FIRST BANCORP /NC/
10-K, 2000-03-29
STATE COMMERCIAL BANKS
Previous: HIGHMARK FUNDS /MA/, N-30D, 2000-03-29
Next: STERLING FINANCIAL CORP /PA/, 10-K, 2000-03-29



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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 1999

                         Commission File Number 0-15572

                                  FIRST BANCORP
                      ------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

           North Carolina                            56-1421916
- --------------------------------------------------------------------------------
       (State of Incorporation)          (I.R.S. Employer Identification Number)

     341 North Main Street, Troy, North Carolina               27371-0508
- --------------------------------------------------------------------------------
      (Address of Principal Executive Offices)                 (Zip Code)

 Registrant's telephone number, including area code           (910) 576-6171
                                                        ----------------------

        Securities Registered Pursuant to Section 12(b) of the Act: None
           Securities Registered Pursuant to Section 12(g) of the Act:

                           COMMON STOCK, NO PAR VALUE
                              (Title of each class)

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

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy of information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to the Form 10-K. [ ]

         The aggregate  market value of the voting stock,  Common Stock,  no par
value, held by  non-affiliates  of the registrant,  based on the average bid and
asked  prices of the Common Stock on February 29, 2000 as reported on the NASDAQ
National Market System,  was approximately  $47,959,296.  Shares of Common Stock
held by each  officer and director and by each person who owns 5% or more of the
outstanding  Common Stock have been  excluded in that such persons may be deemed
to be affiliates.  This  determination  of affiliate status is not necessarily a
conclusive determination for other purposes.
<PAGE>
         The number of shares of the  Registrant's  Common Stock  outstanding on
February 29, 2000 was 4,534,666.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the  Registrant's  Proxy  Statement to be filed pursuant to
Regulation 14A are incorporated herein by reference into
Part III.
================================================================================
<PAGE>
<TABLE>
<CAPTION>

                                          CROSS REFERENCE INDEX

                                                                                         Begins on
                                                                                          Page (s)
                                                                                          --------
<S>               <C>                                                                     <C>
PART I            Business:
     Item I       General Description                                                        4
                  Statistical Information
                    Net Interest Income                                                    13, 32
                    Average Balances and Net Interest Income Analysis                      13, 32
                    Volume and Rate Variance Analysis                                      13, 33
                    Provision for Loan Losses                                              15, 38
                    Noninterest Income                                                     15, 33
                    Noninterest Expenses                                                   16, 33
                    Income Taxes                                                           17, 34
                    Distribution of Assets and Liabilities                                 17, 34
                    Securities Portfolio Composition and Maturities                        18, 34
                    Loans                                                                  19, 36
                    Nonperforming Assets                                                   20, 37
                    Allowance for Loan Losses and Loan Loss Experience                     21, 37
                    Deposits                                                               22, 38
                    Borrowings                                                               24
                    Interest Rate Risk (Including Quantitative
                           and Qualitative Disclosures About Market Risk)                  24, 39
                    Off-Balance Sheet Risk                                                   26
                    Return on Assets and Equity                                            27, 40
                    Liquidity                                                                27
                    Capital Resources, Components and Ratios                               27, 41
                    Y2K Issue                                                                29
                    Inflation                                                                29
                    Current accounting matters                                               29
                    Forward-Looking Statements                                               29
     Item 2       Properties                                                                 10
     Item 3       Legal Proceedings                                                          10
     Item 4       Submission of Matters to a Vote of Shareholders                            11

PART II
     Item 5       Market for the Registrant's Common Stock and Related
                      Shareholder Matters                                                    11
     Item 6       Selected Financial Data                                                  11, 31
     Item 7       Management's Discussion and Analysis of Results of
                      Operations and Financial Condition                                     11
     Item 7A      Quantitative and Qualitative Disclosures About Market Risk                 24
     Item 8       Financial Statements and Supplementary Data:
                  Consolidated Balance Sheets as of December 31, 1999 and 1998               43
                  Consolidated Statements of Income for each of the years in the
                      three-year period ended December 31, 1999                              44
                  Consolidated Statements of Comprehensive Income for each of the
                      years in the three-year period ended December 31, 1999                 45
                  Consolidated Statements of Shareholders' Equity for each of the years
                      in the three-year period ended December 31, 1999                       46
                  Consolidated Statements of Cash Flows for each of the years
                      in the three-year period ended December 31, 1999                       47
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>               <C>                                                                     <C>
                  Notes to Consolidated Financial Statements                                 48
                  Independent Auditors' Report                                               68
                  Selected Consolidated Financial Data                                       31
                  Quarterly Financial Summary                                                42
     Item 9       Changes in and Disagreements with Accountants on Accounting
                       and Financial Disclosures                                             69
</TABLE>
                                       2
<PAGE>
<TABLE>
<CAPTION>
<S>               <C>                                                                     <C>
PART III
     Item 10      Directors and Executive Officers of the Registrant; Compliance
                      with Section 16 (a) of the Exchange Act                                69*
     Item 11      Executive Compensation                                                     69*
     Item 12      Security Ownership of Certain Beneficial Owners and Management             69*
     Item 13      Certain Relationships and Related Transactions                             69*

PART IV
     Item 14      Exhibits, Financial Statement Schedules and Reports of Form 8-K            69

SIGNATURES                                                                                   73
</TABLE>

*    Information  called for by Part III (Items 10 through  13) is  incorporated
     herein by reference to the Registrant's  definitive Proxy Statement for the
     2000  Annual  Meeting  of  Shareholders  to be filed  with  Securities  and
     Exchange Commission.

                                       3
<PAGE>
PART I

Item 1.  Business

General Description

The Company

     First Bancorp (the "Company") is a one-bank holding company.  The principal
activity  of the  Company  is the  ownership  and  operation  of First Bank (the
"Bank"),  a state  chartered bank with its main office in Troy,  North Carolina.
The Company  also owns and operates two nonbank  subsidiaries,  Montgomery  Data
Services, Inc. ("Montgomery Data"), a data processing company, and First Bancorp
Financial Services,  Inc. ("First Bancorp Financial"),  which currently owns and
operates various real estate. The Bank has two wholly-owned subsidiaries,  First
Bank  Insurance  Services,  Inc. and First Troy Realty  Corporation.  First Bank
Insurance Services, Inc. ("First Bank Insurance"), formerly an insurance agency,
was acquired in 1994 in  connection  with the Company's  acquisition  of Central
State Bank - see below. On December 29, 1995, the insurance agency operations of
First Bank Insurance were divested. From December 1995 until October 1999, First
Bank  Insurance was an inactive  subsidiary of the Bank. In October 1999,  First
Bank  Insurance  began  operations  again  as a  provider  of  non-FDIC  insured
investments and insurance products. First Troy Realty Corporation ("First Troy")
was  incorporated on May 12, 1999 as a subsidiary of the Bank. First Troy allows
the Bank to  centrally  manage  a  portion  of its  residential,  mortgage,  and
commercial real estate loan portfolio.

     The  Company was  incorporated  in North  Carolina on December 8, 1983,  as
Montgomery Bancorp,  for the purpose of acquiring 100% of the outstanding common
stock of the Bank through  stock-for-stock  exchanges. On December 31, 1986, the
Company changed its name to First Bancorp to conform its name to the name of the
Bank, which had changed its name from Bank of Montgomery to First Bank in 1985.

     The Bank was organized in 1934 and began banking  operations in 1935 as the
Bank of  Montgomery,  named for the county in which it  operated.  With its 1995
acquisition of the Laurinburg and Rockingham  offices of First Scotland Bank and
its 1994  acquisition of Central State Bank , High Point,  North  Carolina,  the
Bank  operates  in a 14 county  area  centered in Troy,  North  Carolina.  Troy,
population 3,400, is located in the center of Montgomery  County,  approximately
60 miles east of Charlotte, 50 miles south of Greensboro, and 80 miles southwest
of  Raleigh.  The Bank  conducts  business  from 34 branches  located  within an
80-mile  radius  of Troy,  covering  a  geographical  area  from  Maxton  to the
southeast, to High Point to the north, Kannapolis to the west, and Lillington to
the east. Ranked by assets, the Bank was the 16th largest bank in North Carolina
as of  December  31,  1999,  according  to  the  North  Carolina  Office  of the
Commissioner of Banks.

     The Bank has three de novo  branches  scheduled  to open in 2000.  The Bank
plans to open branches in March or April of 2000 in Pittsboro,  Chatham  County,
North Carolina and Salisbury,  Rowan County,  North Carolina.  The Bank plans to
open a branch in Apex, Wake County, North Carolina in the fall of 2000.

     The Bank provides a full range of banking services, including the accepting
of demand  and time  deposits,  the  making of secured  and  unsecured  loans to
individuals and businesses, and the offering of credit cards and debit cards. In
1999, as in recent prior years, the Bank accounted for  substantially all of the
Company's consolidated net income.
<PAGE>
     The  Company's  principal  executive  offices are located at 341 North Main
Street,  Troy,  North  Carolina  27371-0508,  and its telephone  number is (910)
576-6171. Unless the context otherwise requires,  references to the "Company" in
this annual  report on Form 10-K shall mean  collectively  First Bancorp and its
subsidiaries.

                                       4
<PAGE>
General Business

     The Bank  engages  in a full range of banking  activities,  providing  such
services as  checking,  savings,  NOW and money  market  accounts and other time
deposits  of  various  types;  loans for  business,  agriculture,  real  estate,
personal uses, home  improvement  and  automobiles;  credit cards;  debit cards;
letters of credit;  IRA's;  safe deposit box  rentals;  bank money  orders;  and
electronic funds transfer services,  including wire transfers,  automated teller
machines,  and  bank-by-phone  capabilities.  Because the majority of the Bank's
customers are individuals and small to  medium-sized  businesses  located in the
counties  it  serves,  deposits  and  loans are well  diversified.  There are no
seasonal  factors that tend to have any material effect on the Bank's  business,
and the Bank does not rely on foreign sources of funds or income.

     First Bank  Insurance was an inactive  subsidiary of the Bank from December
1995 until October 1999.  Beginning in October 1999,  First Bank Insurance began
offering non-FDIC insured  investment and insurance  products,  including mutual
funds,  annuities,   long-term  care  insurance,  life  insurance,  and  company
retirement plans, as well as financial planning  services.  First Bank Insurance
collects  commissions  for the services it provides.  Commissions  earned during
October  to  December  1999  were  less than  $10,000.  The line  item  entitled
"Commissions  from  sales  of  insurance"  in  Table  4 and in the  Consolidated
Statements of Income is primarily  comprised of commissions from the Bank's sale
of credit life insurance associated with loans it originates.

         Montgomery  Data's  primary  business  is to  provide  electronic  data
processing  services for the Bank, which accounted for  approximately 97% of its
data processing revenue in 1999 compared to 99% of its data processing  revenues
in 1998 and 82% in 1997.  Ownership and operation of Montgomery  Data allows the
Company to do all of its electronic data processing without paying fees for such
services to an independent provider.  Maintaining its own data processing system
also allows the Company to adapt the system to its  individual  needs and to the
services and products it offers.  Although not a  significant  source of income,
Montgomery Data has  historically  made its excess data processing  capabilities
available  to  area  financial  institutions  for a fee.  The  Company  had  one
nonaffiliated customer in 1996 and for the first eleven months of 1997, at which
time the  customer  terminated  its  contract  as a result of being  acquired by
another  institution and paid an early termination fee. The Company did not have
any  nonaffiliated  customers  from December 1997 to December  1998. In December
1998,  a contract was signed to provide data  processing  for a nearby  start-up
bank. This customer  contributed  approximately  $40,000 in fees during 1999. In
March 1999,  Montgomery  Data was contracted to perform  limited item processing
services  for  another  de novo  bank  in the  area at an  annual  rate  that is
currently approximately $12,000.

     First Bancorp  Financial was organized  under the name of First Recovery in
September of 1988 for the purpose of providing a back-up  data  processing  site
for  Montgomery  Data and  other  financial  and  non-financial  clients.  First
Recovery's  back-up data  processing  operations  were  divested in 1994.  First
Bancorp Financial now owns and leases the First Recovery building. First Bancorp
Financial  periodically purchases parcels of real estate from the Bank that were
acquired  through  foreclosure.  The  parcels  purchased  consist of real estate
having various purposes.  First Bancorp  Financial  actively pursues the sale of
these properties.

     First Troy was  incorporated  on May 12, 1999 as a subsidiary  of the Bank.
First Troy  allows the Bank to  centrally  manage a portion of its  residential,
mortgage,  and commercial real estate loan portfolio.  First Troy has elected to
be treated as a real estate investment trust for tax purposes.
<PAGE>
Territory Served and Competition

     The Company serves  primarily the south central area of the Piedmont region
of North Carolina, with offices in Anson, Cabarrus, Chatham, Davidson, Guilford,
Harnett,  Lee, Montgomery,  Moore,  Randolph,  Richmond,  Robeson,  Scotland and
Stanly  counties.  The Company's  headquarters  are located in Troy,  Montgomery
County.  The  Company's  34  branches  and  facilities  are all located in small
communities  whose  economies  are based  primarily on  manufacturing  and light
industry.  Although the Company's market is predominantly  small communities and
rural areas,  the area is not  dependent on  agriculture.  Textiles,  furniture,
mobile homes, electronics,  plastic and metal fabrication, forest products, food
products and  cigarettes are among the leading

                                       5
<PAGE>
manufacturing  industries in the trade area. Leading producers of socks, hosiery
and area rugs are located in Montgomery  County.  The Pinehurst area is a widely
known golf resort and  retirement  area. The High Point area is widely known for
its furniture  market.  Additionally,  several of the communities  served by the
Company are "bedroom"  communities  serving Charlotte and Greensboro in addition
to smaller  cities  such as  Albermarle,  Asheboro,  High Point,  Pinehurst  and
Sanford.

     The  banking  laws  of  North  Carolina  allow  state-wide  branching,  and
consequently commercial banking in the state is highly competitive.  The Company
competes  in  its  various  market  areas  with,  among  others,  several  large
interstate  bank holding  companies that are  headquartered  in North  Carolina.
These large competitors have  substantially  greater resources than the Company,
including broader geographic  markets,  higher lending limits and the ability to
make greater use of large-scale advertising and promotions. A significant number
of interstate  banking  acquisitions  have taken place in the past decade,  thus
further  increasing  the size and  financial  resources of some of the Company's
competitors,  four of which are among the largest bank holding  companies in the
nation.  See  "Supervision  and  Regulation"  below for a further  discussion of
regulations in the Company's industry that affect competition.

     The Company  competes  not only  against  banking  organizations,  but also
against a wide range of financial  service  providers,  including  federally and
state chartered  savings and loan  institutions,  credit unions,  investment and
brokerage firms and small-loan or consumer finance companies.  Competition among
financial institutions of all types is virtually unlimited with respect to legal
ability and authority to provide most financial services.  However,  the Company
believes it has certain  advantages over its competition in the areas it serves.
The  Company  seeks  to  maintain  a  distinct  local  identity  in  each of the
communities  it serves and  actively  sponsors and  participates  in local civic
affairs. Most lending and other customer-related  business decisions can be made
without delays often associated with larger systems. Additionally, employment of
local  managers and  personnel in various  offices and low turnover of personnel
enable the  Company to  establish  and  maintain  long-term  relationships  with
individual and corporate customers.

Lending Policy and Procedures

     Conservative  lending policies and procedures and appropriate  underwriting
standards are high  priorities of the Bank.  Loans are approved under the Bank's
written loan policy,  which provides that lending officers,  principally  branch
managers, have sole authority to approve loans of various amounts up to $75,000.
Each of the Bank's  regional  senior  lending  officers has sole  discretion  to
approve  secured  loans in  principal  amounts up to $250,000  and  together can
approve loans up to  $1,000,000.  Lending limits may vary depending upon whether
the loan is secured or unsecured.

     The Bank's  board of  directors  reviews  and  approves  loans that  exceed
management's  lending  authority,  loans  to  officers,   directors,  and  their
affiliates  and,  in  certain  instances,  other  types  of  loans.  New  credit
extensions  are  reviewed  daily by the Bank's  senior  management  and at least
monthly by the board of directors.
<PAGE>
     The Bank  continually  monitors  its loan  portfolio  to identify  areas of
concern and to enable management to take corrective action. Lending officers and
the board of directors meet  periodically to review past due loans and portfolio
quality,  while assuring that the Bank is appropriately meeting the credit needs
of the communities it serves.  Individual  lending  officers are responsible for
pursuing  collection  of  past-due  amounts  and  monitoring  any changes in the
financial status of the borrowers.

     The Bank's internal audit department  evaluates  specific loans and overall
loan quality at individual  branches as part of its regular branch reviews.  The
internal audit department also maintains its own estimate of the required amount
of allowance for loan losses needed for the overall Company which is compared to
the loan department's  estimate for consistency.  See "Allowance for Loan Losses
and Loan Loss Experience" in Item 7 below.

     The Bank also contracts with an independent  consulting  firm to review new
loan  originations  meeting certain  criteria,  as well as assign risk grades to
existing credits meeting certain thresholds. The consulting firm's


                                       6
<PAGE>
observations,  comments  and risk  grades are shared  with the  Company's  audit
committee of the board of directors, and are considered by management in setting
Bank policy,  as well as in  evaluating  the adequacy of the  allowance for loan
losses.

Investment Policy and Procedures

     The Company  has  adopted an  investment  policy  designed to optimize  the
Company's  income  from  funds  not  needed  to meet  loan  demand  in a  manner
consistent  with  appropriate  liquidity and risk  objectives.  Pursuant to this
policy,  the  Company may invest in federal,  state and  municipal  obligations,
federal  agency   obligations,   public  housing  authority  bonds,   industrial
development  revenue bonds,  Federal  National  Mortgage  Association  ("FNMA"),
Government  National  Mortgage  Association  ("GNMA") and Student Loan Marketing
Association ("SLMA")  securities.  The policy also contains maximum amounts that
the Company can invest in certain types of  securities,  including,  at December
31,   1999,   a  maximum  of  $30  million  that  can  be  invested  in  certain
collateralized   mortgage  obligations  and  mortgage-backed   securities.   The
Company's  investments  must be rated at least BAA by Moody's or BBB by Standard
and  Poor's.   Securities   rated  below  A  are   periodically   reviewed   for
creditworthiness.  The Company may purchase  non-rated  municipal  bonds only if
such  bonds are in the  Company's  general  market  area and  determined  by the
Company to have a credit risk no greater  than the minimum  ratings  referred to
above. Industrial development authority bonds, which normally are not rated, are
purchased  only if they are judged to possess a high degree of credit  soundness
to assure reasonably prompt sale at a fair value.

     The Company's investment officers implement the investment policy,  monitor
the investment  portfolio,  recommend  portfolio  strategies,  and report to the
Company's investment committee.  Reports of all purchases, sales, net profits or
losses  and  market  appreciation  or  depreciation  of the bond  portfolio  are
reviewed by the Company's  board of directors  each month.  Once a quarter,  the
Company's  interest  rate risk  exposure is monitored by the board of directors.
Once a year, the written investment policy is reviewed by the board of directors
and the Company's  portfolio is compared with the portfolios of other  companies
of comparable size.

     All of the  Company's  securities  are  kept  in  safekeeping  accounts  at
correspondent banks.

Recent Acquisitions

     As part of its operations,  the Company  regularly  evaluates the potential
acquisition of or merger with, and holds  discussions  with,  various  financial
institutions.

     On December 16, 1999,  in a joint press  release,  First  Bancorp and First
Savings  Bancorp,  Inc.  (First  Savings)  announced the signing of a definitive
merger agreement,  the basic terms of which call for the Company to issue 1.2468
shares of its stock in exchange  for each share of First  Savings  stock.  First
Savings is a savings institution headquartered in Southern Pines, North Carolina
with six offices and $330 million in total assets as of December 31, 1999. As of
the same date,  First  Savings  had $224  million  in loans and $232  million in
deposits.  The merger is expected  to be  consummated  in the second  quarter of
2000.
<PAGE>
     On November 14, 1997,  the Bank acquired a First Union National Bank branch
located in  Lillington,  North  Carolina.  Real and personal  property  acquired
totaled  approximately  $237,000  and  deposits  assumed  totaled  approximately
$14,345,000. No loans were included in the purchase.

     On  December  15,  1995,  the  Bank  completed  a cash  acquisition  of the
Laurinburg and Rockingham  branch offices of First Scotland Bank. As of December
15, 1995,  assets  acquired were  approximately  $15.8 million.  The acquisition
included earning assets of approximately  $14.2 million,  of which approximately
$8.9 million were loans.  Deposit  liabilities  assumed were  approximately  $15
million.

     On August 25, 1994,  the Company  completed a cash  acquisition  of Central
State Bank in High  Point,  North  Carolina.  Central  State,  a North  Carolina
state-chartered  commercial bank, had approximately $35 million in assets at the
time of the  acquisition,  with  earning  assets of  approximately  $32 million,
including   approximately   $27

                                       7
<PAGE>
million in loans.  Central State also had  approximately $32 million in deposits
at the time of the merger.

Employees

     As of December 31,  1999,  the Company had 254  full-time  and 49 part-time
employees.  The Company is not a party to any collective  bargaining  agreements
and considers its employee relations to be good.

Supervision and Regulation

         As a bank  holding  company,  the  Company is  subject to  supervision,
examination  and  regulation  by the Board of Governors  of the Federal  Reserve
System and the North Carolina Office of the  Commissioner of Banks.  The Bank is
subject  to  supervision  and  examination  by  the  Federal  Deposit  Insurance
Corporation and the North Carolina Office of the Commissioner of Banks. See also
note 14 to the consolidated financial statements.

Supervision and Regulation of the Company

     The  Company  is a bank  holding  company  within  the  meaning of the Bank
Holding Company Act of 1956, as amended (the "Bank Holding Company Act"), and is
required to register as such with the Board of Governors of the Federal  Reserve
System (the "Federal Reserve Board" or "FRB").  The Company also is regulated by
the North  Carolina  Office of the  Commissioner  of Banks (the  "Commissioner")
under the Bank Holding Company Act of 1984.

     A bank holding  company is required to file with the Federal  Reserve Board
quarterly  reports and other information  regarding its business  operations and
those of its  subsidiaries.  It is also  subject to  examination  by the Federal
Reserve Board and is required to obtain Federal  Reserve Board approval prior to
making certain  acquisitions  of other  institutions or voting  securities.  The
Commissioner  is empowered to regulate  certain  acquisitions  of North Carolina
banks and bank holding  companies,  issue cease and desist orders for violations
of North Carolina banking laws, and promulgate rules necessary to effectuate the
purposes of the Bank Holding Company Act of 1984.

     Regulatory  authorities  have cease and  desist  powers  over bank  holding
companies and their nonbank  subsidiaries where their actions would constitute a
serious threat to the safety, soundness or stability of a subsidiary bank. Those
authorities  may compel  holding  companies  to invest  additional  capital into
banking subsidiaries upon acquisition or in the event of significant loan losses
or rapid growth of loans or deposits.

     On November 12, 1999,  President  Clinton signed into law legislation  that
allows  bank  holding  companies  to  engage  in a wider  range  of  non-banking
activities,  including  greater  authority to engage in securities and insurance
activities. Under the Gramm-Leach-Bliley Act (the "Act"), a bank holding company
that elects to become a  financial  holding  company may engage in any  activity
that the Federal  Reserve  Board,  in  consultation  with the  Secretary  of the
Treasury,  determines by  regulation  or order is (i) financial in nature,  (ii)
incidental to any such financial  activity,  or (iii)  complementary to any such
financial  activity  and does  not  pose a  substantial  risk to the  safety  or
soundness of depository institutions or the financial system generally. This Act
makes significant changes in U.S. banking law,  principally by repealing certain
restrictive provisions of the 1933 Glass-Steagall Act. The Act specifies certain
<PAGE>
activities  that are  deemed  to be  financial  in  nature,  including  lending,
exchanging,  transferring,  investing  for  others,  or  safeguarding  money  or
securities; underwriting and selling insurance; providing financial, investment,
or economic advisory services;  underwriting,  dealing in or making a market in,
securities;  and any activity currently  permitted for bank holding companies by
the Federal  Reserve Board under Section 4(c)(8) of the Holding Company Act. The
Act does  not  authorize  banks or their  affiliates  to  engage  in  commercial
activities that are not financial in nature. A bank holding company may elect to
be treated as a financial  holding  company only if all  depository  institution
subsidiaries of the holding company are well-capitalized,  well-managed and have
at least a satisfactory rating under the Community Reinvestment Act.

     National and state banks are also authorized by the Act to engage,  through
"financial  subsidiaries,"  in any

                                       8
<PAGE>
activity  that is  permissible  for a financial  holding  company (as  described
above) and any activity that the Secretary of the Treasury, in consultation with
the Federal  Reserve  Board,  determines is financial in nature or incidental to
any such financial activity, except (i) insurance underwriting, (ii) real estate
development or real estate investment  activities (unless otherwise permitted by
law), (iii) insurance company  portfolio  investments and (iv) merchant banking.
The authority of a national or state bank to invest in a financial subsidiary is
subject to a number of conditions,  including, among other things,  requirements
that the bank must be well-managed  and  well-capitalized  (after deducting from
the bank's capital outstanding investments in financial subsidiaries).

     The Act also  contains a number of other  provisions  that will  affect the
Company's  operations and the operations of all financial  institutions.  One of
the new provisions  relates to the financial  privacy of consumers,  authorizing
federal  banking  regulators to adopt rules that will limit the ability of banks
and other financial entities to disclose non-public  information about consumers
to  non-affiliated   entities.   These  limitations  will  likely  require  more
disclosure to consumers, and in some circumstances,  will require consent by the
consumer before information is allowed to be provided to a third party.

     At the present time, the Company does not anticipate applying for status as
a financial  holding  company under the Act. At this time, no predictions can be
made  regarding  the  impact  the Act may  have  upon  the  Company's  financial
condition or results of operations.

     The United States  Congress and the North  Carolina  General  Assembly have
periodically  considered and adopted legislation that has resulted in, and could
result in further,  deregulation of both banks and other financial institutions.
Such legislation could modify or eliminate geographic  restrictions on banks and
bank  holding  companies  and  current  restrictions  on the ability of banks to
engage in certain nonbanking activities. For example, the Riegle-Neal Interstate
Banking Act, which was enacted several years ago, allows expansion of interstate
acquisitions by bank holding companies and banks. This and other legislative and
regulatory  changes  have  increased  the ability of financial  institutions  to
expand the scope of their  operations,  both in terms of  services  offered  and
geographic  coverage.  Such legislative  changes could place the Company in more
direct  competition with other financial  institutions,  including mutual funds,
securities brokerage firms,  insurance companies,  and investment banking firms.
The effect of any such  legislation  on the  business of the  Company  cannot be
predicted. The Company cannot predict what other legislation might be enacted or
what other  regulations  might be adopted or, if enacted or adopted,  the effect
thereof on the Company's business.

Supervision and Regulation of the Bank

     Federal  banking  regulations   applicable  to  all  depository   financial
institutions,  among other things, (i) provide federal bank regulatory  agencies
with  powers to prevent  unsafe and unsound  banking  practices;  (ii)  restrict
preferential  loans by banks to "insiders" of banks; (iii) require banks to keep
information on loans to major shareholders and executive officers;  and (iv) bar
certain director and officer interlocks between financial institutions.

     As a state  chartered  bank,  the Bank is subject to the  provisions of the
North  Carolina  banking  statutes and to  regulation by the  Commissioner.  The
Commissioner  has a wide range of regulatory  authority  over the activities and
operations  of  the  Bank,  and  the  Commissioner's   staff  conducts  periodic
examinations  of banks and their  affiliates  to ensure  compliance  with  state
banking regulations.  Among other things, the Commissioner  regulates the merger
<PAGE>
and consolidations of state-chartered banks, the payment of dividends,  loans to
officers  and  directors,   recordkeeping,   types  and  amounts  of  loans  and
investments,  and the establishment of branches. The Commissioner also has cease
and desist  powers over  state-chartered  banks for  violations of state banking
laws or  regulations  and for  unsafe  or  unsound  conduct  that is  likely  to
jeopardize the interest of depositors.

     The  dividends  that may be paid by the Bank to the  Company are subject to
legal  limitations  under the North  Carolina law. In addition,  the  regulatory
authorities may restrict dividends that may be paid by the Bank or the Company's
other  subsidiaries.  The  ability  of  the  Company  to  pay  dividends  to its
shareholders  is largely  dependent on the dividends  paid to the Company by its
subsidiaries.


                                       9
<PAGE>
     The Bank is a member of the  Federal  Deposit  Insurance  Corporation  (the
"FDIC"),  which  currently  insures  the  deposits  of  member  banks.  For this
protection, each bank pays a quarterly statutory assessment,  based on its level
of deposits,  and is subject to the rules and  regulations of the FDIC. The FDIC
also  is  authorized  to  approve  conversions,   mergers,   consolidations  and
assumptions  of  deposit  liability   transactions  between  insured  banks  and
uninsured banks or institutions, and to prevent capital or surplus diminution in
such transactions where the resulting, continuing, or assumed bank is an insured
nonmember  bank.  In  addition,  the FDIC  monitors the Bank's  compliance  with
several  banking  statutes,   such  as  the  Depository  Institution  Management
Interlocks  Act and the  Community  Reinvestment  Act of  1977.  The  FDIC  also
conducts periodic examinations of the Bank to assess its compliance with banking
laws  and  regulations,  and  it  has  the  power  to  implement  changes  in or
restrictions on a bank's operations if it finds that a violation is occurring or
is threatened.

     Neither the Company nor the Bank can predict what other  legislation  might
be enacted or what other regulations might be adopted, or if enacted or adopted,
the effect thereof on the Bank's operations.

     See "Capital Resources" under Item 7 - Management's Discussion and Analysis
below for a discussion of regulatory capital requirements.

Item 2.   Properties

         The main offices of the Company,  the Bank and First Bancorp  Financial
are located in a three-story  building in the central business district of Troy,
North  Carolina.  The building houses  administrative,  training and bank teller
facilities.  The  Bank's  Operations  Division,  including  customer  accounting
functions,  offices and  operations  of  Montgomery  Data,  and offices for loan
operations,  are  housed  in a  one-story  steel  frame  building  approximately
one-half  mile west of the main  office.  The Company  operates 34 branches  and
facilities, including the main office, in the trade area as follows: Troy - main
office and one additional  full service branch and one  teller-window  facility;
Albemarle,  Asheboro, and Sanford - two full service branches in each; Pinehurst
- - one full service  branch and one  teller-window  facility;  Aberdeen,  Angier,
Archdale, Biscoe, Bennett, Candor, Denton, High Point, Kannapolis,  Laurel Hill,
Laurinburg,  Lillington, Locust, Maxton, Pinebluff, Polkton, Richfield, Robbins,
Rockingham,  Seagrove,  Seven Lakes, Southern Pines, and Vass - one full service
branch in each.  The Company owns all its premises  except eight branch  offices
for which the land and  buildings are leased and one branch office for which the
land is leased but the building is owned. There are no other options to purchase
or lease additional properties. The Company considers its facilities adequate to
meet current needs.

Item 3.    Legal Proceedings

     Various legal  proceedings may arise in the ordinary course of business and
may be pending or threatened  against the Company and/or its  subsidiaries.  The
Company  is not  involved  in any  pending  legal  proceedings  that  management
believes could have a material effect on the consolidated  financial position of
the Company.

                                       10
<PAGE>
Item 4.    Submission of Matters to a Vote of Shareholders

     No matters were submitted to the shareholders  during the fourth quarter of
1999.

PART II

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

     The Company's  common stock trades on the NASDAQ  National Market System of
The NASDAQ  Stock Market  under the symbol  FBNC.  Tables 1 and 21,  included in
"Management's  Discussion and Analysis" below, set forth the high and low market
prices of the  Company's  common  stock as traded by the  brokerage  firms  that
maintain a market in the Company's  common stock and the dividends  declared for
the periods  indicated.  All per share  amounts  have been  restated  from their
originally  reported amount to reflect the three-for-two stock split distributed
in  September  1999 and the  two-for-one  stock  split that was  distributed  in
September  1996. See "Business - Supervision  and Regulation" and note 14 to the
consolidated financial statements for a discussion of regulatory restrictions on
the payment of  dividends.  As of February  29, 2000,  there were  approximately
1,000  shareholders of record and an estimated 800  shareholders  whose stock is
held in "street name."

Item 6.    Selected Financial Data

     Table 1 on page 31 sets forth selected financial data about the Company.

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

     Management's  discussion  and  analysis is  intended  to assist  readers in
understanding  the  Company's  results of  operations  and changes in  financial
position for the past three  years.  This review  should be read in  conjunction
with the consolidated  financial  statements and accompanying notes beginning on
page 43 of this report and the supplemental financial data contained in Tables 1
through 21 included with this  discussion  and  analysis.  All per share amounts
have been  restated to reflect the  three-for-two  stock  split  distributed  on
September  13,  1999 to  shareholders  of  record  on  August  30,  1999 and the
two-for-one  stock split  distributed on September 13, 1996 to  shareholders  of
record on August 30, 1996.

