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
                                  June 30, 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 July 31, 2002,  9,144,493 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 -
   June 30, 2002 and 2001
   (With Comparative Amounts at December 31, 2001)                           3

   Consolidated Statements of Income -
   For the Periods Ended June 30, 2002 and 2001                              4

   Consolidated Statements of Comprehensive Income -
   For the Periods Ended June 30, 2002 and 2001                              5

   Consolidated Statements of Shareholders' Equity -
   For the Periods Ended June 30, 2002 and 2001                              6

   Consolidated Statements of Cash Flows -
   For the Periods Ended June 30, 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                    13

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk        24


 Part II.  Other Information

 Item 4 - Submission of Matters to a Vote of Shareholders                   26

 Item 5 - Other Information                                                 26

 Item 6 - Exhibits and Reports on Form 8-K                                  27

 Signatures                                                                 28


                                                                          Page 2




Part I.  Financial Information
Item 1 - Financial Statements



                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets




                                                                            June 30,          December 31,           June 30,
($ in thousands-unaudited)                                                    2002                2001                 2001
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                               
ASSETS
Cash & due from banks, noninterest-bearing                             $      19,685              34,019                25,702
Due from banks, interest-bearing                                              49,067              41,552                 8,190
Federal funds sold                                                            16,653              11,244                14,834
                                                                       -------------           ---------             ---------
     Total cash and cash equivalents                                          85,405              86,815                48,726
                                                                       -------------           ---------             ---------

Securities available for sale (costs of $84,811,
     $95,445, and $111,932)                                                   86,060              96,469               112,667

Securities held to maturity (fair values of $14,807,
      $16,746, and $16,899)                                                   14,129              16,338                16,356

Presold mortgages in process of settlement                                     3,099              10,713                 4,410

Loans                                                                        969,409             890,310               869,713
   Less:  Allowance for loan losses                                          (10,179)             (9,388)              (9,118)
                                                                       -------------           ---------             ---------
   Net loans                                                                 959,230             880,922               860,149
                                                                       -------------           ---------             ---------

Premises and equipment                                                        20,568              18,518                17,291
Accrued interest receivable                                                    5,980               5,880                 6,764
Intangible assets                                                             23,739              24,488                22,069
Other                                                                          4,367               4,548                 4,966
                                                                       -------------           ---------             ---------
        Total assets                                                   $   1,202,577           1,144,691             1,093,844
                                                                       =============           =========             =========

LIABILITIES
Deposits: Demand - noninterest-bearing                                 $     103,436              96,065                92,431
          Savings, NOW, and money market                                     367,336             353,439               314,961
          Time deposits of $100,000 or more                                  181,811             189,948               178,470
          Other time deposits                                                349,560             360,829               364,312
                                                                       -------------           ---------             ---------
               Total deposits                                              1,002,143           1,000,281               950,174
Borrowings                                                                    70,000              15,000                15,000
Accrued interest payable                                                       2,444               3,480                 4,032
Other liabilities                                                              8,890               9,204                 7,649
                                                                       -------------           ---------             ---------
     Total liabilities                                                     1,083,477           1,027,965               976,855
                                                                       -------------           ---------             ---------

SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding:  9,120,235,
         9,112,542, and 9,221,639 shares                                      48,860              50,134                53,688
Retained earnings                                                             69,582              65,915                62,815
Accumulated other comprehensive income                                           658                 677                   486
                                                                       -------------           ---------             ---------
     Total shareholders' equity                                              119,100             116,726               116,989
                                                                       -------------           ---------             ---------
          Total liabilities and shareholders' equity                   $   1,202,577           1,144,691             1,093,844
                                                                       =============           =========             =========



See notes to consolidated financial statements.


                                                                          Page 3




                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income



                                                                    Three Months Ended                 Six Months Ended
                                                                          June 30,                          June 30,
                                                              --------------------------------  -------------------------------
($ in thousands, except share data-unaudited)                      2002             2001            2002             2001
- -------------------------------------------------------------------------------------------------------------------------------

                                                                                                         
INTEREST INCOME
Interest and fees on loans                                    $    16,666           17,079           32,870          33,501
Interest on investment securities:
     Taxable interest income                                        1,336            1,689            2,741           3,288
     Tax-exempt interest income                                       186              201              383             407
Other, principally overnight investments                              188              732              476             929
                                                              -----------        ---------       ---------        ---------
     Total interest income                                         18,376           19,701           36,470          38,125
                                                              -----------        ---------       ---------        ---------

INTEREST EXPENSE
Savings, NOW and money market                                         971            1,424            1,892           2,979
Time deposits of $100,000 or more                                   1,714            2,624            3,630           4,994
Other time deposits                                                 3,151            5,169            6,865           9,825
Borrowings                                                            210              331              460             855
                                                              -----------        ---------       ---------        ---------
     Total interest expense                                         6,046            9,548           12,847          18,653
                                                              -----------        ---------       ---------        ---------

Net interest income                                                12,330           10,153           23,623          19,472
Provision for loan losses                                             775              308            1,215             528
                                                              -----------        ---------       ---------        ---------
Net interest income after provision
   for loan losses                                                 11,555            9,845           22,408          18,944
                                                              -----------        ---------       ---------        ---------

NONINTEREST INCOME
Service charges on deposit accounts                                 1,691            1,292            3,286           2,200
Other service charges, commissions and fees                           574              514            1,210           1,040
Fees from presold mortgages                                           334              286              780             424
Commissions from sales of insurance and financial products            178              140              443             346
Data processing fees                                                  100               49              156              96
Securities gains                                                        7               --               27              --
Other gains (losses)                                                   17                2               (4)             39
                                                              -----------        ---------       ---------        ---------
     Total noninterest income                                       2,901            2,283            5,898           4,145
                                                              -----------        ---------       ---------        ---------

NONINTEREST EXPENSES
Salaries                                                            3,614            3,080            7,307           5,871
Employee benefits                                                     932              685            1,852           1,299
                                                              -----------        ---------       ---------        ---------
   Total personnel expense                                          4,546            3,765            9,159           7,170
Net occupancy expense                                                 523              437            1,028             839
Equipment related expenses                                            508              388              991             761
Intangibles amortization                                              364              425              728             607
Other operating expenses                                            2,478            2,068            4,611           3,771
                                                              -----------        ---------       ---------        ---------
     Total noninterest expenses                                     8,419            7,083           16,517          13,148
                                                              -----------        ---------       ---------        ---------

Income before income taxes                                          6,037            5,045           11,789           9,941
Income taxes                                                        2,107            1,778            4,099           3,450
                                                              -----------        ---------       ---------        ---------

NET INCOME                                                    $     3,930            3,267            7,690           6,491
                                                              ===========            =====            =====           =====


Earnings per share:
     Basic                                                    $      0.43             0.36            0.84             0.73
     Diluted                                                         0.42             0.35            0.82             0.71

Weighted average common shares outstanding:
     Basic                                                      9,152,497        9,022,343       9,151,095        8,898,610
     Diluted                                                    9,344,900        9,281,715       9,340,049        9,136,406



                                                                          Page 4




                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income






                                                        Three Months Ended         Six Months Ended
                                                             June 30,                   June 30,
                                                      --------------------       -----------------------
($ in thousands-unaudited)                              2002          2001         2002         2001
- --------------------------------------------------------------------------------------------------------

                                                                                    
Net income                                            $  3,930        3,267        7,690        6,491
                                                      --------        -----        -----        -----

Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                        1,307         (402)         252          352
           Tax benefit (expense)                          (565)         140         (154)        (122)
     Reclassification to realized gains                     (7)          --          (27)          --
           Tax expense                                       3           --           11           --
   Adjustment to minimum pension liability:
     Additional pension charge related to unfunded
       pension liability                                    --           --         (165)          --
     Tax benefit                                            --           --           64           --
                                                      --------        -----        -----        -----
Other comprehensive income (loss)                          738         (262)         (19)         230
                                                      --------        -----        -----        -----

Comprehensive income                                  $  4,668        3,005        7,671        6,721
                                                      ========        =====        =====        =====



See notes to consolidated financial statements.


