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


                                  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
                               September 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 October 31, 2002,  9,125,596 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 -
   September 30, 2002 and 2001
   (With Comparative Amounts at December 31, 2001)                           3

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

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

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

   Consolidated Statements of Cash Flows -
   For the Periods Ended September 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                  14

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk        26

 Item 4 - Controls and Procedures                                           29


Part II.  Other Information

 Item 5 - Other Information                                                 30

 Item 6 - Exhibits and Reports on Form 8-K                                  30

 Signatures                                                                 32

 Certifications                                                             33

                                                                          Page 2



Part I.  Financial Information
Item 1 - Financial Statements





                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets


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

                                                                                          
ASSETS
Cash & due from banks, noninterest-bearing                $    24,332            34,019            33,567

Due from banks, interest-bearing                                1,343            41,552            16,955
Federal funds sold                                             15,227            11,244            11,754
                                                          -----------         ---------         ---------
     Total cash and cash equivalents                           40,902            86,815            62,276
                                                          -----------         ---------         ---------

Securities available for sale (costs of $78,876,
     $95,445, and $96,755)                                     80,630            96,469            98,500

Securities held to maturity (fair values of $15,056,
      $16,746, and $16,980)                                    14,114            16,338            16,347

Presold mortgages in process of settlement                      5,401            10,713             5,020

Loans                                                         983,045           890,310           878,234
   Less:  Allowance for loan losses                           (10,524)           (9,388)           (9,187)
                                                          -----------         ---------         ---------
   Net loans                                                  972,521           880,922           869,047
                                                          -----------         ---------         ---------

Premises and equipment                                         21,613            18,518            17,934
Accrued interest receivable                                     5,661             5,880             6,434
Intangible assets                                              23,376            24,488            21,632
Other                                                           3,963             4,548             3,465
                                                          -----------         ---------         ---------
        Total assets                                      $ 1,168,181         1,144,691         1,100,655
                                                          ===========         =========         =========

LIABILITIES
Deposits: Demand - noninterest-bearing                    $   106,521            96,065            92,824
          Savings, NOW, and money market                      369,670           353,439           318,799
          Time deposits of $100,000 or more                   188,888           189,948           188,392
          Other time deposits                                 350,239           360,829           357,302
                                                          -----------         ---------         ---------
               Total deposits                               1,015,318         1,000,281           957,317
Borrowings                                                     23,000            15,000            15,000
Accrued interest payable                                        2,411             3,480             3,772
Other liabilities                                               6,017             9,204             8,744
                                                          -----------         ---------         ---------
     Total liabilities                                      1,046,746         1,027,965           984,833
                                                          -----------         ---------         ---------

SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding: 9,126,019,
         9,112,542, and 9,099,571 shares                       48,557            50,134            50,147
Retained earnings                                              71,909            65,915            64,550
Accumulated other comprehensive income                            969               677             1,125
                                                          -----------         ---------         ---------
     Total shareholders' equity                               121,435           116,726           115,822
                                                          -----------         ---------         ---------
          Total liabilities and shareholders' equity      $ 1,168,181         1,144,691         1,100,655
                                                          ===========         =========         =========



See notes to consolidated financial statements.

                                                                          Page 3






                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income

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

                                                                                                              
INTEREST INCOME
Interest and fees on loans                                      $    17,140            17,762           50,010            51,263
Interest on investment securities:
     Taxable interest income                                          1,236             1,605            3,977             4,893
     Tax-exempt interest income                                         172               204              555               611
Other, principally overnight investments                                122               327              598             1,256
                                                                -----------            ------           ------            ------
     Total interest income                                           18,670            19,898           55,140            58,023
                                                                -----------            ------           ------            ------
INTEREST EXPENSE
Savings, NOW and money market                                           943             1,332            2,835             4,311
Time deposits of $100,000 or more                                     1,621             2,657            5,251             7,651
Other time deposits                                                   2,832             4,754            9,697            14,579
Borrowings                                                              258               258              718             1,113
                                                                -----------            ------           ------            ------
     Total interest expense                                           5,654             9,001           18,501            27,654
                                                                -----------            ------           ------            ------
Net interest income                                                  13,016            10,897           36,639            30,369
Provision for loan losses                                               575               238            1,790               766
                                                                -----------            ------           ------            ------
Net interest income after provision
   for loan losses                                                   12,441            10,659           34,849            29,603
                                                                -----------            ------           ------            ------
NONINTEREST INCOME
Service charges on deposit accounts                                   1,733             1,436            5,019             3,636
Other service charges, commissions and fees                             548               489            1,758             1,529
Fees from presold mortgages                                             359               338            1,139               762
Commissions from sales of insurance and financial products              189               184              632               530
Data processing fees                                                     78                55              234               151
Securities gains (losses)                                                (2)               61               25                61
Other gains (losses)                                                    (16)               57              (20)               96
                                                                -----------            ------           ------            ------
     Total noninterest income                                         2,889             2,620            8,787             6,765
                                                                -----------            ------           ------            ------
NONINTEREST EXPENSES
Salaries                                                              3,840             3,281           11,147             9,152
Employee benefits                                                       874               783            2,726             2,082
                                                                -----------            ------           ------            ------
   Total personnel expense                                            4,714             4,064           13,873            11,234
Net occupancy expense                                                   517               443            1,545             1,282
Equipment related expenses                                              546               428            1,537             1,189
Intangibles amortization                                                364               458            1,092             1,065
Other operating expenses                                              2,348             2,116            6,959             5,887
                                                                -----------            ------           ------            ------
     Total noninterest expenses                                       8,489             7,509           25,006            20,657
                                                                -----------            ------           ------            ------

Income before income taxes                                            6,841             5,770           18,630            15,711
Income taxes                                                          2,414             2,006            6,513             5,456
                                                                -----------            ------           ------            ------

NET INCOME                                                      $     4,427             3,764           12,117            10,255
                                                                ===========            ======           ======            ======

Earnings per share:
     Basic                                                      $      0.48              0.41             1.33              1.14
     Diluted                                                           0.48              0.40             1.30              1.11

Weighted average common shares outstanding:
     Basic                                                        9,131,922         9,223,600        9,144,704         9,006,940
     Diluted                                                      9,314,960         9,481,217        9,331,835         9,253,431



See notes to consolidated financial statements.

                                                                          Page 4



                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income




                                                          Three Months Ended          Nine Months Ended
                                                             September 30,               September 30,
                                                          ------------------          -----------------
($ in thousands-unaudited)                                2002          2001          2002          2001
- --------------------------------------------------------------------------------------------------------

                                                                                       
Net income                                              $ 4,427         3,764        12,117        10,255
Other comprehensive income:
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains arising
        during the period, pretax                           503         1,045           755         1,397
           Tax expense                                     (193)         (367)         (347)         (489)
     Reclassification to realized losses (gains)              2           (61)          (25)          (61)
           Tax expense (benefit)                             (1)           22            10            22
   Adjustment to minimum pension liability:
     Additional pension charge related to unfunded
       pension liability                                     --            --          (165)           --
     Tax benefit                                             --            --            64            --
                                                        -------         -----        ------        ------
Other comprehensive income                                  311           639           292           869
                                                        -------         -----        ------        ------
Comprehensive income                                    $ 4,738         4,403        12,409        11,124
                                                        =======         =====        ======        ======



