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


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


                                    FORM 10-Q


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

                         For the quarterly period ended
                                 March 31, 2002


                         Commission File Number 0-15572


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


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


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

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

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  twelve  months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                  [X] YES   [ ] NO


     As of April 30, 2002, 9,167,697 shares of the registrant's Common Stock, no
par value, were  outstanding.  The registrant had no other classes of securities
outstanding.

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





                                      INDEX
                         FIRST BANCORP AND SUBSIDIARIES


                                                                            Page

Part I.  Financial Information

Item 1 - Financial Statements

   Consolidated Balance Sheets -
   March 31, 2002 and 2001
   (With Comparative Amounts at December 31, 2001)                           3

   Consolidated Statements Of Income -
   For the Periods Ended March 31, 2002 and 2001                             4

   Consolidated Statements Of Comprehensive Income -
   For the Periods Ended March 31, 2002 and 2001                             5

   Consolidated Statements Of Shareholders' Equity -
   For the Periods Ended March 31, 2002 and 2001                             6

   Consolidated Statements Of Cash Flows -
   For the Periods Ended March 31, 2002 and 2001                             7


Notes To Consolidated Financial Statements                                   8

 Item 2 - Management's Discussion and Analysis of Consolidated
             Results of Operations and Financial Condition                  12

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk        20


 Part II.  Other Information

 Item 5 - Other Information                                                 23

 Item 6 - Exhibits and Reports on Form 8-K                                  23

 Signatures                                                                 25


                                       2





Part I.  Financial Information
Item 1 - Financial Statements




                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets


                                                            March 31,       December 31,       March 31,
($ in thousands-unaudited)                                    2002              2001              2001
- --------------------------                                    ----              ----              ----

                                                                                          
ASSETS
Cash & due from banks, noninterest-bearing                $    22,688        $   34,019            24,944
Due from banks, interest-bearing                               25,468            41,552            69,464
Federal funds sold                                             20,439            11,244            17,674
                                                          -----------         ---------         ---------
     Total cash and cash equivalents                           68,595            86,815           112,082
                                                          -----------         ---------         ---------

Securities available for sale (costs of $90,494,
     $95,445, and $93,031)                                     90,528            96,469            94,168

Securities held to maturity (fair values of $16,644,
      $16,746, and $16,768)                                    16,324            16,338            16,273

Presold mortgages in process of settlement                      4,102            10,713             3,738

Loans                                                         924,107           890,310           770,749
   Less:  Allowance for loan losses                            (9,729)           (9,388)           (8,386)
                                                          -----------         ---------         ---------
   Net loans                                                  914,378           880,922           762,363
                                                          -----------         ---------         ---------

Premises and equipment                                         19,932            18,518            16,106
Accrued interest receivable                                     5,920             5,880             6,232
Intangible assets                                              24,104            24,488            18,910
Other                                                           5,663             4,548             3,206
                                                          -----------         ---------         ---------
        Total assets                                      $ 1,149,546         1,144,691         1,033,078
                                                          ===========         =========         =========

LIABILITIES
Deposits: Demand - nonintere                              $   101,331            96,065            89,538
          Savings, NOW, and money market                      362,777           353,439           295,800
          Time deposits of $100,000 or more                   183,939           189,948           160,677
          Other time deposits                                 355,352           360,829           341,798
                                                          -----------         ---------         ---------
               Total deposits                               1,003,399         1,000,281           887,813
Borrowings                                                     15,000            15,000            26,200
Accrued interest payable                                        2,703             3,480             4,322
Other liabilities                                              10,407             9,204             3,941
                                                          -----------         ---------         ---------
     Total liabilities                                      1,031,509         1,027,965           922,276
                                                          -----------         ---------         ---------

SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding: 9,167,697,
         9,112,542, and 8,755,161 shares                       50,459            50,134            48,476
Retained earnings                                              67,658            65,915            61,578
Accumulated other comprehensive income (loss)                     (80)              677               748
                                                          -----------         ---------         ---------
     Total shareholders' equity                               118,037           116,726           110,802
                                                          -----------         ---------         ---------
          Total liabilities and shareholders' equity      $ 1,149,546         1,144,691         1,033,078
                                                          ===========         =========         =========




See notes to consolidated financial statements.


                                       3






                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income

                                                                      Three Months Ended
                                                                           March 31,
                                                                   -------------------------
($ in thousands, except share data-unaudited)                      2002                 2001
- ---------------------------------------------                      ----                 ----

                                                                                 
INTEREST INCOME
Interest and fees on loans                                      $    16,204            16,422
Interest on investment securities:
     Taxable interest income                                          1,405             1,599
     Tax-exempt interest income                                         197               206
Other, principally overnight investments                                288               197
                                                                -----------            ------
     Total interest income                                           18,094            18,424
                                                                -----------            ------

INTEREST EXPENSE
Savings, NOW and money market                                           921             1,555
Time deposits of $100,000 or more                                     1,916             2,370
Other time deposits                                                   3,714             4,656
Borrowings                                                              250               524
                                                                -----------            ------
     Total interest expense                                           6,801             9,105
                                                                -----------            ------

Net interest income                                                  11,293             9,319
Provision for loan losses                                               440               220
                                                                -----------            ------
Net interest income after provision
   for loan losses                                                   10,853             9,099
                                                                -----------            ------

NONINTEREST INCOME
Service charges on deposit accounts                                   1,595               908
Other service charges, commissions and fees                             636               526
Fees from presold mortgages                                             446               138
Commissions from sales of insurance and financial products              265               206
Data processing fees                                                     56                47
Securities gains                                                         20                --
Other gains (losses)                                                    (21)               37
                                                                -----------            ------
     Total noninterest income                                         2,997             1,862
                                                                -----------            ------

NONINTEREST EXPENSES
Salaries                                                              3,693             2,791
Employee benefits                                                       920               614
                                                                -----------            ------
   Total personnel expense                                            4,613             3,405
Net occupancy expense                                                   505               402
Equipment related expenses                                              483               373
Intangibles amortization                                                364               182
Other operating expenses                                              2,133             1,703
                                                                -----------            ------
     Total noninterest expenses                                       8,098             6,065
                                                                -----------            ------

Income before income taxes                                            5,752             4,896
Income taxes                                                          1,992             1,672
                                                                -----------            ------

NET INCOME                                                      $     3,760             3,224
                                                                ===========             =====


Earnings per share:
     Basic                                                      $      0.41              0.37
     Diluted                                                           0.40              0.36

Weighted average common shares outstanding:
     Basic                                                        9,149,693         8,774,877
     Diluted                                                      9,338,366         8,987,252




See notes to consolidated financial statements.


                                       4





                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income




                                                           Three Months Ended
                                                               March 31,
                                                          -------------------
($ in thousands-unaudited)                                2002           2001
- --------------------------                                ----           ----

Net income                                              $ 3,760         3,224
                                                        -------         -----
Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                        (1,055)          754
           Tax benefit (expense)                            411          (262)
     Reclassification to realized gains                     (20)           --
           Tax expense                                        8            --
   Adjustment to minimum pension liability:
     Additional pension charge related to unfunded
       pension liability                                   (165)           --
     Tax benefit                                             64            --
                                                        -------         -----
Other comprehensive income (loss)                          (757)          492
                                                        -------         -----

Comprehensive income                                    $ 3,003         3,716
                                                        =======         =====


See notes to consolidated financial statements.


