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

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 2000

                         Commission File Number 0-15572

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


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

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


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

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

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

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

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

     The aggregate market value of the voting stock, Common Stock, no par value,
held by  non-affiliates  of the  registrant,  based on the average bid and asked
prices of the  Common  Stock on  February  16,  2001 as  reported  on the NASDAQ
National Market System, was approximately  $127,417,000.  Shares of Common Stock
held by each  officer and director and by each person who owns 5% or more of the
outstanding  Common Stock have been  excluded in that such persons may be deemed
to be affiliates.  This  determination  of affiliate status is not necessarily a
conclusive determination for other purposes.

     The  number of shares  of the  Registrant's  Common  Stock  outstanding  on
February 16, 2001 was 8,767,971.

                       DOCUMENTS INCORPORATED BY REFERENCE

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

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

<PAGE


                              CROSS REFERENCE INDEX





                                                                                                Begins on
                                                                                                Page (s)
                                                                                          
PART I            Business:
     Item I       General Description                                                               4
                  Statistical Information
                    Net Interest Income                                                          15, 31
                    Average Balances and Net Interest Income Analysis                            15, 31
                    Volume and Rate Variance Analysis                                            15, 32
                    Provision for Loan Losses                                                    15, 37
                    Noninterest Income                                                           16, 32
                    Noninterest Expenses                                                         17, 32
                    Income Taxes                                                                 17, 33
                    Distribution of Assets and Liabilities                                       18, 33
                    Securities                                                                   18, 33
                    Loans                                                                        19, 35
                    Nonperforming Assets                                                         20, 36
                    Allowance for Loan Losses and Loan Loss Experience                           22, 36
                    Deposits                                                                     23, 37
                    Borrowings                                                                     24
                    Interest Rate Risk (Including Quantitative
                           and Qualitative Disclosures About Market Risk)                        24, 38
                    Off-Balance Sheet Risk                                                         25
                    Return on Assets and Equity                                                  26, 39
                    Liquidity                                                                      26
                    Capital Resources and Shareholders' Equity                                   27, 40
                    Inflation                                                                      28
                    Current accounting matters                                                     28
                    Forward-Looking Statements                                                     29
     Item 2       Properties                                                                       10
     Item 3       Legal Proceedings                                                                10
     Item 4       Submission of Matters to a Vote of Shareholders                                  10

PART II
     Item 5       Market for the Registrant's Common Stock and Related
                      Shareholder Matters                                                          10
     Item 6       Selected Consolidated Financial Data                                           11, 30
     Item 7       Management's Discussion and Analysis of Results of
                      Operations and Financial Condition                                           11
     Item 7A      Quantitative and Qualitative Disclosures About Market Risk                       24
     Item 8       Financial Statements and Supplementary Data:
                  Consolidated Balance Sheets as of December 31, 2000 and 1999                     42
                  Consolidated Statements of Income for each of the years in the
                      three-year period ended December 31, 2000                                    43
                  Consolidated Statements of Comprehensive Income for each of the
                      years in the three-year period ended December 31, 2000                       44
                  Consolidated Statements of Shareholders' Equity for each of the years
                      in the three-year period ended December 31, 2000                             45
                  Consolidated Statements of Cash Flows for each of the years
                      in the three-year period ended December 31, 2000                             46


                                       2






                                                                                                Begins on
                                                                                                Page (s)
                                                                                          
                  Notes to Consolidated Financial Statements                                       47
                  Independent Auditors' Report                                                     71
                  Selected Consolidated Financial Data                                             30
                  Quarterly Financial Summary                                                      41
     Item 9       Changes in and Disagreements with Accountants on Accounting
                       and Financial Disclosures                                                   72

PART III
     Item 10      Directors and Executive Officers of the Registrant; Compliance
                      with Section 16 (a) of the Exchange Act                                      72*
     Item 11      Executive Compensation                                                           72*
     Item 12      Security Ownership of Certain Beneficial Owners and Management                   72*
     Item 13      Certain Relationships and Related Transactions                                   72*

PART IV
     Item 14      Exhibits, Financial Statement Schedules and Reports of Form 8-K                  72

SIGNATURES                                                                                         76


*    Information  called for by Part III (Items 10 through  13) is  incorporated
     herein by reference to the Registrant's  definitive Proxy Statement for the
     2001  Annual  Meeting  of  Shareholders  to be filed  with  Securities  and
     Exchange Commission.


                                       3




PART I

Item 1.  Business

General Description

The Company

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

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

     The Bank was organized in 1934 and began banking  operations in 1935 as the
Bank of  Montgomery,  named  for the  county  in  which  it  operated.  The Bank
currently  operates in a 15 county area centered in Troy, North Carolina.  Troy,
population 3,400, is located in the center of Montgomery  County,  approximately
60 miles east of Charlotte, 50 miles south of Greensboro, and 80 miles southwest
of  Raleigh.  The Bank  conducts  business  from 39 branches  located  within an
80-mile  radius  of Troy,  covering  a  geographical  area  from  Maxton  to the
southeast, to High Point to the north, Kannapolis to the west, and Lillington to
the east.  Ranked by assets,  the Bank is the 9th largest bank in North Carolina
as of December 31, 2000.

     On September  14, 2000,  the Company  completed the merger  acquisition  of
First Savings Bancorp,  Inc. ("First Savings").  This merger was material to the
Company. The merger was accounted for as a pooling-of-interests and accordingly,
all  financial  results  for prior  periods  have been  restated  to include the
combined  results of the Company and First  Savings.  At the time of the merger,
First Savings had approximately  $310 million in assets,  and in connection with
merger the Company  issued  approximately  4.4 million  shares of stock,  nearly
doubling its number of shares outstanding.

     The Bank provides a full range of banking services, including the accepting
of demand  and time  deposits,  the  making of secured  and  unsecured  loans to
individuals and businesses, and the offering of credit cards and debit cards. In
2000, as in recent prior years, the Bank accounted for  substantially all of the
Company's consolidated net income.

     The  Company's  principal  executive  offices are located at 341 North Main
Street,  Troy,  North  Carolina  27371-0508,  and its telephone  number is (910)
576-6171. Unless the context otherwise requires,  references to the "Company" in
this annual  report on Form 10-K shall mean  collectively  First Bancorp and its
subsidiaries.

                                       4


General Business

     The Bank  engages  in a full range of banking  activities,  providing  such
services as  checking,  savings,  NOW and money  market  accounts and other time
deposits  of  various  types;  loans for  business,  agriculture,  real  estate,
personal uses, home  improvement  and  automobiles;  credit cards;  debit cards;
letters of credit;  IRA's;  safe deposit box  rentals;  bank money  orders;  and
electronic funds transfer services,  including wire transfers,  automated teller
machines,  and  bank-by-phone  capabilities.  Because the majority of the Bank's
customers are individuals and small to  medium-sized  businesses  located in the
counties  it  serves,  management  does  not  believe  that the loss of a single
customer or group of customers would have a material adverse impact on the Bank.
There  are no  seasonal  factors  that tend to have any  material  effect on the
Bank's  business,  and the Bank  does not rely on  foreign  sources  of funds or
income. Because the Bank operates entirely within the central Piedmont region of
North Carolina,  the economic  conditions within that area could have a material
impact on the Company - see additional  discussion below in the section entitled
"Territory Served and Competition."

     First Bank  Insurance was an inactive  subsidiary of the Bank from December
1995 until October 1999.  Beginning in October 1999,  First Bank Insurance began
offering non-FDIC insured  investment and insurance  products,  including mutual
funds,  annuities,   long-term  care  insurance,  life  insurance,  and  company
retirement plans, as well as financial planning  services.  First Bank Insurance
collects  commissions for the services it provides.  Commissions  earned in 2000
and 1999 were approximately $112,000 and $7,000, respectively, and are reflected
in the line item entitled  "Other  service  charges,  commissions,  and fees" in
Table 4 and in the  Consolidated  Statements  of Income.  The line item entitled
"Commissions  from sales of credit insurance" in Table 4 and in the Consolidated
Statements of Income is primarily  comprised of commissions from the Bank's sale
of credit life insurance associated with loans it originates.

     Montgomery Data's primary business is to provide electronic data processing
services for the Bank,  which  accounted  for  approximately  93% of  Montgomery
Data's data processing  revenue in 2000 compared to 97% in 1999 and 99% in 1998.
Ownership and  operation of Montgomery  Data allows the Company to do all of its
electronic  data  processing  without  paying  fees  for  such  services  to  an
independent provider. Maintaining its own data processing system also allows the
Company  to adapt the system to its  individual  needs and to the  services  and
products it offers. Although not a significant source of income, Montgomery Data
has historically made its excess data processing  capabilities available to area
financial institutions for a fee. Montgomery Data had one nonaffiliated customer
in 1996 and for the first  eleven  months of 1997,  at which  time the  customer
terminated its contract as a result of being acquired by another institution and
paid an early  termination  fee.  The  Company  did not  have any  nonaffiliated
customers  from December 1997 to December 1998. In December 1998, a contract was
signed to provide data  processing for a nearby  start-up bank.  Montgomery Data
had two nonaffiliated  customers in 1999 that generated $50,000 in gross revenue
and four  nonaffiliated  customers  in 2000  that  generated  $117,000  in gross
revenue.  Assuming Montgomery Data retains all four nonaffiliated  customers for
2001, management estimates that gross revenue related to those customers will be
approximately $150,000.

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

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

                                       5



Territory Served and Competition

     The Company's  headquarters  are located in Troy,  Montgomery  County.  The
Company serves  primarily the south central area of the Piedmont region of North
Carolina,  with offices in 15 counties. The following table presents each county
the  Company  operates  in, the  number of bank  branches  within  each of those
counties, and the approximate amount of deposits in each county.



                            No. of         Deposits                                No. of          Deposits
    County                 Branches      (in millions)           County           Branches       (in millions)
- --------------------   ----------------  --------------    ------------------  ---------------  ----------------
                                                                                      
    Anson                     1               $13          Moore                     10              $318
    Cabarrus                  1                20          Randolph                   4                36
    Chatham                   2                26          Richmond                   1                15
    Davidson                  1                29          Robeson                    1                3
    Guilford                  1                34          Rowan                      1                11
    Harnett                   3                50          Scotland                   2                22
    Lee                       2                49          Stanly                     4                52
    Montgomery                5                92                             ---------------  ----------------
                                                               Total                 39              $770
                                                                              ===============  ================


     The Company's 39 branches and  facilities  are  primarily  located in small
communities  whose economies are based primarily on services,  manufacturing and
light industry. Although the Company's market is predominantly small communities
and rural areas, the area is not dependent on agriculture.  Textiles, furniture,
mobile homes, electronics,  plastic and metal fabrication, forest products, food
products and  cigarettes are among the leading  manufacturing  industries in the
trade area.  Leading  producers  of socks,  hosiery and area rugs are located in
Montgomery County. The Pinehurst area within Moore County is a widely known golf
resort  and  retirement  area.  The High  Point  area is  widely  known  for its
furniture market. Additionally, several of the communities served by the Company
are  "bedroom"  communities  serving  Charlotte  and  Greensboro  in addition to
smaller cities such as Albermarle, Asheboro, High Point, Pinehurst and Sanford.

     As shown in the table above,  approximately  40% of the  Company's  deposit
base is in Moore County,  and accordingly  material changes in competition,  the
economy or  population  of Moore  County  could  materially  impact the Company.
Montgomery  County is the only other county that  comprises more than 10% of the
Company's deposit base.

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

     The Company  competes  not only  against  banking  organizations,  but also
against a wide range of financial  service  providers,  including  federally and
state chartered  savings and loan  institutions,  credit unions,  investment and
brokerage firms and small-loan or consumer finance companies.  Competition among
financial institutions of all types is virtually unlimited with respect to legal
ability and  authority  to provide  most  financial  services.  The Company also
experiences competition from Internet banks,  particularly as it relates to time
deposits.

                                       6



     However,   the  Company  believes  it  has  certain   advantages  over  its
competition  in the areas it serves.  The  Company  seeks to maintain a distinct
local identity in each of the  communities  it serves and actively  sponsors and
participates  in local civic  affairs.  Most lending and other  customer-related
business  decisions  can be made  without  delays often  associated  with larger
systems.  Additionally,  employment  of local  managers and personnel in various
offices  and low  turnover of  personnel  enable the  Company to  establish  and
maintain long-term relationships with individual and corporate customers.

Lending Policy and Procedures

     Conservative  lending policies and procedures and appropriate  underwriting
standards are high  priorities of the Bank.  Loans are approved under the Bank's
written loan policy,  which provides that lending officers,  principally  branch
managers, have authority to approve loans of various amounts up to $75,000. Each
of the Bank's regional senior lending officers has discretion to approve secured
loans in principal  amounts up to $350,000 and together can approve  loans up to
$1,000,000.  Lending  limits may vary depending upon whether the loan is secured
or unsecured.

     The Bank's  board of  directors  reviews  and  approves  loans that  exceed
management's  lending  authority,  loans  to  officers,   directors,  and  their
affiliates  and,  in  certain  instances,  other  types  of  loans.  New  credit
extensions  are  reviewed  daily by the Bank's  senior  management  and at least
monthly by the board of directors.

     The Bank  continually  monitors  its loan  portfolio  to identify  areas of
concern and to enable management to take corrective action. Lending officers and
the board of directors meet  periodically to review past due loans and portfolio
quality,  while assuring that the Bank is appropriately meeting the credit needs
of the communities it serves.  Individual  lending  officers are responsible for
pursuing  collection  of  past-due  amounts  and  monitoring  any changes in the
financial status of the borrowers.

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

     The Bank also contracts with an independent  consulting  firm to review new
loan  originations  meeting certain  criteria,  as well as assign risk grades to
existing credits meeting certain thresholds. The consulting firm's observations,
comments and risk grades are shared with the  Company's  audit  committee of the
board of directors,  and are considered by management in setting Bank policy, as
well as in evaluating the adequacy of the allowance for loan losses.

Investment Policy and Procedures

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

                                       7



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

Merger Activity

     As part of its operations,  the Company  regularly  evaluates the potential
acquisition of, or merger with, and holds  discussions  with,  various financial
institutions.  See Item 7 -  Management's  Discussion  and Analysis  below for a
discussion of recently completed and pending mergers and acquisitions.

Employees

     As of December 31,  2000,  the Company had 306  full-time  and 54 part-time
employees.  The Company is not a party to any collective  bargaining  agreements
and considers its employee relations to be good.

Supervision and Regulation

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

Supervision and Regulation of the Company

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

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

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

     On November 12, 1999,  President  Clinton signed into law legislation  that
allows  bank  holding  companies  to  engage  in a wider  range  of  non-banking
activities,  including  greater  authority to engage in securities and insurance
activities. Under the Gramm-Leach-Bliley Act (the "Act"), a bank holding company
that elects to become a  financial  holding  company may engage in any  activity
that the Federal  Reserve  Board,  in  consultation  with the  Secretary  of the
Treasury,  determines by  regulation  or order is (i) financial in nature,  (ii)
incidental to any such financial  activity,  or (iii)  complementary to any such
financial  activity  and does  not  pose a  substantial

                                       8


risk to the safety or  soundness of  depository  institutions  or the  financial
system  generally.  This Act  made  significant  changes  in U.S.  banking  law,
principally   by  repealing   certain   restrictive   provisions   of  the  1933
Glass-Steagall  Act. The Act specifies certain  activities that are deemed to be
financial in nature, including lending, exchanging,  transferring, investing for
others, or safeguarding money or securities; underwriting and selling insurance;
providing financial,  investment,  or economic advisory services;  underwriting,
dealing  in or  making a  market  in,  securities;  and any  activity  currently
permitted for bank holding  companies by the Federal Reserve Board under Section
4(c)(8) of the Holding  Company Act. The Act does not  authorize  banks or their
affiliates to engage in commercial  activities that are not financial in nature.
A bank holding  company may elect to be treated as a financial  holding  company
only if all  depository  institution  subsidiaries  of the  holding  company are
well-capitalized, well-managed and have at least a satisfactory rating under the
Community Reinvestment Act.

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

     The Act also  contains a number of other  provisions  that will  affect the
Company's  operations and the operations of all financial  institutions.  One of
the significant new provisions relates to the financial privacy of consumers and
authorized  federal  banking  regulators  to adopt  rules that  would  limit the
ability of banks and other financial entities to disclose non-public information
about consumers to  non-affiliated  entities.  The rules that have  subsequently
been  adopted  by the bank  regulators  require  more  disclosure  to  consumers
regarding  the  privacy  of  the   information   they   provide,   and  in  some
circumstances,  will  require  consent by the  consumer  before  information  is
allowed to be  provided  to a third  party.  These  rules take effect on July 1,
2001. The Company does not anticipate  having any difficulties in complying with
the rules.

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

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

Supervision and Regulation of the Bank

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

                                        9


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

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

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

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

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

Item 2.   Properties

     The main offices of the Company,  the Bank and First Bancorp  Financial are
located in a  three-story  building  in the central  business  district of Troy,
North  Carolina.  The building houses  administrative,  training and bank teller
facilities.  The  Bank's  Operations  Division,  including  customer  accounting
functions,  offices and  operations  of  Montgomery  Data,  and offices for loan
operations,  are  housed  in a  one-story  steel  frame  building  approximately
one-half  mile west of the main  office.  The Company  operates 39 branches  and
facilities.  The Company owns all its premises  except twelve branch offices for
which the land and buildings are leased and one branch office for which the land
is leased but the building is owned.  There are no other  options to purchase or
lease additional  properties.  The Company considers its facilities  adequate to
meet current needs.

Item 3.    Legal Proceedings

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

Item 4.    Submission of Matters to a Vote of Shareholders

     No  matters  were  submitted  to a vote of  shareholders  during the fourth
quarter of 2000.

                                       10


PART II

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

     The Company's  common stock trades on the NASDAQ  National Market System of
the NASDAQ  Stock Market  under the symbol  FBNC.  Tables 1 and 21,  included in
"Management's  Discussion and Analysis" below, set forth the high and low market
prices of the  Company's  common  stock as traded by the  brokerage  firms  that
maintain a market in the Company's  common stock and the dividends  declared for
the periods indicated.  All amounts,  except for the Company's stock price, have
been  restated  to  include  the  combined  results of First  Bancorp  and First
Savings.  See  "Business  -  Supervision  and  Regulation"  and  note  14 to the
consolidated financial statements for a discussion of regulatory restrictions on
the payment of dividends. As of January 31, 2001, there were approximately 2,000
shareholders of record and an estimated 2,200  shareholders  whose stock is held
in "street name."

Item 6. Selected Financial Data

     Table 1 on page 30 sets forth selected consolidated  financial data for the
Company.

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

     Management's  discussion  and  analysis is  intended  to assist  readers in
understanding  the  Company's  results of  operations  and changes in  financial
position for the past three  years.  This review  should be read in  conjunction
with the consolidated  financial  statements and accompanying notes beginning on
page 42 of this report and the supplemental financial data contained in Tables 1
through 21 included with this  discussion  and  analysis.  The merger with First
Savings  was  accounted  for  as a  pooling-of-interests  and  accordingly,  all
financial  results for prior  periods have been restated to include the combined
results of First Bancorp and First Savings.

Completed Mergers, Acquisitions, and Divestitures

     On September 14, 2000, the Company  completed its merger with First Savings
Bancorp,  Inc., the holding company for First Savings Bank of Moore County,  SSB
(collectively  referred to as "First Savings").  In accordance with the terms of
the merger agreement, each share of First Savings stock was exchanged for 1.2468
shares of the  Company's  stock.  These terms  resulted  in the Company  issuing
approximately 4,407,000 shares of stock to complete the transaction. At June 30,
2000, First Savings had total assets of $331 million, with loans of $232 million
and deposits of $224 million.

     To gain Federal  Reserve  approval for the merger with First  Savings,  the
Company  was  required  to divest  the First  Savings  bank  branch  located  in
Carthage, NC. This branch was sold to another North Carolina community bank in a
transaction that was completed in November 2000. At the time of the divestiture,
the Carthage branch had  approximately  $15.1 million in total deposits and $2.3
million  in  total  loans.  The  sale of the  branch  resulted  in a net gain of
$808,000.

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

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

                                       11


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

Pending Mergers and Acquisitions

     The  Company  announced  on  September  13,  2000  that it had  reached  an
agreement with First Union National Bank to acquire four branches with aggregate
deposits of approximately  $105 million and aggregate loans of approximately $19
million.  The four branches to be acquired are  Lumberton,  Pembroke,  St. Pauls
(all located in Robeson County,  NC), and Laurinburg  (Scotland County, NC). The
closing of the  transaction and the data conversion are expected to occur in the
first quarter of 2001. Total intangible  assets of $15.7 million are expected to
be recorded in connection with the purchase.

     The Company  announced on October 20, 2000 that it had reached a definitive
agreement to acquire Century Bancorp, Inc.  ("Century").  Century is the holding
company for Home Savings, Inc., SSB, a one branch savings institution located in
Thomasville,  NC. As of December  31,  2000,  Century  had total  assets of $105
million,  total loans of $91 million,  and total  deposits of $73  million.  The
terms of the agreement  call for  shareholders  of Century to have the option to
receive  either $20.00 in cash or a fixed exchange ratio of 1.3333 shares of the
Company's  common  stock for each share of Century  common  stock that they own.
This election is subject to the requirement  that,  subject to certain  possible
adjustments that may be necessary to achieve the intended tax treatment,  60% of
Century's  shares  outstanding  will be exchanged  for cash and 40% of Century's
shares  outstanding  will be exchanged for shares of the Company's stock. To the
extent that Century  shareholders  elect to receive more aggregate stock or cash
consideration  than permitted by the  agreement,  pro rata  allocations  will be
made. This  transaction is expect to close during the second quarter of 2001 and
will be accounted for as a purchase transaction.

ANALYSIS OF RESULTS OF OPERATIONS

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

RESTATEMENT  OF PRIOR PERIOD  RESULTS AND  DISCUSSION OF  NONRECURRING  ITEMS OF
INCOME AND EXPENSE

     The results of operations for the year 2000 were significantly  impacted by
the Company's merger-acquisition of First Savings. As noted above, in accordance
with pooling-of-interests  accounting requirements, all financial results of the
Company  have been  restated  to include the  operations  of First  Savings.  In
addition,  there were several material  nonrecurring items of income and expense
related to the merger, as follows:

     o    $3,188,000 in expenses  ($2,593,000  after-tax)  that were incurred in
          completing  the  September 14, 2000 merger with First  Savings.  These
          expenses consisted primarily of investment banker fees, attorney fees,
          employment  contract payments,  accountant fees, and early termination
          fees  associated  with  vendor  contracts.  These  expenses  were  all
          recorded in the third quarter of 2000.

     o    $2,006,000 in losses ($1,218,000  after-tax) from sales of securities.
          The merger  with  First  Savings  increased  the  company's  liability
          sensitive  position.  To  reduce  the  company's  interest  rate  risk
          exposure,  approximately  $54.5 million in  securities  were sold at a
          total loss of  $2,006,000.  The proceeds from the sale were first used
          to repay  short-term  debt,  with the remaining  proceeds  invested in
          investments  with a shorter  average  life and a higher yield than the
          securities sold.

                                       12



     o    $420,000 was recorded ($254,000 after-tax) as a one time adjustment to
          the allowance  for loan losses during the third quarter of 2000.  This
          provision  for loan  losses was  recorded in order to align the credit
          risk methodologies of the Company and First Savings.

     o    $808,000 was realized as a gain ($491,000  after-tax) from the sale of
          the Company's  Carthage  branch during the fourth quarter of 2000. The
          sale of this branch was a regulatory  requirement  for approval of the
          merger with First Savings.

