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

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

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                                 June 30, 2000


                         Commission File Number 0-15572


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


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


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

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



       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


       As of July 31, 2000, 4,517,770 shares of the registrant's Common Stock,
no par value, were outstanding. The registrant had no other classes of
securities outstanding.



EXHIBIT INDEX BEGINS ON PAGE 29


                                      INDEX
                         FIRST BANCORP AND SUBSIDIARIES


                                                                          Page

Part I.  Financial Information

Item 1 - Financial Statements

   CONSOLIDATED BALANCE SHEETS -
   June 30, 2000 and 1999
   (With Comparative Amounts at December 31, 1999)                          3

   CONSOLIDATED STATEMENTS OF INCOME -
   For the Periods Ended June 30, 2000 and 1999                             4

   CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME -
   For the Periods Ended June 30, 2000 and 1999                             5

   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY -
   For the Periods Ended June 30, 2000 and 1999                             6

   CONSOLIDATED STATEMENTS OF CASH FLOWS -
   For the Periods Ended June 30, 2000 and 1999                             7



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                                  8

 Item 2 - Management's Discussion and Analysis of Consolidated
             Results of Operations and Financial Condition                 10

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk       20


 Part II.  Other Information

 Item 4 - Submission of Matters to a Vote of Shareholders                  23

 Item 5 - Other Information                                                24

 Item 6 - Exhibits and Reports on Form 8-K                                 25

 Signatures                                                                28

 Exhibit Cross Reference Index                                             29



                                       2

Part I.  Financial Information
Item 1 - Financial Statements


                                  First Bancorp and Subsidiaries
                                    Consolidated Balance Sheets


                                                          June 30,      December 31,     June 30,
($ in thousands-unaudited)                                  2000            1999           1999
- ------------------------------------------------------------------------------------------------
                                                                                 
ASSETS
Cash & due from banks, noninterest-bearing               $  21,131         23,055         18,290
Due from banks, interest-bearing                            30,594         15,231         28,242
Federal funds sold                                          11,829         12,280            847
                                                         ---------         ------         ------
     Total cash and cash equivalents                        63,554         50,566         47,379
                                                         ---------         ------         ------

Securities available for sale (costs of $55,340,
     $56,231, and $57,188)                                  53,406         54,290         56,122

Securities held to maturity (fair values of $16,084,
     $17,366, and $17,124)                                  16,217         17,518         16,978

Presold mortgages in process of settlement                     496          1,121          2,402

Loans                                                      472,546        419,163        387,755
   Less:  Allowance for loan losses                         (6,553)        (6,078)        (5,822)
                                                         ---------         ------         ------
   Net loans                                               465,993        413,085        381,933
                                                         ---------         ------         ------

Premises and equipment                                      11,509         10,063          9,423
Accrued interest receivable                                  3,805          3,373          3,059
Intangible assets                                            4,946          5,261          5,525
Other                                                        4,464          4,170          3,466
                                                         ---------         ------         ------
        Total assets                                     $ 624,390        559,447        526,287
                                                         =========        =======        =======

LIABILITIES
Deposits: Demand - noninterest-bearing                   $  68,145         60,566         59,755
          Savings, NOW, and money market                   166,528        164,307        161,315
          Time deposits of $100,000 or more                 93,284         81,831         66,767
          Other time deposits                              200,452        173,319        163,519
                                                         ---------         ------         ------
               Total deposits                              528,409        480,023        451,356
Short-term borrowings                                       45,000         30,000         28,000
Accrued interest payable                                     3,302          3,457          3,316
Other liabilities                                            2,061          2,025          1,887
                                                         ---------         ------         ------
     Total liabilities                                     578,772        515,505        484,559
                                                         ---------         ------         ------
SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding: 4,508,969,
         4,551,641, and 4,525,292 shares                    18,287         19,075         18,813
Retained earnings                                           28,605         26,051         23,565
Accumulated other comprehensive loss                        (1,274)        (1,184)          (650)
                                                         ---------         ------         ------
     Total shareholders' equity                             45,618         43,942         41,728
                                                         ---------         ------         ------
          Total liabilities and shareholders' equity     $ 624,390        559,447        526,287
                                                         =========        =======        =======




                See notes to consolidated financial statements.


                                       3



                                         First Bancorp and Subsidiaries
                                       Consolidated Statements of Income


                                                     Three Months Ended                    Six Months Ended
                                                           June 30,                            June 30,
                                                ----------------------------         -------------------------

($ in thousands, except share data-unaudited)       2000              1999              2000           1999
- --------------------------------------------------------------------------------------------------------------
                                                                                           
INTEREST INCOME
Interest and fees on loans                      $    10,612            8,283          20,305           16,202
Interest on investment securities:
     Taxable interest income                            857              822           1,719            1,620
     Tax-exempt interest income                         205              229             419              466
Other, principally overnight investments                213              160             422              364
                                                -----------      -----------          ------           ------
     Total interest income                           11,887            9,494          22,865           18,652
                                                -----------      -----------          ------           ------

INTEREST EXPENSE
Savings, NOW and money market                           907              788           1,746            1,581
Time deposits of $100,000 or more                     1,266              898           2,500            1,783
Other time deposits                                   2,584            2,002           4,849            4,001
Short-term borrowings                                   414               63             683               98
                                                -----------      -----------          ------           ------
     Total interest expense                           5,171            3,751           9,778            7,463
                                                -----------      -----------          ------           ------

Net interest income                                   6,716            5,743          13,087           11,189
Provision for loan losses                               350              260             660              460
                                                -----------      -----------          ------           ------
Net interest income after provision
   for loan losses                                    6,366            5,483          12,427           10,729
                                                -----------      -----------          ------           ------

NONINTEREST INCOME
Service charges on deposit accounts                     710              719           1,405            1,383
Other service charges, commissions and fees             396              304             842              675
Fees from presold mortgages                              94              202             180              373
Commissions from insurance sales                         55               58             200              145
Data processing fees                                     22               10              42               20
Securities gains                                         89               15              89               20
Loan sale gains                                          --                2              --                2
Other gains (losses)                                     (1)              --             (11)              --
                                                -----------      -----------          ------           ------
     Total noninterest income                         1,365            1,310           2,747            2,618
                                                -----------      -----------          ------           ------

NONINTEREST EXPENSES
Salaries                                              2,142            1,935           4,283            3,801
Employee benefits                                       472              471           1,011              950
                                                -----------      -----------          ------           ------
   Total personnel expense                            2,614            2,406           5,294            4,751
Net occupancy expense                                   324              282             632              579
Equipment related expenses                              303              264             592              519
Other operating expenses                              1,644            1,355           3,052            2,733
                                                -----------      -----------          ------           ------
     Total noninterest expenses                       4,885            4,307           9,570            8,582
                                                -----------      -----------          ------           ------

Income before income taxes                            2,846            2,486           5,604            4,765
Income taxes                                            960              858           1,876            1,661
                                                -----------      -----------          ------           ------

NET INCOME                                      $     1,886            1,628           3,728            3,104
                                                ===========            =====           =====            =====

Earnings per share:
     Basic                                      $      0.42             0.36            0.82             0.69
     Diluted                                           0.41             0.35            0.81             0.67

Weighted average common shares outstanding:
     Basic                                        4,510,654        4,521,708       4,523,977        4,522,392
     Diluted                                      4,576,411        4,617,459       4,594,220        4,624,133


                See notes to consolidated financial statements.