                                       5








                         First Bancorp and Subsidiaries
                 Consolidated Statements of Shareholders' Equity



                                                                                            Accumulated
                                                     Common Stock                              Other        Share-
                                                 ------------------           Retained     Comprehensive    holders'
(In thousands, except per share - unaudited)     Shares        Amount         Earnings     Income (Loss)    Equity
- --------------------------------------------     ------        ------         --------     -------------    ------


                                                                                             
Balances, January 1, 2001                         8,827       $ 50,148         60,280            256        110,684


Net income                                                                      3,224                         3,224
Cash dividends declared ($0.22 per share)                                      (1,926)                       (1,926)
Common stock issued under
     stock option plan                               23             68                                           68
Purchases and retirement of common
     stock                                          (95)        (1,740)                                     (1,740)
Other comprehensive income                                                                       492            492

                                                  -----       --------         ------            ---        -------
Balances, March 31, 2001                          8,755       $ 48,476         61,578            748        110,802
                                                  =====       ========         ======            ===        =======


Balances, January 1, 2002                         9,113       $ 50,134         65,915            677        116,726


Net income                                                                      3,760                         3,760
Cash dividends declared ($0.22 per share)                                      (2,017)                       (2,017)
Common stock issued under
     stock option plan                               84            551                                          551
Common stock issued into
     dividend reinvestment plan                      13            289                                          289
Purchases and retirement of common
     stock                                          (42)          (897)                                        (897)
Tax benefit realized from exercise of
     nonqualified stock options                                    382                                          382
Other comprehensive loss                                                                        (757)          (757)
                                                  -----       --------         ------            ---        -------

Balances, March 31, 2002                          9,168       $ 50,459         67,658            (80)       118,037
                                                  =====       ========         ======            ===        =======





See notes to consolidated financial statements.


                                       6







                                                    First Bancorp and Subsidiaries
                                                 Consolidated Statements of Cash Flows



                                                                                          Three Months Ended
                                                                                               March 31,
                                                                                         ---------------------
($ in thousands-unaudited)                                                               2002             2001
- --------------------------                                                               ----             ----
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                                    
Net income                                                                              $  3,760          3,224
Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                               440            220
     Net security premium amortization                                                        73             22
     Loss (gain) on disposal of other real estate                                             21            (37)
     Gain on sale of securities available for sale                                           (20)            --
     Loan fees and costs deferred, net of amortization                                        59            (41)
     Depreciation of premises and equipment                                                  420            321
     Tax benefit realized from exercise of nonqualified stock options                        382             --
     Amortization of intangible assets                                                       364            182
     Deferred income tax benefit                                                            (444)           (82)
     Decrease (increase) in accrued interest receivable                                      (40)           110
     Decrease (increase) in other assets                                                   6,547         (2,701)
     Decrease in accrued interest payable                                                   (777)          (176)
     Increase in other liabilities                                                         1,394            297
                                                                                        --------        -------
          Net cash provided by operating activities                                       12,179          1,339
                                                                                        --------        -------

CASH FLOWS FROM INVESTING ACTIVITIES
     Purchases of securities available for sale                                           (4,901)            --
     Purchases of securities held to maturity                                                 (1)            (1)
     Proceeds from maturities/issuer calls of securities available for sale                9,764          6,667
     Proceeds from maturities/issuer calls of securities held to maturity                     16          1,148
     Proceeds from sales of securities available for sale                                     34             --
     Net increase in loans                                                               (34,304)        (8,072)
     Purchases of premises and equipment                                                  (2,062)          (870)
     Net cash received in purchase of branches                                                --         70,201
                                                                                        --------        -------
          Net cash provided (used) by investing activities                               (31,454)        69,073
                                                                                        --------        -------

CASH FLOWS FROM FINANCING ACTIVITIES
     Net increase in deposits                                                              3,118         14,847
     Cash dividends paid                                                                  (2,006)        (1,944)
     Proceeds from issuance of common stock                                                  840             68
     Purchases and retirement of common stock                                               (897)        (1,740)
                                                                                        --------        -------
          Net cash provided by financing activities                                        1,055         11,231
                                                                                        --------        -------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                         (18,220)        81,643
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                                            86,815         30,439
                                                                                        --------        -------

CASH AND CASH EQUIVALENTS, END OF PERIOD                                                $ 68,595        112,082
                                                                                        ========        =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
     Interest                                                                           $  7,578          9,037
     Income taxes                                                                             41            703
Non-cash transactions:
     Transfer of securities from held to maturity to available for sale - fair value          --         31,220
     Unrealized gain (loss) on securities available for sale, net of taxes                  (644)           492
     Foreclosed loans transferred to other real estate                                       349            121
     Premises and equipment transferred to other real estate                                 228            425



See notes to consolidated financial statements.


                                       7





                         First Bancorp And Subsidiaries
                   Notes To Consolidated Financial Statements


(unaudited)       For the Periods Ended March 31, 2002 and 2001
- --------------------------------------------------------------------------------
Note 1 - Basis of Presentation
     In the opinion of the  Company,  the  accompanying  unaudited  consolidated
financial  statements  contain  all  adjustments   (consisting  of  only  normal
recurring  accruals)  necessary  to present  fairly the  consolidated  financial
position  of the  Company  as of March  31,  2002 and 2001 and the  consolidated
results of operations  and  consolidated  cash flows for the periods ended March
31,  2002 and 2001.  Reference  is made to the 2001  Annual  Report on Form 10-K
filed with the SEC for a discussion  of accounting  policies and other  relevant
information with respect to the financial statements.  The results of operations
for the periods ended March 31, 2002 and 2001 are not necessarily  indicative of
the results to be expected for the full year.

Note 2 - Newly Adopted Accounting Policies
      In June 2001, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement  of  Financial   Accounting  Standards  ("SFAS")  No.  141,  "Business
Combinations,"  and  SFAS No.  142,  "Goodwill  and  Other  Intangible  Assets."
Statement  141 requires  that the purchase  method of accounting be used for all
business  combinations  initiated  after  June  30,  2001.  Statement  141  also
specifies criteria that intangible assets acquired in a purchase method business
combination  must meet to be recognized and reported  apart from  goodwill.  The
Company  adopted this  statement  July 1, 2001.  Statement 142 requires that all
goodwill  and  intangible  assets  with  indefinite  useful  lives no  longer be
amortized,  but instead  tested for  impairment at least  annually in accordance
with  the  provisions  of  Statement  142.  Statement  142  also  requires  that
identifiable  intangible  assets with  estimable  useful lives be amortized over
their respective  estimated useful lives to their estimated residual values, and
reviewed for  impairment in accordance  with SFAS No. 121,  "Accounting  for the
Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of."
Certain   provisions  of  Statement   142  relating  to  business   combinations
consummated after June 30, 2001 were adopted by the Company on July 1, 2001. The
remaining  provisions  were  adopted  on January 1,  2002.  In  connection  with
Statement  142's  transitional  goodwill  impairment  evaluation,  the Statement
required the Company to perform an  assessment of whether there is an indication
that goodwill is impaired as of the date of adoption. The Company completed this
assessment  during the first  quarter of 2002 and  determined  that there was no
goodwill impairment.  See Note 7 for additional disclosures related to Statement
No. 142.