Mergers and Acquisitions

         On December 16, 1999, in a joint press release, First Bancorp and First
Savings  Bancorp,  Inc.  (First  Savings)  announced the signing of a definitive
merger agreement,  the basic terms of which call for the Company to issue 1.2468
shares of its stock in exchange  for each share of First  Savings  stock.  First
Savings is a savings institution headquartered in Southern Pines, North Carolina
with six offices and $330 million in total assets as of December 31, 1999. As of
the same date,  First  Savings  had $224  million  in loans and $232  million in
deposits.  The merger is expected  to be  consummated  in the second  quarter of
2000.

     On November  14,  1997,  First Bank  acquired a First Union  National  Bank
branch  located  in  Lillington,   North  Carolina.   Deposits  assumed  totaled
approximately $14,345,000. No loans were included in the purchase.
<PAGE>
     In the fourth quarter of 1995,  First Bank completed a cash  acquisition of
the  Laurinburg and  Rockingham  branch  offices of First Scotland Bank.  Assets
acquired  were   approximately   $15.8  million   including  earning  assets  of
approximately  $14.2 million,  of which  approximately  $8.9 million were loans.
Deposit liabilities assumed were approximately $15 million.

     During the third quarter of 1994, the Company  completed a cash acquisition
of  Central  State  Bank  in High  Point,  North  Carolina.  Central  State  had
approximately  $35 million in assets with earning  assets of  approximately  $32
million,  including  approximately $27 million in loans.  Central State also had
approximately $32 million in deposits.


                                       11
<PAGE>
ANALYSIS OF RESULTS OF OPERATIONS

     Net interest  income,  the "spread"  between  earnings on  interest-earning
assets and the interest paid on  interest-bearing  liabilities,  constitutes the
largest  source of the  Company's  earnings.  Other  factors that  significantly
affect operating results are the provision for loan losses,  noninterest  income
such as  service  fees and  noninterest  expenses  such as  salaries,  occupancy
expense,  equipment  expense and other overhead costs, as well as the effects of
income taxes.

Overview - 1999 Compared to 1998

     Net income for the year ended December 31, 1999 was a record $6,619,000,  a
16.5%  increase  over the  $5,683,000  reported  for 1998.  The 1999 net  income
amounted to basic  earnings per share of $1.46,  a 16.8% increase over the $1.25
basic earnings per share in 1998.  Diluted  earnings per share for 1999 amounted
to $1.43, a 17.2% increase from the $1.22 reported for 1998.

     The increase in earnings is primarily a result of the strong  recent growth
the Company has experienced in its loan and deposit bases.  In 1999,  loans grew
by 17.0% and deposits  grew by 9.0%.  Additionally  since  January 1, 1998,  the
Company's  loans have grown by a total of 49.4% and deposits  have  increased by
32.9%. The effect of recognizing the net interest income on a full twelve months
of the 1998 loan and deposit growth,  as well as the  incremental  impact of the
1999 growth  resulted in an  increase  in net  interest  income of 11.9% in 1999
compared  to 1998.  Partially  offsetting  the  effects of the loan and  deposit
growth on net  interest  income was a decrease  in the  Company's  net  interest
margin from 5.24% in 1998 to 5.01% in 1999.

     Because the Company's asset quality  remained sound in 1999, and due to the
lower loan growth experienced in 1999 compared to 1998, the Company's  provision
for  loan  losses  of  $910,000  in 1999 was  slightly  less  than the  $990,000
provision recorded in 1998.

     The strong growth in the  Company's  loan and deposit bases has also driven
the  Company's  increase  in  noninterest  income  by  providing  access to more
customers  to whom the Company can provide fee based  services.  In 1999,  total
noninterest  income  increased  10.0% from  $4,656,000  in 1998 to $5,121,000 in
1999. "Core" noninterest  income,  which excludes gains and losses from sales of
securities,  loans, and other assets, as well as nonrecurrring items,  increased
$677,000,  or 15.4%, during 1999, from $4,405,000 in 1998 to $5,082,000 in 1999.
Noninterest income not defined as "core" amounted to $39,000 and $251,000 during
1999 and 1998, respectively, and is discussed in more detail below.

     Noninterest  expenses increased  $1,904,000,  or 12.0%, from $15,912,000 in
1998 to $17,816,000 in 1999. These higher operating expenses were experienced in
all areas of the Company's  operations and are associated with the growth in the
Company's branch network and customer base.

     The  Company's  income  taxes  increased  6.6% from  $3,059,000  in 1998 to
$3,260,000 in 1999. The Company's  effective tax rate decreased in 1999 to 33.0%
from 35.0% in 1998.  The  reduction in the  effective tax rate is largely due to
the  favorable  state tax treatment of the real estate  investment  trust (First
Troy).

Overview - 1998 Compared to 1997

     Net income for 1998  amounted  to  $5,683,000,  a 13.4%  increase  over the
$5,012,000  earned in 1997. The 1998 net income amounted to $1.25 basic earnings
<PAGE>
per share,  a 12.6%  increase  over the $1.11 basic  earnings per share in 1997.
Earnings  per share on a diluted  basis  amounted  to $1.22 in 1998  compared to
$1.08 in 1997, an increase of 13.0%.  1998 results included $227,000 (pretax) in
gains from  commercial  loan sales,  which had not been common from a historical
perspective  but were the type of gain that  could  occur  again  under  certain
circumstances (and did occur,  though to a lesser extent, in 1999). 1997 results
included $168,000  (pretax) in

                                       12
<PAGE>
nonrecurring  income  related to the receipt of an early  termination  fee for a
data processing contract.

     A primary  contributor  to the growth in  earnings  during 1998 was a 16.1%
increase in the  Company's  net interest  income.  This increase was a result of
strong  growth  in loans and  deposits.  Partially  offsetting  the  effects  on
earnings of the loan and  deposit  growth was a decrease  in the  Company's  net
interest  margin and a higher  provision  for loan  losses.  The increase in the
provision  for  loan  losses  from  $575,000  in 1997 to  $990,000  in 1998  was
primarily  attributable  to  the  significant  loan  growth  experienced  by the
Company, and not because of concerns about the Company's asset quality.

     Also  contributing  to the growth in earnings  was a 12.2%  increase in the
Company's  noninterest income,  which grew from $4,150,000 in 1997 to $4,656,000
in 1998, an increase of $506,000. Core noninterest income increased $387,000, or
9.6%,  during 1998, from  $4,018,000 in 1997 to $4,405,000 in 1998.  Noninterest
income not defined as "core"  amounted to $251,000 and $132,000  during 1998 and
1997, respectively, and is discussed in more detail below.

     Noninterest  expenses increased  $1,824,000,  or 12.9%, from $14,088,000 in
1997 to $15,912,000 in 1998. These higher operating expenses were experienced in
all areas of the Company's operations and were associated with the growth in the
Company's branch network and customer base.

Net Interest Income

     Net interest income on a  taxable-equivalent  basis amounted to $24,058,000
in 1999, $21,649,000 in 1998, and $18,808,000 in 1997.

     Table 2 analyzes net interest  income on a  taxable-equivalent  basis.  The
Company's net interest income on a  taxable-equivalent  basis increased by 11.1%
in 1999 and 15.1% in 1998. These increases in net interest income were primarily
a result of  increases in the amount of average  loans and deposits  outstanding
when  comparing  1999 to 1998 and 1998 to 1997. In 1999,  the average  amount of
loans outstanding grew by 18.7%,  while the average amount of deposits increased
by 14.3%. In 1998, the average amount of loans  outstanding  increased 32.5% and
the average amount of deposits outstanding increased 23.8%.

     The  effects  of  the   increases   in  average   loans  and   deposits  on
taxable-equivalent  net  interest  income in both  1999 and 1998 were  partially
offset by an overall  narrowing  of the  Company's  interest  rate  spread.  The
Company's  net interest  margin (net yield on average  interest-earning  assets)
decreased  23 basis  points to 5.01% in 1999  compared to 5.24% in 1998.  1998's
yield of 5.24% was 41 basis points lower than the 5.65% margin realized in 1997.
The  Company's  interest  rate  spread  (the  difference  between  the  yield on
interest-earning assets and the rate paid on interest-bearing  liabilities) also
declined with a decrease of 16 basis points in 1999 to 4.41% from 4.57% in 1998.
1998's  interest  rate spread of 4.57% was 39 basis  points lower than the 4.96%
realized in 1997.  Part of the reason for the  Company's  narrowing net interest
margin in 1999 was due to the Company's Y2K liquidity plan that was  implemented
in the fourth quarter of 1999. The Company  estimates that excluding the effects
of the excess  liquidity called for by the plan that the net interest margin for
1999 would have been 5.06% and the interest rate spread would have been 4.46%.

     Average  interest  rates  over the past two years  have been lower than the
immediately preceding year. The average prime rate in 1999 was 8.00% compared to
8.35% in 1998 and 8.44% in 1997. The lower interest rates have resulted in lower
<PAGE>
yields  earned  on  interest  earning  assets,  as well as lower  rates  paid on
interest-bearing  liabilities.  However,  over the past two years, the Company's
yields on its  interest-earning  assets have  decreased by more than the average
rates paid on interest-bearing liabilities.

     In 1999,  the average  loan yield  decreased  44 basis points from 9.27% in
1998 to 8.83% in 1999.  The 1998 yield of 9.27% was 40 basis  points  lower than
the 9.67% yield in 1997. The Company  believes that there are two likely reasons
that the  Company's  loan yield has  decreased at a greater  rate than  interest
rates in general.  First,  the Company's  loan mix has  experienced a continuing
slight  shift from loans not  secured  by real  estate to loans


                                       13
<PAGE>
secured by real estate.  As Table 10  illustrates,  loans secured by real estate
(construction  and mortgage) as a percentage of the overall loan  portfolio have
increased from 73.14% of the total  portfolio at year end 1997 to 76.55% at year
end 1998 to 78.38% at year end 1999. The Company's  loans secured by real estate
generally  carry  lower  interest  rates than loans not  secured by real  estate
because they typically are judged to have a lower risk of credit loss than loans
not secured by real estate. The disproportionate growth in loans secured by real
estate is  associated  with a  strategic  effort by the  Company  to more  fully
leverage its balance sheet and branch network.  The Company's  average loans and
deposits per branch has historically  been and continues to be low when compared
with  industry  averages.  In the last  two to  three  years,  the  Company  has
implemented  a high growth  strategy to better  leverage its branch  network and
provide higher returns on  shareholders'  equity.  This strategy has resulted in
the  Company  targeting  higher  balance  loans,  loans for  which  the  Company
generally  requires real estate as collateral.  As noted above, loans secured by
real estate  generally carry lower interest rates than loans not secured by real
estate.  While lower interest rate loans have negatively  impacted the Company's
net interest  margin  yields,  they have  incrementally  added to the  Company's
earnings.  The  second  reason  for  decreasing  loan  yields  has  been  that a
substantial amount of the Company's loan growth has occurred in markets that are
highly competitive. While the Company operates in some markets where competition
is more limited, a large percentage of the Company's loan growth in the past two
to three years has been in growing  markets in the state where the Company faces
intense competition and must price its loans accordingly.

     The  yields  the  Company  earns  on its  investment  portfolio  have  also
declined.  The yield  earned on the  Company's  taxable  investments,  the large
majority of the  Company's  portfolio,  declined  from 6.72% in 1997 to 6.37% in
1998 to 5.75% in 1999. This decrease over the past two years has been due to the
lower trend in interest  rates in the bond  market and has been  accelerated  by
issuer calls of securities that had call options.

     The average rates paid on interest-bearing  liabilities have decreased less
than the decreases in yields on  interest-earning  assets.  In 1999, the average
rate paid on interest  bearing  liabilities  was 3.89%,  or 26 basis points less
than the  4.15%  average  rate paid in 1998.  The 1998 rate was 12 basis  points
higher than the average  rate paid of 4.03% in 1997.  The primary  reasons  that
rates paid on interest  bearing  liabilities have not decreased at the same pace
as the decreases in yields on interest  earning  assets are that the Company has
more  competitively  priced its  deposits  to fund its strong  loan growth and a
higher reliance on time deposits greater than $100,000 and borrowed funds,  both
of which  generally carry higher interest rates. In 1997, the average balance of
time deposits  greater than  $100,000 and  borrowings  comprised  12.6% of total
average  interest-bearing  liabilities.  In 1998, this  percentage  increased to
15.7% and in 1999 the percentage further increased to 19.5%. The increase in the
reliance on time  deposits  greater than  $100,000  and borrowed  funds has been
necessary  because of the need to fund the strong loan growth,  the lower growth
rates of the other  liabilities that have lower interest rates, and the strategy
to leverage the Company's branches discussed above.

     Changes in total  interest  income and total  interest  expense result from
changes  in  both   volumes  and  rates  in  the  related   earning   asset  and
interest-bearing liability categories. Table 3 shows the quantitative effects on
net  interest  income of the  changes in volumes  and rates  experienced  by the
Company.  As discussed above and illustrated in Table 3, changes in volumes have
been the primary cause of changes in the amounts of interest income and interest
expense recorded by the Company.

     See additional  information regarding net interest income on page 24 in the
section entitled "Interest Rate Risk."

                                       14
<PAGE>
Provision for Loan Losses

     The provision for loan losses charged to operations is an amount sufficient
to bring the  allowance  for loan  losses  to an  estimated  balance  considered
adequate  to absorb  probable  losses  inherent in the  portfolio.  Management's
determination  of the adequacy of the allowance is based on an evaluation of the
portfolio,  current  economic  conditions,  historical  loan loss experience and
other risk factors.

     The Company made provisions for loan losses of $910,000 in 1999 compared to
$990,000 in 1998 and $575,000 in 1997.  The changes in the  provisions  for loan
losses over the past three years have been  primarily  due to  variances  in new
loan volumes experienced, and not due to changes in the Company's asset quality.
Net loan growth in 1999 amounted to $60.8  million  compared to $77.8 million in
1998. As discussed in the section entitled  "Nonperforming  Assets" below, asset
quality ratios for 1999 were very  consistent with those for 1998. The Company's
$77.8 million in net loan growth in 1998 was  substantially  more than the $57.5
million  originated  in 1997 and resulted in the increase in the  provision  for
loan losses despite the improved asset quality ratios in 1998 compared to 1997.

     See  the  section  entitled  "Allowance  for  Loan  Losses  and  Loan  Loss
Experience"  below for a more  detailed  discussion  of the  allowance  for loan
losses.  The allowance is monitored and analyzed  regularly in conjunction  with
the Bank's  loan  analysis  and grading  program,  and  adjustments  are made to
maintain an adequate allowance for loan losses.

Noninterest Income

     Noninterest  income recorded by the Company amounted to $5,121,000 in 1999,
$4,656,000 in 1998, and $4,150,000 in 1997.

     The 10.0% increase in 1999  noninterest  income compared to 1998 was driven
by a  $677,000,  or 15.4%,  increase  in the amount of core  noninterest  income
earned by the Company.  Core noninterest income, which excludes gains and losses
from sales of  securities,  loans,  and other assets,  as well as  nonrecurrring
items,  increased  from  $4,405,000  in 1998 to  $5,082,000  in 1999.  The 12.2%
increase in total  noninterest  income from 1997 to 1998 was also driven largely
by an increase in core noninterest  income.  Core  noninterest  income increased
$387,000,  or 9.6% in 1998 compared to 1997.  Noninterest  income not defined as
"core" amounted to a net of $39,000 in 1999,  $251,000 during 1998, and $132,000
in 1997.

     See  Table 4 and  the  following  discussion  for an  understanding  of the
components of noninterest income.

     Service  charges on deposit  accounts  increased  $240,000  or 9.2% in 1999
after increasing $182,000, or 7.5%, in 1998. The 1999 increase was due primarily
to a higher service fee schedule that was  implemented in March 1999, as well as
an  increase in deposit  accounts.  The 1998  increase  was due to the growth in
deposits.  However,  excluding the effects of the higher fee  schedule,  service
charges on deposit accounts have not increased at the same rate as deposits over
the last two years.  The Company  believes that this is primarily due to the mix
of the Company's  deposit  growth.  The growth in  transaction  accounts,  which
includes demand,  savings,  and money market deposits and generates the majority
of these fees, has not been as great as the growth in time deposits,  which have
fewer related fees. Additionally, the dollar increases that have occurred in the
outstanding balance of transaction  accounts have been more heavily concentrated
in a fewer number of accounts  with large  balances as a result of the Company's
growth strategy discussed above.
<PAGE>
     Other service  charges,  commissions,  and fees  increased by $283,000,  or
27.5% in 1999, after increasing by $259,000,  or 33.7% in 1998. This category of
noninterest  income  includes  items such as safety  deposit box rentals,  check
cashing fees, credit card and merchant income, and ATM surcharges. This category
of income grew primarily because of increases in these  transaction-related  fee
services as a result of overall growth in the Company's customer base. Increases
in fees earned from surcharges  levied on non-customer ATM  transactions,  which
began in March 1998,  also enhanced the growth in this  category of income.  ATM
surcharge  revenue


                                       15
<PAGE>
amounted to $176,000 in 1999 and $142,000 in 1998,  and is helping to defray the
significant capital investment and maintenance expense incurred on ATM machines.

     Fees that the Company earns from presold  mortgage loans grew by $85,000 in
1999,  or 15.8% after  increasing by $253,000,  or 89.1% during 1998.  The lower
interest rate environment  experienced  over the past two years,  which has been
conducive  to  mortgage  loan  refinancings,  was  largely  responsible  for the
increase in these fees. Due to the rising interest rate  environment  toward the
end of 1999,  the amount of these  fees  decreased  substantially  in the fourth
quarter of 1999 and lower  levels of these fees will  likely  continue  into the
year 2000.

     Commissions  from  insurance  sales  increased  by  $24,000  in 1999  after
decreasing  by  $38,000  in  1998.  The  1999  increase  was  due  to a  $24,000
"experience bonus" paid to the Company from the company that provides the credit
life insurance that the Company earns commissions from selling. This payment was
due to favorable loss experience on credit  insurance  policies that the Company
sold.  The amount of this  payment is computed  annually and is dependent on the
amount of losses that result from  policies  that the Company sells and thus may
be more or less than the 1999  amount  in  future  years.  The  Company  did not
receive an experience bonus in 1998 or 1997. The $35,000 decrease in commissions
from  insurance  sales in 1997  was a  result  of  lower  commission  fee  rates
negotiated  with  brokers,  as  well as a  higher  percentage  of the  Company's
customers  utilizing  their  home  equity  lines of credit to  finance  consumer
purchases versus obtaining  consumer  installment  loans,  where the Company has
typically sold more insurance policies.

         Data processing  fees amounted to $50,000 in 1999,  $5,000 in 1998, and
$274,000  in 1997.  As noted  earlier,  Montgomery  Data makes its  excess  data
processing  capabilities  available to area  financial  institutions  for a fee.
Montgomery  Data had one  nonaffiliated  customer for the first eleven months of
1997,  at which time the customer  terminated  its contract as a result of being
acquired by another institution.  This customer was responsible for the $274,000
in data  processing  fees  earned  in  1997.  Montgomery  Data  did not have any
nonaffiliated customers from December 1997 to December 1998. In December 1998, a
contract was signed to provide data  processing for a nearby de novo bank.  This
customer was charged $5,000 in December 1998 and $40,000 for the year of 1999 in
data  processing  services.  In March 1999,  Montgomery  Data was  contracted to
perform limited item processing services for another de novo bank in the area at
an annual rate that is currently  approximately $12,000.  Montgomery Data earned
$10,000 from this customer in 1999.

     Noninterest  income not  defined as "core"  amounted to a net of $39,000 in
1999,  $251,000  during 1998,  and $132,000 in 1997.  The primary reason for the
variance  between  1999 and 1998 was fewer  gains from  commercial  loan  sales.
During 1998,  the Company sold  approximately  $6.4 million in newly  originated
commercial  loans that resulted in gains of $227,000.  These sales were executed
primarily to manage the significant loan growth  experienced in 1998, as well as
to maintain a proper  balance  between the amount of loans and deposits that the
Company  maintains.  In 1999, loan growth slowed and the Company did not believe
it was  necessary to sell as many  commercial  loans as in 1998.  In 1999,  $3.7
million in commercial loan sales were made at a total gain of $34,000.  In 1997,
noninterest income not classified as "core" was primarily  comprised of an early
termination fee in the amount of $168,000 that Montgomery Data received from the
bank  discussed  above  that  terminated  its  data  processing   contract  with
Montgomery Data prematurely.
<PAGE>
Noninterest Expenses

     Noninterest  expenses for 1999 were $17,816,000,  a 12.0% increase over the
1998  amount  of  $15,912,000.  The  1998  amount  was  12.9%  higher  than  the
$14,088,000  incurred in 1997.  Table 5 presents the components of the Company's
noninterest expense during the past three years.

     The  increases in  noninterest  expenses in the past two years  occurred in
almost all  categories  and were due  primarily  to the  Company's  growth.  The
Company  incurred  higher  expenses in order to properly  process,  manage,  and
service  the 49%  increase  in loans  and 33%  increase  in  deposits  that have
occurred  over  the  past two  years.

                                       16
<PAGE>
Personnel  expense,   the  single  largest  component  of  noninterest  expense,
increased  12.2% in 1999 and 15.3% during 1998.  These  increases were primarily
due to additional  employees  associated with the Company's  growth,  as well as
normal  annual wage  increases.  The total  number of  employees  of the Company
increased 6% in 1999 and 8% in 1998.  Also included in  noninterest  expenses in
1999 are professional  fees and other expenses totaling  approximately  $268,000
incurred in  connection  with the  Company's  1999  formation  of First Troy,  a
subsidiary  formed as a real estate  investment trust that allows the Company to
centrally  manage a portion of its  residential,  mortgage,  and commercial real
estate loan portfolio.

Income Taxes

     The provision for income taxes was $3,260,000 in 1999,  $3,059,000 in 1998,
and  $2,549,000  in 1997.  The 6.6%  increase in tax expense in 1999 compared to
1998 is a result of a 13.0% increase in pretax income,  which was largely offset
by a decrease in the Company's effective tax rate from 35.0% in 1998 to 33.0% in
1999.  The  reduction in the  effective  tax rate for 1999 is largely due to the
favorable state tax treatment of the real estate investment trust (First Troy).

     The 20%  increase in tax expense in 1998  compared to 1997 is a result of a
16% increase in pretax income, as well as an increase in the Company's effective
tax rate from  33.7% in 1997 to 35.0% in 1998.  The  increase  in the  Company's
effective  tax rate  occurred  as a result  of the  Company  deriving  a smaller
percentage of its earnings from tax-exempt securities.

     Table 6 presents the  components  of tax expense and the related  effective
tax rates.


ANALYSIS OF FINANCIAL CONDITION AND CHANGES IN FINANCIAL CONDITION

     The following discussion focuses on the factors considered by management to
be important in assessing  the  Company's  financial  condition.  The  Company's
assets and deposits continued strong growth rates that began in 1997, reflecting
growth  in  existing  markets  and  expansion  into  new  geographic  areas.  As
previously  noted,  over the past two years,  the Company's  loans have grown by
49.4% and deposits  have grown by 32.9%.  Growth rates over the past three years
have been 87.9% for loans and 61.2% for deposits.

     Total assets were $559.4 million at December 31, 1999, an increase of 13.7%
over December 31, 1998. Assets during 1998 grew to $491.8 million at year end, a
22.1%  increase over the $402.7  million at December 31, 1997.  Interest-earning
assets  amounted to $519.6  million at December 31, 1999, a 14.2%  increase over
the amount at December  31, 1998.  Interest-earning  assets at December 31, 1998
were  $454.9  million,  an  increase  of 23.3% over the $369.0  million  held at
December 31, 1997. Loans, the primary interest-earning asset, grew 17.0% in 1999
and 27.7% in 1998, with a total of $419.2 million at December 31, 1999.

     Deposits were the primary funding source in 1999 and 1998 for the growth in
loans.  Deposits  increased  9.0%, or $39.8 million,  during 1999,  amounting to
$480.0 million at year end. In 1998,  deposits grew 21.9%, or $79.0 million,  to
$440.3 million at year end.

     The Company's  assets,  loans,  and deposits  experienced  compound  annual
growth rates of approximately  14.1%, 17.7%, and 13.2%,  respectively,  over the
last five years ended December 31, 1999.
<PAGE>
Distribution of Assets and Liabilities

     Table 7 sets forth the percentage  relationships of significant  components
of the Company's  balance sheets at December 31, 1999,  1998, and 1997. The most
significant  variance  in this table is the shift in asset mix over the past two
years from  securities to loans that is primarily due to strong loan growth that
was partially funded with proceeds from securities maturities and sales.


                                       17
<PAGE>
Securities

     Information regarding the Company's securities portfolio as of December 31,
1999, 1998, and 1997 is presented in Tables 8 and 9. Total securities  available
for sale and held to maturity  amounted to $71.8  million,  $77.3  million,  and
$71.1 million at December 31, 1999, 1998, and 1997,  respectively.  The decrease
in  securities  in 1999 was  primarily  due to two  reasons  - 1) the  Company's
decision not to reinvest  security  paydowns and maturities during the last four
months  of 1999 as part of the  Company's  Y2K  liquidity  plan and 2)  security
proceeds were used to help fund loan growth,  which  exceeded  deposit growth in
1999.   Because  of  the  uncertainty   regarding  possible  increased  customer
withdrawals  of deposits due to Y2K fears,  the  Company's  Y2K  liquidity  plan
called for,  among other  things,  the  Company  not to reinvest  proceeds  from
security  paydowns and  maturities  into  additional  securities,  but rather to
invest the proceeds in highly liquid overnight  interest-bearing  accounts.  The
second  reason for the decrease in  securities  at year end was loan growth that
exceeded  deposit growth,  which required using securities to partially fund the
loan growth.  As  previously  noted,  loan growth  during 1999 was $60.8 million
compared to deposit growth of $39.8 million.

     The increase in  securities  at December 31, 1998  compared to December 31,
1997 was  largely  due to the Company  purchasing  approximately  $19 million in
securities  during the fourth quarter of 1998. Until the fourth quarter of 1998,
because of the relatively  flat yield curve,  the Company  maintained its excess
cash in  overnight  investments.  With the  steepening  of the yield  curve that
occurred  with the three  successive  25 basis  point  rate cuts by the  Federal
Reserve  beginning in early  October 1998,  management of the Company  purchased
securities  to realize the higher yield that could be obtained  from  securities
versus overnight investments.

     Average total  securities  were  approximately  $74.8  million  during 1999
compared  to $65.0  million  during 1998 and $75.7  million in 1997.  The higher
average  balance in  securities  during  1999 was due to the  effects of the $19
million in securities that the Company  purchased in the fourth quarter of 1998.
The lower average balance in securities  during 1998 compared to 1997 was due to
the Company  holding  more cash in  overnight  investments  versus  investing in
securities for most of the year for the reasons discussed above.

     The composition of the securities  portfolios at December 31, 1999 compared
to 1998 reflects the Company's  decision not to reinvest  proceeds received from
paydowns,  calls,  and  maturities  of the  Company's  mortgage-backed  security
portfolio  during the last four months of the year as part of the  Company's Y2K
liquidity plan, as discussed above. Comparing 1998 to 1997 reflects a shift from
U.S.  Treasuries  and  Government  Agencies to higher  yielding  mortgage-backed
securities,   including   collateralized   mortgage  obligations.   Included  in
mortgage-backed  securities  at December 31, 1999 were  collateralized  mortgage
obligations  with  an  amortized  cost  of  $10,955,000  and  a  fair  value  of
$10,824,000.  Included in  mortgage-backed  securities at December 31, 1998 were
collateralized  mortgage obligations with an amortized cost of $16,656,000 and a
fair value of $16,620,000.

     At December 31, 1999, net unrealized  losses of $1,941,000 were included in
the carrying  value of  securities  classified as available for sale compared to
net  unrealized  gains of $60,000 and  $282,000  at December  31, 1998 and 1997,
respectively.  The generally  higher bond interest rate environment in effect at
each of the past two year ends has been the primary factor in the decline in the
fair value of the  Company's  available  for sale  securities  compared to their
<PAGE>
cost.  Management  evaluated any unrealized  losses on individual  securities at
each year end and  determined  them to be of a  temporary  nature  and caused by
fluctuations in market interest rates,  not by concerns about the ability of the
issuers  to meet  their  obligations.  Net  unrealized  gains  (losses),  net of
applicable deferred income taxes, of ($1,184,000),  $37,000, and $186,000,  have
been reported as a separate component of shareholders' equity as of December 31,
1999, 1998, and 1997, respectively.

     The fair value of securities held to maturity, which the Company carries at
amortized  cost,  was less  than the  carrying  value at  December  31,  1999 by
$152,000,  while their fair value  exceeded  their carrying value by $743,000 at
December 31, 1998, and $656,000 at December 31, 1997.  Management  evaluated any
unrealized losses on individual  securities at each year end and determined them
to be of a temporary nature and caused by fluctuations in market interest rates,
not by concerns about the ability of the issuers to meet their obligations.

     Table 9 provides  detail as to scheduled  contractual  maturities  and book
yields on  securities  available  for sale


                                       18
<PAGE>
and securities held to maturity at December 31, 1999. Mortgage-backed securities
are shown in the time  periods  consistent  with their  estimated  life based on
expected  prepayment  speeds.  Approximately  77%  of  the  available  for  sale
portfolio has a maturity date within 5 years.  The weighted  average life of the
available for sale  portfolio  using the maturity  date for  non-mortgage-backed
securities, and the expected life for mortgage-backed securities, was 4.1 years.
In the rate  environment  in effect at December 31, 1999,  none of the Company's
callable  bonds in the available  for sale  portfolio are expected to be called,
and thus the  expected  life of the  portfolio  is also 4.1 years.  The weighted
average taxable-equivalent yield for the securities available for sale portfolio
was 6.06% at December 31, 1999.

     The weighted  average  life of the  securities  held to maturity  portfolio
based on  maturity  dates was 5.9 years at  December  31,  1999 with a  weighted
average  taxable-equivalent  yield of 7.53%. If above-market  callable bonds are
assumed to be called on their call date,  the weighted  average  maturity of the
held to maturity portfolio drops slightly to 5.7 years.

     As of December 31, 1999 and 1998, the Company held no investment securities
of any one issuer,  other than U.S.  Treasury  and U.S.  Government  agencies or
corporations,  in which  aggregate book values and market values exceeded 10% of
shareholders'  equity.  Other  than  the  collateralized   mortgage  obligations
previously  discussed,  the Company owned no securities considered by regulatory
authorities to be derivative instruments.

Loans

     Table 10 provides a summary of the loan  portfolio  composition  at each of
the past five year ends.

     Loans increased by $60.8 million,  or 17.0%, in 1999 to $419.2 million from
the $358.3 million held at December 31, 1998. The 1998 year end amount was $77.8
million, or 27.7%, higher than the $280.5 million balance at December 31, 1997.

     The majority of the 1999 and 1998 loan growth  occurred in loans secured by
real  estate,  with  approximately  $54.3  million,  or 89.2% in 1999 and  $69.1
million,  or 88.9%,  in 1998 of the net loan  growth  occurring  in real  estate
mortgage or real estate  construction loans. In 1999, real estate mortgage loans
grew  24.3%,  real  estate   construction  loans  decreased  9.8%,   commercial,
financial,  and agricultural  (CF&A) loans grew 11.7%, and installment  loans to
individuals  grew 1.5%. In 1998,  real estate  mortgage  loans grew 27.9%,  real
estate  construction  loans grew 89.2%,  CF&A loans grew 15.4%,  and installment
loans to individuals grew 5.6%. For four out of the past five years,  CF&A loans
have comprised a lower  percentage of the loan portfolio,  and for five straight
years,  installment  loans to  individuals  have  decreased  in  relation to the
overall  portfolio.  As discussed  above in the section  entitled  "Net Interest
Income", this shift from non-real estate to real estate loans has been partially
due to a strategic  shift towards higher dollar loans,  which tend to be secured
by real  estate in most  cases,  in order to more  quickly  leverage  the Bank's
balance  sheet  and  branch  network.  As noted  earlier,  the shift to a higher
percentage  of real estate loans has  contributed  to the decrease in the Bank's
loan yields and net interest margin,  as real estate loans generally carry lower
interest rates than non-real estate loans.
<PAGE>
     A large  portion of the Company's  loan  portfolio  has  historically  been
comprised  of loans  secured by various  types of real  estate.  At December 31,
1999,  $328.7  million or 78.38% of the Company's  loan portfolio was secured by
liens on real property.  Included in this total are $157.6 million,  or 37.6% of
total loans, in credit secured by liens on 1-4 family residential properties and
$171.1  million,  or 40.8% of total loans,  in credit  secured by liens on other
types of real estate.

     Table 11 provides a summary of scheduled loan  maturities over certain time
periods,  with fixed  rate loans and  adjustable  rate loans  shown  separately.
Approximately 30% of the Company's loans outstanding at December 31, 1999 mature
within  one  year  and 82% of  total  loans  mature  within  five  years.  These
percentages  are  approximately  the same as they were at December 31, 1998. The
percentages  of  variable  rate loans and fixed rate loans as  compared to total
performing  loans were 41.4% and 58.6%,  respectively,  as of December  31, 1999
compared to 46.5% and 53.5%, respectively,  as of December 31, 1998. The Company
intentionally  makes a blend of fixed and


                                       19
<PAGE>
variable rate loans so as to reduce  interest rate risk. The yield on performing
loans as of December  31, 1999 was 8.79%  compared to 8.63% at December 31, 1998
and 9.23% at December 31,  1997.  The increase in the yield at December 31, 1999
compared  to a year  earlier is due to an increase in the prime rate of interest
of 75 basis points during 1999. The lower yield at December 31, 1998 compared to
December  31, 1997 is  primarily  due to a 75 basis point  lowering of the prime
rate during  1998.  Both years were  affected by the  Company's  general  trend,
beginning in the second half of 1997, of originating  larger balance real estate
loans with slightly lower yields as discussed previously.