                                                                          Page 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          Equity
- ------------------------------------------------------------------------------------------------------------------------------


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


Net income                                                                            6,491                         6,491
Cash dividends declared ($0.44 per share)                                           (3,956)                        (3,956)
Common stock issued under
     stock option plan                                   54             264                                            264
Common stock issued into
    dividend reinvestment plan                            1              22                                             22
Common stock issued in acquisitions                     602           9,159                                          9,159
Purchases and retirement of common
     stock                                             (262)         (5,905)                                       (5,905)
Other comprehensive income                                                                              230           230
                                                      -----        --------        --------         -------        -------

Balances, June 30, 2001                               9,222        $ 53,688          62,815             486        116,989
                                                      =====        ========        ========         =======        =======


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


Net income                                                                            7,690                          7,690
Cash dividends declared ($0.44 per share)                                            (4,023)                       (4,023)
Common stock issued under
     stock option plan                                  108             685                                           685
Common stock issued into
     dividend reinvestment plan                          24             565                                           565
Purchases and retirement of common
     stock                                             (125)         (2,906)                                       (2,906)
Tax benefit realized from exercise of
     nonqualified stock options                                         382                                           382
Other comprehensive loss                                                                                (19)          (19)

                                                      -----        --------        --------         -------        -------
Balances, June 30, 2002                               9,120         $48,860        $ 69,582             658       119,100
                                                      =====        ========        ========         =======        =======





See notes to consolidated financial statements.


                                                                          Page 6




                         First Bancorp and Subsidiaries
                      Consolidated Statements of Cash Flows





                                                                                          Six Months Ended
                                                                                               June 30,
                                                                                     ----------------------------
($ in thousands-unaudited)                                                             2002                 2001
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                      
Cash Flows From Operating Activities
Net income                                                                            $  7,690              6,491

Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                           1,215                528
     Net security premium (discount) amortization                                          128                (33)
     Loss (gain) on disposal of other real estate                                            7                (30)
     Gain on sale of securities available for sale                                         (27)                --
     Gain on sale of loans                                                                  (3)                (9)
     Proceeds from sales of loans                                                           42                 --
     Loan fees and costs deferred, net of amortization                                      98                (44)
     Depreciation of premises and equipment                                                861                674
     Tax benefit realized from exercise of nonqualified stock options                      382                 --
     Amortization of intangible assets                                                     728                607
     Deferred income tax benefit                                                        (1,019)              (133)
     Decrease (increase) in accrued interest receivable                                   (100)                56
     Decrease (increase) in other assets                                                 9,006             (3,262)
     Decrease in accrued interest payable                                               (1,036)              (980)
     Increase (decrease) in other liabilities                                              (48)             2,113
                                                                                      --------             ------
          Net cash provided by operating activities                                     17,924              5,978
                                                                                      --------             ------

Cash Flows From Investing Activities
     Purchases of securities available for sale                                         (9,095)           (25,776)
     Purchases of securities held to maturity                                               (1)                (1)
     Proceeds from maturities/issuer calls of securities available for                  18,611             20,815
       sale
     Proceeds from maturities/issuer calls of securities held to maturity                2,212              2,883
     Proceeds from sales of securities available for sale                                1,010                 --
     Net increase in loans                                                             (80,115)           (17,256)
     Purchases of premises and equipment                                                (3,139)            (1,770)
     Net cash received in acquisition of insurance agencies                                 --                 40
     Net cash paid in acquisition of Century Bancorp                                        --             (8,112)
     Net cash received in purchase of branches                                              --             70,201
                                                                                      --------             ------
          Net cash provided (used) by investing activities                             (70,517)            41,024
                                                                                      --------             ------

Cash Flows From Financing Activities
     Net increase in deposits                                                            1,862              5,477
     Net proceeds (repayments) of borrowings                                            55,000            (24,700)
     Cash dividends paid                                                                (4,023)            (3,873)
     Proceeds from issuance of common stock                                              1,250                286
     Purchases and retirement of common stock                                           (2,906)            (5,905)
                                                                                      --------             ------
          Net cash provided (used) by financing activities                              51,183            (28,715)
                                                                                      --------             ------

Increase (Decrease) In Cash And Cash Equivalents                                        (1,410)            18,287
Cash And Cash Equivalents, Beginning Of Period                                          86,815             30,439
                                                                                      --------             ------
Cash And Cash Equivalents, End Of Period                                              $ 85,405             48,726
                                                                                      ========             ======

Supplemental Disclosures Of Cash Flow Information:
Cash paid during the period for:
     Interest                                                                         $ 13,883             19,388
     Income taxes                                                                        4,553                718
Non-cash transactions:
     Transfer of securities from held to maturity to available for sale - fair value        --             31,220
     Unrealized gain on securities available for sale, net of taxes                         82                230
     Foreclosed loans transferred to other real estate                                     455                319
     Premises and equipment transferred to other real estate                               228                425




See notes to consolidated financial statements.

                                                                          Page 7




                         First Bancorp and Subsidiaries
                   Notes To Consolidated Financial Statements


(unaudited)         For the Periods Ended June 30, 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 June 30,  2002  and  2001 and the  consolidated
results of operations and consolidated cash flows for the periods ended June 30,
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 June 30, 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  June 30,  2001 have been
reclassified  to  conform  with  the  presentation  for  June  30,  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.

                                                                          Page 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 June 30,
                                     --------------------------------------------------------------------------------
                                                      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                         $   3,930      9,152,497      $   0.43   $   3,267      9,022,343      $    0.36
                                                                   ========                                 =========
Effect of Dilutive Securities               --        192,403                        --        259,372
                                     ---------      ---------                 ---------      ---------

Diluted EPS                          $   3,930      9,344,900      $   0.42   $   3,267      9,281,715      $    0.35
                                     =========      =========      ========   =========      =========      =========



                                                              For the Six Months Ended June 30,
                                     --------------------------------------------------------------------------------
                                                         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                         $   7,690      9,151,095      $   0.84   $   6,491      8,898,610       $   0.73
                                                                   ========                                 =========

Effect of Dilutive Securities               --        188,954                        --        237,796
                                     ---------      ---------                 ---------      ---------
Diluted EPS                          $   7,690      9,340,049      $   0.82   $   6,491      9,136,406       $   0.71
                                     =========      =========      ========   =========      =========      =========



     For the three and six month periods ended June 30, 2002. There were options
of 0 and 24,000, respectively, that were antidilutive since the exercise price
exceeded the average market price for their respective periods. Antidilutive
options for the three and six month periods ended June 30, 2001 amounted to
22,500 and 32,500, respectively. Antidilutive options have been omitted from the
calculation of diluted earnings per share for their respective periods.


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.
Nonperforming assets are summarized as follows:




                                                        June 30,            December 31,        June 30,
    ($ in thousands)                                      2002                 2001               2001
    -------------------------------------------------------------------------------------------------------
                                                                                        
    Nonperforming loans:
       Nonaccrual loans                                $    2,755             3,808              5,104
       Restructured loans                                      77                83                226
       Accruing loans > 90 days past due                       --                --                 --
                                                       ----------             -----              -----
    Total nonperforming loans                               2,832             3,891              5,330
    Other real estate                                       1,264             1,253              1,497
                                                       ----------             -----              -----

    Total nonperforming assets                         $    4,096             5,144              6,827
                                                       ==========             =====              =====

    Nonperforming loans to total loans                       0.29%             0.44%              0.61%
    Nonperforming assets as a percentage of loans
         and other real estate                               0.42%             0.58%              0.78%
    Nonperforming assets to total assets                     0.34%             0.45%              0.62%
    Allowance for loan losses to total loans                 1.05%             1.05%              1.05%



                                                                          Page 9





Note 6 - Deferred Loan Fees
     Loans are shown on the Consolidated Balance Sheets net of net deferred loan
fees of  approximately  $756,000,  $658,000,  and  $689,000  at June  30,  2002,
December 31, 2001, and June 30, 2001, respectively.

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 June 30, 2002 and December 31,
2001 and the carrying  amount of  unamortized  intangible  assets as of June 30,
2002, and December 31, 2001:



                                                       June 30, 2002                      December 31, 2001
                                            ---------------------------------    ----------------------------------
                                            Gross Carrying       Accumulated      Gross Carrying        Accumulated
(Dollars in thousands)                          Amount           Amortization         Amount           Amortization
                                            --------------       ------------     --------------       ------------
                                                                                                   
Amortized intangible assets:
   Customer lists                               $   243                 15                243                  7
   Core deposit premium related to
      whole-bank acquisition                        335                254                335                246
   Branch acquisitions                           20,196              2,592             20,180              1,879
                                                -------              -----             ------              -----
        Total                                   $20,774              2,861             20,758              2,132
                                                =======              =====             ======              =====

Unamortized intangible assets:
   Goodwill                                     $ 5,609                                 5,609
                                                =======                                ======
   Pension                                      $   217                                   253
                                                =======                                ======



     Amortization  expense  totaled  $364,000  and $425,000 for the three months
ended  June 30,  2002  and  2001,  respectively.  Amortization  expense  totaled
$728,000  and  $607,000  for the six  months  ended  June  30,  2002  and  2001,
respectively.