     In  October  2001,  the  FASB  issued  Statement  of  Financial  Accounting
Standards No. 144 (SFAS No. 144),  "Accounting for the Impairment or Disposal of
Long-Lived Assets," which addresses  financial  accounting and reporting for the
impairment or disposal of long-lived assets.  This standard provides guidance of
differentiating between long-lived assets to be held and used, long-lived assets
to be disposed of other than by sale and long-lived  assets to be disposed of by
sale.  SFAS No. 144 supersedes  SFAS No. 121,  "Accounting for the Impairment of
Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed  Of". SFAS No. 144
also  supersedes  Accounting  Principals  Board Opinion No. 30,  "Reporting  the
Results of  Operations  -  Reporting  the  Effects of Disposal of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions."  This statement was adopted by the Company on January 1, 2002 and
did not have a material impact on the Company's financial statements.

Note 3 - Reclassifications
     Certain  amounts  reported  in the period  ended  March 31,  2001 have been
reclassified  to  conform  with the  presentation  for  March  31,  2002.  These
reclassifications  had no effect on net income or  shareholders'  equity for the
periods   presented,   nor  did  they  materially  impact  trends  in  financial
information.


                                       8





Note 4 - Earnings Per Share
     Basic  earnings  per share  were  computed  by  dividing  net income by the
weighted average common shares outstanding.  Diluted earnings per share includes
the  potentially  dilutive  effects of the  Company's  stock  option  plan.  The
following  is a  reconciliation  of the  numerators  and  denominators  used  in
computing basic and diluted earnings per share:



                                                       For the Three Months Ended March 31,
                                     ------------------------------------------------------------------------------
                                                    2002                                   2001
                                     ------------------------------------     -------------------------------------
                                     Income         Shares                    Income       Shares
($ in thousands except per           (Numer-       (Denom-      Per Share     (Numer-     (Denom-          Per Share
    share amounts)                    ator)        inator)        Amount       ator)       inator)           Amount
    --------------                   -------       -------      ---------     -------     --------         --------

                                                                                        
Basic EPS
  Net income                       $   3,760      9,149,693      $   0.41   $   3,224      8,774,877       $   0.37
                                                                 ========                                  ========
Effect of Dilutive Securities             --        188,673                        --        212,375
                                   ---------      ---------                 ---------      ---------
Diluted EPS                        $   3,760      9,338,366      $   0.40   $   3,224      8,987,252       $   0.36
                                   =========      =========      ========   =========      =========       ========




Note 5 - Asset Quality Information
     Nonperforming  assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
For each of the periods presented,  the Company had no loans past due 90 or more
days and  still  accruing  interest.  Nonperforming  assets  are  summarized  as
follows:




                                                          March 31,   December 31,  March 31,
           ($ in thousands)                                 2002         2001         2001
           ----------------                                 ----         ----         ----

                                                                            
           Nonperforming loans:
              Nonaccrual loans                           $    3,343      3,808       3,598
              Restructured loans                                 79         83         231
                                                         ----------      -----       -----
           Total nonperforming loans                          3,422      3,891       3,829
           Other real estate                                  1,800      1,253       1,324
                                                         ----------      -----       -----

           Total nonperforming assets                    $    5,222      5,144       5,153
                                                         ==========      =====       =====

           Nonperforming loans to total loans                 0.37%      0.44%       0.50%
           Nonperforming assets as a percentage of
              loans and other real estate                     0.56%      0.58%       0.67%
           Nonperforming assets to total assets               0.45%      0.45%       0.50%
           Allowance for loan losses to total loans           1.05%      1.05%       1.09%



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

Note 6 - Deferred Loan Fees
     Loans are shown on the Consolidated Balance Sheets net of net deferred loan
fees of  approximately  $717,000,  $658,000,  and  $670,000  at March 31,  2002,
December 31, 2001, and March 31, 2001, respectively.


                                       9





Note 7 - Goodwill and Other Intangible Assets
     The  following is a summary of the gross  carrying  amount and  accumulated
amortization  of amortized  intangible  assets as of March 31, 2002 and December
31, 2001 and the carrying  amount of unamortized  intangible  assets as of March
31, 2002, and December 31, 2001:



                                               March 31, 2002                  December 31, 2001
                                               --------------                  -----------------
                                     Gross Carrying     Accumulated      Gross Carrying     Accumulated
(Dollars in thousands)                   Amount         Amortization         Amount        Amortization
- ----------------------                   ------         ------------         ------        ------------

                                                                                  
Amortized intangible assets:
   Customer lists                       $   243              11                 243               7
   Core deposit premium related to
      whole-bank acquisition                335             250                 335             246
   Branch acquisitions                   20,196           2,235              20,180           1,879
                                        -------           -----              ------           -----
        Total                           $20,774           2,496              20,758           2,132
                                        =======           =====              ======           =====
Unamortized intangible assets:
   Goodwill                             $ 5,609                               5,609
                                        =======                              ======
   Pension                              $   217                                 253
                                        =======                              ======



     Amortization  expense  totaled  $364,000  and $182,000 for the three months
ended March 31, 2002 and 2001, respectively.

     The following table presents the estimated amortization expense for each of
the  five  fiscal  years  ending  December  31,  2006 and the  estimated  amount
amortizable thereafter.  These estimates are subject to change in future periods
to the extent  management  determines it is necessary to make adjustments to the
carrying value or estimated useful lives of amortized intangible assets.

                                                         Estimated Amortization
                       (Dollars in thousands)                    Expense
                       ----------------------            ----------------------
                                2002                          $      1,456
                                2003                                 1,454
                                2004                                 1,453
                                2005                                 1,448
                                2006                                 1,371
                             Thereafter                             11,460
                                                              ------------
                                  Total                       $     18,642
                                                              ============

                                       10



     The following tables present the adjusted effect on net income and on basic
and diluted  earnings per share  excluding the  amortization of goodwill for the
three months ended March 31, 2002 and 2001 and for the years ended  December 31,
2001, 2000 and 1999:



                                           For the Three Months Ended March 31,
                                           ------------------------------------
(Dollars in thousands, except
earnings per share amounts)                        2002             2001
- ---------------------------                        ----             ----
                                                             
Reported net income                              $ 3,760           3,224
Add back:  Goodwill amortization                      --              93
                                                 -------           -----
     Adjusted net income                         $ 3,760           3,317
                                                 =======           =====

Basic earnings per share:
     As reported                                 $  0.41            0.37
     Goodwill amortization                            --            0.01
                                                 -------           -----
        Adjusted basic earnings per share        $  0.41            0.38
                                                 =======            ====

Diluted earnings per share:
     As reported                                 $  0.40            0.36
     Goodwill amortization                            --            0.01
                                                 -------           -----
        Adjusted diluted earnings per share      $  0.40            0.37
                                                 =======           =====




                                                  For the Years Ended December 31,
                                                  --------------------------------
(Dollars in thousands, except
earnings per share amounts)                         2001          2000        1999
- ---------------------------                         ----          ----        ----
                                                                    
Reported net income                              $  13,616       9,342       11,854
Add back:  Goodwill amortization                       511         373          373
                                                 ---------       -----       ------
     Adjusted net income                         $  14,127       9,715       12,227
                                                 =========        ====         ====

Basic earnings per share:
     As reported                                 $    1.51        1.05         1.32
     Goodwill amortization                            0.05        0.04         0.04
                                                 ---------       -----       ------
        Adjusted basic earnings per share        $    1.56        1.09         1.36
                                                 =========        ====         ====

Diluted earnings per share:
     As reported                                 $    1.47        1.03         1.27
     Goodwill amortization                            0.05        0.04         0.04
                                                 ---------       -----       ------
        Adjusted diluted earnings per share      $    1.52        1.07         1.31
                                                 =========        ====         ====




                                       11





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


RESULTS OF OPERATIONS

OVERVIEW

     Net income for the three  months  ended  March 31, 2002 was  $3,760,000,  a
16.6%  increase from the  $3,224,000  recorded in the first quarter of 2001. The
net income recorded in the first quarter of 2002 amounted to diluted earnings of
$0.40 per share,  compared to $0.36 per share for the first  quarter of 2001, an
increase of 11.1%. Nonrecurring income/expense was insignificant for each of the
three  month  periods.  Effective  January  1,  2002,  in  accordance  with  new
accounting pronouncements,  the Company discontinued the amortization of certain
of its intangible assets, which effectively  increased earnings by $147,000,  or
1.6 cents per share, over what would have otherwise been recorded under previous
accounting standards.