     See additional  information  regarding interest rate risk on page 24 in the
section entitled "Interest Rate Risk."

Nonperforming Assets

         Nonperforming  assets include  nonaccrual  loans,  loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
As a matter of policy the Company  places all loans that are past due 90 or more
days on nonaccrual  basis,  and thus there were no such loans at any of the past
five year ends that were 90 days past due and still accruing interest.  Table 12
summarizes the Company's nonperforming assets at the dates indicated.

     Nonaccrual  loans are  loans on which  interest  income is no longer  being
recognized or accrued  because  management has determined that the collection of
interest is  doubtful.  The  placing of loans on  nonaccrual  status  negatively
impacts  earnings  because (i) interest accrued but unpaid as of the date a loan
is placed on nonaccrual  status is either  deducted  from interest  income or is
charged-off, (ii) future accruals of interest income are not recognized until it
becomes highly  probable that both principal and interest will be paid and (iii)
principal charged-off, if appropriate, may necessitate additional provisions for
loan losses that are charged against  earnings.  In some cases,  where borrowers
are experiencing  financial  difficulties,  loans may be restructured to provide
terms significantly different from the originally contracted terms.

     Nonperforming  loans  (which  includes  nonaccrual  loans and  restructured
loans) as of December 31, 1999, 1998 and 1997 totaled  $852,000,  $849,000,  and
$1,283,000,  respectively.  Nonperforming  loans as a percentage  of total loans
amounted to 0.20%,  0.24%,  and 0.46%,  at December  31, 1999,  1998,  and 1997,
respectively. Although the amount of nonperforming loans at December 31, 1999 of
$852,000 is almost the same as the $849,000 from a year  earlier,  as it relates
to  the  nonaccrual  loans,  virtually  all  of  the  borrowers  comprising  the
nonaccrual  balance  are  different  between the two year ends,  reflecting  the
resolution  of 1998's  nonaccrual  loans via  payoff,  charge-off,  or return to
accrual  status.  The  decrease  in  nonperforming  loans  from 1997 to 1998 was
primarily  due to improved  overall  loan  quality,  as well as the pay-out of a
$230,000  loan in the first  quarter  of 1998 that was on  nonaccrual  status at
December 31, 1997. The decrease in  nonperforming  loans at December 31, 1997 as
compared to December 31, 1996 is primarily  attributable  to the  resolution  of
several  relationships that resulted in partial  charge-offs during the year, as
well as generally improved loan quality.  The increase in nonperforming loans at
December 31, 1996  compared to December  31, 1995 was largely due to  $1,300,000
more in loans on nonaccrual  status that were assumed in corporate  acquisitions
occurring in 1994 and 1995. These nonaccrual loans that were originated by other
institutions amounted to $1,461,000 at December 31, 1996 compared to $161,000 at
December 31, 1995. As of December 31, 1999,  the largest  nonaccrual  balance to
any one borrower was  $124,000,  with the average  balance for the 23 nonaccrual
loans being approximately $26,000.
<PAGE>
     If the  nonaccrual  loans and  restructured  loans as of December 31, 1999,
1998 and 1997 had been current in accordance  with their  original terms and had
been outstanding throughout the period (or since origination if held for part of
the period),  gross  interest  income in the amounts of  approximately  $58,000,
$60,000 and $91,000 for  nonaccrual  loans and $27,000,  $25,000 and $34,000 for
restructured   loans  would  have  been  recorded  for  1999,   1998  and  1997,
respectively.  Interest  income on such loans that was  actually  collected  and
included in net income in 1999, 1998 and 1997 amounted to approximately $22,000,
$22,000  and  $32,000  for  nonaccrual  loans  (prior to their  being  placed on
nonaccrual  status) and  $24,000,  $24,000 and $25,000 for  restructured  loans,
respectively.

     In addition to the  nonperforming  loan amounts included above,  management
believes  that an estimated

                                       20
<PAGE>
$1,000,000-$1,500,000  of loans that are currently performing in accordance with
their  contractual  terms may potentially  develop  problems  depending upon the
particular  financial  situations of the  borrowers  and economic  conditions in
general.  Management has taken these potential problem loans into  consideration
when  evaluating  the adequacy of the  allowance for loan losses at December 31,
1999 (see discussion below).

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

     Other real estate includes foreclosed,  repossessed,  and idled properties.
Other real estate totaled  $906,000 at December 31, 1999 compared to $505,000 at
December  31,  1998,  and  $560,000  at  December  31,  1997.  Other real estate
represented  0.16%,  0.10%,  and 0.14% of total assets at the end of 1999, 1998,
and  1997,  respectively.  The  increase  in the level of other  real  estate at
December 31, 1999 when compared to the prior two year ends primarily  relates to
the  reclassification  of two bank  branches  that were closed  during 1999 from
premises and  equipment  to other real  estate.  The  Company's  management  has
reviewed recent appraisals of its other real estate and believes that their fair
values, less estimated costs to sell, exceed their respective carrying values at
the dates presented.

Allowance for Loan Losses and Loan Loss Experience

     The allowance for loan losses is created by direct  charges to  operations.
Losses on loans are charged  against the  allowance  in the period in which such
loans, in management's opinion,  become  uncollectible.  The recoveries realized
during the period are credited to this allowance.

     The factors that influence  management's judgment in determining the amount
charged to operating  expense include past loan loss experience,  composition of
the loan portfolio,  evaluation of probable inherent losses and current economic
conditions.

     The Company uses a loan  analysis  and grading  program to  facilitate  its
evaluation  of probable  inherent  loan losses and the adequacy of its allowance
for loan losses.  In this program,  risk grades are assigned by  management  and
tested by the Company's Internal Audit Department and an independent third party
consulting  firm. The testing program  includes an evaluation of a sample of new
loans,  loans that management  identifies as having potential credit weaknesses,
loans past due 90 days or more,  nonaccrual loans and any other loans identified
during previous regulatory and other examinations.
 .

     The Company  strives to maintain its loan portfolio in accordance with what
management  believes are conservative loan underwriting  policies that result in
loans  specifically  tailored to the needs of the Company's market areas.  Every
effort is made to identify and minimize  the credit risks  associated  with such
lending strategies. The Company has no foreign loans, few agricultural loans and
does not engage in significant lease financing or highly leveraged transactions.
<PAGE>
Commercial loans are diversified among a variety of industries.  The majority of
loans  captioned  in the  tables  discussed  below as "real  estate"  loans  are
primarily  various  personal  and  commercial  loans where real estate  provides
additional security for the loan. Collateral for virtually all of these loans is
located within the Company's principal market area.

     The allowance  for loan losses  amounted to $6,078,000 at December 31, 1999
compared to  $5,504,000  as of December 31, 1998 and  $4,779,000 at December 31,
1997. This  represented  1.45%,  1.54%,  and 1.70%,  of loans  outstanding as of
December 31, 1999, 1998, and 1997,  respectively.  The allowance for loan losses
as a percentage of total loans has been gradually  decreasing  since its high of
2.81% at  September  30,  1994.  The  September  30,  1994  high of 2.81% was an
increase  from the 1.79% ratio at June 30, 1994 due  primarily to an addition to
the  allowance of $2.5 million that was recorded in the third quarter of 1994 in
connection  with a corporate  acquisition  in which a higher risk loan portfolio
was acquired.  The general decrease in the ratio of allowance for loan losses to

                                       21
<PAGE>
total loans since then has been largely due to charge-offs  associated with that
portfolio, strong recent loan growth, as well as generally improved overall loan
quality.  As noted in Table 12, the  Company's  allowance  for loan  losses as a
percentage  of  nonperforming  loans  amounted to 713.38% at December  31, 1999,
compared to 648.29% at December 31, 1998 and 372.49% at December 31, 1997.

     Table 13 sets forth the  allocation of the allowance for loan losses at the
dates  indicated.  The portion of these  reserves that was allocated to specific
loan types in the loan portfolio  increased from $4,220,000 at December 31, 1998
to $4,647,000 at December 31, 1999.  The December 31, 1998  allocated  amount of
$4,220,000 was an increase from the December 31, 1997 amount of $3,789,000.  The
increase in the allocated  amounts for both years was primarily due to growth in
the  Company's  loan  portfolio.  In  addition to the  allocated  portion of the
allowance for loan losses, the Company maintains an unallocated  portion that is
not  assigned  to any  specific  category  of loans,  but rather is  intended to
reserve  for  the  inherent  risk in the  overall  portfolio  and the  intrinsic
inaccuracies associated with the estimation of the allowance for loan losses and
its  allocation  to  specific  loan  categories.  The  general  increase  in the
unallocated  portion of the allowance for loan losses has been  consistent  with
overall loan growth.

     Management  considers  the  allowance  for loan  losses  adequate  to cover
probable loan losses on the loans outstanding as of each reporting date. It must
by  emphasized,  however,  that the  determination  of the  allowance  using the
Company's  procedures and methods rests upon various  judgments and  assumptions
about economic conditions and other factors affecting loans. No assurance can be
given that the Company  will not in any  particular  period  sustain loan losses
that  are  sizable  in  relation  to the  amount  reserved  or  that  subsequent
evaluations  of the loan  portfolio,  in light of  conditions  and factors  then
prevailing,  will not  require  significant  changes in the  allowance  for loan
losses or future charges to earnings.

     In addition,  various  regulatory  agencies,  as an integral  part of their
examination  process,  periodically  review the  allowances  for loan losses and
losses on  foreclosed  real  estate.  Such  agencies  may require the Company to
recognize  additions to the allowances  based on the examiners'  judgments about
information available to them at the time of their examinations.

     For the years  indicated,  Table 14 summarizes  the  Company's  balances of
loans outstanding,  average loans outstanding,  changes in the allowance arising
from charge-offs and recoveries by category, and additions to the allowance that
have  been  charged  to  expense.  The  Company's  net  loan  charge  offs  were
approximately  $336,000 in 1999,  $265,000 in 1998,  and $522,000 in 1997.  This
represents 0.09%, 0.08%, and 0.21% of average loans during 1999, 1998, and 1997,
respectively.

Deposits

     The average amounts of deposits of the Company for the years ended December
31, 1999,  1998 and 1997 are presented in Table 15. Average  deposits grew $56.7
million or 14.3% in 1999 to $453.6  million.  Average  deposits for 1998 grew by
23.8% over the 1997 average to $397.0 million.

     Average time deposits  greater than $100,000 have  experienced  the highest
percentage  growth  of any of the  deposit  categories  in each of the  past two
years.  In 1999,  average time deposits  greater than $100,000  increased  $16.3
million or 31.4%,  while in 1998 these  deposits  increased  $17.0  million,  or
48.6%.  The primary reason  for the high growth within this category of deposits
<PAGE>
is that the Company began more  competitively  pricing this category of deposits
in order to help fund the  strong  loan  growth  experienced  both  years and to
leverage the branch network, as has been discussed previously.  The Company also
priced time deposits greater than $100,000 especially  competitively  toward the
end of 1999 in order to provide  funding for potential Y2K related  withdrawals.
While not as high as the growth rates of time  deposits  greater than  $100,000,
the growth in the other categories of deposits has been strong over the past two
years.  Average  interest-bearing  demand  deposits  increased 12.4% in 1999 and
17.4% in 1998.  Average  savings  deposits  increased 15.3% in 1999 and 19.9% in
1998. Average  interest-bearing  time deposits increased 11.4% in 1999 and 23.4%
in 1998. Average  noninterest-bearing demand deposits increased 8.5% in 1999 and
21.1% in 1998.

                                       22
<PAGE>
     The Company's growth in deposits did not keep pace with its growth in loans
during 1999.  Comparing year ends,  total loan growth in 1999 was $60.8 million,
while  deposit  growth was $39.8  million.  The  Company  attributes  this trend
partially to Y2K deposit withdrawals or non-deposits.  However, the Company also
believes  that due to  increased  competition  from sources that can more easily
take  deposits  than can  originate  loans (such as brokerage  houses,  internet
banks,  and the stock  market in  general),  this  trend is likely to  continue.
Accordingly,  the  Company  anticipates  that in order to  continue  to  provide
funding  for loan  growth,  rates  paid on  deposits  will  continue  to rise in
comparison  to the general  market,  and  alternative  funding  sources  such as
long-term borrowings may be necessary.

     As noted in the net interest income section above, the average yield on the
Company's  interest-bearing  deposits  did not  decrease  in 1999 as much as the
average  interest  rate  environment  in general.  This is primarily  due to the
Company  having a higher mix of time  deposits  greater  than  $100,000  for the
reasons noted above.  The average rates paid in the various  individual  deposit
categories in 1999 generally  tracked the lower market  interest rates in effect
during  most of 1999  compared  to  1998.  The  average  interest  rate  paid on
interest-bearing  demand  deposits  decreased 41 basis  points  during 1999 from
2.23% to 1.82%.  The average  interest rate paid on savings  accounts  decreased
only 13 basis points during 1999 to 2.34% from 2.47% in 1998. This lower rate of
decrease in the average rate paid is associated  with this category  achieving a
majority  of its growth in the highest  rate  savings  account  that the Company
offers - the preferred  savings account.  The average rate paid on time deposits
decreased  32 basis  points in 1999 from 5.34% to 5.02%,  while the average rate
paid on time deposits  greater than $100,000  decreased 40 basis points in 1999,
from 5.91% to 5.51%.

     In 1998,  despite a slightly  lower interest rate  environment  compared to
1997,  three of the four  categories of  interest-bearing  deposits  experienced
increases  in the  average  rates paid and the fourth,  interest-bearing  demand
deposits, only experienced a 4 basis point decrease. This was largely due to two
reasons - 1) the Company  priced all of its deposits  more  competitively  in an
attempt to fund the  significant  loan growth  experienced in 1998, and 2) as it
relates  to the  interest-bearing  demand  deposits  and  the  savings  deposits
categories,  the majority of the growth within these two  categories  was within
the highest yielding account types within these categories.

     The  Company  has a  large,  stable  base  of  time  deposits  with  little
dependence on volatile  public  deposits of $100,000 or more.  The time deposits
are  principally  certificates  of deposit and  individual  retirement  accounts
obtained from individual customers.  Deposits of local governments and municipal
entities  represented 3.9% of the Company's total deposits at December 31, 1999.
All such public funds are collateralized by investment  securities.  The Company
does not purchase brokered deposits.

     As of December 31, 1999, the Company held approximately $81,831,000 in time
deposits of $100,000 or more and other time deposits of  $173,319,000.  Table 16
is a maturity  schedule of time  deposits of $100,000 or more as of December 31,
1999.  This table shows that 85.4% of the Company's  time deposits  greater than
$100,000 mature within one year.

                                       23
<PAGE>
Borrowings

     The Company has three sources of borrowing  capacity - 1) an  approximately
$62,000,000  line of  credit  with the  Federal  Home  Loan  Bank  (FHLB),  2) a
$15,000,000  overnight  federal funds line of credit with a correspondent  bank,
and 3) an  approximately  $27,000,000 line of credit through the Federal Reserve
Bank of  Richmond's  (FRB)  discount  window.  The  Company  did not  obtain any
long-term  borrowings under these any of these credit lines during 1999, 1998 or
1997.

     The  Company's  line  of  credit  with  the  FHLB  totaling   approximately
$62,000,000  can be  structured as either  short-term  or long-term  borrowings,
depending on the  particular  funding or liquidity  need,  and is secured by the
Company's FHLB stock and a blanket lien on its  one-to-four  family  residential
loan portfolio. During 1999 and 1998, the Company periodically used this line of
credit  as  a  short-term,  overnight  borrowing  to  meet  internally  targeted
liquidity  levels that carried an interest rate that was  approximately 25 basis
points higher than the national discount rate. In addition, on October 29, 1999,
the Company  obtained a three  month  $15,000,000  borrowing  from the FHLB at a
fixed  interest  rate of 5.98% in  connection  with the  Company's Y2K liquidity
plan. At December 31, 1999, a total of  $30,000,000  was  outstanding  under the
FHLB line of credit, $15,000,000 of which was the three month borrowing at 5.98%
and  $15,000,000  which was an overnight,  adjustable rate borrowing that had an
interest  rate of 4.55% on December  31, 1999.  There was no amount  outstanding
under this line of credit at December 31, 1998 or 1997.

     The Company also has a correspondent  bank  relationship  established  that
allows  the  Company  to  purchase  up to  $15,000,000  in  federal  funds on an
overnight,  unsecured  basis.  The Company had no borrowings  under this line at
December 31, 1999. At December 31, 1998, the Company had $6,000,000  outstanding
under this arrangement at an interest rate of approximately 5.25%.

     During  1999,   the  Company   established   a  line  of  credit   totaling
approximately  $27,000,000 with the FRB discount window. This line is secured by
a blanket  lien on a portion  of the  Company's  commercial,  consumer  and real
estate portfolio (not including 1-4 family). This line of credit was established
primarily in connection with the Company's Y2K liquidity  contingency plan. This
line of credit was not drawn on during  1999,  and  subsequent  to December  31,
1999,  the FRB has stated that it does not expect lines of credit that have been
granted to financial  institutions to be a primary borrowing source. The Company
plans to maintain this line of credit,  although it is not expected that it will
be drawn upon except in unusual circumstances.

     The total amount of average  borrowings was $11,211,000 in 1999 compared to
$2,523,000  in 1998 and $55,000 in 1997.  The general  increase in the amount of
borrowings  that the Company has had outstanding has been associated with strong
loan growth that the Company has experienced, which has outpaced deposit growth.
As  noted  in  "Deposits"  above,  the  Company  expects  it to be  increasingly
difficult  to fund all loan  growth  with  deposits.  Accordingly,  the  Company
expects average borrowings to continue to increase.  Additionally, in the future
the Company may structure a portion of its borrowings as long-term  depending on
market conditions.

     Interest Rate Risk  (Including  Quantitative  and  Qualitative  Disclosures
About Market Risk - Item 7A.)
<PAGE>
     Net  interest  income  is  the  Company's  most  significant  component  of
earnings.  Notwithstanding  changes  in  volumes  of  loans  and  deposits,  the
Company's  level of net interest income is continually at risk due to the effect
that  changes in general  market  interest  rate trends have on interest  yields
earned and paid with  respect to the various  categories  of earning  assets and
interest-bearing  liabilities. It is the Company's policy to maintain portfolios
of earning assets and interest-bearing liabilities with maturities and repricing
opportunities that will afford protection, to the extent practical, against wide
interest  rate  fluctuations.  The  Company's  exposure to interest rate risk is
analyzed on a regular basis by management  using standard GAP reports,  maturity
reports,  and an asset/liability  software model that simulates future levels of
interest  income and expense based on current  interest  rates,  expected future
interest rates, and various intervals of "shock" interest rates. Over the years,
the  Company  has been able to  maintain  a fairly  consistent  yield on average
earning assets (net interest  margin).  Over the past ten years the net interest
margin  has not  varied in any  single  calendar  year by more than the 41 basis
point

                                       24
<PAGE>
change  experienced by the Company in 1998,  and the lowest net interest  margin
realized over that same period is within 65 basis points of the highest.

     Table 17 sets forth the Company's interest rate sensitivity  analysis as of
December  31,  1999,  using  stated   maturities  for  all  instruments   except
mortgage-backed  securities  which  are  shown  as a  lump  sum  in  the  period
consistent  with their weighted  average  estimated life. As illustrated by this
table, the Company has $147.8 million more in interest-bearing  liabilities that
are subject to interest rate changes within one year than earning  assets.  This
generally  would  indicate that net interest  income would  experience  downward
pressure  in a  rising  interest  rate  environment  and  would  benefit  from a
declining interest rate environment.  However, this method of analyzing interest
sensitivity  only measures the magnitude of the timing  differences and does not
address earnings,  market value, or management actions.  Also, interest rates on
certain types of assets and  liabilities  may fluctuate in advance of changes in
market  interest  rates,  while  interest  rates on other  types may lag  behind
changes  in  market  rates.  In  addition  to  the  effects  of  "when"  various
rate-sensitive  products reprice,  market rate changes may not result in uniform
changes in rates among all products.  For example,  included in interest-bearing
liabilities  at December  31, 1999 subject to interest  rate changes  within one
year are deposits totaling $164.3 million comprised of NOW, savings, and certain
types of money market  deposits with  interest  rates set by  management.  These
types of deposits  historically have not repriced  coincidentally with or in the
same proportion as general market  indicators.  Thus, the Company  believes that
near term net interest income would not likely experience  significant  downward
pressure from rising interest rates.  Similarly,  management  would not expect a
significant  increase in near term net  interest  income from  falling  interest
rates. In fact, as discussed below, management believes the opposite to be true,
that the recent  short-term  effects of a rising interest rate  environment have
generally had a positive  impact on the  Company's net interest  income and that
the near term  effects of a decrease  in rates would  generally  have a negative
effect on net  interest  income.  The Company has  relatively  little  long-term
interest  rate  exposure,  with  approximately  85% of  interest-earning  assets
subject to  repricing  within  five years and all  interest-bearing  liabilities
subject to repricing within five years.

         The net  interest  margin for the fourth  quarter of 1999 was 4.88% and
for the  year of 1999 it was  5.01%.  However,  the  fourth  quarter  ratio  was
impacted by  approximately  20 basis points and the  percentage for the year was
impacted  by  approximately  5 basis  points  as a result of the  Company's  Y2K
liquidity  plan,  which  called  for the  Company  to  increase  its  short-term
borrowings in order to provide more immediate liquidity to fund potentially high
rates of deposit withdrawals. The 20 and 5 basis point amounts only consider the
effects  of the  additional  borrowings  on the net  interest  margin and do not
include the related  impact on the net interest  margin of pricing the Company's
time deposits and time deposits greater than $100,000 more aggressively in order
to enhance  liquidity.  The  remainder  of this  analysis  will  discuss the net
interest  margin in terms of 5.08% for the fourth  quarter of 1999 and 5.06% for
the year of 1999, the margins the Company  believes it would have experienced if
not for the Y2K liquidity plan.

     See  additional  discussion  regarding  net  interest  income,  as  well as
discussion  of the  changes  in the annual net  interest  margin in the  section
entitled "Net Interest  Income" above. The following  paragraph  includes a more
detailed discussion of recent changes in interest rates and the impact that they
have had on the Company's quarterly net interest margin.
<PAGE>
     In the fourth quarter of 1998,  the prime rate of interest  decreased by 75
basis  points.  As of September  30, 1998 and  December  31, 1998,  although the
Company was liability  sensitive in the "3 months or less" horizon,  the Company
was significantly more liability sensitive in the "3 to 12 month" horizon, which
reflects  maturities of the Company's  significant time deposit  portfolio.  The
primary impact of the decrease in prime rate on the Company's  interest  earning
assets was that all of the  Company's  approximately  $167 million in adjustable
rate loans (as of September 30, 1998) immediately  repriced downward by 75 basis
points. On the interest-bearing liabilities side, the component of the Company's
interest bearing liabilities that reprice within three months were primarily the
Company's low  interest-bearing  deposits - interest-bearing  savings,  NOW, and
money  market  deposits - which the Company was not able to reprice  downward by
the full 75 basis points.  The effect of the different  impact that the decrease
in rates had on the Company's  assets and liabilities  resulted in the Company's
net interest  margin  initially  going down. In the third  quarter of 1998,  the
Company's net interest  margin was 5.14%,  while in the fourth

                                       25
<PAGE>
quarter of 1998,  the net  interest  margin  decreased to 5.03% and in the first
quarter of 1999 the net  interest  margin  further  decreased  to 4.97%.  In the
second  quarter of 1999,  the Company began to experience  the positive  effects
that the repricing at lower rates of the Company's time deposit portfolio had on
the net  interest  margin.  The  second  quarter  of 1999  net  interest  margin
increased  to 5.04%.  In the third  quarter of 1999,  the Company  continued  to
experience the positive effects of the time deposit repricing,  and additionally
the prime rate of interest  increased by 50 basis points.  The general effect of
these increases in interest rates was the opposite of the negative  consequences
experienced  from the rate cuts discussed above - the Company's  adjustable rate
loans  immediately  repriced by the full 50 basis points,  while the Company was
able to  maintain a  relatively  static  average  rate paid on  deposits.  These
factors resulted in the Company's net interest margin increasing to 5.16% in the
third quarter of 1999. The decrease in net interest margin to the adjusted 5.08%
in the fourth  quarter of 1999 was  largely  due to a higher  percentage  of the
Company's  deposits being comprised of time deposits greater than $100,000,  the
category of deposits that pays the highest rate of interest.

     Over the past six quarters, the Company's net interest margin, as adjusted,
has not varied  from one quarter to the next by more than 16 basis  points,  and
the  highest  net  interest  margin  over those six  quarters is within 20 basis
points of the lowest net  interest  margin over the same time  frame.  While the
Company can not guarantee stability in its net interest margin in the future, at
this time management does not expect significant fluctuations. However, assuming
a static  interest  rate  environment,  the  Company  does  expect  that its net
interest  margin  will  continue  to  experience  gradual  pressure  because  of
continued  difficulties  expected in growing  deposits at their  historical rate
spreads and at rates  sufficient  to fund loan  growth,  which  could  result in
additional  reliance on  borrowings  (which  generally  carry  higher rates than
deposits). See additional discussion in the section entitled "Deposits" above.

     The  Company  has no market  risk  sensitive  instruments  held for trading
purposes, nor does it maintain any foreign currency positions. Table 18 presents
the  expected  maturities  of the  Company's  other  than  trading  market  risk
sensitive  financial  instruments.  Table 18 also  presents  the fair  values of
market risk sensitive  instruments as estimated in accordance  with Statement of
Financial  Accounting  Standards  No.  107,  "Disclosures  About  Fair  Value of
Financial  Instruments."  The Company's fixed rate earning assets have estimated
fair values that are slightly  lower than their carrying  value.  This is due to
the  yields on these  portfolios  being  slightly  lower than  market  yields at
December 31, 1999 for instruments with maturities  similar to the remaining term
of the portfolios,  due to a generally  increasing  interest rate environment at
year end. The estimated fair value of the Company's time deposits is higher than
its book value due to the highly  competitive  deposit rates the Company offered
in the fourth  quarter of 1999 to fund loan growth and prepare for  possible Y2K
withdrawals.

Off-Balance Sheet Risk

     In the normal course of business there are various outstanding  commitments
and contingent  liabilities such as commitments to extend credit,  which are not
reflected in the financial statements.  As of December 31, 1999, the Company had
outstanding  loan  commitments  of  $96,385,000,  of which  $80,162,000  were at
variable rates and $16,223,000 were at fixed rates. Included in outstanding loan
commitments were unfunded  commitments of $36,137,000 on revolving credit plans,
of which  $31,799,000 were at variable rates and $4,338,000 were at fixed rates.
Additionally, standby letters of credit of approximately $2,332,000 and $924,000
<PAGE>
were  outstanding  at December 31, 1999 and 1998,  respectively.  The  Company's
exposure  to  credit  loss for the  aforementioned  commitments  in the event of
nonperformance  by the party to whom credit or  financial  guarantees  have been
extended is represented by the contractual  amount of the financial  instruments
discussed above.  However,  management believes that these commitments represent
no more than the normal lending risk that the Company  commits to its borrowers.
If these  commitments are drawn, the Company plans to obtain collateral if it is
deemed necessary based on management's  credit evaluation of the  counter-party.
The  types of  collateral  held  varies  but may  include  accounts  receivable,
inventory and  commercial or  residential  real estate.  Management  expects any
draws under existing commitments to be funded through normal operations.

     Off-balance-sheet   derivative   financial   instruments  include  futures,
forwards,   interest  rate  swaps,   options  contracts,   and  other  financial
instruments  with  similar  characteristics.  The  Company  does not  engage  in
off-balance-sheet derivatives activities.


                                       26
<PAGE>
Return On Assets And Equity

     Table 19 shows  return on assets  (net  income  divided  by  average  total
assets),  return on equity (net income divided by average shareholders' equity),
dividend  payout ratio  (dividends  declared per share divided by net income per
share) and shareholders'  equity to assets ratio (average  shareholders'  equity
divided by average total assets) for each of the years in the three-year  period
ended December 31, 1999.

Liquidity

     The Company's  liquidity is determined by its ability to convert  assets to
cash or acquire  alternative sources of funds to meet the needs of its customers
who are withdrawing or borrowing funds, and to maintain required reserve levels,
pay expenses and operate the Company on an ongoing basis. The Company's  primary
liquidity  sources  are net income  from  operations,  cash and due from  banks,
federal funds sold and other short-term  investments.  The Company's  securities
portfolio is comprised  almost entirely of readily  marketable  securities which
could also be sold to provide cash.

     In addition to internally  generated liquidity sources, the Company has the
ability  to  obtain  borrowings  from  the  following  three  sources  -  1)  an
approximately $62,000,000 line of credit with the Federal Home Loan Bank (FHLB),
2) a $15,000,000  overnight  federal  funds line of credit with a  correspondent
bank,  and 3) an  approximately  $27,000,000  line of credit through the Federal
Reserve Bank of  Richmond's  discount  window.  See the section  above  entitled
"Borrowings" for additional detail about these credit lines.

     Although the Company has not  historically  had to rely on these sources of
credit as a source of liquidity,  the Company has experienced an increase in its
loan to deposit ratio over the past three years, from 74.9% at December 31, 1996
to 77.7% at December 31, 1997 to 81.4% at December 31, 1998 to 87.3% at December
31, 1999, as a result of the significant  loan growth  experienced.  This strong
loan growth has reduced the Company's liquidity sources.  Beginning in the third
quarter of 1998,  although  the  Company did not have any  liquidity  or funding
difficulties,  the Company  began making  periodic  draws and  repayments on its
lines of credit,  predominantly  on an  overnight  basis to  maintain  liquidity
ratios  at  internally  targeted  levels.  As  noted  in  the  section  entitled
"Deposits"  above,  the Company  expects to  increasingly  rely on its available
lines of credit in the future due to  anticipation  of continued  difficulty  in
funding new loan growth solely with deposits.

     The  Company's   management  believes  its  liquidity  sources  are  at  an
acceptable level and remain adequate to meet its operating needs.

Capital Resources

     The Company is regulated  by the Board of Governors of the Federal  Reserve
Board  (FED) and is  subject to  securities  registration  and public  reporting
regulations  of the Securities and Exchange  Commission.  The Company's  banking
subsidiary is regulated by the Federal Deposit Insurance  Corporation (FDIC) and
the North Carolina Office of the Commissioner of Banks. The Company is not aware
of any  recommendations  of regulatory  authorities or otherwise  which, if they
were to be implemented,  would have a material effect on its liquidity,  capital
resources, or operations.
<PAGE>
     The Company must comply with regulatory capital requirements established by
the FED and FDIC.  Failure to meet  minimum  capital  requirements  can initiate
certain mandatory, and possibly additional discretionary,  actions by regulators
that,  if  undertaken,  could  have a direct  material  effect on the  Company's
financial  statements.  Under capital  adequacy  guidelines  and the  regulatory
framework for prompt corrective  action,  the Company must meet specific capital
guidelines  that  involve   quantitative   measures  of  the  Company's  assets,
liabilities,  and certain off-balance sheet items as calculated under regulatory
accounting practices.  The Company's capital amounts and classification are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings,  and other factors.  These capital  standards require the Company to
maintain  minimum ratios of "Tier 1" capital to total


                                       27
<PAGE>
risk-weighted  assets  and total  capital to  risk-weighted  assets of 4.00% and
8.00%,  respectively.  Tier 1 capital is comprised of total shareholders' equity
calculated  in  accordance  with  generally  accepted   accounting   principles,
excluding accumulated other comprehensive income (loss), less intangible assets,
and total capital is comprised of Tier 1 capital plus certain  adjustments,  the
largest of which for the Company is the allowance for loan losses. Risk-weighted
assets refer to the on- and off-balance sheet exposures of the Company, adjusted
for  their  related  risk  levels  using  formulas  set  forth  in FED and  FDIC
regulations.

     In addition to the risk-based  capital  requirements  described  above, the
Company is subject to a leverage capital requirement,  which calls for a minimum
ratio of Tier 1 capital (as defined above) to quarterly  average total assets of
3.00% to 5.00%, depending upon the institution's composite ratings as determined
by its  regulators.  The FED has not  advised  the  Company  of any  requirement
specifically applicable to it.

     In  addition to the  minimum  capital  requirements  described  above,  the
regulatory framework for prompt corrective action also contains specific capital
guidelines for  classification as "well  capitalized,"  which are presented with
the minimum ratios and the Company's  ratios at December 31, 1999, 1998 and 1997
in Table 20.

