UNITED STATES OF AMERICA

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 2003
                         Commission File Number 0-30062

                            CAPITAL BANK CORPORATION
             (Exact name of registrant as specified in its charter)

                North Carolina                           56-2101930
         (State of incorporation)                     (I.R.S. Employer
                                                   Identification Number)

                              4901 Glenwood Avenue
                             Raleigh, North Carolina
                                      27612
                     (Address of principal executive office)

       Registrant's telephone number, including area code: (919) 645-6400

        Securities registered pursuant to Section 12(b) of the Act: None

           Securities registered pursuant to Section 12(g) of the Act:

Common Stock, no par value per share      Nasdaq National Market
(Title of Class)                          (Name of Exchange on Which Registered)

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 12 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. Yes |X| No |_|

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes |X| No |_|.

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

The aggregate market value of the registrant's Common Stock, no par value per
share, as of June 30, 2003, held by those persons deemed by the registrant to be
non-affiliates was approximately $88,687,425.


                                     - 1 -


As of March 12, 2004, there were 6,571,132 shares of the registrant's Common
Stock, no par value per share, outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE


Document Incorporated                                                   Where
- ---------------------                                                   -----

1. Portions of the registrant's Proxy Statement for the Annual
Meeting of Shareholders to be held on June 24, 2004                    Part III

                            CAPITAL BANK CORPORATION

                           Annual Report on Form 10-K

                                      INDEX


                                                                                                  
PART I.................................................................................................2
    Item 1.  Business..................................................................................2
    Item 2.  Properties...............................................................................10
    Item 3.  Legal Proceedings........................................................................10
    Item 4.  Submission of Matters to a Vote of Security Holders......................................10
PART II...............................................................................................11
    Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters....................11
    Item 6.  Selected Financial Data..................................................................12
    Item 7.  Management's Discussion and Analysis of Financial Condition and Results of Operations....13
    Item 7A. Quantitative and Qualitative Disclosures About Market Risk...............................27
    Item 8.  Financial Statements and Supplementary Data..............................................30
    Item 9.  Changes In and Disagreements With Accountants On Accounting and Financial Disclosure.....58
    Item 9A. Controls and Procedures..................................................................58
PART III..............................................................................................58
    Item 10. Directors and Executive Officers of the Registrant.......................................58
    Item 11. Executive Compensation...................................................................58
    Item 12. Security Ownership of Certain Beneficial Owners and Management and Related
             Stockholder Matters .....................................................................58
    Item 13. Certain Relationships and Related Transactions...........................................58
    Item 14. Principal Accountant Fees and Services...................................................59
PART IV...............................................................................................59
    Item 15.   Exhibits, Financial Statement Schedules and Reports On Form 8-K........................59
    Signatures........................................................................................60


                                     PART I

Item 1. Business.

General

Capital Bank Corporation (the "Company") is a financial holding company
incorporated under the laws of North Carolina on August 10, 1998. The Company's
primary function is to serve as the holding company for its wholly-owned
subsidiaries, Capital Bank and Capital Bank Investment Services, Inc. In
addition, the Company has interest in two trusts, Capital Bank Statutory Trust I
and II (hereinafter collectively referred to as the "Trusts"). These Trusts are
not consolidated with the financial statements of the Company per the provisions
of FIN 46R. Capital Bank (the "Bank") was incorporated under the laws of the
State of North Carolina on May 30, 1997, and commenced operations as a
state-chartered banking corporation on June 20, 1997. The Bank is not a member
of the Federal Reserve System and has no subsidiaries. Capital Bank Investment
Services, Inc. ("CBIS") was incorporated under the laws of the State of North
Carolina on January 3, 2001 and commenced operations as a full service
investment company on March 1, 2001. In the third quarter of 2003, CBIS ceased
operations, but remains a subsidiary of the Company.