                                       4



                                     First Bancorp and Subsidiaries
                            Consolidated Statements of Comprehensive Income


                                                         Three Months Ended         Six Months Ended
                                                               June 30,                  June 30,
                                                        --------------------        ------------------
($ in thousands-unaudited)                               2000          1999         2000          1999
- ------------------------------------------------------------------------------------------------------

                                                                                     
Net income                                              $ 1,886        1,628        3,728        3,104
                                                        -------        -----        -----        -----
Other comprehensive income (loss):
   Unrealized losses on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                            24         (870)          96       (1,106)
           Tax benefit (expense)                             (7)         338         (127)         431
        Reclassification to realized gains                  (89)         (15)         (89)         (20)
              Tax expense                                    30            6           30            8
                                                        -------        -----        -----        -----
Other comprehensive loss                                    (42)        (541)         (90)        (687)
                                                        -------        -----        -----        -----

Comprehensive income                                    $ 1,844        1,087        3,638        2,417
                                                        =======        =====        =====        =====



                 See notes to consolidated financial statements.


                                       5




                                                   First Bancorp and Subsidiaries
                                           Consolidated Statements of Shareholders' Equity




                                                                                            Accumulated
                                                     Common Stock                             Other        Share-
                                                  -------------------        Retained     Comprehensive    holders'
(In thousands, except per share - unaudited)      Shares       Amount        Earnings      Income (Loss)   Equity
- -------------------------------------------------------------------------------------------------------------------
                                                                                           
Balances, January 1, 1999                          3,021      $ 18,970        21,487            37        40,494
Effect of 1999 3-for-2 stock split                 1,511
                                                   -----      --------        ------        ------        ------
Balances, January 1, 1999 adjusted                 4,532        18,970        21,487            37        40,494

Net income                                                                     3,104                       3,104
Cash dividends declared ($0.2266 per share)                                   (1,026)                     (1,026)
Common stock issued under
     stock option plan                                 3            20                                        20
Common stock issued into
     dividend reinvestment plan                        7           121                                       121
Purchases and retirement of common
     stock                                           (17)         (298)                                     (298)
Other comprehensive loss                                                                      (687)         (687)
                                                   -----      --------        ------        ------        ------
Balances, June 30, 1999                            4,525      $ 18,813        23,565          (650)       41,728
                                                   =====      ========        ======        ======        ======


Balances, January 1, 2000                          4,552      $ 19,075        26,051        (1,184)       43,942

Net income                                                                     3,728                       3,728
Cash dividends declared ($0.26 per share)                                     (1,174)                     (1,174)
Common stock issued under
     stock option plan                                13            98                                        98
Common stock issued into
     dividend reinvestment plan                        2            33                                        33
Purchases and retirement of common
     stock                                           (58)         (919)                                     (919)
Other comprehensive loss                                                                       (90)          (90)
                                                   -----      --------        ------        ------        ------
Balances, June 30, 2000                            4,509      $ 18,287        28,605        (1,274)       45,618
                                                   =====      ========        ======        ======        ======




                See notes to consolidated financial statements.

                                       6



                                   First Bancorp and Subsidiaries
                               Consolidated Statements of Cash Flows

                                                                               Six Months Ended
                                                                                  June 30,
                                                                          ------------------------
($ in thousands-unaudited)                                                   2000           1999
- --------------------------------------------------------------------------------------------------
                                                                                      
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                 $  3,728         3,104
Reconciliation of net income to net cash provided by operating
  activities:
     Provision for loan losses                                                  660           460
     Net security premium amortization                                           52           209
     Gains on sales of loans                                                     --            (2)
     Proceeds from sales of loans                                                --            36
     Gains on sales of securities available for sale                            (89)          (20)
     Loan fees and costs deferred, net of amortization                           50             9
     Depreciation of premises and equipment                                     507           436
     Amortization of intangible assets                                          315           318
     Deferred income benefit                                                   (220)          (80)
     Increase in accrued interest receivable                                   (432)         (270)
     Decrease (increase) in other assets                                        454           (44)
     Increase (decrease) in accrued interest payable                           (155)          236
     Decrease in other liabilities                                              (34)         (171)
                                                                           --------         -----
          Net cash provided by operating activities                           4,836         4,221
                                                                           --------         -----

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchases of securities available for sale                              (4,721)      (12,623)
     Purchases of securities held to maturity                                  (168)       (2,319)
     Proceeds from sales of securities available for sale                        90         3,017
     Proceeds from maturities/issuer calls of securities available for
        sale                                                                  5,561        10,960
     Proceeds from maturities/issuer calls of securities held to
        maturity                                                              1,467         3,830
     Net increase in loans                                                  (53,618)      (29,637)
     Purchases of premises and equipment                                     (1,953)         (804)
                                                                           --------         -----
          Net cash used in investing activities                             (53,342)      (27,576)
                                                                           --------         -----

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                48,386        11,090
     Proceeds from short-term borrowings, net                                15,000        22,000
     Cash dividends paid                                                     (1,104)         (965)
     Proceeds from issuance of common stock                                     131           141
     Purchases and retirement of common stock                                  (919)         (298)
                                                                           --------         -----
           Net cash provided by financing activities                         61,494        31,968
                                                                           --------         -----

INCREASE IN CASH AND CASH EQUIVALENTS                                        12,988         8,613
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                               50,566        38,766
                                                                           --------         -----

CASH AND CASH EQUIVALENTS, END OF PERIOD                                   $ 63,554        47,379
                                                                           ========        ======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
     Interest                                                              $  9,933         7,227
     Income taxes                                                             1,913         1,582
Non-cash transactions:
     Foreclosed loans transferred to other real estate                           --            31
     Unrealized gain (loss) on securities available for sale                      7        (1,126)
     Premises and equipment transferred to other real estate                     --            36



                See notes to consolidated financial statements.

                                       7

                         First Bancorp And Subsidiaries
                   Notes To Consolidated Financial Statements


(unaudited)      For the Periods Ended June 30, 2000 and 1999
- --------------------------------------------------------------------------------

NOTE 1
In the opinion of the Company, the accompanying unaudited consolidated financial
statements contain all adjustments (consisting of only normal recurring
accruals) necessary to present fairly the consolidated financial position of the
Company as of June 30, 2000 and 1999 and the consolidated results of operations
and consolidated cash flows for the periods ended June 30, 2000 and 1999.
Reference is made to the 1999 Annual Report on Form 10-K filed with the SEC for
a discussion of accounting policies and other relevant information with respect
to the financial statements.

NOTE 2
The results of operations for the periods ended June 30, 2000 and 1999 are not
necessarily indicative of the results to be expected for the full year. Certain
amounts reported in the period ended June 30, 1999 have been reclassified to
conform with the presentation for June 30, 2000. These reclassifications had no
effect on net income or shareholders' equity for the periods presented, nor did
they materially impact trends in financial information. Share data, including
earnings per share, have been adjusted to reflect the 3-for-2 stock split that
was paid on September 13, 1999 to shareholders of record as of August 30, 1999.