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                                                                           10,255                           10,255
Cash dividends declared ($0.66 per share)                                            (5,985)                          (5,985)
Common stock issued under
     stock option plan                                 94              567                                               567
Common stock issued into
    dividend reinvestment plan                         13              291                                               291
Common stock issued in acquisitions                   602            9,159                                             9,159
Purchases and retirement of common
     stock                                           (436)         (10,018)                                          (10,018)
Other comprehensive income                                                                               869             869
                                                    -----         --------           ------            -----         -------

Balances, September 30, 2001                        9,100         $ 50,147           64,550            1,125         115,822
                                                    =====         ========           ======            =====         =======



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


Net income                                                                           12,117                           12,117
Cash dividends declared ($0.67 per share)                                            (6,123)                          (6,123)
Common stock issued under
     stock option plan                                135              942                                               942
Common stock issued into
     dividend reinvestment plan                        37              867                                               867
Purchases and retirement of common
     stock                                           (159)          (3,768)                                           (3,768)
Tax benefit realized from exercise of
     nonqualified stock options                                        382                                               382
Other comprehensive income                                                                               292             292
                                                    -----         --------           ------            -----         -------

Balances, September 30, 2002                        9,126         $ 48,557           71,909              969         121,435
                                                    =====         ========           ======            =====         =======




See notes to consolidated financial statements.



                                                                          Page 6





                         First Bancorp and Subsidiaries
                      Consolidated Statements of Cash Flows


                                                                                   Nine Months Ended
                                                                                     September 30,
($ in thousands-unaudited)                                                       2002             2001
- -------------------------------------------------------------------------------------------------------
                                                                                           
Cash Flows From Operating Activities
Net income                                                                      $ 12,117         10,255
Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                     1,790            766
     Net security premium (discount) amortization                                    174            (30)
     Gain on disposal of other real estate                                           (11)           (30)
     Gain on sale of securities available for sale                                   (25)           (61)
     Loss on disposal of premises and equipment                                       34             --
     Gain on sale of loans                                                            (3)            (9)
     Proceeds from sales of loans                                                     42             --
     Loan fees and costs deferred, net of amortization                               110             26
     Depreciation of premises and equipment                                        1,347          1,038
     Tax benefit realized from exercise of nonqualified stock options                382             --
     Amortization of intangible assets                                             1,092          1,065
     Deferred income tax expense (benefit)                                          (728)           477
     Decrease in accrued interest receivable                                         219            386
     Decrease (increase) in other assets                                           6,665         (3,149)
     Decrease in accrued interest payable                                         (1,069)        (1,240)
     Increase (decrease) in other liabilities                                     (3,024)         3,522
                                                                                --------         ------
          Net cash provided by operating activities                               19,112         13,016
                                                                                --------         ------
Cash Flows From Investing Activities
     Purchases of securities available for sale                                   (9,728)       (28,001)
     Purchases of securities held to maturity                                         (2)            (1)
     Proceeds from maturities/issuer calls of securities available for sale       25,132         35,924
     Proceeds from maturities/issuer calls of securities held to maturity          2,230          2,894
     Proceeds from sales of securities available for sale                          1,012          2,348
     Net increase in loans                                                       (94,014)       (26,654)
     Purchases of premises and equipment                                          (4,704)        (2,781)
     Net cash received in acquisition of insurance agencies                           --             40
     Net cash paid in acquisition of Century Bancorp                                  --         (8,006)
     Net cash received in purchase of branches                                        --         70,201
                                                                                --------         ------
          Net cash provided (used) by investing activities                       (80,074)        45,964
                                                                                --------         ------
Cash Flows From Financing Activities
     Net increase in deposits                                                     15,037         12,620
     Net proceeds (repayments) of borrowings                                       8,000        (24,700)
     Cash dividends paid                                                          (6,029)        (5,903)
     Proceeds from issuance of common stock                                        1,809            858
     Purchases and retirement of common stock                                     (3,768)       (10,018)
                                                                                --------         ------
          Net cash provided (used) by financing activities                        15,049        (27,143)
                                                                                --------         ------

Increase (Decrease) In Cash And Cash Equivalents                                 (45,913)        31,837
Cash And Cash Equivalents, Beginning Of Period                                    86,815         30,439
                                                                                --------         ------
Cash And Cash Equivalents, End Of Period                                        $ 40,902         62,276
                                                                                ========         ======

Supplemental Disclosures Of Cash Flow Information:
Cash paid during the period for:
     Interest                                                                   $ 19,570         28,649
     Income taxes                                                                 10,936            735
Non-cash transactions:
     Transfer of securities from held to maturity to available for sale -
       fair value                                                                     --         31,220
     Common stock issued in acquisitions                                              --          9,159
     Unrealized gain on securities available for sale, net of taxes                  393            869
     Foreclosed loans transferred to other real estate                               476            517
     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 September 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 September  30, 2002 and 2001 and the  consolidated
results  of  operations  and  consolidated  cash  flows  for the  periods  ended
September 30, 2002 and 2001. Reference is made to the 2001 Annual Report on Form
10-K filed with the Securities and Exchange Commission (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  September 30, 2002
and 2001 are not  necessarily  indicative  of the results to be expected for the
full year.

     In June 2001,  the  Financial  Accounting  Standards  Board  (FASB)  issued
Statement  of  Financial   Accounting   Standards  (SFAS)  No.  141,   "Business
Combinations"  (Statement 141), and SFAS No. 142, "Goodwill and Other Intangible
Assets"  (Statement  142).  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 in order 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
142.

     In  October  2001,  the FASB  issued  SFAS  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets"  (Statement  144), which addresses
financial  accounting and reporting for the impairment or disposal of long-lived
assets.  This standard provides guidance on  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.  Statement 144 supersedes
SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived  Assets to Be Disposed Of." Statement 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.

     In  August  2002,  the FASB  issued  SFAS No.  146,  "Accounting  for Costs
Associated with Exit or Disposal  Activities"  (Statement  146), which addresses
financial  accounting  and  reporting  costs  associated  with exit or  disposal
activities  and  nullifies  Emerging  Issues Task Force  (EITF)  Issue No. 94-3,
"Liability Recognition for Certain Employee Termination Benefits and Other Costs
to Exit an Activity  (including  Certain  Costs  Incurred in a  Restructuring)."
Under EITF Issue No. 94-3, an entity  recognized a liability for an exit cost on
the date that the entity committed itself to an exit plan. In Statement 146, the
Board  acknowledges  that an entity's  commitment to a plan does not, by itself,
create a present  obligation  to other  parties that meets the  definition  of a
liability.  An obligation  becomes a present  obligation  when a transaction  or

                                                                          Page 8





event occurs that leaves an entity  little or no  discretion to avoid the future
transfer  or  use  of  assets  to  settle  the  liability.  Statement  146  also
establishes that fair value is the objective for the initial  measurement of the
liability.  Statement 146 will be effective for exit or disposal activities that
are initiated  after December 31, 2002. The Company will adopt the provisions of
this  statement  effective  January 1, 2003 and will apply the provisions to any
exit or disposal activities initiated after that date.