     The  increase  in  earnings  for 2002 from 2001 was  primarily  a result of
higher net interest  income and  noninterest  income,  the effects of which were
partially  offset by an  increase  in the  provision  for loan losses and higher
noninterest  expenses.  A  significant  increase in average  loans and  deposits
resulting  primarily  from  acquisition  activity was the primary  factor in the
increase in net interest income,  noninterest income and noninterest expenses. A
higher level of  internally  generated  loan growth in 2002 resulted in a higher
provision for loan losses than in 2001.

     The Company's  annualized return on average assets for the first quarter of
2002 was 1.34%  compared to 1.41% for the first  quarter of 2001.  The Company's
return on average  equity for the first  quarter of 2002 was 12.83%  compared to
11.73% for the first quarter of 2001.

COMPONENTS OF EARNINGS

     Net interest income is the largest component of earnings,  representing the
difference  between  interest and fees  generated  from  earning  assets and the
interest  costs of deposits and other funds needed to support those assets.  Net
interest  income for the three month  period  ended  March 31, 2002  amounted to
$11,293,000,  an increase of $1,974,000,  or 21.2%, from the $9,319,000 recorded
in the first quarter of 2001.  There are two primary  factors that cause changes
in the amount of net  interest  income  recorded  by the  Company - 1) growth in
loans and deposits, and 2) the Company's net interest margin.

     For the three months ended March 31, 2002, growth in loans and deposits was
the primary reason for the increase in net interest income, as the Company's net
interest  margin was nearly the same for the first quarter of 2002 as it was for
the first quarter of 2001.

     The following tables present average balances and average rates earned/paid
by the Company for the first  quarter of 2002  compared to the first  quarter of
2001.

                                       12







                                                               For the Three Months Ended March 31,
                                                               ------------------------------------
                                                        2002                                         2001
                                                        ----                                         ----
                                                                     Interest                                 Interest
                                            Average      Average      Earned         Average     Average       Earned
($ in thousands)                            Volume         Rate       or Paid         Volume      Rate         or Paid
- ----------------                            ------         ----       -------         ------      ----         -------
                                                                                         
Assets
Loans (1)                                 $  903,283       7.28%   $   16,204      $  752,557      8.85%   $   16,422
Taxable securities                            93,239       6.11%        1,405          96,843      6.70%        1,599
Non-taxable securities (2)                    16,130       8.50%          338          16,547      8.55%          349
Short-term investments,
   principally federal funds                  50,053       2.33%          288          16,008      4.99%          197
                                          ----------               ----------      ----------              ----------
Total interest-earning assets              1,062,705       6.96%       18,235         881,955      8.54%       18,567
                                                                   ----------                              ----------
Liabilities
Savings, NOW and money
  market deposits                         $  354,349       1.05%          921      $  248,688      2.54%        1,555
Time deposits >$100,000                      186,657       4.16%        1,916         146,233      6.57%        2,370
Other time deposits                          357,328       4.22%        3,714         309,970      6.09%        4,656
                                          ----------               ----------      ----------              ----------
     Total interest-bearing deposits         898,334       2.96%        6,551         704,891      4.94%        8,581
Borrowings                                    15,000       6.76%          250          32,933      6.45%          524
                                          ----------               ----------      ----------              ----------
Total interest-bearing liabilities           913,334       3.02%        6,801         737,824      5.00%        9,105
                                                                   ----------                              ----------
Non-interest-bearing deposits                 96,902                                   68,571
Net yield on interest-earning
  assets and  net interest income                          4.36%   $   11,434                      4.35%   $    9,462
                                                                   ==========                              ==========
Interest rate spread                                       3.94%                                   3.54%

Average prime rate                                         4.75%                                   8.64%


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

(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.
(2)  Includes  tax-equivalent  adjustments  of $141,000 and $143,000 in 2002 and
     2001  respectively,  to  reflect  the  federal  and  state  benefit  of the
     tax-exempt  securities,  reduced by the  related  nondeductible  portion of
     interest expense.

     Average  loans  outstanding  for the  first  quarter  of 2002  were  $903.3
million, which was 20.0% higher than the average loans outstanding for the first
quarter of 2001 ($752.6  million).  Average  deposits  outstanding for the first
quarter of 2002 were  $995.2  million,  which was 28.7%  higher than the average
amount of deposits  outstanding  in the first quarter of 2001 ($773.5  million).
See  additional  discussion  regarding  the  nature  of the  growth in loans and
deposits in the section  entitled  "Financial  Condition"  below.  The effect of
these higher  amounts of average loans and deposits was to increase net interest
income in 2002.

     The net interest  margin (tax  equivalent  net interest  income  divided by
average earning assets) for the first quarter of 2002 was 4.36%, a 1 basis point
increase  from the 4.35% net interest  margin  realized in the first  quarter of
2001, and a 24 basis point increase from the 4.12% net interest  margin realized
in the fourth  quarter of 2001.  The  increase in the 2002 net  interest  margin
compared to the fourth quarter of 2001 represented the first  quarter-to-quarter
increase in the net interest  margin since the fourth  quarter of 2000. In 2001,
as the Federal Reserve  decreased key interest rates,  the Company's assets that
were subject to  repricing,  mostly  loans,  repriced  downward  faster and by a
greater amount than the Company's  liabilities  that were subject to repricing -
mostly  deposits.  This  resulted in a narrowing of the  Company's  net interest
margin.  The  increase  in the  Company's  net  interest  margin in 2002 was due
primarily to a stable interest rate  environment in which, for the first time in
five  quarters,  there were no  decreases  in interest  rates  initiated  by the
Federal  Reserve.  This  allowed a  significant  portion of the  Company's  time
deposits  that were  originated  during  periods  of higher  interest  rates and
matured  during  the  quarter  to reprice  at lower  levels.  A majority  of the
Company's rate sensitive,  interest-earning  assets  repriced lower  immediately
upon the rate cuts by the Federal  Reserve in 2001,  and thus did not experience
further rate reductions in 2002.

                                       13





     The Company recorded a $440,000  provision for loan losses during the first
quarter of 2002,  double that of the $220,000  recorded in the first  quarter of
2001. The primary  factor  resulting in the increase in the provision was higher
internal  loan growth  experienced  in the first quarter of 2002 compared to the
first  quarter of 2001 - $33.8  million in net growth in 2002  compared  to $7.9
million in 2001 (excluding  loans assumed in acquisitions for which an allowance
had already been established). The level of nonperforming assets and other asset
quality  indicators for the first quarter of 2002 were  consistent with those of
the first quarter of 2001.