                                     - 2 -


As of December 31, 2003, the Company had assets of approximately $857.7 million,
gross loans outstanding of approximately $625.9 million and deposits of
approximately $629.6 million. The Company's corporate office is located at 4901
Glenwood Avenue, Raleigh, North Carolina 27612, and its telephone number is
(919) 645-6400. In addition to the corporate office, the Company has four branch
offices in Raleigh, two in Cary, one in Siler City, one in Oxford, one in
Warrenton, one in Woodland, one in Seaboard, three in Sanford, three in
Burlington, one in Graham, two in Asheville and one in Hickory, North Carolina.
The Company also has a loan origination office in Greensboro, North Carolina.

Capital Bank is a community bank engaged in the general commercial banking
business in Wake, Chatham, Northampton, Granville, Warren, Alamance and Lee
Counties, North Carolina and the communities of Asheville and Hickory, North
Carolina. Wake County has a diversified economic base, comprised primarily of
services, retail trade, government and manufacturing and includes the City of
Raleigh, the state capital. Lee, Northampton, Granville, Warren and Chatham
counties are significant centers for various industries, including agriculture,
manufacturing, lumber and tobacco. Alamance County has a diversified economic
base, comprised primarily of manufacturing, agriculture, retail and wholesale
trade, government, services and utilities. The town of Hickory is a regional
center for manufacturing and wholesale trade. The economic base of the city of
Asheville is comprised primarily of services, medical, tourism and manufacturing
industries.

The Bank offers a full range of banking services, including the following:
checking accounts; savings accounts; NOW accounts; money market accounts;
certificates of deposit; loans for real estate, construction, businesses,
agriculture, personal uses, home improvement and automobiles; equity lines of
credit; credit loans; consumer loans; credit cards; individual retirement
accounts; safe deposit boxes; bank money orders; internet banking; electronic
funds transfer services including wire transfers; traveler's checks; various
investments; and free notary services to all Bank customers. In addition, the
Bank provides automated teller machine access to its customers for cash
withdrawals through nationwide ATM networks. At present, the Bank does not
provide the services of a trust department.

Throughout most of 2003, CBIS made available a full range of non-deposit
investment services to individuals and corporations, including the customers of
the Bank. These investment services included full-service securities brokerage,
asset management, financial planning and retirement services, such as 401(k)
plans, all provided exclusively through a strategic alliance with Raymond James
Financial Services, Inc. ("Raymond James"). Raymond James is a wholly owned
subsidiary of Raymond James Financial, Inc. (NYSE: RJF) and is a leading
provider of third party investment services, serving more than 250 community
banks nationwide. These services were available in the offices of the Bank
through registered investment representatives. In the later part of 2003, CBIS
ceased operations, but remains a subsidiary of the Company.

Lending Activities and Deposits

Loan Types and Lending Policies. The Company makes a variety of loans, including
loans secured by real estate, loans for construction, loans for commercial
purposes and loans to individuals for personal and household purposes. During
2003, there were no large concentrations of credit to any particular industry.
The economic trends of the area served by the Company are influenced by the
significant industries within the region. Consistent with the Company's emphasis
on being a community-oriented financial institution, virtually all the Company's
business activity is with customers located in and around counties in which the
Company has banking offices. The ultimate collectibility of the Company's loan
portfolio is susceptible to changes in the market conditions of these geographic
regions.

The Company uses a centralized risk management process to ensure uniform credit
underwriting that adheres to the Bank's loan policy as approved annually by the
Board. Lending policies are reviewed on a regular basis to confirm that the
Company is prudent in setting its underwriting criteria. Credit risk is managed
through a number of methods including loan grading of commercial loans,
committee approval of larger loans and class and purpose coding of loans.
Management believes that early detection of credit problems through regular
contact with the Company's clients coupled with consistent reviews of the
borrowers' financial condition are important factors in overall credit risk
management.


