the plan and any such guarantee would be
entitled to a priority of payment in bankruptcy. A depository institution is
treated as if it is significantly undercapitalized if it fails to submit a
capital plan that (i) is based on realistic assumptions and (ii) is likely to
succeed in restoring the depository institution's capital.


Significantly undercapitalized depository institutions may be subject to a
number of additional significant requirements and restrictions, including
requirements to sell sufficient voting stock to become adequately capitalized,
to replace or improve management, to reduce total assets, to cease acceptance
of correspondent bank deposits, to restrict senior executive compensation and
to limit transactions with affiliates. Critically undercapitalized depository
institutions are further subject to restrictions on paying principal or
interest on subordinated debt, making investments, expanding, acquiring or
selling assets, extending credit for highly leveraged transactions, paying
excessive compensation, amending their charters or bylaws and making any
material changes in accounting methods. In general, a receiver or conservator
must be appointed for a depository institution within 90 days after the
institution is deemed to be critically undercapitalized.



Support of Subsidiary Banks
- --------------------------------------------------------------------------------
Under FRB policy, the corporation is expected to act as a source of financial
strength to, and to commit resources to support its banking subsidiaries. This
support may be required at times when, absent such FRB policy, the corporation
may not be inclined to provide it. In the event of a bank holding company's
bankruptcy, any commitment by the bank holding company to a federal bank
regulatory agency to maintain the capital of a subsidiary bank will be assumed
by the bankruptcy trustee and entitled to a priority of payment.


A depository institution insured by the FDIC can be held liable for any loss
incurred by, or reasonably expected to be incurred by, the FDIC in connection
with the default of a commonly controlled FDIC insured depository institution
or any assistance provided by the FDIC to any commonly controlled FDIC insured
depository institution "in danger of default." Default is defined generally as
the appointment of a conservator or receiver and "in danger of default" is
defined generally as the existence of certain conditions indicating that a
default is likely to occur in the absence of regulatory assistance. Liability
for the losses of commonly controlled depository institutions can lead to the
failure of some or all depository institutions in a holding company structure,
if the remaining institutions are unable to pay the liability assessed by the
FDIC. Any obligation or liability owed by a subsidiary bank to its parent
company is subordinate to the subsidiary bank's cross-guarantee liability for
losses of commonly controlled depository institutions.



FDIC Insurance Assessments
- --------------------------------------------------------------------------------
WBNA and Atlantic are subject to FDIC deposit insurance assessments. The FDIC
has authority to raise or lower assessment rates on insured deposits in order
to achieve certain designated reserve ratios in the Bank Insurance Fund (BIF)
and the Savings Association Insurance Fund (SAIF) and to impose special
additional assessments. The FDIC applies a risk-based assessment system that
places each financial institution into one of nine risk categories, based on
capital levels and supervisory criteria and an evaluation of the bank's risk to
the BIF or SAIF, as applicable. The current FDIC premium schedule for the SAIF
and the BIF ranges from 0% to 0.27%.

                                       96
<PAGE>

Directors and Officers


Directors of Wachovia Corporation and Wachovia Bank, N.A.
- --------------------------------------------------------------------------------

L.M. Baker, Jr.

Chairman, President and
Chief Executive Officer


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 Executive 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
Chairman and
Chief Executive Officer
Burlington Industries, Inc.


W. Hayne Hipp
Chairman, President and
Chief Executive Officer
The Liberty Corporation


Robert A. Ingram
Chief Executive Officer
Glaxo Wellcome plc
Chairman of the Board
Glaxo Wellcome Inc.

George R. Lewis
President and
Chief Executive Officer
Philip Morris Capital Corporation


Elizabeth Valk Long
Executive Vice President
Time Inc.


John G. Medlin, Jr.
Chairman Emeritus


Lloyd U. Noland, III
Chairman, President and
Chief Executive Officer
Noland 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.