     In October  2002,  the FASB issued SFAS No. 147,  "Acquisitions  of Certain
Financial   Institutions"   (Statement   147),  which  addresses  the  financial
accounting  and  reporting  for the  acquisition  of all or part of a  financial
institution.   This  standard   removes   certain   acquisitions   of  financial
institutions from the scope of SFAS No. 72, "Accounting for Certain Acquisitions
of  Bank  or  Thrift  Institutions"  (Statement  72).  This  statement  requires
financial  institutions to reclassify goodwill arising from a qualified business
acquisition  from Statement 72 goodwill to goodwill subject to the provisions of
Statement 142. The reclassified goodwill will no longer be amortized but will be
subject to an annual  impairment  test,  pursuant to Statement  142. The Company
will adopt  Statement  147 in the fourth  quarter of 2002.  As of September  30,
2002,  the Company had  $17,248,000  in  unamortized  Statement 72 goodwill that
arose from various branch acquisitions over the years, with amortization expense
of  Statement  72 goodwill  amounting  to  $1,069,000  for the nine months ended
September 30, 2002.  The Company has not yet determined how much, if any, of its
Statement  72  goodwill  will  meet  the   requirements  of  Statement  147  for
reclassification as Statement 142 goodwill. In the event that any portion of the
Company's  Statement  72 goodwill is  reclassified  as Statement  142  goodwill,
Statement 147 will require the Company to  retroactively  restate its previously
issued 2002 financial statements to reverse  reclassified  Statement 72 goodwill
amortization  expense  recorded in the first  three  quarters of the 2002 fiscal
year.


Note 3 - Reclassifications
     Certain  amounts  reported in the period ended September 30, 2001 have been
reclassified  to conform with the  presentation  for September  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.

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 September 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                       $   4,427      9,131,922      $   0.48   $   3,764      9,223,600       $  0.41
                                                                 ========                                  =======
Effect of Dilutive Securities             --        183,038                        --        257,617
                                   ---------      ---------                 ---------      ---------
Diluted EPS                        $   4,427      9,314,960      $   0.48   $   3,764      9,481,217       $  0.40
                                   =========      =========      ========   =========      =========       =======




                                                                          Page 9




                                                       For the Nine Months Ended September 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                       $  12,117      9,144,704      $   1.33   $  10,255      9,006,940       $  1.14
                                                                 ========                                  =======
Effect of Dilutive Securities             --        187,131                        --        246,491
                                   ---------      ---------                 ---------      ---------
Diluted EPS                        $  12,117      9,331,835      $   1.30   $  10,255      9,253,431       $  1.11
                                   =========      =========      ========   =========      =========       =======



     For the three and nine month periods ended  September 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 nine month periods  ended  September 30,
2001  amounted to 24,000 and 154,250,  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:



                                                       September 30,   December 31,   September 30,
        ($ in thousands)                                    2002           2001           2001
        -------------------------------------------------------------------------------------------
                                                                                 
        Nonperforming loans:
           Nonaccrual loans                                $3,009          3,808          4,540
           Restructured loans                                  73             83            166
           Accruing loans > 90 days past due                   --             --             --
                                                           ------          -----          -----
        Total nonperforming loans                           3,082          3,891          4,706
        Other real estate                                   1,277          1,253          1,146
                                                           ------          -----          -----
        Total nonperforming assets                         $4,359          5,144          5,852
                                                           ======          =====          =====

        Nonperforming loans to total loans                   0.31%          0.44%          0.54%
        Nonperforming assets as a percentage of loans
             and other real estate                           0.44%          0.58%          0.67%
        Nonperforming assets to total assets                 0.37%          0.45%          0.53%
        Allowance for loan losses to total loans             1.07%          1.05%          1.05%



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

Note 6 - Deferred Loan Fees
     Loans are shown on the Consolidated Balance Sheets net of net deferred loan
fees of approximately  $768,000,  $658,000,  and $719,000 at September 30, 2002,
December 31, 2001, and September 30, 2001, respectively.


                                                                         Page 10



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  September  30,  2002 and
December 31, 2001 and the carrying amount of unamortized intangible assets as of
September 30, 2002,  and December 31, 2001.  Amounts  presented are prior to any
potential  effects related to the fourth quarter 2002 adoption of Statement 147,
as discussed in Note 2 above.



                                                                   September 30, 2002                 December 31, 2001
                                                            --------------------------------   ----------------------------------
                                                            Gross Carrying      Accumulated    Gross Carrying        Accumulated
                                                                Amount          Amortization      Amount             Amortization
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
(Dollars in thousands)
        Amortized intangible assets:
           Customer lists                                      $   243               19              243                7
           Core deposit premium related to whole-bank
                acquisition                                        335              257              335              246

           Branch acquisitions                                  20,196            2,948           20,180            1,879
                                                               -------            -----           ------            -----
                Total                                          $20,774            3,224           20,758            2,132
                                                               =======            =====           ======            =====

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



     The  following  table  presents  the  estimated  amortization  expense  for
intangible  assets 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.  The table does not reflect any potential effects related to
the fourth quarter 2002 adoption of Statement 147 as discussed in Note 2 above.

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



                                                                         Page 11


     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  September 30, 2002 and 2001, the nine months ended September
30, 2002 and 2001,  and for the years ended  December 31,  2001,  2000 and 1999,
excluding  any  potential  impact of the  adoption of SFAS No. 147 in the fourth
quarter of 2002:

                                        For the Three Months Ended September 30,
(Dollars in thousands, except           ----------------------------------------
earnings per share amounts)                        2002          2001
- ---------------------------------------------    ---------      -----
Reported net income                              $   4,427      3,764
Add back:  Goodwill amortization                        --        147
                                                 ---------      -----
     Adjusted net income                         $   4,427      3,911
                                                 =========      =====
Basic earnings per share:
     As reported                                 $    0.48       0.41
     Goodwill amortization                              --       0.01
                                                 ---------      -----
        Adjusted basic earnings per share        $    0.48       0.42
                                                 =========      =====
Diluted earnings per share:
     As reported                                 $    0.48       0.40
     Goodwill amortization                              --       0.01
                                                 ---------      -----
        Adjusted diluted earnings per share      $    0.48       0.41
                                                 =========      =====


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

Reported net income                               $ 12,117     10,255
Add back:  Goodwill amortization                        --        360
                                                  --------     ------
     Adjusted net income                          $ 12,117     10,615
                                                  ========     ======
Basic earnings per share:
     As reported                                  $   1.33       1.14
     Goodwill amortization                              --       0.04
                                                  --------     ------
        Adjusted basic earnings per share         $   1.33       1.18
                                                  ========     ======
Diluted earnings per share:
     As reported                                  $   1.30       1.11
     Goodwill amortization                              --       0.04
                                                  --------     ------
        Adjusted diluted earnings per share       $   1.30       1.15
                                                  ========     ======

                                                For the Years Ended December 31,
(Dollars in thousands, except                   --------------------------------
earnings per share amounts)                        2002          2001       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 12



Note 8.  Accumulated Other Comprehensive Income

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



                                                        September 30,   December 31,  September 30,
                                                            2002            2001           2001
                                                            ----            ----           ----
                                                                                 
Unrealized gain on securities available for sale          $ 1,754          1,024          1,745
     Deferred tax liability                                  (684)          (347)          (620)
                                                          -------          -----          -----
Net unrealized gain on securities available for sale        1,070            677          1,125
                                                          -------          -----          -----
Additional minimum pension liability                         (165)            --             --
     Deferred tax asset                                        64             --             --
                                                          -------          -----          -----
Net additional minimum pension liability                     (101)            --             --
                                                          -------          -----          -----
Total accumulated other comprehensive income              $   969            677          1,125
                                                          =======          =====          =====



Note 9 - 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
agreed to 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
was completed on October 4, 2002.  Intangible  assets amounting to $722,000 were
recorded in connection with the completion of the transaction.