     Although the Company has continually exceeded the regulatory thresholds for
"well  capitalized"  status,  the Company's  capital  ratios  steadily  declined
throughout  1997  and  1998  as a  result  of  the  strong  growth  the  Company
experienced.  At  December  31  1999,  the  Company's  capital  ratios  remained
approximately what they were at December 31, 1998 for the following reasons - 1)
while the loan and deposit growth was still strong by historical  standards,  it
was  slower  than in the  previous  two  years - loan  growth  was 17.0% in 1999
compared to 27.7% in 1998 and 25.8% in 1997,  while  deposit  growth was 9.0% in
1999  compared  to 21.9% in 1998 and 21.3% in 1997,  and 2)  exercises  of stock
options and issuances of stock into the  Company's  dividend  reinvestment  plan
(see below) resulted in $463,000 being added to capital,  which more than offset
the  $358,000  reduction  in  capital  realized  as a  result  of  common  stock
repurchases  (see  below).  Although  the capital  ratios at  December  31, 1999
continue to be low compared to historical levels, the Company's Total Risk-Based
Capital to Tier II Risk Adjusted  Assets ratio of 10.78%,  compared to the "well
capitalized" threshold of 10.00%, is the only one of the three regulatory ratios
that is  within  200  basis  points of  falling  below  the  "well  capitalized"
threshold. The Company has action plans in place to improve any ratio that falls
below the "well capitalized" threshold.

     In December  1998,  the Company  announced  that its board of directors had
authorized  stock  repurchases for up to 100,000 shares of the Company's  common
stock.  This  authorization  was designed to provide the Company  flexibility in
managing its capital and enhance  shareholder value.  Under this  authorization,
shares are periodically  purchased in the open market,  at the discretion of the
Company,  to offset share issuances under other plans or when market  conditions
are attractive.  In 1998, 300 shares of common stock were repurchased at a total
cost of $5,875,  or an average cost of $19.58 per share. In 1999,  19,454 shares
were  repurchased at a total cost of $358,187,  or an average cost of $18.41 per
share.

     Prior to January 1999, all shares needed for the dividend reinvestment plan
were  purchased by the  administrator  in the open market.  In January 1999, the
Company  filed the  necessary  documents  to allow it a choice of how shares are
<PAGE>
purchased in the Company's  dividend  reinvestment  plan. By filing the required
documents,  the Company is allowed the option,  depending  on capital  needs and
market  conditions,  of  selling  newly-issued  shares  into  the  plan  at  the
prevailing market price. From March 1999 through October 1999, the Company chose
the option of  selling  newly  issued  shares  into the plan.  A total of 16,159
shares were  issued into the plan,  resulting  in  proceeds of  $296,244,  or an
average sales price of $18.33 per share.

     See "Supervision and Regulation"  under "Business" above and note 14 to the
consolidated  financial  statements  for  discussion  of other  matters that may
affect the Company's capital resources.


                                       28
<PAGE>
Y2K Issue

         The Company successfully addressed the Y2K issue through implementation
of a systematic,  disciplined  plan.  Other than the time and costs  involved in
preparing  for  Y2K,  the  Company  is not  aware of any  negative  consequences
involving the Company itself, its suppliers, or its customers as a result of the
Y2K issue.  The Company spent a total of $105,000 during 1998 and 1999 preparing
for Y2K as follows - $20,000 in the third quarter of 1998, $12,000 in the fourth
quarter  of 1998,  $26,000 in the first  quarter of 1999,  $12,000 in the second
quarter of 1999,  $21,000 in the third quarter of 1999 and $14,000 in the fourth
quarter of 1999.

     The Y2K costs noted above only include  direct  external  costs  associated
with  Y2K  readiness,  and  do  not  include  any  amounts  attributable  to the
significant  time that  management and the staff of the Company spent  planning,
preparing and testing for Y2K. The Y2K costs  discussed in the  paragraph  above
also do not  include  estimates  of the  monetary  impact to the  Company's  net
interest  income  as a  result  of the  increased  liquidity  called  for by the
Company's  Y2K  plan  and  implemented  in  the  fourth  quarter  of  1999 - see
discussion  of the impact of these costs in the sections  entitled "Net Interest
Income" and  "Interest  Rate Risk"  above.  Although  funding of the Y2K project
costs came from normal  operating  cash flow, the external  expenses  associated
with the Y2K issue  directly  reduced  otherwise  reported  net  income  for the
Company.

Inflation

     Since the assets and liabilities of a bank are primarily monetary in nature
(payable in fixed determinable  amounts),  the performance of a bank is affected
more by changes in interest rates than by inflation.  Interest  rates  generally
increase as the rate of inflation increases,  but the magnitude of the change in
rates may not be the same.  The effect of  inflation on banks is normally not as
significant as its influence on those businesses that have large  investments in
plant and  inventories.  During  periods of high  inflation,  there are normally
corresponding  increases in the money supply, and banks will normally experience
above average growth in assets,  loans and deposits.  Also, general increases in
the price of goods and services will result in increased operating expenses.

Current Accounting Matters

     The Company  prepares its financial  statements and related  disclosures in
conformity with standards established by, among others, the Financial Accounting
Standards  Board  (the  "FASB").  Because  the  information  needed  by users of
financial reports is dynamic,  the FASB frequently issues new rules and proposed
new rules for companies to apply in reporting their activities.

     The FASB has issued SFAS No. 133,  "Accounting  for Derivative  Instruments
and Hedging  Activities."  This Statement  establishes  accounting and reporting
standards for derivative  instruments,  including certain derivative instruments
embedded in other contracts,  (collectively  referred to as derivatives) and for
hedging  activities.  This  Statement,  as amended,  is effective for all fiscal
quarters of fiscal years beginning after June 15, 2000.  Because the Company has
not  historically  and does not currently  employ the use of  derivatives,  this
Statement is not expected to impact the Company.

FORWARD-LOOKING STATEMENTS

     The discussion in Part I of this report  contains  statements that could be
deemed  forward-looking  statements  within the  meaning  of Section  21E of the


                                       29
<PAGE>

Securities  Exchange Act of 1934 and the Private  Securities  Litigation  Reform
Act,  which  statements  are  inherently  subject  to risks  and  uncertainties.
Forward-looking statements are statements that include projections, predictions,
expectations  or beliefs  about future  events or results or  otherwise  are not
statements of historical  fact. Such statements are often  characterized  by the
use of qualifying  words (and their  derivatives)  such as "expect,"  "believe,"
"estimate,"  "plan,"  "project,"  or other  statements  concerning  opinions  or
judgment of the Company and its  management  about future  events.  Factors that
could influence the accuracy of such forward-looking statements include, but are
not limited to, the  financial  success or changing  strategies of the Company's
customers, actions of government regulators, the level of market interest rates,
and general economic conditions.


                                       30
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------------
Table 1    Selected Consolidated Financial Data
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                       Year Ended December 31,                           Five-Year
   ($ in thousands, except per share                 ------------------------------------------------------------        Compound
           and nonfinancial data)                       1999         1998         1997          1996         1995         Growth
                                                     --------       ------       ------        ------      ------          ----
  <S>                                                <C>           <C>          <C>           <C>         <C>              <C>
  Income Statement Data (1)
  Interest income                                    $ 39,294       35,344       29,197        25,468      23,106          15.8%
  Interest expense                                     15,810       14,356       11,123         9,916       8,953          20.4%
  Net interest income                                  23,484       20,988       18,074        15,552      14,153          13.2%
  Provision for loan losses                               910          990          575           325         900          18.6%
  Net interest income after provision                  22,574       19,998       17,499        15,227      13,253          13.0%
  Noninterest income                                    5,121        4,656        4,150         4,446       3,777           9.2%
  Noninterest expense                                  17,816       15,912       14,088        13,113      14,868           9.4%
  Income before income taxes                            9,879        8,742        7,561         6,560       2,162          19.0%
  Income taxes                                          3,260        3,059        2,549         2,213         580          23.1%
  Net income                                            6,619        5,683        5,012         4,347       1,582          17.2%

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


  Per Share Data (1) (2)
  Earnings - basic                                    $  1.46         1.25         1.11          0.96        0.35          17.2%
  Earnings - diluted                                     1.43         1.22         1.08          0.95        0.35          16.7%
  Cash dividends declared                                0.45         0.40         0.35          0.29        0.23          15.6%
  Dividend payout per basic share                      30.82%       32.00%       31.53%        30.21%      65.71%          -1.4%
  Market Price
       High                                          $  20.00        28.00        23.33         13.00        9.83          21.1%
       Low                                              13.31        16.00        12.33          7.67        6.83          17.3%
       Close                                            16.50        19.33        23.33         12.33        8.50          18.7%
  Stated book value                                      9.65         8.94         8.11          7.34        6.70           8.6%
  Tangible book value                                    8.50         7.65         6.68          6.06        5.30          11.2%

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

  Selected Balance Sheet Data (at year end)
  Securities                                         $ 71,808       77,280       71,133        76,265      69,397           1.4%
  Loans                                               419,163      358,334      280,513       223,032     211,522          17.7%
  Allowance for loan losses                             6,078        5,504        4,779         4,726       4,587           3.9%
  Intangible assets                                     5,261        5,843        6,487         5,834       6,306          -3.5%
  Total assets                                        559,447      491,838      402,669       335,450     321,739          14.1%
  Deposits                                            480,023      440,266      361,224       297,861     287,715          13.2%
  Total shareholders' equity                           43,942       40,494       36,765        33,232      30,277           8.8%

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

  Selected Average Balances
  Assets                                             $512,557      443,214      359,879       326,221     296,400          13.9%
  Loans                                               386,365      325,477      245,596       217,900     192,035          18.1%
  Earning assets                                      480,111      412,858      333,029       298,308     269,313          14.4%
  Deposits                                            453,641      396,987      320,659       290,510     262,846          13.9%
  Interest-bearing liabilities                        406,285      345,528      276,148       247,883     225,006          14.8%
  Shareholders' equity                                 42,525       38,946       35,024        31,896      30,461           8.6%

 ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
  <S>                                                  <C>          <C>          <C>           <C>         <C>              <C>
  Ratios
  Return on average equity                             15.56%       14.59%       14.31%        13.63%       5.19%
  Return on average assets                              1.29%        1.28%        1.39%         1.33%       0.53%
  Net interest margin (taxable-equivalent basis)        5.01%        5.24%        5.65%         5.45%       5.50%
  Shareholders' equity to assets at year end            7.85%        8.23%        9.13%         9.91%       9.41%
  Loans to deposits at year end                        87.32%       81.39%       77.66%        74.88%      73.52%
  Net charge-offs to average loans                      0.09%        0.08%        0.21%         0.09%       0.79%

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


  Nonfinancial Data
  Number of employees (full/part time)                 254/49       245/41       228/37        213/29      201/25
  Number of banking offices                                34           35           33            30          30

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

(1)  1997 results include a fourth quarter  nonrecurring gain of $168,000 before
     tax, or $103,000 after tax ($0.02 per share), related to a customer's early
     termination  fee of a data  processing  contract.  1996  results  include a
     nonrecurring  net gain of $211,000 before tax, or $128,000 after tax ($0.03
     per  share),  from the third  quarter  1996 sale of a branch  office  and a
     vacated  building.   1995  results  include  nonrecurring  net  charges  of
     $2,691,000  before tax, or $1,638,000 after tax (or $0.36 per share),  from
     the  fourth  quarter  settlement  of  litigation  and  unrelated  severance
     expenses  for  two  senior  managers.  1995  results  also  include  pretax
     noninterest expenses of $789,000 related to the litigation settlement.
(2)  Per share  amounts  for 1998 and before  have been  restated to reflect the
     three-for-two  stock split distributed in September 1999. Per share amounts
     for 1995  have  been  restated  to  reflect  the  two-for-one  stock  split
     distributed in September 1996.

                                       31
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 2    Average Balances and Net Interest Income Analysis
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                  Year Ended December 31,
                              ------------------------------------------------------------------------------------------------------
                                          1999                             1998                             1997
                              -------------------------------   ------------------------------   ------------------------------
                                                     Interest                         Interest                         Interest
                              Average    Average     Earned     Average    Average    Earned     Average     Average    Earned
                              Volume      Rate       or Paid    Volume      Rate      or Paid    Volume       Rate      or Paid
                              ------      ----       -------    ------      ----      -------    ------       ----      -------
($ in thousands)
<S>                           <C>           <C>      <C>       <C>           <C>      <C>       <C>            <C>      <C>
Assets
Loans (1)                     $386,365      8.83%    $34,120   $325,477      9.27%    $30,186   $245,596       9.67%    $23,754
Taxable securities              56,912      5.75%      3,271     45,496      6.37%      2,898     53,710       6.72%      3,610
Non-taxable securities (2)      17,907      8.18%      1,464     19,474      8.71%      1,696     21,994       8.74%      1,923
Short-term investments,
   principally federal funds    18,927      5.35%      1,013     22,411      5.47%      1,225     11,729       5.49%        644
                              --------               -------   --------                -------  --------                -------
Total interest-
   earning assets              480,111      8.30%     39,868    412,858      8.72%     36,005    333,029       8.99%     29,931
                                                      ------                          -------                           -------

Cash and due from banks         17,394                           14,659                           12,748
Bank premises and
   equipment, net                9,591                            8,783                            8,096
Other assets                     5,461                            6,914                            6,006
                              --------                         --------                         --------
Total assets                  $512,557                         $443,214                         $359,879
                              ========                         ========                         ========
Liabilities and Equity
Savings, NOW and money
   market deposits            $163,097      1.96%      3,202   $144,133      2.29%      3,305    122,063       2.31%      2,820
Time deposits >$100,000         68,128      5.51%      3,755     51,836      5.91%      3,063     34,872       5.75%      2,004
Other time deposits            163,849      5.02%      8,230    147,036      5.34%      7,845    119,158       5.28%      6,296
                              --------               -------   --------                -------  --------                -------
   Total interest-bearing
     deposits                  395,074      3.84%     15,187    343,005      4.14%     14,213    276,093       4.03%     11,120
Short-term borrowings           11,211      5.56%        623      2,523      5.67%        143         55       5.45%          3
                              --------               -------   --------                -------  --------                -------
Total interest-
 bearing liabilities           406,285      3.89%     15,810    345,528      4.15%     14,356    276,148       4.03%     11,123
                                                     -------                           -------                          -------
Non-interest-
   bearing deposits             58,567                           53,982                           44,566
Other liabilities                5,180                            4,758                            4,141
Shareholders' equity            42,525                           38,946                           35,024
                              --------                         --------                         --------
Total liabilities and
   shareholders' equity       $512,557                         $443,214                         $359,879
                              ========                         ========                         ========

Net yield on interest-
   earning assets and
   net interest income                      5.01%     $24,058                5.24%     $21,649                 5.65%    $18,808
                                                      =======                          =======                          =======
 Interest rate spread                       4.41%                            4.57%                             4.96%
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.  Interest earned  includes  recognized loan fees in
     the amounts of $378,000,  $642,000,  and $583,000 for 1999, 1998, and 1997,
     respectively.
(2)  Includes tax-equivalent adjustments of $574,000,  $661,000, and $734,000 in
     1999, 1998, and 1997 respectively, to reflect the federal and state benefit
     of the tax-exempt securities,  reduced by the related nondeductible portion
     of interest expense.

                                       32
<PAGE>
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------
Table 3    Volume and Rate Variance Analysis
- -------------------------------------------------------------------------------------------------------------------------

                                                      Year Ended December 31, 1999         Year Ended December 31, 1998
                                                     ---------------------------------   --------------------------------
                                                     Change Attributable to               Change Attributable to
                                                     ----------------------               ----------------------
                                                                              Total                                Total
                                                       Changes      Changes   Increase    Changes     Changes     Increase
                                                     in Volumes    in Rates  (Decrease)  in Volumes  in Rates    (Decrease)
                                                     ----------    --------  ----------  ----------  --------    ----------
(In thousands)
<S>                                                    <C>          <C>          <C>       <C>        <C>           <C>
Interest income (tax-equivalent):
     Loans                                             $ 5,512      (1,578)      3,934     $ 7,567     (1,135)       6,432
     Taxable securities                                    692        (319)        373        (538)      (174)        (712)
     Non-taxable securities                               (132)       (100)       (232)       (220)        (7)        (227)
     Short-term investments, principally
         federal funds sold                               (188)        (24)       (212)        585         (4)         581
          Total interest income                        -------     -------     -------     -------    -------      -------
                                                         5,884      (2,021)      3,863       7,394     (1,320)       6,074
                                                       -------     -------     -------     -------    -------      -------
Interest expense:
     Savings, NOW and money
         market deposits                                   404        (507)       (103)        508        (23)         485
     Time deposits>$100,000                                930        (238)        692         989         70        1,059
     Other time deposits                                   871        (486)        385       1,480         69        1,549
                                                       -------     -------     -------     -------    -------      -------
          Total interest-bearing deposits                2,205      (1,231)        974       2,977        116        3,093
     Short-term borrowings                                 488          (8)        480         137          3          140
                                                       -------     -------     -------     -------    -------      -------
              Total interest expense                     2,693      (1,239)      1,454       3,114        119        3,233
                                                       -------     -------     -------     -------    -------      -------
                    Net interest income                $ 3,191        (782)      2,409     $ 4,280     (1,439)       2,841
                                                       =======     =======     =======     =======    =======      =======
</TABLE>
(1) Changes  attributable to both volume and rate are allocated  equally between
rate and volume variances.
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
 Table 4  Noninterest Income
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                  Year Ended December 31,
                                                                    ------------------------------------------------
(In thousands)                                                          1999               1998                 1997
                                                                        ----               ----                 ----
<S>                                                                 <C>                    <C>                 <C>
Service charges on deposit accounts                                 $  2,835               2,595               2,413
Other service charges, commissions, and fees                           1,311               1,028                 769
Fees from presold mortgages                                              622                 537                 284
Commissions from insurance sales                                         264                 240                 278
Data processing fees                                                      50                   5                 274
                                                                    --------               -----               -----
     Total core noninterest income                                     5,082               4,405               4,018
Loan sale gains                                                           34                 227                   -
Securities gains (losses), net                                            20                  29                 (12)
Other losses, net                                                       (15)                 (5)                 (24)
Other - nonrecurring net gains                                             -                   -                 168
                                                                    --------               -----               -----
          Total                                                     $  5,121               4,656               4,150
                                                                    ========               =====               =====
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 5  Noninterest Expenses
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                               Year Ended December 31,
                                                                  --------------------------------------------------
(In thousands)                                                      1999                    1998               1997
                                                                    ----                    ----               ----
<S>                                                               <C>                      <C>                 <C>
Salaries                                                          $    7,909               7,127               6,225
Employee benefits                                                      1,837               1,563               1,315
                                                                  ----------             -------              ------
     Total personnel expense                                           9,746               8,690               7,540
Net occupancy expense                                                  1,165               1,017                 954
Equipment related expenses                                             1,133                 918                 858
Amortization of intangible assets                                        636                 655                 546
Stationery and supplies                                                  839                 786                 756
Telephone                                                                482                 455                 424
Non-credit losses                                                         37                 194                  17
Other operating expenses                                               3,778               3,197               2,993
                                                                  ----------             -------              ------
          Total                                                   $   17,816              15,912              14,088
                                                                  ==========              ======              ======
</TABLE>

                                       33
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 6  Income Taxes
- ------------------------------------------------------------------------------------------------------------------------------------

(In thousands)                                                   1999                   1998                   1997
                                                                 ----                   ----                   ----
<S>                                                            <C>                  <C>                        <C>
Current     - Federal                                          $    3,339                2,466                 2,321
            - State                                                    83                  413                   290
Deferred    - Federal                                                (162)                 180                   (62)
                                                               ----------           ----------                ------
     Total                                                     $    3,260                3,059                 2,549
                                                               ==========           ==========                ======

Effective tax rate                                                  33.0%                35.0%                 33.7%
                                                               ==========           ==========                ======
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 7  Distribution of Assets and Liabilities
- ------------------------------------------------------------------------------------------------------------------------------------

                                                                    1999                1998               1997
                                                                    ----                ----               ----
<S>                                                                  <C>                 <C>                <C>
Assets
     Interest-earning assets
        Net loans                                                     74 %                72 %               69 %
        Securities available for sale                                 10                  12                 13
        Securities held for maturity                                   3                   4                  5
        Short term investments                                         5                   4                  4
                                                                     -----               -----              -----
             Total interest-earning assets                            92                  92                 91

     Non-interest-earning assets
        Cash and due from banks                                        4                   4                  4
        Premises and equipment                                         2                   2                  2
        Other assets                                                   2                   2                  3
                                                                     -----               -----              -----
               Total assets                                          100 %               100 %              100 %
                                                                     =====               =====              =====

Liabilities and shareholders' equity
     Demand deposits - noninterest bearing                            11 %                13 %               13 %
     Savings, NOW, and money market deposits                          29                  33                 34
     Time deposits of $100,000 or more                                15                  12                 10
     Other time deposits                                              31                  32                 33
                                                                     -----               -----              -----
           Total deposits                                             86                  90                 90
     Short-term borrowings                                             5                   1                  -
     Accrued expenses and other liabilities                            1                   1                  1
                                                                     -----               -----              -----
             Total liabilities                                        92                  92                 91

Shareholders' equity                                                   8                   8                  9
                                                                     -----               -----              -----
                 Total  liabilities  and  shareholders'equity        100 %               100 %              100 %
                                                                     =====               =====              =====
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 8  Securities Portfolio Composition
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                           As of December 31,
                                                                         ------------------------------------------------------
(In thousands)                                                           1999                      1998                    1997
                                                                         ----                      ----                    ----
<S>                                                                  <C>                          <C>                     <C>
Securities available for sale:
     U.S. Treasury                                                    $      514                     544                     534
     U.S. Government agencies                                             31,873                  28,636                  38,569
     Mortgage-backed securities                                           19,035                  27,406                   9,243
     State and local governments                                           1,272                     896                     906
     Equity securities                                                     1,596                   1,318                   1,025
                                                                     -----------                  ------                  ------
             Total securities available for sale                          54,290                  58,800                  50,277
                                                                     -----------                  ------                  ------
Securities held to maturity:
     State and local governments                                          17,221                  18,121                  20,460
     Other                                                                   297                     359                     396
                                                                     -----------                  ------                  ------
             Total securities held to maturity                            17,518                  18,480                  20,856
                                                                     -----------                  ------                  ------

                       Total securities                              $    71,808                  77,280                  71,133
                                                                     ===========                  ======                  ======
                       Average total securities  during year         $    74,819                  64,970                  75,704
                                                                     ===========                  ======                  ======
</TABLE>

                                       34
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------------
Table 9  Securities Portfolio Maturity Schedule
- ---------------------------------------------------------------------------------------------------------------------------------

                                                                                               As of December 31,
                                                                              ---------------------------------------------------
                                                                                                        1999
                                                                              ---------------------------------------------------
                                                                                   Book                 Fair             Book
                                                                                   Value                Value           Yield (1)
                                                                                  -------              --------        ----------
($ in thousands)
<S>                                                                           <C>                      <C>                 <C>
Securities available for sale:
   U.S. Treasury
        Due after one but within five years                                    $     502                  514              7.31%
                                                                              ----------               ------              ----
              Total                                                                  502                  514              7.31%
                                                                              ----------               ------              ----

   U.S. Government agencies
        Due within one year                                                        2,003                1,996              4.98%
        Due after one but within five years                                       23,493               22,408              5.78%
        Due after five but within ten years                                        7,912                7,469              5.89%
                                                                              ----------               ------              ----
              Total                                                               33,408               31,873              5.76%
                                                                              ----------               ------              ----

   Mortgage-backed securities
        Due within one year                                                        4,913                4,807              6.05%
        Due after one but within five years                                       11,086               10,943              6.73%
        Due after five but within ten years                                        1,862                1,767              5.94%
        Due after ten years                                                        1,563                1,518              7.12%
                                                                              ----------               ------              ----
              Total                                                               19,424               19,035              6.51%
                                                                              ----------               ------              ----

   State and local governments
        Due within one year                                                        1,272                1,272              5.12%
                                                                              ----------               ------              ----
              Total                                                                1,272                1,272              5.12%
                                                                              ----------               ------              ----

    Equity securities                                                              1,625                1,596              7.00%
                                                                              ----------               ------              ----

Total securities available for sale
        Due within one year                                                        8,188                8,075              5.64%
        Due after one but within five years                                       35,081               33,865              6.10%
        Due after five but within ten years                                        9,774                9,236              5.90%
        Due after ten years                                                        3,188                3,114              7.06%
                                                                              ----------               ------              ----
              Total                                                           $   56,231               54,290              6.06%
                                                                              ==========               ======              ====
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                           <C>                      <C>                 <C>
Securities held to maturity
   State and local governments
        Due within one year                                                   $    1,236                1,240              7.84%
        Due after one but within five years                                        6,271                6,338              7.80%
        Due after five but within ten years                                        7,752                7,625              7.25%
        Due after ten years                                                        1,962                1,866              7.52%
                                                                              ----------               ------              ----
              Total                                                               17,221               17,069              7.52%
                                                                              ----------               ------              ----
    Other
        Due after one but within five years                                          297                  297              7.80%
                                                                              ----------               ------              ----
              Total                                                                  297                  297              7.80%
                                                                              ----------               ------              ----
Total securities held to maturity
        Due within one year                                                        1,236                1,240              7.84%
        Due after one but within five years                                        6,568                6,635              7.80%
        Due after five but within ten years                                        7,752                7,625              7.25%
        Due after ten years                                                        1,962                1,866              7.52%
                                                                              ----------               ------              ----
              Total                                                           $   17,518               17,366              7.53%
                                                                              ==========               ======              ====
</TABLE>

(1)  Yields on tax-exempt investments have been adjusted to a taxable equivalent
     basis using a 34% tax rate.

                                       35

<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 10  Loan Portfolio Composition
- ------------------------------------------------------------------------------------------------------------------------------

                                                               As of December 31,
                    ----------------------------------------------------------------------------------------------------------
                          1999                  1998                  1997                  1996                  1995
                    ----------------       ----------------      -----------------     ----------------      -----------------
                                % of                   % of                 % of                   % of                  % of
                                Total                  Total                 Total                 Total                 Total
($ in               Amount      Loans      Amount      Loans     Amount      Loans     Amount      Loans     Amount      Loans
thousands)          ------      -----      ------      -----     ------      -----     ------      -----     ------      -----
<S>                <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>       <C>         <C>
Commercial,
  financial, &
  agricultural      $58,549     13.96%    $52,415     14.62%    $45,417     16.18%    $33,100     14.83%    $34,438     16.27%
Real estate -
  construction       32,991      7.87%     36,565     10.20%     19,323      6.89%     14,498      6.50%     10,052      4.75%
Real estate -
  mortgage(1)       295,694     70.51%    237,833     66.35%    185,927     66.25%    148,667     66.63%    139,567     65.95%
Installment
  loans to
  individuals        32,113      7.66%     31,649      8.83%     29,971     10.68%     26,860     12.04%     27,566     13.03%
                    -------     -----     -------     -----     -------     -----     -------     -----     -------     -----

 Loans, gross       419,347    100.00%    358,462    100.00%    280,638    100.00%    223,125    100.00%    211,623    100.00%
                               ======                ======                ======                ======                ======
Unamortized
 net deferred
 loan fees &
 unearned
 income                (184)                 (128)                 (125)                  (93)                 (101)
                    -------               -------               -------               -------               -------

Total loans,
  net              $419,163              $358,334              $280,513              $223,032              $211,522
                   ========              ========              ========              ========              ========
</TABLE>
(1) The majority of these loans are various  personal and commercial loans where
real estate provides additional security for the loan.
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 11  Loan Maturities
- ------------------------------------------------------------------------------------------------------------------------------

                                                                     As of December 31, 1999
                                     -----------------------------------------------------------------------------------------
                                         Due within         Due after one year          Due after five
                                          one year            within five years            years                   Total
                                     -------------------   ---------------------    -------------------   --------------------
($ in thousands)                      Amount      Yield       Amount      Yield      Amount      Yield      Amount      Yield
                                      ------      -----       ------      -----      ------      -----      ------      -----
<S>                                 <C>            <C>       <C>          <C>         <C>         <C>     <C>            <C>
Variable Rate Loans:
   Commercial, financial, and
       agricultural                 $ 20,992       8.90%     $ 9,113      8.83%       $ 866       9.28%   $ 30,971       8.89%
   Real estate - construction         25,320       9.11%       2,407      8.99%           -           -     27,727       9.10%
   Real estate - mortgage             31,336       9.08%      43,779      8.91%      35,832       9.21%    110,947       9.05%
   Installment loans
       to individuals                    199       8.95%       2,772     11.07%         538       9.65%      3,509      10.73%
                                    --------                 -------                  -----               --------
          Total at variable rates     77,847       9.04%      58,071      9.00%      37,236       9.22%    173,154       9.07%
                                    --------                 -------                  -----               --------
Fixed Rate Loans:
   Commercial, financial, and
       agricultural                    9,011       7.10%      16,442      8.46%       2,845       7.00%     28,298       7.88%
   Real estate - construction          4,442       8.09%       1,614      8.28%           -           -      6,056       8.14%
   Real estate - mortgage             27,686       8.70%     118,959      8.35%      36,121       8.42%    182,766       8.42%
   Installment loans
       to individuals                  4,893      10.18%      22,552     10.69%       1,033       8.74%     28,478      10.53%
                                   ---------               ---------               --------              ---------
          Total at fixed rates        46,032       8.49%     159,567      8.69%      39,999       8.33%    245,598       8.59%
                                   ---------               ---------               --------              ---------

          Subtotal                   123,879       8.84%     217,638      8.77%      77,235       8.76%    418,752       8.79%
Nonaccrual loans                         595                                                                   595
                                   ---------               ---------               --------              ---------
           Loans, gross            $ 124,474               $ 217,638               $ 77,235              $ 419,347
                                   =========               =========               ========              =========

</TABLE>

The above table is based on contractual scheduled maturities. Early repayment of
loans or renewals at maturity are not considered in this table.