                                     - 3 -


The following table sets forth, as of December 31, 2003, the approximate
composition of the Company's loan portfolio:

Loan Type                                           Amount      Percentage
                                                  --------      ----------
                                               (In thousands)
Commercial                                        $474,317             76%
Consumer                                            42,929              7%
Home Equity Lines                                   58,430              9%
Residential mortgages                               50,269              8%
                                                  --------       --------
                                                  $625,945            100%
                                                  ========       ========

Deposits. The majority of the Company's deposit customers are individuals and
small to medium-size businesses located in Wake, Chatham, Granville, Warren,
Northampton, Alamance, and Lee Counties, North Carolina and contiguous areas and
the Asheville and Hickory, North Carolina communities. The Company's deposit
base is well diversified, with no material concentration in a single industry or
group of related industries. Management of the Company does not believe that the
deposits or the business of the Company in general are seasonal in nature.
Deposits vary with local and national economic conditions, but not enough,
management believes, to have a material effect on planning and policy making.
The Company attempts to control deposit flow through the pricing of deposits and
promotional activities. Management believes that the Company's rates are
competitive with those offered by other institutions in the same geographic
area.

The following table sets forth the mix of depository accounts at the Company as
a percentage of total deposits as of December 31, 2003:

Non-interest bearing demand                          9%
Interest checking                                   11%
Market rate investment                              18%
Savings                                              3%
Time deposits:
       Under $100,000                               43%
       Equal to or over $100,000                    16%
                                                 -----
                                                   100%
                                                 =====

Competition

Commercial banking in North Carolina is extremely competitive in large part due
to statewide branching. The Company competes in its market area with some of the
largest banking organizations in the state and the country and other financial
institutions, such as federally and state-chartered savings and loan
institutions and credit unions, as well as consumer finance companies, mortgage
companies and other lenders engaged in the business of extending credit. Many of
the Company's competitors have broader geographic markets and higher lending
limits than the Company and are also able to provide more services and make
greater use of media advertising.

The enactment of legislation authorizing interstate banking has caused increases
in the size and financial resources of some of the Company's competitors. In
addition, as a result of interstate banking, out-of-state commercial banks may
acquire North Carolina banks and heighten the competition among banks in North
Carolina.

Despite the competition in its market area, the Company believes that it has
certain competitive advantages that distinguish it from its competition. The
Company believes that its primary competitive advantages are its strong local
identity and affiliation with the communities it serves and its emphasis on
providing specialized services to small and medium-sized business enterprises,
as well as professional and upper-income individuals. The Company offers
customers modern, high-tech banking without forsaking community values such as
prompt, personal service and friendliness. The Company offers many personalized
services and attracts customers by being responsive and sensitive to their
individualized needs. The Company also relies on goodwill and referrals from
shareholders and satisfied customers, as well as traditional media to attract
new customers. To enhance a positive image in the community, the Company
supports and participates in local events and its officers and directors serve
on boards of local civic and charitable organizations.


                                     - 4 -


Employees

At March 1, 2004, the Company employed 205 persons, of which 191 were full-time
and 14 were part-time. None of its employees are represented by a collective
bargaining unit. The Company considers relations with its employees to be good.

Supervision and Regulation

Holding companies, banks and many of their non-bank affiliates are extensively
regulated under both federal and state law. The following is a brief summary of
certain statutes, rules and regulations affecting the Company and the Bank. This
summary is qualified in its entirety by reference to the particular statutory
and regulatory provisions referred to below and is not intended to be an
exhaustive description of the statutes or regulations applicable to the
Company's or the Bank's business. Supervision, regulation and examination of the
Company and the Bank by bank regulatory agencies is intended primarily for the
protection of the Bank's depositors rather than holders of the Company's common
stock.

Holding Company Regulation

General. The Company is a holding company registered with the Federal Reserve
under the Bank Holding Company Act of 1956 (the "BHCA"). As such, the Company
and the Bank are subject to the supervision, examination and reporting
requirements contained in the BHCA and the regulation of the Federal Reserve.
The BHCA requires that a bank holding company obtain the prior approval of the
Federal Reserve before: (i) acquiring direct or indirect ownership or control of
more than five percent of the voting shares of any bank; (ii) taking any action
that causes a bank to become a subsidiary of the bank holding company; (iii)
acquiring all or substantially all of the assets of any bank; or (iv) merging or
consolidating with any other bank holding company.