NOTE 3
Basic  earnings  per share were  computed by dividing net income by the weighted
average common shares outstanding. Diluted earnings per share includes the
potentially  dilutive  effects of the  Company's  1994 Stock  Option  Plan.  The
following  is a  reconciliation  of the  numerators  and  denominators  used  in
computing basic and diluted earnings per share:



                                                                   For the Three Months Ended June 30,
                                            ----------------------------------------------------------------------------
                                                            2000                                    1999
                                             ---------------------------------------------------------------------------
                                             Income        Shares                     Income        Shares
($ in thousands except per                   (Numer-      (Denom-      Per Share     (Numer-      (Denom-      Per Share
    share amounts)                            ator)       inator)       Amount        ator)       inator)       Amount
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             
Basic EPS
  Net income                                $  1,886     4,510,654     $   0.42     $  1,628     4,521,708     $   0.36
                                                                       ========                                ========
Effect of Dilutive Securities                      -        65,757                         -        95,751
                                            --------     ---------                  --------     ---------
Diluted EPS                                 $  1,886     4,576,411     $   0.41     $  1,628     4,617,459     $   0.35
                                            ========     =========     ========     ========     =========     ========


                                                                    For the Six Months Ended June 30,
                                            ----------------------------------------------------------------------------
                                                            2000                                    1999
                                            ----------------------------------------------------------------------------
                                             Income        Shares                     Income        Shares
($ in thousands except per                  (Numer-      (Denom-      Per Share     (Numer-      (Denom-      Per Share
    share amounts)                           ator)       inator)       Amount        ator)       inator)       Amount
- ------------------------------------------------------------------------------------------------------------------------
                                                                                             
Basic EPS
  Net income                                $  3,728     4,523,977     $   0.82     $  3,104     4,522,392     $   0.69
                                                                       ========                                ========
Effect of Dilutive Securities                      -        70,243                         -       101,741
                                            --------     ---------                  --------     ---------

Diluted EPS                                 $  3,728     4,594,220     $   0.81     $  3,104     4,624,133     $   0.67
                                            ========     =========     ========     ========     =========     ========


                                       8


NOTE 4
Nonperforming  assets are defined as nonaccrual loans, loans past due 90 or more
days and still accruing interest,  restructured loans and other real estate. For
each of the periods presented, the Company had no loans past due 90 or more days
and still accruing interest. Nonperforming assets are summarized as follows:





                                                                         June 30,        December 31,        June 30,
           ($ in thousands)                                               2000                1999             1999
           ----------------------------------------------------------------------------------------------------------
                                                                                                      
           Nonperforming loans:
              Nonaccrual loans                                         $     430               595                621
              Restructured loans                                             249               257                254
                                                                       ---------               ---                ---
           Total nonperforming loans                                         679               852                875
           Other real estate                                                 767               906                546
                                                                       ---------               ---                ---
           Total nonperforming assets                                  $   1,446             1,758              1,421
                                                                       =========             =====              =====

           Nonperforming loans to total loans                               0.14%             0.20%              0.23%
           Nonperforming assets as a percentage of
              loans and other real estate                                   0.31%             0.42%              0.37%
           Nonperforming assets to total assets                             0.23%             0.31%              0.27%
           Allowance for loan losses to total loans                         1.39%             1.45%              1.50%



NOTE 5
Loans are shown on the Consolidated Balance Sheets net of net deferred loan fees
of approximately $235,000, $184,000, and $137,000 at June 30, 2000, December 31,
1999, and June 30, 1999, respectively.


NOTE 6
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. At June 30, 2000 First Savings Bancorp,
headquartered in Southern Pines, North Carolina, had total assets of $331
million, with loans of $232 million and deposits of $224 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. Shareholders of both
companies have approved the merger and it is expected to be consummated in the
third quarter of 2000. The merger is expected to be accounted for as a pooling
of interests. First Bancorp expects to record after tax merger-related charges
of between $2.3 million and $2.8 million in the quarter of consummation.



                                       9

Item 2 - Management's Discussion and Analysis of Consolidated Results of
         Operations and Financial Condition


RESULTS OF OPERATIONS


OVERVIEW

     Net income for the three months ended June 30, 2000 was $1,886,000, a 15.8%
increase over the $1,628,000 reported in the second quarter of 1999. Basic
earnings per share for the three months ended June 30, 2000 were $0.42 compared
to $0.36 reported for the second quarter of 1999, an increase of 16.7%. Earnings
per share on a diluted basis amounted to $0.41 per share for the second quarter
of 2000 compared to $0.35 reported for the second quarter of 1999, a 17.1%
increase.

     Net income for the six months ended June 30, 2000 was $3,728,000, a 20.1%
increase over the $3,104,000 reported for the first six months of 1999. Basic
earnings per share for the six months ended June 30, 2000 increased 18.8% to
$0.82 per share compared to $0.69 per share reported for the same six month
period in 1999. Earnings per share on a diluted basis amounted to $0.81 per
share for the six months ended June 30, 2000, a 20.9% increase over the $0.67
per share for the same six months of 1999.

     The increase in net income for the three and six month periods ended June
30, 2000 is primarily due to an increase in net interest income earned by the
Company. Net interest income increased 16.9% and 17.0% for the three and six
month periods ended June 30, 2000, respectively, when compared to the same three
and six month periods in 1999. The increases in net interest income are
primarily attributable to loan and deposit growth, as the Company's net interest
margin did not vary significantly among the periods presented. Loans outstanding
at June 30, 2000 were 21.9% higher than at June 30, 1999, while deposits
increased 17.1% from June 30, 1999 to June 30, 2000.

     The Company recorded higher provisions for loan losses for the three and
six month periods ended June 30, 2000 compared to the same periods in 1999. The
provision for loan losses amounted to $350,000 for the second quarter of 2000
compared to $260,000 for the second quarter of 2000, while for the six months
ended June 30, 2000 the provision for loan losses amounted to $660,000 compared
to $460,000 for the same six months in 1999. The increases in the provisions for
loan losses are due to the higher loan growth experienced in 2000 compared to
1999, and not because of credit quality concerns. Net loan growth for the first
six months of 2000 amounted to $53.4 million compared to $29.4 million for the
first six months of 1999.

     Noninterest income increased 4.2% and 4.9% for the three and six month
periods ended June 30, 2000, respectively, when compared to the same periods in
1999. Noninterest income excluding nonrecurring items (see additional discussion
below) was basically flat when comparing the three and six month periods in 2000
to the same periods in 1999 as a result of lower fees realized from mortgage
originations due to the higher interest rate environment, which largely offset
increases experienced in "other service charges, commissions, and fees" realized
as a result of the Company's larger customer base. Noninterest expenses
increased by 13.4% and 11.5% for the three and six month periods ended June 30,
2000, respectively, when compared to the same periods of 1999, as a result of
the Company's larger customer base and branch network.

     The Company experienced slightly lower effective tax rates for the three
and six months ended June 30, 2000 compared to the same periods in 1999,
primarily due to the favorable state tax treatment realized by a subsidiary of
the Company that was incorporated in the second quarter of 1999.


COMPONENTS OF EARNINGS

     Net interest income is the largest component of earnings, representing the
difference between interest and fees generated from earning assets and the
interest costs of deposits and other funds needed to support those assets. Net


                                       10

interest income for the three and six month periods ended June 30, 2000 amounted
to $6,716,000 and $13,087,000, respectively, increases of $973,000 and
$1,898,000, or 16.9% and 17.0%, over the amounts of $5,743,000 and $11,189,000,
recorded in the same three and six month periods in 1999, respectively. There
are two primary factors that cause changes in the amount of net interest income
recorded by the Company - 1) growth in loans and deposits, and 2) the Company's
net interest margin.

     The primary driver of the increase in the Company's net interest income
continues to be growth in the Company's loan and deposit bases. From June 30,
1999 to June 30, 2000, total loans increased from $387.8 million to $472.5
million, an increase of 21.9%. During the same twelve month period, total
deposits increased from $451.4 million to $528.4 million, an increase of 17.1%.