     While less  significant  in amount,  the years 1999 and 1998 also contained
items of a nonrecurring nature. Nonrecurring items are items that are not a part
of the Company's day-to-day  operations and include items such as merger-related
expenses,  gains and losses from  securities  sales,  loan sales,  fixed assets,
other real estate,  and other items of a similar  nature.  The  following  table
presents  a  summary  of  items  for  each of the  past  three  years  that  are
nonrecurring  in nature.  The  "Impact  on Net  Income"  and  "Impact on Diluted
Earnings Per Share"  columns  reflect the after-tax  amount of the  nonrecurring
item at the blended federal and state tax rate.




                                                     Gross Amount          Impact on         Impact on Diluted
                                                   Income/(Expense)        Net Income        Earnings Per Share
                                                   -----------------  --------------------  --------------------
                                                                                                 
                     2000
      ------------------------------------
      Merger-related addition to provision
        for loan losses                                 $      (420)                 (254)                (0.03)
                                                   -----------------  --------------------  --------------------
        Items affecting noninterest income
      ------------------------------------
         Securities losses - merger-related                  (2,006)               (1,218)                (0.14)
         Other securities gains, net                             87                    53                  0.01
         Branch sale gain                                       808                   491                  0.05
         Other                                                   (6)                   (4)                    -
                                                   -----------------  --------------------  --------------------
             Impact on 2000 noninterest income               (1,117)                 (678)                (0.08)
                                                   -----------------  --------------------  --------------------

        Items affecting noninterest expense
         Merger-related expenses                             (3,188)               (2,593)                (0.28)
                                                   -----------------  --------------------  --------------------
             Impact on 2000 noninterest expense              (3,188)               (2,593)                (0.28)
                                                   -----------------  --------------------  --------------------
                        Total impact on 2000            $    (4,725)               (3,525)                (0.39)
                                                   =================  ====================  ====================

                     1999
      ------------------------------------
        Items affecting noninterest income
      ------------------------------------
        Individually insignificant amounts
          of securities gains, loan
          sale gains, and other, net                    $      39                      24                  0.01
                                                   =================  ====================  ====================

                    1998
      ------------------------------------
        Items affecting noninterest income
      ------------------------------------
         Loan sale gains                                $        227                   138                  0.01
         Securities gains and other, net                          24                    15                     -
                                                   -----------------  --------------------  --------------------
                Total impact on 1998                    $        251                   153                  0.01
                                                   =================  ====================  ====================


Overview - 2000 Compared to 1999

     Net income for the year ended December 31, 2000 amounted to  $9,342,000,  a
21.2%  decrease  from the  $11,854,000  recorded  for 1999.  The 2000 net income
amounted to basic  earnings per share of $1.05,  a 20.5% decrease from the $1.32
basic earnings per share reported for 1999.  Diluted earnings per share for 2000
amounted  to $1.03,  an 18.9%  decrease  from the $1.27  reported  for 1999.  As
discussed  above, net income for 2000 was  significantly  impacted by the merger
with First Savings.


                                       13



     Excluding the nonrecurring items discussed above,  recurring net income for
the year ended December 31, 2000 amounted to $12,867,000,  an 8.8% increase from
the  $11,830,000 in recurring net income for 1999. The 2000 recurring net income
amounted to basic  earnings per share of $1.45,  a 9.8%  increase from the $1.32
basic  earnings  per share in 1999.  Diluted  earnings  per share on a recurring
basis for 2000 amounted to $1.42,  a 12.7%  increase from the recurring  diluted
earnings per share amount of $1.26 reported for 1999.

     The increase in recurring  earnings is primarily a result of the growth the
Company has  experienced in its loan and deposit bases.  In 2000,  loans grew by
16.0% and  deposits  grew by 8.2%.  Additionally  since  January  1,  1999,  the
Company's  loans have grown by a total of 31.5% and deposits  have  increased by
17.4%. The effect of recognizing the net interest income on a full twelve months
of the 1999 loan and deposit growth,  as well as the  incremental  impact of the
2000  growth,  resulted in an increase in net  interest  income of 10.2% in 2000
compared  to 1999.  Partially  offsetting  the  effects of the loan and  deposit
growth  on net  interest  income  was a slight  decrease  in the  Company's  net
interest margin from 4.56% in 1999 to 4.53% in 2000.

     The  Company's  provision  for loan losses  amounted to  $1,605,000 in 2000
compared to $910,000 in 1999.  As noted  above,  a provision  for loan losses of
$420,000 was recorded at the time of the merger with First  Savings to align the
credit  risk  methodologies  of the  two  companies.  Excluding  this  one  time
provision, the provision for loan losses amounted to $1,185,000 in 2000, a 30.2%
increase over the $910,000 recorded for 1999. This increase in the provision for
loan losses is consistent  with higher loan growth  experienced in 2000 compared
to 1999. In 2000, loans outstanding  increased by $102.9 million compared to net
loan growth of $76.0 million in 1999. Asset quality  indicators  remained strong
in 2000.

     Reported  noninterest income for 2000 was $4,729,000 compared to $5,647,000
reported for 1999. Noninterest income for 2000 was significantly impacted by the
merger with First Savings as a result of losses from securities  sales that were
executed to reposition the Company's bond portfolio,  as well as a gain realized
from the sale of a branch that was  required  to be divested to gain  regulatory
approval.  "Core"  noninterest  income,  which excludes the merger related items
discussed  above,  as well as gains and losses from sales of securities,  loans,
and other assets,  increased $238,000,  or 4.2%, during 2000, from $5,608,000 in
1999 to  $5,846,000  in  2000.  The  increase  in core  noninterest  income  was
associated with the general growth of the Company.

     Reported  noninterest expense for 2000 amounted to $26,741,000  compared to
$21,752,000  for 1999.  The year 2000  included  $3,188,000  in merger  expenses
incurred  in  connection  with the merger  with  First  Savings.  Excluding  the
merger-related  expenses,  noninterest expense amounted to $23,553,000,  an 8.3%
increase from 1999. The increase in noninterest expense was also associated with
the general growth of the Company.

     The  Company's  income  taxes  decreased  8.0% from  $6,234,000  in 1999 to
$5,736,000  in 2000.  The  decrease  in income tax expense was a result of lower
income before income taxes, which was partially offset by a higher effective tax
rate that was caused by the nondeductibility of certain merger-related expenses.

Overview - 1999 Compared to 1998

     Net income for 1999  amounted to  $11,854,000,  an 8.0%  increase  over the
$10,973,000 recorded in 1998. The 1999 net income amounted to basic earnings per
share of $1.32,  a 10.0%  increase  from the $1.20 basic  earnings  per share in
1999.  Diluted  earnings per share for 1999 amounted to $1.27,  a 12.4% increase
from the $1.13 reported for 1998.  Nonrecurring  items of income and expense did
not have a significant effect on net income for either year.

     Comparing  1999 to  1998,  increases  of  8%-10%  were  experienced  in net
interest income,  noninterest  income,  and noninterest  expenses as a result of
growth in the Company's  business.  Loans increased 13.4% and deposits increased
8.5% during 1999. Partially offsetting the positive effects that growth in loans
in  deposits  has on net  interest  income and net income was a decrease  in the
Company's net interest margin from 4.73% in 1998 to 4.56% in 1999.

     Due to lower  loan  growth  experienced  during  the  year,  the  Company's
provision for loan losses in 1999 was 8.1% lower compared to 1998,  amounting to
$910,000 compared to the 1998 amount of $990,000.

     The  Company's  effective  tax rate  during  1999 was 34.5%  compared to an
effective  rate of 35.8% in 1998.  The  reduction in the  effective tax rate was
largely  due  to the  favorable  tax  treatment  of the  Company's  real  estate
investment trust (First Troy).

                                       14


Net Interest Income

     Net interest income on a  taxable-equivalent  basis amounted to $39,289,000
in 2000, $35,715,000 in 1999, and $33,237,000 in 1998.

     Table 2 analyzes net interest  income on a  taxable-equivalent  basis.  The
Company's net interest income on a  taxable-equivalent  basis increased by 10.0%
in 2000 and 7.5% in 1999.  As  illustrated  in Table 3, these  increases  in net
interest  income were  primarily a result of  increases in the amount of average
loans and deposits  outstanding when comparing 2000 to 1999 and 1999 to 1998. In
2000, the average amount of loans  outstanding grew by 17.3%,  while the average
amount of deposits  increased  by 9.4%.  In 1999,  the  average  amount of loans
outstanding  increased  12.4% and the  average  amount of  deposits  outstanding
increased 11.7%.

     The  effects  of  the   increases   in  average   loans  and   deposits  on
taxable-equivalent  net  interest  income in both  2000 and 1999 were  partially
offset  by a  slight  narrowing  of the  Company's  interest  rate  spread.  The
Company's  net interest  margin (net yield on average  interest-earning  assets)
decreased 3 basis points to 4.53% in 2000 compared to 4.56% in 1999.  1999's net
interest  margin  of 4.56%  was 17 basis  points  lower  than the  4.73%  margin
realized in 1998. The Company's interest rate spread (the difference between the
yield  on  interest-earning   assets  and  the  rate  paid  on  interest-bearing
liabilities)  also declined,  with a decrease of 9 basis points in 2000 to 3.75%
from 3.84% in 1999.  1999's  interest  rate  spread of 3.84% was 5 basis  points
lower than the 3.89% realized in 1998.

     The decrease in the net interest margin and spread is primarily  related to
the Company's  increasing  reliance on higher cost sources of funding.  In 1998,
average time deposits greater than $100,000 and borrowings (the two highest cost
source of funds for the Company)  comprised 15.3% of the Company's average total
funding sources.  In 1999, the average  percentage of these higher cost funds to
total  funds  increased  to 18.0%,  and in 2000 the  percentage  was 22.2%.  The
increased  reliance on higher cost  funding  sources has been due to the need to
fund the strong loan demand experienced by the Company.

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

Provision for Loan Losses

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

     The Company made  provisions for loan losses of $1,605,000 in 2000 compared
to $910,000 in 1999 and $990,000 in 1998. As noted earlier,  in connection  with
the merger with First Savings, a provision for $420,000 was recorded in order to
align  the  risk  methodologies  of the two  merging  companies.  Excluding  the
merger-related   provision,   the  Company  recorded  loan  loss  provisions  of
$1,185,000 in 2000, a 30.2% increase over the 1999  provision of $910,000.  With
asset quality  remaining  relatively  stable and strong during 1998,  1999,  and
2000,  the variance in the  provision for loan losses for each year has been due
primarily to variances  in the amount of loan growth  experienced.  Net new loan
growth for 2000  amounted to $102.9  million  compared to $76.0 million in 1999,
thus  resulting  in the higher  provision  in 2000  compared to 1999.  The $76.0
million in net loan growth  during 1999 was less than the $85.7 million net loan
growth  experienced  in 1998,  thus  resulting  in the lower  provision  in 1999
compared to 1998.

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

                                       15


Noninterest Income

     Noninterest  income recorded by the Company amounted to $4,729,000 in 2000,
$5,647,000 in 1999, and $5,218,000 in 1998.

     The decrease in noninterest income for 2000 was due to losses incurred from
sales of  securities  that were made in  relation to the merger  acquisition  of
First  Savings  - see  additional  discussion  below.  As shown in Table 4, core
noninterest  income,  which  excludes gains and losses from sales of securities,
loans, and other assets, as well as nonrecurrring items,  amounted to $5,846,000
in 2000, an increase of 4.2% over the $5,608,000 recorded in 1999. The 1999 core
noninterest  income of $5,608,000 was 12.9% higher than the $4,967,000  recorded
in 1998.

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

     Service  charges on deposit  accounts  increased 4.2% in 2000 to $3,118,000
from  $2,993,000 in 1999. The 1999 amount of $2,993,000 was 9.7% higher than the
1998 amount of  $2,728,000.  The majority of charges in this category  relate to
fees earned on transaction accounts. Therefore changes in this account generally
track the changes in the amount of  transaction  accounts  held by the  Company.
Average transaction deposit accounts increased 2.7% in 2000 and 12.4% in 1999.

     Other service charges, commissions and fees amounted to $1,852,000 in 2000,
a 14.6%  increase  from the  $1,616,000  earned  in 1999.  The  1999  amount  of
$1,616,000 was 24.5% higher than the $1,298,000  recorded in 1998. This category
of noninterest  income includes items such as safety deposit box rentals,  check
cashing fees, credit card and merchant income,  and ATM surcharges,  and is thus
more  dependent on the overall  level of total  customers  of the Company.  This
category of income grew primarily because of increases in these activity-related
fee services as a result of overall growth in the Company's total customer base.

     Fees from presold mortgages  amounted to $453,000 in 2000, a 33.9% decrease
from the 1999 amount of $685,000.  The 1999 amount was substantially the same as
the $696,000 earned in 1998. The decrease in these fees in 2000 compared to 1999
and 1998 was due to the significantly higher interest rate environment in effect
during  2000.  Higher  interest  rates  generally  reduce  mortgage  origination
activity,  particularly  refinancings.  The average prime rate in 2000 was 9.26%
compared to 8.00% in 1999 and 8.35% in 1998.

     Commissions  from sales of credit  insurance  amounted  to $306,000 in 2000
compared to $264,000 in 1999 and $240,000 in 1998. The changes in this line item
over that three year  period  have been  primarily  due to  fluctuations  in the
"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,  while no bonus was
received in 1998.

     Data  processing  fees amounted to $117,000 in 2000,  $50,000 in 1999,  and
$5,000  in 1998.  As noted  earlier,  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.  In  December  1998,  a  contract  was  signed to  provide  data
processing for a nearby de novo bank. Since that time, Montgomery Data has added
three additional  nonaffiliated  clients.  Assuming  Montgomery Data retains all
four nonaffiliated  customers for 2001, the Company estimates that gross revenue
related to those customers will be approximately $150,000.

                                       16


     Noninterest  income  not  defined  as  "core"  amounted  to net  losses  of
$1,117,000 in 2000  compared to gains of $39,000 in 1999,  and gains of $251,000
during 1998. The net losses of $1,117,0000 recorded in 2000 primarily related to
two merger-related  events - a $2,006,000 loss resulting from a restructuring of
the combined company's  investment  portfolio and an $808,000 gain realized from
the fourth quarter sale of a branch that was required to be divested in order to
gain regulatory  approval.  At the time of the merger,  the Company analyzed the
combined  investment  portfolio  in  relation  to  its  overall  asset-liability
management.  The merger with First Savings  increased  the  Company's  liability
sensitive  position.  To reduce  the  Company's  interest  rate  risk  exposure,
approximately  $54.5  million in available  for sale  securities  were sold at a
total loss of $2,006,000 during the third quarter of 2000. The proceeds from the
sale were first  used to repay  short-term  debt,  with the  remaining  proceeds
invested in investments  with a shorter average life and a higher yield than the
securities sold.  Partially  offsetting the $2,006,000 in losses related to this
transaction were net gains of $87,000,  primarily related to gains realized from
the second quarter sale of equity  securities  that were received as a result of
an investment in a North Carolina  partnership that promoted new business in the
state.

     Net noncore  noninterest  income of $39,000  realized in 1999 primarily was
comprised of  immaterial  gains and losses from sales of  securities  and loans.
Noncore  noninterest  income in 1998 amounting to $251,000  primarily related to
loan sale gains of  $227,000  transacted  by the  Company in order to manage the
significant  loan growth  experienced  in 1998,  as well as to maintain a proper
balance between the amount of loans and deposits that the Company maintained.

Noninterest Expenses

     Noninterest  expenses for 2000 were $26,741,000  compared to $21,752,000 in
1999 and  $19,665,000 in 1998.  Table 5 presents the components of the Company's
noninterest expense during the past three years.

     The  noninterest  expense  recorded in 2000  includes  $3,188,000 in merger
expenses. These expenses consisted primarily of investment banker fees, attorney
fees, employment contract payments,  accountant fees, and early termination fees
associated with vendor contracts.  These expenses were all recorded in the third
quarter of 2000.

     Excluding merger expenses,  noninterest expenses recorded by the Company in
2000 amounted to $23,553,000,  an 8.3% increase from the $21,752,000 recorded in
1999. The 1999 amount represented a 10.6% increase over the $19,665,000 recorded
in 1998. The increases in noninterest expenses in the past two years occurred in
almost all  categories  and were due  primarily  to the  Company's  growth.  The
Company  incurred  higher  expenses in order to properly  process,  manage,  and
service  the 32%  increase  in loans  and 17%  increase  in  deposits  that have
occurred over the past two years.

Income Taxes

     The provision for income taxes was $5,736,000 in 2000,  $6,234,000 in 1999,
and  $6,132,000  in 1998.  The 8.0%  decrease in tax expense in 2000 compared to
1999 is a result of a 16.6%  decrease  in  pretax  income,  which was  partially
offset by an increase in the Company's  effective tax rate from 34.5% in 1999 to
38.0% in 2000.  The  increase in the  effective  tax rate for 2000 is due to the
nondeductibility for tax purposes of certain merger expenses.

     The 1.7%  increase in tax expense in 1999 compared to 1998 is a result of a
5.7% increase in pretax income, which was partially offset by a reduction in the
Company's  effective tax rate from 35.8% in 1998 to 34.5% in 1999. The reduction
in the effective tax rate for 1999 is largely due to the favorable tax treatment
of the Company's real estate investment trust (First Troy).

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

                                       17


ANALYSIS OF FINANCIAL CONDITION AND CHANGES IN FINANCIAL CONDITION

Overview

     Over the past two years the Company  has  experienced  strong loan  growth,
with loans increasing by $102.9 million, or 16.0%, in 2000 and $76.0 million, or
13.4%, in 1999.  Deposit  growth,  while strong by industry  standards,  has not
occurred at comparable rates.  Deposits outstanding grew $58.2 million, or 8.2%,
in 2000 and $56.0 million,  or 8.5%, in 1999. The Company  believes  higher loan
demand compared to deposit growth has been caused by several  factors  including
economic  expansion  coupled  with  lower  consumer  savings  rates,   increased
competition  for  deposits,  new types of  competitors  for  deposits  including
brokerage  houses and the  internet,  and the stock  market  being  increasingly
viewed as a savings vehicle.

     The higher loan growth when  compared to deposit  growth has  resulted in a
reduction  of the  Company's  liquidity.  The Company has  increased  its use of
borrowings over the past two years, reduced its investment portfolio, and, in an
effort to fund loan growth as much as possible with deposits,  has  aggressively
priced large time  deposits.  The  increased  use of  borrowings  and large time
deposits has impacted the Company's net interest margin, as discussed above.

     Asset  quality  has been strong over the past three  years.  The  Company's
market area, the central  Piedmont region of North  Carolina,  has had a healthy
economy in recent years,  with low  unemployment  rate and low business  failure
rate.  The Company does not  participate in large  syndicated  credits that have
resulted in large credit losses at several other North Carolina-based banks.

     The  Company's  and  Bank's  capital  ratios  are strong and far exceed the
minimum  regulatory  thresholds  for  classification  as  a  "well  capitalized"
institution.

Distribution of Assets and Liabilities

     Table 7 sets forth the percentage  relationships of significant  components
of the Company's  balance sheets at December 31, 2000,  1999, and 1998. The most
significant variance in this table is the relative increase in loans compared to
total assets.  The higher  reliance on time  deposits  greater than $100,000 and
borrowings  over the past two years can also be seen in this table (the level of
borrowings at December 31, 1999 was affected by excess  borrowings  obtained for
Y2K liquidity concerns).

Securities

     Information regarding the Company's securities portfolio as of December 31,
2000, 1999, and 1998 is presented in Tables 8 and 9.

     The  composition  of  the  investment  securities  portfolio  reflects  the
Company's  investment  strategy of maintaining an appropriate level of liquidity
while providing a relatively stable source of income.  The investment  portfolio
also  provides  a  balance  to  interest  rate  risk  and  credit  risk in other
categories of the balance sheet while  providing a vehicle for the investment of
available funds,  furnishing  liquidity,  and supplying  securities to pledge as
required collateral for certain deposits.

     Total securities available for sale and held to maturity amounted to $117.5
million,  $165.6  million,  and $140.6  million at December 31, 2000,  1999, and
1998, respectively.  The decrease in securities in 2000 was primarily due to the
sale of  $54.5  million  in  securities  at a loss of  $2.0  million  (discussed
earlier),  most of which was not reinvested into securities,  but rather used to
pay down debt and invested in overnight  investments.  In addition, a portion of
the  securities  portfolio  that  matured  during the year was used to fund loan
growth.  The  increase  in  securities  held at December  31,  1999  compared to
December  31, 1998 was  primarily  due to a higher  level of  borrowings  ($62.5
million in 1999  compared to $6.0  million in 1998),  the proceeds of which were
partially invested in securities.

                                       18


     Over the past three years, the composition of the securities  portfolio has
not varied significantly,  with the majority of the securities comprised of U.S.
Government  agencies  and   mortgage-backed   securities  issued  by  government
agencies. These two categories of investments generally provide the company with
the preferred balance of yield and credit quality.  Included in  mortgage-backed
securities at December 31, 2000 were collateralized mortgage obligations (CMO's)
with an amortized cost of $13,543,000 and a fair value of $13,521,000.  Included
in mortgage-backed  securities at December 31, 1999 were CMO's with an amortized
cost of $10,955,000 and a fair value of $10,824,000.  The CMO's that the Company
has invested in are substantially all "early tranche" pieces of the CMO.

     At December 31, 2000, net unrealized gains of $383,000 were included in the
carrying value of securities  classified as available for sale compared to a net
unrealized  loss of $3,628,000 at December 31, 1999 and a net unrealized gain of
$639,000 at December 31, 1998.  Approximately  half of the favorable  $4,011,000
change experienced in 2000 in the unrealized gain/loss position of the available
for sale  portfolio was due to the Company  realizing  $2.0 million in losses in
connection with the  merger-related  security sale, while the other half was due
to an  increase  in the  value of the bond  holdings  as a result  of the  lower
interest  rate  environment  in  effect  at the  end  of  2000.  The  $4,267,000
unfavorable  change in the  unrealized  gain/loss  position of the available for
sale  portfolio  experienced  in 1999 was caused by the  generally  rising  rate
environment  experienced in 1999.  Management evaluated any unrealized losses on
individual  securities at each year end and determined them to be of a temporary
nature and caused by  fluctuations  in market  interest  rates,  not by concerns
about the ability of the issuers to meet their obligations. Net unrealized gains
(losses),  net of applicable  deferred income taxes, of $256,000,  ($2,297,000),
and $419,000, have been reported as a separate component of shareholders' equity
as of December 31, 2000, 1999, and 1998, respectively.

     The fair value of securities held to maturity, which the Company carries at
amortized  cost,  was less than the carrying value at December 31, 2000 and 1999
by $263,000 and $1,212,000,  respectively.  Management  evaluated any unrealized
losses on individual  securities at each year end and determined them to be of a
temporary  nature and caused by fluctuations  in market  interest rates,  not by
concerns about the ability of the issuers to meet their obligations.

     Table 9 provides  detail as to scheduled  contractual  maturities  and book
yields on  securities  available  for sale and  securities  held to  maturity at
December 31, 2000.  Mortgage-backed  securities,  by nature, have lives that are
shorter than their  contractual  life due to prepayment  volatility  and monthly
returns of principal.

     The weighted average  taxable-equivalent yield for the securities available
for sale portfolio was 6.62% at December 31, 2000. The expected weighted average
life of the available for sale  portfolio  using the call date for  above-market
callable bonds, the maturity date for all other non-mortgage-backed  securities,
and the expected life for mortgage-backed securities, was 2.8 years.

     The weighted  average  taxable-equivalent  yield for the securities held to
maturity portfolio was 7.07% at December 31, 2000. The expected weighted average
life of the available for sale  portfolio  using the call date for  above-market
callable bonds, the maturity date for all other non-mortgage-backed  securities,
and the expected life for mortgage-backed securities, was 5.3 years.