     On July 16,  2002,  the  Company  reported  that it had  agreed to  acquire
Carolina  Community  Bancshares,  Inc. (CCB). As of June 30, 2002, CCB had total
assets of  approximately  $67 million,  with total loans of $46  million,  total
deposits of $56 million,  and total  shareholders'  equity of $8.4 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 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.

     Also see Note 10 - Subsequent Event - Merger and Acquisition Activity

Note 10 - Subsequent Event - Merger and Acquisition Activity

     On October 7, 2002, the Company  announced  that its insurance  subsidiary,
First  Bank  Insurance  Services,  Inc.,  had  reached an  agreement  to acquire
Uwharrie  Insurance  Group,  a  Montgomery  County  based  property and casualty
insurance agency.  With eight employees,  Uwharrie  Insurance Group, Inc. serves
approximately 5,000 customers,  primarily from its Troy-based headquarters.  The
transaction  is subject to regulatory  approval and is scheduled to be completed
on January 2, 2003.


                                                                         Page 13



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  September  30,  2002  amounted  to
$4,427,000, or $0.48 per diluted share, a 20.0% increase in diluted earnings per
share over the net income of $3,764,000, or $0.40 per diluted share, recorded in
the third  quarter  of 2001.  Effective  January  1, 2002,  in  accordance  with
Statement of Financial  Accounting Standards No. 142, titled "Goodwill and Other
Intangible Assets" (Statement 142), 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 third quarter of 2002.  Nonrecurring
items of income/expense  were insignificant for the third quarter of 2002, while
nonrecurring  gains of  approximately  one cent per share were  realized  in the
third quarter of 2001.

     Net income  for the nine  months  ended  September  30,  2002  amounted  to
$12,117,000,  or $1.30 per diluted share,  a 17.1% increase in diluted  earnings
per share over the $1.11 per diluted  share for the nine months ended  September
30, 2001. For the nine months ended September 30, 2002, the  discontinuation  of
amortization of certain  intangible  assets  effectively  increased  earnings by
$441,000,  or 4.7 cents per diluted  share,  over what would have been  recorded
prior to the adoption of Statement  142.  Nonrecurring  items of  income/expense
were  insignificant  for  the  nine  months  ended  September  30,  2002,  while
nonrecurring gains of approximately one cent per share were realized in the nine
months ended September 30, 2001.

     In October 2002, the Financial  Accounting Standards Board issued Statement
No. 147, titled "Acquisitions of Certain Financial Institutions," which requires
companies to cease  amortization of unidentifiable  intangible assets associated
with certain branch acquisitions. The Company has not determined what effect, if
any, the adoption of this  statement in the fourth  quarter of 2002 will have on
the Company.  See Notes 2 and 7 to the  consolidated  financial  statements  for
additional discussion.

     The reported  earnings for the third quarter of 2002  represent a return on
average  assets of 1.51% and a return on  average  equity of  14.55%.  Other key
performance  indicators for the third quarter of 2002 were a net interest margin
of 4.78%, an efficiency  ratio of 52.95%,  a nonperforming  asset to total asset
ratio of 0.37%,  and an  annualized  net  charge-offs  to average loans ratio of
0.09%.  The  Company's  annualized  return on average  assets for the first nine
months of 2002 was 1.41%  compared  to 1.34% for the first nine  months of 2001.
The  Company's  return on average  equity for the first nine  months of 2002 was
13.51% compared to 11.91% for the first nine months of 2001.

     The  increases  in  earnings  for the three and nine 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  caused 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


                                                                         Page 14



interest  income for the three and nine month periods  ended  September 30, 2002
amounted to $13,016,000 and $36,639,000,  respectively,  increases of $2,119,000
and  $6,270,000,  or 19.4%  and  20.6%,  over the  amounts  of  $10,897,000  and
$30,369,000  recorded  in the  same  three  and  nine  month  periods  in  2001,
respectively.

     There are two  primary  factors  that  cause  changes  in the amount of net
interest income  recorded by the Company - 1) growth in loans and deposits,  and
2) the  Company's  net  interest  margin.  For the three and nine  months  ended
September 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 September 30,
                                            --------------------------------------------------------------------------
                                                             2002                                   2001
                                            -----------------------------------    ------------------------------------
                                                                       Interest                                Interest
                                              Average       Average     Earned       Average       Average      Earned
($ in thousands)                              Volume         Rate      or Paid       Volume         Rate       or Paid
                                              ------         ----      -------       ------         ----       -------
                                                                                       
Assets
Loans (1)                                   $  979,489       6.94%      $17,140    $  873,959       8.06%      $17,762
Taxable securities                              82,822       5.92%        1,236       103,206       6.17%        1,605
Non-taxable securities (2)                      13,930       8.52%          299        16,183       8.43%          344
Short-term investments,
    principally federal funds                   14,878       3.25%          122        24,882       5.21%          327
                                            ----------                   ------    ----------                   ------
Total interest-earning assets                1,091,119       6.83%       18,797     1,018,230       7.81%       20,038
                                                                         ------                                 ------

Liabilities
Savings, NOW and money
    market deposits                            370,519       1.01%          943       319,457       1.65%        1,332
Time deposits >$100,000                        181,422       3.54%        1,621       179,022       5.89%        2,657
Other time deposits                            348,301       3.23%        2,832       360,358       5.23%        4,754
                                             ---------                  -------     ---------                   ------
     Total interest-bearing deposits           900,242       2.38%        5,396       858,837       4.04%        8,743
Borrowings                                      28,430       3.60%          258        14,989       6.83%          258
                                             ---------                  -------     ---------                   ------
Total interest-bearing liabilities             928,672       2.42%        5,654       873,826       4.09%        9,001
                                                                        -------                                 ------
Non-interest-bearing deposits                  102,519                                 87,315
Net yield on interest-earning
  assets and  net interest income                            4.78%      $13,143                     4.30%      $11,037
                                                                        =======                                =======
Interest rate spread                                         4.41%                                  3.72%

Average prime rate                                           4.75%                                  6.58%




(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.
(2)  Includes  tax-equivalent  adjustments  of $127,000 and $140,000 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 15




                                                               For the Nine Months Ended September 30,
                                            --------------------------------------------------------------------------
                                                             2002                                   2001
                                            -----------------------------------    ------------------------------------
                                                                       Interest                                Interest
                                              Average       Average     Earned       Average       Average      Earned
($ in thousands)                              Volume         Rate      or Paid       Volume         Rate       or Paid
                                              ------         ----      -------       ------         ----       -------
                                                                                           
Assets
Loans (1)                                  $   943,017       7.09%     $ 50,010    $  814,105       8.42%    $ 51,263
Taxable securities                              88,102       6.04%        3,977        99,362       6.58%       4,893
Non-taxable securities (2)                      15,118       8.48%          959        16,329       8.71%       1,064
Short-term investments,
    principally federal funds                   31,730       2.52%          598        34,462       4.87%       1,256
                                           -----------                 --------    ----------                 --------
Total interest-earning assets                1,077,967       6.89%       55,544       964,258       8.11%      58,476
                                                                       --------                               --------
Liabilities
Savings, NOW and money
    market deposits                            365,151       1.04%        2,835       290,513       1.98%       4,311
Time deposits >$100,000                        182,772       3.84%        5,251       164,866       6.20%       7,651
Other time deposits                            352,217       3.68%        9,697       341,612       5.71%      14,579
                                           -----------                 --------    ----------                ---------
     Total interest-bearing deposits           900,140       2.64%       17,783       796,991       4.45%      26,541
Borrowings                                      19,458       4.93%          718        22,659       6.57%       1,113
                                           -----------                 --------    ----------                ---------
Total interest-bearing liabilities             919,598       2.69%       18,501       819,650       4.51%      27,654
                                                                       --------                              ---------
Non-interest-bearing deposits                  100,824                                 81,135
Net yield on interest-earning
  assets and  net interest income                            4.59%     $  37,043                    4.27%    $ 30,822
                                                                       =========                             ========
Interest rate spread                                         4.20%                                  3.60%