The BHCA generally prohibits a bank holding company, with certain exceptions,
from engaging in activities other than banking, or managing or controlling banks
or other permissible subsidiaries, and from acquiring or retaining direct or
indirect control of any company engaged in any activities other than those
activities determined by the Federal Reserve to be closely related to banking,
or managing or controlling banks, as to be a proper incident thereto. In
determining whether a particular activity is permissible, the Federal Reserve
must consider whether the performance of such an activity can reasonably be
expected to produce benefits to the public, such as greater convenience,
increased competition or gains in efficiency, that outweigh possible adverse
effects, such as undue concentration of resources, decreased or unfair
competition, conflicts of interest or unsound banking practices. For example,
banking, operating a thrift institution, extending credit or servicing loans,
leasing real or personal property, conducting securities brokerage activities,
performing certain data processing services, acting as agent or broker in
selling credit life insurance and certain other types of insurance underwriting
activities have all been determined by regulations of the Federal Reserve to be
permissible activities.

Pursuant to delegated authority, the Federal Reserve Bank of Richmond has
authority to approve certain activities of holding companies within its
district, including the Company, provided the nature of the activity has been
approved by the Federal Reserve. Despite prior approval, the Federal Reserve has
the power to order a holding company or its subsidiaries to terminate any
activity or to terminate its ownership or control of any subsidiary when it has
reasonable cause to believe that continuation of such activity or such ownership
or control constitutes a serious risk to the financial safety, soundness or
stability of any bank subsidiary of that bank holding company.

Financial Holding Companies. The Gramm-Leach-Bliley Financial Modernization Act
of 1999 (the "GLB"):

      o     allows bank holding companies meeting management, capital and the
            Community Reinvestment Act of 1977 (the "CRA") standards to engage
            in a substantially broader range of non-banking activities than was
            permissible prior to enactment, including insurance underwriting and
            making merchant banking investments in commercial and financial
            companies;

      o     allows insurers and other financial services companies to acquire
            banks;

      o     removes various restrictions that applied to bank holding company
            ownership of securities firms and mutual


                                     - 5 -


            fund advisory companies; and

      o     establishes the overall regulatory structure applicable to bank
            holding companies that also engage in insurance and securities
            operations.

The Company is authorized to operate as a financial holding company and
therefore is eligible to engage in the broader range of activities that are
permitted by the GLB. The GLB also is designed to modify other current financial
laws, including laws related to financial privacy and community reinvestment.
The new financial privacy provisions generally prohibit financial institutions,
including the Company, from disclosing nonpublic personal financial information
to nonaffiliated third parties unless customers have the opportunity to "opt
out" of the disclosure.

Mergers and Acquisitions. The Riegle-Neal Interstate Banking and Branching
Efficiency Act of 1994 (the "IBBEA") permits interstate acquisitions of banks
and bank holding companies without geographic limitation, subject to any state
requirement that the bank has been organized for a minimum period of time, not
to exceed five years, and the requirement that the bank holding company, prior
to, or following the proposed acquisition, controls no more than 10% of the
total amount of deposits of insured depository institutions in the U.S. and no
more than 30% of such deposits in any state (or such lesser or greater amount
set by state law).

In addition, the IBBEA permits a bank to merge with a bank in another state as
long as neither of the states has opted out of the IBBEA prior to May 31, 1997.
The state of North Carolina has "opted in" to such legislation. In addition, a
bank may establish and operate a de novo branch in a state in which the bank
does not maintain a branch if that state expressly permits de novo interstate
branching. As a result of North Carolina's opt-in law, North Carolina law
permits unrestricted interstate de novo branching.

Additional Restrictions and Oversight. Subsidiary banks of a bank holding
company are subject to certain restrictions imposed by the Federal Reserve on
any extensions of credit to the bank holding company or any of its subsidiaries,
investments in the stock or securities thereof and the acceptance of such stock
or securities as collateral for loans to any borrower. A bank holding company
and its subsidiaries are also prevented from engaging in certain tie-in
arrangements in connection with any extension of credit, lease or sale of
property or furnishing of services. An example of a prohibited tie-in would be
any arrangement that would condition the provision or cost of services on a
customer obtaining additional services from the bank holding company or any of
its other subsidiaries.