     Despite the Company's liability sensitive balance sheet and the rising
interest rate environment experienced over the past 12-16 months, the Company's
net interest margin (tax equivalent net interest income divided by average
earning assets) did not vary significantly when comparing the three and six
month periods in 2000 to the same periods in 1999. For the three months ended
June 30, 2000, the Company's net interest margin was 5.04%, the same margin as
was realized in the second quarter of 1999. For the six months ended June 30,
2000, the Company realized a net interest margin of 5.03%, three basis points
higher than the margin realized for the same six months in 1999. The Company has
been able to maintain a relatively stable net interest margin by increasing its
average balance of noninterest-bearing deposits, as well as carefully monitoring
the rates paid on interest-bearing deposits.

     The following tables present average balances and average rates earned/paid
by the Company for the second quarter of 2000 compared to the second quarter of
1999 and the six months ended June 30, 2000 compared to the six months ended
June 30, 1999.


                                                                     For the Three Months Ended June 30,
                                          ----------------------------------------------------------------------------------
                                                              2000                                      1999
                                          --------------------------------------     ---------------------------------------
                                                                        Interest                                    Interest
                                             Average         Average     Earned         Average        Average       Earned
($ in thousands)                              Volume          Rate       or Paid        Volume          Rate         or Paid
                                              ------          ----       -------        ------          ----         -------
Assets
                                                                                                 
Loans                                     $   459,716         9.26%    $ 10,612      $   380,335        8.74%      $    8,283
Taxable securities                             56,390         6.10%         857           58,021        5.68%             822
Non-taxable securities (1)                     16,401         8.41%         344           18,429        8.23%             378
Short-term investments,
    principally federal funds                  13,311         6.42%         213           12,308        5.21%             160
                                          -----------                  --------      -----------                   ----------
Total interest-earning assets                 545,818         8.84%      12,026          469,093        8.25%           9,643
                                                                       --------                                    ----------
Liabilities
Savings, NOW and money
     market deposits                      $   167,513         2.17%         907      $   162,746        1.94%       $     788
Time deposits >$100,000                        87,403         5.81%       1,266           65,660        5.49%             898
Other time deposits                           184,659         5.61%       2,584          161,167        4.98%           2,002
                                          -----------                  --------      -----------                   ----------
     Total interest-bearing deposits          439,575         4.34%       4,757          389,573        3.80%           3,688
Short-term borrowings                          24,868         6.68%         414            4,934        5.12%              63
                                          -----------                  --------      -----------                   ----------
Total interest-bearing liabilities            464,443         4.47%       5,171          394,507        3.81%           3,751
                                                                       --------                                    ----------
Non-interest-bearing deposits                  65,206                                     59,653
Net yield on interest-earning
  assets and  net interest income                             5.04%    $  6,855                         5.04%       $   5,892
                                                                       ========                                     =========
Interest rate spread                                          4.37%                                     4.44%

Average prime rate                                            9.25%                                     7.75%


(1) Includes  tax-equivalent  adjustments  of $139,000  and $149,000 in 2000 and
    1999  respectively,  to  reflect  the  federal  and  state  benefit  of  the
    tax-exempt  securities,  reduced  by the  related  nondeductible  portion of
    interest expense.

                                       11



                                                                     For the Six Months Ended June 30,
                                          -----------------------------------------------------------------------------------
                                                              2000                                     1999
                                          --------------------------------------     ----------------------------------------
                                                                        Interest                                    Interest
                                             Average        Average     Earned        Average         Average        Earned
($ in thousands)                             Volume           Rate      or Paid        Volume           Rate         or Paid
- ----------------                             ------           ----      -------        ------           ----         -------
                                                                                                 
Assets
Loans                                     $   445,046         9.15%    $ 20,305      $   372,466        8.77%      $   16,202
Taxable securities                             56,657         6.08%       1,719           58,030        5.63%           1,620
Non-taxable securities (1)                     16,895         8.31%         700           18,362        8.42%             767
Short-term investments,
    principally federal funds                  13,882         6.10%         422          14,307         5.13              364
                                          -----------                  --------      -----------                   ----------
Total interest-earning assets                 532,480         8.72%      23,146          463,165        8.25%          18,953
                                                                       --------                                    ----------
Liabilities
Savings, NOW and money
    market deposits                       $   166,730         2.10%       1,746      $   161,727        1.97%      $    1,581
Time deposits >$100,000                        85,715         5.85%       2,500           64,668        5.56%           1,783
Other time deposits                           180,030         5.40%       4,849          159,362        5.06%           4,001
                                          -----------                  --------      -----------                   ----------
     Total interest-bearing deposits          432,475         4.22%       9,095          385,757        3.85%           7,365
Short-term borrowings                          21,500         6.37%         683            3,967        4.98%              98
                                          -----------                  --------      -----------                   ----------
Total interest-bearing liabilities            453,975         4.32%       9,778          389,724        3.86%           7,463
                                                                       --------                                    ----------
Non-interest-bearing deposits                  62,942                                     58,835
Net yield on interest-earning
  assets and  net interest income                             5.03%    $ 13,368                         5.00%      $   11,490
                                                                       ========                                    ==========
Interest rate spread                                          4.40%                                     4.39%

Average prime rate                                            8.97%                                     7.75%

- ------------------
(1) Includes  tax-equivalent  adjustments  of $281,000  and $301,000 in 2000 and
    1999  respectively,  to  reflect  the  federal  and  state  benefit  of  the
    tax-exempt  securities,  reduced  by the  related  nondeductible  portion of
    interest expense.

     See additional discussion regarding interest rate risk below in Item 3 -
Quantitative and Qualitative Disclosures About Market Risk.

     The provision for loan losses for the second quarter of 2000 was $350,000,
$90,000 higher than the $260,000 recorded in the second quarter of 1999. For the
six months ended June 30, 2000, the provision for loan losses was $660,000
compared to $460,000 for the six months ended June 30, 1999. The increases in
the provisions for loan losses recorded in 2000 compared to 1999 have been a
result of the higher loan growth experienced and not because of credit quality
concerns. Net loan growth for the second quarter of 2000 amounted to $29.8
million compared to $19.2 million in the second quarter of 1999. Net loan growth
for the first six months of 2000 amounted to $53.4 million compared to $29.4
million for the first six months of 1999. Credit quality indicators for the
Company remained strong in the second quarter of 2000. Provisions for loan
losses are based on management's evaluation of the loan portfolio, as discussed
under "Summary of Loan Loss Experience" below.

     Total noninterest income for the second quarter of 2000 amounted to
$1,365,000, a 4.2% increase over the $1,310,000 earned in the second quarter of
1999, while noninterest income for the six months ended June 30, 2000 amounted
to $2,747,000, a 4.9% increase over the $2,618,000 recorded in the same six
months of 1999. For evaluation purposes, the Company classifies noninterest
income into two categories - core noninterest income and non-core noninterest
income. Core noninterest income includes fees and charges earned from the day to
day operations of the Company such as service charges on deposits, fees from
presold mortgages, and various other types of recurring income. Non-core
noninterest income consists of items that are less recurring in nature such as
gains and losses from securities sales, loans sales, fixed assets, other real
estate, and miscellaneous nonrecurring items.



                                       12

     Core noninterest income for the second quarter of 2000 amounted to
$1,277,000, a 1.2% decrease over the $1,293,000 recorded in the second quarter
of 1999. The relatively flat second quarter core noninterest income was due to
two offsetting factors: a $92,000 increase in "other service charges,
commissions, and fees," which includes items such as safety deposit box rentals,
check cashing fees, merchant card income, and ATM surcharges, due primarily to
the Company's larger customer base, that was offset by $108,000 in fewer fees
that the Company earned from originating presold mortgages as a result of the
higher interest rate environment, which has reduced the demand for mortgage
loans, particularly refinancings.