Average prime rate                                           4.75%                                  7.50%

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


(1)  Average loans include  nonaccruing  loans,  the effect of which is to lower
     the average rate shown.
(2)  Includes  tax-equivalent  adjustments  of $404,000 and $453,000 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 did not complete any  acquisitions in the
first nine months of 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 third  consecutive
quarter,  amounting to 4.78% in the third  quarter of 2002 compared to the 4.30%
margin  realized in the third quarter of 2001. The Company's net interest margin
for the first nine months of 2002 was 4.59% compared to 4.27% for the first nine
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 - for the first nine months of 2002,  there were no changes to interest
rates initiated by the Federal  Reserve.  This allowed a significant  portion of
the  Company's  time  deposits  that were  originated  during  periods of higher
interest rates and matured during 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.  As discussed in "Item 3 -  Quantitative  and
Qualitative Disclosures  About Market Risk", the November 6, 2002 50 basis point
reduction in interest rates  initiated by the the Federal Reserve is expected to
negatively impact (at least temporarily) the Company's net interest margin.

     The  provision  for loan losses for the third quarter of 2002 was $575,000,
$337,000 more than the $238,000  recorded in the third quarter of 2001.  For the
nine  months  ended  September  30,  2002,  the  provision  for loan  losses was
$1,790,000  compared to $766,000 for the nine months ended  September  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


                                                                         Page 16


growth  (excludes loans assumed in  acquisitions)  for the third quarter of 2002
amounted to $13.6 million compared to $9.0 million in the third quarter of 2001.
Net internal loan growth for first nine months of 2002 amounted to $92.7 million
compared to $25.3 million in the first nine months of 2001. Asset quality ratios
have generally improved slightly when comparing  September 30, 2002 to the prior
year.

     Noninterest income for the three and nine month periods ended September 30,
2002 amounted to $2,889,000 and $8,787,000 respectively,  increases of 10.3% and
29.9% over the  amounts  recorded  in the same  three and nine month  periods in
2001. Within noninterest income, service charges on deposit accounts experienced
the largest  increase in 2002,  amounting to  $1,733,000 in the third quarter of
2002, a 20.7% increase over the $1,436,000 recorded in the same quarter of 2001,
and  $5,019,000  for the first nine months of 2002,  a 38.0%  increase  over the
$3,636,000  recorded  in the  first  nine  months  of 2001.  In  addition  to an
approximate  10%  growth in the  Company's  transaction  accounts  over the past
twelve months, another significant reason for the increase in service charges on
deposit  accounts when  comparing the third quarter of 2002 to the third 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-$125,000  in fees per month  (net of  related  expenses)
since its  introduction.  As it relates to comparing  service charges on deposit
accounts  for the  first  nine  months in 2002 to the same  period  in 2001,  in
addition to the aforementioned  overdraft deposit product,  in 2002, the Company
realized a full nine 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  $489,000 in the third
quarter of 2001 to $548,000 in the third quarter of 2002, a 12.1% increase.  For
the nine months ended  September 30, 2002,  this category of noninterest  income
amounted to $1,758,000,  a 15.0% increase compared to the $1,529,000 recorded in
the first nine 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 nine month  periods  ended
September 30, 2002 amounted to $359,000 and $1,139,000,  respectively, increases
of 6.2% and 49.5% 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 nine month  periods  ended  September  30, 2002  amounted  to  $189,000  and
$632,000, respectively, increases of 2.7% and 19.2% 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 nine
month periods ended September 30, 2002 compared to the same periods in 2001:



                                                                         Page 17




                                                         Three Months Ended September 30,        Nine Months Ended September 30,
                                                      ------------------------------------------------------------------------------
                                                      2002      2001   $ Change    % Change   2002     2001   $ Change     % Change
                                                      ----      ----   --------    --------   ----     ----   --------     --------
                                                                                                       
Commissions earned from:
Sales of credit insurance                             $ 66       74       (8)       (10.8)%   $305      298         7          2.3%
Sales of investment, annuity, and long
     term care insurance                                65       64        1          1.6%     177      176         1          0.6%
Sales of property and casualty insurance                58       46       12         26.1%     150       56        94        167.9%
                                                      ----      ---       --         ----     ----      ---       ---        -----
     Total                                            $189      184        5          2.7%    $632      530       102         19.2%
                                                      ====      ===       ==         ====     ====      ===       ===        =====


     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.  Property and casualty insurance commissions
are expected to further  increase  beginning  in the first  quarter of 2003 as a
result  of the  pending  acquisition  of  Uwharrie  Insurance  Group,  which  is
scheduled to be completed  on January 2, 2003.  See Note 10 to the  consolidated
financial statements for additional discussion.

     Data  processing  fees for the three and nine month periods ended September
30, 2002 amounted to $78,000 and $234,000, respectively,  increases of 41.8% and
55.0%  over the  amounts  recorded  in the  comparable  periods  in  2001.  Data
processing  fees  have  increased  as a  result  of  increases  in  transactions
processed - the institutions that the Company provides data processing  services
to have increased in size. In addition,  the nine month period of 2002 benefited
from fees the Company earned as a result of a special project  completed for one
of its data processing clients in the second quarter of 2002.

     Noninterest expenses for the three and nine months ended September 30, 2002
amounted to $8,489,000  and  $25,006,000,  respectively,  increases of 13.1% and
21.1% from the  amounts  recorded  in the same  three and nine 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 $1,092,000 in
non-cash  intangible  amortization  expense in the three and nine month  periods
ended September 30, 2002, respectively,  compared to $458,000 and $1,065,000 for
the same periods in 2001.  See Notes 2 and 7 to the financial  statements  above
for  additional  discussion  regarding the  accounting  for  intangible  assets,
including  changes in  accounting  that may impact the Company  beginning in the
fourth quarter of 2002.

     The provision for income taxes was  $2,414,000 in the third quarter of 2002
compared to $2,006,000  in the third  quarter of 2001.  The provision for income
taxes for the nine  months  ended  September  30, 2002  amounted  to  $6,513,000
compared to  $5,456,000  for the first nine months 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 initiatives 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.

     The assets and liabilities assumed in the first two acquisitions above were
reflected  in the  Company's  September  30, 2001 balance  sheet,  and thus when
comparing the balance  sheet at September  30, 2002 to September  30, 2001,  the
only external  growth  affecting  overall growth is the December branch purchase
(Salisbury


                                                                         Page 18


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 September 30, 2001.