The Federal Reserve may issue cease and desist orders against bank holding
companies and non-bank subsidiaries to stop actions believed to present a
serious threat to a subsidiary bank. The Federal Reserve also regulates certain
debt obligations, changes in control of bank holding companies and capital
requirements.

Under the provisions of the North Carolina law, the Company is registered with
and subject to supervision by the North Carolina Commissioner of Banks (the
"Commissioner").

Capital Requirements. The Federal Reserve has established risk-based capital
guidelines for bank holding companies. The minimum standard for the ratio of
capital to risk-weighted assets (including certain off balance sheet
obligations, such as standby letters of credit) is eight percent. At least half
of this capital must consist of common equity, retained earnings and a limited
amount of perpetual preferred stock and minority interests in the equity
accounts of consolidated subsidiaries, less certain goodwill items and other
adjustments ("Tier 1 capital"). The remainder ("Tier 2 capital") may consist of
mandatorily redeemable convertible debt securities and a limited amount of other
preferred stock, subordinated debt and loan loss reserves.

In addition, the Federal Reserve has established minimum leverage ratio
guidelines for bank holding companies. These guidelines provide for a minimum
leverage ratio of Tier 1 capital to adjusted average quarterly assets less
certain amounts ("Leverage Ratio") equal to three percent for bank holding
companies that meet certain specified criteria, including having the highest
regulatory rating. All other bank holding companies will generally be required
to maintain a Leverage Ratio of between four percent and five percent.

The guidelines also provide that bank holding companies experiencing significant
growth, whether through internal expansion or acquisitions, will be expected to
maintain strong capital ratios substantially above the minimum supervisory
levels without significant reliance on intangible assets. The same heightened
requirements apply to bank


                                     - 6 -


holding companies with supervisory, financial, operational or managerial
weaknesses, as well as to other banking institutions if warranted by particular
circumstances or the institution's risk profile. Furthermore, the guidelines
indicate that the Board of Governors of the Federal Reserve System (the "Federal
Reserve Board") will continue to consider a "tangible Tier 1 Leverage Ratio"
(deducting all intangibles) in evaluating proposals for expansion or new
activity. The Federal Reserve has not advised the Company of any specific
minimum Leverage Ratio or tangible Tier 1 Leverage Ratio applicable to it.

As of December 31, 2003, the Company had Tier 1 risk-adjusted, total regulatory
capital and leverage capital of approximately 10.68%, 12.13% and 8.71%,
respectively, all in excess of the minimum requirements. Those same ratios as of
December 31, 2002 were 9.03%, 10.28%, and 8.18%, respectively.

International Money Laundering Abatement and Financial Anti-Terrorism Act Of
2001. Title III of the USA Patriot Act of 2001 contains the International Money
Laundering Abatement and Financial Anti-Terrorism Act of 2001 (the "IMLAFA").
The anti-money laundering provisions of IMLAFA impose affirmative obligations on
a broad range of financial institutions, including banks, brokers, and dealers.
Among other requirements, IMLAFA requires all financial institutions to
establish anti-money laundering programs that include, at minimum, internal
policies, procedures, and controls; specific designation of an anti-money
laundering compliance officer; ongoing employee training programs; and an
independent audit function to test the anti-money laundering program. IMLAFA
requires financial institutions that establish, maintain, administer, or manage
private banking accounts for non-United States persons or their representatives
to establish appropriate, specific, and where necessary, enhanced due diligence
policies, procedures, and controls designed to detect and report money
laundering. Additionally, IMLAFA provides for the Department of Treasury to
issue minimum standards with respect to customer identification at the time new
accounts are opened. The Company has determined the impact that IMLAFA will have
on the Bank's operations is not material. The Bank has established policies and
procedures to ensure compliance with the IMLAFA that were approved by the Board
of Directors.