     The following table presents the estimated amortization expense for each of
the five  calendar  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                             11,444
                                                        ------------
                            Total                       $     18,626
                                                        ============


                                                                         Page 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 June 30, 2002 and 2001, the six months ended June 30, 2002
and 2001, and for the years ended December 31, 2001, 2000 and 1999:



                                                     For the Three Months Ended June 30,
(Dollars in thousands, except                        -----------------------------------
earnings per share amounts)                                 2002           2001
                                                        ------------   ------------

                                                                        
Reported net income                                     $      3,930          3,267
Add back:  Goodwill amortization                                  --            120
                                                        ------------   ------------
     Adjusted net income                                $      3,930          3,387
                                                        ============   ============

Basic earnings per share:
     As reported                                        $       0.43           0.36
     Goodwill amortization                                        --           0.02
                                                        ------------   ------------
        Adjusted basic earnings per share               $       0.43           0.38
                                                        ============   ============

Diluted earnings per share:
     As reported                                        $       0.42           0.35
     Goodwill amortization                                        --           0.01
                                                        ------------   ------------
        Adjusted diluted earnings per share             $       0.42           0.36
                                                        ============   ============



                                                     For the Six Months Ended June 30,
(Dollars in thousands, except                        ---------------------------------
earnings per share amounts)                                 2002              2001
                                                     ---------------          ----
                                                                        
Reported net income                                    $       7,690          6,491
Add back:  Goodwill amortization                                  --            213
                                                        ------------   ------------
     Adjusted net income                               $       7,690          6,704
                                                        ============   ============

Basic earnings per share:
     As reported                                       $        0.84           0.73
     Goodwill amortization                                        --           0.02
                                                        ------------   ------------
        Adjusted basic earnings per share              $        0.84           0.75
                                                        ============   ============

Diluted earnings per share:
     As reported                                       $        0.82           0.71
     Goodwill amortization                                        --           0.02
                                                        ------------   ------------
        Adjusted diluted earnings per share            $        0.82           0.73
                                                        ============   ============



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



                                                                         Page 11



Note 8.  Accumulated Other Comprehensive Income

     Shareholders' equity includes a line item entitled "Accumulated Other
Comprehensive Income," which is comprised of the following components:




                                                 June 30,   December 31,   June 30,
                                                   2002         2001         2001
                                                 -------      -------      -------
                                                                      
Unrealized gain on securities available for
     sale                                        $ 1,249        1,024          735
     Deferred tax liability                         (490)        (347)        (249)
                                                 -------      -------      -------
Net unrealized gain on securities available
     for sale                                        759          677          486
                                                 -------      -------      -------


Additional minimum pension liability                (165)          --           --
     Deferred tax asset                               64           --           --
                                                 -------      -------      -------
Net additional minimum pension liability            (101)          --           --
                                                 -------      -------      -------
Total accumulated other comprehensive income     $   658          677          486
                                                 =======          ===          ===






Note 9 - Pending Merger and Acquisition Activity

     On April 30, 2002, the Company  reported that it had agreed to purchase the
RBC  Centura  bank  branch  in  Broadway,   North   Carolina.   The  branch  has
approximately  $11 million in deposits and $4 million in loans. The Company will
pay RBC Centura a deposit premium of 7% of the average daily deposit base in the
month leading up to the completion of the purchase.  The transaction is expected
to be completed in October 2002.

     On July 16,  2002,  the  Company  reported  that it had  agreed to  acquire
Carolina Community Bancshares, Inc. (CCB). CCB has total assets of approximately
$70 million, with total loans of $46 million, total deposits of $59 million, and
total shareholders'  equity of $8.5 million.  CCB operates out of three branches
in Dillon County, South Carolina,  with its headquarters and one of its branches
located  in Latta,  and two  branches  in the city of  Dillon.  The terms of the
agreement call for  shareholders of Carolina  Community to receive 0.8 shares of
First  Bancorp  stock and  $20.00 in cash for each share of  Carolina  Community
stock they own. At the date of the  announcement,  the total deal value amounted
to approximately  $17.7 million.  The transaction is expected to be completed in
either the fourth quarter of 2002 or the first quarter of 2003.  This represents
the Company's first entry into South Carolina.  Dillon County, South Carolina is
contiguous  to  Robeson  County,  North  Carolina,  a county  where the  Company
operates four branches.

                                                                         Page 12





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


RESULTS OF OPERATIONS

OVERVIEW

     Net income for the three months ended June 30, 2002 amounted to $3,930,000,
or $0.42 per diluted share, a 20.0% increase in diluted  earnings per share over
the net income of $3,267,000, or $0.35 per diluted share, recorded in the second
quarter of 2001.  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 been recorded under  previous  accounting
standards   during  the  second   quarter   of  2002.   Nonrecurring   items  of
income/expense  were  insignificant  for each of the three month periods in 2001
and 2002.

     Net income for the six months ended June 30, 2002  amounted to  $7,690,000,
or $0.82 per diluted share, a 15.5% increase in diluted  earnings per share over
the $0.71 per diluted share for the six months ended June 30, 2001.  For the six
months ended June 30,  2002,  the  discontinuation  of  amortization  of certain
intangible assets effectively  increased earnings by $294,000,  or 3.2 cents per
diluted  share,  over what would have been recorded  under  previous  accounting
standards.  Nonrecurring items of income/expense  were insignificant for each of
the six month periods in 2001 and 2002.


     The reported  earnings for the second quarter of 2002 represent a return on
average  assets of 1.37% and a return on  average  equity of  13.12%.  Other key
performance indicators for the second quarter of 2002 were a net interest margin
of 4.63%, an efficiency  ratio of 54.79%,  a nonperforming  asset to total asset
ratio of 0.34%,  and an  annualized  net  charge-offs  to average loans ratio of
0.14%. The Company's  annualized  return on average assets for the first half of
2002 was  1.35%  compared  to 1.32% for the first  half of 2001.  The  Company's
return on average equity for the first six months of 2002 was 12.98% compared to
11.52% for the first six months of 2001.

     The  increase  in  earnings  for the three and six  month  periods  in 2002
compared  to the same  periods  in 2001 were  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.  Higher net interest  margins and a higher level of average  loans and
deposits  resulted in the increases in net interest income.  Noninterest  income
and  noninterest  expense have  increased  in 2002 as a result of the  Company's
overall  growth.  Noninterest  income  has  also  been  positively  affected  by
increased  mortgage  loan  refinancing  activity  that  has  increased  mortgage
origination fees, as well as the offering of a check overdraft product beginning
in August 2001 that has increased fees earned on deposit accounts. The increases
in the provision for loan losses in 2002 have been  primarily a result of higher
loan growth in 2002 compared to 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 and six month periods ended June 30, 2002 amounted
to  $12,330,000  and  $23,623,000,  respectively,  increases of  $2,177,000  and
$4,151,000,  or 21.4% and 21.3%, over the amounts of $10,153,000 and $19,472,000
recorded in the same three and six month periods in 2001, respectively.

                                                                         Page 13




     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 and six months ended June
30, 2002, both factors contributed to the increase in the amount of net interest
income realized by the Company compared to the same periods in 2001.

     The following tables present average balances and average rates earned/paid
by the Company for the periods indicated.