                                       36
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 12  Nonperforming Assets
- ------------------------------------------------------------------------------------------------------------------------------

                                                                                As of December 31,
                                                        ----------------------------------------------------------------------
($ in thousands)                                           1999            1998           1997            1996           1995
                                                           ----            ----           ----            ----           ----
<S>                                                     <C>               <C>            <C>             <C>            <C>
Nonaccrual loans                                        $    595             601            957           1,836            772
Restructured loans                                           257             248            326             350            526
                                                        --------           -----          -----           -----          -----
     Total nonperforming loans                               852             849          1,283           2,186          1,298
Other real estate (included in other assets)                 906             505            560             572          1,393
                                                        --------           -----          -----           -----          -----
     Total nonperforming assets                         $  1,758           1,354          1,843           2,758          2,691
                                                        ========           =====          =====           =====          =====

Nonperforming loans as a percentage
   of total loans                                           0.20%           0.24%          0.46%           0.98%          0.61%
Nonperforming assets as a percentage of
   loans and other real estate                              0.42%           0.38%          0.66%           1.23%          1.26%
Nonperforming assets as a percentage of
   total assets                                             0.31%           0.28%          0.46%           0.82%          0.84%
Allowance for loan losses as a percentage
   of nonperforming loans                                 713.38%         648.29%        372.49%         216.19%        353.39%
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 13  Allocation of the Allowance for Loan Losses
- ------------------------------------------------------------------------------------------------------------------------------

                                                                                  As of December 31,
                                                        ----------------------------------------------------------------------
($ in thousands)                                           1999            1998           1997            1996           1995
                                                           ----            ----           ----            ----           ----
<S>                                                     <C>                <C>            <C>             <C>            <C>
Commercial, financial, and agricultural                 $    726             646            577             462            758
Real estate - construction                                   238             248            201             191            199
Real estate - mortgage                                     3,115           2,663          2,394           2,810          2,516
Installment loans to individuals                             568             663            617             641            620
                                                        --------           -----          -----           -----          -----
Total allocated                                            4,647           4,220          3,789           4,104          4,093
Unallocated                                                1,431           1,284            990             622            494
                                                        --------           -----          -----           -----          -----
Total                                                   $  6,078           5,504          4,779           4,726          4,587
                                                        ========           =====          =====           =====          =====
</TABLE>
                                       37
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 14  Loan Loss and Recovery Experience
- ------------------------------------------------------------------------------------------------------------------------------
                                                                               As of December 31,
                                                      ------------------------------------------------------------------------
($ in thousands)                                          1999            1998           1997            1996           1995
                                                          ----            ----           ----            ----           ----

<S>                                                   <C>                <C>            <C>             <C>            <C>
Loans outstanding at end of year                      $  419,163         358,334        280,513         223,032        211,522
                                                      ==========         =======        =======         =======        =======
Average amount of loans outstanding                   $  386,365         325,477        245,596         217,900        192,035
                                                      ==========         =======        =======         =======        =======
Allowance for loan losses, at
   beginning of year                                  $    5,504           4,779          4,726           4,587          5,009
Provision for loan losses                                    910             990            575             325            900
Allowance of purchased banks                                   -               -              -               -            187
                                                      ----------         -------        -------         -------        -------
                                                           6,414           5,769          5,301           4,912          6,096
Loans charged off:
   Commercial, financial and agricultural                    (53)            (92)           (61)           (209)          (885)
   Real estate - mortgage                                   (126)            (97)          (449)           (196)          (184)
   Installment loans to individuals                         (269)           (245)          (311)           (311)          (531)
                                                      ----------         -------        -------         -------        -------
       Total charge-offs                                    (448)           (434)          (821)           (716)        (1,600)
                                                      ----------         -------        -------         -------        -------

Recoveries of loans previously charged-off:
   Commercial, financial and agricultural                     27              51             89             114             23
   Real estate - mortgage                                     17              18             38             127              6
   Installment loans to individuals                           68             100            141             113             62
   Other                                                       -               -             31             176              -
                                                      ----------         -------        -------         -------        -------
       Total recoveries                                      112             169            299             530             91
                                                      ----------         -------        -------         -------        -------
            Net charge-offs                                 (336)           (265)          (522)           (186)        (1,509)
                                                      ----------         -------        -------         -------        -------
Allowance for loan losses, at end of year             $    6,078           5,504          4,779           4,726          4,587
                                                      ==========         =======        =======         =======        =======

Ratios:
   Net charge-offs as a percent of average loans           0.09%           0.08%          0.21%           0.09%          0.79%
   Allowance for loan losses as a
        percent of  loans at end of year                   1.45%           1.54%          1.70%           2.12%          2.17%
   Allowance for loan losses as a multiple
        of net charge-offs                                18.09x          20.77x          9.16x          25.41x          3.04x
   Provision for loan losses as a percent of net
        charge-offs                                      270.83%         373.58%        110.15%         174.73%         59.64%
   Recoveries of loans previously charged-off
        as a percent of loans charged-off                 25.00%          38.94%         36.42%          74.02%          5.69%

</TABLE>
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Table 15  Average Deposits
- ----------------------------------------------------------------------------------------------------------------------------

                                                                          Year Ended December 31,
                                                 ---------------------------------------------------------------------------
                                                         1999                       1998                     1997
                                                  --------------------       --------------------      -------------------
                                                  Average      Average       Average       Average     Average     Average
                                                   Amount       Rate          Amount        Rate        Amount       Rate
                                                   ------       ----          ------        ----        ------       ----
($ in thousands)
<S>                                              <C>            <C>           <C>            <C>      <C>             <C>
Interest-bearing demand deposits                 $ 118,345      1.82%         $ 105,336      2.23%    $  89,717       2.27%
Savings deposits                                    44,752      2.34%            38,797      2.47%       32,346       2.42%
Time deposits                                      163,849      5.02%           147,036      5.34%      119,158       5.28%
Time deposits > $100,000                            68,128      5.51%            51,836      5.91%       34,872       5.75%
                                                 ---------                    ---------               ---------
     Total interest-bearing deposits               395,074      3.84%           343,005      4.14%      276,093       4.03%
Noninterest bearing deposits                        58,567          -            53,982          -       44,566           -
                                                 ---------                    ---------               ---------
                                                 $ 453,641      3.35%         $ 396,987      3.58%    $ 320,659       3.47%
                                                 =========                    =========               =========
</TABLE>

                                        38
<PAGE>
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------------
Table 16  Maturities of Time Deposits of $100,000 or More
- --------------------------------------------------------------------------------------------------------------------------

                                                                            As of December 31, 1999
                                                  ------------------------------------------------------------------------
                                                   3 Months      Over 3 to 6     Over 6 to 12      Over 12
                                                    or Less         Months          Months          Months          Total
                                                    -------         ------          ------          ------          -----
(In thousands)
<S>                                               <C>               <C>             <C>             <C>             <C>
Time deposits of $100,000 or more                 $   35,782        16,175          17,963          11,911          81,831
                                                  ==========        ======          ======          ======          ======
</TABLE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
Table 17   Interest Rate Sensitivity Analysis
- ------------------------------------------------------------------------------------------------------------------------------

                                                    Repricing schedule for interest-earning assets and interest-bearing
                                                                   liabilities held as of December 31, 1999
                                                    --------------------------------------------------------------------------
                                                     3 Months      Over 3 to 12    Total Within       Over 12
                                                     or Less           Months        12 Months         Months           Total
                                                     -------           ------        ---------         ------           -----
($ in thousands)
<S>                                                 <C>                 <C>            <C>             <C>             <C>
Earning assets:
     Loans, net of deferred fees                    $  190,499          31,545         222,044         197,119         419,163
     Securities available for sale                       1,272           6,803           8,075          46,215          54,290
     Securities held to maturity                           540             696           1,236          16,282          17,518
     Short-term investments                             28,632               -          28,632               -          28,632
                                                    ----------          ------         -------         -------         -------
          Total earning assets                      $  220,943          39,044         259,987         259,616         519,603
                                                    ==========          ======         =======         =======         =======

     Percent of total earning assets                    42.52%           7.52%          50.04%          49.96%         100.00%
     Cumulative percent of total earning assets         42.52%          50.04%          50.04%         100.00%         100.00%

Interest-bearing liabilities:
     Savings, NOW and money market deposits         $  164,307               -         164,307               -         164,307
     Time deposits of $100,000 or more                  35,915          34,140          70,055          11,776          81,831
     Other time deposits                                54,702          88,735         143,437          29,882         173,319
     Short-term borrowings                              30,000               -          30,000               -          30,000
                                                    ----------          ------         -------         -------         -------
          Total interest-bearing liabilities        $  284,924         122,875         407,799          41,658         449,457
                                                    ==========         =======         =======          ======         =======
     Percent of total interest-bearing
          liabilities                                   63.39%          27.34%          90.73%           9.27%         100.00%
     Cumulative percent of total interest-
          bearing liabilities                           63.39%          90.73%          90.73%         100.00%         100.00%

Interest sensitivity gap                            $ (63,981)        (83,831)       (147,812)         217,958          70,146
Cumulative interest sensitivity gap                   (63,981)       (147,812)       (147,812)          70,146          70,146
Cumulative interest sensitivity gap
     as a percent of total earning assets              -12.31%         -28.45%         -28.45%          13.50%          13.50%
Cumulative ratio of interest-sensitive
     assets to interest-sensitive liabilities           77.54%          63.75%          63.75%         115.61%         115.61%
</TABLE>

                                       39
<PAGE>
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Table 18  Market Risk Sensitive Instruments
- ------------------------------------------------------------------------------------------------------------------------------------


                                   Expected Maturities of Market Sensitive Instruments Held
                                       at December 31, 1999 Occurring in Indicated Year
                          -------------------------------------------------------------------------
                                                                                                        Average      Estimated
                                                                                                        Interest        Fair
($ in thousands)            2000        2001      2002       2003       2004      Beyond      Total      Rate (1)       Value
                            ----        ----      ----       ----       ----      ------      -----     ---------    ---------
<S>                      <C>          <C>        <C>        <C>        <C>        <C>       <C>          <C>        <C>
Debt Securities- at
   amortized cost (2)    $  9,575      3,365      8,182     15,894     14,183     20,925     72,124      6.39%      $ 70,060
Loans - fixed (3)          46,759     23,248     36,543     43,810     53,627     39,998    243,985      8.59%       243,224
Loans - adjustable (3)     83,071     17,411     19,406     15,680     23,232     15,783    174,583      9.07%       174,583
                         --------     ------     ------     ------     ------     ------    -------                ---------
  Total                  $139,405     44,024     64,131     75,384     91,042     76,706    490,692      8.44%      $487,867
                         ========     ======     ======     ======     ======     ======    =======      ====      =========

Savings, NOW, and
money market
deposits                 $164,307       --         --         --         --         --      164,307      2.02%      $164,307
Time deposits             213,492     28,398      5,732      3,256      2,313      1,959    255,150      5.22%       255,464
Short-term borrowings      30,000       --         --         --         --         --       30,000      5.27%        30,000
                         --------     ------     ------     ------     ------     ------    -------                ---------
  Total                  $407,799     28,398      5,732      3,256      2,313      1,959    449,457      4.06%      $449,771
                         ========     ======     ======     ======     ======     ======    =======      ====      =========
</TABLE>

(1)   Tax-exempt  securities are reflected at a tax-equivalent basis using a 34%
      tax rate.
(2)   Callable  securities with above market interest rates at December 31, 1999
      are assumed to mature at their call date for purposes of this table.
(3)   Excludes nonaccrual loans and allowance for loan losses.
<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------------
Table 19  Return on Assets and Equity
- ---------------------------------------------------------------------------------------------------------------------
                                                                           For the Year Ended December 31,
                                                                -----------------------------------------------------
                                                                1999                    1998                   1997
                                                                ----                    ----                   ----
<S>                                                             <C>                    <C>                     <C>
Return on assets                                                 1.29%                  1.28%                   1.39%
Return on equity                                                15.56%                 14.59%                  14.31%
Dividend payout ratio per basic share                           30.82%                 32.00%                  31.53%
Average shareholders' equity to average assets                   8.30%                  8.79%                   9.73%
</TABLE>

                                      40
<PAGE>
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
Table 20  Risk-Based and Leverage Capital Ratios
- ----------------------------------------------------------------------------------------------------------------------
                                                                                  As of December 31,
                                                            ----------------------------------------------------------
($ in thousands)                                                 1999                    1998                    1997
                                                                ----                    ----                    ----
<S>                                                        <C>                         <C>                     <C>
Risk-Based and Leverage Capital
Tier I capital:
     Common shareholders' equity                           $    43,942                  40,494                  36,765
     Intangible assets                                          (5,261)                 (5,843)                 (6,487)
     Accumulated other comprehensive loss (income)               1,184                     (37)                   (186)
                                                           -----------                  ------                  ------
               Total Tier I leverage capital                    39,865                  34,614                  30,092
                                                           -----------                  ------                  ------
Tier II capital:
     Allowable allowance for loan losses                         5,158                   4,493                   3,466
                                                           -----------                  ------                  ------
               Tier II capital additions                         5,158                   4,493                   3,466
                                                           -----------                  ------                  ------
Total risk-based capital                                   $    45,023                  39,107                  33,558
                                                           ===========                  ======                  ======
Risk adjusted assets                                       $   416,693                 365,288                 283,924
Tier I risk-adjusted assets
   (includes Tier I capital adjustments)                       412,616                 359,408                 277,251
Tier II risk-adjusted assets
   (includes Tiers I and II capital adjustments)               417,774                 363,901                 280,717
Fourth quarter average assets                                  550,078                 475,698                 386,291
Adjusted fourth quarter average assets
   (includes Tier I capital adjustments)                       546,001                 469,818                 379,618

Risk-based capital ratios:
   Tier I capital to Tier I risk adjusted assets                 9.66%                   9.63%                  10.85%
   Minimum required Tier I capital                               4.00%                   4.00%                   4.00%
   Threshold for well-capitalized status                         6.00%                   6.00%                   6.00%

   Total risk-based capital to
         Tier II risk-adjusted assets                           10.78%                  10.75%                  11.95%
   Minimum required total risk-based capital                     8.00%                   8.00%                   8.00%
   Threshold for well-capitalized status                        10.00%                  10.00%                  10.00%

Leverage capital ratios:
   Tier I leverage capital to
       adjusted fourth quarter average assets                    7.30%                   7.37%                   7.93%
   Minimum required Tier I leverage capital                      4.00%                   4.00%                   4.00%
   Threshold for well-capitalized status                         5.00%                   5.00%                   5.00%
</TABLE>

                                       41
<PAGE>
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------------------------
Table 21  Quarterly Financial Summary
- --------------------------------------------------------------------------------------------------------------------------------
                                                      1999                                             1998
                                 ---------------------------------------------    ----------------------------------------------
($ in thousands except             Fourth       Third       Second      First       Fourth       Third       Second       First
per share data)                   Quarter      Quarter      Quarter    Quarter      Quarter     Quarter      Quarter     Quarter
                                  -------      -------      -------    -------      -------     -------      -------     -------
<S>                             <C>            <C>          <C>         <C>       <C>            <C>         <C>         <C>
Income Statement Data
Interest income, taxable
   equivalent                   $ 10,814       10,101       9,643       9,310     $ 9,413        9,339       8,851       8,401
Interest expense                   4,467        3,880       3,751       3,712       3,780        3,815       3,526       3,235
Net interest income,
   taxable equivalent              6,347        6,221       5,892       5,598       5,633        5,524       5,325       5,166
Taxable equivalent,
   adjustment                        130          143         149         152         160          157         167         176
Net interest income                6,217        6,078       5,743       5,446       5,473        5,367       5,158       4,990
Provision for loan losses            245          205         260         200         250          250         210         280
Net interest income
   after provision  for losses     5,972        5,873       5,483       5,246       5,223        5,117       4,948       4,710
Noninterest income                 1,261        1,242       1,310       1,308       1,210        1,173       1,083       1,190
Noninterest expense                4,628        4,606       4,307       4,275       4,099        4,003       3,892       3,918
Income before income taxes         2,605        2,509       2,486       2,279       2,334        2,287       2,139       1,982
Income taxes                         828          771         858         803         829          805         749         676
Net income                         1,777        1,738       1,628       1,476       1,505        1,482       1,390       1,306
- ------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                              <C>             <C>         <C>         <C>      <C>             <C>         <C>         <C>
Per Share Data
Earnings - basic                 $  0.39         0.38        0.36        0.33     $  0.33         0.33        0.31        0.29
Earnings - diluted                  0.38         0.37        0.35        0.32        0.32         0.32        0.30        0.28
Cash dividends declared           0.1133       0.1133      0.1133      0.1133        0.10         0.10        0.10        0.10
Dividend payout per
basic share                        29.05%       29.82%      31.47%      34.33%      30.30%       30.30%      32.26%      34.48%
Market Price
     High                        $ 20.00        19.67       18.17       19.83     $ 22.00        22.67       24.67       28.00
     Low                           15.50        15.71       14.67       16.00       16.00        19.33       20.67       19.50
     Close                         16.50        19.00       18.00       17.33       19.33        19.33       22.67       25.17
Stated book value                   9.65         9.46        9.22        9.08        8.94         8.76        8.50        8.29
Tangible book value                 8.50         8.27        8.00        7.83        7.65         7.43        7.14        6.89
- ------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
<S>                            <C>            <C>         <C>         <C>        <C>           <C>         <C>         <C>
Selected Average Balances
Assets                         $ 550,078      510,346     500,953     488,851    $475,698      456,878     433,047     407,233
Loans                            407,545      392,983     380,335     364,597     350,443      337,967     319,660     293,838
Earning assets                   515,478      478,636     469,093     457,237     444,553      426,473     403,033     377,373
Deposits                         472,490      452,890     449,226     439,958     427,212      405,188     390,264     365,284
Interest-bearing liabilities     440,581      405,108     394,507     384,941     372,087      357,023     336,151     316,851
Shareholders' equity              43,965       42,885      41,995      41,255      40,497       39,489      38,328      37,470
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                              <C>          <C>         <C>         <C>         <C>          <C>         <C>         <C>
Ratios
Return on average assets           1.28%        1.35%       1.30%       1.22%       1.26%        1.29%       1.29%       1.30%
Return on average equity          16.04%       16.08%      15.55%      14.51%      14.74%       14.89%      14.55%      14.14%
Average equity to
   average assets                  7.99%        8.40%       8.38%       8.44%       8.51%        8.64%       8.85%       9.20%
Risk-based capital ratios:
   Tier I capital                  9.66%        9.70%       9.55%       9.71%       9.63%       10.00%      10.15%      10.31%
   Total risk-based capital       10.78%       10.81%      10.66%      10.83%      10.75%       11.11%      11.25%      11.41%
   Tier I leverage capital         7.30%        7.58%       7.43%       7.34%       7.37%        7.41%       7.55%       7.76%
Average loans to
    average deposits              86.25%       86.77%      84.66%      82.87%      82.03%       83.41%      81.91%      80.44%
Average earning assets to
   interest-bearing liabilities  117.00%      118.15%     118.91%     118.78%     119.48%      119.45%     119.90%     119.10%
Net interest margin                4.88%        5.16%       5.04%       4.97%       5.03%        5.14%       5.30%       5.55%
Nonperforming loans as a
   percent of total loans          0.20%        0.20%       0.23%       0.23%       0.24%        0.24%       0.18%       0.29%
Nonperforming assets as a
   percent of loans and
   other real estate               0.42%        0.41%       0.37%       0.37%       0.38%        0.39%       0.36%       0.41%
Nonperforming assets as a
   percent of total assets         0.31%        0.31%       0.27%       0.27%       0.28%        0.28%       0.27%       0.30%
Net charge-offs as a percent
   of average loans                0.15%        0.04%       0.11%       0.04%       0.16%        0.02%       0.07%       0.07%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       42
<PAGE>
Item 8.  Financial Statements
               and Supplementary Data
<TABLE>
<CAPTION>
                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets
                           December 31, 1999 and 1998
($ in thousands)                                                           1999                1998
- ----------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                     <C>
ASSETS
Cash & due from banks, noninterest-bearing                            $   23,055              22,073
Due from banks, interest-bearing                                          15,231               8,398
Federal funds sold                                                        12,280               8,295
                                                                      ----------             -------
     Total cash and cash equivalents                                      50,566              38,766
                                                                      ----------             -------
Securities available for sale (costs of
     $56,231 in 1999 and $58,740 in 1998)                                 54,290              58,800

Securities held to maturity (fair values of
     $17,366 in 1999 and $19,223 in 1998)                                 17,518              18,480

Presold mortgages in process of settlement                                 1,121               2,619

Loans                                                                    419,163             358,334
   Less:  Allowance for loan losses                                      (6,078)             (5,504)
                                                                      ----------             -------
   Net loans                                                             413,085             352,830
                                                                      ----------             -------

Premises and equipment                                                    10,063               9,091
Accrued interest receivable                                                3,373               2,789
Intangible assets                                                          5,261               5,843
Other                                                                      4,170               2,620
                                                                      ----------             -------
          Total assets                                                $  559,447             491,838
                                                                      ==========             =======

LIABILITIES
Deposits:   Demand - noninterest-bearing                              $   60,566              62,479
            Savings, NOW, and money market                               164,307             160,428
            Time deposits of $100,000 or more                             81,831              60,720
            Other time deposits                                          173,319             156,639
                                                                      ----------             -------
               Total deposits                                            480,023             440,266
Short-term borrowings                                                     30,000               6,000
Accrued interest payable                                                   3,457               3,080
Other liabilities                                                          2,025               1,998
                                                                      ----------             -------
     Total liabilities                                                   515,505             451,344
                                                                      ----------             -------
SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Authorized: 12,500,000 shares
     Issued and outstanding: 4,551,641 shares in 1999 and
          4,531,905 shares in 1998                                        19,075              18,970
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                   <C>                     <C>
Retained earnings                                                         26,051              21,487
Accumulated other comprehensive income (loss)                            (1,184)                  37
                                                                      ----------             -------
     Total shareholders' equity                                           43,942              40,494
                                                                      ----------             -------
          Total liabilities and shareholders' equity                  $  559,447             491,838
                                                                      ==========             =======
</TABLE>

See accompanying notes to consolidated financial statements.

                                       43
<PAGE>
<TABLE>
<CAPTION>
                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income
                  Years Ended December 31, 1999, 1998 and 1997


($ in thousands, except per share data)                            1999             1998             1997
- ----------------------------------------------------------------------------------------------------------
<S>                                                            <C>              <C>              <C>
INTEREST INCOME
Interest and fees on loans                                      $ 34,120           30,186           23,754
Interest on investment securities:
     Taxable interest income                                       3,271            2,898            3,610
     Tax-exempt interest income                                      890            1,035            1,189
Other, principally overnight investments                           1,013            1,225              644
                                                               ---------        ---------        ---------
     Total interest income                                        39,294           35,344           29,197
                                                               ---------        ---------        ---------
INTEREST EXPENSE
Savings, NOW and money market                                      3,202            3,305            2,820
Time deposits of $100,000 or more                                  3,755            3,063            2,004
Other time deposits                                                8,230            7,845            6,296
Short-term borrowings                                                623              143                3
                                                               ---------        ---------        ---------
     Total interest expense                                       15,810           14,356           11,123
                                                               ---------        ---------        ---------
Net interest income                                               23,484           20,988           18,074
Provision for loan losses                                            910              990              575
                                                               ---------        ---------        ---------
Net interest income after provision for loan losses               22,574           19,998           17,499
                                                               ---------        ---------        ---------
NONINTEREST INCOME
Service charges on deposit accounts                                2,835            2,595            2,413
Other service charges, commissions and fees                        1,311            1,028              769
Fees from presold mortgage loans                                     622              537              284
Commissions from insurance sales                                     264              240              278
Data processing fees                                                  50                5              274
Loan sale gains                                                       34              227                -
Securities gains (losses)                                             20               29              (12)
Other losses, net                                                    (15)              (5)             (24)
Other nonrecurring net gains                                           -                -              168
                                                               ---------        ---------        ---------
     Total noninterest income                                      5,121            4,656            4,150
                                                               ---------        ---------        ---------
NONINTEREST EXPENSES
Salaries                                                           7,909            7,127            6,225
Employee benefits                                                  1,837            1,563            1,315
                                                               ---------        ---------        ---------
   Total personnel expense                                         9,746            8,690            7,540
Net occupancy expense                                              1,165            1,017              954
Equipment related expenses                                         1,133              918              858
Other operating expenses                                           5,772            5,287            4,736
                                                               ---------        ---------        ---------
     Total noninterest expenses                                   17,816           15,912           14,088
                                                               ---------        ---------        ---------
Income before income taxes                                         9,879            8,742            7,561
Income taxes                                                       3,260            3,059            2,549
                                                               ---------        ---------        ---------

NET INCOME                                                      $  6,619            5,683            5,012
                                                                ========        =========        =========
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                                            <C>              <C>              <C>
Earnings per share:
     Basic                                                      $   1.46             1.25             1.11
     Diluted                                                        1.43             1.22             1.08

Weighted average common shares outstanding:
     Basic                                                     4,528,132        4,531,092        4,525,854
     Diluted                                                   4,632,233        4,657,746        4,628,892
</TABLE>
See accompanying notes to consolidated financial statements.

                                       44
<PAGE>
                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income
                  Years Ended December 31, 1999, 1998 and 1997

<TABLE>
<CAPTION>
($ in thousands)                                         1999            1998           1997
- ----------------------------------------------------------------------------------------------------------

<S>                                                    <C>              <C>            <C>
Net income                                             $ 6,619          5,683          5,012
                                                       -------          -----          -----
Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                       (1,981)          (193)            49
          Tax benefit (expense)                            773             62            (17)
     Reclassification to realized (gains) losses           (20)           (29)            12
          Tax expense (benefit)                              7             11             (4)
                                                       -------          -----          -----
Other comprehensive income (loss)                       (1,221)          (149)            40
                                                       -------          -----          -----
Comprehensive income                                   $ 5,398          5,534          5,052
                                                       =======          =====          =====

</TABLE>

See accompanying notes to consolidated financial statements.

                                       45
<PAGE>
                         First Bancorp and Subsidiaries
                 Consolidated Statements of Shareholders' Equity
                  Years Ended December 31, 1999, 1998 and 1997
<TABLE>
<CAPTION>

                                                                                          Accumulated      Total
                                                       Common Stock                         Other          Share-
                                                  ---------------------     Retained     Comprehensive     holders'
(In thousands, except per share)                   Shares       Amount      Earnings      Income (Loss)    Equity
- ------------------------------------------------------------------------------------------------------------------
<S>                                               <C>         <C>             <C>          <C>            <C>
Balances, January 1, 1997                          3,016      $ 18,913        14,173           146        33,232
Effect of 1999 3-for-2 stock split                 1,509
                                                  ------      --------        ------        ------        ------
Balances, January 1, 1997 adjusted                 4,525        18,913        14,173           146        33,232

Net income                                                                     5,012                       5,012
Cash dividends declared ($0.3467 per share)                                   (1,569)                     (1,569)
Common stock issued under
      stock option plans                               6            50                                        50
Other comprehensive income                                                                      40            40
                                                  ------      --------        ------        ------        ------
Balances, December 31, 1997                        4,531        18,963        17,616           186        36,765
                                                  ------      --------        ------        ------        ------
Net income                                                                     5,683                       5,683
Cash dividends declared ($0.4000 per share)                                   (1,812)                     (1,812)
Common stock issued under
     stock option plans                                1            13                                        13
Purchases and retirement of common stock                            (6)                                       (6)
Other comprehensive loss                                                                      (149)         (149)
                                                  ------      --------        ------        ------        ------

Balances, December 31, 1998                        4,532        18,970        21,487            37        40,494
                                                  ------      --------        ------        ------        ------

Net income                                                                     6,619                       6,619
Cash dividends declared ($0.4533 per share)                                   (2,055)                     (2,055)
Common stock issued under
     stock option plans                               23           167                                       167
Common stock issued into
     dividend reinvestment plan                       16           296                                       296
Purchases and retirement of common stock             (19)         (358)                                     (358)
Other comprehensive loss                                                                    (1,221)       (1,221)
                                                  ------      --------        ------        ------        ------

Balances, December 31, 1999                        4,552      $ 19,075        26,051        (1,184)       43,942
                                                  ======      ========        ======        ======        ======

</TABLE>

See accompanying notes to consolidated financial statements.

                                       46

<PAGE>
<TABLE>
<CAPTION>
                         First Bancorp and Subsidiaries
                      Consolidated Statements of Cash Flows
              For the Years Ended December 31, 1999, 1998 and 1997


($ in thousands)                                                                1999              1998              1997
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Flows From Operating Activities
<S>                                                                               <C>                  <C>               <C>
Net income                                                                        $  6,619             5,683             5,012
Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                         910               990               575
     Net security premium amortization (discount accretion)                            300               223               (15)
     Gains on sales of loans                                                           (34)             (227)                -
     Proceeds from sales of loans                                                    3,688             6,664                 -
     Losses (gains) on sales of securities available for sale                          (20)              (29)               12
     Loss on disposal of premises and equipment                                         38                27                10
     Loan fees and costs deferred, net of amortization                                  56                 2                33
     Depreciation of premises and equipment                                            967               761               715
     Amortization of intangible assets                                                 636               655               546
     Provision for deferred income taxes                                              (162)              180               (62)
     Decrease (increase) in accrued interest receivable                               (584)               77              (454)
     Decrease (increase) in other assets                                             1,270            (1,152)              776
     Increase in accrued interest payable                                              377               781               370
     Decrease in other liabilities                                                     (36)             (443)             (149)
                                                                                 ---------            ------            ------
          Net cash provided by operating activities                                 14,025            14,192             7,369
                                                                                 ---------            ------            ------
Cash Flows From Investing Activities
     Purchases of securities available for sale                                    (17,455)          (47,180)          (37,289)
     Purchases of securities held to maturity                                       (2,897)             (759)           (2,399)
     Proceeds from sales of securities available for sale                            3,017             8,053             8,361
     Proceeds from  maturities/issuer  calls of securities available for            16,664            30,209            32,678
        sale                                                                         3,863             3,113             3,846
     Proceeds from maturities/issuer calls of securities held to
        maturity                                                                   (64,995)          (84,554)          (58,208)
     Net increase in loans
     Purchases of premises and equipment                                            (2,292)           (1,246)           (1,842)
     Net cash received in purchase of deposits                                           -                 -            12,658
                                                                                 ---------            ------            ------
          Net cash used in investing activities                                    (64,095)          (92,364)          (42,195)
                                                                                 ---------            ------            ------
Cash Flows From Financing Activities
     Net increase in deposits                                                       39,757            79,042            49,018
     Proceeds from short-term borrowings, net                                       24,000             6,000                 -
     Cash dividends paid                                                            (1,992)           (1,752)           (1,508)
     Proceeds from issuance of common stock                                            463                13                50
     Purchases and retirement of common stock                                         (358)               (6)                -
                                                                                 ---------            ------            ------
          Net cash provided by financing activities                                 61,870            83,297            47,560
                                                                                 ---------            ------            ------
Increase In Cash And Cash Equivalents                                               11,800             5,125            12,734
Cash And Cash Equivalents, Beginning Of Period                                      38,766            33,641            20,907
                                                                                 ---------            ------            ------
Cash And Cash Equivalents, End Of Period                                         $  50,566            38,766            33,641
                                                                                 =========            ======            ======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
Supplemental Disclosures Of Cash Flow Information:
<S>                                                                               <C>                  <C>               <C>
Cash paid during the period for:
     Interest                                                                    $  15,433            13,575            10,753
     Income taxes                                                                    3,629             2,963             2,350
Non-cash transactions:
     Foreclosed loans transferred to other real estate                                 120                29               172
     Increase (decrease) in fair value of securities available for sale            (2,001)             (222)                61
     Premises and equipment transferred to other real estate                           315               206                 -
     Loans to facilitate sales of other real estate                                      -                 -                61

See accompanying notes to consolidated financial statements.

                                       47
</TABLE>
<PAGE>
                         First Bancorp and Subsidiaries
                   Notes to Consolidated Financial Statements


Note 1.  Summary of Significant Accounting Policies

     (a) Basis of Presentation - The consolidated  financial  statements include
the accounts of First Bancorp (the  Company) and its wholly owned  subsidiaries:
First Bank (the Bank) and its wholly owned  subsidiaries  - First Bank Insurance
Services,  Inc. (First Bank Insurance) and First Troy Realty  Corporation (First
Troy;  Montgomery  Data  Services,  Inc.  (Montgomery  Data);  and First Bancorp
Financial Services,  Inc., (First Bancorp  Financial),  formerly First Recovery,
Inc.  All  significant   intercompany   accounts  and  transactions   have  been
eliminated. The Company is a bank holding company. The principal activity of the
Company is the  ownership and  operation of First Bank, a state  chartered  bank
with its main office in Troy, North Carolina. The Company also owns and operates
Montgomery Data, a data processing company, and First Bancorp Financial,  a real
estate  investment  subsidiary,  both of which are also  headquartered  in Troy.
First Bank Insurance is a provider of non-FDIC insured  investment and insurance
products.  First Troy was formed in 1999 as a real estate  investment  trust and
allows the Bank to centrally manage a portion of its real estate portfolio

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of contingent liabilities at the date of the financial statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates. The most significant estimates
made by the Company in the preparation of its consolidated  financial statements
are the  determination of the allowance for loan losses,  the valuation of other
real  estate,  the  valuation  allowance  for deferred tax assets and fair value
estimates for financial instruments.

    (b) Cash and Cash  Equivalents  - The Company  considers  all highly  liquid
assets such as cash on hand,  noninterest-bearing  and interest-bearing  amounts
due from banks and federal funds sold to be "cash equivalents."

    (c)  Securities - Securities  classified as available for sale are purchased
with the intent to hold to maturity.  However, infrequent sales may be necessary
due to liquidity needs arising from unanticipated deposit and loan fluctuations,
changes in  regulatory  capital  and  investment  requirements,  or  significant
unforeseen  changes in market  conditions,  including  interest rates and market
values of securities held in the portfolio.  Investments in securities available
for sale are stated at fair value with the resultant unrealized gains and losses
included as a component of  shareholders'  equity,  net of  applicable  deferred
income taxes.

     Securities  are classified as held to maturity at the time of purchase when
the  Company  has the ability and  positive  intent to hold such  securities  to
maturity.  Investments  in  securities  held to maturity are stated at amortized
cost.

     Gains and losses on sales of securities  are recognized at the time of sale
based upon the  specific  identification  method.  Premiums  and  discounts  are
amortized into income on a level yield basis.

    (d) Premises and  Equipment - Premises and equipment are stated at cost less
accumulated depreciation. Depreciation, computed by the straight-line method, is
charged to operations over the estimated  useful lives of the properties,  which
range  from 5 to 40 years or, in the case of  leasehold  improvements,  over the

<PAGE>
term of the lease, if shorter. Maintenance and repairs are charged to operations
in the year incurred.  Gains and losses on dispositions  are included in current
operations.

    (e)  Loans - Loans are  stated at the  principal  amount  outstanding,  less
unearned income and deferred nonrefundable loan fees, net of certain origination
costs. Interest on loans is accrued on the unpaid principal balance outstanding.
Net deferred loan  origination  costs/fees are  capitalized  and recognized as a
yield adjustment over the life of the related loan.  Unearned income for each of
the reporting periods was immaterial.


                                       48
<PAGE>
     A loan is placed on nonaccrual status when, in management's  judgment,  the
collection of interest appears doubtful. The accrual of interest is discontinued
on all loans that become 90 days past due with respect to principal or interest.
While a loan is on  nonaccrual  status,  the  Company's  policy is that all cash
receipts are applied to principal.  Once the recorded principal balance has been
reduced to zero,  future cash  receipts are applied to recoveries of any amounts
previously charged off. Further cash receipts are recorded as interest income to
the  extent  that any  interest  has  been  foregone.  Loans  are  removed  from
nonaccrual status when they become current as to both principal and interest and
when concern no longer exists as to the collectibility of principal or interest.
In some cases, where borrowers are experiencing  financial  difficulties,  loans
may be restructured to provide terms significantly different from the originally
contracted terms.

     A loan is considered to be impaired when, based on current  information and
events,  it is probable  the  Company  will be unable to collect all amounts due
according to the  contractual  terms of the loan  agreement.  Impaired loans are
measured using either 1) an estimate of the cash flows that the Company  expects
to receive from the borrower  discounted at the loan's  effective rate, or 2) in
the case of a  collateral-dependent  loan,  the fair value of the  collateral is
used to value the loan. While a loan is considered to be impaired, the Company's
policy is that  interest  accrual  is  discontinued  and all cash  receipts  are
applied to principal.  Once the recorded  principal  balance has been reduced to
zero,  future cash receipts are applied to recoveries of any amounts  previously
charged off. Further cash receipts are recorded as interest income to the extent
that any interest has been foregone.