     Noninterest income for the first quarter of 2002 amounted to $2,997,000,  a
61.0% increase over the $1,862,000 recorded in the first quarter of 2001. Within
noninterest income, services charges on deposit accounts experienced the largest
increase in the first quarter of 2002 compared to 2001, amounting to $1,595,000,
a 75.7%  increase over the $908,000  recorded in the same quarter of 2001.  This
significant increase is primarily attributable to two factors - 1) the Company's
acquisition of four branches on March 26, 2001 and one branch in December 2001 -
the  branches  purchased  had a high  level of  transaction  accounts  (non-time
deposits), $83.4 million in total, which afforded the Company the opportunity to
earn deposit  service  charges,  and 2) the  introduction of a product in August
2001  that  charges a fee for  allowing  customers  to  overdraw  their  deposit
account.

     Also contributing to the increase in noninterest  income was "other service
charges, commissions, and fees," which experienced a 20.9% increase, rising from
$526,000 in the first  quarter of 2001 to $636,000 in the first quarter of 2002.
This category of  noninterest  income  includes items such as safety deposit box
rentals,   check  cashing  fees,  credit  card  and  merchant  income,  and  ATM
surcharges. This category of income grew primarily because of increases in these
activity-related  fee  services as a result of overall  growth in the  Company's
total customer base, including growth achieved from acquisitions.

     Fees from presold  mortgages  increased  223%,  from  $138,000 in the first
quarter of 2001 to  $446,000 in the first  quarter of 2002.  This  increase  was
primarily  attributable  to two  factors - 1) a higher  level of  mortgage  loan
refinancings caused by the lower interest rate environment,  and 2) the decision
by the  Company  to  sell  a  higher  percentage  of  single  family  home  loan
originations  into the  secondary  market  as  opposed  to  holding  them in the
Company's loan  portfolio.  This strategy was  implemented in an effort to shift
the Company's loan portfolio to having a higher  percentage of commercial loans,
which are generally shorter term in nature and have higher interest rates.

     Commissions  from sales of insurance  and  financial  products  amounted to
$265,000  in 2001,  a 28.6%  increase  from the  $206,000  recorded in the first
quarter of 2001. This line item includes  commissions the Company  receives from
three sources - 1) sales of credit insurance associated with new loans ($167,000
in 2002  compared  to  $152,000  in  2001),  2)  commissions  from the  sales of
investment,  annuity,  and long-term  care insurance  products  ($58,000 in 2002
compared to $54,000 in 2001),  and 3) commissions  from the sale of property and
casualty  insurance  ($40,000 in 2002 compared to $0 in 2001).  Commissions from
the sale of property and casualty  insurance  began to be realized  upon the May
2001 completion of the purchase of two insurance  companies that  specialized in
such insurance.


     Noninterest  expenses for the three  months ended March 31, 2002  increased
33.5% to $8,098,000  from  $6,065,000 in the first quarter of 2001. The increase
in noninterest  expenses  occurred in all categories and is associated  with the
overall growth of the Company in terms of branch network, employees and customer
base.  The Company  operated 46 branches  for most of the first  quarter of 2002
with average assets of $1.14 billion compared to 39 branches for the majority of
the first quarter of 2001 with average  assets of $925  million.  In addition to
the typical cash expenses  associated with the growth, the Company also recorded
a total of  $364,000 in non-cash  amortization  expense in the first  quarter of
2002,  double that of the $182,000  recorded in the first quarter of 2001.  This
increase was as a result of the $21.2 million in acquisition-related  intangible
assets recorded in 2001. See Notes 2 and 7 to the financial statements above for
additional discussion regarding the accounting for intangible assets.


                                       14





     The provision for income taxes was  $1,992,000 in the first quarter of 2002
compared to $1,672,000 in the first quarter of 2001. The effective tax rates for
each  period  were  virtually  the same - 34.6%  for the first  quarter  of 2002
compared to 34.2% for the first quarter of 2001.

FINANCIAL CONDITION

     The  Company's  financial  condition  was  materially  impacted  by several
acquisitions  completed  during 2001.  The Company  acquired  four branches from
First Union  National  Bank on March 26, 2001 with $103  million in deposits and
$17 million in loans, the effects of which are reflected on the balance sheet as
of March 31, 2001, but impacted income and expense for only five days during the
first quarter of 2001. In May 2001, the Company acquired Century Bancorp,  a one
branch  savings  institution  with $72  million in  deposits  and $90 million in
loans. In December,  the Company  acquired  another branch from First Union with
$30  million  in  deposits  and $9  million  in  loans.  The  May  and  December
acquisitions  significantly  increased  the amounts of loans and deposits of the
Company when comparing March 31, 2002, to March 31, 2001.

     The  following  table  presents  information  regarding  the  nature of the
Company's growth since March 31, 2001




                                    Balance at                                       Balance at       Total      Percentage growth,
                                    beginning         Internal       Growth from       end of       percentage       excluding
                                    of period          Growth        Acquisitions      period         growth       acquisitions
                                    ---------          ------        ------------      ------         ------       ------------
                                                                             (in thousands)
      April 1, 2001 to
      March 31, 2002
- ------------------------------
                                                                                                     
Loans                               $  770,749          53,925           99,433         924,107        19.9%           7.0%
                                    ==========          ======           ======         =======        ====            ===

Deposits - Noninterest bearing      $   89,538           6,656            5,137         101,331        13.2%           7.4%
Deposits - Savings, NOW, and
     Money Market                      295,800          28,811           38,166         362,777        22.6%           9.7%
Deposits - Time>$100,000               160,677           3,429           19,833         183,939        14.5%           2.1%
Deposits - Time<$100,000               341,798         (25,359)          38,913         355,352         4.0%          (7.4%)
                                    ----------          ------          -------       ---------        ----            ---
   Total deposits                   $  887,813          13,537          102,049       1,003,399        13.0%           1.5%
                                    ==========          ======          =======       =========        ====            ===



      January 1, 2002 to
        March 31, 2002
- ------------------------------
                                                                                                     
Loans                               $  890,310          33,797               --         924,107         3.8%           3.8%
                                    ==========           =====          =======       =========         ===            ===

Deposits - Noninterest bearing      $   96,065           5,266               --         101,331         5.5%           5.5%
Deposits - Savings, NOW, and
     Money Market                      353,439           9,338               --         362,777         2.6%           2.6%
Deposits - Time>$100,000               189,948          (6,009)              --         183,939        (3.2%)         (3.2%)
Deposits - Time<$100,000               360,829          (5,477)              --         355,352        (1.5%)         (1.5%)
                                    ----------          ------          -------       ---------        ----            ---
   Total deposits                   $1,000,281           3,118               --       1,003,399         0.3%           0.3%
                                    ==========          ======          =======       =========         ===            ===





     As can be seen in the first table,  most of the  Company's  growth in loans
and  deposits  over the past 12 months  has been a result of  acquisitions  with
internal loan growth comprising 7.0% of the total increase of 19.9% and internal
deposit growth making up 1.5% of the total growth of 13.0%.