     Core noninterest income for the six months ended June 30, 2000 amounted to
$2,669,000 compared to $2,596,000, an increase of 2.8%. In addition to the same
two factors noted above that increased "other service charges, commissions, and
fees," by $167,000 and decreased fees from presold mortgages by $193,000, the
Company realized a $65,000 higher "experience bonus" paid to the Company from
the company that provides the credit life insurance that the Company earns
commissions from selling. The amount of any experience bonus payment is computed
once per year and is dependent on the actual loss experience on credit insurance
policies that the Company sold. In the first quarter of 2000, the Company
received an experience bonus of $89,000, compared to $24,000 received in the
first quarter of 1999.

     Contributing to core noninterest income in 2000 were higher fees earned
from the Company's data processing subsidiary, Montgomery Data Services, Inc.
(Montgomery Data). The Company recorded $22,000 in the second quarter of 2000
compared to $10,000 in the second quarter of 1999, while for the first six
months of 2000, the Company recorded $42,000 in data processing fees compared to
$20,000 earned in the first six months of 1999. Montgomery Data makes its excess
data processing capabilities available to area financial institutions for a fee.
Montgomery Data did not have any nonaffiliated customers from December 1997 to
December 1998. Since December 1998, Montgomery Data has signed contracts with
four area banks to provide data processing.

     Non-core noninterest income for the three and six months ended June 30,
2000 is primarily comprised of $89,000 in securities gains. As a result of an
investment in a North Carolina partnership that promoted new business in the
state, the Company was the recipient of shares of common stock in a technology
company. Upon receipt of these shares in June 2000, the Company sold them at a
net gain of $89,000.

     Noninterest expenses for the three and six months ended June 30, 2000
increased 13.4% and 11.5%, respectively when compared to the same periods of
1999. The increases are primarily associated with the higher expenses that are
necessary to properly process, manage, and service the increases in loans and
deposits experienced by the Company. Also contributing to the increase in
noninterest expenses was the continued expansion of the Company's branch network
and the annual wage increases that are granted to substantially all employees in
January of each year.

     The provision for income taxes was $960,000 in the second quarter of 2000
compared to $858,000 in the second quarter of 1999, while income tax expense for
the six months ended June 30, 2000 amounted to $1,876,000 compared to $1,661,000
for the same period in 1999. The increases in 2000 are a result of a higher
pretax income, which were partially offset by decreases in the Company's
effective tax rate from 34.5% in the second quarter of 1999 to 33.7% in the
second quarter of 2000, and from 34.9% for the first six months of 1999 to 33.5%
for the first six months of 2000, primarily due to the favorable state tax
treatment realized by a subsidiary of the Company that was incorporated in the
second quarter of 1999.

FINANCIAL CONDITION

     The Company's total assets were $624.4 million at June 30, 2000, an
increase of $98.1 million, or 18.6%, from the $526.3 million at June 30, 1999.
Interest-earning assets increased by 18.8%, from $492.3 million at June 30, 1999
to $585.1 million at June 30, 2000. Loans, the primary interest-earning asset,
grew from $387.8 million at June 30, 1999 to $472.6 million at June 30, 2000, an
increase of $84.8 million, or 21.9%.

     Deposits have increased $77.1 million, or 17.1%, supporting the asset
growth since June 30, 1999. The

                                       13

increases in deposits since June 30, 1999 have occurred primarily in the
categories of time deposits of $100,000 or more and other time deposits, with
$63.5 million of the deposit growth occurring in those two categories. The
increase in time deposits has been due to the Company more aggressively pricing
these deposits in order to fund the strong loan growth experienced.
Noninterest-bearing demand deposits increased from $59.8 million at June 30,
1999 to $68.1 million at June 30, 2000, an increase of 14.0%, while savings, NOW
and money market deposits increased from $161.3 million to $166.5 million, an
increase of 3.2%.

     Due to loan growth that has exceeded deposit growth over the past year, the
Company has relied more heavily on borrowings. Total borrowings amounted to $45
million at June 30, 2000 compared to $28 million at June 30, 1999. See
"LIQUIDITY" below for a discussion of the Company's sources of borrowings.

     Since December 31, 1999, the Company has experienced annualized increases
of 25.5%, 23.2%, and 20.2% in loans, total assets and deposits, respectively.


NONPERFORMING ASSETS

     Nonperforming assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans other real estate. For
each of the periods presented, the Company had no loans past due 90 or more days
and still accruing interest. Nonperforming assets are summarized as follows:




                                                                        June 30,         December 31,        June 30,
           ($ in thousands)                                               2000               1999              1999
           ----------------------------------------------------------------------------------------------------------
                                                                                                   
           Nonperforming loans:
              Nonaccrual loans                                         $     430               595          $     621
              Restructured loans                                             249               257                254
                                                                       ---------             -----          ---------
           Total nonperforming loans                                         679               852                875
           Other real estate                                                 767               906                546
                                                                       ---------             -----          ---------
           Total nonperforming assets                                  $   1,446             1,758          $   1,421
                                                                       =========             =====          =========

           Nonperforming loans to total loans                               0.14%             0.20%              0.23%
           Nonperforming assets as a percentage of
              loans and other real estate                                   0.31%             0.42%              0.37%
            Nonperforming assets to total assets                            0.23%             0.31%              0.27%
           Allowance for loan losses to total loans                         1.39%             1.45%              1.50%


     Management has reviewed the collateral for the nonperforming assets,
including nonaccrual loans, and has included this review among the factors
considered in the evaluation of the allowance for loan losses discussed below.

     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 collectability 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.

    Nonperforming  loans are defined as nonaccrual loans and restructured loans.
As of June 30, 2000,  December


                                       14

31, 1999 and June 30, 1999, nonperforming loans were approximately 0.14%, 0.20%,
and 0.23%, respectively, of the total loans outstanding at such dates. The level
of nonaccrual and restructured loans, which comprises the Company's
nonperforming loans, did not change materially among any of the periods
presented.

     As of June 30, 2000, the borrower with the largest nonaccrual loan owed a
balance of $117,000, while the average nonaccrual loan balance was approximately
$25,000. If the nonaccrual loans and restructured loans as of June 30, 2000 and
1999 had been current in accordance with their original terms and had been
outstanding throughout the six month periods (or since origination or
acquisition if held for part of the six month periods), gross interest income in
the amounts of approximately $22,000 and $30,000 for nonaccrual loans and
$13,000 and $12,000 for restructured loans would have been recorded for the six
months ended June 30, 2000 and 1999, respectively. Interest income on such loans
that was actually collected and included in net income in the six month periods
ended June 30, 2000 and 1999 was $1,000 and $8,000, respectively, for nonaccrual
loans (prior to their being placed on nonaccrual status) and $11,000 for
restructured loans for each six month period.

     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. The value of impaired
loans is measured using either 1) an estimate of the cash flows that the Company
expects to receive from the borrower discounted at the loan's original effective
rate, or 2) in the case of a collateral-dependent loan, the estimated fair value
of the collateral. 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.

     At June 30, 2000, December 31, 1999, and June 30, 1999, the recorded
investment in loans considered to be impaired was $257,000, $281,000, and
$123,000, respectively, all of which were on nonaccrual status. The related
allowance for loan losses for these impaired loans was $39,000, $42,000, and
$18,000, respectively. There were no impaired loans for which there was no
related allowance. The average recorded investments in impaired loans during the
six month period ended June 30, 2000, the year ended December 31, 1999, and the
six months ended June 30, 1999 were approximately $246,000, $123,000, and
$70,000, respectively. For the same periods, the Company recognized no interest
income on those impaired loans during the period that they were considered to be
impaired.