    (f) Presold  Mortgages in Process of Settlement and Loans Held for Sale - As
a part  of  normal  business  operations,  the  Company  originates  residential
mortgage loans that have been pre-approved by secondary investors.  The terms of
the loans are set by the secondary  investors and are transferred to them at par
within  several  weeks of the Company  initially  funding the loan.  The Company
receives origination fees from borrowers and servicing release premiums from the
investors  that are  recognized  on the income  statement in the line item "fees
from presold mortgages." Between the initial funding of the loans by the Company
and the subsequent reimbursement by the investors, the Company carries the loans
on its balance sheet at cost.

     Periodically, the Company originates commercial loans that are intended for
resale.  The Company  carries  these loans at the lower of cost or fair value at
each reporting  date.  There were no loans held for sale as of December 31, 1999
or 1998.

    (g) Allowance  for Loan Losses - The  provision  for loan losses  charged to
operations is an amount  sufficient to bring the allowance for loan losses to an
estimated  balance  considered   adequate  to  absorb  losses  inherent  in  the
portfolio.  Management's determination of the adequacy of the allowance is based
on an evaluation of the portfolio, current economic conditions,  historical loan
loss  experience  and  other  risk  factors.  While  management  uses  the  best
information  available to make evaluations,  future adjustments may be necessary
if economic and other conditions differ substantially from the assumptions used.

     In addition,  various  regulatory  agencies,  as an integral  part of their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on the examiners'  judgment about  information  available to them at the time of
their examinations.
<PAGE>
     (h) Other  Real  Estate - Other real  estate,  which  includes  foreclosed,
repossessed,  and idled  properties,  is  recorded  at the lower of cost or fair
value based on recent appraisals,  less estimated costs to sell. Declines in the
fair value of other real estate are  recorded by a charge to expense  during the
period of decline.

    (i) Income Taxes - The Company accounts for income taxes using the asset and
liability method as provided under Statement of Financial  Accounting  Standards
(SFAS) No. 109,  "Accounting  for Income  Taxes." The objective of the asset and
liability  method is to establish  deferred tax assets and  liabilities  for the
temporary differences between the financial reporting basis and the tax basis of
the Company's  assets and  liabilities at enacted rates expected to be in effect
when such amounts are realized or settled.  Deferred tax assets are reduced,  if
necessary,  by the amount of such  benefits that are not expected to be realized
based upon available evidence.

                                       49
<PAGE>
    (j) Intangible  Assets - The Company has recorded certain  intangible assets
in connection with branch and business  acquisitions,  principally  deposit base
premiums and goodwill.  These intangibles are amortized on a straight-line basis
over their estimated  useful lives,  ranging from 5 to 15 years. At December 31,
1999 and 1998, acquisition related intangibles that had not been fully amortized
totaled $8,145,000,  less accumulated amortization of $3,022,000 and $2,386,000,
respectively.  These  intangible  assets are subject to periodic  review and are
adjusted for any impairment in value.

     In accordance with applicable accounting standards,  the Company records an
intangible  asset in  connection  with a defined  benefit  pension plan to fully
accrue  for its  liability.  This  intangible  asset  is  adjusted  annually  in
accordance with actuarially  determined  amounts.  The amount of this intangible
asset was $138,000 and $84,000 at December 31, 1999 and 1998, respectively.

    (k) Stock Option Plan - Prior to January 1, 1996, the Company  accounted for
its stock option plan in accordance with the provisions of Accounting Principles
Board  Opinion  No. 25 (APB  Opinion No. 25),  "Accounting  for Stock  Issued to
Employees,"  and  related  interpretations.  As such,  compensation  expense was
recorded on the date of grant only if the market price of the  underlying  stock
on the date of grant  exceeded  the  exercise  price.  On January  1, 1996,  the
Company adopted SFAS No. 123,  "Accounting for Stock-Based  Compensation"  (SFAS
No. 123), which permits entities to recognize as expense over the vesting period
the fair value of all  stock-based  awards on the date of grant.  Alternatively,
SFAS No. 123 also allows  entities to  continue to apply the  provisions  of APB
Opinion No. 25 and provide pro forma net income and pro forma earnings per share
disclosures for employee stock option grants made in 1995 and future years as if
the  fair-value-based  method  defined  in SFAS No.  123 had been  applied.  The
Company has elected to  continue to apply the  provisions  of APB Opinion No. 25
and provide the pro forma disclosure provisions of SFAS No. 123.

    (l) Per Share  Amounts - Basic  Earnings Per Share is calculated by dividing
net income by the weighted  average number of common shares  outstanding  during
the period.  Diluted  Earnings Per Share is computed by assuming the issuance of
common shares for all dilutive  potential common shares  outstanding  during the
reporting period.  Currently, the Company's only potential dilutive common stock
issuances  relate to options  that have been issued  under the  Company's  stock
option plan.  In computing  Diluted  Earnings Per Share,  it is assumed that all
such dilutive stock options are exercised  during the reporting  period at their
respective  exercise  prices,  with the proceeds from the exercises  used by the
Company  to buy back stock in the open  market at the  average  market  price in
effect during the reporting period.  The difference between the number of shares
assumed to be  exercised  and the number of shares  bought  back is added to the
number of weighted average common shares  outstanding during the period. The sum
is used as the  denominator  to  calculate  Diluted  Earnings  Per Share for the
Company.

                                       50
<PAGE>
     The following is a reconciliation  of the numerators and denominators  used
in computing Basic and Diluted Earnings Per Share:
<TABLE>
<CAPTION>
                                                            For the Years Ended December 31,
                        -------------------------------------------------------------------------------------------------------
                                    1999                                1998                                 1997
                        ---------------------------------    -------------------------------     ------------------------------
($ in thousands,        Income      Shares                   Income     Shares                   Income      Shares
   except per           (Numer-    (Denom-      Per Share    (Numer-   (Denom-     Per Share     (Numer-    (Denom-   Per Share
   share amounts)        ator       inator        Amount      ator)     inator       Amount       Amount     ator)      Amount
                        -------   ---------     --------     ------    ---------    -------      -------  ---------    --------
<S>                     <C>       <C>           <C>          <C>       <C>          <C>          <C>      <C>          <C>
Basic EPS               $6,619    4,528,132     $  1.46      $5,683    4,531,092    $  1.25      $5,012   4,525,854    $  1.11
                                                =======                             =======                            =======
Effect of Dilutive
   Securities                -      104,101                       -      126,654                      -     103,038
                        ------    ---------                  ------    ---------                 ------   ---------

Diluted EPS             $6,619    4,632,233     $  1.43      $5,683    4,657,746    $  1.22      $5,012   4,628,892    $  1.08
                        ======    =========     =======      ======    =========    =======      ======   =========    =======

</TABLE>

     (m) Fair Value of Financial  Instruments - SFAS No. 107, "Disclosures About
Fair Value of Financial  Instruments" (SFAS No. 107),  requires that the Company
disclose estimated fair values for its financial instruments. Fair value methods
and assumptions are set forth below for the Company's financial instruments.

     Cash and Due from Banks,  Federal Funds Sold,  Presold Mortgages in Process
of Settlement,  Accrued Interest Receivable,  Short-Term  Borrowings and Accrued
Interest Payable - The carrying amounts  approximate their fair value because of
the short maturity of these financial instruments.

     Available for Sale and Held to Maturity  Securities - Fair values are based
on quoted  market  prices,  where  available.  If quoted  market  prices are not
available,  fair  values  are  based  on  quoted  market  prices  of  comparable
instruments.

     Loans - Fair values are  estimated  for  portfolios  of loans with  similar
financial  characteristics.  Loans are  segregated  by type such as  commercial,
financial and agricultural,  real estate construction, real estate mortgages and
installment  loans to individuals.  Each loan category is further segmented into
fixed and variable  interest rate terms.  For variable rate loans,  the carrying
value is a  reasonable  estimate of the fair value.  For fixed rate loans,  fair
value is determined  by  discounting  scheduled  future cash flows using current
interest rates offered on loans with similar risk  characteristics.  Fair values
for impaired  loans are estimated  based on discounted  cash flows or underlying
collateral values, where applicable.

     Deposit  Liabilities - The fair value of deposits with no stated  maturity,
such as  non-interest-bearing  demand deposits,  savings,  NOW, and money market
accounts,  is equal to the amount  payable on demand as of December 31, 1999 and
1998. The fair value of certificates of deposit is based on the discounted value
of  contractual  cash flows.  The  discount  rate is  estimated  using the rates
currently offered for deposits of similar remaining maturities.
<PAGE>
     Commitments  to Extend  Credit and Standby  Letters of Credit - At December
31, 1999 and 1998, the Company's  off-balance sheet financial instruments had no
carrying  value.  The large majority of commitments to extend credit and standby
letters of credit are at variable  rates and/or have  relatively  short terms to
maturity.   Therefore,  the  fair  value  for  these  financial  instruments  is
considered to be immaterial.

    (n) Impairment - The Company reviews its long-lived  assets and goodwill for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying  value  may  not be  recoverable.  The  Company's  policy  is  that  an
impairment loss is recognized if the sum of the  undiscounted  future cash flows
is less than the  carrying  amount of the asset.  Those assets to be disposed of
are to be reported at the lower of the carrying amount or fair value, less costs
to sell. To date, the Company has not had to record any  impairment  write-downs
of its long-lived assets or


                                       51
<PAGE>
goodwill.

    (o) Comprehensive  Income - Comprehensive income is defined as the change in
equity during a period for non-owner transactions and is divided into net income
and other comprehensive  income.  Other comprehensive  income includes revenues,
expenses,  gains,  and losses that are  excluded  from  earnings  under  current
accounting standards. As of and for the periods presented, the sole component of
other comprehensive income for the Company has consisted of the unrealized gains
and  losses,  net of  taxes,  of the  Company's  available  for sale  securities
portfolio.

    (p) Segment Reporting - Statement of Financial Accounting Standards No. 131,
"Disclosures about Segments of an Enterprise and Related  Information"  requires
management  to report  selected  financial  and  descriptive  information  about
reportable  operating  segments.  It  also  establishes  standards  for  related
disclosures about products and services,  geographic areas, and major customers.
Generally,  disclosures  are  required  for segments  internally  identified  to
evaluate  performance and resource  allocation.  In all material  respects,  the
Company's operations are entirely within the commercial banking segment, and the
financial statements presented herein reflect the results of that segment. Also,
the Company has no foreign operations or customers.

    (q)   Reclassifications   -  Certain  amounts  for  prior  years  have  been
reclassified to conform to the 1999 presentation.  The  reclassifications had no
effect on net income or shareholders'  equity as previously  presented,  nor did
they materially impact trends in financial information.

Note 2.  Acquisitions

     On December 16,  1999,  the Company  announced  the signing of a definitive
merger agreement with First Savings Bancorp, Inc., the holding company for First
Savings Bank of Moore County,  SSB.  First  Savings  Bancorp,  headquartered  in
Southern Pines, North Carolina,  has total assets of $330 million, with loans of
$224 million and deposits of $232 million. The terms of the transaction call for
First  Bancorp to  exchange  1.2468  shares of its stock for each share of First
Savings Bancorp stock outstanding. The transaction is expected to be consummated
in the second quarter of 2000.

     On November  14,  1997,  First Bank  acquired a First Union  National  Bank
branch  located  in  Lillington,  North  Carolina.  Real and  personal  property
acquired   totaled   approximately   $237,000  and  deposits   assumed   totaled
approximately  $14,345,000.  No loans were included in the purchase.  First Bank
recorded an intangible asset of approximately  $1,588,000 in connection with the
transaction.

     On  December  15,  1995,  First Bank  completed a cash  acquisition  of the
Laurinburg and Rockingham branches of First Scotland Bank. A $786,000 intangible
asset was  recorded in addition to the  approximately  $15 million in assets and
deposits that were acquired.

     On August 25,  1994,  First Bank  completed a cash  acquisition  of Central
State Bank in High Point, North Carolina. The purchase of this institution, with
approximately  $35  million  in  assets,   resulted  in  the  Company  recording
intangible assets totaling approximately $5.8 million.

                                       52
<PAGE>
Note 3.  Securities

     The book values and  approximate  fair values of  investment  securities at
December 31, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>

                                                      1999                                            1998
                                 ---------------------------------------------    ---------------------------------------------
                                 Amortized     Fair            Unrealized         Amortized     Fair           Unrealized
                                   Cost        Value       Gains      (Losses)       Cost       Value       Gains      (Losses)
                                   ----        -----       -----      --------       ----       -----       -----      --------
(In thousands)
<S>                               <C>          <C>         <C>      <C>           <C>         <C>            <C>         <C>
Securities available for sale:
  U.S. Treasury                   $   502         514        12         --           503         544          41          --
  U.S. Government agencies         33,408      31,873        --     (1,535)       28,560      28,636         130         (54)
  Mortgage-backed securities       19,424      19,035        20       (409)       27,454      27,406          89        (137)
  State and local governments       1,272       1,272        --         --           896         896          --          --
  Equity securities                 1,625       1,596        --        (29)        1,327       1,318           1         (10)
                                  -------      ------       ---      ------       ------      ------         ---        ----
Total available for sale          $56,231      54,290        32     (1,973)       58,740      58,800         261        (201)
                                  =======      ======      ====      ======       ======      ======         ====       ====

Securities held to maturity:
  State and local governments     $17,221      17,069       153        (305)      18,121      18,864         743          --
  Other                               297         297        --          --          359         359          --          --
                                  -------      ------       ---      ------       ------      ------         ---        ----
Total held to maturity            $17,518      17,366       153        (305)      18,480      19,223         743          --
                                  =======      ======      ====      ======       ======      ======        ====        ====
</TABLE>
     Included  in   mortgage-backed   securities   at  December  31,  1999  were
collateralized  mortgage obligations with an amortized cost of $10,955,000 and a
fair value of $10,824,000.  Included in  mortgage-backed  securities at December
31, 1998 were  collateralized  mortgage  obligations  with an amortized  cost of
$16,656,000 and a fair value of $16,620,000.

     The Company  owned  Federal Home Loan Bank stock with a cost and fair value
of $1,500,000 at December 31, 1999 and $1,204,000 at December 31, 1998, which is
reflected as equity  securities  above and serves as part of the  collateral for
the  Company's  line of credit with the  Federal  Home Loan Bank (see Note 8 for
additional  discussion).  The  investment  in this  stock is a  requirement  for
membership in the Federal Home Loan Bank system.

    The book values and  approximate  fair values of  investment  securities  at
December 31, 1999,  by  contractual  maturity,  are  summarized  as in the table
below.  Expected  maturities  may differ  from  contractual  maturities  because
issuers may have the right to call or prepay obligations with or without call or
prepayment penalties.
<PAGE>
<TABLE>
<CAPTION>
                                                      Securities Available for Sale                Securities Held to Maturity
                                                      -----------------------------                ---------------------------
                                                         Amortized          Fair                    Amortized           Fair
(In thousands)                                             Cost             Value                     Cost              Value
                                                         ---------          ------                  ---------           ------
<S>                                                      <C>                 <C>                    <C>                  <C>
Debt securities
    Due within one year                                  $   3,275           3,268                  $   1,236            1,240
    Due after one year but within five years                23,995          22,922                      6,568            6,635
    Due after five years but within ten years                7,912           7,469                      7,752            7,625
    Due after ten years                                          -               -                      1,962            1,866
    Mortgage-backed securities                              19,424          19,035                          -                -
                                                         ---------          ------                  ---------           ------
       Total debt securities                                54,606          52,694                     17,518           17,366

Equity securities                                            1,625           1,596                          -                -
                                                         ---------          ------                  ---------           ------
       Total securities                                  $  56,231          54,290                  $  17,518           17,366
                                                         =========          ======                  =========           ======

</TABLE>
     At December 31, 1999 and 1998,  investment  securities  with book values of
$18,553,000 and $18,384,000, respectively, were pledged as collateral for public
deposits.

    Sales of securities available for sale with aggregate proceeds of $3,017,000
in 1999,  $8,053,000 in 1998,  and $8,361,000 in 1997 resulted in gross gains of
$20,000 in 1999,  gross gains of $32,000 and gross losses of $3,000


                                       53
<PAGE>
in 1998, and gross losses of $12,000 in 1997.

Note 4.  Loans And Allowance For Loan Losses

    Loans at December 31, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>

(In thousands)                                    1999              1998
                                               ---------          -------
<S>                                            <C>                 <C>
Commercial, financial, and agricultural        $  58,549           52,415
Real estate - construction                        32,991           36,565
Real estate - mortgage                           295,694          237,833
Installment loans to individuals                  32,113           31,649
                                               ---------          -------
    Subtotal                                     419,347          358,462
Unamortized net deferred loan fees                  (184)            (128)
                                               ---------          -------
    Loans, net of deferred fees                $ 419,163          358,334
                                               =========          =======

</TABLE>
    Loans described above as "Real estate - mortgage"  included loans secured by
1-4 family  dwellings  in the amounts of  $157,610,000  and  $134,389,000  as of
December 31, 1999 and 1998, respectively.  The loans above also include loans to
executive officers and directors and to their associates totaling  approximately
$6,729,000  and $7,895,000 at December 31, 1999 and 1998,  respectively.  During
1999,  additions  to such loans were  approximately  $2,445,000  and  repayments
totaled  approximately  $3,611,000.  These loans were made on substantially  the
same terms, including interest rates and collateral,  as those prevailing at the
time for comparable  transactions with other non-related  borrowers.  Management
does not believe these loans involve more than the normal risk of collectibility
or present other unfavorable features.

    Nonperforming assets at December 31, 1999 and 1998 are as follows:
<TABLE>
<CAPTION>

(In thousands)                                                1999         1998
                                                             ------        -----
<S>                                                          <C>          <C>
Loans:  Nonaccrual loans                                     $  595          601
        Restructured loans                                      257          248
                                                             ------        -----
Total nonperforming loans                                       852          849
Other real estate (included in other assets)                    906          505
                                                             ------        -----
     Total nonperforming assets                              $1,758        1,354
                                                             ======        =====
</TABLE>
<PAGE>
    At  December  31, 1999 and 1998 there were no loans 90 days or more past due
that were still accruing interest.

    If the nonaccrual loans and restructured loans as of December 31, 1999, 1998
and 1997 had been current in accordance  with their  original terms and had been
outstanding  throughout the period (or since origination if held for part of the
period), gross interest income in the amounts of approximately $58,000,  $60,000
and  $91,000  for  nonaccrual  loans  and  $27,000,   $25,000  and  $34,000  for
restructured   loans  would  have  been  recorded  for  1999,   1998  and  1997,
respectively.  Interest  income on such loans that was  actually  collected  and
included in net income in 1999, 1998 and 1997 amounted to approximately $22,000,
$22,000  and  $32,000  for  nonaccrual  loans  (prior to their  being  placed on
nonaccrual  status) and  $24,000,  $24,000 and $25,000 for  restructured  loans,
respectively.

                                       54
<PAGE>
    Activity in the allowance  for loan losses for the years ended  December 31,
1999, 1998 and 1997 is as follows:
<TABLE>
<CAPTION>

(In thousands)                               1999           1998          1997
                                            -------         -----         -----
<S>                                         <C>             <C>           <C>
Balance, beginning of year                  $ 5,504         4,779         4,726
Provision for loan losses                       910           990           575
Recoveries of loans charged-off                 112           169           299
Loans charged-off                              (448)         (434)         (821)
                                            -------         -----         -----
Balance, end of year                        $ 6,078         5,504         4,779
                                            =======         =====         =====

</TABLE>
     At December 31, 1999, the recorded  investment in loans that are considered
to be  impaired  was  $281,000,  of which  all were on a  nonaccrual  basis.  At
December 31, 1998, the Company had no loans that were considered to be impaired.
The related  allowance  for loan losses for the  impaired  loans at December 31,
1999 was  $42,000.  There were no impaired  loans at December 31, 1999 for which
there was no related  allowance.  The average  recorded  investments in impaired
loans during the years ended December 31, 1999, 1998 and 1997 were approximately
$123,000, $110,000, and $654,000, respectively. For the years ended December 31,
1999, 1998 and 1997, the Company recognized no interest income on those impaired
loans during the period that they were considered to be impaired.

Note 5.  Premises And Equipment

     Premises  and  equipment  at  December  31,  1999 and 1998  consist  of the
following:
<TABLE>
<CAPTION>
(In thousands)                                            1999           1998
                                                        --------          -----
<S>                                                     <C>               <C>
Land                                                    $  2,165          1,801
Buildings                                                  8,023          7,603
Furniture and equipment                                    7,120          6,151
Leasehold improvements                                       528            528
                                                        --------          -----
    Total cost                                            17,836         16,083
Less accumulated depreciation and amortization            (7,773)        (6,992)
                                                        --------          -----
    Net book value of premises and equipment            $ 10,063          9,091
                                                        ========          =====

</TABLE>
<PAGE>
Note 6.  Income Taxes

     The components of income tax expense (benefit) for the years ended December
31, 1999, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

(In thousands)                        1999        1998          1997
                                   -------        -----        -----
<S>       <C>                      <C>            <C>          <C>
Current   - Federal                $ 3,339        2,466        2,321
          - State                       83          413          290
Deferred  - Federal                   (162)         180         (62)
                                   -------        -----        -----
     Total                         $ 3,260        3,059        2,549
                                   =======        =====        =====

</TABLE>
                                       55
<PAGE>
     The  sources  and tax effects of  temporary  differences  that give rise to
significant  portions of the deferred tax assets  (liabilities)  at December 31,
1999 and 1998 are presented below:
<TABLE>
<CAPTION>
(In thousands)                                                                                   1999                    1998
                                                                                               ---------              ---------
<S>                                                                                           <C>                       <C>
Deferred tax assets:
     Allowance for loan losses                                                                $   2,019                1,655
     Excess book over tax retirement plan cost                                                      102                   70
     Basis of investment in subsidiary                                                               68                   69
     Net loan fees recognized for tax reporting purposes                                             71                   50
     Reserve for employee medical expense for financial reporting purposes                           12                   12
     Deferred compensation                                                                           40                   43
     Excess of book over tax related to intangible assets                                            83                   33
     Unrealized loss on securities available for sale                                               757                    -
     All other                                                                                       99                  165
                                                                                                  -----                -----
        Gross deferred tax assets                                                                 3,251                2,097
         Less: Valuation allowance                                                                 (118)                 (99)
                                                                                                  -----                -----
              Net deferred tax assets                                                             3,133                1,998
                                                                                                  -----                -----
Deferred tax liabilities:
     Loan fees                                                                                     (667)                (492)
     Excess tax over book pension cost                                                             (125)                (170)
     Depreciable basis of fixed assets                                                             (562)                (562)
     Amortizable basis of intangible assets                                                         (49)                 (59)
     Unrealized gain on securities available for sale                                                 -                  (24)
     Book over tax basis in unconsolidated subsidiary                                               (56)                   -
     All other                                                                                      (48)                  (8)
                                                                                              ---------              -------
         Gross deferred tax liabilities                                                          (1,507)              (1,315)
                                                                                              ---------              -------
              Net deferred tax asset (included in other assets)                               $   1,626                  683
                                                                                              =========              =======

</TABLE>

     A portion of the change in the net deferred tax asset relates to unrealized
gains and losses on securities  available for sale.  The related  current period
deferred  tax benefit of  approximately  $780,000  as of  December  31, 1999 and
deferred tax benefit of approximately  $73,000 as of December 31, 1998 have been
recorded directly to shareholders' equity. The balance of the 1999 change in the
net deferred tax asset of $162,000 is reflected as a deferred income tax benefit
in the consolidated statement of income.

     The valuation  allowance  applies  primarily to offset the  recognition  of
deferred  tax  benefits on certain  temporary  differences  for state income tax
purposes.  It is  management's  belief that the realization of the remaining net
deferred tax assets is more likely than not.

     The  following  is a  reconcilement  of federal  income tax  expense at the
statutory  rate of 34% to the income tax  provision  reported  in the  financial
statements.
<PAGE>
<TABLE>
<CAPTION>

(In thousands)                                            1999         1998        1997
                                                        -------        -----        -----

<S>                                                     <C>            <C>          <C>
Tax provision at statutory rate                         $ 3,359        2,972        2,571
Increase (decrease) in income taxes resulting from:
   Tax-exempt interest income                              (339)        (378)        (425)
   Non-deductible interest expense                           41           45           48
   Non-deductible portion of amortization of
        intangible assets                                   126          132          142
   State income taxes, net of federal benefit                55          273          191
   Other, net                                                18           15           22
                                                        -------        -----        -----
     Total                                              $ 3,260        3,059        2,549
                                                        =======        =====        =====

</TABLE>
                                       56
<PAGE>
Note 7.  Deposits

    At December 31,  1999,  the  scheduled  maturities  of time  deposits are as
follows:

                                     (In thousands)

                 2000                 $   213,492
                 2001                      28,398
                 2002                       5,732
                 2003                       3,256
                 2004                       2,313
              Thereafter                    1,959
                                     ------------
                                     $    255,150
                                     ============

 Note 8.  Borrowings

     The Company has three sources of borrowing  capacity - 1) an  approximately
$62,000,000  line of  credit  with the  Federal  Home  Loan  Bank  (FHLB),  2) a
$15,000,000  overnight  federal funds line of credit with a correspondent  bank,
and 3) an  approximately  $27,000,000 line of credit through the Federal Reserve
Bank of  Richmond's  (FRB)  discount  window.  The  Company  did not  obtain any
long-term borrowings under any of these credit lines during 1999, 1998 or 1997.

     The  Company's  line  of  credit  with  the  FHLB  totaling   approximately
$62,000,000  can be  structured as either  short-term  or long-term  borrowings,
depending  on the  particular  funding or  liquidity  need and is secured by the
Company's FHLB stock and a blanket lien on its  one-to-four  family  residential
loan portfolio. During 1999 and 1998, the Company periodically used this line of
credit  as  a  short-term,  overnight  borrowing  to  meet  internally  targeted
liquidity levels. These short-term borrowings generally carried an interest rate
that was  approximately 25 basis points higher than the national  discount rate.
In addition, on October 29, 1999, the Company obtained a three month $15,000,000
borrowing from the FHLB at a fixed interest rate of 5.98% in connection with the
Company's Y2K liquidity contingency plan. At December 31, 1999, a total of
$30,000,000 was outstanding under the FHLB line of credit,  $15,000,000 of which
was the three month borrowing at 5.98% and  $15,000,000  which was an overnight,
adjustable  rate  borrowing  that had an interest  rate of 4.55% on December 31,
1999. There was no amount  outstanding under this line of credit at December 31,
1998 or 1997.  During  1999,  the average  amount  outstanding  for this line of
credit was  approximately  $11,058,000 and carried a weighted  average  interest
rate of 5.57%.  During 1999,  the highest  month end balance  under this line of
credit was  $45,000,000.  During 1998, the average amount  outstanding  for this
line of credit was  approximately  $2,508,000  and  carried a  weighted  average
interest  rate of 5.67%.  During 1998,  the highest month end balance under this
line of credit was  $16,000,000.  There were no amounts drawn under this line of
credit in 1997.

     The Company also has a correspondent  bank  relationship  established  that
allows  the  Company  to  purchase  up to  $15,000,000  in  federal  funds on an
overnight,  unsecured  basis.  The Company had no borrowings  under this line at
December 31, 1999. At December 31, 1998, the Company had $6,000,000  outstanding
under this arrangement at an interest rate of approximately  5.25%. During 1999,
the  average  amount  outstanding  for this  line of  credit  was  approximately
$153,000 and carried a weighted  average  interest  rate of 4.58%.  During 1999,
<PAGE>
there were no amounts outstanding at any month end during the year. During 1998,
the average amount outstanding for this line of credit was approximately $16,000
and carried a weighted average interest rate of 5.25%.  During 1998, the highest
month end balance  under this line was  $6,000,000.  Insignificant  purchases of
federal funds in 1997 resulted in $3,000 in interest expense during 1997.

         During  1999,  the  Company  established  a  line  of  credit  totaling
approximately  $27,000,000 with the FRB discount window. This line is secured by
a blanket  lien on a portion  of the  Company's  commercial,  consumer  and real
estate portfolio (not including 1-4 family). This line of credit was established
primarily in connection with the Company's Y2K liquidity  contingency plan. This
line of credit was not drawn on during  1999,  and  subsequent  to December  31,
1999,  the FRB has stated that it does not expect lines of credit that have been
granted

                                       57
<PAGE>
to financial institutions to be a primary borrowing source. The Company plans to
maintain this line of credit,  although it is not expected that it will be drawn
upon except in unusual circumstances.

Note 9.  Leases

     Certain  bank  premises  are  leased  under  operating  lease   agreements.
Generally,  operating leases contain renewal options on  substantially  the same
basis as current  rental terms.  Rent expense  charged to  operations  under all
operating lease agreements was $197,000 in 1999,  $154,000 in 1998, and $139,000
in 1997.

     Future obligations for minimum rentals under noncancelable operating leases
at December 31, 1999 are as follows:

                                                         (In thousands)
                    Year ending December 31:
                      2000                                    $ 157
                      2001                                       97
                      2002                                       63
                      2003                                       29
                      2004                                       13
                      Later years                                40
                                                              -----
                          Total                               $ 399
                                                              =====

 Note 10.  Employee Benefit Plans

     Salary  Reduction  Profit  Sharing  Plan.  The  Company  sponsors  a salary
reduction profit sharing plan pursuant to Section 401(k) of the Internal Revenue
Code.  Employees  who  have  completed  one  year of  service  are  eligible  to
participate in the plan. An eligible employee may contribute up to 14% of annual
salary to the plan. The Company contributes an amount equal to 75% (50% in 1997)
of the  first 6% of the  employee's  salary  contributed.  Participants  vest in
Company  contributions at the rate of 20% after one year of service, and 20% for
each additional year of service,  with 100% vesting after five years of service.
The Company's matching contribution expense was $239,000,  $196,000 and $110,000
for the years ended December 31, 1999, 1998 and 1997, respectively.  The Company
made additional  discretionary matching contributions to the plan of $100,000 in
1999, 1998 and 1997.

     Incentive Compensation Plan. The Company also has an incentive compensation
plan covering certain  management and staff employees.  Payments pursuant to the
plan are based on  achievement  of  certain  performance  goals.  The  Company's
incentive compensation plan expense was $815,000,  $625,000 and $502,000 for the
years ended December 31, 1999, 1998 and 1997,  respectively.  There were 97, 85,
and 79 employees  who  participated  in this plan during 1999,  1998,  and 1997,
respectively.

     Retirement  Plan. The Company  sponsors a  noncontributory  defined benefit
retirement  plan (the  "Retirement  Plan"),  which is intended to qualify  under
Section 401(a) of the Internal Revenue Code.  Employees who have attained age 21
and completed one year of service are eligible to  participate in the Retirement
Plan. The Retirement Plan provides for a monthly payment,  at normal  retirement
age of 65, equal to  one-twelfth of the sum of (i) 0.75% of Final Average Annual
Compensation (5 highest  consecutive  calendar years earnings out of the last 10
<PAGE>
years of employment) multiplied by the employee's years of service not in excess
of 40 years,  and (ii) 0.65% of Final Average Annual  Compensation  in excess of
"covered compensation" multiplied by years of service not in excess of 35 years.
"Covered  compensation"  means the average of the social  security  taxable wage
base during the 35 year period ending with the year the employee  attains social
security  retirement age. Early retirement,  with reduced monthly  benefits,  is
available at age 55 after 15 years of service.  The Retirement Plan provides for
100% vesting  after 5 years of service,  and  provides for a death  benefit to a
vested  participant's   surviving  spouse.  The  costs  of  benefits  under  the
Retirement Plan, which are borne by First Bancorp and/or its  subsidiaries,  are
computed  actuarially  and  defrayed  by  earnings  from the  Retirement  Plan's
investments.  The  compensation  covered by the  Retirement  Plan includes total
earnings before reduction for contributions to a cash or deferred profit-sharing
plan (such as the 401(k) feature of the Profit Sharing Plan described above) and
amounts used to pay group health

                                       58
<PAGE>
insurance  premiums  and  includes  bonuses  (such as  amounts  paid  under  the
incentive  compensation  plan).  Compensation for the purposes of the Retirement
Plan may not exceed  statutory  limits;  such  limit in 1999,  1998 and 1997 was
$160,000.

     The  Company's   contributions   to  the  Retirement   Plan  are  based  on
computations  by independent  actuarial  consultants and are intended to provide
the  Company  with  the  maximum   deduction  for  income  tax   purposes.   The
contributions are invested to provide for benefits under the Retirement Plan. At
December 31, 1999, the Retirement  Plan's assets were invested in Company common
stock (8%), equity mutual funds (61%), and fixed income mutual funds (31%).