     As of December 31, 2000 and 1999, the Company held no investment securities
of any one issuer,  other than U.S.  Treasury  and U.S.  Government  agencies or
corporations,  in which  aggregate book values and market values exceeded 10% of
shareholders'  equity.  Other  than  the  collateralized   mortgage  obligations
previously  discussed,  the Company owned no securities considered by regulatory
authorities to be derivative instruments.

                                       19


Loans

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

     The loan portfolio is the largest category of the Company's  earning assets
and is comprised of commercial  loans,  real estate mortgage loans,  real estate
construction  loans, and consumer loans. The Company restricts  virtually all of
its  lending to its 15 county  market  area,  which is  located  in the  central
Piedmont region of North Carolina.  The diversity of the region's  economic base
has historically provided a stable lending environment.

     Loans increased by $102.9 million, or 16.0%, in 2000 to $746.1 million from
the $643.2 million held at December 31, 1999. The 1999 year end amount was $76.0
million,  or 13.4%, higher than the $567.2 million balance at December 31, 1998.
The majority of the 2000 and 1999 loan growth  occurred in loans secured by real
estate, with approximately $80.3 million, or 78.0% in 2000 and $68.2 million, or
89.8%, in 1999 of the net loan growth  occurring in real estate mortgage or real
estate construction loans.

     Over the years, the Company's loan mix has remained fairly consistent, with
real estate loans (mortgage and  construction)  comprising  approximately 85% of
the loan portfolio,  commercial,  financial,  and agricultural  loans comprising
10%,  and  consumer  installment  loans  comprising   approximately  5%  of  the
portfolio.

     At  December  31,  2000,  $629.2  million or 84.26% of the  Company's  loan
portfolio  was  secured by liens on real  property.  Included  in this total are
$380.4  million,  or 60.5% of total real estate loans, in loans secured by liens
on 1-4 family residential  properties and $248.8 million, or 39.5% of total real
estate  loans,  in loans  secured by liens on other  types of real  estate.  The
Company's $629.2 million in real estate mortgage loans can be further classified
as follows:

     o    $249.7 million, or 39.7%, are traditional  residential  mortgage loans
          in which  the  borrower's  personal  income is the  primary  repayment
          source.
     o    $177.4 million,  or 28.2%, are primarily dependent on cash flow from a
          commercial business for repayment.
     o    $81.9 million,  or 13.0%, are for personal consumer  installment loans
          in which the borrower has provided real estate as collateral.
     o    $57.6 million, or 9.2%, are for real estate construction loans.
     o    $48.8 million, or 7.8%, are home equity loans.
     o    $13.8  million,  or 2.2%,  are  primarily  dependent on cash flow from
          agricultural crop sales.

     Table 11 provides a summary of scheduled loan  maturities over certain time
periods,  with fixed  rate loans and  adjustable  rate loans  shown  separately.
Approximately 21% of the Company's loans outstanding at December 31, 2000 mature
within one year and 61% of total loans mature within five years. The percentages
of  variable  rate loans and fixed rate loans as  compared  to total  performing
loans were 43.8% and 56.2%,  respectively,  as of December 31, 2000. The Company
intentionally  makes a blend of fixed and  variable  rate  loans so as to reduce
interest rate risk.

Nonperforming Assets

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

     Nonaccrual  loans are  loans on which  interest  income is no longer  being
recognized or accrued  because  management has determined that the collection of
interest is  doubtful.  The  placing of loans on  nonaccrual  status  negatively
impacts  earnings  because (i) interest accrued but unpaid as of the date a loan
is placed on nonaccrual

                                       20


status is either deducted from interest  income or is  charged-off,  (ii) future
accruals of interest  income are not recognized  until it becomes  probable that
both  principal and interest will be paid and (iii)  principal  charged-off,  if
appropriate,  may  necessitate  additional  provisions  for loan losses that are
charged  against  earnings.  In some cases,  where  borrowers  are  experiencing
financial difficulties, loans may be restructured to provide terms significantly
different from the originally contracted terms.

     Nonperforming  loans  (which  includes  nonaccrual  loans and  restructured
loans) as of December 31, 2000, 1999 and 1998 totaled $863,000,  $1,681,000, and
$1,946,000,  respectively.  Nonperforming  loans as a percentage  of total loans
amounted to 0.12%,  0.26%,  and 0.34%,  at December  31, 2000,  1999,  and 1998,
respectively.  The decrease in  nonperforming  loans over the past two years has
been primarily due to a decrease in nonaccrual loans, as restructured loans have
not changed  significantly.  The decrease in nonaccrual  loans from December 31,
1999 to December 31, 2000 was  primarily a result of 1) a $394,000 loan that was
paid off during the second quarter of 2000, and 2) the removal of  substantially
all of the  nonaccrual  loans on the  books at  December  31,  1999 by reason of
payoff,  charge-off,  foreclosure,  or return to  accrual  status,  with a lower
amount of loans being placed on nonaccrual status during 2000.

     As of December 31, 2000, the largest nonaccrual balance to any one borrower
was  $109,000,  with the  average  balance  for the 27  nonaccrual  loans  being
approximately $23,000.

    If the nonaccrual loans and restructured loans as of December 31, 2000, 1999
and 1998 had been current in accordance  with their  original terms and had been
outstanding  throughout the period (or since origination if held for part of the
period), gross interest income in the amounts of approximately $62,000, $123,000
and  $143,000  for  nonaccrual  loans  and  $27,000,  $27,000  and  $25,000  for
restructured   loans  would  have  been  recorded  for  2000,   1999  and  1998,
respectively.  Interest  income on such loans that was  actually  collected  and
included  in net  income  in 2000,  1999,  and 1998  amounted  to  approximately
$38,000,  $71,000 and $94,000 for nonaccrual  loans (prior to their being placed
on nonaccrual status) and $21,000,  $24,000 and $24,000 for restructured  loans,
respectively.

     Management  routinely  monitors the status of certain  large loans that, in
management's  opinion,  have credit  weaknesses  that could cause them to become
nonperforming  loans.  In addition to the  nonperforming  loan amounts  included
above,  management  believes that an estimated  $5.5-$6.0 million of large loans
that were performing in accordance with their  contractual terms at December 31,
2000 had the  potential  to  develop  problems  depending  upon  the  particular
financial  situations  of the  borrowers  and  economic  conditions  in general.
Management  has taken these  potential  problem  loans into  consideration  when
evaluating  the adequacy of the  allowance  for loan losses at December 31, 2000
(see discussion below).

     Approximately  $3.9 million of the potential  problem loans just  discussed
relate to one borrower  that has liquidity  problems.  The loans related to this
borrower  are  collateralized  by real  estate,  the value of which the  Company
believes  exceeds the outstanding  loan balance.  The borrower has been actively
selling  the real estate to pay down the loan  balance.  However,  several  real
estate  sales  scheduled  for 2001 did not occur due to the  filing of a lawsuit
against  the  borrower  during the first  quarter  of 2001.  As a result of this
development,  management  determined  that $2.4 million in loans related to this
borrower should be placed on nonaccrual status, and they were classified as such
in February 2001.

     Loans classified for regulatory purposes as loss, doubtful, substandard, or
special mention that have not been disclosed in the problem loan amounts and the
potential  problem loan amounts  discussed above do not represent or result from
trends or  uncertainties  that  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 that causes
management to have serious  doubts as to the ability of such borrowers to comply
with the loan repayment terms.

                                       21


     Other real estate includes foreclosed,  repossessed,  and idled properties.
Other real estate totaled  $893,000 at December 31, 2000 compared to $906,000 at
December  31,  1999,  and  $505,000  at  December  31,  1998.  Other real estate
represented  0.10%,  0.10%,  and 0.06% of total assets at the end of 2000, 1999,
and  1998,  respectively.  The  increase  in the level of other  real  estate at
December  31,  1999  compared  to December  31,  1998  primarily  relates to the
reclassification of two bank branches that were closed during 1999 from premises
and equipment to other real estate. The Company's management has reviewed recent
appraisals  of its other real estate and believes  that their fair values,  less
estimated costs to sell,  exceed their  respective  carrying values at the dates
presented.

Allowance for Loan Losses and Loan Loss Experience

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

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

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

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

     The allowance  for loan losses  amounted to $7,893,000 at December 31, 2000
compared to  $6,674,000  as of December 31, 1999 and  $6,100,000 at December 31,
1998. This  represented  1.06%,  1.04%,  and 1.08%,  of loans  outstanding as of
December 31, 2000, 1999, and 1998, respectively.

     As noted  in Table  12,  the  Company's  allowance  for  loan  losses  as a
percentage  of  nonperforming  loans  amounted  to 914% at  December  31,  2000,
compared to 397% at December 31, 1999 and 313% at December  31,  1998.  As noted
above,  a $2.4  million  loan  relationship  was  placed  on  nonaccrual  status
subsequent to December 31, 2000. If this loan had been  classified as nonaccrual
at December 31, 2000,  the ratio of the allowance to  nonperforming  loans would
have been 242%.

     Table 13 sets forth the  allocation of the allowance for loan losses at the
dates  indicated.  The portion of these  reserves that was allocated to specific
loan types in the loan portfolio  increased from $5,646,000 at December 31, 1999
to $7,633,000 at December 31, 2000.  The December 31, 1999  allocated  amount of
$5,646,000 was an increase from the December 31, 1998 amount of $5,192,000.  The
increase in the  allocated  amount  during 2000 was primarily due to loan growth
and  the  Company  segregating  and  assigning  higher  reserve  percentages  to
particular  loan types that were  identified  during  2000 as having  inherently
higher risk. These additional risk characteristics were noted by management as a
part of its ongoing  analysis and review of its loan  portfolio  and  historical
charge-off  experience,  and  did  not  result  from  any  deterioration  of the
portfolio which developed during 2000. The increase in the allocated amounts for
1999 was primarily due to growth in the Company's loan

                                       22


portfolio.  In  addition  to the  allocated  portion of the  allowance  for loan
losses, the Company maintains an unallocated portion that is not assigned to any
specific  category of loans,  but rather is intended to reserve for the inherent
risk in the overall portfolio and the intrinsic inaccuracies associated with the
estimation of the allowance for loan losses and its  allocation to specific loan
categories. The general increase in the unallocated portion of the allowance for
loan losses  through 1999 was  consistent  with  overall loan growth,  while the
decrease  in 2000 was  primarily  associated  with the higher  risk  percentages
assigned to a portion of the loan portfolio discussed above.

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

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

     For the years  indicated,  Table 14 summarizes  the  Company's  balances of
loans outstanding,  average loans outstanding,  changes in the allowance arising
from charge-offs and recoveries by category, and additions to the allowance that
have  been  charged  to  expense.  The  Company's  net  loan  charge  offs  were
approximately  $386,000 in 2000,  $336,000 in 1999,  and $273,000 in 1998.  This
represents 0.06%, 0.06%, and 0.05% of average loans during 2000, 1999, and 1998,
respectively.

Deposits

     The average  amounts of deposits of the Company and the average  yield paid
for those  deposits for the years ended  December  31,  2000,  1999 and 1998 are
presented in Table 15.  Average  deposits  grew $64.1 million or 9.4% in 2000 to
$744.8 million. Average deposits for 1999 grew $71.1 million, or 11.7%, over the
1998 average to $680.7 million.

     Average  time  deposits  greater  than  $100,000  experienced  the  highest
percentage  growth  of any of the  deposit  categories  in each of the  past two
years.  In 2000,  average time deposits  greater than $100,000  increased  $28.1
million,  or 28.0%,  while in 1999 these deposits  increased  $20.1 million,  or
25.0%.  Time deposits in denominations of less than $100,000 was the other major
component of average deposit growth during 2000 with growth of $29.0 million, or
10.9%,  during the year.  The primary  reason for the high growth  within  these
categories of deposits is that the Company began more competitively pricing time
deposits in order to help fund the strong loan growth experienced in both years.
Time deposits are generally  more rate  sensitive  than the other  categories of
deposits,  and thus can be more easily accumulated by more aggressively  pricing
their rates.

     As noted above,  in each of the past three years,  the Company's  growth in
deposits has not keep pace with loan growth.  The Company  believes  higher loan
demand compared to deposit growth has been caused by several  factors  including
economic  expansion  coupled  with  lower  consumer  savings  rates,   increased
competition  for  deposits,  new types of  competitors  for  deposits  including
brokerage  houses and the  internet,  and the stock  market  being  increasingly
viewed as a savings vehicle. Accordingly, the Company anticipates that, in order
to continue  to provide  funding  for loan  growth,  it will have to continue to
aggressively  price  deposits,  particularly  time  deposits,  and that  heavier
reliance on alternative funding sources may be necessary.

     As of December 31, 2000, the Company held  approximately  $141.0 million in
time  deposits of $100,000  or more and other time  deposits of $305.1  million.
Table 16 is a maturity  schedule  of time  deposits  of  $100,000  or more as of
December 31, 2000.  This table shows that 78.8% of the  Company's  time deposits
greater than $100,000 mature within one year.

     The Company does not issue any time deposits through foreign  offices,  nor
does the Company believe that it holds any deposits by foreign depositors.

                                       23


Borrowings

     The Company has three sources of borrowing  capacity - 1) an  approximately
$120 million  line of credit with the Federal  Home Loan Bank  (FHLB),  2) a $15
million overnight federal funds line of credit with a correspondent bank, and 3)
an approximately  $35 million line of credit through the Federal Reserve Bank of
Richmond's (FRB) discount window.

     The  Company's  line of credit with the FHLB  totaling  approximately  $120
million  can  be  structured  as  either  short-term  or  long-term  borrowings,
depending  on the  particular  funding or  liquidity  need and is secured by the
Company's FHLB stock and a blanket lien on its  one-to-four  family  residential
loan  portfolio.  As of December 31, 2000,  $6.2 million of the $26.2 million in
outstanding  FHLB borrowings were due within one year and $20.0 million were due
beyond  one  year.  The  Company  had a total of  $62.5  million  in  borrowings
outstanding at December 31, 1999, with $47.5 million of those  borrowings  being
due within one year. The higher level of borrowings  outstanding at December 31,
1999 was due to the Company's  Y2K liquidity  plan, as well as the Company's use
of a portion of the proceeds  from the 2000  merger-related  security  sale (see
above) to pay down outstanding borrowings.

     The Company also has a correspondent  bank  relationship  established  that
allows  the  Company  to  purchase  up to $15  million  in  federal  funds on an
overnight, unsecured basis. The Company had no borrowings outstanding under this
line at December 31, 2000 or 1999. There was  insignificant use of this line for
the three years ended  December 31,  2000,  1999 and 1998,  with total  interest
expense incurred amounting to approximately $5,000 each year.

     During 1999, the Company established a line of credit with the FRB discount
window.  This line is  secured by a blanket  lien on a portion of the  Company's
commercial, consumer and real estate portfolio (not including 1-4 family). Based
on the  collateral  owned by the Company as of December 31, 2000,  the available
line of credit is approximately $35 million. This line of credit was established
primarily in connection with the Company's Y2K liquidity  contingency plan. This
line of credit has not been drawn on since  inception and subsequent to December
31, 1999, the FRB stated that it would not expect lines of credit that have been
granted to financial  institutions to be a primary borrowing source. The Company
plans to maintain this line of credit,  although it is not expected that it will
be drawn upon except in unusual circumstances.

     The total amount of average  borrowings  was $47.2 million in 2000 compared
to $26.9  million  in 1999 and $15.5  million  in 1998.  As noted in  "Deposits"
above,  the Company  expects it to be  increasingly  difficult  to fund all loan
growth with deposits.  Accordingly,  the Company expects  average  borrowings to
continue to increase.

     Average short-term borrowings for each year presented were less than thirty
percent of total shareholders' equity at each period. Note 8 to the consolidated
financial  statements  contains additional  information  regarding the Company's
borrowings.

Interest Rate Risk (Including  Quantitative  and Qualitative  Disclosures  About
Market Risk - Item 7A.)

     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 five years the Company's net
interest  margin has ranged from a low of 4.53%  (realized in 2000) to a high of
4.88%  (realized  in  1997).  During  that five year  period  the prime  rate of
interest has ranged from a low of 7.75% to a high of 9.50%.

                                       24


     Table 17 sets forth the Company's interest rate sensitivity  analysis as of
December  31,  2000,  using  stated   maturities  for  all  instruments   except
mortgage-backed securities (which are allocated in the periods of their expected
payback) and securities  and borrowings  with call features that are expected to
be called (which are shown in the period of their expected call). As illustrated
by  this  table,  the  Company  has  $242.7  million  more  in  interest-bearing
liabilities  that are  subject to  interest  rate  changes  within one year than
earning  assets.  This generally  would indicate that net interest  income would
experience  downward  pressure in a rising  interest rate  environment and would
benefit from a declining  interest  rate  environment.  However,  this method of
analyzing  interest  sensitivity  only  measures  the  magnitude  of the  timing
differences and does not address earnings,  market value, or management actions.
Also, interest rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates on other types
may lag behind  changes in market  rates.  In  addition to the effects of "when"
various rate-sensitive  products reprice,  market rate changes may not result in
uniform  changes  in  rates  among  all  products.  For  example,   included  in
interest-bearing  liabilities  at  December  31, 2000  subject to interest  rate
changes within one year are deposits  totaling $253.7 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 in the near term  (twelve  months),  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.
Generally,  when rates change, the Company's  interest-sensitive assets that are
subject to  adjustment  reprice  immediately  at the full  amount of the change,
while  the  Company's   interest-sensitive   liabilities  that  are  subject  to
adjustment  reprice at a lag to the rate  change and  typically  not to the full
amount of the rate change.  The net effect is that in the twelve month  horizon,
as rates  change,  the  impact  of having a higher  level of  interest-sensitive
liabilities  is   substantially   negated  by  the  later  and  typically  lower
proportionate change they experience compared to interest sensitive assets.

     While the Company can not guarantee stability in its net interest margin in
the future,  at this time management does not expect  significant  fluctuations.
However,  assuming a static interest rate  environment,  the Company does expect
that its net  interest  margin will  continue  to  experience  gradual  pressure
because  of  continued  difficulties  expected  in  growing  deposits  at  their
historical rate spreads and at rates sufficient to fund loan growth, which could
result in additional  reliance on the higher funding costs to the Company (which
generally  carry higher rates than deposits).  See additional  discussion in the
section entitled "Deposits" above.

     The  Company  has no market  risk  sensitive  instruments  held for trading
purposes, nor does it maintain any foreign currency positions. Table 18 presents
the  expected  maturities  of the  Company's  other  than  trading  market  risk
sensitive  financial  instruments.  Table 18 also  presents the  estimated  fair
values of market risk  sensitive  instruments  as estimated in  accordance  with
Statement of Financial  Accounting  Standards No. 107,  "Disclosures  About Fair
Value of Financial  Instruments." The difference between the carrying values and
the estimated fair values of the Company's  market  sensitive  assets and market
sensitive liabilities is not material, with each varying by less than 1%.

     See  additional  discussion  regarding  net  interest  income,  as  well as
discussion  of the  changes  in the annual net  interest  margin in the  section
entitled "Net Interest Income" above.

                                       25



Off-Balance Sheet Risk

     In the normal course of business there are various outstanding  commitments
and contingent  liabilities,  such as commitments to extend credit, that are not
reflected in the financial statements.  As of December 31, 2000, the Company had
outstanding  loan  commitments of $140,559,000,  of which  $107,337,000  were at
variable rates and $33,222,000 were at fixed rates. Included in outstanding loan
commitments were unfunded  commitments of $65,889,000 on revolving credit plans,
of which  $61,339,000 were at variable rates and $4,550,000 were at fixed rates.
Additionally,   standby  letters  of  credit  of  approximately  $2,836,000  and
$2,332,000  were  outstanding at December 31, 2000 and 1999,  respectively.  The
Company's  exposure to credit  loss for the  aforementioned  commitments  in the
event of nonperformance by the party to whom credit or financial guarantees have
been  extended  is  represented  by the  contractual  amount  of  the  financial
instruments discussed above. However, management believes that these commitments
represent no more than the normal  lending risk that the Company  commits to its
borrowers.  If  these  commitments  are  drawn,  the  Company  plans  to  obtain
collateral if it is deemed necessary based on management's  credit evaluation of
the counter-party.  The types of collateral held varies but may include accounts
receivable,  inventory and  commercial or  residential  real estate.  Management
expects  any  draws  under  existing  commitments  to be funded  through  normal
operations.

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

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

Return On Assets And Equity

     Table 19 shows  return on assets  (net  income  divided  by  average  total
assets),  return on equity (net income divided by average shareholders' equity),
dividend  payout  ratio   (dividends   declared   divided  by  net  income)  and
shareholders'  equity to assets ratio (average  shareholders'  equity divided by
average  total  assets)  for each of the years in the  three-year  period  ended
December 31, 2000.

     Return on assets,  return on equity,  and  dividend  payout ratio per basic
share  for  the  year  2000  were  significantly  impacted  by the  nonrecurring
merger-related  charges  discussed  previously.  Excluding  nonrecurring  items,
return on assets,  return on equity,  and the dividend payout ratio for the year
2000 would have been 1.41%, 11.69% and 53.23%, respectively.

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  $120  million  line of  credit  with the  Federal  Home Loan Bank
(FHLB),  2) a $15  million  overnight  federal  funds  line  of  credit  with  a
correspondent  bank, and 3) an approximately  $35 million line of credit through
the Federal Reserve Bank of Richmond's  discount  window.  See the section above
entitled "Borrowings" for additional detail about these credit lines.

     Although the Company has not  historically  had to rely on these sources of
credit as a source  of  liquidity  (but has  chosen  to do so at  various  times
instead of selling  securities),  the Company has experienced an increase in its
loan to deposit ratio over the past three years, from 84.3% at December 31, 1997
to 86.4% at December 31, 1998 to 90.3% at December 31, 1999 to 96.8% at December
31, 2000,  as a result of strong loan growth that has outpaced  deposit  growth.
This strong loan growth has reduced the Company's liquidity sources. At December
31,  1997,  balance  sheet  assets that are  generally  regarded as being liquid
(consisting of cash, due from banks,  federal funds sold,  presold  mortgages in
process of settlement  and  securities)  amounted to 34.2% of total deposits and
borrowings. At December 31, 2000, this percentage had been reduced to 18.7%.

                                       26


     Although  liquidity has lessened in recent years, the Company's  management
believes its  liquidity  sources,  including  unused lines of credit,  are at an
acceptable level and remain adequate to meet its operating needs.

Capital Resources and Shareholders' Equity

     Shareholders'  equity at  December  31,  2000  amounted  to $110.7  million
compared to $107.0  million at December  31,  1999.  The two primary  components
affecting  shareholders'  equity are net income,  which increases  shareholders'
equity, and dividends declared,  which decreases  shareholders' equity. In 2000,
net  income  of  $9,342,000   increased  equity,  while  dividends  declared  of
$6,849,000 reduced equity.

     In 2000, two other items had a significant effect on shareholders' equity -
1) other  comprehensive  income,  which for the Company is comprised entirely of
the change in the  unrealized  gain or loss of the Company's  available for sale
securities and amounted to $2,553,000 in 2000 (see additional information in the
"Securities"  discussion above) and 2) purchases and retirement of common stock,
which amounted to $2,884,000 in 2000. In December  1998,  the Company  announced
that its board of directors had authorized  stock  repurchases for up to 100,000
shares of the Company's common stock. This authorization was designed to provide
the Company  flexibility in managing its capital and enhance  shareholder value.
Approximately 59,000 shares of the Company's common stock were repurchased under
this  authorization  during the first four months of 2000 at an average price of
$15.74. Prior to the Company's  acquisition of First Savings, this authorization
was rescinded.

     On October 20, 2000, the Company  announced an agreement to acquire Century
Bancorp  in  a  part  cash-part  stock  transaction.  In  connection  with  this
transaction,  the Company announced its intent to repurchase up to the number of
shares that is expected to be issued to complete the acquisition  (approximately
585,000 shares). Subsequent to the date of the announcement and through December
31, 2000,  the Company  repurchased  approximately  125,000 shares at an average
cost of $15.68.