Bank Regulation

The Bank is subject to numerous state and federal statutes and regulations that
affect its business, activities, and operations, and is supervised and examined
by the Commissioner and the Federal Reserve. The Federal Reserve and the
Commissioner regularly examine the operations of banks over which they exercise
jurisdiction. They have the authority to approve or disapprove the establishment
of branches, mergers, consolidations and other similar corporate actions. They
also have authority to prevent the continuance or development of unsafe or
unsound banking practices and other violations of law. The Federal Reserve and
the Commissioner regulate and monitor all areas of the operations of banks and
their subsidiaries, including loans, mortgages, issuances of securities, capital
adequacy, loss reserves and compliance with the CRA as well as other laws and
regulations. Interest and certain other charges collected and contracted for by
banks are also subject to state usury laws and certain federal laws concerning
interest rates.

The deposit accounts of the Bank are insured by the Bank Insurance Fund (the
"BIF") of the Federal Deposit Insurance Corporation (the "FDIC") up to a maximum
of $100,000 per insured depositor. The FDIC issues regulations and conducts
periodic examinations, requires the filing of reports and generally supervises
the operations of its insured banks. This supervision and regulation is intended
primarily for the protection of depositors. Any insured bank that is not
operated in accordance with or does not conform to FDIC regulations, policies
and directives may be sanctioned for noncompliance. Civil and criminal
proceedings may be instituted against any insured bank or any director, officer
or employee of such bank for the violation of applicable laws and regulations,
breaches of fiduciary duties or engaging in any unsafe or unsound practice. The
FDIC has the authority to terminate insurance of accounts pursuant to procedures
established for that purpose.

Under the North Carolina corporation laws, the Company may not pay a dividend or
distribution, if after giving its effect, the Company would not be able to pay
its debts as they become due in the usual course of business or the Company's
total assets would be less than its liabilities. In general, the Company's
ability to pay cash dividends is dependent upon the amount of dividends paid by
the Bank. The ability of the Bank to pay dividends to the Company is subject to
statutory and regulatory restrictions on the payment of cash dividends,
including the requirement under the North Carolina banking laws that cash
dividends be paid only out of undivided profits and only if the bank has surplus
of a specified level. The Federal Reserve also imposes limits on the Bank's
payment of dividends.


                                     - 7 -


Like the Company, the Bank is required by federal regulations to maintain
certain minimum capital levels. The levels required of the Bank are the same as
required for the Company. At December 31, 2003, the Bank had Tier 1
risk-adjusted, total regulatory capital and leverage capital of approximately
10.38%, 11.63% and 8.48%, respectively, all in excess of the minimum
requirements.

The Bank is subject to insurance assessments imposed by the FDIC. The FDIC has
adopted a risk-based assessment schedule providing for annual assessment rates
ranging from 0% to .27% of an institution's average assessment base, applicable
to institutions insured by both the BIF and the Savings Association Insurance
Fund ("SAIF"). The actual assessment to be paid by each insured institution is
based on the institution's assessment risk classification, which focuses on
whether the institution is considered "well capitalized," "adequately
capitalized" or "under capitalized," as such terms are defined in the applicable
federal regulations. Within each of these three risk classifications, each
institution will be assigned to one of three subgroups based on supervisory risk
factors. In particular, regulators will assess supervisory risk based on whether
the institution is financially sound with only a few minor weaknesses (Subgroup
A), whether it has weaknesses which, if not corrected, could result in an
increased risk of loss to the BIF (Subgroup B) or whether such weaknesses pose a
substantial risk of loss to the BIF unless corrective action is taken (Subgroup
C). The FDIC also is authorized to impose one or more special assessments in an
amount deemed necessary to enable repayment of amounts borrowed by the FDIC from
the United States Treasury Department and all banks are now required to pay
additional annual assessments at rates set by the Financing Corporation, which
was established by the Competitive Equality Banking Act of 1987.

The Federal Deposit Insurance Corporation Improvement Act of 1991 ("FDICIA")
provides for, among other things, (i) publicly available annual financial
condition and management reports for certain financial institutions, including
audits by independent accountants, (ii) the establishment of uniform accounting
standards by federal banking agencies, (iii) the establishment of a "prompt
corrective action" system of regulatory supervision and intervention, based on
capitalization levels, with greater scrutiny and restrictions placed on
depository institutions with lower levels of capital, (iv) additional grounds
for the appointment of a conservator or receiver and (v) restrictions or
prohibitions on accepting brokered deposits, except for institutions which
significantly exceed minimum capital requirements. FDICIA also provides for
increased funding of the FDIC insurance funds and the implementation of
risk-based premiums.