                                                                     For the Three Months Ended June 30,
                                                 ------------------------------------------------------------------------
                                                                   2002                                 2001
                                                 ---------------------------------        -------------------------------
                                                                          Interest                              Interest
                                                   Average       Average   Earned         Average      Average   Earned
($ in thousands)                                   Volume          Rate    or Paid         Volume        Rate    or Paid
- ----------------                                   ------          ----    -------         ------        ----    -------
                                                                                              
Assets
Loans (1)                                        $  946,279        7.06%   $ 16,666     $  815,799       8.40%  $  17,079
Taxable securities                                   88,245        6.07%      1,336         98,037       6.91%      1,689
Non-taxable securities (2)                           15,294        8.44%        322         16,257       9.15%        371
Short-term investments,
    principally federal funds                        30,259        2.49%        188         62,496       4.70%        732
                                                 ----------                  ------        -------                 ------
Total interest-earning assets                     1,080,077        6.87%     18,512        992,589       8.03%     19,871
                                                                             ------                                ------

Liabilities
Savings, NOW and money
     market deposits                                370,585        1.05%        971        303,394       1.88%      1,424
Time deposits >$100,000                             180,237        3.81%      1,714        169,343       6.22%      2,624
Other time deposits                                 351,022        3.60%      3,151        354,508       5.85%      5,169
                                                 ----------                  ------        -------                 ------
     Total interest-bearing deposits                901,844        2.60%      5,836        827,245       4.47%      9,217
Borrowings                                           14,944        5.64%        210         20,055       6.62%        331
                                                 ----------                  ------        -------                 ------
Total interest-bearing liabilities                  916,788        2.65%      6,046        847,300       4.52%      9,548
Non-interest-bearing deposits                       103,042                  ------         87,519                 ------
Net yield on interest-earning
  assets and  net interest income                                  4.63%   $ 12,466                      4.17%  $  10,323
                                                                           ========                             =========
Interest rate spread                                               4.22%                                 3.51%

Average prime rate                                                 4.75%                                 7.36%
- -------------------------------------------------------------------------------------------------------------------------



(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.
(2)  Includes  tax-equivalent  adjustments  of $136,000 and $170,000 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.


                                                                         Page 14





                                                                 For the Six Months Ended June 30,
                                          ----------------------------------------------------------------------------------
                                                        2002                                         2001
                                          -------------------------------------      ---------------------------------------
                                                                      Interest                                      Interest
                                             Averag         Average    Earned          Average         Average       Earned
($ in thousands)                             Volume           Rate     or Paid          Volume          Rate         or Paid
                                             ------           ----     -------          ------          ----         -------
                                                                                                   
Assets
Loans (1)                                 $   924,781         7.17%    $ 32,870      $   784,178        8.62%        $ 33,501
Taxable securities                             90,742         6.09%       2,741           97,440        6.80%           3,288
Non-taxable securities (2)                     15,712         8.47%         660           16,402        8.85%             720
Short-term investments,
    principally federal funds                  40,156         2.39%         476           39,252        4.77%             929
                                            ---------                    ------          -------                       ------
Total interest-earning assets               1,071,391         6.92%      36,747          937,272        8.27%          38,438
                                                                         ------                                        ------
Liabilities
Savings, NOW and money
     market deposits                          362,467         1.05%       1,892          276,041        2.18%           2,979
Time deposits >$100,000                       183,447         3.99%       3,630          157,788        6.38%           4,994
Other time deposits                           354,175         3.91%       6,865          332,239        5.96%           9,825
                                            ---------                    ------          -------                       ------
     Total interest-bearing deposits          900,089         2.78%      12,387          766,068        4.69%          17,798
Borrowings                                     14,972         6.20%         460           26,494        6.51%             855
                                            ---------                    ------          -------                       ------
Total interest-bearing liabilities            915,061         2.83%      12,847          792,562        4.75%          18,653
Non-interest-bearing deposits                  99,972                    ------           78,045                       ------
Net yield on interest-earning
  assets and  net interest income                             4.50%    $ 23,900                         4.26%        $ 19,785
                                                                         ======                                        ======
Interest rate spread                                          4.09%                                     3.52%

Average prime rate                                            4.75%                                     7.98%
- -----------------------------------------------------------------------------------------------------------------------------



(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.
(2)  Includes  tax-equivalent  adjustments  of $277,000 and $313,000 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.

     The  increase in average  loans and  deposits in 2002  compared to 2001 has
been as a result of both 1) internally  generated growth and 2) growth resulting
from acquisitions. While the Company has not completed any acquisitions in 2002,
during 2001 the Company completed three  acquisitions with total loans of $116.2
million and total deposits of $204.6 million.  These  acquisitions took place in
the first,  second, and fourth quarters of 2001 and thus only partially affected
the average  balances for 2001 in the tables  above (but are fully  reflected in
the 2002 average  balances).  Internally  generated loan and deposit growth also
contributed to the higher amount of average loans and deposits outstanding.  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 Company's  net interest  margin  increased  for the second  consecutive
quarter, amounting to 4.63% in the second quarter of 2002, compared to the 4.36%
margin  realized in the first  quarter of 2002 and the 4.17% margin  realized in
the second quarter of 2001. The Company's net interest margin for the first half
of 2002 was  4.50%  compared  to 4.26% for the  first  six  months of 2001.  The
increase in the Company's net interest  margin in 2002 has been primarily due to
the stable interest rate  environment  experienced  during the year - there have
been no changes to interest  rates  initiated by the Federal  Reserve  since the
fourth quarter of 2001. This has allowed a significant  portion of the Company's
time deposits that were  originated  during periods of higher interest rates and
matured during 2002 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 have not  experienced  further  rate
reductions in 2002.

                                                                         Page 15


     The provision for loan losses for the second  quarter of 2002 was $775,000,
$467,000 more than the $308,000  recorded in the second quarter of 2001. For the
six months ended June 30, 2002,  the  provision  for loan losses was  $1,215,000
compared to $528,000 for the six months ended June 30,  2001.  The  increases in
the  provision  for  loan  losses  in  2002  have  primarily  been a  result  of
significantly  higher loan growth.  Net  internal  loan growth  (excludes  loans
assumed in  acquisitions)  for the  second  quarter  of 2002  amounted  to $45.3
million  compared to $8.8  million in the second  quarter of 2001.  Net internal
loan growth for first six months of 2002 amounted to $79.1  million  compared to
$16.8  million in the first half of 2001.  Asset quality  ratios have  generally
improved when comparing June 30, 2002 to the prior year.

     Noninterest  income for the three and six month periods ended June 30, 2002
amounted to $2,901,000 and $5,898,000 respectively, increases of 27.1% and 42.3%
over the  amounts  recorded  in the same  three and six month  periods  in 2001.
Within noninterest income,  service charges on deposit accounts  experienced the
largest increase in 2002, amounting to $1,691,000 in the second quarter of 2002,
a 30.9% increase over the  $1,292,000  recorded in the same quarter of 2001, and
$3,286,000  for the  first  six  months  of  2002,  a 49.4%  increase  over  the
$2,200,000  recorded in the first six months of 2001. The primary reason for the
increase  in service  charges  on deposit  accounts  when  comparing  the second
quarter of 2002 to the second quarter of 2001 is the  introduction  of a product
in August 2001 that  charges a fee for  allowing  customers  to  overdraw  their
deposit account. This product has generated  approximately  $100,000 in fees per
month  (net of  related  expenses)  since its  introduction.  As it  relates  to
comparing  service charges on deposit  accounts for the first six months in 2002
to the same period in 2001, in addition to the aforementioned  overdraft deposit
product,  in 2002,  the  Company  realized a full six months of service  charges
relating  to the  acquisition  of four bank  branches  on March 26, 2001 and one
branch in December 2001. These branches had a high level of transaction accounts
(non-time  deposits),  $84.8  million in total,  which  afforded the Company the
opportunity to earn deposit service charges.

     Also contributing to the increase in noninterest  income was "other service
charges,  commissions,  and fees," which  increased  from $514,000 in the second
quarter of 2001 to $574,000 in the second  quarter of 2002,  an 11.7%  increase.
For the six months  ended June 30, 2002,  this  category of  noninterest  income
amounted to $1,210,000,  a 16.3% increase compared to the $1,040,000 recorded in
the first six months of 2001. 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 for the three and six month periods ended June
30, 2002 amounted to $334,000 and $780,000, respectively, increases of 16.8% and
84.0% over the amounts recorded in the comparable periods in 2001. The increases
in 2002 have been due to a higher level of mortgage loan refinancings  caused by
the lower  interest rate  environment.