     In addition to the items noted above that affected  shareholders' equity in
2000, the Company received  proceeds of $408,000 in connection with the issuance
of 140,000 shares  related to exercises of stock  options,  issued 22,000 shares
and received  $344,000 in proceeds  from  issuances of stock into the  Company's
dividend  reinvestment  plan, and recorded a $790,000 increase to equity related
to the tax benefit that the Company  realized  due to exercises of  nonqualified
stock options.

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

                                       27


     In addition to the risk-based  capital  requirements  described  above, the
Company and the Bank are subject to a leverage capital requirement,  which calls
for a minimum  ratio of Tier 1 capital (as defined  above) to quarterly  average
total  assets  ("Leverage   Ratio)  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.

     Table 20 presents the Company's  regulatory  capital  ratios as of December
31, 2000, 1999, and 1998.

     In  addition to the  minimum  capital  requirements  described  above,  the
regulatory framework for prompt corrective action also contains specific capital
guidelines  for a bank's  classification  as "well  capitalized."  The  specific
guidelines  are as  follows  - Tier I  Capital  Ratio of at least  6.00%,  Total
Capital Ratio of at least 10.00%,  and a Leverage  Ratio of at least 5.00%.  The
Bank's regulatory ratios are not materially different from the Company's ratios,
and thus exceeded the threshold  for  "well-capitalized"  status at December 31,
2000, 1999 and 1998.

     Due to the  increase in assets and the addition of  intangible  assets that
will be recorded in connection with the Company's pending acquisition of Century
Bancorp and the four First Union  branches,  regulatory  capital  ratios will be
significantly  impacted.  If the  acquisitions  had taken place on December  31,
2000,  the  Company  estimates  that the Tier I capital  ratio  would  have been
12.23%,  the total  risk-based  capital  ratio would have been  13.23%,  and the
leverage  capital ratio would have been 8.63%, all of which would have continued
to exceed the minimum required regulatory ratios.

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

Inflation

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

Current Accounting Matters

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

     The FASB has issued Statement of Financial  Accounting  Standards  (`SFAS")
No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities." This
Statement   establishes   accounting  and  reporting  standards

                                       28


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 was adopted by the Company on
January 1, 2001. On January 1, 2001,  the Company  transferred  held-to-maturity
securities  with  an  amortized  cost  of  approximately  $19.9  million  to the
available-for-sale  category  at fair  value as allowed  by SFAS No.  133.  Such
transfers  from the  held-to-maturity  category at the date of initial  adoption
shall not call into question the Company's  intent to hold other debt securities
to maturity in the future.  The unrealized  loss at the time of the transfer was
approximately  $240,000.  The Company does not engage in any hedging  activities
and other than the  aforementioned  transfer of securities,  the adoption of the
statement had no impact on the Company.

     The FASB has also  issued  SFAS No.  140,  "Accounting  for  Transfers  and
Servicing of Financial Assets and Extinguishments of Liabilities,  a replacement
of FASB  Statement  No.  125." It  revises  the  standards  for  accounting  for
securitizations  and other  transfers of  financial  assets and  collateral  and
requires  certain  disclosures,  but it  carries  over  most of SFAS  No.  125's
provisions  without  reconsideration.  This statement is effective for transfers
and servicing of financial assets and  extinguishments of liabilities  occurring
after March 31,  2001.  This  statement  is effective  for the  recognition  and
reclassification  of  collateral  and  disclosures  relating  to  securitization
transactions  and  collateral  for fiscal years ending after  December 15, 2000.
This Statement is not expected to materially impact the Company.

Item 7A.  Quantitative and Qualitative Disclosures About Market Risk.

     The  information  responsive  to this  Item is  found  in Item 7 under  the
caption "Interest Rate Risk."

FORWARD-LOOKING STATEMENTS

    The discussion in Part I and Part II of this report 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.

                                       29


- --------------------------------------------------------------------------------
Table 1    Selected Consolidated Financial Data
- --------------------------------------------------------------------------------



                                                                             Year Ended December 31,
  ($ in thousands, except per share              --------------------------------------------------------------------------------
           and nonfinancial data)                     2000             1999            1998            1997            1996
                                                 ---------------- --------------- --------------- --------------- ---------------
  Income Statement Data
                                                                                                    
  Interest income                                       $ 72,915          61,591          57,612          50,858          44,444
  Interest expense                                        34,220          26,488          25,070          21,835          19,137
  Net interest income                                     38,695          35,103          32,542          29,023          25,307
  Provision for loan losses                                1,605             910             990             575             325
  Net interest income after provision                     37,090          34,193          31,552          28,448          24,982
  Noninterest income                                       4,729           5,647           5,218           4,526           4,709
  Noninterest expense                                     26,741          21,752          19,665          17,504          17,827
  Income before income taxes                              15,078          18,088          17,105          15,470          11,864
  Income taxes                                             5,736           6,234           6,132           5,448           4,046
  Net income                                               9,342          11,854          10,973          10,022           7,818

  Earnings per share - basic                                1.05            1.32            1.20            1.10            0.86
  Earnings per share - diluted                              1.03            1.27            1.13            1.05            0.82

  Pro Forma Data

  After-tax effect of nonrecurring items -
      gains (losses)                                   (1)(3,525)             24             153              90         (2)(523)
  Net income, excluding nonrecurring items                12,867          11,830          10,820           9,932           8,341
  Earnings per share - diluted,
      excluding  nonrecurring  items                        1.42            1.26            1.12            1.04            0.88

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

  Per Share Data
  Cash dividends declared                                $  0.77            0.63            0.60            0.51            0.41
  Market Price
       High                                                17.25           20.00           28.00           23.33           13.00
       Low                                                 12.06           13.31           16.00           12.33            7.67
       Close                                               15.75           16.50           19.33           23.33           12.33
  Book value                                               12.54           12.09           12.02           11.51           10.93

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

  Selected Balance Sheet Data (at year end)
  Loans                                                 $746,089         643,224         567,224         481,525         408,241
  Allowance for loan losses                                7,893           6,674           6,100           5,383           5,335
  Intangible assets                                        4,630           5,261           5,843           6,487           5,834
  Total assets                                           915,167         889,531         779,639         703,485         601,338
  Deposits                                               770,379         712,139         656,148         571,132         494,560
  Borrowings                                              26,200          62,500           6,000          20,000               -
  Total shareholders' equity                             110,684         106,980         109,989         105,258          99,730

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

  Selected Average Balances
  Assets                                                $909,800         823,571         740,872         645,350         586,277
  Loans                                                  701,317         597,951         531,929         438,330         395,714
  Earning assets                                         867,269         782,492         702,814         610,589         550,407
  Deposits                                               744,835         680,749         609,685         524,598         480,210
  Interest-bearing liabilities                           724,152         643,921         568,780         489,800         436,656
  Shareholders' equity                                   110,093         107,913         108,247         102,393          98,838

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

  Ratios
  Return on average assets                                 1.03%           1.44%           1.48%           1.55%           1.33%
  Return on average equity                                 8.49%          10.98%          10.14%           9.79%           7.91%
  Net interest margin (taxable-equivalent basis)           4.53%           4.56%           4.73%           4.88%           4.74%
  Shareholders' equity to assets at year end              12.09%          12.03%          14.11%          14.96%          16.58%
  Loans to deposits at year end                           96.85%          90.32%          86.45%          84.31%          82.55%
  Net charge-offs to average loans                         0.06%           0.06%           0.05%           0.12%           0.05%

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


(1)  Relates primarily to merger-related charges.

(2)  Relates primarily to SAIF assessment.

                                       30



- --------------------------------------------------------------------------------
Table 2    Average Balances and Net Interest Income Analysis
- --------------------------------------------------------------------------------



                                                                  Year Ended December 31,
                             --------------------------------------------------------------------------------------------------
                                            2000                           1999                             1998
                             -------------------------------  -------------------------------  --------------------------------
                                                    Interest                         Interest                          Interest
                               Average     Average  Earned     Average    Average    Earned     Average    Average     Earned
($ in thousands)               Volume       Rate    or Paid    Volume      Rate      or Paid    Volume      Rate       or Paid
                             ---------    -------- ---------  ---------   -------   ---------  ---------  ---------   ---------
Assets
                                                                                             
Loans (1)                     $701,317      8.91%   $ 62,474   $597,951      8.48%    $50,725   $531,929       8.80%    $46,836
Taxable securities             131,833      6.43%      8,482    141,592      6.06%      8,581    122,857       6.66%      8,179
Non-taxable securities (2)      17,664      8.27%      1,460     19,093      8.18%      1,561     20,424       8.72%      1,781
Short-term investments,
  principally federal funds     16,455      6.64%      1,093     23,856      5.60%      1,336     27,604       5.47%      1,511
                             ---------             ---------  ---------             ---------  ---------              ---------
Total interest-
  earning assets               867,269      8.48%     73,509    782,492      7.95%     62,203    702,814       8.30%     58,307
                                                   ---------                        ---------                         ---------
Cash and due from banks         22,562                           22,183                           18,286
Bank premises and
  equipment, net                13,395                           11,889                           10,806
Other assets                     6,574                            7,007                            8,966
                             ---------                        ---------                        ---------
Total assets                  $909,800                         $823,571                         $740,872
                             =========                        =========                        =========

Liabilities and Equity
Savings, NOW and money
  market deposits             $251,995      2.56%      6,462   $249,190      2.39%      5,952    222,574       2.65%      5,890
Time deposits >$100,000        128,562      6.13%      7,882    100,462      5.52%      5,542     80,349       5.95%      4,781
Other time deposits            296,392      5.69%     16,862    267,366      5.09%     13,613    250,334       5.39%     13,503
                             ---------             ---------  ---------             ---------  ---------              ---------
     Total interest-bearing
       deposits                676,949      4.61%     31,206    617,018      4.07%     25,107    553,257       4.37%     24,174
Borrowings                      47,203      6.39%      3,014     26,903      5.13%      1,381     15,523       5.77%        896
                             ---------             ---------  ---------             ---------  ---------              ---------
Total interest-
  bearing liabilities          724,152      4.73%     34,220    643,921      4.11%     26,488    568,780       4.41%     25,070
                                                   ---------                        ---------                         ---------
Non-interest-
  bearing deposits              67,886                           63,731                           56,428
Other liabilities                7,669                            8,006                            7,417
Shareholders' equity           110,093                          107,913                          108,247
                             ---------                        ---------                        ---------
Total liabilities and
  shareholders' equity        $909,800                         $823,571                         $740,872
                             =========                        =========                        =========
Net yield on interest-
  earning assets and
  net interest income                       4.53%   $ 39,289                 4.56%    $35,715                  4.73%    $33,237
                                                   =========                        =========                         =========
Interest rate spread                        3.75%                            3.84%                             3.89%


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

(1) Average loans include nonaccruing loans, the effect of which is to lower the
    average rate shown.  Interest  earned  includes  recognized loan fees in the
    amounts of  $586,000,  $568,000,  and  $858,000  for 2000,  1999,  and 1998,
    respectively.

(2) Includes tax-equivalent  adjustments of $594,000,  $612,000, and $695,000 in
    2000, 1999, and 1998, respectively, to reflect the federal and state benefit
    of the tax-exempt  securities,  reduced by the related nondeductible portion
    of interest expense.

                                       31


- --------------------------------------------------------------------------------
Table 3    Volume and Rate Variance Analysis
- --------------------------------------------------------------------------------



                                                     Year Ended December 31, 2000          Year Ended December 31, 1999
                                                     ----------------------------          ----------------------------
                                                       Change Attributable to                 Change Attributable to
                                                 -------------------------------------  --------------------------------------
                                                                              Total                                   Total
                                                   Changes      Changes     Increase      Changes       Changes     Increase
(In thousands)                                   in Volumes    in Rates    (Decrease)    in Volumes    in Rates    (Decrease)
                                                 -----------  -----------  -----------  ------------  -----------  -----------
Interest income (tax-equivalent):
                                                                                                       
     Loans                                          $  8,988        2,761       11,749      $  5,707      (1,818)        3,889
     Taxable securities                                (610)          511         (99)         1,191        (789)          402
     Non-taxable securities                            (117)           16        (101)         (112)        (108)        (220)
     Short-term investments, principally
          federal funds sold                           (453)          210        (243)         (208)           33        (175)
                                                 -----------  -----------  -----------  ------------  -----------  -----------
               Total interest income                   7,808        3,498       11,306         6,578      (2,682)        3,896
                                                 -----------  -----------  -----------  ------------  -----------  -----------
Interest expense:
     Savings, NOW and money
          market deposits                                 69          441          510           670        (608)           62
     Time deposits>$100,000                            1,636          704        2,340         1,153        (392)          761
     Other time deposits                               1,565        1,684        3,249           893        (783)          110
                                                 -----------  -----------  -----------  ------------  -----------  -----------
          Total interest-bearing deposits              3,270        2,829        6,099         2,716      (1,783)          933
     Borrowings                                        1,169          464        1,633           621        (136)          485
                                                 -----------  -----------  -----------  ------------  -----------  -----------
              Total interest expense                   4,439        3,293        7,732         3,337      (1,919)        1,418
                                                 -----------  -----------  -----------  ------------  -----------  -----------
                    Net interest income             $  3,369          205        3,574      $  3,241        (763)        2,478
                                                 ===========  ===========  ===========  ============  ===========  ===========


(1)  Changes  attributable to both volume and rate are allocated equally between
     rate and volume variances.

- --------------------------------------------------------------------------------
Table 4  Noninterest Income
- --------------------------------------------------------------------------------

                                                  Year Ended December 31,
                                                ---------------------------
(In thousands)                                    2000      1999      1998
                                                --------  --------  -------
Service charges on deposit accounts             $  3,118     2,993    2,728
Other service charges, commissions, and fees       1,852     1,616    1,298
Fees from presold mortgages                          453       685      696
Commissions from sales of credit insurance           306       264      240
Data processing fees                                 117        50        5
                                                --------  --------  -------
     Total core noninterest income                 5,846     5,608    4,967
Loan sale gains                                        -        34      227
Securities gains (losses), net                    (1,919)       20       29
Branch sale gain                                     808        -        -
Other gains (losses), net                             (6)      (15)      (5)
                                                --------  --------  -------
          Total                                 $  4,729     5,647    5,218
                                                ========  ========  =======

- --------------------------------------------------------------------------------
Table 5  Noninterest Expenses
- --------------------------------------------------------------------------------


                                               Year Ended December 31,

(In thousands)                           2000             1999          1998
                                       --------         -------       -------
Salaries                               $ 10,138           9,241         8,385
Employee benefits                         2,543           2,468         2,292
                                       --------         -------       -------
     Total personnel expense             12,681          11,709        10,677
Net occupancy expense                     1,507           1,417         1,201
Equipment related expenses                1,353           1,186           954
Amortization of intangible assets           632             636           655
Stationery and supplies                   1,174             893           827
Telephone                                   600             516           481
Non-credit losses                            60              34           205
Merger expenses                           3,188               -             -
Other operating expenses                  5,546           5,361         4,665
                                       --------         -------       -------
          Total                        $ 26,741          21,752        19,665
                                       ========         =======       =======

                                       32


- --------------------------------------------------------------------------------
Table 6  Income Taxes
- --------------------------------------------------------------------------------

(In thousands)              2000             1999               1998
                        -----------       ----------         ----------
Current  - Federal      $    6,108            6,035              5,221
         - State               174              382                719
Deferred - Federal            (546)            (183)               192
                        -----------       ----------         ----------
  Total                 $    5,736            6,234              6,132
                        ===========       ==========         ==========
Effective tax rate            38.0%            34.5%              35.8%
                        ===========       ==========         ==========

- --------------------------------------------------------------------------------
Table 7  Distribution of Assets and Liabilities
- --------------------------------------------------------------------------------

                                                       As of December 31,
                                                --------------------------------
                                                  2000       1999        1998
                                                --------   --------    ---------
Assets
     Interest-earning assets
        Net loans                                  81%        72%         72%
        Securities available for sale               8         13          14
        Securities held for maturity                5          6           4
        Short term investments                      1          3           3
                                                --------   --------    ---------
             Total interest-earning assets         95         94          93

     Noninterest-earning assets
        Cash and due from banks                     2          3           3
        Premises and equipment                      2          1           2
        Other assets                                1          2           2
                                                --------   --------    ---------
             Total assets                         100%       100%        100%
                                                ========   ========    =========

Liabilities and shareholders' equity
     Demand deposits - noninterest bearing          8%         7%          8%
     Savings, NOW, and money market deposits       28         29          31
     Time deposits of $100,000 or more             15         13          12
     Other time deposits                           33         31          33
                                                --------   --------    ---------
             Total deposits                        84         80          84
     Borrowings                                     3          7           1
     Accrued expenses and other liabilities         1          1           1
                                                --------   --------    ---------
             Total liabilities                     88         88          86

Shareholders' equity                               12         12          14
                                                --------   --------    ---------
             Total liabilities and
              shareholders' equity                100%       100%        100%
                                                ========   ========    =========

- --------------------------------------------------------------------------------
Table 8  Securities Portfolio Composition
- --------------------------------------------------------------------------------



                                                              As of December 31,
                                                    ----------------------------------------
(In thousands)                                         2000            1999          1998
                                                    ---------       ---------     ----------
Securities available for sale:
                                                                           
     U.S. Treasury                                  $  5,527           5,600        24,029
     U.S. Government agencies                         40,797          82,176        51,783
     Mortgage-backed securities                       16,922          19,035        27,406
     State and local governments                       1,249           2,619         1,886
     Equity securities                                 5,102           3,575         3,298
                                                    ---------       ---------     ----------
       Total securities available for sale            69,597         113,005       108,402
                                                    ---------       ---------     ----------

Securities held to maturity:

     U.S. Government agencies                         11,854          13,015             -
     Mortgage-backed securities                       19,879          22,104        13,748
     State and local governments                      15,935          17,221        18,121
     Other                                               256             297           359
                                                    ---------       ---------     ----------
       Total securities held to maturity              47,924          52,637        32,228
                                                    ---------       ---------     ----------

            Total securities                        $ 117,521         165,642       140,630
                                                    =========       =========     ==========

            Average total securities during year    $ 149,497         160,685       143,281
                                                    =========       =========     ==========


                                       33



- --------------------------------------------------------------------------------
Table 9  Securities Portfolio Maturity Schedule
- --------------------------------------------------------------------------------



                                                                              As of December 31,
                                                             ------------------------------------------------------
                                                                                     2000
                                                             ------------------------------------------------------
                                                                Book                  Fair                Book
                                                                Value                 Value             Yield (1)
                                                             -----------           -----------        -------------
($ in thousands)

Securities available for sale:
                                                                                                 
   U.S. Treasury
        Due within one year                                   $   5,007                5,013              6.48%
        Due after one but within five years                         501                  514              7.31%
                                                            -----------           -----------        -------------
              Total                                               5,508                5,527              6.55%
                                                            -----------           -----------        -------------

   U.S. Government agencies

        Due within one year                                       2,987                3,005              6.53%
        Due after one but within five years                      24,407               24,591              6.15%
        Due after five but within ten years                      13,015               13,201              7.10%
                                                            -----------           -----------        -------------
              Total                                              40,409               40,797              6.48%
                                                            -----------           -----------        -------------

   Mortgage-backed securities

        Due after five but within ten years                       7,082                7,103              6.64%
        Due after ten years                                       9,860                9,819              6.68%
                                                            -----------           -----------        -------------
              Total                                              16,942               16,922              6.66%
                                                            -----------           -----------        -------------

   State and local governments
        Due within one year                                         280                  280              5.34%
        Due after one but within five years                         950                  969              8.10%
                                                            -----------           -----------        -------------
              Total                                               1,230                1,249              7.47%
                                                            -----------           -----------        -------------

    Equity securities                                             5,125                5,102              7.50%
                                                            -----------           -----------        -------------

Total securities available for sale
        Due within one year                                       8,274                8,298              6.46%
        Due after one but within five years                      25,858               26,074              6.24%
        Due after five but within ten years                      20,097               20,304              6.94%
        Due after ten years                                      14,985               14,921              6.96%
                                                            -----------           -----------        -------------
              Total                                           $  69,214               69,597              6.62%
                                                            ===========           ===========        =============
Securities held to maturity:
   U.S. Government agencies
        Due after five but within ten years                   $  11,854               11,578              6.81%
                                                            -----------           -----------        -------------
              Total                                              11,854               11,578              6.81%
                                                            -----------           -----------        -------------

    Mortgage-backed securities
        Due within one year                                          12                   12              6.78%
        Due after one but within five years                          69                   70              9.10%
        Due after five but within ten years                          17                   17             10.46%
        Due after ten years                                      19,781               19,543              6.66%
                                                            -----------           -----------        -------------
              Total                                              19,879               19,642              6.67%
                                                            -----------           -----------        -------------

   State and local governments
        Due within one year                                       1,802                1,806             10.01%
        Due after one but within five years                       5,142                5,203              7.65%
        Due after five but within ten years                       7,066                7,234              7.28%
        Due after ten years                                       1,925                1,942              7.52%
                                                            -----------           -----------        -------------
              Total                                              15,935               16,185              7.74%
                                                            -----------           -----------        -------------

    Other
        Due after one but within five years                         256                  256              7.80%
                                                            -----------           -----------        -------------
              Total                                                 256                  256              7.80%
                                                            -----------           -----------        -------------

Total securities held to maturity
        Due within one year                                       1,814                1,818              9.99%
        Due after one but within five years                       5,467                5,529              7.67%
        Due after five but within ten years                      18,937               18,829              6.99%
        Due after ten years                                      21,706               21,485              6.74%
                                                            -----------           -----------        -------------
              Total                                           $  47,924               47,661              7.07%
                                                            ===========           ===========        =============


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

                                       34



- --------------------------------------------------------------------------------
Table 10  Loan Portfolio Composition
- --------------------------------------------------------------------------------




                                                               As of December 31,
                  ------------------------------------------------------------------------------------------------------------
                          2000                  1999                  1998                  1997                  1996
                  --------------------  --------------------  --------------------  --------------------  --------------------
                               % of                  % of                  % of                  % of                  % of
                               Total                 Total                 Total                 Total                 Total
($ in thousands)   Amount      Loans     Amount      Loans     Amount      Loans     Amount      Loans     Amount      Loans
                  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                                           
Commercial,
 financial, &
 agricultural      $ 76,507     10.24%    $58,574      9.10%    $52,415      9.23%    $45,417      9.42%    $33,100      8.10%
Real estate -
 construction        57,608      7.71%     36,823      5.72%     38,265      6.74%     20,250      4.20%     16,710      4.09%
Real estate -
 mortgage(1)        571,638     76.55%    512,080     79.52%    442,389     77.90%    384,029     79.64%    329,894     80.69%
Installment
 loans to
 individuals         41,047      5.50%     36,450      5.66%     34,836      6.13%     32,487      6.74%     29,153      7.12%
                  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
   Loans, gross     746,800    100.00%    643,927    100.00%    567,905    100.00%    482,183    100.00%    408,857    100.00%
                             =========             =========             =========             =========             =========
Unamortized net
 deferred loan
 fees & unearned
 income                (711)                 (703)                 (681)                 (658)                 (616)
                  ---------             ---------             ---------             ---------             ---------
Total loans,
 net               $746,089              $643,224              $567,224              $481,525              $408,241
                  =========             =========             =========             =========             =========


(1)  The majority of these loans are various personal and commercial loans where
     real estate provides additional security for the loan.