A central feature of FDICIA is the requirement that the federal banking agencies
take "prompt corrective action" with respect to depository institutions that do
not meet minimum capital requirements. Pursuant to FDICIA, the federal bank
regulatory authorities have adopted regulations setting forth a five-tiered
system for measuring the capital adequacy of the depository institutions that
they supervise. Under these regulations, a depository institution is classified
in one of the following capital categories: "well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized" and
"critically undercapitalized." An institution may be deemed by the regulators to
be in a capitalization category that is lower than is indicated by its actual
capital position if, among other things, it receives an unsatisfactory
examination rating with respect to asset quality, management, earnings or
liquidity. FDICIA provides the federal banking agencies with significantly
expanded powers to take enforcement action against institutions which fail to
comply with capital or other standards. Such action may include the termination
of deposit insurance by the FDIC or the appointment of a receiver or conservator
for the institution.

Banks are also subject to the CRA, which requires the appropriate federal bank
regulatory agency, in connection with its examination of a bank, to assess such
bank's record in meeting the credit needs of the community served by that bank,
including low and moderate-income neighborhoods. Each institution is assigned
one of the following four ratings of its record in meeting community credit
needs: "outstanding," "satisfactory," "needs to improve" or "substantial
noncompliance." The regulatory agency's assessment of the bank's record is made
available to the public. Further, such assessment is required of any bank which
has applied to (i) charter a national bank, (ii) obtain deposit insurance
coverage for a newly chartered institution, (iii) establish a new branch office
that will accept deposits, (iv) relocate an office or (v) merge or consolidate
with, or acquire the assets or assume the liabilities of, a federally regulated
financial institution. In the case of a bank holding company applying for
approval to acquire a bank or other bank holding company, the Federal Reserve
will assess the record of each subsidiary bank of the applicant bank holding
company, and such records may be the basis for denying the application.

The GLB's "CRA Sunshine Requirements" call for financial institutions to
disclose publicly certain written agreements made in fulfillment of the CRA.
Banks that are parties to such agreements also must report to federal regulators
the amount and use of any funds expended under such agreements on an annual
basis, along with such other information as


                                     - 8 -


regulators may require.

Monetary Policy and Economic Controls

The Company and the Bank are directly affected by governmental policies and
regulatory measures affecting the banking industry in general. Of primary
importance is the Federal Reserve Board, whose actions directly affect the money
supply which, in turn, affects banks' lending abilities by increasing or
decreasing the cost and availability of funds to banks. The Federal Reserve
Board regulates the availability of bank credit in order to combat recession and
curb inflationary pressures in the economy by open market operations in United
States government securities, changes in the discount rate on member bank
borrowings, changes in reserve requirements against bank deposits and
limitations on interest rates that banks may pay on time and savings deposits.

Deregulation of interest rates paid by banks on deposits and the types of
deposits that may be offered by banks have eliminated minimum balance
requirements and rate ceilings on various types of time deposit accounts. The
effect of these specific actions and, in general, the deregulation of deposit
interest rates has generally increased banks' cost of funds and made them more
sensitive to fluctuations in money market rates. In view of the changing
conditions in the national economy and money markets, as well as the effect of
actions by monetary and fiscal authorities, no prediction can be made as to
possible future changes in interest rates, deposit levels, loan demand, or the
business and earnings of the Bank or the Company. As a result, banks, including
the Bank, face a significant challenge to maintain acceptable net interest
margins.