                                                                       Growth from
                                           Balance at                 acquisitions   Balance at      Total     Percentage growth,
                                            beginning       Internal   (Salisbury      end of     percentage        excluding
   October 1, 2001 to                       of period        growth      branch        period       growth        acquisitions
   September 30, 2002                                                   purchase)
   ---------------------------             ----------       --------  ------------   ----------   ----------   ------------------


                                                                                                   
Loans                                      $  878,234        95,540       9,271        983,045        11.9%          10.9%
                                           ==========        ======      ======      =========        ====           ====

Deposits - Noninterest bearing             $   92,824         8,911       4,786        106,521        14.8%           9.6%
Deposits - Savings, NOW, and Money Market     318,799        32,488      18,383        369,670        16.0%          10.2%
Deposits - Time>$100,000                      188,392          (619)      1,115        188,888         0.3%          (0.3%)
Deposits - Time<$100,000                      357,302       (13,097)      6,034        350,239        (2.0)%         (3.7%)
                                           ----------        ------      ------      ---------         ---            ---
   Total deposits                          $  957,317        27,683      30,318      1,015,318         6.1%           2.9%
                                           ==========        ======      ======      =========         ===            ===
    January 1, 2002 to
    September 30, 2002
   ---------------------------
Loans                                      $  890,310        92,735          --        983,045        10.4%          10.4%
                                           ==========        ======      ======      =========         ===            ===

Deposits - Noninterest bearing             $   96,065        10,456          --        106,521        10.9%          10.9%
Deposits - Savings, NOW, and Money Market     353,439        16,231          --        369,670         4.6%           4.6%
Deposits - Time>$100,000                      189,948        (1,060)         --        188,888        (0.6%)         (0.6%)
Deposits - Time<$100,000                      360,829       (10,590)         --        350,239        (2.9%)         (2.9%)
                                           ----------        ------      ------      ---------         ---            ---
   Total deposits                          $1,000,281        15,037          --      1,015,318         1.5%           1.5%
                                           ==========        ======      ======      =========         ===            ===


     The first table presents the Company's growth in loans and deposits for the
twelve months ended  September 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 nine months ended  September 30, 2002.  This table  reflects the high growth
rate of loans (13.9%  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 did not vary materially among the periods
presented,  amounting  to $23 million at  September  30,  2002,  compared to $15
million at  December  31,  2001 and  September  30,  2001.  See  "LIQUIDITY  AND
COMMITMENTS AND CONTINGENCIES" below for further discussion.

     Total assets at September 30, 2002 amounted to $1,168,181,000,  6.1% higher
than a year earlier. Total loans at September 30, 2002 amounted to $983,045,000,
an  11.9%  increase  from  a  year  earlier,  and  total  deposits  amounted  to
$1,015,318,000 at September 30, 2002, a 6.1% increase from a year earlier.


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:



                                                                         Page 19




                                                  September 30,  December 31,   September 30,
     ($ in thousands)                                 2002           2001           2001
- ---------------------------------------------------------------------------------------------
                                                                           
Nonperforming loans:
   Nonaccrual loans                                  $3,009          3,808          4,540
   Restructured loans                                    73             83            166
   Accruing loans > 90 days past due                     --             --             --
                                                     ------          -----          -----
Total nonperforming loans                             3,082          3,891          4,706
Other real estate                                     1,277          1,253          1,146
                                                     ------          -----          -----

Total nonperforming assets                           $4,359          5,144          5,852
                                                     ======          =====          =====

Nonperforming loans to total loans                     0.31%          0.44%          0.54%
Nonperforming assets as a percentage of loans
     and other real estate                             0.44%          0.58%          0.67%
Nonperforming assets to total assets                   0.37%          0.45%          0.53%
Allowance for loan losses to total loans               1.07%          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 $3.0
million at September 30, 2002, compared to $3.8 million at December 31, 2001 and
$4.5 million at  September  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 $1.2 million,
$1.9 million,  and $2.7 million as of September 30, 2002, December 31, 2001, and
September 30, 2001,  respectively.  The level of restructured loans did not vary
materially among the periods presented.

     At September  30, 2002,  December 31, 2001,  and  September  30, 2001,  the
recorded   investment  in  loans  considered  to  be  impaired  was  $1,564,000,
$2,482,000,  and  $3,140,000,  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 September 30, 2002,  December 31, 2001,  and September 30, 2001,  the related
allowance for loan losses for these impaired loans was $120,000  (related to two
loans with balances  totaling  $1,209,000,  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  having  no
valuation  allowance),  and  $75,000  (related  to one loan  with a  balance  of
$221,000,  with  the  remainder  of  the  impaired  loans  having  no  valuation
allowance),  respectively.  The average  recorded  investments in impaired loans
during the nine month period ended  September 30, 2002,  the year ended December
31,  2001,  and the nine months  ended  September  30,  2001 were  approximately
$1,919,000, $2,450,000, and $2,442,000,  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.

     The level of the Company's  other real estate owned did not vary materially
among  the  periods  presented,   amounting  to  $1,277,000,   $1,253,000,   and
$1,146,000,  of September  30, 2002,  December 31, 2001 and  September 30, 2001,
respectively. Other real estate owned consists principally of several parcels of
real estate.

                                                                         Page 20


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 third quarter of 2002 was $575,000,
$337,000 more than the $238,000  recorded in the third quarter of 2001.  For the
nine  months  ended  September  30,  2002,  the  provision  for loan  losses was
$1,790,000  compared to $766,000 for the nine months ended  September  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 third quarter of 2002 amounted to $13.6
million compared to $9.0 million in the third quarter of 2001. Net internal loan
growth for first nine months of 2002 amounted to $92.7 million compared to $25.3
million in the first nine months of 2001.  Asset quality  ratios have  generally
improved slightly when comparing September 30, 2002 to the prior year.

     At  September  30,  2002,  the  allowance  for  loan  losses   amounted  to
$10,524,000,  compared to  $9,388,000  at December  31, 2001 and  $9,187,000  at
September 30, 2001. The allowance for loan losses was 1.07% of total loans as of
September  30, 2002  compared to 1.05% as of December 31, 2001 and September 30,
2001.  The two basis point  increase in this  percentage is a result of a slight
shift in the  composition  of the  Company's  loan  portfolio  from  residential
mortgage  loans to commercial  loans - commercial  loans carry a higher  reserve
percentage  in the Company's  allowance for loan loss model than do  residential
mortgage loans. The slight shift from  residential  mortgage loans to commercial
loans has been intentional. Two of the Company's recent bank acquisitions (First
Savings  Bancorp in  September  2000 and  Century  Bancorp in May 2001) had loan
portfolios that were highly concentrated in residential  mortgage loans. As many
of those  loans have  refinanced  at lower  rates  over the past 12 months,  the
Company  chose to sell them in the secondary  market  instead of holding them in
the Company's  loan  portfolio.  This strategy was  implemented  in an effort to
shift the Company's loan  portfolio to having a higher  percentage of commercial
loans,  which are  generally  shorter  term in nature and have  higher  interest
rates.