- --------------------------------------------------------------------------------
Table 11  Loan Maturities
- --------------------------------------------------------------------------------



                                                                     As of December 31, 2000
                                   ------------------------------------------------------------------------------------------
                                        Due within        Due after one year but   Due after five
                                         one year           within five years          years                   Total
                                   --------------------   ---------------------   ---------------------  --------------------
($ in thousands)                    Amount      Yield       Amount      Yield      Amount      Yield      Amount      Yield
                                   ---------  ---------   ----------   -------    ---------  ----------  ---------   --------
                                                                                                
Variable Rate Loans:
   Commercial, financial, and
     agricultural                  $ 27,943       9.81%    $ 10,488      9.96%    $  1,059       9.82%   $ 39,490       9.85%
   Real estate - construction        36,016      10.02%       4,623      9.84%          83      10.23%     40,722      10.00%
   Real estate - mortgage            30,589      10.03%      43,101      9.95%     166,779       8.62%    240,469       9.04%
   Installment loans
     to individuals                     346       9.89%       4,513     11.82%       1,028      10.15%      5,887      11.41%
                                   ---------              ----------              ---------              ---------
        Total at variable rates      94,894       9.96%      62,725     10.08%     168,949       8.64%    326,568       9.30%
                                   ---------              ----------              ---------              ---------

Fixed Rate Loans:
   Commercial, financial, and
     agricultural                    12,219       8.13%      21,715      8.65%       3,785       7.34%     37,719       8.35%
   Real estate - construction        15,835       8.71%       1,994      8.35%         317       8.68%     18,146       8.67%
   Real estate - mortgage            29,127       8.68%     185,420      8.42%     113,394       8.34%    327,941       8.42%
   Installment loans
     to individuals                   4,874      10.34%      27,558     10.64%       2,657       8.33%     35,089      10.42%
                                   ---------              ----------              ---------              ---------
        Total at fixed rates         62,055       8.71%     236,687      8.70%     120,153       8.31%    418,895       8.59%
                                   ---------              ----------              ---------              ---------
          Subtotal                  156,949       9.47%     299,412      8.99%     289,102       8.50%    745,463       8.90%
Nonaccrual loans                        626                       -                      -                    626
                                   ---------              ----------              ---------              ---------
    Loans, gross                   $157,575                $299,412               $289,102               $746,089
                                   =========              ==========              =========              =========


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

                                       35



- --------------------------------------------------------------------------------
Table 12  Nonperforming Assets
- --------------------------------------------------------------------------------



                                                                           As of December 31,
                                                ------------------------------------------------------------------------
($ in thousands)                                   2000            1999           1998            1997           1996
                                                -----------    ------------   -----------     -----------    -----------
                                                                                                  
Nonaccrual loans                                $    626           1,424          1,698           1,553          2,079
Restructured loans                                   237             257            248             326            350
                                                -----------    ------------   -----------     -----------    -----------
     Total nonperforming loans                       863           1,681          1,946           1,879          2,429
Other real estate (included in other assets)         893             906            505             560            572
                                                -----------    ------------   -----------     -----------    -----------
     Total nonperforming assets                 $  1,756           2,587          2,451           2,439          3,001
                                                ===========    ============   ===========     ===========    ===========
Nonperforming loans as a percentage
   of total loans                                  0.12%           0.26%          0.34%           0.39%          0.59%
Nonperforming assets as a percentage of
   loans and other real estate                     0.24%           0.40%          0.43%           0.51%          0.73%
Nonperforming assets as a percentage of
   total assets                                    0.19%           0.29%          0.31%           0.35%          0.50%
Allowance for loan losses as a percentage
   of nonperforming loans                        914.60%         397.03%        313.46%         286.48%        219.64%


- --------------------------------------------------------------------------------
Table 13  Allocation of the Allowance for Loan Losses
- --------------------------------------------------------------------------------



                                                             As of December 31,
                                            -----------------------------------------------------
($ in thousands)                              2000       1999       1998        1997        1996
                                            --------   --------   --------    --------    -------
                                                                               
Commercial, financial, and agricultural     $ 1,574        726        646         577         462
Real estate - construction                      393        255        256         205         202
Real estate - mortgage                        4,849      4,078      3,612       3,344       3,729
Installment loans to individuals                817        587        678         629         653
                                            --------   --------   --------    --------    -------
Total allocated                               7,633      5,646      5,192       4,755       5,046
Unallocated                                     260      1,028        908         628         289
                                            --------   --------   --------    --------    -------
Total                                       $ 7,893      6,674      6,100       5,383       5,335
                                            ========   ========   ========    ========    =======


                                       36



- --------------------------------------------------------------------------------
Table 14  Loan Loss and Recovery Experience
- --------------------------------------------------------------------------------



                                                                               As of December 31,
                                                      --------------------------------------------------------------------------
($ in thousands)                                          2000            1999           1998            1997           1996
                                                      ------------     ----------     -----------     -----------    -----------
                                                                                                        
Loans outstanding at end of year                       $ 746,089         643,224        567,224         481,525        408,241
                                                      ============     ==========     ===========     ===========    ===========
Average amount of loans outstanding                    $ 701,317         597,951        531,929         438,330        395,714
                                                      ============     ==========     ===========     ===========    ===========

Allowance for loan losses, at
   beginning of year                                   $   6,674           6,100          5,383           5,335          5,196
Provision for loan losses                                  1,605             910            990             575            325
                                                      ------------     ----------     -----------     -----------    -----------
                                                           8,279           7,010          6,373           5,910          5,521
Loans charged off:
   Commercial, financial and agricultural                  (171)            (53)           (92)            (61)          (209)
   Real estate - mortgage                                    (3)           (126)           (97)           (449)          (196)
   Installment loans to individuals                        (301)           (269)          (253)           (316)          (311)
                                                      ------------     ----------     -----------     -----------    -----------
       Total charge-offs                                   (475)           (448)          (442)           (826)          (716)
                                                      ------------     ----------     -----------     -----------    -----------

Recoveries of loans previously charged-off:
   Commercial, financial and agricultural                     10              27             51              89            114
   Real estate - mortgage                                     20              17             18              38            127
   Installment loans to individuals                           59              68            100             141            113
   Other                                                       -               -              -              31            176
                                                      ------------     ----------     -----------     -----------    -----------
       Total recoveries                                       89             112            169             299            530
                                                      ------------     ----------     -----------     -----------    -----------
            Net charge-offs                                 (386)           (336)          (273)           (527)          (186)
                                                      ------------     ----------     -----------     -----------    -----------
Allowance for loan losses, at end of year              $   7,893           6,674          6,100           5,383          5,335
                                                      ============     ==========     ===========     ===========    ===========

Ratios:
   Net charge-offs as a percent of average loans           0.06%           0.06%          0.05%           0.12%          0.05%
   Allowance for loan losses as a
         percent of  loans at end of year                  1.06%           1.04%          1.08%           1.12%          1.31%
   Allowance for loan losses as a multiple
        of net charge-offs                                20.45x          19.86x         22.34x          10.21x         28.68x
   Provision for loan losses as a percent of net
        charge-offs                                      415.80%         270.83%        362.64%         109.11%        174.73%
   Recoveries of loans previously charged-off
        as a percent of loans charged-off                 18.74%          25.00%         38.24%          36.20%         74.02%


- --------------------------------------------------------------------------------
Table 15  Average Deposits
- --------------------------------------------------------------------------------



                                                                 Year Ended December 31,
                                        ---------------------------------------------------------------------------
                                                 2000                       1999                     1998
                                        ------------------------  ------------------------  -----------------------
                                         Average      Average       Average      Average      Average     Average
($ in thousands)                          Amount        Rate        Amount        Rate        Amount        Rate
                                        ----------  ------------  -----------  -----------  -----------  ----------
                                                                                            
Interest-bearing demand deposits          $193,222         2.53%    $ 190,566        2.35%    $ 169,724       2.65%
Savings deposits                            58,773         2.66%       58,624        2.51%       52,850       2.64%
Time deposits                              296,392         5.69%      267,366        5.09%      250,334       5.39%
Time deposits > $100,000                   128,562         6.13%      100,462        5.52%       80,349       5.95%
                                        ----------                -----------               -----------
     Total interest-bearing deposits       676,949         4.61%      617,018        4.07%      553,257       4.37%
Noninterest-bearing deposits                67,886             -       63,731            -       56,428           -
                                        ----------                -----------               -----------
     Total deposits                       $744,835         4.19%    $ 680,749        3.69%    $ 609,685       3.96%
                                        ==========                ===========               ===========


                                       37


- --------------------------------------------------------------------------------
Table 16  Maturities of Time Deposits of $100,000 or More
- --------------------------------------------------------------------------------



                                                              As of December 31, 2000
                                    -----------------------------------------------------------------------------
                                       3 Months      Over 3 to 6     Over 6 to 12      Over 12
                                       or Less         Months          Months          Months          Total
                                    --------------  --------------  --------------  --------------  -------------
(In thousands)
                                                                                        
Time deposits of $100,000 or more      $  41,811        33,371          35,851          29,959         140,992
                                       =========        ======          ======          ======         =======


- --------------------------------------------------------------------------------
Table 17   Interest Rate Sensitivity Analysis
- --------------------------------------------------------------------------------



                                                     Repricing schedule for interest-earning assets and interest-bearing
                                                                   liabilities held as of December 31, 2000
                                                ------------------------------------------------------------------------------
                                                   3 Months      Over 3 to 12    Total Within      Over 12
                                                   or Less          Months        12 Months         Months          Total
                                                --------------  --------------  --------------  --------------   -------------
                                                                                                      
($ in thousands)
Earning assets:
     Loans, net of deferred fees                  $  236,475          72,623         309,098         436,991         746,089
     Securities available for sale                     8,600          10,595          19,195          50,402          69,597
     Securities held to maturity                       6,415           5,887          12,302          35,622          47,924
     Short-term investments                           10,535               -          10,535               -          10,535
                                                --------------  --------------  --------------  --------------   -------------
          Total earning assets                    $  262,025          89,105         351,130         523,015         874,145
                                                ==============  ==============  ==============  ==============   =============

     Percent of total earning assets                  29.98%          10.19%          40.17%          59.83%         100.00%
     Cumulative percent of total earning
        assets                                        29.98%          40.17%          40.17%         100.00%         100.00%

Interest-bearing liabilities:
     Savings, NOW and money market deposits       $  253,687               -         253,687               -         253,687
     Time deposits of $100,000 or more                41,811          69,222         111,033          29,959         140,992
     Other time deposits                              71,517         146,387         217,904          87,162         305,066
     Borrowings                                            -          11,200          11,200          15,000          26,200
                                                --------------  --------------  --------------  --------------   -------------
          Total interest-bearing liabilities      $  367,015         226,809         593,824         132,121         725,945
                                                ==============  ==============  ==============  ==============   =============
     Percent of total interest-bearing
        liabilities                                   50.56%          31.24%          81.80%          18.20%         100.00%
     Cumulative percent of total interest-
        bearing liabilities                           50.56%          81.80%          81.80%         100.00%         100.00%

Interest sensitivity gap                          $(104,990)       (137,704)       (242,694)         390,894         148,200
Cumulative interest sensitivity gap                (104,990)       (242,694)       (242,694)         148,200         148,200
Cumulative interest sensitivity gap
     as a percent of total earning assets            -12.01%         -27.76%         -27.76%          16.95%          16.95%
Cumulative ratio of interest-sensitive
     assets to interest-sensitive liabilities         71.39%          59.13%          59.13%         120.41%         120.41%


                                       38


- --------------------------------------------------------------------------------
Table 18  Market Risk Sensitive Instruments
- --------------------------------------------------------------------------------




                                    Expected Maturities of Market Sensitive Instruments Held
                                        at December 31, 2000 Occurring in Indicated Year
                          ----------------------------------------------------------------------------
                                                                                                        Average
                                                                                                        Interest     Fair
($ in thousands)            2001       2002       2003       2004        2005      Beyond      Total      Rate       Value
                          ---------  ---------  ---------  ---------  ----------  ---------  ---------  --------   ---------
                                                                                         
Due from banks,
  interest-bearing          $ 1,769          -          -          -           -          -      1,769      6.35%    $ 1,769
Federal funds sold            7,730          -          -          -           -          -      7,730      6.35%      7,730
Debt Securities- at
  amortized cost (1) (2)     27,198     28,645     13,460     19,169       7,690     15,851    112,013      6.76%    112,155
Loans - fixed (3)            63,050     35,477     69,980     56,802      73,433    120,153    418,895      8.59%    411,686
Loans - adjustable (3)      104,619     25,400     24,226     23,985      23,083    125,255    326,568      9.30%    326,568
                          ---------  ---------  ---------  ---------  ----------  ---------  ---------             ---------
  Total                    $204,366     89,522    107,666     99,956     104,206    261,259    866,975      8.60%   $859,908
                          =========  =========  =========  =========  ==========  =========  =========  ========   =========
Savings, NOW,
  and money market
  deposits                 $253,687          -          -          -           -          -    253,687      2.76%   $253,687
Time deposits               329,060     95,085     13,151      2,984       4,413      1,365    446,058      6.24%    446,850
Borrowings (2)               11,200      5,000      5,000      5,000           -          -     26,200      6.53%     26,367
                          ---------  ---------  ---------  ---------  ----------  ---------  ---------             ---------
  Total                    $593,947    100,085     18,151      7,984       4,413      1,365    725,945      5.03%   $726,904
                          =========  =========  =========  =========  ==========  =========  =========  ========   =========


(1)  Tax-exempt  securities are reflected at a tax-equivalent  basis using a 34%
     tax rate.
(2)  Callable  securities and borrowings with favorable market interest rates at
     December  31, 2000 are assumed to mature at their call date for purposes of
     this table.
(3)  Excludes nonaccrual loans and allowance for loan losses.


- --------------------------------------------------------------------------------
Table 19  Return on Assets and Equity
- --------------------------------------------------------------------------------



                                                                    For the Year Ended December 31,
                                                   -------------------------------------------------------------------
                                                          2000                    1999                   1998
                                                   --------------------    -------------------    --------------------
                                                                                                 
Return on assets                                           1.03%                  1.44%                   1.48%
Return on equity                                           8.49%                 10.98%                  10.14%
Dividend payout ratio                                     73.31%                 47.71%                  50.18%
Average shareholders' equity to average assets            12.10%                 13.10%                  14.61%


                                       39



- --------------------------------------------------------------------------------
Table 20  Risk-Based and Leverage Capital Ratios
- --------------------------------------------------------------------------------



                                                                                 As of December 31,
                                                        --------------------------------------------------------------
($ in thousands)                                              2000                    1999                    1998
                                                        ----------------        ----------------         -------------
                                                                                                    
Risk-Based and Leverage Capital Tier I capital:
     Common shareholders' equity                         $   110,684                 106,980                 109,989
     Intangible assets                                       (4,630)                 (5,261)                 (5,843)
    Unrealized (gains) losses on
          securities available for sale                        (256)                   2,297                   (419)
                                                        ----------------        ----------------         -------------
               Total Tier I leverage capital                 105,798                 104,016                 103,727
                                                        ----------------        ----------------         -------------

Tier II capital:
     Allowable allowance for loan losses                       7,893                   6,674                   6,100
                                                        ----------------        ----------------         -------------
               Tier II capital additions                       7,893                   6,674                   6,100
                                                        ----------------        ----------------         -------------
Total risk-based capital                                 $   113,691                 110,690                 109,827
                                                        ================        ================         =============

Risk adjusted assets                                     $   690,368                 584,384                 511,508
Tier I risk-adjusted assets
   (includes Tier I capital adjustments)                     685,482                 581,420                 505,246
Tier II risk-adjusted assets
   (includes Tiers I and II capital adjustments)             693,375                 588,094                 511,346
Fourth quarter average assets                                916,691                 876,557                 767,282
Adjusted fourth quarter average assets
   (includes Tier I capital adjustments)                     911,805                 873,593                 761,020

Risk-based capital ratios:
   Tier I capital to Tier I risk adjusted assets               15.43%                  17.89%                  20.53%
   Minimum required Tier I capital                              4.00%                   4.00%                   4.00%

   Total risk-based capital to
         Tier II risk-adjusted assets                          16.40%                  18.82%                  21.48%
   Minimum required total risk-based capital                    8.00%                   8.00%                   8.00%

Leverage capital ratios:
   Tier I leverage capital to
       adjusted fourth quarter average assets                  11.60%                  11.91%                  13.63%
   Minimum required Tier I leverage capital                     4.00%                   4.00%                   4.00%


                                       40



- --------------------------------------------------------------------------------
Table 21  Quarterly Financial Summary
- --------------------------------------------------------------------------------



                                                    2000                                             1999
                              ------------------------------------------------ ------------------------------------------------
($ in thousands except          Fourth       Third       Second      First       Fourth       Third       Second      First
per share data)                 Quarter     Quarter      Quarter     Quarter     Quarter      Quarter     Quarter     Quarter
                              ----------- ------------ ----------- ----------- ----------- ------------ ----------- -----------
                                                                                                
Income Statement Data
Interest income, taxable
   equivalent                   $ 19,174       19,138      18,109      17,088      16,693       15,762      15,174      14,574
Interest expense                   9,160        9,297       8,220       7,543       7,374        6,617       6,371       6,126
Net interest income,
   taxable equivalent             10,014        9,841       9,889       9,545       9,319        9,145       8,803       8,448
Taxable equivalent,
   adjustment                        149          146         148         151         144          151         157         160
Net interest income                9,865        9,695       9,741       9,394       9,175        8,994       8,646       8,288
Provision for loan losses            240          705         350         310         245          205         260         200
Net interest income
   after provision for
   losses                          9,625        8,990       9,391       9,084       8,930        8,789       8,386       8,088
Noninterest income                 2,280         (555)      1,507       1,497       1,367        1,381       1,444       1,455
Noninterest expense                6,129        9,103       5,863       5,646       5,594        5,574       5,315       5,269
Income before income taxes         5,776         (668)      5,035       4,935       4,703        4,596       4,515       4,274
Income taxes                       2,033          255       1,751       1,697       1,598        1,505       1,594       1,537
Net income (loss)                  3,743         (923)      3,284       3,238       3,105        3,091       2,921       2,737

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

Per Share Data
Earnings - basic                 $  0.42        (0.10)       0.37        0.37        0.35         0.35        0.33        0.30
Earnings - diluted                  0.41        (0.10)       0.36        0.36        0.34         0.33        0.31        0.29
Cash dividends declared             0.22         0.22        0.17        0.17        0.16         0.16        0.16        0.16
Market Price
     High                        $ 16.13        15.50       16.94       17.25       20.00        19.67       18.17       19.83
     Low                           14.25        13.50       12.63       12.06       15.50        15.71       14.67       16.00
     Close                         15.75        15.50       13.88       12.06       16.50        19.00       18.00       17.33
Book value                         12.54        12.32       12.43       12.15       12.09        12.02       11.91       11.90

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

Selected Average Balances
Assets                         $ 916,691      925,899     912,626     883,984     876,557      826,489     811,650     779,588
Loans                            738,427      718,301     690,810     657,730     627,129      603,517     588,544     572,614
Earning assets                   874,199      885,845     869,020     840,012     831,500      786,312     772,734     739,422
Deposits                         770,806      760,794     731,053     716,687     704,752      683,204     674,548     660,492
Interest-bearing liabilities     726,504      744,956     721,863     703,285     693,799      644,067     634,706     603,112
Shareholders' equity             111,701      110,545     109,782     108,344     107,697      107,369     107,607     108,979

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

Ratios

Return on average assets           1.62%      (0.40)%       1.44%       1.47%       1.41%        1.48%       1.44%       1.42%
Return on average equity          13.29%      (3.31)%      12.00%      11.99%      11.44%       11.42%      10.89%      10.19%
Average equity to average
  assets                          12.19%       11.94%      12.03%      12.26%      12.29%       12.99%      13.26%      13.98%
Equity to assets at
  end of period                   12.09%       11.84%      11.59%      11.78%      12.03%       12.39%      12.62%      13.34%
Tangible equity to assets
  at end of period                11.59%       11.32%      11.08%      11.23%      11.44%       11.77%      11.96%      12.63%
Average loans to
  average deposits                95.80%       94.41%      94.50%      91.77%      88.99%       88.34%      87.25%      86.70%
Average earning assets to
  interest-bearing
  liabilities                    120.33%      118.91%     120.39%     119.44%     119.85%      122.09%     121.75%     122.60%
Net interest margin                4.54%        4.41%       4.56%       4.56%       4.45%        4.61%       4.57%       4.58%
Nonperforming loans as a
   percent of total loans          0.12%        0.17%       0.14%       0.22%       0.26%        0.19%       0.15%       0.15%
Nonperforming assets as a
   percent of loans and other
   real estate                     0.24%        0.27%       0.25%       0.36%       0.40%        0.33%       0.24%       0.24%
Nonperforming assets as a
   percent of total assets         0.19%        0.21%       0.18%       0.27%       0.29%        0.23%       0.17%       0.17%
Net charge-offs as a percent
   of average loans                0.06%        0.04%       0.07%       0.05%       0.10%        0.03%       0.07%       0.02%

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


                                       41


Item 8.  Financial Statements
           and Supplementary Data

                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets
                           December 31, 2000 and 1999



($ in thousands)                                                             2000                1999
- ---------------------------------------------------------------------------------------------------------

ASSETS
                                                                                           
Cash & due from banks, noninterest-bearing                               $   20,940              30,629
Due from banks, interest-bearing                                              1,769              15,432
Federal funds sold                                                            7,730              12,280
                                                                         -----------          -----------
     Total cash and cash equivalents                                         30,439              58,341
                                                                         -----------          -----------

Securities available for sale (costs of
     $69,214 in 2000 and $116,633 in 1999)                                   69,597             113,005

Securities held to maturity (fair values of
     $47,661 in 2000 and $51,425 in 1999)                                    47,924              52,637

Presold mortgages in process of settlement                                    1,036               1,121

Loans                                                                       746,089             643,224
   Less:  Allowance for loan losses                                         (7,893)             (6,674)
                                                                         -----------          -----------
   Net loans                                                                738,196             636,550
                                                                         -----------          -----------

Premises and equipment                                                       14,116              12,359
Accrued interest receivable                                                   6,342               5,286
Intangible assets                                                             4,630               5,261
Other                                                                         2,887               4,971
                                                                         -----------          -----------
          Total assets                                                   $  915,167             889,531
                                                                         ===========          ===========

LIABILITIES
Deposits:   Demand - noninterest-bearing                                 $   70,634              63,881
            Savings, NOW, and money market                                  253,687             251,982
            Time deposits of $100,000 or more                               140,992             118,566
            Other time deposits                                             305,066             277,710
                                                                         -----------          -----------
               Total deposits                                               770,379             712,139
Borrowings                                                                   26,200              62,500
Accrued interest payable                                                      4,254               3,635
Other liabilities                                                             3,650               4,277
                                                                         -----------          -----------
     Total liabilities                                                      804,483             782,551
                                                                         -----------          -----------

SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Authorized: 12,500,000 shares
     Issued and outstanding: 8,827,341 shares in 2000 and
         8,848,962 shares in 1999                                            50,148              51,490
Retained earnings                                                            60,280              57,787
Accumulated other comprehensive income (loss)                                   256             (2,297)
                                                                         -----------          -----------
     Total shareholders' equity                                             110,684             106,980
                                                                         -----------          -----------
          Total liabilities and shareholders' equity                     $  915,167             889,531
                                                                         ===========          ===========



See accompanying notes to consolidated financial statements.