     Commissions  from sales of insurance and  financial  products for the three
and six month  periods  ended June 30, 2002  amounted to $178,000 and  $443,000,
respectively,  increases  of 27.1% and 28.0% over the  amounts  recorded  in the
comparable  periods in 2001.  This line item  includes  commissions  the Company
receives from three sources - 1) sales of credit  insurance  associated with new
loans, 2) commissions from the sales of investment,  annuity, and long-term care
insurance  products,  and 3) commissions  from the sale of property and casualty
insurance.  The following table presents these  components for the three and six
month periods ended June 30, 2002 compared to the same periods in 2001:

                                                                         Page 16






                                            Three Months Ended June 30,                  Six Months Ended June 30,
                                     -------------------------------------------    ------------------------------------
                                                                %         %                               $        %
                                          2002      2001      Change    Change     2002      2001    Change    Change
                                          ----      ----      ------    ------     ----      ----    ------    ------
                                                                                        
Commissions earned from:
Sales of credit insurance                $ 72       72         --         --       $239       224        15       6.7%
Sales of investment, annuity,
    and long term care
    insurance                              54       58         (4)      (6.9)%      112       112        --        --
Sales of property and
    casualty insurance                     52       10         42       420.0%       92        10        82     820.0%
                                         ----      ---         --       -----      ----       ---        --      ----
     Total                               $178      140         38        27.1%     $443       346        97      28.0%
                                         ====      ===         ==       =====      ====       ===        ==      ====



     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.

     Data  processing  fees for the three and six month  periods  ended June 30,
2002 amounted to $100,000 and $156,000, respectively,  increases of 104% and 63%
over the amounts recorded in the comparable  periods in 2001. The second quarter
of 2002 benefited from fees the Company earned as a result of a special  project
completed for one of its data processing clients.

     Noninterest  expenses  for the three and six  months  ended  June 30,  2002
amounted to $8,419,000  and  $16,517,000,  respectively,  increases of 18.9% and
25.6% from the amounts recorded in the same three and six month periods in 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,  including the incremental expenses associated with
the Company's acquisitions.  In addition to the typical cash expenses associated
with the growth,  the Company also  recorded a total of $364,000 and $728,000 in
non-cash  amortization expense in the three and six month periods ended June 30,
2002,  respectively  compared to $425,000  and  $607,000 for the same periods in
2001. See notes 2 and 7 to the financial  statements  for additional  discussion
regarding the accounting for intangible assets.


     The provision for income taxes was $2,107,000 in the second quarter of 2002
compared to $1,778,000 in the second  quarter of 2001.  The provision for income
taxes for the six months ended June 30, 2002 amounted to $4,099,000  compared to
$3,450,000  for the first  half of 2001.  The  effective  tax rates did not vary
significantly  among the periods  presented,  amounting to approximately 35%. In
the normal  course of  business,  the Company  carries out various tax  planning
intiatives in order to control its effective tax rate.

FINANCIAL CONDITION

     During 2001, the Company's  financial  condition was materially impacted by
     three acquisitions:

          o    On March 26, 2001, the Company  acquired four branches from First
               Union National Bank with $103 million in deposits and $17 million
               in loans.

          o    On May 17, 2001,  the Company  acquired  Century  Bancorp,  a one
               branch savings  institution  with $72 million in deposits and $90
               million in loans.

          o    On December 17, 2001,  the Company  acquired  another branch from
               First  Union  (Salisbury)  with $30  million in  deposits  and $9
               million in loans.


                                                                         Page 17


     The assets and liabilities assumed in the first two acquisitions above were
     reflected  in the  Company's  June 30, 2001  balance  sheet,  and thus when
     comparing  the balance  sheet at June 30, 2002 to June 30,  2001,  the only
     external  growth  affecting  overall growth is the December branch purchase
     (Salisbury  branch).  Income and expense  associated with the  acquisitions
     affected the Company's 2001 income statement  beginning on their respective
     acquisition dates.

     The  following  table  presents  information  regarding  the  nature of the
     Company's growth since June 30, 2001.





                                                                       Growth from
                                      Balance at                      Acquisitions    Balance at       Total      Percentage growth,
                                      beginning          Internal        (Salisbury     end of      percentage         excluding
   July 1, 2001 to                    of period          Growth            Branch       period        growth          acquisitions
   June 30, 2002                                                        Purchase)
   ---------------------------        -------------    -----------     ------------   ----------    ----------    ------------------


                                                                                                     
Loans                                    $  869,713         90,425            9,271      969,409         11.5%           10.4%
                                         ==========         ======            =====      =======         ====            ====

Deposits - Noninterest bearing           $   92,431          6,219            4,786      103,436         11.9%            6.7%
Deposits - Savings, NOW, and
     Money Market                           314,961         33,992           18,383      367,336         16.6%           10.8%
Deposits - Time>$100,000                    178,470          2,226            1,115      181,811          1.9%            1.2%
Deposits - Time<$100,000                    364,312        (20,786)           6,034      349,560        (4.0)%          (5.7%)
                                            -------        -------            -----      -------         ----            ----

   Total deposits                        $  950,174         21,651           30,318    1,002,143          5.5%            2.3%
                                         ==========         ======           ======    =========          ===             ===

   January 1, 2002 to
   June 30, 2002
   ---------------------------
Loans                                    $  890,310         79,099               --      969,409          8.9%            8.9%
                                         ==========         ======              ===      =======          ===             ===

Deposits - Noninterest bearing           $   96,065          7,371               --      103,436          7.7%            7.7%
Deposits - Savings, NOW, and
     Money Market                           353,439         13,897               --      367,336          3.9%            3.9%
Deposits - Time>$100,000                    189,948         (8,137)              --      181,811        (4.3%)          (4.3%)
Deposits - Time<$100,000                    360,829        (11,269)              --      349,560        (3.1%)          (3.1%)
                                            -------        -------                       -------         ----            ----
   Total deposits                        $1,000,281          1,862               --    1,002,143          0.2%            0.2%
                                         ==========          =====              ===    =========          ===             ===



     The first table presents the Company's growth in loans and deposits for the
twelve  months ended June 30, 2002.  This table  reflects that almost all of the
Company's  growth in loans has been as a result of  internal  growth,  whereas a
majority of the Company's deposit growth came from its branch acquisition.

     The second table  presents the  Company's  growth in loans and deposits for
the six months ended June 30, 2002.  This table reflects the high growth rate of
loans (17.8%  annualized)  experienced  by the Company and the  relatively  flat
deposit  growth.  Both tables  reflect a slight  shift in the  Company's  mix of
deposits from time deposits to non-time  deposits.  The Company views this shift
as favorable,  as non-time deposits generally carry lower rates and present more
opportunities for fees than do time deposits.

     The  Company's  level of  borrowings  at June 30, 2002 totaled $70 million,
compared to $15 million at December 31, 2001 and June 30,  2001.  The reason for
the increase is the Company  drawing a net of $55 million in  overnight  Federal
Home Loan Bank  borrowings  in order to achieve  internally  targeted  liquidity
ratios. The borrowings necessary to achieve the targeted liquidity ratios became
necessary as a result of the high loan and low deposit growth experienced by the
Company  that  reduced  its  liquidity.   See  "LIQUIDITY  AND  COMMITMENTS  AND
CONTINGENCIES" below for further discussion.

     The Company's total assets were $1.20 billion at June 30, 2002, an increase
of $108.7 million, or 9.9%, from the $1.09 billion at June 30, 2001. The primary
reasons for the increase in total assets were the Company's December 2001 branch
purchase  and a  higher  level  of  borrowings  that  was  neccessitated  by the
Company's high loan growth.



                                                                         Page 18






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.
Nonperforming assets are summarized as follows:

                                                 June 30,            December 31,         June 30,
($ in thousands)                                   2002                2001                 2001
- --------------------------------------------------------------------------------------------------

Nonperforming loans:
                                                                                    
   Nonaccrual loans                               $2,755                3,808                5,104
   Restructured loans                                 77                   83                  226
   Accruing loans > 90 days past due                  --                   --                   --
                                                  ------                -----                -----
Total nonperforming loans                          2,832                3,891                5,330
Other real estate                                  1,264                1,253                1,497
                                                  ------                -----                -----
Total nonperforming assets                        $4,096                5,144                6,827
                                                  ======                =====                =====

Nonperforming loans to total loans                  0.29%                0.44%                0.61%
Nonperforming assets as a percentage of loans
  and other real estate                             0.42%                0.58%                0.78%
Nonperforming assets to total assets                0.34%                0.45%                0.62%
Allowance for loan losses to total loans            1.05%                1.05%                1.05%



     Management has reviewed the collateral for the nonperforming  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 decreased during 2002,  amounting to $2.8
million at June 30, 2002, compared to $3.8 million at December 31, 2001 and $5.1
million at June 30,  2001.  The  decrease  in the level of  nonaccrual  loans is
primarily the result of paydowns received on one large credit.  During the first
half of 2001,  the Company  placed $2.9 million in loans related to one borrower
on nonaccrual  status. The borrower of this credit has liquidity  problems.  The
loans  related  to this  borrower  are  collateralized  by various  real  estate
properties,  which the borrower has been  actively  selling to pay down the loan
balance.  The nonaccrual  balance of this credit amounted to $1.4 million,  $1.9
million,  and $2.9 million as of June 30, 2002,  December 31, 2001, and June 30,
2001,  respectively.  The level of restructured  loans has also decreased due to
the payoff of two loans  that  comprised  the  majority  of the  balance of this
category of loans at June 30, 2001 during the third and fourth quarters of 2001.