      As can be  seen  in the  second  table,  the  Company  experienced  strong
internal loan growth  (15.2%  annualized)  in the first  quarter of 2002,  while
deposit growth was virtually  flat.  Although total deposit growth was only 0.3%
for the quarter,  the Company's  noninterest bearing deposits experienced growth
of 5.5% and savings,  NOW, and money market accounts experienced growth of 2.6%,
the effects of which were mostly offset by decreases in time deposits.


                                       15





     The  Company's  total  assets  were  $1.15  billion at March 31,  2002,  an
increase of $116.4 million,  or 11.3%, from the $1.03 billion at March 31, 2001.
The  primary  reason  for the  increase  in  total  assets  were  the  May  2001
acquisition  of  Century  and  the  December   branch   purchase,   which  added
approximately $124 million in total assets.


NONPERFORMING ASSETS

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



                                                          March 31,    December 31,    March 31,
           ($ in thousands)                                 2002           2001           2001
           ----------------                                 ----           ----           ----

                                                                                 
           Nonperforming loans:
              Nonaccrual loans                          $    3,343         3,808          3,598
              Restructured loans                                79            83            231
                                                        ----------         -----          -----
           Total nonperforming loans                         3,422         3,891          3,829
           Other real estate                                 1,800         1,253          1,324
                                                        ----------         -----          -----

           Total nonperforming assets                   $    5,222         5,144          5,153
                                                        ==========         =====          =====

           Nonperforming loans to total loans                0.37%          0.44%          0.50%
           Nonperforming assets as a percentage of
              loans and other real estate                    0.56%          0.58%          0.67%
           Nonperforming assets to total assets              0.45%          0.45%          0.50%
           Allowance for loan losses to total loans          1.05%          1.05%          1.09%



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

     The level of nonaccrual  loans has not varied  materially among the periods
presented, amounting to $3.3 million at March 31, 2002, compared to $3.8 million
at December 31, 2001 and $3.6 million at March 31, 2001.  The Company  continues
to have one large  credit that was on  nonaccrual  basis as of each of the three
dates presented. The nonaccrual balance of this credit amounted to $1.8 million,
$1.9  million,  and $2.4  million as of March 31, 2002,  December 31, 2001,  and
March  31,  2001,  respectively.  The  borrower  of this  credit  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.  The  level of  restructured  loans did not vary  materially  among the
periods presented.

     At March 31,  2002,  December 31,  2001,  and March 31, 2001,  the recorded
investment in loans  considered to be impaired was $2,077,000,  $2,482,000,  and
$2,907,000,  respectively,  all of which were on nonaccrual status. The majority
of the impaired loans for each of the three periods presented is the same credit
noted above that is on nonaccrual status. At March 31, 2002,  December 31, 2001,
and March 31, 2001,  the related  allowance  for loan losses for these  impaired
loans was  $25,000  (related  to one loan with a balance of  $171,000,  with the
remainder of impaired loans having no valuation allowance), $100,000 (related to
two loans with a total  balance of $271,000,  with the remainder of the impaired
loans have no valuation  allowance),  and $436,000 (all impaired  loans at March
31,  2001  had  a  valuation  allowance),  respectively.  The  average  recorded
investments  in impaired  loans  during the three month  period  ended March 31,
2002,  the year ended  December 31,  2001,  and the three months ended March 31,
2001 were approximately $2,280,000,  $2,450,000,  and $1,600,000,  respectively.
For the same  periods,  the  Company  recognized  no  interest  income  on those
impaired loans during the period that they were considered to be impaired.


                                       16





     As of March 31, 2002,  December 31, 2001 and March 31, 2001,  the Company's
other real estate owned  amounted to  $1,800,000,  $1,253,000,  and  $1,324,000,
respectively, which consisted principally of several parcels of real estate. The
increase  in the  level  of  other  real  estate  owned  at  March  31,  2002 is
attributable  to two  foreclosures  of real  estate  totaling  $336,000  and the
transfer of property  with a value of $180,000  from  premises and  equipment to
other real estate due to a decision to delay the  construction  of a bank branch
at the location  indefinitely.  The  Company's  management  has reviewed  recent
appraisals  of its other real estate and believes  that their fair values,  less
estimated costs to sell, equal or exceed their respective carrying values at the
dates presented.

SUMMARY OF LOAN LOSS EXPERIENCE

     The allowance for loan losses is created by direct  charges to  operations.
Losses on loans are charged  against the  allowance  in the period in which such
loans, in management's opinion,  become  uncollectible.  The recoveries realized
during the period are credited to this allowance. The Company has identified the
accounting for the allowance for loan losses and the related  provision for loan
losses as an accounting policy critical to the Company's  financial  statements.
See "CRITICAL ACCOUNTING POLICIES" below for additional discussion.

     The  Company  has no foreign  loans,  few  agricultural  loans and does not
engage  in  significant  lease  financing  or  highly  leveraged   transactions.
Commercial loans are diversified among a variety of industries.  The majority of
the Company's  real estate loans are primarily  various  personal and commercial
loans where real estate provides  additional  security for the loan.  Collateral
for  virtually  all of these  loans is located  within the  Company's  principal
market area.

      The Company recorded a $440,000 provision for loan losses during the first
quarter of 2002,  double that of the $220,000  recorded in the first  quarter of
2001. The primary  factor  resulting in the increase in the provision was higher
internal  loan growth  experienced  in the first quarter of 2002 compared to the
first  quarter of 2001 - $33.8  million in net growth in 2002  compared  to $7.9
million in 2001 (excluding  loans assumed in acquisitions for which an allowance
had already been established). The level of nonperforming assets and other asset
quality  indicators for the first quarter of 2002 were  consistent with those of
the first quarter of 2001.

     At March 31, 2002,  the allowance for loan losses  amounted to  $9,729,000,
compared to  $9,388,000  at December 31, 2001 and  $8,386,000 at March 31, 2001.
The  allowance  for loan losses was 1.05%,  1.05% and 1.09% of total loans as of
March 31, 2002, December 31, 2001, and March 31, 2001, respectively.  The slight
decrease in the allowance  percentage since March 31, 2001 is primarily  related
to the effects of the May 2001 Century  acquisition,  the recorded  allowance of
which amounted to 0.67% of total loans, as a result of Century's  relatively low
risk loan  portfolio  comprised  almost  exclusively  of loans secured by single
family residences.

     Management  believes  the  Company's  reserve  levels are adequate to cover
probable loan losses on the loans outstanding as of each reporting date. It must
be  emphasized,  however,  that  the  determination  of the  reserve  using  the
Company's  procedures and methods rests upon various  judgments and  assumptions
about economic conditions and other factors affecting loans. No assurance can be
given that the Company  will not in any


                                       17





particular  period  sustain  loan  losses  that are  sizable in  relation to the
amounts reserved or that subsequent evaluations of the loan portfolio,  in light
of conditions and factors then prevailing,  will not require significant changes
in the allowance for loan losses or future charges to earnings.

     In addition,  various  regulatory  agencies,  as an integral  part of their
examination process, periodically review the Company's allowance for loan losses
and value of other  real  estate.  Such  agencies  may  require  the  Company to
recognize  adjustments  to the  allowance  or the  carrying  value of other real
estate based on their judgments about information available at the time of their
examinations.