                                       42



                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income
                  Years Ended December 31, 2000, 1999 and 1998





($ in thousands, except per share data)                               2000             1999             1998
                                                                 ---------------  ---------------  ---------------

INTEREST INCOME
                                                                                                  
Interest and fees on loans                                             $ 62,474           50,725           46,836
Interest on investment securities:
     Taxable interest income                                              8,482            8,581            8,179
     Tax-exempt interest income                                             866              949            1,086
Other, principally overnight investments                                  1,093            1,336            1,511
                                                                 ---------------  ---------------  ---------------
     Total interest income                                               72,915           61,591           57,612
                                                                 ---------------  ---------------  ---------------

INTEREST EXPENSE
Savings, NOW and money market                                             6,462            5,952            5,890
Time deposits of $100,000 or more                                         7,882            5,542            4,781
Other time deposits                                                      16,862           13,613           13,503
Borrowings                                                                3,014            1,381              896
                                                                 ---------------  ---------------  ---------------
     Total interest expense                                              34,220           26,488           25,070
                                                                 ---------------  ---------------  ---------------

Net interest income                                                      38,695           35,103           32,542
Provision for loan losses                                                 1,605              910              990
                                                                 ---------------  ---------------  ---------------
Net interest income after provision for loan losses                      37,090           34,193           31,552
                                                                 ---------------  ---------------  ---------------

NONINTEREST INCOME
Service charges on deposit accounts                                       3,118            2,993            2,728
Other service charges, commissions and fees                               1,852            1,616            1,298
Fees from presold mortgage loans                                            453              685              696
Commissions from sales of credit insurance                                  306              264              240
Data processing fees                                                        117               50                5
Loan sale gains                                                               -               34              227
Securities gains (losses), net                                          (1,919)               20               29
Branch sale gain                                                            808                -                -
Other gains (losses)                                                        (6)             (15)              (5)
                                                                 ---------------  ---------------  ---------------
     Total noninterest income                                             4,729            5,647            5,218
                                                                 ---------------  ---------------  ---------------

NONINTEREST EXPENSES
Salaries                                                                 10,138            9,241            8,385
Employee benefits                                                         2,543            2,468            2,292
                                                                ---------------  ---------------  ---------------
   Total personnel expense                                               12,681           11,709           10,677
Net occupancy expense                                                     1,507            1,417            1,201
Equipment related expenses                                                1,353            1,186              954
Merger expenses                                                           3,188                -                -
Other operating expenses                                                  8,012            7,440            6,833
                                                                 ---------------  ---------------  ---------------
     Total noninterest expenses                                          26,741           21,752           19,665
                                                                 ---------------  ---------------  ---------------

Income before income taxes                                               15,078           18,088           17,105
Income taxes                                                              5,736            6,234            6,132
                                                                 ---------------  ---------------  ---------------
NET INCOME                                                             $  9,342           11,854           10,973
                                                                 ===============  ===============  ===============

Earnings per share:
     Basic                                                             $   1.05             1.32             1.20
     Diluted                                                               1.03             1.27             1.13

Weighted average common shares outstanding:
     Basic                                                            8,897,966        8,966,921        9,149,143
     Diluted                                                          9,070,125        9,363,031        9,669,318



See accompanying notes to consolidated financial statements.

                                       43




                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income
                  Years Ended December 31, 2000, 1999 and 1998




($ in thousands)                                             2000              1999              1998
- ------------------------------------------------------------------------------------------------------------
                                                                                            
Net income                                                    $   9,342           11,854            10,973
                                                       -----------------  ----------------  ----------------
Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                                 2,092           (4,247)             (190)
          Tax benefit (expense)                                    (806)           1,544                62
     Reclassification to realized (gains) losses                  1,919              (20)              (29)
          Tax expense (benefit)                                    (652)               7                10
                                                       -----------------  ---------------   ----------------
Other comprehensive income (loss)                                 2,553           (2,716)             (147)
                                                       -----------------  ---------------   ----------------
Comprehensive income                                          $  11,895            9,138            10,826
                                                       =================  ================  ================



See accompanying notes to consolidated financial statements.

                                       44



                         First Bancorp and Subsidiaries
                 Consolidated Statements of Shareholders' Equity
                  Years Ended December 31, 2000, 1999 and 1998




                                                                                                  Accumulated        Total
                                                 Common Stock                                        Other          Share-
                                             ---------------------    Unearned       Retained     Comprehensive     holders'
(In thousands, except per share)               Shares     Amount    Compensation     Earnings     Income (Loss)      Equity
- -------------------------------------------- --------- ----------- --------------- ------------ ---------------- --------------
                                                                                                     
Balances, January 1, 1998                       9,144     $54,374            (227)      50,545              566        105,258

Net income                                                                              10,973                          10,973
Cash dividends declared ($0.60 per share)                                               (5,506)                         (5,506)
Common stock issued under
     stock option plans                            47         218                                                          218
Purchases and retirement of common stock          (37)     (1,136)                                                      (1,136)
Earned ESOP compensation                                      189             140                                          329
Other comprehensive loss                                                                                   (147)          (147)
                                             --------- ----------- --------------- ------------ ---------------- --------------

Balances, December 31, 1998                     9,154      53,645             (87)      56,012              419        109,989
                                             --------- ----------- --------------- ------------ ---------------- --------------

Net income                                                                              11,854                          11,854
Cash dividends declared ($0.63 per share)                                               (5,656)                         (5,656)
Common stock issued under
     stock option plans                           179         539                                                          539
Common stock issued into
     dividend reinvestment plan                    16         296                                                          296
Purchases and retirement of common stock         (500)     (3,086)                      (4,423)                         (7,509)
Earned ESOP compensation                                       96              87                                          183
Other comprehensive loss                                                                                (2,716)        (2,716)
                                             --------- ----------- --------------- ------------ ---------------- --------------

Balances, December 31, 1999                     8,849      51,490               -       57,787          (2,297)        106,980
                                             --------- ----------- --------------- ------------ ---------------- --------------

Net income                                                                               9,342                           9,342
Cash dividends declared ($0.77 per share)                                               (6,849)                         (6,849)
Common stock issued under
     stock option plans                           140         408                                                          408
Tax benefit realized from exercise of
     nonqualified stock options                               790                                                          790
Common stock issued into
     dividend reinvestment plan                    22         344                                                          344
Purchases and retirement of common stock         (184)     (2,884)                                                      (2,884)
Other comprehensive income                                                                                2,553          2,553
                                             --------- ----------- --------------- ------------ ---------------- --------------

Balances, December 31, 2000                     8,827     $50,148               -       60,280              256        110,684
                                             ========= =========== =============== ============ ================ ==============



See accompanying notes to consolidated financial statements.

                                       45



                         First Bancorp and Subsidiaries
                      Consolidated Statements of Cash Flows
              For the Years Ended December 31, 2000, 1999 and 1998




($ in thousands)                                                                    2000              1999              1998
- ---------------------------------------------------------------------------------------------------------------------------------
Cash Flows From Operating Activities
                                                                                                               
Net income                                                                       $   9,342            11,854            10,973
Reconciliation of net income to net cash provided by operating
  activities:
     Provision for loan losses                                                       1,605               910               990
     Net security premium amortization                                                  60               483               422
     Gains on sales of loans                                                             -               (34)             (227)
     Proceeds from sales of loans                                                        -             3,688             6,664
     Losses (gains) on sales of securities available for sale                        1,919               (20)              (29)
     Gain from sale of branch                                                         (808)                -                 -
     Loss on disposal of premises and equipment                                         98                38                27
     Loan fees and costs deferred, net of amortization                                   8                22                21
     Depreciation of premises and equipment                                          1,217             1,117               861
     Amortization of intangible assets                                                 632               636               655
     Release of ESOP shares                                                              -               183               329
     Provision for deferred income taxes                                              (546)             (183)              192
     Decrease (increase) in accrued interest receivable                             (1,077)             (988)              391
     Decrease (increase) in other assets                                             1,299               676              (979)
     Increase in accrued interest payable                                              714               617               688
     Increase (decrease) in other liabilities                                         (325)              553              (466)
                                                                               --------------     -------------     -------------
          Net cash provided by operating activities                                 14,138            19,552            20,512
                                                                               --------------     -------------     -------------

Cash Flows From Investing Activities
     Purchases of securities available for sale                                    (21,967)          (53,960)          (69,180)
     Purchases of securities held to maturity                                         (170)          (27,926)           (5,759)
     Proceeds from sales of securities available for sale                           54,494             3,017             8,053
     Proceeds from maturities/issuer calls of
       securities available for sale                                                12,914            41,664            82,209
     Proceeds from maturities/issuer calls of
       securities held to maturity                                                   4,881             7,464             5,271
     Net increase in loans                                                        (105,581)          (80,132)          (92,459)
     Purchases of premises and equipment                                            (3,312)           (2,579)           (1,539)
     Net cash paid in sale of branch                                               (11,869)                -                 -
                                                                               --------------     -------------     -------------
          Net cash used in investing activities                                    (70,610)         (112,452)          (73,404)
                                                                               --------------     -------------     -------------

Cash Flows From Financing Activities
     Net increase in deposits                                                       73,320            55,991            85,016
     Proceeds from (repayments of) borrowings, net                                 (36,300)           56,500          (14,000)
     Cash dividends paid                                                            (6,318)           (5,624)           (5,334)
     Proceeds from issuance of common stock                                            752               835               218
     Purchases and retirement of common stock                                       (2,884)           (7,509)           (1,136)
                                                                               --------------     -------------     -------------
          Net cash provided by financing activities                                 28,570           100,193            64,764
                                                                               --------------     -------------     -------------

Increase (Decrease) In Cash And Cash Equivalents                                   (27,902)            7,293            11,872
Cash And Cash Equivalents, Beginning Of Period                                      58,341            51,048            39,176
                                                                               --------------     -------------     -------------
Cash And Cash Equivalents, End Of Period                                         $  30,439            58,341            51,048
                                                                               ==============     =============     =============

Supplemental Disclosures Of Cash Flow Information:
Cash paid during the period for:
     Interest                                                                    $  33,601            25,871            24,382
     Income taxes                                                                    6,126             6,511             6,079
Non-cash transactions:
     Foreclosed loans transferred to other real estate                                   -               120                29
     Increase (decrease) in fair value of securities available for sale              4,011            (4,267)             (219)
     Premises and equipment transferred to other real estate                            85               315               206



See accompanying notes to consolidated financial statements.


                                       46




                         First Bancorp and Subsidiaries
                   Notes to Consolidated Financial Statements

Note 1.  Summary of Significant Accounting Policies

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

     As discussed in Note 2 below,  during 2000 the Company completed the merger
acquisition of First Savings Bancorp, Inc. This transaction was accounted for as
a pooling-of-interests and, accordingly, all prior periods have been restated to
include the combined results of the Company and First Savings Bancorp, Inc.

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

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

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

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

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

    (d) Premises and  Equipment - Premises and equipment are stated at cost less
accumulated depreciation. Depreciation, computed by the straight-line method, is
charged to operations over the estimated  useful lives of the properties,  which
range  from 5 to 40 years or, in the case of  leasehold  improvements,  over the
term of the lease, if shorter. Maintenance and repairs are charged to operations
in the year incurred.  Gains and losses on dispositions  are included in current
operations.

                                       47


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

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

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

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

     Periodically, the Company originates commercial loans that are intended for
resale.  The Company  carries  these loans at the lower of cost or fair value at
each reporting  date.  There were no such loans held for sale as of December 31,
2000 or 1999.

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

     In addition,  various  regulatory  agencies,  as an integral  part of their
examination  process,  periodically review the Bank's allowance for loan losses.
Such agencies may require the Bank to recognize additions to the allowance based
on the examiners'  judgment about  information  available to them at the time of
their examinations.

                                       48



    (h) Other  Real  Estate - Other  real  estate,  which  includes  foreclosed,
repossessed,  and idled  properties,  is  recorded  at the lower of cost or fair
value based on recent appraisals,  less estimated costs to sell. Declines in the
fair value of other real estate are  recorded by a charge to expense  during the
period of decline.

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

    (j) Intangible  Assets - The Company has recorded certain  intangible assets
in connection with branch and business  acquisitions,  principally  deposit base
premiums and goodwill.  These intangibles are amortized on a straight-line basis
over their estimated  useful lives,  ranging from 5 to 15 years. At December 31,
2000 and 1999, acquisition related intangibles that had not been fully amortized
totaled $7,945,000,  less accumulated amortization of $3,454,000 and $2,822,000,
respectively.  These  intangible  assets are subject to periodic  review and are
adjusted for any impairment in value.

     In accordance with applicable accounting standards,  the Company records an
intangible  asset in  connection  with a defined  benefit  pension plan to fully
accrue  for its  liability.  This  intangible  asset  is  adjusted  annually  in
accordance with actuarially  determined  amounts.  The amount of this intangible
asset was $138,000 at December 31, 2000 and 1999, respectively.

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

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

                                       49


     The following is a reconciliation  of the numerators and denominators  used
in computing Basic and Diluted Earnings Per Share:



                                                          For the Years Ended December 31,
                      --------------------------------------------------------------------------------------------------------
                                   2000                                 1999                               1998
                      ---------------------------------  ----------------------------------  ---------------------------------
($ in thousands,       Income     Shares         Per       Income      Shares       Per        Income      Shares       Per
except per share       (Numer     (Denom-       Share      (Numer      (Denom-     Share       (Numer      (Denom-     Share
amounts)               -ator)     inator)       Amount     -ator)      inator)     Amount      -ator)      inator)     Amount
                      --------  -----------  ----------  ----------  -----------  ---------  ----------  ----------  ---------
                                                                                            
Basic EPS               $9,342    8,897,966     $  1.05     $11,854    8,966,921    $  1.32     $10,973   9,149,143    $  1.20
                                             ==========                           =========                          =========
Effect of dilutive
  securities                 -      172,159                       -      396,110                      -     520,175
                      --------  -----------              ----------  -----------             ----------  ----------
Diluted EPS             $9,342    9,070,125     $  1.03     $11,854    9,363,031    $  1.27     $10,973   9,669,318    $  1.13
                      ========  ===========  ==========  ==========  ===========  =========  ==========  ==========  =========


     For the years ended December 31, 2000,  1999, and 1998, there were 255,244,
42,750,  and 10,000  options,  respectively,  that were  antidilutive  since the
exercise  price  exceeded the average  market  price for the year.  These common
stock equivalents have been omitted from the calculation of diluted earnings per
share for their respective years.

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

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

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

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

     Deposits  - The fair value of  deposits  with no stated  maturity,  such as
non-interest-bearing  demand deposits,  savings, NOW, and money market accounts,
is equal to the amount  payable on demand as of December 31, 2000 and 1999.  The
fair  value of  certificates  of  deposit  is based on the  discounted  value of
contractual cash flows. The discount rate is estimated using the rates currently
offered for deposits of similar remaining maturities.

     Borrowings - The fair value of borrowings is based on the discounted  value
of  contractual  cash flows.  The  discount  rate is  estimated  using the rates
currently  offered  by the  Company's  lenders  for  debt of  similar  remaining
maturities.

     Commitments  to Extend  Credit and Standby  Letters of Credit - At December
31, 2000 and 1999, the Company's  off-balance sheet financial instruments had no
carrying  value.  The large majority of commitments to extend credit and standby
letters of credit are at variable  rates and/or have  relatively  short terms to
maturity.   Therefore,  the  fair  value  for  these  financial  instruments  is
considered to be immaterial.


                                       50



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

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

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

    (q)   Reclassifications   -  Certain  amounts  for  prior  years  have  been
reclassified to conform to the 2000 presentation.  The  reclassifications had no
effect on net income or shareholders'  equity as previously  presented,  nor did
they materially impact trends in financial information.


                                       51


Note 2.  Completed and Pending Acquisitions and Divestitures

     The Company has completed the following acquisitions:

     (a) First  Savings  Bancorp,  Inc. - On  September  14,  2000,  the Company
completed its merger with First Savings  Bancorp,  Inc., the holding company for
First  Savings Bank of Moore  County,  SSB  (collectively  referred to as "First
Savings").  In accordance with the terms of the merger agreement,  each share of
First Savings  stock was  exchanged  for 1.2468  shares of the Company's  stock.
These terms resulted in the Company issuing  approximately  4,407,000  shares of
stock to complete the transaction.

     The merger was accounted for as a  pooling-of-interests  and,  accordingly,
all  financial  results  for prior  periods  have been  restated  to include the
combined  results  of  the  Company  and  First  Savings.   Separate   financial
information of the combined entities as of and for the years ending December 31,
1999 and 1998 is as follows:



                                         First Bancorp            First Savings              Combined
                                         -------------           --------------              --------
                 1999                                            (in thousands)
    -------------------------------
                                                                                    
    Total assets                          $  559,447                 330,084                 889,531
    Total revenue                             44,415                  22,823                  67,238
    Net interest income                       23,484                  11,619                  35,103
    Net income                                 6,619                   5,235                  11,854

                1998
    -------------------------------
    Total assets                          $  491,838                 287,801                 779,639
    Total revenue                             40,000                  22,830                  62,830
    Net interest income                       20,988                  11,554                  32,542
    Net income                                 5,683                   5,290                  10,973


     The  Company  incurred  $3,188,000  in merger  expenses in  completing  the
transaction.  The  following  table  indicates  the  primary  components  of the
$3,188,000 in merger  expenses,  including the amounts utilized through December
31, 2000, and the amounts  remaining as accrued expenses in "other  liabilities"
at December 31, 2000:



                                                Total Merger-        Utilized through            Remaining Accrual
            (in thousands)                     Related Charges       December 31, 2000         at December 31, 2000
                                              ----------------      -------------------       ----------------------
                                                                                                 
Professional costs                               $  1,601                 1,601                            -
Employment contract payments                          958                   958                            -
Early  termination fees associated with
   vendor contracts                                   251                   171                           80
Equipment write-downs                                  98                    98                            -
Printing and filing fees                               97                    97                            -
Other                                                 183                   128                           55
                                              ----------------      -------------------       ----------------------
     Total                                       $  3,188                 3,053                          135
                                              ================      ===================       ======================


     To gain Federal  Reserve  approval for the merger with First  Savings,  the
Company  was  required  to divest  the First  Savings  Bank  branch  located  in
Carthage, NC. This branch was sold to another North Carolina community bank in a
transaction that was completed in November 2000. At the time of the divestiture,
the Carthage branch had  approximately  $15.1 million in total deposits and $2.3
million  in  total  loans.  The  sale of the  branch  resulted  in a net gain of
$808,000.

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

                                       52



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

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

     The Company has the following acquisitions pending:

     (a) First Union branch  purchases  in Scotland  and Robeson  Counties - The
Company  announced on September  13, 2000 that it had reached an agreement  with
First Union  National Bank to acquire four branches with  aggregate  deposits of
approximately $105 million and aggregate loans of approximately $19 million. The
four branches to be acquired are Lumberton,  Pembroke, St. Pauls (all located in
Robeson County,  NC), and Laurinburg  (Scotland County,  NC). The closing of the
transaction  and the data  conversion are expected to occur in the first quarter
of 2001. Total intangible assets of approximately  $15.7 million are expected to
be recorded in connection with the purchase.

     (b) Century Bancorp,  Inc. - The Company announced on October 20, 2000 that
it  had  reached  a  definitive  agreement  to  acquire  Century  Bancorp,  Inc.
("Century").  Century is the holding company for Home Savings,  Inc., SSB, a one
branch savings institution located in Thomasville,  NC. As of December 31, 2000,
Century had total assets of $105 million,  total loans of $91 million, and total
deposits of $73 million.  The terms of the agreement  call for  shareholders  of
Century to have the option to receive  either $20.00 in cash or a fixed exchange
ratio of 1.3333 shares of the  Company's  common stock for each share of Century
common stock that they own.  This election is subject to the  requirement  that,
subject to certain  possible  adjustments  that may be  necessary to achieve the
intended tax treatment,  60% of Century's  shares  outstanding will be exchanged
for cash and 40% of Century's shares outstanding will be exchanged for shares of
the Company's  stock. To the extent that Century  shareholders  elect to receive
more aggregate stock or cash consideration than permitted by the agreement,  pro
rata  allocations  will be made. This  transaction is expect to close during the
second quarter of 2001 and will be accounted for as a purchase transaction.

                                       53


Note 3.  Securities

     The book values and  approximate  fair values of  investment  securities at
December 31, 2000 and 1999 are summarized as follows:



                                                       2000                                           1999
                                 ----------------------------------------------  ---------------------------------------------
                                 Amortized     Fair             Unrealized       Amortized     Fair            Unrealized
                                   Cost        Value         Gains    (Losses)     Cost        Value         Gains   (Losses)
                                 ---------    -------       -------  ----------  ---------    -------       ------- ----------
(In thousands)

Securities available for sale:
                                                                                             
  U.S. Treasury                   $ 5,508       5,527          19           -       5,558       5,600          42           -
  U.S. Government agencies         40,409      40,797         422        (34)      85,443      82,176          18     (3,285)
  Mortgage-backed securities       16,942      16,922          87       (107)      19,424      19,035          20       (409)
  State and local governments       1,230       1,249          19           -       2,604       2,619          16         (1)
  Equity securities                 5,125       5,102           -        (23)       3,604       3,575           -        (29)
                                 ---------    -------       -------  ----------  ---------    -------       ------- ----------
Total available for sale         $ 69,214      69,597         547       (164)     116,633     113,005          96     (3,724)
                                 =========    =======       =======  ==========  =========    =======       ======= ==========
Securities held to maturity:
  U.S. Government agencies       $ 11,854      11,578           -       (276)      13,015      13,000           -        (15)
  Mortgage-backed securities       19,879      19,642          12       (249)      22,104      21,059          17     (1,062)
  State and local governments      15,935      16,185         328        (78)      17,221      17,069         153       (305)
  Other                               256         256           -           -         297         297           -           -
                                 ---------    -------       -------  ----------  ---------    -------       ------- ----------
Total held to maturity           $ 47,924      47,661         340       (603)      52,637      51,425         170     (1,382)
                                 =========    =======       =======  ==========  =========    =======       ======= ==========


     Included  in   mortgage-backed   securities   at  December  31,  2000  were
collateralized  mortgage obligations with an amortized cost of $13,543,000 and a
fair value of $13,521,000.  Included in  mortgage-backed  securities at December
31, 1999 were  collateralized  mortgage  obligations  with an amortized  cost of
$10,955,000 and a fair value of $10,824,000.

     The Company  owned  Federal Home Loan Bank stock with a cost and fair value
of $4,692,000 at December 31, 2000 and $1,500,000 at December 31, 1999, which is
included in equity securities above and serves as part of the collateral for the
Company's  line of  credit  with the  Federal  Home  Loan  Bank  (see Note 8 for
additional  discussion).  The  investment  in this  stock is a  requirement  for
membership in the Federal Home Loan Bank system.

    The book values and  approximate  fair values of  investment  securities  at
December 31, 2000,  by  contractual  maturity,  are  summarized  as in the table
below.  Expected  maturities  may differ  from  contractual  maturities  because
issuers may have the right to call or prepay obligations with or without call or
prepayment penalties.



                                                        Securities Available for Sale               Securities Held to Maturity
                                                        -----------------------------               ---------------------------
                                                         Amortized           Fair                    Amortized          Fair
(In thousands)                                             Cost              Value                      Cost            Value
                                                        ------------     ------------               ------------      ---------
Debt securities
                                                                                                             
    Due within one year                                  $   8,274           8,298                  $   1,802            1,806
    Due after one year but within five years                25,858          26,074                      5,398            5,459
    Due after five years but within ten years               13,015          13,201                     18,920           18,812
    Due after ten years                                          -               -                      1,925            1,942
    Mortgage-backed securities                              16,942          16,922                     19,879           19,642
                                                        ------------     ------------               ------------      ---------
       Total debt securities                                64,089          64,495                     47,924           47,661

Equity securities                                            5,125           5,102                          -                -
                                                        ------------     ------------               ------------      ---------
       Total securities                                  $  69,214          69,597                  $  47,924           47,661
                                                        ============     ============               ============      =========


     At December 31, 2000 and 1999,  investment  securities  with book values of
$32,156,000 and $22,941,000, respectively, were pledged as collateral for public
and private deposits.

                                       54



    Sales  of  securities   available  for  sale  with  aggregate   proceeds  of
$54,494,000  in 2000,  $3,017,000  in 1999,  and  $8,053,000 in 1998 resulted in
gross gains of $89,000 and gross losses of  $2,008,000  in 2000,  gross gains of
$20,000 in 1999, and gross gains of $32,000 and gross losses of $3,000 in 1998.