     At June 30,  2002,  December  31,  2001,  and June 30,  2001,  the recorded
investment in loans  considered to be impaired was $1,554,000,  $2,482,000,  and
$3,427,000,  respectively,  all of which were on nonaccrual status. The majority
of the impaired  loans for each of the three  periods  presented  relates to the
same credit noted above that is on nonaccrual status. At June 30, 2002, December
31, 2001,  and June 30, 2001,  the related  allowance  for loan losses for these
impaired  loans  was  $50,000  (related  to two  loans  with  balances  totaling
$1,629,000, 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 $514,000 (all
impaired loans at June 30, 2001 had a valuation  allowance),  respectively.  The
average recorded investments in impaired loans during the six month period ended
June 30, 2002,  the year ended  December 31, 2001, and the six months ended June
30,   2001  were   approximately   $2,105,000,   $2,450,000,   and   $2,209,000,
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.


                                                                         Page 19


     The level of the Company's  other real estate owned did not vary materially
among  the  periods  presented,   amounting  to  $1,264,000,   $1,253,000,   and
$1,497,000, of June 30, 2002, December 31, 2001 and June 30, 2001, respectively.
Other real estate owned consists  principally of several parcels of real estate.
The Company's management has reviewed recent appraisals of its other real estate
and believes  that their fair values,  less  estimated  costs to sell,  equal or
exceed their respective carrying values at the dates presented.

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

     The provision for loan losses for the second  quarter of 2002 was $775,000,
$467,000 more than the $308,000  recorded in the second quarter of 2001. For the
six months ended June 30, 2002,  the  provision  for loan losses was  $1,215,000
compared to $528,000 for the six months ended June 30,  2001.  The  increases in
the  provision  for  loan  losses  in  2002  have  primarily  been a  result  of
significantly  higher loan growth.  Net  internal  loan growth  (excludes  loans
assumed in  acquisitions)  for the  second  quarter  of 2002  amounted  to $45.3
million  compared to $8.8  million in the second  quarter of 2001.  Net internal
loan growth for first six months of 2002 amounted to $79.1  million  compared to
$16.8  million in the first half of 2001.  Asset quality  ratios have  generally
improved when comparing June 30, 2002 to the prior year.

     At June 30, 2002,  the allowance for loan losses  amounted to  $10,179,000,
compared to $9,388,000 at December 31, 2001 and $9,118,000 at June 30, 2001. The
allowance  for loan  losses  was 1.05% of total  loans as of each of those  same
dates.

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

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

     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.



                                                                         Page 20





                                                         Six Months          Year          Six Months
                                                           Ended             Ended            Ended
                                                          June 30,         December 31,      June 30,
                                                            2002              2001             2001
                                                            ----              ----             ----



                                                                                     
Loans outstanding at end of period                        $ 969,409          890,310          869,713
                                                          =========          =======          =======
Average amount of loans outstanding                       $ 924,781          831,817          784,178
                                                          =========          =======          =======
Allowance for loan losses, at
   beginning of period                                    $   9,388            7,893            7,893
       Total charge-offs                                       (505)            (912)            (313)
       Total recoveries                                          81              131               74
                                                          ---------          -------          -------
            Net charge-offs                                    (424)            (781)            (239)
                                                          ---------          -------          -------
Additions to the allowance charged to expense                 1,215            1,151              528
Addition related to loans assumed in corporate acquisitions      --            1,125              936
                                                          ---------          -------          -------
Allowance for loan losses, at end of period               $  10,179            9,388            9,118
                                                          =========          =======          =======

Ratios:
   Net charge-offs (annualized) as a percent of average loans  0.09%            0.09%            0.06%
   Allowance for loan losses as a
      percent of  loans at end of period                       1.05%            1.05%            1.05%



     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 AND COMMITMENTS AND CONTINGENCIES

     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  $180  million  line of credit with the Federal Home Loan Bank (of
which $70 million has been drawn), 2) a $50 million overnight federal funds line
of credit with a  correspondent  bank (none of which was outstanding at June 30,
2002),  and 3) an  approximately  $39 million line of credit through the Federal
Reserve Bank of Richmond's  discount  window (none of which was  outstanding  at
June 30, 2002).

     The Company's  liquidity declined during the first half of 2002 as a result
of loan growth of $79.1 million outpacing  deposit growth of $1.9 million.  This
resulted  in the  Company's  loan to  deposit  ratio  increasing  from  89.0% at
December  31,  2001 to 96.7% at June 30,  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 June 30,
2002.  During the second  quarter of 2002,  although the Company has not had any
liquidity or funding  difficulties,  the Company began making periodic draws and
repayments on its lines of credit, on an overnight basis, to maintain  liquidity
ratios at internally targeted levels.

                                                                         Page 21



     In the normal course of business, there are various outstanding contractual
obligations of the Company that will require future cash outflows.  In addition,
there are commitments and contingent liabilities,  such as commitments to extend
credit, that may or may not require future cash outflows.

     The following  table  reflects the  contractual  obligations of the Company
outstanding as of June 30, 2002.



                                                              Payments Due by Period (in thousands)
                                                    --------------------------------------------------------------------------------
                                                                             On
                                                                          Demand or
      Contractual                                                           Less                                             After
      Obligations                                        Total            than 1 Year      1-3 Years          4-5 Years     5 Years
- --------------------------------------              ---------------    ----------------    -------------     -----------  ----------
                                                                                                              
Overnight borrowings                                  $   60,000           60,000               --               --               --
Long-term debt                                            10,000            5,000               --               --            5,000
Operating leases                                             902              250              233              117              302
                                                       ---------          -------           ------           ------              ---
   Total contractual cash obligations,
    excluding deposits                                    70,902           65,250              233              117            5,302

Deposits                                               1,002,143          939,374           50,608           11,994              167
                                                       ---------          -------           ------           ------              ---
   Total contractual cash obligations,
    including deposits
                                                      $1,073,045        1,004,624           50,841           12,111            5,469
                                                       =========        =========        =========        =========        =========



     The $5 million in long-term debt that matures in the "After 5 Years" column
above has a call option whereby the lender (the FHLB) may call the debt in 2004.
Also, any outstanding borrowings with the FHLB may be accelerated immediately by
the FHLB in certain  circumstances,  including  material  adverse changes in the
condition of the Company or if the Company's  qualifying  collateral  amounts to
less than 1.33 times the amount of borrowings outstanding. At June 30, 2002, the
Company's  qualifying  collateral amounted to 2.8 times the amount of borrowings
outstanding.

     It has been the  experience  of the Company  that deposit  withdrawals  are
generally  replaced with new deposits,  thus not requiring any net cash outflow.
Based on that assumption,  management  believes that it can meet its contractual
cash obligations from normal operations.

     The  amount  and  expiration  period  of  the  Company's  other  commercial
commitments  outstanding  as of June 30, 2002 has not changed  materially  since
December 31, 2001, detail of which is presented on page 35 of the Company's 2001
Form 10-K.

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

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

     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
subsidiary is regulated by the Federal Deposit Insurance  Corporation (FDIC) and
the North Carolina Office of the Commissioner of Banks. The Company is not aware
of any  recommendations  of regulatory  authorities or otherwise  which, if they
were to be implemented,  would have a material effect on its liquidity,  capital
resources, or operations.


                                                                         Page 22



     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 June 30, 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 10.54%,  a total capital to total risk adjusted asset ratio of
11.54%,  and a leverage ratio of 8.39%.  The leverage ratio is within five basis
points of its level at December 31, 2001,  whereas the  Company's two risk based
capital ratios have each decreased  approximately 45 basis points since December
31, 2001 as a result of the high loan growth the Company has experienced.