    The following  table  reconciles  the  beginning and ending  balances of the
Retirement Plan's benefit obligation,  as computed by the Company's  independent
actuarial consultants:
<TABLE>
<CAPTION>

(In thousands)                                  1999         1998          1997
                                              -------        -----        -----
<S>                                           <C>            <C>          <C>
Benefit obligation at beginning of year       $ 4,052        3,254        2,323
Service cost                                      282          201          146
Interest cost                                     277          235          199
Actuarial loss (gain)                            (609)         473          666
Benefits paid                                    (123)        (111)         (80)
                                              -------        -----        -----
Benefit obligation at end of year             $ 3,879        4,052        3,254
                                              =======        =====        =====

</TABLE>
     The following  table  reconciles  the beginning and ending  balances of the
Retirement Plan's assets:
<TABLE>
<CAPTION>
(In thousands)                               1999          1998            1997
                                            -------        -----          -----
<S>                                         <C>             <C>           <C>
Plan assets at beginning of year            $ 3,582         2,994         2,237
Actual return on plan assets                    804           504           619
Employer contributions                          216           195           218
Benefits paid                                  (123)         (111)          (80)
                                            -------         -----         -----
Plan assets at end of year                  $ 4,479         3,582         2,994
                                            =======         =====         =====

</TABLE>

    The following tables presents information regarding the funded status of the
Retirement Plan, the amounts not recognized in the consolidated  balance sheets,
and the amounts recognized in the consolidated balance sheets:
<TABLE>
<CAPTION>
(In thousands)                                              1999           1998
                                                           -----          -----
<S>                                                        <C>             <C>
Funded status                                              $ 600           (470)
Unrecognized net actuarial (gain) loss                      (875)           202
Unrecognized prior service cost                              650            755
Unrecognized transition obligation                            57             59
                                                           -----          -----
Prepaid pension cost                                       $ 432            546
                                                           =====          =====
</TABLE>
<PAGE>
     Net pension cost for the Retirement Plan included the following  components
for the years ended December 31, 1999, 1998 and 1997:
<TABLE>
<CAPTION>

(In thousands)                                        1999       1998      1997
                                                     -----        ---        ---
<S>                                                  <C>        <C>         <C>
Service cost - benefits earned during the period     $ 282        201        146
Interest cost on projected benefit obligation          277        235        199
Expected return on plan assets                        (340)      (239)      (180)
Net amortization and deferral                          111        107         96
                                                     -----        ---        ---
     Net periodic pension cost                       $ 330        304        261
                                                     =====        ===        ===

</TABLE>
     Supplemental Executive Retirement Plan. The Company sponsors a Supplemental
Executive  Retirement  Plan (the "SERP Plan") for the benefit of certain  senior
management executives of the Company. The purpose of the

                                       59
<PAGE>
SERP Plan is to provide  additional monthly pension benefits to ensure that each
such senior management executive would receive lifetime monthly pension benefits
equal to 3% of his or her final  average  compensation  multiplied by his or her
years of  service  (maximum  of 20 years) to the  Company  or its  subsidiaries,
subject to a maximum of 60% of his or her final average compensation. The amount
of a  participant's  monthly SERP  benefit is reduced by (i) the amount  payable
under the Company's qualified  Retirement Plan (described above), and (ii) fifty
percent  (50%) of the  participant's  primary  social  security  benefit.  Final
average  compensation  means the average of the 5 highest  consecutive  calendar
years of earnings  during the last 10 years of service prior to  termination  of
employment.

     The Company's  funding  policy with respect to the SERP Plan is to fund the
related benefits through investments in life insurance  policies,  which are not
considered  plan assets for the purpose of  determining  the SERP Plan's  funded
status.

    The following table reconciles the beginning and ending balances of the SERP
Plan's benefit obligation,  as computed by the Company's  independent  actuarial
consultants:
<TABLE>
<CAPTION>
(In thousands)                                     1999         1998        1997
                                                   -----         ---        ---
<S>                                                <C>           <C>        <C>
Benefit obligation at beginning of year            $ 442         347        331
Effects of change in census information               --          34        (25)
Service cost                                          30          12         10
Interest cost                                         33          27         23
Actuarial loss                                        19          22         28
Benefits paid                                        (16)         --        (20)
                                                   -----       -----      -----
Benefit obligation at end of year                  $ 508         442        347
                                                   =====       =====      =====
</TABLE>

     The following table presents information regarding the funded status of the
SERP Plan, the amounts not recognized in the  consolidated  balance sheets,  and
the amounts recognized in the consolidated balance sheets:
<TABLE>
<CAPTION>
(In thousands)                                             1999            1998
                                                          -----            ----
<S>                                                       <C>              <C>
Funded status                                             $(508)           (442)
Unrecognized net actuarial gain                             (71)            (89)
Unrecognized prior service cost                             290             327
Adjustment for minimum liability                           (111)            (95)
                                                          -----            ----
Accrued pension cost                                      $(400)           (299)
                                                          =====            ====

</TABLE>
<PAGE>
     Net pension cost for the SERP Plan  included the following  components  for
the years ended December 31, 1999, 1998 and 1997:
<TABLE>
<CAPTION>
(In thousands)                                            1999      1998    1997
                                                          ----       --       --
<S>                                                       <C>        <C>      <C>
Service cost - benefits earned during the period          $ 30       12       10
Interest cost on projected benefit obligation               33       27       23
Net amortization and deferral                               37       27       26
                                                          ----      ---      ---
     Net periodic pension cost                            $100       66       59
                                                          ====      ===      ===

</TABLE>

                                       60
<PAGE>
     The  following   assumptions   were  used  in  determining   the  actuarial
information  for the  Retirement  Plan and the SERP  Plan  for the  years  ended
December 31, 1999, 1998 and 1997:
<TABLE>
<CAPTION>
                                                           1999                       1998                      1997
                                                 ---------------------      --------------------       --------------------
                                                 Retirement       SERP      Retirement      SERP       Retirement      SERP
                                                    Plan          Plan         Plan         Plan          Plan         Plan
                                                    ----          ----         ----         ----          ----         ----
<S>                                                 <C>          <C>           <C>          <C>          <C>          <C>
Discount rate used to determine net
   periodic pension cost                            6.50%        6.50%         7.00%        7.00%        7.75%        7.75%
Discount rate used to calculate end of
   year liability disclosures                       7.75%        7.75%         6.50%        6.50%        7.00%         7.00%
Expected long-term rate of return on assets         9.50%         n/a          8.00%         n/a         8.00%          n/a
Rate of compensation increase                       5.00%        5.00%         5.00%        5.00%        5.00%         5.00%

</TABLE>

   Included in intangible assets at December 31, 1999 and 1998 are approximately
$138,000 and $84,000, respectively, which were recognized in connection with the
accrual of the additional minimum liability for the SERP Plan.

     Split Dollar Life Insurance  Plan.  Effective  January 1, 1993, the Company
adopted a Split Dollar Life  Insurance  Plan (the "Split Dollar  Plan")  whereby
individual  whole life insurance is made available to certain senior  management
executives designated and approved by the Board of Directors. Coverages for each
executive are approximately  $100,000.  The Company pays the premiums under this
plan and maintains a collateral  interest in each participant's  policy equal to
the sum of premiums paid. If a policy is terminated or becomes  payable  because
of the death of a  participant,  the premiums  paid by the Company are recovered
before any payment is made to the participant or the participant's  beneficiary.
In  addition,  the Company  will  recover its  investment  in the policy  before
transfer of the policy to the participant.  Upon the death of a participant, the
participant's  designated  beneficiary will receive a death benefit equal to the
amount of  coverage  under his or her policy  that is in excess of the amount of
cumulative premiums paid by the Company.  The amounts of insurance premiums paid
by the Company in 1999, 1998 and 1997 under the  Split-Dollar  Plan on behalf of
all  executive   officers  as  a  group  were  $24,000,   $22,000  and  $14,000,
respectively.

Note 11.  Commitments And Contingencies

     See Note 9 with respect to future obligations under noncancelable operating
leases.

     In the normal course of business there are various outstanding  commitments
and contingent  liabilities such as commitments to extend credit,  which are not
reflected in the financial statements.  As of December 31, 1999, the Company had
outstanding  loan  commitments  of  $96,385,000, of  which  $80,162,000  were at
variable rates and $16,223,000 were at fixed rates. Included in outstanding loan
commitments were unfunded  commitments of $36,137,000 on revolving credit plans,
of which  $31,799,000 were at variable rates and $4,338,000 were at fixed rates.
Additionally, standby letters of credit of approximately $2,332,000 and $924,000
<PAGE>
were  outstanding  at December 31, 1999 and 1998,  respectively.  The  Company's
exposure  to  credit  loss for the  aforementioned  commitments  in the event of
nonperformance  by the party to whom credit or  financial  guarantees  have been
extended is represented by the contractual  amount of the financial  instruments
discussed above.  However,  management believes that these commitments represent
no more than the normal lending risk that the Company  commits to its borrowers.
If these  commitments are drawn, the Company plans to obtain collateral if it is
deemed necessary based on management's  credit evaluation of the  counter-party.
The  types of  collateral  held  varies  but may  include  accounts  receivable,
inventory and  commercial or  residential  real estate.  Management  expects any
draws under existing commitments to be funded through normal operations.

     The Bank grants  primarily  commercial and  installment  loans to customers
throughout  its  market  area,  which  consists  of  Anson,  Cabarrus,  Chatham,
Davidson,  Guilford,  Harnett,  Lee,  Montgomery,   Moore,  Randolph,  Richmond,
Robeson,  Scotland and Stanly Counties in North  Carolina.  The real estate loan
portfolio can be affected by the condition of the local real estate market.  The
commercial  and  installment  loan  portfolios can be

                                       61
<PAGE>
affected by local economic conditions.

     The Company is not involved in any legal proceedings which, in management's
opinion,  could have a material effect on the consolidated financial position of
the Company.

Note 12.  Fair Value Of Financial Instruments

     Fair value  estimates  as of  December  31,  1999 and 1998 and  limitations
thereon are set forth below for the Company's financial instruments.  Please see
Note 1 for a discussion of fair value methods and  assumptions,  as well as fair
value information for off-balance sheet financial instruments.
<TABLE>
<CAPTION>

                                                          December 31, 1999                         December 31, 1998
                                                   ------------------------------          -------------------------------
                                                   Carrying            Estimated           Carrying              Estimated
                                                     Amount            Fair Value            Amount              Fair Value
                                                   ---------              ------               ------               ------
(In thousands)
<S>                                                <C>                    <C>                  <C>                  <C>
Cash and due from banks,
   noninterest-bearing                             $  23,055              23,055               22,073               22,073
Due from banks, interest-bearing                      15,231              15,231                8,398                8,398
Federal funds sold                                    12,280              12,280                8,295                8,295
Securities available for sale                         54,290              54,290               58,800               58,800
Securities held to maturity                           17,518              17,366               18,480               19,223
Presold mortgages in process
   of settlement                                       1,121               1,121                2,619                2,619
Loans, net of allowance                              413,085             412,324              352,830              353,706
Accrued interest receivable                            3,373               3,373                2,789                2,789

Deposits                                             480,023             480,337              440,266              440,985
Short-term borrowings                                 30,000              30,000                6,000                6,000
Accrued interest payable                               3,457               3,457                3,080                3,080

</TABLE>

     Limitations  Of Fair Value  Estimates.  Fair value  estimates are made at a
specific point in time,  based on relevant  market  information  and information
about the financial  instrument.  These  estimates do not reflect any premium or
discount  that could  result from  offering  for sale at one time the  Company's
entire holdings of a particular financial  instrument.  Because no market exists
for a significant  portion of the Company's  financial  instruments,  fair value
estimates are based on judgments  regarding  future  expected  loss  experience,
current  economic   conditions,   risk   characteristics  of  various  financial
instruments,  and other  factors.  These  estimates are subjective in nature and
involve  uncertainties and matters of significant  judgment and therefore cannot
be determined with precision.  Changes in assumptions could significantly affect
the estimates.

     Fair  value  estimates  are based on  existing  on- and  off-balance  sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial   instruments.   Significant  assets  and  liabilities  that  are  not
considered  financial assets or liabilities  include net premises and equipment,

<PAGE>
intangible  and other  assets such as  foreclosed  properties,  deferred  income
taxes,  prepaid  expense  accounts,  income  taxes  currently  payable and other
various accrued expenses.  In addition,  the income tax ramifications related to
the realization of the unrealized gains and losses can have a significant effect
on fair value estimates and have not been considered in any of the estimates.

Note 13.  Stock Option Plan

     Pursuant to provisions of the Company's 1994 Stock Option Plan (the "Option
Plan"),  options to purchase up to 555,000 shares of First Bancorp's  authorized
but unissued common stock may be granted to employees  ("Employee  Options") and
directors  ("Nonemployee Director Options") of the Company and its subsidiaries.
The purposes of the Option Plan are (i) to align the interests of  participating
employees  and directors  with the Company's  shareholders  by  reinforcing  the
relationship  between  shareholder  gains  and  participant  rewards,   (ii)  to
encourage equity ownership in the Company by participants,  and (iii) to provide
an incentive to employee  participants  to continue  their  employment  with the
Company.  Since the inception of the Option Plan, each


                                       62
<PAGE>
nonemployee director has been granted 1,500 Nonemployee Director Options on June
1 of each year.  Employee Options were granted to substantially  all officers at
the  inception  of the  Option  Plan and since  then have  been  granted  to new
officers,  officers  that  have  assumed  increased  responsibilities,  and  for
performance  rewards.  For both Employee and Nonemployee  Director Options,  the
option  price  is the fair  market  value  of the  stock  at the date of  grant.
Employee  Options  vest 20% per year  over a  five-year  period.  However,  upon
consummation of the acquisition of First Savings Bancorp, Inc. discussed in Note
2,  all  Employee  Options  outstanding  at the  time of the  consummation  will
automatically become 100% vested due to  change-in-control  provisions contained
in the Employee Options. Director Options are 100% vested on the date of grant.
All  options  expire  not more than 10 years  from the date of grant.  Forfeited
options become available for future grants.

     At December 31, 1999,  there were 189,600  additional  shares available for
grant  under the  Option  Plan.  The per share  weighted-average  fair  value of
options  granted  during  1999,  1998,  and 1997 was  $5.75,  $7.33,  and $5.53,
respectively  on the  date(s) of grant  using the  Black-Scholes  option-pricing
model with the following weighted-average assumptions:
<TABLE>
<CAPTION>
                                     1999              1998          1997
                                     ----              ----          ----
<S>                                <C>               <C>           <C>
Expected dividend yield              2.70%             1.90%         2.05%
Risk-free interest rate              5.47%             5.50%         6.20%
Expected life                       8 years           8 years       8 years
Expected volatility                 31.00%            25.00%        21.50%
</TABLE>
    The  Company  applies APB  Opinion  No. 25 in  accounting  for its Plan and,
accordingly,  no compensation  cost has been recognized for its stock options in
the financial statements.  Had the Company determined compensation cost based on
the fair value at the grant date for its stock  options  under SFAS No. 123, the
Company's  net income and  earnings per share would have been reduced to the pro
forma amounts indicated below:
<TABLE>
<CAPTION>
(In thousands except per share data)                       1999               1998              1997
                                                       ---------             -----             -----
<S>                    <C>                             <C>                   <C>               <C>
Net income:            As reported                     $   6,619             5,683             5,012
                       Pro forma                           6,414             5,542             4,892

Earnings per share:    Basic - As reported                  1.46              1.25              1.11
                       Basic - Pro forma                    1.42              1.22              1.08

                       Diluted - As reported                1.43              1.22              1.08
                       Diluted - Pro forma                  1.38              1.19              1.06
</TABLE>
     Pro forma net income and  earnings per share  reflect only options  granted
since January 1, 1995.  Therefore,  the full impact of calculating  compensation
cost for stock  options under SFAS No. 123 is not reflected in the pro forma net
income and earnings per share amounts presented above because  compensation cost
is reflected over the options' vesting period of 5 years and  compensation  cost
for options  granted prior to January 1, 1995 is not  considered.  Consequently,
the effects of applying  SFAS No. 123 pro forma  disclosures  during the initial
phase-in period may not be  representative of the effects on reported net income
in future periods.

                                       63
<PAGE>
    The following  table sets forth a summary of the activity of the Option Plan
since December 31, 1996:

<TABLE>
<CAPTION>
                                                                                  Options Exercisable
                                                  Options Outstanding                 at Year End
                                                  -----------------------       -----------------------
                                                               Weighted-                      Weighted-
                                                               Average                         Average
                                                  Number of    Exercise          Number of     Exercise
                                                    Shares      Price              Shares       Price
                                                    ------      -----              ------       -----
<S>                                               <C>           <C>              <C>          <C>
               Balance at December 31, 1996         234,300     $  8.61            93,720     $  7.53

                  Granted                            45,000       17.34
                  Exercised                         (6,000)        8.25
                  Forfeited                        (11,250)       10.51
                  Expired                                 -           -

               Balance at December 31, 1997         262,050       10.03           141,630        8.73

                  Granted                            22,500       21.55
                  Exercised                         (1,650)        7.93
                  Forfeited                         (8,400)       17.28
                  Expired                                 -           -

               Balance at December 31, 1998         274,500       10.77           197,940        9.89

                  Granted                           72,000        17.19
                  Exercised                        (23,314)        7.39
                  Forfeited                           (600)       18.50
                  Expired                             (150)       18.50

               Balance at December 31, 1999        322,436      $ 12.43           236,186     $ 11.04
                                                   =======      =======           =======     =======

</TABLE>

The following table summarizes  information about the stock options  outstanding
at December 31, 1999:
<TABLE>
<CAPTION>
                                                         Options Outstanding                       Options Exercisable
                                           ----------------------------------------------     ----------------------------
                                                              Weighted-
                                                               Average        Weighted-          Average         Weighted-
                                              Number          Remaining         Average          Number            Average
                  Range of                 Outstanding       Contractual       Exercise        Exercisable        Exercise
               Exercise Prices             at 12/31/99          Life            Price         at 12/31/99          Price
               ---------------             -----------          ----            -----         -----------          -----
<S>                                          <C>                 <C>          <C>                <C>           <C>
             $6 to $7.99                     119,486              5.0         $   7.06           119,486       $    7.06
             $8 to $11.99                     71,700              6.8            11.35            48,600           11.16
             $12 to $15.99                    16,500              7.4            15.33            16,500           15.33
             $16 to $19.99                    92,250              9.0            17.48            35,100           17.32
             $20 to $22                       22,500              8.5            21.56            16,500           21.88
                                             -------            ------        --------           -------       ---------
                                             322,436              6.9         $  12.43           236,186       $   11.04
                                             =======            ======        ========           =======       =========
</TABLE>
<PAGE>
Note 14.  Regulatory Restrictions

     The Company is regulated  by the Board of Governors of the Federal  Reserve
System ("FED") and is subject to securities  registration  and public  reporting
regulations of the Securities and Exchange Commission.  The Bank is regulated by
the Federal Deposit Insurance Corporation ("FDIC") and the North Carolina Office
of the Commissioner of Banks.

     The primary  source of funds for the payment of dividends by First  Bancorp
is dividends  received  from its  subsidiary,  First Bank.  The Bank, as a North
Carolina banking corporation, may pay dividends only out of undivided profits as
determined  pursuant to North Carolina  General  Statutes  Section 53-87.  As of
December 31, 1999, the Bank had undivided  profits of approximately  $29,302,000
which were  available  for the payment of

                                       64
<PAGE>
dividends. As of December 31, 1999,  approximately  $14,305,000 of the Company's
investment  in the Bank is  restricted  as to transfer  to the  Company  without
obtaining prior regulatory approval.

     The Company and the Bank must comply with regulatory  capital  requirements
established by the FED and FDIC.  Failure to meet minimum  capital  requirements
can initiate certain mandatory, and possibly additional  discretionary,  actions
by regulators  that, if undertaken,  could have a direct material effect on both
the  Company's  and the Bank's  financial  statements.  Under  capital  adequacy
guidelines  and the  regulatory  framework  for prompt  corrective  action,  the
Company  and the  Bank  must  meet  specific  capital  guidelines  that  involve
quantitative measures of the Company's and the Bank's assets,  liabilities,  and
certain  off-balance-sheet  items  as  calculated  under  regulatory  accounting
practices.  The Company's and the Bank's capital amounts and  classification are
also subject to qualitative  judgments by the regulators about components,  risk
weightings,  and other factors.  These capital  standards require the Company to
maintain  minimum  ratios of Tier 1 capital  to total  risk-weighted  assets and
total capital to risk-weighted assets of 4.00% and 8.00%,  respectively.  Tier 1
capital is comprised of total shareholders' equity calculated in accordance with
generally   accepted   accounting   principles,   excluding   accumulated  other
comprehensive  income  (loss),  less  intangible  assets,  and total  capital is
comprised of Tier 1 capital plus certain  adjustments,  the largest of which for
the Company is the allowance for loan losses.  Risk-weighted assets refer to the
on- and off-balance  sheet  exposures of the Company  adjusted for their related
risk levels using formulas set forth in FED and FDIC regulations.

     In addition to the risk-based  capital  requirements  described  above, the
Company is subject to a leverage capital requirement,  which calls for a minimum
ratio of Tier 1 capital (as defined above) to quarterly  average total assets of
3.00% to 5.00%, depending upon the institution's composite ratings as determined
by its  regulators.  The FED has not  advised  the  Company  of any  requirement
specifically applicable to it.

     In  addition to the  minimum  capital  requirements  described  above,  the
regulatory framework for prompt corrective action also contains specific capital
guidelines for  classification as "well  capitalized,"  which are presented with
the  minimum  ratios and the  Company's  ratios as of  December  31, 1999 in the
following table.
<TABLE>
<CAPTION>
                                                                                                       To Be Well Capitalized
                                                                                For Capital           Under Prompt Corrective
                                                     Actual                 Adequacy Purposes            Action Provisions
                                              ------------------------     ---------------------       ----------------------
($ in thousands)                              Amount         Ratio         Amount        Ratio         Amount          Ratio
- ----------------                              ------         -----         ------        -----         ------          -----
                                                                          (must equal or exceed)       (must equal or exceed)
<S>                                           <C>               <C>           <C>            <C>          <C>           <C>
As of December 31, 1999
     Total Capital
        (to Risk Weighted Assets)             $  45,023         10.78%        33,422         8.00%        41,777        10.00%
     Tier I Capital
        (to Risk Weighted Assets)                39,865          9.66%        16,505         4.00%        24,757         6.00%
     Tier I Capital
        (to Average Assets)                      39,865          7.30%        21,840         4.00%        27,300         5.00%
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
<S>                                           <C>               <C>           <C>            <C>          <C>           <C>
As of December 31, 1998
     Total Capital
        (to Risk Weighted Assets)             $  39,107         10.75%        29,112         8.00%        36,390        10.00%
     Tier I Capital
        (to Risk Weighted Assets)                34,614          9.63%        14,376         4.00%        21,564         6.00%
     Tier I Capital
        (to Average Assets)                      34,614          7.37%        18,793         4.00%        23,491         5.00%

</TABLE>

     The  average  reserve  balance  maintained  under the  requirements  of the
Federal  Reserve was  approximately  $8,261,000  for the year ended December 31,
1999.

Note 15.  Supplementary Income Statement Information

     The "other  nonrecurring  net gains" line item in the amount of $168,000 on
the  Consolidated  Statement of



                                       65
<PAGE>
Income  for  1997  relates  to an  early  termination  fee  received  on a  data
processing contract.

     Components of other operating expenses exceeding 1% of total income for any
of the years ended December 31, 1999, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

(In thousands)                                      1999        1998        1997
- --------------                                      ----        ----        ----
<S>                                                 <C>          <C>         <C>
Amortization of intangible assets                   $636         655         546
Stationery and supplies                              839         786         756
Telephone                                            482         455         424

</TABLE>
Note 16.  Condensed Parent Company Information

   Condensed financial data for First Bancorp (parent company only) follows:
<TABLE>
<CAPTION>
CONDENSED BALANCE SHEETS                                                                 As of December 31,
                                                                                        -------------------
(In thousands)                                                                            1999       1998
                                                                                        -------     -------
<S>                                                                                     <C>              <C>
Assets
Cash on deposit with bank subsidiary                                                    $    41          54
Securities available for sale at fair value:
     State and local governments (amortized costs of $710 in 1999 and $672 in 1998)         710         672
     Other securities (amortized costs of $1 in 1999 and 1998)                                1           1
                                                                                        -------     -------
          Total securities available for sale                                               711         673
                                                                                        -------     -------

Investment in subsidiaries, at equity:
     First Bank and subsidiaries                                                         42,441      38,844
     Montgomery Data Services, Inc.                                                         193         139
     First Bancorp Financial Services, Inc.                                               1,138       1,276
                                                                                        -------     -------
         Total investments in subsidiaries                                               43,772      40,259
                                                                                        -------     -------
Land                                                                                          7           7
Other assets                                                                                 15          25
                                                                                        -------     -------
         Total assets                                                                   $44,546      41,018
                                                                                        =======     =======


Liabilities and shareholders' equity
Other liabilities                                                                           604         524
Shareholders' equity                                                                     43,942      40,494
                                                                                        -------     -------
         Total liabilities and shareholders' equity                                     $44,546      41,018
                                                                                        =======     =======
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
CONDENSED STATEMENTS OF INCOME                                            Year Ended December 31,
                                                                   ---------------------------------
(In thousands)                                                        1999         1998        1997
                                                                   -------        -----        -----
<S>                                                                <C>            <C>          <C>
Equity in earnings (losses) of subsidiaries
     Dividends - First Bank and subsidiaries                       $ 1,875        1,950        1,100
               - Montgomery Data Services                              150          100          475
               - First Bancorp Financial Services, Inc.                150           --          300
     Undistributed - First Bank and subsidiaries                     4,806        3,756        3,842
                   - Montgomery Data Services                           54           52         (158)
                   - First Bancorp Financial Services, Inc.           (127)          20         (287)
All other income and expenses, net                                    (289)        (195)        (260)
                                                                   -------        -----        -----
          Net Income                                               $ 6,619        5,683        5,012
                                                                   =======        =====        =====

</TABLE>
                                       66
<PAGE>
<TABLE>
<CAPTION>
CONDENSED STATEMENTS OF CASH FLOWS                              Year Ended December 31,
                                                          ---------------------------------
(In thousands)                                              1999          1998        1997
                                                          -------      -------      -------
<S>                                                       <C>            <C>          <C>
Operating Activities:
     Net income                                           $ 6,619        5,683        5,012
     Equity in undistributed earnings of subsidiaries      (4,733)      (3,828)      (3,397)
     Decrease (increase) in other assets                       10            7          (30)
     Increase (decrease) in other liabilities                  16          (20)          90
                                                          -------      -------      -------
          Total - operating activities                      1,912        1,842        1,675
                                                          -------      -------      -------
Investing Activities:
     Purchases of securities available for sale            (2,413)      (2,204)      (2,048)
     Sales of securities available for sale                 2,375        2,132        1,835
                                                          -------      -------      -------
          Total - investing activities                        (38)         (72)        (213)
                                                          -------      -------      -------
Financing Activities
      Payment of cash dividends                            (1,992)      (1,752)      (1,508)
      Proceeds from issuance of common stock                  463           13           50
      Purchases and retirement of common stock               (358)          (6)        --
                                                          -------      -------      -------
          Total - financing activities                     (1,887)      (1,745)      (1,458)
                                                          -------      -------      -------
Net increase (decrease) in cash and cash equivalents          (13)          25            4
Cash and cash equivalents, beginning of year                   54           29           25
                                                          -------      -------      -------
Cash and cash equivalents, end of year                    $    41           54           29
                                                          =======      =======      =======

</TABLE>
Note 17.  Recent Accounting Pronouncements

     The Financial  Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities." This Statement  establishes  accounting and reporting standards for
derivative  instruments,  including certain derivative  instruments  embedded in
other  contracts,  (collectively  referred  to as  derivatives)  and for hedging
activities.  This Statement, as amended, is effective for all fiscal quarters of
fiscal  years  beginning  after  June 15,  2000.  Because  the  Company  has not
historically  and  does  not  currently  employ  the  use of  derivatives,  this
Statement is not expected to impact the Company.

                                       67
<PAGE>
                          Independent Auditors' Report




   The Board of Directors
   First Bancorp

       We have audited the  accompanying  consolidated  balance  sheets of First
   Bancorp and  subsidiaries  as of December 31, 1999 and 1998,  and the related
   consolidated statements of income, comprehensive income, shareholders' equity
   and cash flows for each of the years in the three-year  period ended December
   31, 1999. 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 audits.

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

       In our opinion,  the consolidated  financial statements referred to above
   present fairly,  in all material  respects,  the financial  position of First
   Bancorp and subsidiaries as of December 31, 1999 and 1998, and the results of
   their operations and their cash flows for each of the years in the three-year
   period  ended  December 31,  1999,  in  conformity  with  generally  accepted
   accounting principles.



                                                                     /s/KPMG LLP
                                                                     -----------
                                                                        KPMG LLP


   Raleigh, North Carolina
   January 18, 2000


                                       68
<PAGE>
Part II.  Other Information

Item 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure

     During the two years ended December 31, 1999,  and any  subsequent  interim
periods,  there were no  changes  in  accountants  and/or  disagreements  on any
matters  of   accounting   principles   or  practices  or  financial   statement
disclosures.

PART III

Item 10.  Directors and Executive Officers of the Registrant;  Compliance with
          Section 16(a) of the Exchange Act

     Incorporated  herein by  reference  is the  information  under the  caption
"Directors,  Nominees and  Executive  Officers"  and "Section  16(a)  Beneficial
Ownership Reporting Compliance" from the Company's definitive proxy statement to
be filed pursuant to Regulation 14A.

Item 11.  Executive Compensation

     Incorporated  herein by  reference  is the  information  under the  caption
"Compensation  of Executive  Officers" and "Board  Committees,  Attendance,  and
Compensation" from the Company's definitive proxy statement to be filed pursuant
to Regulation 14A.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     Incorporated  herein by  reference  is the  information  under the captions
"Principal Holders of First Bancorp Voting Securities" and "Directors,  Nominees
and Executive  Officers"  from the Company's  definitive  proxy  statement to be
filed pursuant to Regulation 14A.

Item 13.  Certain Relationships and Related Transactions

     Incorporated  herein by  reference  is the  information  under the  caption
"Certain Transactions" from the Company's definitive proxy statement to be filed
pursuant to Regulation 14A.

PART IV

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

(a)    1. Financial  Statements - See Item 8, Cross  Reference  Index on page 2,
          for  information   concerning  the  Company's  consolidated  financial
          statements and report of independent auditors.

       2. Financial Statement Schedules - not applicable

       3. Exhibits

           The following  exhibits are filed with this report or, as noted,  are
           incorporated by reference.  Management contracts,  compensatory plans
           and arrangements are marked with an asterisk (*).
<PAGE>
3.a.i      Copy of Articles of  Incorporation  of the  Registrant and amendments
           thereto,  was filed as Exhibit 3(a) to the Registrant's  Registration
           Statement Number 33-12692, and is incorporated herein by reference.

3.a.ii     Copy of the  amendment  to Articles of  Incorporation  - adding a new
           Article  Nine,  was filed as  Exhibit  3(e) to the  Company's  Annual
           Report on Form 10-K for the year  ended  December  31,  1988,  and is


                                       69
<PAGE>
           incorporated herein by reference.

3.a.iii    Copy of the  amendment  to Articles of  Incorporation  - adding a new
           Article Ten, was filed as Exhibit  3a.iii to the Company's  Quarterly
           Report on Form  10-Q for the  quarter  ended  June 30,  1999,  and is
           incorporated herein by reference.

3.a.iv     Copy of the amendment to Article IV of the Articles of  Incorporation
           was filed as Exhibit 3.a.iv to the Company's Quarterly Report on Form
           10-Q for the quarter ended June 30, 1999, and is incorporated  herein
           by reference.

3.b.i      Copy of the Bylaws of the  Registrant  and  amendments  thereto,  was
           filed as Exhibit 3(b) to the  Company's  Annual Report on Form 10-KSB
           for the year ended December 31, 1994, and is  incorporated  herein by
           reference.

3.b.ii     Copy of the amendment to the Bylaws replacing Section 3.04 of Article
           Three.

3.b.iii    Copy of the amendment to the Bylaws amending  Section 3.19 of Article
           Three.

4          Form of Common Stock  Certificate  was filed as Exhibit 3.a.iv to the
           Company's  Quarterly  Report on Form 10-Q for the quarter  ended June
           30, 1999, and is incorporated herein by reference.

10         Material Contracts

10.a       Data  processing  Agreement dated October 1, 1984 by and between Bank
           of Montgomery  (First Bank) and Montgomery  Data  Services,  Inc. was
           filed as Exhibit  10(k) to the  Registrant's  Registration  Statement
           Number 33-12692, and is incorporated herein by reference.

10.b       First Bank  Salary  and  Incentive  Plan,  as  amended,  was filed as
           Exhibit  10(m)  to the  Registrant's  Registration  Statement  Number
           33-12692, and is incorporated herein by reference. (*)

10.c       First Bancorp  Savings Plus and Profit  Sharing Plan (401(k)  savings
           incentive plan and trust),  as amended  January 25, 1994 and July 19,
           1994,  was filed as Exhibit 10(c) to the  Company's  Annual Report on
           Form 10-KSB for the year ended December 31, 1994, and is incorporated
           herein by reference. (*)

10.d       Directors and Officers  Liability  Insurance Policy of First Bancorp,
           dated  July 16,  1991,  was filed as Exhibit  10(g) to the  Company's
           Annual Report on Form 10-K for the year ended  December 31, 1991, and
           is incorporated herein by reference.