Note 4.  Loans And Allowance For Loan Losses

    Loans at December 31, 2000 and 1999 are summarized as follows:

(In thousands)                                2000                  1999
                                           ---------              ---------
Commercial, financial, and agricultural    $  76,507                58,574
Real estate - construction                    57,608                36,823
Real estate - mortgage                       571,638               512,080
Installment loans to individuals              41,047                36,450
                                           ---------              ---------
    Subtotal                                 746,800               643,927
Unamortized net deferred loan fees             (711)                 (703)
                                           ---------              ---------
    Loans, net of deferred fees            $ 746,089               643,224
                                           =========              =========

    Loans described above as "Real estate - mortgage"  included loans secured by
1-4 family  dwellings  in the amounts of  $380,400,000  and  $345,519,000  as of
December 31, 2000 and 1999, respectively.  The loans above also include loans to
executive officers and directors and to their associates totaling  approximately
$8,578,000  and $6,997,000 at December 31, 2000 and 1999,  respectively.  During
2000,  additions  to such loans were  approximately  $2,979,000  and  repayments
totaled  approximately  $1,398,000.  These loans were made on substantially  the
same terms, including interest rates and collateral,  as those prevailing at the
time for comparable  transactions with other non-related  borrowers.  Management
does not believe these loans involve more than the normal risk of collectibility
or present other unfavorable features.

    Nonperforming assets at December 31, 2000 and 1999 are as follows:

(In thousands)                                      2000             1999
                                                 ---------         ---------

Loans:  Nonaccrual loans                         $     626            1,424
        Restructured loans                             237              257
                                                 ---------         ---------
Total nonperforming loans                              863            1,681
Other real estate (included in other assets)           893              906
                                                 ---------         ---------
     Total nonperforming assets                  $   1,756            2,587
                                                 =========         =========

    At  December  31, 2000 and 1999 there were no loans 90 days or more past due
that were still accruing interest.

    If the nonaccrual loans and restructured loans as of December 31, 2000, 1999
and 1998 had been current in accordance  with their  original terms and had been
outstanding  throughout the period (or since origination if held for part of the
period), gross interest income in the amounts of approximately $62,000, $123,000
and  $143,000  for  nonaccrual  loans  and  $27,000,  $27,000  and  $25,000  for
restructured   loans  would  have  been  recorded  for  2000,   1999  and  1998,
respectively.  Interest  income on such loans that was  actually  collected  and
included  in net  income  in 2000,  1999,  and 1998  amounted  to  approximately
$38,000,  $71,000 and $94,000 for nonaccrual  loans (prior to their being placed
on nonaccrual status) and $21,000,  $24,000 and $24,000 for restructured  loans,
respectively.

                                       55



    Activity in the allowance  for loan losses for the years ended  December 31,
2000, 1999 and 1998 is as follows:

(In thousands)                       2000        1999        1998
                                   -------     -------     -------

Balance, beginning of year         $ 6,674       6,100      5,383
Provision for loan losses            1,605         910        990
Recoveries of loans charged-off         89         112        169
Loans charged-off                     (475)       (448)      (442)
                                   -------     -------     -------
Balance, end of year               $ 7,893       6,674      6,100
                                   =======     =======     =======

     At December 31, 2000 and 1999, the recorded  investment in loans considered
to be impaired was $293,000 and $281,000,  respectively,  of which all were on a
nonaccrual basis at each year end. The related allowance for loan losses for the
impaired  loans  at  December  31,  2000  and  1999  was  $44,000  and  $42,000,
respectively.  There were no  impaired  loans at  December  31, 2000 or 1999 for
which  there was no related  allowance.  The  average  recorded  investments  in
impaired  loans during the years ended  December 31, 2000,  1999,  and 1998 were
approximately  $218,000,  $123,000,  and $110,000,  respectively.  For the years
ended  December 31, 2000,  1999,  and 1998,  the Company  recognized no interest
income on those impaired loans during the period that they were considered to be
impaired.

Note 5.  Premises And Equipment

     Premises  and  equipment  at  December  31,  2000 and 1999  consist  of the
following:

(In thousands)                                           2000        1999
                                                      ---------    --------

Land                                                  $   2,759       2,544
Buildings                                                11,555      10,276
Furniture and equipment                                   9,339       8,344
Leasehold improvements                                      569         580
                                                      ---------    --------
    Total cost                                           24,222      21,744
Less accumulated depreciation and amortization          (10,106)     (9,385)
                                                      ---------    --------
    Net book value of premises and equipment          $  14,116      12,359
                                                      =========    ========

Note 6.  Income Taxes

     The components of income tax expense (benefit) for the years ended December
31, 2000, 1999 and 1998 are as follows:

(In thousands)               2000           1999         1998
                           --------       --------     ---------
Current    - Federal       $  6,108         6,035        5,221
           - State              174           382          719
Deferred   - Federal           (546)         (183)         192
                           --------       --------     ---------
     Total                 $  5,736         6,234        6,132
                           ========       ========     =========


                                       56


     The  sources  and tax effects of  temporary  differences  that give rise to
significant  portions of the deferred tax assets  (liabilities)  at December 31,
2000 and 1999 are presented below:




(In thousands)                                                                      2000                    1999
                                                                                  ---------               --------
Deferred tax assets:
                                                                                                      
     Allowance for loan losses                                                    $   2,231                 1,779
     Excess book over tax retirement plan cost                                          142                   102
     Basis of investment in subsidiary                                                   69                    68
     Net loan fees recognized for tax reporting purposes                                 72                    71
     Reserve for employee medical expense for financial reporting purposes               12                    12
     Deferred compensation                                                               37                    40
     Excess of book over tax related to intangible assets                               114                    83
     Unrealized loss on securities available for sale                                     -                 1,330
     All other                                                                          144                   109
                                                                                  ---------               --------
        Gross deferred tax assets                                                     2,821                 3,594
         Less: Valuation allowance                                                     (118)                  (48)
                                                                                  ---------               --------
              Net deferred tax assets                                                 2,703                 3,546
                                                                                  ---------               --------
Deferred tax liabilities:
     Loan fees                                                                         (562)                 (486)
     Excess tax over book pension cost                                                  (25)                 (125)
     Depreciable basis of fixed assets                                                 (791)                 (750)
     Amortizable basis of intangible assets                                             (42)                  (49)
     Unrealized gain on securities available for sale                                  (130)                    -
     Book over tax basis in unconsolidated subsidiary                                     -                   (56)
     FHLB stock dividends                                                              (329)                 (333)
     All other                                                                          (39)                  (48)
                                                                                  ---------               --------
          Gross deferred tax liabilities                                             (1,918)               (1,847)
                                                                                  ---------               --------
              Net deferred tax asset (included in other assets)                   $     785                 1,699
                                                                                  =========               ========


     A portion of the change in the net deferred tax asset relates to unrealized
gains and losses on securities  available for sale.  The related  current period
deferred  tax expense of  approximately  $1,460,000  as of December 31, 2000 has
been recorded directly to shareholders'  equity.  The balance of the 2000 change
in the net deferred tax asset of $546,000 is reflected as a deferred  income tax
benefit in the consolidated statement of income.

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

     Retained  income  at  December  31,  2000 and 1999  includes  approximately
$5,300,000  representing  pre-1988  tax bad debt  reserve  base year amounts for
which no deferred  income tax liability has been provided  since these  reserves
are not  expected  to reverse  or may never  reverse.  Circumstances  that would
require an accrual of a portion or all of this  unrecorded  tax  liability are a
reduction in qualifying loan levels relative to the end of 1987, failure to meet
the  definition  of a bank,  dividend  payments  in  excess of  accumulated  tax
earnings and profits,  or other  distributions  in  dissolution,  liquidation or
redemption of the Bank's stock.


                                       57



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



(In thousands)                                             2000       1999        1998
                                                        ---------    -------     -------
                                                                          
Tax provision at statutory rate                         $   5,127      6,150       5,816
Increase (decrease) in income taxes resulting from:
   Tax-exempt interest income                               (350)      (357)       (393)
   Non-deductible interest expense                             49         41          45
   Non-deductible portion of amortization of
     intangible assets                                        127        126         132
   State income taxes, net of federal benefit                 114        252         475
   Nondeductible acquisition costs                            572          -           -
   Other, net                                                  97         22          57
                                                        ---------    -------     -------
     Total                                              $   5,736      6,234       6,132
                                                        =========    =======     =======


Note 7.  Deposits

    At December 31,  2000,  the  scheduled  maturities  of time  deposits are as
follows:

                                     (In thousands)
                 2001                $    328,336
                 2002                      95,327
                 2003                      13,392
                 2004                       3,223
                 2005                       4,415
              Thereafter                    1,365
                                     ------------
                                     $    446,058
                                     ============


Note 8.  Borrowings

     The Company has three sources of borrowing  capacity - 1) an  approximately
$120,000,000  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  $35,000,000 line of credit through the Federal Reserve
Bank of Richmond's (FRB) discount window.


                                       58




     The  Company's  line  of  credit  with  the  FHLB  totaling   approximately
$120,000,000  can be  structured as either  short-term or long-term  borrowings,
depending  on the  particular  funding or  liquidity  need and is secured by the
Company's FHLB stock and a blanket lien on its  one-to-four  family  residential
loan portfolio. The following table presents information regarding the Company's
outstanding FHLB borrowings at December 31, 2000 and 1999:




       2000                         Call Feature                     Amount                      Interest Rate
- --------------------------  ----------------------------  -----------------------------  -----------------------------
                                                                                        
Due on May 8, 2001                      None                      $ 5,000,000                     7.27% fixed
Due on May 31, 2001                     None                        1,200,000                     7.41% fixed
Due on May 6, 2002                      None                        5,000,000                     7.43% fixed
Due on May 5, 2003                      None                        5,000,000                     7.49% fixed
Due on April 22, 2004        Callable by FHLB on April              5,000,000                     5.01% fixed
                                      22, 2001
Due on April 21, 2009        Callable by FHLB on April              5,000,000                     5.26% fixed
                                      21, 2004            -----------------------------  -----------------------------
    Total FHLB
      borrowings/ weighted
      average rate                                                $ 26,200,000                        6.53%
                                                          =============================  =============================
       1999
- --------------------------
Overnight borrowing                Not applicable                 $ 32,500,000                    4.55% adjusts daily
Due on January 29, 2000                 None                        15,000,000                    5.98% fixed
Due on April 22, 2004        Callable by FHLB on April               5,000,000                    5.01% fixed
                                      22, 2001
Due on May 12, 2004              Called by FHLB on                   5,000,000                    4.92% fixed
                                    May 14, 2000
Due on April 21, 2009        Callable by FHLB on April               5,000,000                    5.26% fixed
                                      21, 2004            -----------------------------  -----------------------------

    Total FHLB
      borrowings/ weighted
      average rate                                                $ 62,500,000                        5.02%
                                                          =============================  =============================


     The Company also has a correspondent  bank  relationship  established  that
allows  the  Company  to  purchase  up to  $15,000,000  in  federal  funds on an
overnight, unsecured basis. The Company had no borrowings outstanding under this
line at December 31, 2000 or 1999. There was  insignificant use of this line for
the three years  ended  December  31,  2000,  1999 and 1998 with total  interest
expense incurred amounting to approximately $5,000 each year.

     During 1999, the Company established a line of credit with the FRB discount
window.  This line is  secured by a blanket  lien on a portion of the  Company's
commercial, consumer and real estate portfolio (not including 1-4 family). Based
on the  collateral  owned by the Company as of December 31, 2000,  the available
line of credit is approximately $35,000,000. This line of credit was established
primarily in connection with the Company's Y2K liquidity  contingency plan. This
line of credit has not been drawn on since  inception and subsequent to December
31, 1999, the FRB stated that it would not expect lines of credit that have been
granted to financial  institutions to be a primary borrowing source. The Company
plans to maintain this line of credit,  although it is not expected that it will
be drawn upon except in unusual circumstances.

                                       59



Note 9.  Leases

     Certain  bank  premises  are  leased  under  operating  lease   agreements.
Generally,  operating leases contain renewal options on  substantially  the same
basis as current  rental terms.  Rent expense  charged to  operations  under all
operating lease agreements was $234,000 in 2000,  $213,000 in 1999, and $164,000
in 1998.

     Future obligations for minimum rentals under noncancelable operating leases
at December 31, 2000 are as follows:

                                           (In thousands)

Year ending December 31:
        2001                                    $ 185
        2002                                      130
        2003                                       66
        2004                                       31
        2005                                       28
        Later years                                26
                                                -----
             Total                              $ 466
                                                =====

Note 10.  Employee Benefit Plans

     401(k) Plan. The Company  sponsors a salary  reduction  profit sharing plan
pursuant to Section  401(k) of the Internal  Revenue  Code.  Employees  who have
completed  one year of service  are  eligible  to  participate  in the plan.  An
eligible  employee may  contribute up to 14% of annual  salary to the plan.  The
Company  contributes  an amount  equal to 75% of the first 6% of the  employee's
salary  contributed.  Participants vest in Company  contributions at the rate of
20% after one year of service, and 20% for each additional year of service, with
100% vesting after five years of service.  The Company's  matching  contribution
expense was  $292,000,  $239,000 and  $196,000 for the years ended  December 31,
2000, 1999 and 1998,  respectively.  The Company made  additional  discretionary
matching  contributions to the plan of $150,000 in 2000 and $100,000 in 1999 and
1998.

     Pension  Plan.  The  Company  sponsors a  noncontributory  defined  benefit
retirement plan (the "Pension Plan"), which is intended to qualify under Section
401(a) of the Internal  Revenue  Code.  Employees  who have  attained age 21 and
completed  one year of service are  eligible to  participate  in the  Retirement
Plan. The Pension Plan provides for a monthly payment,  at normal retirement age
of 65,  equal to  one-twelfth  of the sum of (i) 0.75% of Final  Average  Annual
Compensation (5 highest  consecutive  calendar years earnings out of the last 10
years of employment) multiplied by the employee's years of service not in excess
of 40 years,  and (ii) 0.65% of Final Average Annual  Compensation  in excess of
"covered compensation" multiplied by years of service not in excess of 35 years.
"Covered  compensation"  means the average of the social  security  taxable wage
base during the 35 year period ending with the year the employee  attains social
security  retirement age. Early retirement,  with reduced monthly  benefits,  is
available  at age 55 after 15 years of service.  The Pension  Plan  provides for
100% vesting  after 5 years of service,  and  provides for a death  benefit to a
vested  participant's   surviving  spouse.  The  costs  of  benefits  under  the
Retirement Plan, which are borne by First Bancorp and/or its  subsidiaries,  are
computed  actuarially  and  defrayed  by  earnings  from the  Retirement  Plan's
investments.  The  compensation  covered  by the  Pension  Plan  includes  total
earnings before reduction for contributions to a cash or deferred profit-sharing
plan (such as the 401(k) plan  described  above) and  amounts  used to pay group
health  insurance  premiums and includes bonuses (such as amounts paid under the
incentive compensation plan).  Compensation for the purposes of the Pension Plan
may not exceed statutory limits; such limit was $170,000 in 2000 and $160,000 in
1999 and 1998.

     The Company's  contributions  to the Pension Plan are based on computations
by  independent  actuarial  consultants  and are intended to provide the Company
with the  maximum  deduction  for income tax  purposes.  The  contributions  are
invested to provide for  benefits  under the  Retirement  Plan.  At December 31,
2000, the  Retirement  Plan's assets were invested in Company common stock (8%),
equity mutual funds (62%), and fixed income mutual funds (30%).

                                       60



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

(In thousands)                                 2000        1999        1998
                                              -------     -------     -------

Benefit obligation at beginning of year       $ 3,879      4,052       3,254
Service cost                                      260        282         201
Interest cost                                     324        277         235
Actuarial loss (gain)                             392       (609)        473
Benefits paid                                    (151)      (123)       (111)
                                              -------     -------     -------
Benefit obligation at end of year             $ 4,704      3,879       4,052
                                              ========    =======     =======

     The following  table  reconciles  the beginning and ending  balances of the
Pension Plan's assets:

(In thousands)                                  2000        1999        1998
                                              -------     -------     -------

Plan assets at beginning of year              $ 4,479      3,582       2,994
Actual return on plan assets                     (323)       804         504
Employer contributions                              -        216         195
Benefits paid                                    (151)      (123)       (111)
                                              -------     -------     -------
Plan assets at end of year                    $ 4,005      4,479       3,582
                                              ========    =======     =======

    The following table presents information  regarding the funded status of the
Pension Plan, the amounts not recognized in the consolidated balance sheets, and
the amounts recognized in the consolidated balance sheets:

(In thousands)                                  2000            1999
                                              --------         -------

Funded status                                 $  (699)            600
Unrecognized net actuarial (gain) loss            260            (875)
Unrecognized prior service cost                   544             650
Unrecognized transition obligation                 55              57
                                              --------         -------
Prepaid pension cost                          $   160             432
                                              =======             ===


     Net pension cost for the Pension Plan included the following components for
the years ended December 31, 2000, 1999 and 1998:

(In thousands)                                        2000     1999       1998
                                                     ------   ------     ------

Service cost - benefits earned during the period     $  260      282       201
Interest cost on projected benefit obligation           324      277       235
Expected return on plan assets                        (417)    (340)     (239)
Net amortization and deferral                           105      111       107
                                                     ------   ------    ------
     Net periodic pension cost                       $  272      330       304
                                                     ======   ======    ======


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

                                       61



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

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

(In thousands)                                 2000       1999        1998
                                            --------   ----------  ---------
Benefit obligation at beginning of year     $    508         442        347
Effects of change in census information            -           -         34
Service cost                                      25          30         12
Interest cost                                     52          33         27
Actuarial loss                                   196          19         22
Benefits paid                                    (16)        (16)         -
                                            --------   ----------  ---------
Benefit obligation at end of year           $    765         508        442
                                            ========   ==========  =========

     The following table presents information regarding the funded status of the
SERP Plan, the amounts not recognized in the  consolidated  balance sheets,  and
the amounts recognized in the consolidated balance sheets:

(In thousands)                                 2000                 1999
                                            ----------           ---------
Funded status                               $    (765)               (508)
Unrecognized net actuarial (gain)/loss            122                 (71)
Unrecognized prior service cost                   253                 290
Adjustment for minimum liability                 (118)               (111)
                                            ----------           ---------
Accrued pension cost                        $    (508)               (400)
                                            ==========           =========

     Net pension cost for the SERP Plan  included the following  components  for
the years ended December 31, 2000, 1999 and 1998:



(In thousands)                                           2000        1999      1998
                                                        ------      ------    ------
                                                                     
Service cost - benefits earned during the period        $   25          30        12
Interest cost on projected benefit obligation               52          33        27
Net amortization and deferral                               39          37        27
                                                        ------      ------    ------
     Net periodic pension cost                          $  116         100        66
                                                        ======      ======    ======


     The  following   assumptions   were  used  in  determining   the  actuarial
information  for the  Retirement  Plan and the SERP  Plan  for the  years  ended
December 31, 2000, 1999 and 1998:



                                                           2000                       1999                      1998
                                                 -------------------------  ------------------------  -------------------------
                                                 Retirement       SERP      Retirement      SERP       Retirement      SERP
                                                    Plan          Plan         Plan         Plan          Plan         Plan
                                                 -----------  ------------  -----------  -----------  ------------  -----------
                                                                                                     
Discount rate used to determine net
  periodic pension cost                             7.75%        7.75%         6.50%        6.50%        7.00%         7.00%
Discount rate used to calculate end of
  year liability disclosures                        7.75%        7.75%         7.75%        7.75%        6.50%         6.50%
Expected long-term rate of return on assets         9.50%         n/a          9.50%         n/a         8.00%          n/a
Rate of compensation increase                       5.00%        5.00%         5.00%        5.00%        5.00%         5.00%


     Included  in   intangible   assets  at  December   31,  2000  and  1999  is
approximately  $138,000 that has been  recognized in connection with the accrual
of the additional minimum liability for the SERP Plan.

                                       62



     Split Dollar Life Insurance  Plan.  Effective  January 1, 1993, the Company
adopted a Split Dollar Life  Insurance  Plan (the "Split Dollar  Plan")  whereby
individual  whole life insurance is made available to certain senior  management
executives designated and approved by the Board of Directors. Coverages for each
executive are approximately  $100,000.  The Company pays the premiums under this
plan and maintains a collateral  interest in each participant's  policy equal to
the sum of premiums paid. If a policy is terminated or becomes  payable  because
of the death of a  participant,  the premiums  paid by the Company are recovered
before any payment is made to the participant or the participant's  beneficiary.
In  addition,  the Company  will  recover its  investment  in the policy  before
transfer of the policy to the participant.  Upon the death of a participant, the
participant's  designated  beneficiary will receive a death benefit equal to the
amount of  coverage  under his or her policy  that is in excess of the amount of
cumulative premiums paid by the Company.  The amounts of insurance premiums paid
by the Company in 2000, 1999 and 1998 under the  Split-Dollar  Plan on behalf of
all  executive   officers  as  a  group  were  $26,000,   $24,000  and  $22,000,
respectively.

     First Savings Plans - First Savings maintained a defined  contribution plan
and an employee stock  ownership  plan ("ESOP") for its  employees.  The defined
contribution  plan was a profit  sharing plan in which First Savings made annual
contributions to the plan on behalf of eligible  employees at levels  determined
by its board of directors  based on company goals.  The ESOP was created in 1994
at  the  time  First  Savings  converted  to  stock  form.  At the  time  of the
conversion,  the ESOP  borrowed  $648,000  to purchase  shares of First  Savings
stock. The loan was paid off over time from discretionary  contributions made by
First Savings.

     The defined contribution plan and the ESOP became inactive during 2000 as a
result of the  Company's  acquisition  of First  Savings.  The Company  plans to
terminate these plans as soon as permissible.  No further  contributions will be
made to either plan. Total expenses  recorded in the  accompanying  Consolidated
Statements of Income for the years presented are as follows:

                                             2000        1999        1998
                                            ------      ------      ------
First Savings Defined Contribution Plan     $  163        143         163
First Savings ESOP                              -         133         274


Note 11.  Commitments And Contingencies

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

     In the normal course of business there are various outstanding  commitments
and contingent  liabilities such as commitments to extend credit,  which are not
reflected in the financial statements.  As of December 31, 2000, the Company had
outstanding  loan  commitments of $140,559,000,  of which  $107,337,000  were at
variable rates and $33,222,000 were at fixed rates. Included in outstanding loan
commitments were unfunded  commitments of $65,889,000 on revolving credit plans,
of which  $61,339,000 were at variable rates and $4,550,000 were at fixed rates.
Additionally,   standby  letters  of  credit  of  approximately  $2,836,000  and
$2,332,000  were  outstanding at December 31, 2000 and 1999,  respectively.  The
Company's  exposure to credit  loss for the  aforementioned  commitments  in the
event of nonperformance by the party to whom credit or financial guarantees have
been  extended  is  represented  by the  contractual  amount  of  the  financial
instruments discussed above. However, management believes that these commitments
represent no more than the normal  lending risk that the Company  commits to its
borrowers.  If  these  commitments  are  drawn,  the  Company  plans  to  obtain
collateral if it is deemed necessary based on management's  credit evaluation of
the counter-party.  The types of collateral held varies but may include accounts
receivable,  inventory and  commercial or  residential  real estate.  Management
expects  any  draws  under  existing  commitments  to be funded  through  normal
operations.

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

                                       63



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

Note 12.  Fair Value Of Financial Instruments

     Fair value  estimates  as of  December  31,  2000 and 1999 and  limitations
thereon are set forth below for the Company's financial instruments.  Please see
Note 1 for a discussion of fair value methods and  assumptions,  as well as fair
value information for off-balance sheet financial instruments.