     The  Company's  bank   subsidiary  is  also  subject  to  similar   capital
requirements  as those  discussed  above.  At June 30, 2002,  the Company's bank
subsidiary exceeded the minimum ratios established by the FED and FDIC.

  SHARE REPURCHASES

     The Company repurchased 83,020 shares of its own common stock at an average
price of $24.23 per share during the second quarter of 2002.  Total  repurchases
in 2002 have amounted to 124,595 shares at an average price of $23.35 per share.




                                                                         Page 23



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%.

     In 2001,  the Company  experienced  downward  pressure on its net  interest
margin,  primarily as a result of the significant decreases in the interest rate
environment - the Company's  interest-earning  assets adjusted downwards quicker
and by a greater amount than did the Company's interest-bearing  liabilities. In
the first  quarter of 2002,  the  Company's  4.36% net  interest  margin was the
highest it had been 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, whereas the Company's rate sensitive  interest-earning  assets had
repriced lower  immediately  upon the rate cuts by the Federal  Reserve in 2001,
and thus did not experience further rate reductions.  There were also no changes
in rates in the  second  quarter  of 2002,  which  allowed  the  Company's  time
deposits to continue to mature and  reprice at lower  levels.  As a result,  the
Company's  net interest  margin for the second  quarter of 2002 was 4.63%,  it's
highest level since the Company's merger with First Savings Bancorp in 2000.

     Using  stated  maturities  for  all  instruments   except   mortgage-backed
securities  (which are allocated in the periods of their  expected  payback) and
securities  and  borrowings  with call  features  that are expected to be called
(which are included in the period of their expected  call), at June 30, 2002 the
Company had $363.1 million more in interest-bearing liabilities that are subject
to interest rate changes  within one year than earning  assets.  This  generally
would indicate that net interest income would experience  downward pressure in a
rising  interest rate  environment  and would benefit from a declining  interest
rate environment.  However,  this method of analyzing interest  sensitivity only
measures the magnitude of the timing  differences and does not address earnings,
market value, or management  actions.  Also,  interest rates on certain types of
assets and  liabilities  may fluctuate in advance of changes in market  interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  In  addition to the effects of "when"  various  rate-sensitive  products
reprice,  market rate  changes may not result in uniform  changes in rates among
all products. For example, included in interest-bearing  liabilities at June 30,
2002  subject to interest  rate changes  within one year are  deposits  totaling
$367.3  million  comprised of NOW,  savings,  and certain  types of money market
deposits  with  interest  rates  set by  management.  These  types  of  deposits
historically have not repriced  coincidentally with or in the same proportion as
general market indicators.

     Thus,  the Company  believes  that 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 June 30, 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              $   49,067        --        --        --          --         --       49,067    1.65%  $   49,067
Federal funds sold                 16,653        --        --        --          --         --       16,653    1.65%      16,653
Debt securities- at
   amortized cost (1) (2)          29,166    15,304    17,888     6,728       3,886     19,968       92,940    6.25%      94,867
Loans - fixed (3) (4)             107,490    98,569    84,956    52,687     126,701     60,411      530,814    7.72%     537,078
Loans - adjustable (3) (4)        164,088    59,680    67,457    37,904      54,803     51,908      435,840    5.87%     436,857
                                  -------    ------    ------    ------      ------     ------      -------    -----     -------

  Total                        $  366,464   173,553   170,301    97,319     185,390    132,287    1,125,314    6.53%  $1,134,522
                               ==========   =======   =======    ======     =======    =======    =========    ====   ==========
Savings, NOW, and
money market
deposits                       $  367,336        --        --        --          --         --   $  367,336    1.07%  $  367,336
Time deposits                     468,602    39,945    10,663     3,545       8,449        167      531,371    3.49%     533,500
Borrowings (2)                     65,000     5,000        --        --          --         --       70,000    2.58%      70,392
                               ----------    ------    ------    ------      ------     ------      -------    -----     -------
  Total                        $  900,938    44,945    10,663     3,545       8,449        167      968,707    2.51%  $  971,228
                               ==========   =======   =======    ======     =======    =======    =========    ====   ==========



(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 June
     30,  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.

     The  Company's  long-term   interest-earning  assets  and  interest-bearing
liabilities  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 June 30, 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.

                                                                         Page 24


     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 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 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.


                                                                         Page 25


Part II.  Other Information

Item 4 - Submission of Matters to a Vote of Shareholders

      The following proposals were considered and acted upon at the annual
meeting of shareholders of the Company held on April 30, 2002:

           Proposal 1
           A proposal to elect 17 directors to serve until the next annual
           meeting of shareholders and until their successors are elected and
           qualified.

                                              Voted            Withheld
           Nominee                             For             Authority
           -------                           -------           ---------

           Jack D. Briggs                   7,714,828            41,187
           H. David Bruton, M.D.            7,702,603            53,412
           David L. Burns                   7,716,455            39,560
           John F. Burns                    7,701,103            54,912
           Jesse S. Capel                   7,712,233            43,782
           James H. Garner                  7,720,683            35,332
           James G. Hudson, Jr.             7,720,467            35,548
           George R. Perkins, Jr.           7,640,560           115,455
           Thomas F. Philips                7,707,049            48,966
           William E. Samuels               7,695,641            60,374
           Edward T. Taws                   7,715,032            40,983
           Frederick H. Taylor              7,716,645            39,370
           Virginia C. Thomasson            7,707,439            48,576
           Goldie H. Wallace                7,715,032            40,983
           A. Jordan Washburn               7,716,645            39,370
           Dennis A. Wicker                 7,713,676            42,339
           John C. Willis                   7,717,103            38,912


           Proposal 2
           A proposal to ratify the appointment of KPMG LLP as the independent
           auditors of the Company for the current fiscal year.

           For   7,695,697       Against          24,200
                 ---------                   -----------


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.

                                                                         Page 26



    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.

3.a.ii     Copy of the amendment to Articles of Incorporation - adding a new
           Article Nine.

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

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

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

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.

10.s       Definitive Merger Agreement with Carolina Community Bancshares, Inc.
           dated July 16, 2002 was filed on Form 8-K on July 17, 2002 and is
           incorporated herein by reference.

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.


99.a       Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
           to Section 906 of the Sarbanes-Oxley Act of 2002.

99.b       Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant
           to Section 906 of the Sarbanes-Oxley Act of 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


(b)        There were no reports filed on Form 8-K during the quarter ended
           June 30, 2002.

                                                                         Page 27







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





                                                  FIRST BANCORP


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


                    August 13, 2002               BY:   Anna G. Hollers
                                                  ---------------------------
                                                        Anna G. Hollers
                                                    Executive Vice President
                                                          and Secretary


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



                                                                         Page 28






                                                                  Exhibit 3.a.i

                            ARTICLES OF INCORPORATION

                                       OF

                               MONTGOMERY BANCORP


     The undersigned, being of the age of 18 years or more, does hereby make and
acknowledge these Articles of Incorporation for the purpose of forming a
business corporation under and by virtue of the laws of the State of North
Carolina.


                                    ARTICLE I


               The name of the corporation is MONTGOMERY BANCORP.


                                   ARTICLE II


             The period of duration of the corporation is unlimited.


                                   ARTICLE III


            The purposes for which the corporation is organized are:


     (a)  To operate as a one bank or as a multi-bank holding company.


     (b)  To engage in any lawful act or activity for which corporations may be
          organized under Chapter 55 of the General Statutes of North Carolina,
          including but not limited to constructing, manufacturing, raising or
          otherwise producing and repairing, servicing, storing or otherwise
          caring for any type of structure, commodity, or livestock, whatsoever;
          processing, selling, brokering, factoring, or distributing any type of
          property whether real or personal; extracting and processing natural
          resources; transporting freight or passengers by land, sea, or air;
          collecting and disseminating information or advertisement through any
          medium whatsoever; performing personal services of any nature; and
          entering into or serving in any type of management, investigative,
          advisory, promotional, protective, insurance, guarantyship,
          suretyship, fiduciary or representative capacity or relationship for
          any persons of corporations whatsoever.

               To do all and everything necessary, suitable, expedient or proper
          for the accomplishment of any of the purposes, or the attainment of
          any one or more of the objects herein enumerated or incident to the
          powers herein named, or which shall at any time appear conductive to
          or expedient for the protection or benefit of the corporation either
          as holders of, or interested in any property or otherwise; with all
          the powers now or hereafter conferred by the laws of North Carolina
          upon corporations of like character.