10.e       Indemnification  Agreement  between the Company and its Directors and
           Officers was filed as Exhibit 10(t) to the Registrant's  Registration
           Statement Number 33-12692, and is incorporated herein by reference.

10.f       First Bancorp Employees' Pension Plan, as amended on August 16, 1994,
           was filed as Exhibit  10(g) to the  Company's  Annual  Report on Form
           10-KSB for the year ended  December  31,  1994,  and is  incorporated
           herein by reference. (*)
<PAGE>
10.g       First Bancorp Senior  Management  Supplemental  Executive  Retirement
           Plan dated May 31, 1993,  was filed as Exhibit 10(k) to the Company's
           Quarterly  Report on Form 10-Q for the quarter  ended June 30,  1993,
           and is incorporated herein by reference.
           (*)

10.h       First  Bancorp   Senior   Management   Split-Dollar   Life  Insurance
           Agreements between the Company and the Executive Officers, as amended
           on December 22,  1994,  was filed as Exhibit  10(i) to the  Company's


                                       70
<PAGE>
           Annual  Report on Form 10-KSB for the year ended  December  31, 1994,
           and is incorporated herein by reference. (*)

10.i       First  Bancorp 1994 Stock  Option Plan was filed as Exhibit  10(n) to
           the Company's  Quarterly  Report on Form 10-QSB for the quarter ended
           March 31, 1994, and is incorporated herein by reference. (*)

10.j       Severance  Agreement  between the Company and Patrick A. Meisky dated
           December 29, 1995 was filed as Exhibit 10(o) to the Company's  Annual
           Report on Form 10-KSB for the year ended  December 31,  1995,  and is
           incorporated by reference. (*)

10.k       Amendment to the First Bancorp  Savings Plus and Profit  Sharing Plan
           (401(k) savings  incentive plan and trust),  dated December 17, 1996,
           was filed as Exhibit  10(m) to the  Company's  Annual  Report on Form
           10-KSB for the year ended  December  31,  1996,  and is  incorporated
           herein by reference. (*)

10.l       Employment  Agreement  between the Company and James H. Garner  dated
           August 17, 1998 was filed as Exhibit  10(l) to the  Company's  Annual
           Report on Form 10-Q for the quarter ended  September 30, 1998, and is
           incorporated by reference. (*)

10.m       Employment  Agreement  between the Company and Anna G. Hollers  dated
           August 17, 1998 was filed as Exhibit  10(m) to the  Company's  Annual
           Report on Form 10-Q for the quarter ended  September 30, 1998, and is
           incorporated by reference. (*)

10.n       Employment  Agreement  between  the Company and Teresa C. Nixon dated
           August 17, 1998 was filed as Exhibit  10(n) to the  Company's  Annual
           Report on Form 10-Q for the quarter ended  September 30, 1998, and is
           incorporated by reference. (*)

10.o       First  Amendment to the First  Bancorp  Senior  Management  Executive
           Retirement  Plan dated April 21,  1998 was filed as Exhibit  10(o) to
           the Company's  Annual Report on Form 10-K for the year ended December
           31, 1998, and is incorporated herein by reference. (*)

10.p       Employment  Agreement  between the  Company and Eric P. Credle  dated
           August 17, 1998 was filed as Exhibit  10(p) to the  Company's  Annual
           Report on Form 10-K for the year  ended  December  31,  1998,  and is
           incorporated herein by reference. (*)

10.q       Amendments 1 and 2 to the Company's  1994 Stock Option Plan was filed
           as Exhibit 10.q to the  Company's  Quarterly  Report on Form 10-Q for
           the  quarter  ended  June 30,  1999,  and is  incorporated  herein by
           reference. (*)

10.r       Employment  Agreement  between  the  Company and David G. Grigg dated
           August 17, 1998. (*)

10.s       Definitive  merger agreement with First Savings  Bancorp,  Inc. dated
           December  16, 1999 was filed on Form 8-K on December  21, 1999 and is
           incorporated herein by reference.

21         List of  Subsidiaries  of  Registrant  was filed as Exhibit 21 to the
           Company's  Quarterly  Report on Form 10-Q for the quarter  ended June
           30, 1999, and is incorporated herein by reference.
<PAGE>
23.a       Consent of Independent Auditors of Registrant, KPMG LLP.

27         Financial Data Schedule pursuant to Article 9 of Regulation S-X.

(b)        The Registrant  filed one report on Form 8-K during the quarter ended
           December 31, 1999, which was filed on December 21, 1999 and disclosed
           under Item 5, its signing of a definitive merger agreement with First
           Savings Bancorp, Inc.


                                       71
<PAGE>
(c)        Exhibits - see (a)(3) above

 (d)       No financial statement schedules are filed herewith.


COPIES OF EXHIBITS ARE AVAILABLE UPON WRITTEN REQUEST TO: FIRST BANCORP, ANNA G.
HOLLERS, EXECUTIVE VICE PRESIDENT, P.O. BOX 508, TROY, NC 27371




                                       72

<PAGE>
SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934,  FIRST  BANCORP has duly caused this Annual Report on Form
10-K to be signed on its behalf by the  undersigned,  thereunto duly authorized,
in the City of Troy,  and  State of North  Carolina,  on the 21st day of  March,
2000.

                                  First Bancorp

                             By: /s/ James H. Garner
                                 -------------------
                                     James H. Garner
                President, Chief Executive Officer and Treasurer

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

                               Executive Officers

                             /s/ James H. Garner
                             -------------------
                                 James H. Garner
                President, Chief Executive Officer and Treasurer

 /s/ Anna G. Hollers                                /s/ Eric P. Credle
 -------------------                                ------------------
 Anna G. Hollers                                    Eric P. Credle
 Executive Vice President                           Senior Vice President
 Executive Secretary                                Chief Financial Officer
 March 21, 2000                                     March 21, 2000

                      Board of Directors

 /s/ Jack D. Briggs                                 /s/ Edward T. Taws
 ------------------                                 ------------------
 Jack D. Briggs                                     Edward T. Taws
 Chairman of the Board                              Director
 Director                                           March 21, 2000
 March 21, 2000

 /s/ David L. Burns                                 /s/ Frederick H. Taylor
 ------------------                                 -----------------------
 David L. Burns                                     Frederick H. Taylor
 Director                                           Director
 March 21, 2000                                     March 21, 2000

 /s/ Jesse S. Capel                                 /s/ Goldie H. Wallace
  -----------------                                 ---------------------
 Jesse S. Capel                                     Goldie H. Wallace
 Director                                           Director
 March 21, 2000                                     March 21, 2000

 /s/ George R. Perkins                              /s/ A. Jordan Washburn
 ---------------------                              ----------------------
 George R. Perkins                                  A. Jordan Washburn
 Director                                           Director
 March 21, 2000                                     March 21, 2000
<PAGE>
 /s/ G.T. Rabe, Jr.                                 /s/ John C. Willis
 ------------------                                 ------------------
 G.T. Rabe, Jr.                                     John C. Willis
 Director                                           Director
 March 21, 2000                                     March 21, 2000


                                       73
<PAGE>
                          EXHIBIT CROSS REFERENCE INDEX

   Exhibit                                                              Page(s)
   -------                                                              -------

   3.a.i    Copy of Articles of Incorporation of the Registrant               *

   3.a.ii   Copy of the amendment to Articles of Incorporation                *

   3.a.iii  Copy of the amendment to Articles of  Incorporation - adding
            a new Article Ten                                                 *

   3.a.iv.  Copy of the  amendment  to  Article  IV of the  Articles  of
            Incorporation                                                     *

   3.b.i    Copy of the Bylaws of the Registrant                              *

   3.b.ii.  Copy of the amendment to the Bylaws  replacing  Section 3.04
            of Article 3                                                      76

   3.b.iii  Copy of the amendment to the Bylaws amending Section 3.19 of
            Article Three                                                     77

   10.a     Data processing  Agreement by and between Bank of Montgomery
            (First Bank) and Montgomery Data Services, Inc.                   *

   10.b     First Bank Salary and Incentive Plan, as amended                  *

   10.c     First Bancorp  Savings Plus and Profit  Sharing Plan (401(k)
            savings incentive plan and trust), as amended                     *

   10.d     Directors and Officers  Liability  Insurance Policy of First
            Bancorp                                                           *

   10.e     Indemnification   Agreement  between  the  Company  and  its
            Directors and Officers                                            *

   10.f     First Bancorp Employees' Pension Plan                             *

   10.g     First  Bancorp  Senior  Management   Supplemental  Executive
            Retirement Plan                                                   *

   10.h     First Bancorp Senior Management  Split-Dollar Life Insurance
            Agreements between the Company and the Executive Officers         *

   10.i     First Bancorp 1994 Stock Option Plan                              *

   10.j     Severance  Agreement  between  the  Company  and  Patrick A.
            Meisky                                                            *

   10.k     Amendment  to the  First  Bancorp  Savings  Plus and  Profit
            Sharing Plan                                                      *

   10.l     Employment Agreement between the Company and James H. Garner      *

   10.m     Employment Agreement between the Company and Anna G. Hollers      *

   10.n     Employment Agreement between the Company and Teresa C. Nixon      *
<PAGE>
   10.o     First Amendment to the First Bancorp Supplemental  Executive
            Retirement Plan                                                   *

   10.p     Employment  Agreement between the Company and Eric P. Credle      *


   10.q     Amendments 1 and 2 to the Company's 1994 Stock Option Plan         *

   10.r     Employment Agreement between the Company and David G. Grigg       78

   10.s     Definitive merger agreement with First Savings Bancorp, Inc.      *



                                    74
<PAGE>

   21       List of Subsidiaries of Registrant                                *

   23.a     Consent of Independent Auditors of Registrant, KPMG  LLP          83

   27       Financial Data Schedule pursuant to Article 9 of Regulation S-X   84

            * Incorporated herein by reference.


                                    75

                                                                  Exhibit 3.b.ii


       Amendment to Section 3.04 of Article Three of the Company's Bylaws
       ------------------------------------------------------------------

The  Company's  Bylaws  were  amended on July 21,  1998 to delete  the  existing
Section 3.04 of Article Three in its entirety and replace it with the following:

       3.04 Cumulative Voting. Every shareholder entitled to vote at an election
       of  directors  is entitled to multiply the number of votes he is entitled
       to cast by the number of  directors  for whom he is  entitled to vote and
       cast the product for a single  candidate or distribute  the product among
       two or more  candidates.  This  right of  cumulative  voting shall not be
       exercised  unless (i) the meeting notice or proxy statement  accompanying
       the notice states conspicuously that cumulative voting is authorized;  or
       (ii) some  shareholder or proxyholder  announces in open meeting,  before
       the voting of directors  starts,  his intention so to vote  cumulatively;
       and if such announcement is made, the chair shall declare that all shares
       entitled to vote have the right to vote  cumulatively and shall thereupon
       grant a recess  of not less than two (2)  days,  nor more than  seven (7)
       days,  as he  shall  determine,  or of such  other  period  of time as is
       unanimously agreed upon.


                                       76
<PAGE>

                                                                 Exhibit 3.b.iii


       Amendment to Section 3.19 of Article Three of the Company's Bylaws
       ------------------------------------------------------------------

The Company's  Bylaws were amended on December 15, 1999 to amend Section 3.19 of
Article Three by adding the following two sentences to the end of the section.

        The foregoing  provisions  shall not apply to any individual  during the
       time  such  individual  is  serving  as chief  executive  officer  of the
       corporation.  In addition,  the board of directors may make exceptions to
       the  limitations  set forth in this  section for  directors  added to the
       board of directors in connection with  acquisitions by the corporation or
       its subsidiaries.


                                       77

                                                                    Exhibit 10.r

                              EMPLOYMENT AGREEMENT


  THIS  AGREEMENT,  dated and effective this 17th day of August,  1998,  between
FIRST BANCORP (a North Carolina  corporation) (the "Company") and David G. Grigg
(the "Employee"). References to the "Company" herein shall be deemed to refer to
the Company and its subsidiaries  taken as a whole,  unless the context requires
or the Agreement provides otherwise.

  The  Company  desires  to employ  the  Employee,  and  Employee  desires to be
employed by the Company, on the terms and subject to the conditions  hereinafter
set forth.  Accordingly,  in consideration  of employment,  the compensation the
Company agrees to pay the Employee,  the mutual covenants  contained herein, and
for  other  good and  valuable  consideration,  the  receipt  of which is hereby
acknowledged, the parties mutually agree as follows:

  1. Employment and Term. The Company (or one of its  subsidiaries)  will employ
Employee,  and  Employee  will be  employed by the Company for a term of two (2)
years,  initially as President of Montgomery Data Services,  Inc., commencing on
the date hereof, unless sooner terminated as hereinafter  provided.  The term of
this Agreement shall  automatically be extended for an additional  period of one
(1) year on each  anniversary of the date of this Agreement  unless either party
gives the other written  notice on or prior to such  anniversary  date that such
extension will not occur.

  2. Duties.  Employee  shall at all times  faithfully  and  diligently  perform
Employee's obligations under this Agreement and act in the best interests of the
Company and its affiliated  companies.  Employee's  duties hereunder shall be to
act in such  office or capacity as the Company may direct or change from time to
time, and Employee  shall perform all duties  necessary or advisable in order to
carry out such functions in an efficient manner. Employee shall, during the term
of Employee's  employment  hereunder,  devote Employee's full time, best efforts
and ability, skill, and attention exclusively to the furtherance of the business
objectives and interests of the Company and its affiliated companies during such
hours and in such a manner as is generally customary for employees of Employee's
position in businesses of the Company's type.

  3.  Compensation.

    (a) Salary. For services rendered by Employee  hereunder,  the Company shall
pay  Employee an annual  salary of not less than $80,000  payable in  accordance
with the customary payroll practices of the Company.  Employee's salary shall be
subject to increase upon annual reviews of the Employee's performance.  Employee
will  receive  an  annual  increase  that is at least as much as any  percentage
increase in the U.S. Consumer Price Index during the twelve months preceding the
date of  Employee's  annual  review.  Any such  increase  will be  considered in
determining the Employee's base salary for all purposes hereunder.

    (b) Reimbursement of Expenses.  The Company shall pay or reimburse  Employee
for all reasonable and necessary travel and other expenses  incurred by Employee
in  performing  Employee's  obligations  under  this  Agreement,  provided  that
Employee  shall present to the Company from time to time an itemized  account of
such expenses in any form required by the Company. The Company further agrees to
furnish  Employee  with such other  assistance  and  accommodations  as shall be
suitable to the character of  Employee's  position with the Company and adequate
for the performance of Employee's duties hereunder.
<PAGE>
    (c) Employee shall be entitled to such  insurance,  pension,  profit-sharing
and other benefit plans as are or may be available generally to employees of the
Company to the extent  permitted by applicable  laws or government  regulations.
Employee will also be eligible for  participation in the Company's  Supplemental
Employee Retirement Plan, Split Dollar Insurance Plan and Stock Option Plan.

    (d) Employee  shall be entitled to reasonable  time off for  vacation,  sick
leave,  bereavement  leave,  jury duty and  military  obligations  as are or may
become  available to  employees of the Company in positions  similar to those of
Employee,  as provided by the  Company's  policies as they may be in effect from
time to time.

  4.  Termination.  In addition to the  termination  of the terms  specified  in
Section 1 hereunder,  employment  may be  terminated  under any of the following
provisions:

  (a) The  employment  of the Employee  under this  Agreement  may be terminated
immediately by the Company if the Company finds that the Employee shall have (i)
demonstrated  gross  negligence  or  willful  misconduct  in  the  execution  of
Employee's  duties,  (ii) committed an act of dishonesty or moral turpitude,  or
(iii) been convicted of a felony or other serious crime. All future compensation
and benefits,  not then  accrued,  will  automatically  terminate if Employee is
terminated under this subparagraph (a).

  (b) The employment of the Employee under this Agreement shall be automatically
terminated on the date of the Employee's death.

  (c) Employer may  terminate  Employee's  employment  hereunder  for any reason
other than as provided in  subparagraphs  (a) and (b), but in such case Employer
shall be obligated to pay  Employee's  base salary to Employee for the remainder
of the term specified in Section 1 hereof (the "Remaining Term").

  (d)  Employment  hereunder  may  be  terminated  voluntarily  by  Employee  on
forty-five (45) days' written notice to the Company's Chief Executive Officer or
Chairman  of the  Company's  Board of  Directors,  in which case  Employee  will
receive his  compensation,  vested rights and employee  benefits accrued through
the date of termination of employment.


                                       78
<PAGE>
  5. Other  Obligations.  All  payments  and  benefits  to  Employee  under this
Agreement  shall  be  subject  to  Employee's   compliance  with  the  following
provisions:

    (a)  Assistance  in  Litigation.  During the term of this  Agreement and for
three full years after the expiration or  termination  hereof,  Employee  shall,
upon reasonable  notice,  furnish such information and proper  assistance to the
Company as may  reasonably  be required by the  Company in  connection  with any
litigation  in which it or any of its  subsidiaries  or  affiliates  is,  or may
become,  a party. In connection with such assistance,  if substantial  effort or
expense is required of Employee after the  termination of Employee's  employment
hereunder,  the Company will pay  reasonable  compensation  to Employee and will
reimburse him for reasonable out-of-pocket expenses.

    (b) Long-Term Disability.  If the Employee has become disabled as determined
under the Company's  long-term  disability  plan or policy then in effect and is
terminated from active employment, any remaining benefits of this contract shall
be  reduced  by any  benefits  received  by the  Employee  under  the  Company's
long-term  disability  plan or  policy.  Additionally,  if  such a  circumstance
occurs,  the Employee is under an  affirmative  duty to actively seek and accept
reasonable  alternative  employment  following  termination.   Any  compensation
received  by  Employee  following  termination  or  compensation  earnable  with
reasonable  diligence  will be  deducted  from any future  compensation  due the
Employee  under  this  Agreement.  In the  event  the  Employee  fails  to  seek
reasonable  alternative  employment,  the  Company's  obligation  to pay  future
compensation shall cease.

    (c) Confidential  Information.  Employee  acknowledges that in the course of
Employee's  employment he will acquire  knowledge of trade and business  secrets
and other confidential data of the Company,  its subsidiaries and any affiliated
companies.  Such trade and  business  secrets  and other  confidential  data may
include, but are not limited to, confidential  product  information,  methods by
which the Company proposes to compete with its business  competitors,  strategic
plans,  confidential  reports  prepared  by business  consultant(s)  and similar
information  relating to the  Company's,  its  subsidiaries'  or its  affiliated
companies'  products,  customers,  and operations.  Employee recognizes that the
possible  restrictions on Employee's  activities are required for the reasonable
protection  of the Company.  Employee  covenants  not to  knowingly  disclose or
reveal to any unauthorized  person such  confidential  business secrets or other
confidential data both during the term of this Agreement and for a period of two
(2)  years  following   termination  of  this  Agreement.   Upon  expiration  or
termination of Employee's  employment by the Company,  Employee agrees to return
to the Company all  documents  (both  originals and copies),  including  without
limitation,  customer lists, books and records,  form agreements,  manuals,  and
other information (in whatever form such information may exist, whether written,
recorded,  in  magnetic  media,  or  other  form)  that  comes  into  Employee's
possession  during, by virtue of and in the course of Employee's  employment and
which are in any way connected with or related to the Company's business.

  It is  further  understood  and  agreed  that the  Company's  right to require
Employee to keep  confidential  information  secret  shall not be in lieu of the
Company's  right to monetary  damages in the event  Employee is in breach of any
obligation  contained in this Agreement,  and that in the event of any breach or
threatened  breach of any of these  covenants,  the Company may either,  with or
without  pursuing  any action for  damages,  obtain  and  enforce an  injunction
prohibiting Employee from violating said covenants.
<PAGE>
    (d)  Noncompetition  Covenants  and Other  Covenants  For  Protection of the
Company.  During  the term of  Employee's  employment  hereunder  and during the
period  following the  termination  of such  employment  specified  below as the
"Restricted  Period,"  Employee  separately  covenants  for the  benefit  of the
Company as follows:

      (i)Employee  shall not, directly or indirectly,  promote,  be employed by,
participate or engage in any activity or business  which is in competition  with
the  business  of  the  Company,  or  any of  its  subsidiaries  and  affiliated
companies,  including acting, either singly or jointly or as agent for, or as an
employee  of, any person or persons,  firm or  corporation  whether  directly or
indirectly (as a director,  shareholder or investor,  partner,  lessor,  lessee,
proprietor, principal agent, independent contractor, representative,  consultant
or otherwise),  in the "Restricted  Territory" (as defined below).  Ownership by
Employee of 5% or less of the outstanding capital stock of any corporation which
is actively publicly traded will not be a violation of this covenant;

      (ii) Employee  covenants that Employee will not employ or assist others by
active solicitation to recruit and employ employees of the Company or any of the
Company's subsidiaries or affiliate companies; and

      (iii)Employee  agrees that Employee will not,  directly or indirectly,  on
behalf of himself or any third party,  make any sales contacts with, or actively
solicit  business  from any  customer  of the  Company  or its  subsidiaries  or
affiliate companies, for any products or services competitive with those offered
by  the  Company  or  its  subsidiaries  or  affiliated   companies  within  the
"Restricted Territory" (as defined below).

  The  "Restricted  Period"  following  termination  of employment  during which
Employee will observe the covenants  contained in this Section 5(d) shall be (A)
one year  following  termination  of employment  under Section 4(a) hereof or if
Employee  voluntarily  terminates  his  employment  hereunder  and  (B)  for the
Remaining  Term (as defined in Section 4(c) hereof) if  employment is terminated
pursuant to Section 4(c) hereof.

  "Restricted  Territory"  is defined as the area  within a fifty mile radius of
Troy, North Carolina.  Notwithstanding the foregoing,  the aforesaid limitations
on Employee  contained in this Section 5(d) shall be null and void if Employee's
employment hereunder is terminated within one year following a Change in Control
(as defined in Section 8 hereof).

    (e) It is further  understood and agreed that the Company's right to require
Employee to keep confidential  information  secret or not to compete against the
Company for the agreed upon period shall not be in lieu of the  Company's  right
to  monetary  damages  in the event  Employee  is in  breach  of any  obligation
contained in this  Agreement,  and that in the event of any breach or threatened
breach of any of these  covenants,  the  Company  may  either,  with or  without
pursuing any action for


                                       79
<PAGE>
damages,  obtain and enforce an injunction  prohibiting  Employee from violating
said covenants.

    (f) The  parties  hereby  agree  that all of the above  obligations  in this
Section 5 are  reasonable in nature and are designed to  reasonably  protect the
Company's interests.

  6.  Source of  Payment.  Subject  to the terms of any  employee  benefit  plan
established by the Company and except as otherwise provided by law, all payments
provided  under this  Agreement  shall be paid in cash from the general funds of
the Company, and no special or separate fund shall be established,  and no other
segregation  of assets shall be made to assure  payment.  Employee shall have no
right,  title or interest  whatsoever in or to any investments which the Company
may make to aid the  Company  in  meeting  its  obligations  hereunder.  Nothing
contained in this  Agreement,  and no action taken  pursuant to its  provisions,
shall  create or be  construed  to create a trust of any kind for the benefit of
the Employee. To the extent that any person acquires a right to receive payments
from the Company hereunder,  such right shall be no greater than the right of an
unsecured creditor of the Company.

  7. Payments by Company.  If the Company shall find that any person to whom any
amount is or was  payable  hereunder  is unable to care for  Employee's  affairs
because of illness or accident, or is a minor, or has died, then the Company, if
it so elects, may direct that any payment due him or Employee's estate (unless a
prior claim therefor has been made by a duly appointed legal  representative) or
any part  thereof be paid or applied for the benefit of such person or to or for
the  benefit  of  such  person's  spouse,  children  or  other  dependents,   an
institution  maintaining  or having  custody of such  person,  any other  person
deemed  by the  Company  to be a  proper  recipient  on  behalf  of such  person
otherwise  entitled to payment,  or any of them in such manner and proportion as
the Company may deem proper.  Any such payment shall be in complete discharge of
the liability of the Company therefor.

   8. Change in Control.

                  (a) If a "Change in Control" occurs while Employee is employed
by the  Company,  and  Employee's  employment  is  terminated  by the Company or
Employee,  for any reason or no reason,  other than a  termination  pursuant  to
Section 4(a) by the Company  herein,  within  twelve  months after the Change in
Control, the Company shall pay the Severance Payment provided in Section 8(b) to
Employee  within  ten days of  Employee's  date of  termination  of  employment,
provide benefits  pursuant to Section 8(c) and cause the acceleration of vesting
of benefits described in Section 8(d) to occur.  Notwithstanding  the foregoing,
Employee's  termination  of  employment  shall not be deemed  due to a Change in
Control if such termination is due to Employee's death pursuant to Section 4(b),
Employee's  disability  pursuant  to  Section  5(b),  Employee's  retirement  in
accordance with the Company's retirement policy, or pursuant to Section 4(a).

         In the event of successive  Changes of Control,  the provisions of this
Agreement shall apply with respect to each Change of Control.

                  (b) Employee's  Severance  Payment shall be an amount equal to
the lesser of (i) 2 times the amount of Employee's  base salary in effect on the
date of the Change in Control and (ii) the product of 2.99 and the "base amount"
as  defined in Section  280G(b)(3)  of the  Internal  Revenue  Code of 1986,  as
amended, and applicable rules and regulations thereunder.
<PAGE>
                  (c) The  Company  shall  provide to  Employee  and  Employee's
spouse or other qualified dependents,  at a cost to Employee no greater than the
cost of such  benefits to  Employee  at the time of the Change in Control,  such
hospitalization, health, medical and dental insurance benefits as were available
to Employee (and Employee's spouse or qualified dependents) immediately prior to
the Change in Control until the earlier to occur of (i) two years  following the
date of the Change in Control or (ii) Employee accepting  employment pursuant to
which he is eligible for comparable health insurance benefits.

                  (d)  Any  non-vested  option  to  purchase  securities  of the
Company will vest and become immediately exercisable upon a Change in Control.

                  (e)  "Control"  means the power,  directly or  indirectly,  to
direct the  management or policies of the Company or to vote forty percent (40%)
or more of any class of voting  securities  of the Company.  "Change in Control"
shall  mean a  change  in  Control  of the  Company,  except  that  any  merger,
consolidation  or  corporate  reorganization  in which the owners of the capital
stock  entitled to vote  ("Voting  Stock") in the  election of  directors of the
Company prior to said  combination  own  sixty-one  percent (61%) or more of the
resulting  entity's Voting Stock shall not be considered a change in control for
the purpose of this Agreement;  provided,  that, without limitation, a Change in
Control  shall be deemed to have  occurred if (i) any  "person" (as that term is
used in Sections  13(d) and  14(d)(2) of the  Securities  Exchange Act of 1934),
other than a trustee or other  fiduciary  holding  securities  under an employee
benefit plan of the Company, is or becomes the beneficial owner (as that term is
used in Section  13(d) of the  Securities  Exchange  Act of 1934),  directly  or
indirectly,  of  thirty-three  percent  (33%) or more of the Voting Stock of the
Company or its  successors;  (ii)  during any period of two  consecutive  years,
individuals  who at the  beginning  of such  period  constituted  the  Board  of
Directors of the Company or its successors (the "Incumbent Board") cease for any
reason to constitute at least a majority thereof;  provided, that any person who
becomes a director  of the Company  after the  beginning  of such  period  whose
election  was  approved by a vote of at least  three-quarters  of the  directors
comprising  the  Incumbent  Board shall be  considered a member of the Incumbent
Board; or (iii) there occurs the sale of all or substantially  all of the assets
of the Company.  Notwithstanding  the  foregoing,  no Change in Control shall be
deemed to occur by virtue of any  transaction  which  results in Employee,  or a
group  of  persons  including  Employee,   acquiring,  directly  or  indirectly,
thirty-three percent (33%) or more of the combined voting power of the Company's
outstanding securities. For purposes of this subparagraph (e), references to the
"Company"  shall  be  deemed  to refer to  First  Bancorp  only,  and not to its
subsidiaries.

  9.  Modification and Waiver.

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



                                       80
<PAGE>
    (b) Waiver.  No term or condition of this Agreement  shall be deemed to have
been waived,  nor shall there be any  estoppel  against the  enforcement  of any
provision of this Agreement,  except by written  instrument of the party charged
with  such  waiver  or  estoppel.  No such  written  waiver  shall  be  deemed a
continuing waiver unless specifically stated therein, and each such waiver shall
operate  only as to the  specific  term  and  condition  waived  and  shall  not
constitute  a waiver of such term or  condition  for the future or as to any act
other than that specifically waived.

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

  11. General Provisions.

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

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

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

    (d) Headings.  Headings in this Agreement are for convenience only and shall
not be used to interpret or construe its provisions.

    (e)  Notice.  For  purposes  of this  Agreement,  written  notice  shall  be
effective if personally  delivered or if sent by certified mail,  return receipt
requested,  to the following  addresses or to such other addresses as either may
designate in writing to the other party:

Employee:          David G. Grigg
                   --------------

Company:           341 North Main Street
                   Post Office Box 508
                   Troy, North Carolina  27371
                   Attention:  Chief Executive Officer
<PAGE>
For purpose of computing time, all time  requirements  under this Agreement will
start on the date mailed or if personally delivered, when delivered.

    12.  Governing  Law.  This  Agreement has been executed and delivered in the
State of North  Carolina,  and its  validity,  interpretation,  performance  and
enforcement shall be governed by the laws of such State.

  13.  Effect  of  Prior   Agreements.   This  Agreement   contains  the  entire
understanding  between the  parties  with  reference  to the  employment  of the
Employee,  and  supersedes  any prior  employment  agreement,  understanding  or
arrangement   between  the  Employee  and  the  Company,   its  subsidiaries  or
affiliates.
                       [signatures contained on next page]


                                       81
<PAGE>
         IN WITNESS  WHEREOF,  the parties  hereto have executed this  Agreement
under seal as of the day and year first above stated.


                                        FIRST BANCORP


[CORPORATE SEAL]                        By:       /s/James H. Garner
                                                 ------------------
                                                 James H. Garner

                                        Title:   President and Chief Executive
                                                 Officer
Attest: /s/ Delores George
        ------------------
        Delores George
        Assistant Secretary

                                                EMPLOYEE


                                                /s/  David G. Grigg   (SEAL)
                                                -------------------
                                                David G. Grigg

                                       82
<PAGE>
                          Independent Auditors' Consent


The Board of Directors
First Bancorp

We  consent  to  incorporation  by  reference  in  the  Amendment  No.  1 to the
Registration  Statement  of First  Bancorp  on Form S-8  relating  to the  First
Bancorp  1994 Stock  Option  Plan and the  Registration  Statement  on Form S-3D
relating to the Dividend  Reinvestment  and Common Stock  Purchase Plan of First
Bancorp,  of our report  dated  January 18, 2000,  relating to the  consolidated
balance  sheets of First  Bancorp and  subsidiaries  as of December 31, 1999 and
1998, and the related consolidated  statements of income,  comprehensive income,
shareholders'  equity  and cash  flows for each of the  years in the  three-year
period ended  December 31, 1999,  which report  appears in the December 31, 1999
Annual Report on Form 10-K of First Bancorp.



                                                                     /s/KPMG LLP
                                                                     -----------
                                                                        KPMG LLP


Raleigh, North Carolina
March 27, 2000

                                       83

<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER>    1,000

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               DEC-31-1999
<CASH>                                          23,005
<INT-BEARING-DEPOSITS>                          15,231
<FED-FUNDS-SOLD>                                12,280
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                     54,290
<INVESTMENTS-CARRYING>                          17,518
<INVESTMENTS-MARKET>                            17,366
<LOANS>                                        419,163
<ALLOWANCE>                                      6,078
<TOTAL-ASSETS>                                 559,447
<DEPOSITS>                                     480,023
<SHORT-TERM>                                    30,000
<LIABILITIES-OTHER>                              5,482
<LONG-TERM>                                          0
                           19,075
                                          0
<COMMON>                                             0
<OTHER-SE>                                      24,867
<TOTAL-LIABILITIES-AND-EQUITY>                 559,447
<INTEREST-LOAN>                                 34,120
<INTEREST-INVEST>                                4,161
<INTEREST-OTHER>                                 1,013
<INTEREST-TOTAL>                                39,294
<INTEREST-DEPOSIT>                              15,187
<INTEREST-EXPENSE>                              15,810
<INTEREST-INCOME-NET>                           23,484
<LOAN-LOSSES>                                      910
<SECURITIES-GAINS>                                  20
<EXPENSE-OTHER>                                 17,816
<INCOME-PRETAX>                                  9,879
<INCOME-PRE-EXTRAORDINARY>                       9,879
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,619
<EPS-BASIC>                                       1.46
<EPS-DILUTED>                                     1.43
<YIELD-ACTUAL>                                    5.01
<LOANS-NON>                                        595
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                   257
<LOANS-PROBLEM>                                  1,250
<ALLOWANCE-OPEN>                                 5,504
<CHARGE-OFFS>                                      448
<RECOVERIES>                                       112
<ALLOWANCE-CLOSE>                                6,078
<ALLOWANCE-DOMESTIC>                             4,647
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                          1,431


</TABLE>


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