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




                                                                 Three Months           Year           Three Months
                                                                     Ended              Ended              Ended
                                                                   March 31,        December 31,         March 31,
     ($ in thousands)                                                2002               2001               2001
     ----------------                                                ----               ----               ----

                                                                                            
Loans outstanding at end of period                                 $ 924,107          890,310        $ 770,749
                                                                   =========          =======        =========
Average amount of loans outstanding                                $ 903,283          831,817        $ 752,557
                                                                   =========          =======        =========

Allowance for loan losses, at
  beginning of period                                              $   9,388            7,893        $   7,893

       Total charge-offs                                                (128)            (912)             (98)
       Total recoveries                                                   29              131               36
                                                                   ---------            -----        ---------
            Net charge-offs                                              (99)            (781)             (62)
                                                                   ---------            -----        ---------

Additions to the allowance charged to expense                            440            1,151              220
                                                                   ---------            -----        ---------
Addition related to loans assumed in acquisitions                         --            1,125              335
                                                                   ---------            -----        ---------

Allowance for loan losses, at end of period                        $   9,729            9,388        $   8,386
                                                                   =========            =====        =========

Ratios:
   Net charge-offs (annualized) as a percent of average loans           0.04%            0.09%            0.03%
   Allowance for loan losses as a
     percent of  loans at end of period                                 1.05%            1.05%            1.09%




     Based on the  results  of the  aforementioned  loan  analysis  and  grading
program and  management's  evaluation  of the allowance for loan losses at March
31, 2002, there have been no material changes to the allocation of the allowance
for loan losses among the various categories of loans since December 31, 2001.

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 $171 million line of credit with the Federal Home Loan Bank


                                       18





(of which $15 million has been drawn),  2) a $35 million overnight federal funds
line of credit with a correspondent  bank, and 3) an  approximately  $38 million
line of credit through the Federal Reserve Bank of Richmond's discount window.

     The Company's  liquidity declined slightly during the first quarter of 2002
as a result of loan growth of $33.8  million  outpacing  deposit  growth of $3.1
million.  This resulted in the Company's loan to deposit ratio  increasing  from
89.0% at  December  31,  2001 to 92.1% at March 31,  2002,  and the level of the
Company's liquid assets (consisting of cash, due from banks, federal funds sold,
presold  mortgages in process of settlement  and  securities) as a percentage of
deposits and borrowings  decreasing  from 20.7% at December 31, 2001 to 17.6% at
March 31, 2002.

     The  amount  and  timing  of  the  Company's  contractual  obligations  and
commercial  commitments  has not changed  materially  since  December  31, 2001,
detail of which is presented on pages 34 and 35 of the Company's 2001 Form 10-K.

     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 in the foreseeable future.


CAPITAL RESOURCES

     The Company is regulated  by the Board of Governors of the Federal  Reserve
Board  (FED) and is  subject to  securities  registration  and public  reporting
regulations  of the Securities and Exchange  Commission.  The Company's  banking
subsidiaries are regulated by the Federal Deposit Insurance  Corporation  (FDIC)
and the  respective  state of North  Carolina bank and savings  regulators.  The
Company  is not  aware  of any  recommendations  of  regulatory  authorities  or
otherwise which, if they were to be implemented, would have a material effect on
its liquidity, capital resources, or operations.

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

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

     At March 31, 2002,  the Company's  capital  ratios  exceeded the regulatory
minimum  ratios  discussed  above  with a Tier 1  capital  ratio  to Tier 1 risk
adjusted ratio of 10.99%,  a total capital to total risk adjusted asset ratio of


                                       19





11.99%,  and a leverage  ratio of 8.42%.  All of the Company's  regulatory  risk
based ratios are within two basis points of what they were at December 31, 2001.

     The  Company's  bank   subsidiary  is  also  subject  to  similar   capital
requirements  as those  discussed  above.  At March 31, 2002, the Company's bank
subsidiary exceeded the minimum ratios established by the FED and FDIC.

  SHARE REPURCHASES

     The Company's  share  repurchase  program  announced on October 20, 2000 in
connection  with the  execution  of the merger  agreement  to  purchase  Century
Bancorp, Inc. was completed during the first quarter of 2002 with the repurchase
of 5,000 shares at a weighted  average cost of $21.05.  In connection  with this
program,  a total of 586,000 shares of stock were repurchased at an average cost
of $21.37.  As  previously  disclosed,  the  Company's  board of  directors  has
authorized  the  repurchase  of  an  additional   150,000  shares.  The  Company
repurchased 37,000 shares under this  authorization  during the first quarter of
2002 at an average cost of $21.65.  In total  during the first  quarter of 2002,
approximately  42,000  shares of stock were  repurchased  at an average  cost of
$21.58.


Item 3. Quantitative and Qualitative Disclosures About Market Risk

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

     Net  interest  income  is  the  Company's  most  significant  component  of
earnings.  Notwithstanding  changes  in  volumes  of  loans  and  deposits,  the
Company's  level of net interest income is continually at risk due to the effect
that  changes in general  market  interest  rate trends have on interest  yields
earned and paid with  respect to the various  categories  of earning  assets and
interest-bearing  liabilities. It is the Company's policy to maintain portfolios
of earning assets and interest-bearing liabilities with maturities and repricing
opportunities that will afford protection, to the extent practical, against wide
interest  rate  fluctuations.  The  Company's  exposure to interest rate risk is
analyzed on a regular basis by management  using standard GAP reports,  maturity
reports,  and an asset/liability  software model that simulates future levels of
interest  income and expense based on current  interest  rates,  expected future
interest rates, and various intervals of "shock" interest rates. Over the years,
the  Company  has been able to  maintain  a fairly  consistent  yield on average
earning  assets (net interest  margin).  Over the past five  calendar  years the
Company's net interest  margin has ranged from a low of 4.23% (realized in 2001)
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 4.75% to a high of 9.50%. As discussed
above under the  heading  "Components  of  Earnings,"  the  Company  experienced
downward  pressure in 2001 on its net interest margin,  primarily as a result of
the significant decreases in the interest rate environment. In the first quarter
of 2002, the Company's net interest margin  increased to its highest level since
the fourth  quarter of 2000,  primarily as a result of the stable  interest rate
environment,  when for the first time in five quarters,  there were no decreases
in rates initiated by the Federal Reserve. This allowed a significant portion of
the  Company's  time  deposits  that were  originated  during  periods of higher
interest  rates and  matured  during the quarter to reprice at lower  levels.  A
majority of the Company's rate sensitive  interest-earning assets repriced lower
immediately  upon the rate cuts by the Federal Reserve in 2001, and thus did not
experience further rate reductions in 2002.

     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 included in the period of their expected call), at March 31, 2002 the
Company had $373.2 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


                                       20





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
March 31, 2002  subject to interest  rate  changes  within one year are deposits
totaling $362.8 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 (In fact,
as  discussed  above under the heading  "Components  of  Earnings,"  a declining
interest rate environment during 2001 negatively impacted (at least temporarily)
the Company's net interest margin).  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 extent 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 these liabilities  experience compared
to interest sensitive assets.

     The  Company  has no market  risk  sensitive  instruments  held for trading
purposes,  nor does it maintain any foreign  currency  positions.  The following
table  presents  the expected  maturities  of the  Company's  other than trading
market risk sensitive financial  instruments.  The following table also presents
the fair values of market risk sensitive  instruments as estimated in accordance
with Statement of Financial  Accounting  Standards No. 107,  "Disclosures  About
Fair Value of Financial Instruments."