     Management  believes the Company's  allowance  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  allowance  using the
Company's  procedures and methods rests upon various  judgments and  assumptions
about economic conditions and other factors affecting loans. No assurance can be
given that the Company  will not in any  particular  period  sustain loan losses
that  are  sizable  in  relation  to the  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 21




                                                                    Nine Months            Year            Nine Months
                                                                       Ended               Ended             Ended
                                                                    September 30,       December 31,      September 30,
      ($ in thousands)                                                  2002                2001              2001
                                                                        ----                ----              ----

                                                                                                    
Loans outstanding at end of period                                   $ 983,045            890,310            878,234
                                                                     =========            =======            =======
Average amount of loans outstanding                                  $ 943,017            831,817            814,105
                                                                     =========            =======            =======

Allowance for loan losses, at                                        $   9,388              7,893              7,893
   beginning of period
       Total charge-offs                                                  (761)              (912)              (527)
       Total recoveries                                                    107                131                119
                                                                     ---------            -------            -------
            Net charge-offs                                               (654)              (781)              (408)
                                                                     ---------            -------            -------

Additions to the allowance charged to expense                            1,790              1,151                766
                                                                     ---------            -------            -------
Addition related to loans assumed in corporate acquisitions                 --              1,125                936
                                                                     ---------            -------            -------
Allowance for loan losses, at end of period                          $  10,524              9,388              9,187
                                                                     =========              =====              =====

Ratios:
   Net charge-offs (annualized) as a percent of average loans             0.09%              0.09%              0.07%
   Allowance for loan losses as a
              percent of  loans at end of period                          1.07%              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  $175  million  line of credit with the Federal Home Loan Bank (of
which $23 million has been drawn as of  September  30,  2002),  2) a $50 million
overnight federal funds line of credit with a correspondent  bank (none of which
was outstanding at September 30, 2002), and 3) an approximately $40 million line
of credit through the Federal  Reserve Bank of Richmond's  discount window (none
of which was outstanding at September 30, 2002).

     The Company's  liquidity declined during the first nine months of 2002 as a
result  of loan  growth  of $92.7  million  outpacing  deposit  growth  of $15.0
million.  This resulted in the Company's loan to deposit ratio  increasing  from
89.0% at December 31, 2001 to 96.8% at September 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 13.6% at
September 30, 2002.

     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.



                                                                         Page 22


     The following  table  reflects the  contractual  obligations of the Company
outstanding as of September 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                                 $   13,000            13,000                --                --         --
Long-term debt                                           10,000             5,000                --                --      5,000
Operating leases                                            902               250               233               117        302
                                                     ----------           -------            ------            ------      -----
   Total contractual bligations, excluding
     deposits                                            23,902            18,250               233               117      5,302


Deposits                                              1,015,318           934,810            60,595            19,696        217
                                                     ----------           -------            ------            ------      -----
   Total contractual obligations, including
     deposits                                        $1,039,220           953,060            60,828            19,813      5,519
                                                     ==========           =======            ======            ======      =====


     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  September  30,
2002, the Company's  qualifying  collateral amounted to 11.4 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  September  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. The Company will continue to monitor
its liquidity  position  carefully and will explore and implement  strategies to
increase liquidity if deemed appropriate.


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 23


     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 September 30, 2002, the Company's capital ratios exceeded the regulatory
minimum  ratios  discussed  above.  The following  table  presents the Company's
capital  ratios and the  regulatory  minimums  discussed  above for the  periods
indicated.



                                                        September 30,   December 31,  September 30,
                                                            2002            2001          2001
                                                            ----            ----          ----
                                                                                
Risk-based capital ratios:
   Tier I capital to Tier I risk adjusted assets           10.77%          10.99%        11.29%
   Minimum required Tier I capital                          4.00%           4.00%         4.00%

   Total risk-based capital to
       Tier II risk-adjusted assets                        11.80%          11.99%        12.26%
   Minimum required total risk-based capital                8.00%           8.00%         8.00%

Leverage capital ratios:
   Tier I leverage capital to
       adjusted fourth quarter average assets               8.53%           8.44%         8.71%
   Minimum required Tier I leverage capital                 4.00%           4.00%         4.00%



     The Company's  capital ratios at September 30, 2002 do not vary  materially
from their  respective  amounts at  December  31,  2001,  whereas the ratios are
slightly  less than at  September  30, 2001.  The decrease  over the past twelve
months  has been  primarily  a result of the  Company's  growth  and the  fourth
quarter of 2001  acquisition  of a branch that  resulted in the  recording of an
intangible asset of $3.2 million.

     The  Company's  bank   subsidiary  is  also  subject  to  similar   capital
requirements as those discussed above. The bank  subsidiary's  capital ratios do
not vary  materially  from the Company's  capital  ratios  presented  above.  At
September 30, 2002,  the Company's bank  subsidiary  exceeded the minimum ratios
established by the FED and FDIC.



                                                                         Page 24


  SHARE REPURCHASES

     On August  28,  2002,  the  Company  announced  an  extension  of its share
repurchase  authorization by an additional 200,000 shares. The repurchase of the
previous 150,000 share authorization was completed in the third quarter of 2002.
During the third quarter of 2002, the Company  repurchased  34,600 shares of its
own common stock at an average price of $24.84 per share.  Total  repurchases in
the first nine months of 2002 amounted to 159,195  shares at an average price of
$23.67 per share.

CRITICAL ACCOUNTING POLICIES

     Due to the estimation process and the potential  materiality of the amounts
involved,  the Company has  identified the accounting for the allowance for loan
losses  and the  related  provision  for loan  losses  as an  accounting  policy
critical to the Company's  financial  statements.  The provision for loan losses
charged to  operations  is an amount  sufficient to bring the allowance for loan
losses to an estimated balance considered  adequate to absorb losses inherent in
the portfolio.

     Management's  determination  of the  adequacy  of the  allowance  is  based
primarily on a mathematical  model that estimates the appropriate  allowance for
loan losses.  This model has two components.  The first  component  involves the
estimation of losses on loans defined as "impaired  loans." A loan is considered
to be impaired when, based on current information and events, it is probable the
Company will be unable to collect all amounts due  according to the  contractual
terms  of  the  loan  agreement.   The  estimated  valuation  allowance  is  the
difference,  if any,  between the loan balance  outstanding and the value of the
impaired  loan as determined by either 1) an estimate of the cash flows that the
Company expects to receive from the borrower  discounted at the loan's effective
rate, or 2) in the case of a  collateral-dependent  loan,  the fair value of the
collateral.

     The second  component of the allowance  model is to estimate 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.

                                                                         Page 25





CURRENT ACCOUNTING MATTERS

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

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 or third  quarters 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 third quarter of 2002 was 4.78%,  its
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 September 30, 2002
the Company had $355.0  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 September 30,



                                                                         Page 26


2002  subject to interest  rate changes  within one year are  deposits  totaling
$369.7  million  comprised of NOW,  savings,  and certain  types of money market
deposits  with  interest  rates  set by  management.  These  types  of  deposits
historically have not repriced  coincidentally with or in the same proportion as
general market indicators.

     Thus,  the Company  believes  that in the near term  (twelve  months),  net
interest income would not likely experience  significant  downward pressure from
rising  interest  rates.  Similarly,  management  would not expect a significant
increase in near term net interest income from falling  interest rates (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 and
in an amount that is close to 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  expects that the impact of the 50 basis point (0.50%) rate cut
initiated by the Federal Reserve on November 6, 2002 will be consistent with the
foregoing - the  Company's  net  interest  margin is expected to be  immediately
negatively impacted as the Company's interest-sensitive assets reprice downwards
sooner  and  by  a  greater   amount  than  the   Company's   interest-sensitive
liabilities, followed by a subsequent increase in the net interest margin as the
Company's time deposits reprice at lower rates upon their maturity.  Competitive
pressures in the marketplace could limit or eliminate the subsequent increase in
the expected net interest margin.