     In addition to the nonperforming loan amounts discussed above, management
believes that an estimated $1,000,000-$1,500,000 of loans that are currently
performing in accordance with their contractual terms may potentially develop
problems. These loans were considered in determining the appropriate level of
the allowance for loan losses. See "Summary of Loan Loss Experience" below.
Loans classified for regulatory purposes as loss, doubtful, substandard, or
special mention that have not been disclosed in the problem loan amounts 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.

     As of June 30, 2000, December 31, 1999 and June 30, 1999, the Company owned
other real estate totaling approximately $767,000, $906,000, and $546,000,
respectively, which consisted principally of several parcels of real estate. The
increase in the level of other real estate owned at June 30, 2000 compared to
June 30, 1999 is primarily attributable to the reclassification of a bank branch
that was 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, equal or
exceed their respective carrying values at the dates presented.


                                       15

SUMMARY OF 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, probable losses inherent in the portfolio and current
economic conditions.

     The Company uses a loan analysis and grading program to facilitate its
evaluation of probable 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 credit weaknesses, loans past
due 90 days or more, nonaccrual loans and any other loans identified during
previous regulatory and other examinations.

     The Company has no foreign loans, few agricultural loans and does not
engage in significant lease financing or highly leveraged transactions.
Commercial loans are diversified among a variety of industries. The majority of
the Company's 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 provision for loan losses for the second quarter of 2000 was $350,000,
$90,000 higher than the $260,000 recorded in the second quarter of 1999. For the
six months ended June 30, 2000, the provision for loan losses was $660,000
compared to $460,000 for the six months ended June 30, 1999. The increases in
the provisions for loan losses recorded in 2000 compared to 1999 have been a
result of the higher loan growth experienced and not because of credit quality
concerns. Net loan growth for the second quarter of 2000 amounted to $29.8
million compared to $19.2 million in the second quarter of 1999. Net loan growth
for the first six months of 2000 amounted to $53.4 million compared to $29.4
million for the first six months of 1999. Credit quality indicators for the
Company remained strong in the second quarter of 2000.

     At June 30, 2000, the allowance for loan losses amounted to $6,553,000,
compared to $6,078,000 at December 31, 1999 and $5,822,000 at June 30, 1999. The
allowance for loan losses was 1.39%, 1.45% and 1.50% of total loans as of June
30, 2000, December 31, 1999, and June 30, 1999, respectively.

     Management believes the Company's reserve levels are adequate to cover
probable loan losses on the loans outstanding as of each reporting date. It must
be emphasized, however, that the determination of the reserve 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 amounts 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 Company's allowance for loan losses
and value of other real estate. Such agencies may require the Company to
recognize adjustments to the allowance or the carrying value of other real
estate based on their judgments about information available at the time of their
examinations

                                       16

     For the periods  indicated,  the following  table  summarizes the Company's
balances  of  loans  outstanding,  average  loans  outstanding,  changes  in the
allowance for loan losses arising from  charge-offs  and recoveries by category,
and  additions  to the  allowance  for loan  losses  that have been  charged  to
expense.




                                                                      Six Months             Year            Six Months
                                                                         Ended               Ended             Ended
                                                                       June 30,          December 31,         June 30,
     ($ in thousands)                                                    2000                1999               1999
                                                                     -----------            -------        -----------
                                                                                                  
     Loans outstanding at end of period                              $   472,546            419,163        $   387,755
                                                                     ===========            =======        ===========
      Average amount of loans outstanding                            $   445,046            386,365        $   372,466
                                                                     ===========            =======        ===========

     Allowance for loan losses, at
          beginning of year                                          $     6,078              5,504        $     5,504


     Loans charged off:
        Commercial, financial and agricultural                             (114)               (53)               (14)
        Real estate - mortgage                                                 -              (126)              (101)
        Installment loans to individuals                                   (110)              (269)               (81)
                                                                     -----------            -------        -----------
            Total charge-offs                                              (224)              (448)              (196)
                                                                     -----------            -------        -----------

     Recoveries of loans previously charged-off:
        Commercial, financial and agricultural                                 8                 27                  9
        Real estate - mortgage                                                 5                 17                  4
        Installment loans to individuals                                      26                 68                 41
                                                                     -----------            -------        -----------
            Total recoveries                                                  39                112                 54
                                                                     -----------            -------        -----------
                 Net charge-offs                                           (185)              (336)              (142)

     Additions to the allowance charged to expense                           660                910                460
                                                                     -----------            -------        -----------
      Allowance for loan losses, at end of period                    $     6,553              6,078        $     5,822
                                                                     ===========            =======        ===========
     Ratios:
        Net charge-offs (annualized) as a percent of average loans          0.08%              0.09%              0.08%
        Allowance for loan losses as a
          percent of  loans at end of period                               1.39%              1.45%              1.50%



     Based on the results of the aforementioned loan analysis and grading
program and management's evaluation of the allowance for loan losses at June 30,
2000, there have been no material changes to the allocation of the allowance for
loan losses among the various categories since 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.



                                       17

     Although the Company has not historically had to rely on these sources of
credit as a source of liquidity, the Company has experienced a gradual increase
in its loan to deposit ratio over the past several years. At December 31, 1996,
the Company's loan to deposit ratio was 74.9%. Since then it has steadily
increased to its June 30, 2000 level of 89.4% as a result of the significant
loan growth experienced which has outpaced deposit growth. This imbalance in
growth has reduced the Company's liquidity sources. Beginning in the third
quarter of 1998, although the Company has not had 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 the Company's loan to deposit ratio has
increased, so has the Company's reliance on borrowings. Average borrowings
outstanding during the second quarter of 2000 amounted to $24.9 million compared
to $4.9 million for the second quarter of 1999. 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.

     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 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 June 30, 2000, December 31, 1999,
and June 30, 1999 in the table below.



                                       18

     As of June 30, 2000,  December 31, 1999 and June 30, 1999,  the Company was
in compliance with all existing regulatory capital  requirements,  as summarized
in the following table:




                                                                     June 30,             December 31,            June 30,
     ($ in thousands)                                                  2000                   1999                  1999
                                                                    ---------                -------               -------
                                                                                                         
     Risk-Based and Leverage Capital Tier I capital:
          Common shareholders' equity                               $  45,618                 43,942                41,728
          Intangible assets                                           (4,946)                (5,261)               (5,525)
          Unrealized loss on securities
               available for sale, net of taxes                         1,274                  1,184                   650
                                                                    ---------                -------               -------
                    Total Tier I leverage capital                      41,946                 39,865                36,853
                                                                    ---------                -------               -------

     Tier II capital:
          Allowable allowance for loan losses                           5,879                  5,158                 4,825
                                                                    ---------                -------               -------
                    Tier II capital additions                           5,879                  5,158                 4,825
                                                                    ---------                -------               -------
     Total risk-based capital                                       $  47,825                 45,023                41,678
                                                                    =========                 ======                ======

     Risk adjusted assets                                           $ 474,028                416,693               390,884
     Tier I risk-adjusted assets
        (includes Tier I capital adjustments)                         470,356                412,616               386,009
     Tier II risk-adjusted assets
        (includes Tiers I and II capital adjustments)                 476,235                417,774               390,834
     Quarterly average total assets                                   580,339                550,078               500,953
     Adjusted quarterly average total assets
        (includes Tier I capital adjustments)                         576,667                546,001               496,078