                     Expected Maturities of Market Sensitive
                       Instruments Held at March 31, 2002
                     ---------------------------------------
                                                                                                         Average     Estimated
                                                                                                         Interest       Fair
($ in thousands)             1 Year      2 Years    3 Years    4 Years    5 Years    Beyond     Total    Rate (1)      Value
- ----------------             ------      -------    -------    -------    -------    ------     -----    --------      -----

                                                                                           
Due from banks,
   interest bearing         $  25,468         --         --         --         --         --       25,468     1.65%    $  25,468
Federal funds sold             20,439         --         --         --         --         --       20,439     1.65%       20,439
Debt securities- at
   amortized cost (1) (2)      33,534     17,535     19,080      6,925      5,550     17,219       99,843     6.37%      100,433
Loans - fixed (3) (4)          91,472     87,847    109,423     48,309    116,337     60,563      513,951     7.84%      519,944
Loans - adjustable (3) (4)    148,327     56,227     57,101     53,715     44,538     46,905      406,813     6.01%      406,813
                            ---------    -------    -------    -------    -------    -------    ---------     ----    ----------
  Total                     $ 319,240    161,609    185,604    108,949    166,425    124,687    1,066,514     6.74%   $1,073,097
                            =========    =======    =======    =======    =======    =======    =========     ====    ==========

Savings, NOW, and
   money market
   deposits                 $ 362,777         --         --         --         --         --       362,777     1.03%   $ 362,777
Time deposits                 480,403     37,830      9,715      6,030      5,167        146       539,291     3.84%     542,975
Borrowings (2)                  5,000      5,000      5,000         --         --         --        15,000     6.73%      15,414
                            ---------    -------    -------    -------    -------    -------    ---------      ----    ---------
  Total                     $ 848,180     42,830     14,715      6,030      5,167        146       917,068     2.78%   $ 921,166
                            =========     ======     ======      =====      =====    =======       =======     ====    =========




(1)  Tax-exempt  securities are reflected at a tax-equivalent  basis using a 35%
     tax rate.
(2)  Callable  securities  and  borrowings  with above market  interest rates at
     March 31,  2002 are  assumed to mature at their call date for  purposes  of
     this table.  Mortgage-backed securities are assumed to mature in the period
     of their expected repayment based on estimated prepayment speeds.
(3)  Excludes nonaccrual loans and allowance for loan losses.
(4)  Single-family  mortgage  loans are assumed to mature in the period of their
     expected  repayment based on estimated  prepayment  speeds. All other loans
     are shown in the period of their contractual maturity.


                                       21





     The Company's  fixed rate assets and  liabilites  each have  estimated fair
values that are slightly  higher than their carrying  value.  This is due to the
yields on these portfolios being higher than market yields at March 31, 2002 for
instruments with maturities similar to the remaining term of the portfolios, due
to the declining interest rate environment.

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


CRITICAL ACCOUNTING POLICIES

     Due to the estimation process and the potential  materiality of the amounts
involved,  the Company has  identified the accounting for the allowance for loan
losses  and the  related  provision  for loan  losses  as an  accounting  policy
critical to the Company's  financial  statements.  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
primarily on a mathematical  model that estimates the appropriate  allowance for
loan losses.  This model has two components.  The first  component  involves the
estimation of losses on loans defined as "impaired  loans." A loan is considered
to be impaired when, based on current information and events, it is probable the
Company will be unable to collect all amounts due  according to the  contractual
terms  of  the  loan  agreement.   The  estimated  valuation  allowance  is  the
difference,  if any,  between the loan balance  outstanding and the value of the
impaired  loan as determined by 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.

     The second component of the allowance model is to estimate  inherent losses
for all loans not considered to be impaired loans.  First,  loans that have been
risk  graded by the  Company  as having  more than  "standard"  risk but are not
considered  to be impaired are assigned  estimated  loss  percentages  generally
accepted in the banking  industry.  Loans that are  classified by the Company as
having  normal  credit risk are  segregated  by loan type,  and  estimated  loss
percentages  are  assigned to each loan type,  based on the  historical  losses,
current economic  conditions,  and operational  conditions specific to each loan
type.

     The  reserve  estimated  for  impaired  loans is then added to the  reserve
estimated for all other loans. This becomes the Company's "allocated allowance."
In addition to the allocated allowance derived from the model, management of the
Company also  evaluates  other data such as the ratio of the  allowance for loan
losses to total loans, net loan growth  information,  nonperforming asset levels
and trends in such data.  Based on this  additional  analysis,  the  Company may
determine that an additional amount of allowance for loan losses is necessary to
reserve for probable losses.  This additional  amount,  if any, is the Company's
"unallocated  allowance." The sum of the allocated allowance and the unallocated
allowance is compared to the actual  allowance  for loan losses  recorded on the
books of the Company and any adjustment  necessary for the recorded allowance to
equal the computed allowance is recorded as a provision for loan losses.

      While management uses the best information  available to make evaluations,
future  adjustments  may  be  necessary  if  economic,   operational,  or  other
conditions change. In addition, various regulatory agencies, as an integral part
of their examination  process,  periodically  review the Company's allowance for
loan losses. Such agencies may require the Company to recognize additions to the
allowance based on the examiners'  judgment about information  available to them
at the time of their examinations.  For further discussion, see "SUMMARY OF LOAN
LOSS EXPERIENCE" above.



CURRENT ACCOUNTING MATTERS

     See Notes 2 and 7 to the Consolidated Financial Statements above.

FORWARD-LOOKING STATEMENTS

     Part  I  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, the Company's level of success in integrating  acquisitions,  actions
of  government  regulators,  the level of market  interest  rates,  and  general
economic conditions.

                                       22





Part II. Other Information

Item 5 - Other Information

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

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

Item 6 - Exhibits and Reports on Form 8-K

(a)        Exhibits

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

3.a.i      Copy of Articles of  Incorporation  of the  Registrant and amendments
           thereto,  was filed as Exhibit 3(a) to the Registrant's  Registration
           Statement Number 33-12692, and is incorporated herein by reference.

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

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

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

3.b.       Copy of the Bylaws of the  Registrant was filed as Exhibit 3.b to the
           Company's  Annual Report on Form 10-K for the year ended December 31,
           2001, 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.


                                       23





21         List of  Subsidiaries  of  Registrant  was filed as Exhibit 21 to the
           Company's  Annual Report on Form 10-K for the year ended December 31,
           2001, and is incorporated herein by reference.

(b)        There were no reports  filed on Form 8-K  during  the  quarter  ended
           March 31, 2002.


Copies Of Exhibits Are Available Upon Written Request To: First Bancorp, Anna G.
Hollers, Executive Vice President, P.O. Box 508, Troy, NC 27371


                                       24





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





                                                FIRST BANCORP


                    May 13, 2002                BY: /s/ James H. Garner
                                                    ----------------------------
                                                      James H. Garner
                                                          President
                                                (Principal Executive Officer),
                                                   Treasurer and Director


                    May 13, 2002                BY: /s/ Anna G. Hollers
                                                    ----------------------------
                                                      Anna G. Hollers
                                                  Executive Vice President
                                                        and Secretary


                    May 13, 2002                BY: /s/ Eric P. Credle
                                                    ----------------------------
                                                      Eric P. Credle
                                                    Senior Vice President
                                                and Chief Financial Officer