Chairman, 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

                                       97
<PAGE>

Shareholder Information

Corporate Headquarters

Wachovia Corporation
100 North Main Street                         191 Peachtree Street, NE
Winston-Salem, NC 27150                       Atlanta, GA 30303



Corporate Mailing Addresses and
Telephone Numbers


Wachovia Corporation
P.O. Box 3099                                 P.O. Box 4148
Winston-Salem, NC 27150                       Atlanta, GA 30302
336-770-5000                                  404-332-5000



Notice of Annual Meeting


The Annual Meeting of Shareholders of Wachovia Corporation will be held Friday,
April 23, 1999 at 10:30 a.m. EDT, in the Wachovia Park Building, 101 North
Cherry Street, Winston-Salem, North Carolina. 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.



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.

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 is available
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
Vice President
336-732-5787
Winston-Salem, NC 27150



Independent Auditors


Ernst & Young LLP



Credit Ratings
December 31, 1998


<TABLE>
<CAPTION>
                            Moody's     Standard & Poor's
                           ---------   ------------------
<S>                        <C>         <C>
Wachovia Corporation
   Senior debt               Aa3               AA-
   Subordinated debt          A1                A+
   Commercial paper          P-1              A-1+
Wachovia Bank, N.A.
   Long-term deposits        Aa2               AA
   Short-term deposits       P-1              A-1+
</TABLE>

Wachovia Bank's global bank notes are rated the same as short- and long-term
deposits.

                                       98


                                                                    EXHIBIT 23.1


                         Consent of Independent Auditors


We consent to the incorporation by reference in the Registration Statements
(Form S-8: Nos. 2-99538, 33-34386, 33-35357, 33-54094, 33-53325, 333-02239,
333-32255, 333-36889, 333-37339, 333-45099; Form S-3: Nos. 33-2232, 333-06319,
333-59165 and Form S-4: No. 333-68823) of Wachovia Corporation and in the
related prospectuses of our report dated January 14, 1999, 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,
1998.


                                                               Ernst & Young LLP

Winston-Salem, North Carolina
March 26, 1999

                                                                    EXHIBIT 23.2


                         Consent of Independent Auditors



The Board of Directors
Wachovia Corporation:


We consent to the incorporation by reference in the Registration Statements
(Form S-8: Nos. 2-99538, 33-34386, 33-35357, 33-54094, 33-53325, 333-02239,
333-32255, 333-36889, 333-37339, 333-45099; Form S-3: Nos. 33-2232, 333-06319,
333-59165 and Form S-4: No. 333-68823) of Wachovia Corporation of our report
dated January 20, 1998, relating to the consolidated balance sheet of Central
Fidelity National Bank and subsidiaries as of 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 statements of income, cash flows and changes in
shareholders' equity of Central Fidelity Banks, Inc. and subsidiaries for the
year ended December 31, 1996, which reports appear in the December 31, 1998
annual report on Form 10-K of Wachovia Corporation.


                                                                       KPMG LLP



Richmond, Virginia
March 26, 1999

                                POWER OF ATTORNEY


        KNOW ALL BY THESE PRESENTS, that we, the undersigned directors of
Wachovia Corporation, and each of us, do hereby make, constitute and appoint
Kenneth W. McAllister and William M. Watson, Jr., 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, 1998
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 22nd day of January 1999.


L. M. Baker, Jr.                                 James S. Balloun
- --------------------------------                 ------------------------------
L. M. Baker, Jr.                                 James S. Balloun


James F. Betts                                   Peter C. Browning
- --------------------------------                 ------------------------------
James F. Betts                                   Peter C. Browning


John T. Casteen III                              John L. Clendenin
- --------------------------------                 ------------------------------
John T. Casteen III                              John L. Clendenin


Lawrence M. Gressette, Jr.                       Thomas K. Hearn, Jr.  
- --------------------------------                 ------------------------------
Lawrence M. Gressette, Jr.                       Thomas K. Hearn, Jr.