     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 September 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            $    1,343         --         --         --         --         --       1,343   1.65%    $    1,343
Federal funds sold                 15,227         --         --         --         --         --      15,227   1.65%        15,227
Debt securities- at
   amortized cost (1) (2)          37,239     13,278     10,276        861      1,619     22,919      86,192   6.24%        87,964
Loans - fixed (3) (4)              99,384     94,543     81,673     68,922    130,224     58,183     532,929   7.62%       542,879
Loans - adjustable (3) (4)        165,740     54,909     67,735     40,111     58,402     60,210     447,107   5.78%       448,969
                               ----------    -------    -------    -------    -------    -------   ---------   ----     ----------
  Total                        $  318,933    162,730    159,684    109,894    190,245    141,312   1,082,798   6.66%    $1,096,382
                               ==========    =======    =======    =======    =======    =======   =========   ====     ==========
Savings, NOW, and  money
   market  deposits            $  369,670         --         --         --         --         --     369,670   0.91%    $  369,670
Time deposits                     457,552     47,655     13,650      4,221     15,832        217     539,127   3.15%       540,918
Borrowings (2)                     18,000         --         --         --         --      5,000      23,000   3.87%        23,356
                               ----------    -------    -------    -------    -------    -------   ---------   ----     ----------
  Total                        $  845,222     47,655     13,650      4,221     15,832      5,217     931,797   2.28%    $  933,944
                               ==========     ======     ======    =======     ======      =====     =======   ====     ==========


(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
     September 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 September 30, 2002 for instruments  with maturities  similar to
the  remaining  term  of the  portfolios,  due to the  declining  interest  rate
environment.



                                                                         Page 27


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


                                                                         Page 28


Item 4.  Controls and Procedures

     Within 90 days of the filing of this report, the Company conducted a review
and evaluation of its disclosure controls and procedures,  under the supervision
and with the  participation  of the Company's Chief Executive  Officer and Chief
Financial Officer. Based upon this review, the Chief Executive Officer and Chief
Financial  Officer have  concluded  that the Company's  disclosure  controls and
procedures were adequate and effective to ensure that information required to be
disclosed is recorded, processed, summarized, and reported in a timely manner.

     There were no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date  of  the  evaluation  described  above,  nor  were  there  any  significant
deficiencies  or material  weaknesses in the controls which required  corrective
action.


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 29


Part II.  Other Information

Item 5 - Other Information

     Consistent with Section  10A(i)(2) of the Securities  Exchange Act of 1934,
as added by  Section  202 of the  Sarbanes-Oxley  Act of 2002,  the  Company  is
describing in this report the non-audit  services  approved in the third quarter
of 2002 by the  Company's  Audit  Committee  to be  performed  by KPMG LLP,  the
Company's  external  auditor.  Non-audit  services  are  defined  in the  law as
services  other than those  provided in connection  with an audit or a review of
the financial  statements of the company.  The Audit  Committee has approved the
engagement of KPMG for (1) certain tax compliance  matters,  and (2) issuance of
an  opinion  regarding  tax  matters   associated  with  the  Company's  pending
acquisition of Carolina Community Bancshares, Inc.

     The  bylaws of the  Company  establish  an  advance  notice  procedure  for
shareholder  proposals  to be brought  before a meeting of  shareholders  of the
Company. Subject to any other applicable requirements, only such business may be
conducted  at a meeting  of the  shareholders  as has been  brought  before  the
meeting by, or at the  direction  of, the Board of Directors or by a shareholder
who has given to the Secretary of the Company timely written  notice,  in proper
form, of the shareholder's  intention to bring that business before the meeting.
The  presiding   officer  at  such  meeting  has  the  authority  to  make  such
determinations.  To be timely, notice of other business to be brought before any
meeting must  generally be received by the Secretary of the Company within 60 to
90 days in advance of the shareholders'  meeting.  The notice of any shareholder
proposal must set forth the various  information  required under the bylaws. The
person  submitting  the notice must provide,  among other  things,  the name and
address  under which such  shareholder  appears on the  Company's  books and the
class and number of shares of the Company's  capital stock that are beneficially
owned by such  shareholder.  Any  shareholder  desiring a copy of the  Company's
bylaws  will be  furnished  one  without  charge  upon  written  request  to the
Secretary of the Company at the Company's headquarters.

Item 6 - Exhibits and Reports on Form 8-K

(a)            Exhibits

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

3.a.i     Copy of  Articles  of  Incorporation  of the  Company  and  amendments
          thereto was filed as Exhibit 3.a.i to the Company's  Quarterly  Report
          on Form 10-Q for the period ended June 30, 2002,  and is  incorporated
          herein by reference.

3.a.ii    Copy of the  amendment  to  Articles of  Incorporation  - adding a new
          Article Nine was filed as Exhibit  3.a.ii to the  Company's  Quarterly
          Report  on Form  10-Q  for the  period  ended  June 30,  2002,  and is
          incorporated herein by reference.

3.a.iii   Copy of the  amendment  to  Articles of  Incorporation  - adding a new
          Article Ten was filed as Exhibit  3.a.iii to the  Company's  Quarterly
          Report  on Form  10-Q  for the  period  ended  June 30,  2002,  and is
          incorporated herein by reference.



                                                                         Page 30


3.a.iv    Copy of the  amendment to Article IV of the Articles of  Incorporation
          was filed as Exhibit 3.a.iv to the Company's  Quarterly Report on Form
          10-Q for the period ended June 30, 2002, and is incorporated herein by
          reference.

3.a.v     Copy of the  amendment to Article IV of the Articles of  Incorporation
          was filed as Exhibit 3.a.v to the Company's  Quarterly  Report on Form
          10-Q for the period ended June 30, 2002, and is incorporated herein by
          reference.

3.b       Copy of the  Bylaws of the  Company  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 as Exhibit 99.2 to the Company's current
          report  on Form 8-K on July 17,  2002 and is  incorporated  herein  by
          reference.

21        List of  Subsidiaries  of the  Company  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)       The  Company  filed one report on Form 8-K during  the  quarter  ended
          September  30, 2002,  which was filed on July 17, 2002  reporting  its
          signing of a  definitive  merger  agreement  with  Carolina  Community
          Bancshares,  Inc. The Form 8-K included  the  original  press  release
          announcing the transaction and the related merger agreement.



                                                                         Page 31



     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


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


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


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


                                                                         Page 32


I, James H. Garner, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of First Bancorp;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.


/s/ James H. Garner
- -----------------------
James H. Garner
Chief Executive Officer
November 13, 2002


                                                                         Page 33


I, Eric P. Credle, certify that:

     1. I have reviewed this quarterly report on Form 10-Q of First Bancorp;

     2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

     3. Based on my knowledge,  the financial  statements,  and other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

     4. The  registrant's  other  certifying  officers and I are responsible for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities,  particularly  during  the  period in which  this  quarterly
          report is being prepared;

     (b)  evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this quarterly report (the "Evaluation Date"); and

     (c)  presented  in  this  quarterly   report  our  conclusions   about  the
          effectiveness  of the disclosure  controls and procedures based on our
          evaluation as of the Evaluation Date;

     5. The registrant's other certifying  officers and I have disclosed,  based
on our most  recent  evaluation,  to the  registrant's  auditors  and the  audit
committee  of  registrant's  board  of  directors  (or  persons  performing  the
equivalent functions):

     (a)  all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     (b)  any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

     6. The registrant's other certifying  officers and I have indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

/s/ Eric P. Credle
- -----------------------
Eric P. Credle
Chief Financial Officer
November 13, 2002


                                                                         Page 34