     Risk-based capital ratios:
        Tier I capital to Tier I risk adjusted assets                   8.92%                  9.66%                 9.55%
        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                             10.04%                 10.78%                10.66%
        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                      7.27%                  7.30%                 7.43%
        Minimum required Tier I leverage capital                        4.00%                  4.00%                 4.00%
        Threshold for well-capitalized status                           5.00%                  5.00%                 5.00%


     The Company's Total Risk-Based Capital to Tier II Risk Adjusted Assets
ratio of 10.04% at June 30, 2000, compared to the "well capitalized" threshold
of 10.00%, is within 4 basis points of falling below the well-capitalized
threshold. This is the only one of the three regulatory ratios that is within
200 basis points of falling below the "well-capitalized" threshold.
Additionally, the total risk-based capital ratio for the Company's banking
subsidiary, First Bank, is below the threshold necessary to be classified as
"well-capitalized" (9.86%). The Company's pending acquisition of First Savings
Bancorp, Inc. and the resultant merger of the two bank subsidiaries (discussed
below) is expected to result in the Company and First Bank having capital ratios
well in excess of the thresholds necessary for well-capitalized status with
total risk-based capital ratios for each projected to exceed 15%.

     In light of market conditions during 2000, the Company resumed purchases of
stock under its 100,000 share repurchase authorization. From January 1, 2000
through May 10, 2000 (the date of the last repurchase), the Company repurchased
a total of 58,300 shares at an average cost of $15.75 per share.



                                       19

Item 3. Quantitative and Qualitative Disclosures About Market Risk

INTEREST RATE RISK (INCLUDING QUANTITATIVE AND QUALITATIVE DISCLOSURES
ABOUT MARKET RISK)

     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 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.
Additionally, over the past eight quarters (excluding the one time impact that
the Company's Y2K liquidity contingency plan had on the Company's net interest
margin), the Company's net interest margin has not varied by more than 16 basis
points in any one quarter and the highest margin during those eight quarters is
within 19 basis points of the lowest margin during that same period. While the
Company can not guarantee stability in its net interest margin in the future, at
this time management does not expect significant fluctuations.

     At June 30, 2000, the Company has $168 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 June 30, 2000 subject to interest rate changes
within one year are deposits totaling $167 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 87% of
interest-earning assets subject to repricing within five years and substantially
all interest-bearing liabilities subject to repricing within five years.

     Although the Company is liability sensitive in the one year horizon, the
Company believes that over the past few years that rises in interest rates have
generally had a slightly positive effect on near term (less than six months) net
interest income and decreases in interest rates have had a slightly negative
effect on near term net interest income. It is the Company's belief that in the
declining interest rate environment of late 1998, the Company was not able to
fully adjust deposit rates downward by the same magnitude that it was
contractually obligated to decrease adjustable rate loans by. This resulted in
slight decreases in the Company's net interest margin. Conversely, the Company
believes that in the rising interest rate environment experienced in the last
twelve months,

                                       20

rates paid on its deposits, especially non-time deposits, did not increase by
the full amount of the change in the prime rate of interest while adjustable
rate loans were immediately increased in accordance with their loan terms. This
resulted in a slight increase in net interest income. Beyond the six month
horizon, the Company's time deposits which have an average maturity of
approximately 8 months tend to reprice more directly with the existing interest
rate environment and offset the initial positive or negative effects of changes
in interest rates. This has had the effect that over the longer term, as noted
above, the Company has been able to maintain a relatively stable net interest
margin.

     Other factors that have impacted the Company's net interest margin in
recent years have been an increase in the Company's loan to deposit ratio, a
higher concentration of loans secured by real estate, and a higher mix of time
deposits greater than $100,000 and borrowings. Because loans typically yield
more than other types of investments, the increase in the Company's loan to
deposit ratio has generally had a positive impact on the net interest margin.
Partially offsetting the positive impact of the higher loan to deposit ratio has
been higher growth in loans secured by real estate (which generally have lower
interest rates than other types of loans) and a higher mix of time deposits
greater than $100,000 and borrowings (both of which carry higher rates of
interest than the Company's other funding sources). The higher mix of loans
secured by real estate has been due to emphasis on larger loans, which the
Company generally requires to be secured by real estate, in order to implement a
high growth strategy to better leverage the Company's branch network. The higher
mix of higher rate deposits and borrowings has been necessary to fund the strong
loan growth experienced.

     See additional discussion of the Company's net interest margin in the
"Components of Earnings" section above.

     The Company has no market risk sensitive instruments held for trading
purposes, nor does it maintain any foreign currency positions. The following
table presents the expected maturities of the Company's other than trading
market risk sensitive financial instruments. The following table 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."


                                              Expected Maturities of Market Sensitive
                                                 Instruments Held at June 30, 2000
                            ---------------------------------------------------------------------------
                                                                                                            Average   Estimated
                                                                                                           Interest      Fair
($ in thousands)            1 Year    2 Years     3 Years     4 Years    5 Years     Beyond      Total     Rate (1)      Value
                            ------    -------     -------     -------    -------     ------      -----     --------      -----
                                                                                           
Due from banks,
   interest bearing        $30,594           -          -           -          -           -     30,594      6.50%       30,594
Federal funds sold          11,829           -          -           -          -           -     11,829      6.50%       11,829
Debt securities- at
   amortized cost (2)        6,326       6,342      9,449      21,649      9,688      15,898     69,352      6.53%       67,325
Loans - fixed (3)           49,445      25,339     52,326      49,953     68,509      39,730    285,302      8.63%      283,705
Loans - adjustable (3)      96,127      16,313     20,429      21,925     18,267      13,753    186,814     10.05%      186,814
                          --------      ------      -----       -----      -----       -----    -------      ----     ---------
  Total                   $194,321      47,994     82,204      93,527     96,464      69,381    583,891      8.68%    $ 580,267
                          ========      ======     ======      ======     ======      ======    =======      ====     =========

Savings, NOW, and
   money market
   deposits               $166,528           -          -           -          -           -   $166,528      2.25%    $ 166,528
Time deposits              238,711      34,445      9,185       7,035      4,242       1,286    294,904      5.87%      295,013
Short-term
   borrowings               45,000           -          -           -          -           -     45,000      6.80%       45,000
                          --------      ------      -----       -----      -----       -----    -------      ----     ---------
  Total                   $450,239      34,445      9,185       7,035      4,242       1,286    506,432      4.77%    $ 506,541
                          ========      ======      =====       =====      =====       =====    =======      ====     =========



(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 June 30, 2000 are
     assumed to mature at their call date for purposes of this table.
(3)  Excludes nonaccrual loans and allowance for loan losses.


                                       21

     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 June 30, 2000 for
instruments with maturities similar to the remaining term of the portfolios, due
to the generally rising interest rate environment over the past year. Due to the
short-term nature of the Company's time deposits, their estimated fair value
does not vary significantly from their carrying value.

PENDING ACQUISITION

     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. At June 30, 2000 First Savings Bancorp,
headquartered in Southern Pines, North Carolina, had total assets of $331
million, with loans of $232 million and deposits of $224 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. All terms of the
proposed merger are described in greater detail in the Company's filing on Form
S-4 dated April 6, 2000 and Amendment No. 1 thereto dated May 16, 2000
(Registration No. 333-34216). Both companies' shareholders have approved the
merger, and the transaction is expected to be consummated in the third quarter
of 2000. The merger is expected to be accounted for as a pooling of interests.
First Bancorp expects to record after tax merger-related charges of between $2.3
million and $2.8 million in the quarter of consummation.