George W. Henderson, III                         W. Hayne Hipp
- --------------------------------                 ------------------------------
George W. Henderson, III                         W. Hayne Hipp


Robert A. Ingram                                 George R. Lewis
- --------------------------------                 ------------------------------
Robert A. Ingram                                 George R. Lewis


Lisa Valk Long                                   John G. Medlin, Jr.
- --------------------------------                 ------------------------------
Lisa Valk Long                                   John G. Medlin, Jr.


Lloyd U. Noland, III                             Sherwood H. Smith, Jr.
- --------------------------------                 ------------------------------
Lloyd U. Noland, III                             Sherwood H. Smith, Jr.


John C. Whitaker, Jr.
- --------------------------------                 
John C. Whitaker, Jr.


<TABLE> <S> <C>


<ARTICLE>                     9
<MULTIPLIER>                  1000
<CURRENCY>                    U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<EXCHANGE-RATE>                                          1
<CASH>                                           3,800,265
<INT-BEARING-DEPOSITS>                             109,983
<FED-FUNDS-SOLD>                                   675,470
<TRADING-ASSETS>                                   664,812
<INVESTMENTS-HELD-FOR-SALE>                      7,983,648
<INVESTMENTS-CARRYING>                           1,383,607
<INVESTMENTS-MARKET>                             1,442,126
<LOANS>                                         45,719,222
<ALLOWANCE>                                        547,992
<TOTAL-ASSETS>                                  64,122,842
<DEPOSITS>                                      40,994,729
<SHORT-TERM>                                     8,735,062
<LIABILITIES-OTHER>                              1,458,092
<LONG-TERM>                                      7,596,727
                                    0
                                              0
<COMMON>                                         1,014,931
<OTHER-SE>                                       4,323,301
<TOTAL-LIABILITIES-AND-EQUITY>                  64,122,842
<INTEREST-LOAN>                                  3,873,404
<INTEREST-INVEST>                                  708,553
<INTEREST-OTHER>                                    83,288
<INTEREST-TOTAL>                                 4,665,245
<INTEREST-DEPOSIT>                               1,359,705
<INTEREST-EXPENSE>                               2,314,213
<INTEREST-INCOME-NET>                            2,351,032
<LOAN-LOSSES>                                      299,480
<SECURITIES-GAINS>                                  20,442
<EXPENSE-OTHER>                                  1,996,332
<INCOME-PRETAX>                                  1,303,781
<INCOME-PRE-EXTRAORDINARY>                         874,170
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       874,170
<EPS-PRIMARY>                                         4.26<F1>
<EPS-DILUTED>                                         4.18
<YIELD-ACTUAL>                                        4.24
<LOANS-NON>                                        157,118
<LOANS-PAST>                                       136,807
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                   544,723
<CHARGE-OFFS>                                      358,189
<RECOVERIES>                                        59,365
<ALLOWANCE-CLOSE>                                  547,992
<ALLOWANCE-DOMESTIC>                               502,352
<ALLOWANCE-FOREIGN>                                  6,342
<ALLOWANCE-UNALLOCATED>                             39,298
        

<FN>
EPS-BASIC
</FN>


</TABLE>

                                                                    EXHIBIT 99.1




                          INDEPENDENT AUDITORS' REPORT



Shareholder 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 shareholder's
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 audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of 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.


                                                                      KPMG LLP


Richmond, Virginia
January 20, 1998

                                                                    EXHIBIT 99.2



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Shareholders of
   Central Fidelity Banks, Inc.:



We have audited the consolidated statements of income, cash flows and changes in
shareholders' equity of Central Fidelity Banks, Inc. and subsidiaries (the
"Company") for the year ended December 31, 1996 (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 audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the results of operations and the cash flows
of Central Fidelity Banks, Inc. and subsidiaries for the year ended December 31,
1996 in conformity with generally accepted accounting principles.


                                                                       KPMG LLP



Richmond, Virginia
January 15, 1997


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