                                                December 31, 2000                         December 31, 1999
                                       -----------------------------------      ------------------------------------
                                         Carrying          Estimated Fair        Carrying           Estimated Fair
                                          Amount                Value             Amount                 Value
                                       ------------       ----------------      ------------       -----------------
(In thousands)
                                                                                              
Cash and due from banks,
   noninterest-bearing                   $  20,940              20,940               30,629               30,629
Due from banks, interest-bearing             1,769               1,769               15,432               15,432
Federal funds sold                           7,730               7,730               12,280               12,280
Securities available for sale               69,597              69,597              113,005              113,005
Securities held to maturity                 47,924              47,661               52,637               51,425
Presold mortgages in process
   of settlement                             1,036               1,036                1,121                1,121
Loans, net of allowance                    738,196             730,987              636,550              635,789
Accrued interest receivable                  6,342               6,342                5,286                5,286
Deposits                                   770,379             771,171              712,379              712,693
Borrowings                                  26,200              26,367               62,500               62,044
Accrued interest payable                     4,254               4,254                3,635                3,635


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

     Fair  value  estimates  are based on  existing  on- and  off-balance  sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial   instruments.   Significant  assets  and  liabilities  that  are  not
considered  financial assets or liabilities  include net premises and equipment,
intangible  and other  assets such as  foreclosed  properties,  deferred  income
taxes,  prepaid  expense  accounts,  income  taxes  currently  payable and other
various accrued expenses.  In addition,  the income tax ramifications related to
the realization of the unrealized gains and losses can have a significant effect
on fair value estimates and have not been considered in any of the estimates.

Note 13.  Stock Option Plan

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

                                       64



     Since the inception of the Option Plan, each nonemployee  director has been
granted  1,500  Nonemployee  Director  Options on June 1 of each year.  Employee
Options  were  granted to  substantially  all  officers at the  inception of the
Option Plan and since then have been granted to new officers, officers that have
assumed  increased  responsibilities,  and for  performance  rewards.  For  both
Employee and Nonemployee  Director Options,  the option price is the fair market
value of the stock at the date of grant. Employee Options vest 20% per year over
a five-year  period.  However,  as a result of the merger  acquisition  of First
Savings Bancorp, Inc. discussed in Note 2, all Employee Options granted prior to
September  14, 2000  outstanding  as of that same date became 100% vested due to
change-in-control provisions contained in the Employee Options. Director Options
are 100% vested on the date of grant.  All options expire not more than 10 years
from the date of grant. Forfeited options become available for future grants.

     At December 31, 2000,  there were 164,600  additional  shares available for
grant  under the  Option  Plan.  The per share  weighted-average  fair  value of
options  granted  during  2000,  1999,  and 1998 was  $4.50,  $4.28,  and $7.33,
respectively  on the  date(s) of grant  using the  Black-Scholes  option-pricing
model with the following weighted-average assumptions:

                               2000             1999            1998
                              -------        ----------        -------
Expected dividend yield       4.67%          3.96%             1.90%
Risk-free interest rate       6.15%          5.49%             5.50%
Expected life                 8 years        7.25 years        8 years
Expected volatility           34.00%         25.00%            25.00%

     The Company also assumed  three stock option plans in  connection  with its
merger  acquisition of First Savings.  The three plans included two nonqualified
plans for directors and an incentive plan for employees.  In connection with the
assumption  of these three  plans,  391,584  options  (after  adjusting  for the
exchange  ratio) for shares of stock  previously  granted by First  Savings were
assumed.  All  unvested  options  of First  Savings  that  were  outstanding  on
September 14, 2000 became  immediately  vested as a result of  change-in-control
provisions contained in the plans that were triggered by the merger.

     The Company  applies APB  Opinion  No. 25 in  accounting  for its Plan and,
accordingly,  no compensation  cost has been recognized for its stock options in
the financial statements.  Had the Company determined compensation cost based on
the fair value at the grant date for its stock  options  under SFAS No. 123, the
Company's  net income and  earnings per share would have been reduced to the pro
forma amounts  indicated  below.  The pro forma net income for 2000 reflects the
expense   associated  with  the  immediate   vesting  of  all  unvested  options
outstanding of the Company (the Company's options also all vested as a result of
the merger) and First Savings as of September 14, 2000.

                                       65



(In thousands except per share data)             2000       1999       1998
                                               --------    ------     -------

Net income:            As reported             $  9,342    11,854     10,973
                       Pro forma                  8,721    11,548     10,832

Earnings per share:    Basic - As reported         1.05      1.32       1.20
                       Basic - Pro forma           0.98      1.29       1.18

                       Diluted - As reported       1.03      1.27       1.13
                       Diluted - Pro forma         0.96      1.23       1.12

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

    The  following  table sets forth a summary of the activity of the  Company's
outstanding  options,  including  the options  related to First  Savings,  since
December 31, 1997:



                                                                   Options Exercisable
                                    Options Outstanding               at Year End
                                    ---------------------        ----------------------
                                                Weighted-                     Weighted-
                                                 Average                       Average
                                    Number of   Exercise           Number of  Exercise
                                     Shares       Price             Shares      Price
                                    ---------   ---------        -----------  ---------
                                                                   
Balance at December 31, 1997         985,861     $  8.55           708,586     $  8.16
   Granted                            22,500       21.55
   Exercised                         (82,621)       8.02
   Forfeited                         (8,400)       17.28
   Expired                                 -           -

Balance at December 31, 1998         917,340        8.84           729,059        8.53
   Granted                           171,744       16.73
   Exercised                        (171,995)       7.93
   Forfeited                           (600)       18.50
   Expired                             (150)       18.50

Balance at December 31, 1999         916,339       10.77           693,183        9.43
   Granted                            25,000       15.30
   Exercised                       (241,244)        7.99
   Forfeited                         (1,200)       13.44
   Expired                                 -           -

Balance at December 31, 2000        698,895      $ 11.50           688,895     $ 11.45


                                       66



The following table summarizes  information about the stock options  outstanding
at December 31, 2000:



                                    Options Outstanding                         Options Exercisable
                     -----------------------------------------------    --------------------------------
                                      Weighted-Average    Weighted-                          Weighted-
                        Number           Remaining         Average           Number           Average
    Range of          Outstanding       Contractual       Exercise        Exercisable        Exercise
 Exercise Prices      at 12/31/00          Life            Price          at 12/31/00         Price
 ---------------     -------------    ----------------   -----------    ---------------    -------------
                                                                             
   $6 to $8.99          376,851              3.3         $     7.76           376,851       $     7.76
  $9 to $11.99           66,800              5.8              11.32            66,800            11.32
  $12 to $14.99          10,000              9.7              14.63                 -                -
  $15 to $17.99         203,244              8.4              16.54           203,244            16.54
  $18 to $20.99          27,000              7.0              19.10            27,000            19.10
   $21 to $22            15,000              7.4              22.00            15,000            22.00
                     -------------    ----------------   -----------    ---------------    -------------
                        698,895              5.3         $    11.50           688,895       $    11.45
                     =============    ================   ===========    ===============    =============


Note 14.  Regulatory Restrictions

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

     The primary  source of funds for the payment of dividends by First  Bancorp
is dividends  received  from its  subsidiary,  First Bank.  The Bank, as a North
Carolina banking corporation, may pay dividends only out of undivided profits as
determined  pursuant to North Carolina  General  Statutes  Section 53-87.  As of
December 31, 2000, the Bank had undivided  profits of approximately  $54,041,000
which were  available  for the payment of  dividends.  As of December  31, 2000,
approximately  $54,028,000 of the Company's investment in the Bank is restricted
as to transfer to the Company without obtaining prior regulatory approval.

     The Company and the Bank must comply with regulatory  capital  requirements
established by the FED and FDIC.  Failure to meet minimum  capital  requirements
can initiate certain mandatory, and possibly additional  discretionary,  actions
by regulators  that, if undertaken,  could have a direct  material effect on the
Company's  financial  statements.  Under  capital  adequacy  guidelines  and the
regulatory framework for prompt corrective action, the Company and the Bank must
meet  specific  capital  guidelines  that involve  quantitative  measures of the
Company's assets, liabilities, and certain off-balance sheet items as calculated
under regulatory accounting practices.  The Company's and Bank's capital amounts
and classification  are also subject to qualitative  judgments by the regulators
about components,  risk weightings,  and other factors.  These capital standards
require the Company and the Bank to maintain  minimum ratios of "Tier 1" capital
to total  risk-weighted  assets  ("Tier I Capital  Ratio") and total  capital to
risk-weighted  assets of 4.00% and 8.00% ("Total Capital Ratio"),  respectively.
Tier 1  capital  is  comprised  of  total  shareholders'  equity  calculated  in
accordance with generally accepted accounting  principles,  excluding unrealized
gains or losses from the securities  available for sale, less intangible assets,
and total capital is comprised of Tier 1 capital plus certain  adjustments,  the
largest of which for the Company and the Bank is the  allowance for loan losses.
Risk-weighted  assets refer to the on- and  off-balance  sheet  exposures of the
Company and the Bank,  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 and the Bank are subject to a leverage capital requirement,  which calls
for a minimum  ratio of Tier 1 capital (as defined  above) to quarterly  average
total  assets  ("Leverage   Ratio)  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.

                                       67



     In  addition to the  minimum  capital  requirements  described  above,  the
regulatory framework for prompt corrective action also contains specific capital
guidelines  applicable to banks for classification as "well  capitalized," which
are  presented  with the minimum  ratios,  the  Company's  ratios and the Bank's
ratios as of December  31, 2000 and 1999 in the  following  table.  Based on the
most recent notification from its regulators, the Bank is well capitalized under
the framework for prompt  corrective  action.  There are no conditions or events
since that  notification  that  management  believes  have changed the Company's
category.



                                                                                          To Be Well Capitalized
                                                                   For Capital           Under Prompt Corrective
                                       Actual                   Adequacy Purposes           Action Provisions
                               -------------------------    --------------------------  --------------------------
($ in thousands)                   Amount         Ratio         Amount        Ratio         Amount        Ratio
                               ------------     --------    ------------    ----------  ------------    ----------
                                                              (must equal or exceed)      (must equal or exceed)
As of December 31, 2000
                                                                                        
     Total Capital Ratio
         Company                $ 113,691         16.40%        55,470         8.00%           N/A           N/A
         Bank                     111,332         16.08%        55,384         8.00%        69,230        10.00%
     Tier I Capital Ratio
         Company                  105,798         15.43%        27,419         4.00%           N/A           N/A
          Bank                    103,439         15.11%        27,376         4.00%        41,064         6.00%
     Leverage Ratio
         Company                  105,798         11.60%        36,472         4.00%           N/A           N/A
         Bank                     103,439         11.36%        36,432         4.00%        45,540         5.00%

As of December 31, 1999
     Total Capital Ratio
         Company                $ 110,690         18.82%        47,048         8.00%           N/A           N/A
         Bank                     108,837         18.47%        46,967         8.00%        58,708        10.00%
     Tier I Capital Ratio
         Company                  104,016         17.89%        23,257         4.00%           N/A           N/A
         Bank                     100,944         17.36%        23,216         4.00%        34,824         6.00%
     Leverage Ratio
         Company                  104,016         11.91%        34,944         4.00%           N/A           N/A
         Bank                     100,944         11.56%        34,943         4.00%        43,679         5.00%


     The  average  reserve  balance  maintained  under the  requirements  of the
Federal  Reserve was  approximately  $12,000,000 for the year ended December 31,
2000.

Note 15.  Supplementary Income Statement Information

     Components of other operating expenses exceeding 1% of total income for any
of the years ended December 31, 2000, 1999 and 1998 are as follows:

(In thousands)                          2000          1999          1998
                                      --------      --------     --------
Amortization of intangible assets     $    632           636          655
Stationery and supplies                  1,174           893          827


                                       68



Note 16.  Condensed Parent Company Information

   Condensed financial data for First Bancorp (parent company only) follows:

CONDENSED BALANCE SHEETS                                  As of December 31,
                                                        ----------------------
(In thousands)                                            2000          1999
                                                        ---------     --------
Assets
- ------
Cash on deposit with bank subsidiary                    $   2,861        1,847

Securities available for sale at fair value                     -          711

Investment in wholly-owned subsidiaries, at equity        109,791      105,062

Land                                                            7            7

Other assets                                                   49          853
                                                        ---------     --------
         Total assets                                   $ 112,708      108,480
                                                        =========     ========

Liabilities and shareholders' equity
- ------------------------------------
Other liabilities                                       $   2,024        1,500

Shareholders' equity                                      110,684      106,980
                                                        ---------     --------
         Total liabilities and shareholders' equity     $ 112,708      108,480
                                                        =========     ========



CONDENSED STATEMENTS OF INCOME                                            Year Ended December 31,
                                                         ----------------------------------------------------------
(In thousands)                                               2000                   1999                  1998
                                                         ------------           ------------          -------------
                                                                                                  
Dividends from wholly-owned subsidiaries                 $    9,025                  2,175                 2,050
Undistributed earnings of wholly-owned subsidiaries           1,387                 10,017                 8,777
Merger expenses incurred by parent company                    (810)                      -                     -
All other income and expenses, net                            (260)                  (338)                   146
                                                         ------------           ------------          -------------
          Net income                                     $    9,342                 11,854                10,973
                                                         ============           ============          =============




CONDENSED STATEMENTS OF CASH FLOWS                                       Year Ended December 31,
                                                           ------------------------------------------------------
(In thousands)                                                 2000                 1999                  1998
                                                           ------------         -----------           -----------
Operating Activities:
                                                                                                  
     Net income                                            $      9,342              11,854                10,973
     Equity in undistributed earnings of subsidiaries            (1,387)            (10,017)               (8,777)
     Decrease (increase) in other assets                            804                (320)                1,879
     Decrease in other liabilities                                   (6)                (67)                  (20)
                                                           ------------         -----------           -----------
          Total - operating activities                            8,753               1,450                 4,055
                                                           ------------         -----------           -----------
Investing Activities:
     Purchases of securities available for sale                       -             (2,413)               (2,204)
     Sales of securities available for sale                         711              12,452                 2,264
                                                           ------------         -----------           -----------
          Total - investing activities                              711              10,039                    60
                                                           ------------         -----------           -----------
Financing Activities
      Payment of cash dividends                                  (6,318)             (5,624)               (5,334)
      Proceeds from issuance of common stock                        752                 835                   218
      Purchases and retirement of common stock                   (2,884)             (7,509)               (1,136)
                                                           ------------         -----------           -----------
          Total - financing activities                           (8,450)            (12,298)               (6,252)
                                                           ------------         -----------           -----------
Net increase (decrease) in cash and cash equivalents              1,014                (809)               (2,137)
Cash and cash equivalents, beginning of year                      1,847               2,656                 4,793
                                                           ------------         -----------           -----------
Cash and cash equivalents, end of year                     $      2,861               1,847                 2,656
                                                           ============         ===========           ===========


                                       69



Note 17.  Recent Accounting Pronouncements

     The Financial  Accounting  Standards Board ("FASB") has issued Statement of
Financial  Accounting  Standards  (`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 was  adopted by the  Company on  January  1, 2001.  On January 1, 2001,  the
Company  transferred  held-to-maturity  securities  with  an  amortized  cost of
approximately $19.9 million to the available-for-sale  category at fair value as
allowed by SFAS No. 133. Such  transfers from the  held-to-maturity  category at
the date of initial  adoption shall not call into question the Company's  intent
to hold other debt securities to maturity in the future.  The unrealized loss at
the time of the transfer was approximately $240,000. The Company does not engage
in any  hedging  activities,  and  other  than the  aforementioned  transfer  of
securities, the adoption of the statement had no impact on the Company.

     The FASB has also  issued  SFAS No.  140,  "Accounting  for  Transfers  and
Servicing of Financial Assets and Extinguishments of Liabilities,  a replacement
of FASB  Statement  No.  125." It  revises  the  standards  for  accounting  for
securitizations  and other  transfers of  financial  assets and  collateral  and
requires  certain  disclosures,  but it  carries  over  most of SFAS  No.  125's
provisions  without  reconsideration.  This statement is effective for transfers
and servicing of financial assets and  extinguishments of liabilities  occurring
after March 31,  2001.  This  statement  is effective  for the  recognition  and
reclassification  of  collateral  and  disclosures  relating  to  securitization
transactions  and  collateral  for fiscal years ending after  December 15, 2000.
This Statement is not expected to materially impact the Company.

                                       70




                       Independent Auditors' Report

The Board of Directors
First Bancorp

    We have audited the  accompanying  consolidated  balance  sheets of First
Bancorp and  subsidiaries  as of December 31, 2000 and 1999,  and the related
consolidated statements of income, comprehensive income, shareholders' equity
and cash flows for each of the years in the three-year  period ended December
31, 2000. These consolidated  financial  statements are the responsibility of
the  Company's  management.  Our  responsibility  is to express an opinion on
these consolidated financial statements based on our audits.

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

    In our opinion,  the consolidated  financial statements referred to above
present fairly,  in all material  respects,  the financial  position of First
Bancorp and subsidiaries as of December 31, 2000 and 1999, and the results of
their operations and their cash flows for each of the years in the three-year
period ended  December 31, 2000, in  conformity  with  accounting  principles
generally accepted in the United States of America.

                                                 /s/ KPMG LLP


Raleigh, North Carolina
January 24, 2001





Part II.  Other Information

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

     During the two years ended December 31, 2000,  and any  subsequent  interim
periods,  there were no  changes  in  accountants  and/or  disagreements  on any
matters  of   accounting   principles   or  practices  or  financial   statement
disclosures.

PART III

Item 10.  Directors and Executive Officers of the Registrant

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

Item 11.  Executive Compensation

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

Item 12.  Security Ownership of Certain Beneficial Owners and Management

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

Item 13.  Certain Relationships and Related Transactions

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

PART IV

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

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

     2.   Financial Statement Schedules - not applicable

     3.   Exhibits

          The  following  exhibits are filed with this report or, as noted,  are
          incorporated by reference.  Management  contracts,  compensatory plans
          and arrangements are marked with an asterisk (*).

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.

                                       72



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 was filed
           as Exhibit 3.b.iv to the Company's  Quarterly Report on Form 10-Q for
           the  quarter  ended  June 30,  2000,  and is  incorporated  herein by
           reference.

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

10         Material Contracts

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

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

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

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

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

                                       73



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. (*)

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. (*).

                                       74



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.

10.u       Purchase and Assumption  Agreement  with Bank of Davie,  dated August
           22, 2000 was filed as Exhibit 10.u to the Company's  Quarterly Report
           on  Form  10-Q  for the  quarter  ended  September  30,  2000  and is
           incorporated herein by reference.

10.v       Purchase and  Assumption  Agreement  with First Union  National Bank,
           dated  September  13, 2000 was filed as Exhibit 10.v to the Company's
           Quarterly  Report on Form 10-Q for the quarter  ended  September  30,
           2000 and is incorporated herein by reference.

10.w       Employment  Agreement  between  the  Company  and John F. Burns dated
           September  14,  2000  was  filed  as  Exhibit  10.w to the  Company's
           Quarterly  Report on Form 10-Q for the quarter  ended  September  30,
           2000 and is incorporated herein by reference. (*)

10.x       Definitive Merger Agreement with Century Bancorp,  Inc. dated October
           19,  2000  was  filed  on  Form  8-K  on  October  20,  2000  and  is
           incorporated herein by reference.

10.y       Employee  Stock Option Plan of First  Savings  Bank of Moore  County,
           Inc.,  SSB,  was filed by First  Savings  Bancorp,  Inc.  as  Exhibit
           (10)(ii)(a) to its Registration  Statement  on Form 8-A, Registration
           No. 0-27-098,  dated October 26, 1995, and is incorporated  herein by
           reference. (*)

10.z       Director  Stock Option Plan of First  Savings  Bank of Moore  County,
           Inc.,  SSB,  was filed by First  Savings  Bancorp,  Inc.  as  Exhibit
           (10)(ii)(b) to its  Registration  Statement on Form 8-A, Registration
           No. 0-27-098,  dated October 26, 1995, and is incorporated  herein by
           reference. (*)

10.aa      First Savings Bancorp, Inc. Second Nonqualified Stock Option Plan for
           Directors,  dated June 30, 1999 was filed as Exhibit  (10)(ii)(g)  to
           its  Form  10-K for the twelve  months  ended June 30,  1999,  and is
           incorporated herein by reference. (*)

21         List of Subsidiaries of Registrant.

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

(b)        The Registrant  filed one report on Form 8-K during the quarter ended
           December 31, 2000,  which was filed on October 20, 2000 and disclosed
           under Item 7, reporting its signing of a definitive  merger agreement
           with Century Bancorp, Inc.

(c)        Exhibits - see (a)(3) above

(d)        No financial statement schedules are filed herewith.



Copies of exhibits are available upon written request to: First Bancorp, Anna G.
Hollers, Executive Vice President, P.O. Box 508, Troy, NC 27371

                                       75



                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934,  FIRST  BANCORP has duly caused this Annual Report on Form
10-K to be signed on its behalf by the  undersigned,  thereunto duly authorized,
in the City of Troy, and State of North  Carolina,  on the 20th day of February,
2001.

                                  First Bancorp

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


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

                               Executive Officers

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

/s/ Anna G. Hollers                            /s/ Eric P. Credle
- -------------------                            ------------------
Anna G. Hollers                                Eric P. Credle
Executive Vice President                       Senior Vice President
Secretary                                      Chief Financial Officer
February 20, 2001                              (Principal Accounting Officer)
                                               February 20, 2001

                                               Board of Directors

/s/ Jack D. Briggs                             /s/ William E. Samuels
- ------------------                             ----------------------
Jack D. Briggs                                 William E. Samuels
Chairman of the Board                          Vice-Chairman of the Board
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ H. David Bruton                            /s/ Thomas F. Phillips
- -------------------                            ----------------------
H. David Bruton                                Thomas F. Phillips
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ David L. Burns                             /s/ G.T. Rabe, Jr.
- ------------------                             ------------------
David L. Burns                                 G.T. Rabe, Jr.
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ John F. Burns                              /s/ Edward T. Taws
- -----------------                              ------------------
John F. Burns                                  Edward T. Taws
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ Felton J. Capel                            /s/ Frederick H. Taylor
 ------------------                            -----------------------
Felton J. Capel                                Frederick H. Taylor
Director                                       Director
February 20, 2001                              February 20, 2001


                                       76




/s/ Jesse S. Capel                             /s/ Virginia C. Thomasson
 -----------------                             -------------------------
Jesse S. Capel                                 Virginia C. Thomasson
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ James H. Garner                            /s/ Goldie H. Wallace
 ------------------                            ---------------------
James H. Garner                                Goldie H. Wallace
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ Frank G. Hardister                         /s/ A. Jordan Washburn
 ---------------------                         ----------------------
Frank G. Hardister                             A. Jordan Washburn
Director                                       Director
February 20, 2001                              February 20, 2001

/s/ George R. Perkins                          /s/ John C. Willis
- ---------------------                          ------------------
George R. Perkins                              John C. Willis
Director                                       Director
February 20, 2001                              February 20, 2001

                                       77




                          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                                         *

     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                        *


                                       78







     Exhibit                                                                                                   Page(s)
     -------                                                                                                   -------
                                                                                                           
     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.                                       *

     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.                   *

     10.u      Purchase and Assumption Agreement with Bank of Davie                                               *

     10.v      Purchase and Assumption Agreement with First Union National Bank                                   *

     10.w      Employment Agreement between the Company and John F. Burns                                         *

     10.x      Definitive Merger Agreement with Century Bancorp, Inc.                                             *

     10.y      Employee Stock Option Plan of First Savings Bank of Moore County, Inc., SSB                        *

     10.z      Director Stock Option Plan of First Savings Bank of Moore County, Inc., SSB                        *

     10.aa     First Savings Bancorp, Inc. Second Nonqualified Stock Option Plan for Directors                    *

     21        List of Subsidiaries of Registrant                                                                80

     23.a      Consent of Independent Auditors                                                                   81



               * Incorporated herein by reference.


                                       79