CURRENT ACCOUNTING MATTERS

     The Financial Accounting Standards Board 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, and will be adopted by the Company on January 1,
2001. This Statement is not expected to materially impact the Company.

FORWARD-LOOKING STATEMENTS

     The foregoing discussion contains statements that could be deemed
forward-looking statements within the meaning of Section 21E of the 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.



                                       22

Part II.  Other Information

Item 4 - Submission of Matters to a Vote of Shareholders

     The following proposals were considered and acted upon at the special and
annual meeting of shareholders of the Company held on June 27, 2000:

           Proposal 1
           A proposal to consider and vote on the merger  agreement  dated as of
           December  15, 1999 among First  Bancorp,  First Bank,  First  Savings
           Bancorp,  Inc. and First Savings Bank of Moore County,  Inc., SSB and
           the related plan of merger pursuant to which First Savings will merge
           into  First   Bancorp,   with  First   Bancorp  being  the  surviving
           corporation.

           For   3,342,336      Against    58,302    Abstain     6,813
                 ---------                 ------                -----

           Proposal 2
           A proposal to approve the issuance of shares of First Bancorp  common
           stock in connection with the merger.

           For   3,332,856      Against    66,323    Abstain     8,241
                 ---------                 ------                -----

           Proposal 3
           A proposal  to amend the  bylaws of First  Bancorp  to  increase  the
           maximum  number of directors of First Bancorp to 18 and to change the
           method by which the number of directors is fixed. The increase in the
           number of directors is  conditional  on the  completion of the merger
           between First Bancorp and First Savings Bancorp, Inc.

           For   3,314,244      Against    82,382    Abstain    10,824
                 ---------                 ------               ------

                                       23

           Proposal 4
           A  proposal  to elect 18  directors  to serve  until the next  annual
           meeting of  shareholders  and until their  successors are elected and
           qualified.


                                              Voted              Withheld
           Nominee                             For              Authority
           -------                           ---------          ---------
           Jack D. Briggs                    3,775,356            27,321
           David L. Burns                    3,775,356            27,321
           Jesse S. Capel                    3,775,356            27,321
           James H. Garner                   3,775,356            27,321
           George R. Perkins, Jr.            3,775,356            27,321
           G. T. Rabe, Jr.                   3,775,356            27,321
           Edward T. Taws                    3,775,356            27,321
           Frederick H. Taylor               3,775,356            27,321
           Goldie H. Wallace                 3,775,356            27,321
           A. Jordan Washburn                3,775,356            27,321
           John C. Willis                    3,775,356            27,321

           Conditional Nominees*
           ---------------------
           Virginia C. Brandt                3,772,379            30,298
           H. David Bruton                   3,771,969            30,298
           John F. Burns                     3,771,969            30,298
           Felton J. Capel                   3,771,969            30,298
           Frank G. Hardister                3,771,969            30,298
           Thomas F. Philips                 3,771,969            30,298
           William E. Samuels                3,771,969            30,298

           *  The election of these  directors is  conditional on the completion
              of the merger  between First  Bancorp and First  Savings  Bancorp,
              Inc.

           Proposal 5
           A proposal to ratify the  appointment of KPMG LLP as the  independent
           auditors of the Company for the current fiscal year.

           For   3,782,618     Against      5,651    Abstain    14,408
                 ---------                 ------               ------


Item 5 - Other Information

     The bylaws of the Company establish an advance notice procedure for
shareholder proposals to be brought before a meeting of shareholders of the
Company. Subject to any other applicable requirements, only such business may be
conducted at a meeting of the shareholders as has been brought before the
meeting by, or at the direction of, the Board of Directors or by a shareholder
who has given to the Secretary of the Company timely written notice, in proper
form, of the shareholder's intention to bring that business before the meeting.
The presiding officer at such meeting has the authority to make such
determinations.

     To be timely, notice of other business to be brought before any meeting
must generally be received by the Secretary of the Company within 60 to 90 days
in advance of the shareholders' meeting. The notice of any shareholder proposal
must set forth the various information required under the bylaws. The person
submitting the notice must provide, among other things, the name and address
under which such shareholder appears on the Company's books and the class and
number of shares of the Company's capital stock that are beneficially owned by
such shareholder. Any shareholder desiring a copy of the Company's bylaws will
be furnished one without charge


                                       24

upon written request to the Secretary of the Company at the Company's
headquarters.

Item 6 - Exhibits and Reports on Form 8-K

(a)        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 (*).

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
           incorporated herein by reference.

3.a.iii    Copy of the  amendment  to Articles of  Incorporation  - adding a new
           Article Ten, was filed as Exhibit 3.a.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 was filed as Exhibit  3.b.ii to the Company's  Annual Report on
           Form 10-K for the year ended  December  31, 1999 and is  incorporated
           herein by reference.

3.b.iii    Copy of the amendment to the Bylaws amending  Section 3.19 of Article
           Three was filed as Exhibit 3.b.iii to the Company's  Annual Report on
           Form 10-K for the year ended  December  31, 1999 and is  incorporated
           herein by reference.

3.b.iv     Copy of the amendment to the Bylaws replacing Section 3.02.

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


                                       25

           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. (*)

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
           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       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.k       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.l       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.m       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.n       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.o       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. (*)



                                       26

10.p       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.q       Employment  Agreement  between  the  Company and David G. Grigg dated
           August 17,  1998 was filed as Exhibit  10.r to the  Company's  Annual
           Report  on Form  10-K for the year  ended  December  31,  1999 and is
           incorporated herein by reference. (*)

10.r       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.

10.s       Amendment and Waiver to Merger  Agreement with First Savings Bancorp,
           Inc.  dated March 24, 2000 was filed as Exhibit 10.s to the Company's
           Quarterly  Report on Form 10-Q for the  quarter  ended March 31, 2000
           and is incorporated herein by reference. (*).

10.t       Second Amendment and Waiver to Merger Agreement dated as of May 15,
           2000 was filed as Exhibit 2.3 to the Company's Amendment No. 1 to
           Registration Statement on Form S-4 (Registration No. 333-34216) dated
           May 16, 2000 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.

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

(b)        There were no reports  filed on Form 8-K during the six months  ended
           June 30, 2000.


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



                                       27





Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.





                                          FIRST BANCORP


   August 11, 2000                        BY: /s/James H. Garner
                                              ------------------
                                                James H. Garner
                                                    President
                                          (Principal Executive Officer),
                                             Treasurer and Director


   August 11, 2000                        BY: /s/Anna G. Hollers
                                              ------------------
                                                Anna G. Hollers
                                            Executive Vice President
                                                  and Secretary


   August 11, 2000                        BY: /s/Eric P. Credle
                                              -----------------
                                                Eric P. Credle
                                              Senior Vice President
                                          and Chief Financial Officer





                                       28



                          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                                                   *

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

     3.b.iv    Copy of the amendment to the Bylaws replacing Section 3.02.   31

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

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

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

     10.m      Employment Agreement between the Company and Teresa C. Nixon  *

     10.n      First Amendment to the First Bancorp Supplemental Executive
               Retirement Plan                                               *

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

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

     10.q      Employment Agreement between the Company and David G. Grigg   *

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


                                    29

     10.s      Amendment and Waiver to Merger Agreement with First Savings
               Bancorp, Inc.                                                 *

     10.t      Second Amendment and waiver to Merger Agreement with First
               Savings Bancorp, Inc.                                         *

     21        List of Subsidiaries of Registrant                            *

     27        Financial Data Schedule pursuant to Article 9 of Regulation
               S-X                                                          32

               * Incorporated herein by reference.


                                    30