                                   ARTICLE IV

               The corporation shall have authority to issue three hundred
          thousand (300,000) shares of common stock with a par value of Five
          Dollars ($5.00) per share.

                                    ARTICLE V

               The minimum amount of consideration to be received by the
          corporation for its shares before it shall commence business is
          Twenty-Five Dollars ($25.00) in cash or property of equivalent value.

                                   ARTICLE VI

               The address of the initial registered office of the corporation
          in the State of North Carolina is 341 North Main Street, Troy,
          Montgomery County, North Carolina, and the name of its initial
          registered agent at such address is John C. Wallace.

                                   ARTICLE VII

               The number of directors of the corporation shall be fixed by the
          bylaws. The number of directors constituting the initial Board of
          Directors shall be eleven (11), and the names and addresses of the
          persons who are to serve as directors until the first meeting of the
          shareholders, or until their successors be elected and qualify, are:


         Name                                        Address
         ---------------------------------------------------
         Jack Briggs                     P.O. Box 218
                                         Denton, North Carolina 27239

         Charles W. Bruton, MD           508 Wood Street
                                         Troy, North Carolina 27371

         Jessie S. Capel                 831 North Main Street
                                         Troy, North Carolina 27371

         D. C. Deaton, Jr.               P.O. Box 100
                                         Biscoe, North Carolina 27209

         John L. Frye                    P.O. Box 835
                                         Robbins, North Carolina 27325

         Jack L. Harper                  220 Watkins Street
                                         Troy, North Carolina 27371

         A. T. Russell                   617 East Main Street
                                         Troy, North Carolina 27371

         John J. Russell                 P.O. Box 38
                                         Mt. Gilead, North Carolina 27306



Page -2-





         Frederick Taylor                   P. O. Box 748
                                            Troy, North Carolina 27371

         John C. Wallace                    P. O. Box 508
                                            Troy, North Carolina 27371

         John C. Willis                     626 E. Main Street
                                            Troy, North Carolina 27371


                                  ARTICLE VIII

         The name and address of the incorporator is:

         Name                               Address
         ----                               -------

         Russell J. Hollers                 P.O. Box 567
                                            Troy, North Carolina 27371


               IN WITNESS WHEREOF, I have hereunto set my hand and seal, this
          30th day of November, 1983.


                                                   /s/ Russell J. Hollers(SEAL)
                                                   ----------------------
                                                       RUSSELL J. HOLLERS








                              ARTICLES OF AMENDMENT
                                       OF
                               MONTGOMERY BANCORP


               The undersigned corporation hereby executes these Articles of
          Amendment for the purpose of amending its charter:

               1. The name of the corporation is Montgomery Bancorp.

               2. The following amendment to the charter of the corporation was
          adopted by its shareholders on the 5th day of November, 1986, in the
          manner prescribed by law:

               Article I of the Articles of Incorporation is amended to read as
          follows: The name of the corporation is FIRST BANCORP

               Article IV of the Articles of Incorporation is amended to read as
          follows: The corporation shall have authority to issue twelve million
          five hundred thousand (12,500,000) shares of common stock with a par
          value of Five Dollars ($5.00) per share.

               Article IX is added to the Articles of Incorporation and provides
          as follows: The shareholders of the corporation shall have no
          preemptive right to acquire additional or treasury shares of the
          corporation.

               3. The number of shares of the corporation outstanding at the
          time of such adoption was 265,688; and the number of shares entitled
          to vote thereon was 265,688.

               4. The number of shares voted for and against such amendment was
          as follows:

                                             For          Against     Abstained
                                             ---          -------     ---------
            Amendment to Article I         458,531           0           100
            Amendment to Article I         458,531           0            0
            Amendment Adding Article IX    458,531           0            0


               5. The amendment herein effected does not give rise to
          dissenter's rights to payment for the reason that the only effect of
          such amendment is to change the name of the corporation, increase the
          number of authorized shares of common stock and provide that
          shareholders shall no preemptive rights.

         IN WITNESS WHEREOF, these articles are signed by the President and
Secretary or the corporation this 30th day of December           , 1986.
                                  ---         -------------------


                                            MONTGOMERY BANCORP
                                            By:  /s/ John C. Wallace
                                               --------------------------------
                                            President

                                            MONTGOMERY BANCORP
                                            By:   /s/  Anna G. Maness
                                                -----------------------------
                                            Secretary



                                                                  Exhibit 3.a.ii

                              ARTICLES OF AMENDMENT
                                       OF
                                  FIRST BANCORP

               The undersigned corporation hereby executes these Articles of
          Amendment for the purpose of amending its charter:

               1. The name of the corporation is First Bancorp.

               2. The following amendment to the charter of the corporation was
          adopted by its shareholders on the 28th day of April, 1988, in the
          manner prescribed by law:

               The Articles of Incorporation of the Corporation are amended by
          adding a new Article IX as follows:

          ARTICLE IX Elimination of Certain Liability of Directors. To the
          fullest extent permitted by the North Carolina Business Corporation
          Act as it exists or may hereafter be amended, a director of the
          corporation shall not be liable to the corporation or any of its
          shareholders for monetary damages for breach of duty as a director.

               3. The number of shares of the corporation outstanding at the
          time of such adoption was 1,130,550; and the number of shares entitled
          to vote thereon was 1,130,500.

               4. The number of shares voted for such amendment was 718,074; and
          the number of shares voted against such amendment was 12,203.




               5. The amendment herein effected does not give rise to
          dissenter's rights to payment for the reason that the only effect of
          such amendment is to add a new Article to the charter to eliminate the
          personal liability of directors for certain breaches of fiduciary
          duty.

               IN WITNESS WHEREOF, these articles are signed by the President
          and Secretary of the corporation this 9th day of May, 1988.
                                                ---

                                            /s/ John C. Wallace
                                            -------------------
                                            By: John C. Wallace
                                            President

                                            /s/ Anna G. Maness
                                            ------------------
                                            By: Anna G. Maness
                                            Secretary

                                       -2-






                                                                 Exhibit 3.a.iii

                              ARTICLES OF AMENDMENT
                                       OF
                                  FIRST BANCORP


               The undersigned corporation hereby submits these Articles of
          Amendment for the purpose of amending its articles of incorporation:

               1. The name of the corporation is First Bancorp.

               2. The following amendment to the articles of incorporation of
          the corporation was adopted by its shareholders on the 30th day of
          April, 1998, in the manner prescribed by law:

               The articles of Incorporation are amended by adding a new Article
          X as follows:

                                    ARTICLE X

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

         This the 6th day of July, 1998.
                  ---        ----


                                            FIRST BANCORP
                                            By:  /s/ James H. Garner
                                            James H. Garner, President

                                            By:  /s/ Anna G. Hollers
                                            Anna G. Hollers, Secretary







                                                                  Exhibit 3.a.iv

                              ARTICLES OF AMENDMENT
                                       OF
                                  FIRST BANCORP

               The undersigned corporation hereby submits these Articles of
          Amendment for the purpose of amending its articles of incorporation:

               1. The name of the corporation is First Bancorp.

               2. The following amendment to the articles of incorporation of
          the corporation was adopted by its shareholders on the 21st day of
          April, 1999, in the manner prescribed by law:

               Article IV of the Articles of Incorporation is amended to read as
          follows: The corporation shall have authority to issue twelve million
          five thousand (12,500,000) shares of common stock with no par value.
          This the 22nd day of April, 1999.

                                          FIRST BANCORP
                                          By: /s/ James H. Garner
                                          James H. Garner, President

                                          By: /s/ Anna G. Hollers
                                          Anna G. Hollers, Secretary





                                                                   Exhibit 3.a.v

                              ARTICLES OF AMENDMENT
                                       OF
                                  FIRST BANCORP

               The undersigned corporation hereby submits these Articles of
          Amendment for the purpose of amending its articles of incorporation:

               1. The name of the corporation is First Bancorp.

               2. The following amendment to the articles of incorporation of
          the corporation was adopted by its shareholders on the 1st day of May,
          2001, in the manner prescribed by law:

               Article IV of the Articles of Incorporation is amended to read as
          follows: The corporation shall have authority to issue twenty million
          (20,000,000) shares of common stock with no par value. This the 8th
          day of June, 2001.
                                          FIRST BANCORP
                                          By: /s/ James H. Garner
                                          James H. Garner, President

                                          By: /s/ Anna G. Hollers
                                          Anna G. Hollers, Secretary