Sarbanes-Oxley Act of 2002

In 2002, the Sarbanes-Oxley Act of 2002 (the "Sarbanes-Oxley Act") was signed
into law. The Sarbanes-Oxley Act represents a comprehensive revision of laws
affecting corporate governance, accounting obligations and corporate reporting.
The Sarbanes-Oxley Act is applicable to all companies with equity or debt
securities registered under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"). In particular, the Sarbanes-Oxley Act establishes: (i) new
requirements for audit committees, including independence, expertise, and
responsibilities; (ii) additional responsibilities regarding financial
statements for the Chief Executive Officer and Chief Financial Officer of the
reporting company; (iii) new standards for auditors and regulation of audits;
(iv) increased disclosure and reporting obligations for the reporting company
and their directors and executive officers; and (v) new and increased civil and
criminal penalties for violation of the securities laws. Although the Company
anticipates that it will incur additional expense in complying with the
provisions of the Sarbanes-Oxley Act and the resulting regulations, the Company
does not expect that such compliance will have a material impact on the
Company's or the Bank's results of operations or financial condition.

Executive Officers

The executive officers of the Company are as follows:



Name                      Age        Position With Company
- ----                      ---        ---------------------
                               
William C. Burkhardt      66         Chief Executive Officer

B. Grant Yarber           39         President and Chief Operating Officer

Steven E. Crouse          39         Senior Vice President, Finance and Chief Accounting Officer

Karen H. Priester         46         Senior Vice President and Chief Credit Officer


Bill Burkhardt serves as Chief Executive Officer for Capital Bank Corporation
and Capital Bank. Mr. Burkhardt has served as Chairman of Capital Bank's
executive committee since the Company's inception. He is the former President
and CEO of Austin Quality Foods, which was sold to Keebler/Kellogg Company in
2000. He serves as a director for SCANA Corporation, which acquired Public
Service Company of North Carolina in 2000. He is one of the founding directors
of the former Triangle Bank Corporation in Raleigh and also has held several key
positions with community organizations such as the Raleigh Chamber of Commerce,
Triangle Transit Authority, Raleigh-Durham Airport


                                     - 9 -


Authority, Rex Healthcare, St. Augustine's College and Peace College in Raleigh.

Grant Yarber serves as President and Chief Operating Officer for Capital Bank
Corporation and Capital Bank, responsible for retail and commercial lending as
well as overseeing the day-to-day operations of the Bank. Prior to joining
Capital Bank in June, 2003, he was the Chief Lending Officer and Chief Credit
Officer of MountainBank in Hendersonville, N.C for 1 1/2 years. Prior to joining
MountainBank, Mr. Yarber served two years as Senior Credit Manager in the SE
Region for Bank of America in Tampa, Florida. Prior to the move to Florida, Mr.
Yarber was a State Executive for Business Banking and Professional and Executive
Banking for Bank of America in Missouri and Illinois for two years. With more
than 15 years of banking experience, Yarber has particular strength in lending
and credit management. In addition to the foregoing, his background includes
leadership positions with Bank of America, including Southeast Credit Manager
(Georgia, Florida, and Tennessee)

Steve Crouse serves as Senior Vice President, Finance and Chief Accounting
Officer for Capital Bank Corporation and Capital Bank. He formerly served as
Senior Vice President and Controller of the Bank. Mr. Crouse joined the company
in 1998. A CPA since 1990, he came to Capital Bank with eight years of public
accounting experience with McGladrey & Pullen, LLP where he focused on a
financial institution specialization.

Karen Priester serves as Senior Vice President and Chief Credit Officer of the
Bank. Prior to this position, she was Regional Credit Administrator and Wake
County Senior Lender in her five years of employment at Capital Bank. Karen has
over twenty years of banking experience, concentrating in the commercial lending
and credit areas. In her function as Chief Credit Officer, Karen is responsible
for credit quality, loan review, special assets, government lending, compliance,
and the credit department.

Website Access to Capital Bank Corporation's Filings with the Securities and
Exchange Commission

Since becoming an "accelerated filer," all of the Company's electronic filings
with the Securities and Exchange Commission ("SEC"), including the Annual Report
on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and
amendments to these reports filed or furnished pursuant to Section 13(a) or
15(d) of the Exchange Act have been made available at no cost on the
Corporation's web site, www.capitalbank-nc.com, as soon as reasonably
practicable after the Company filed such material with, or furnished it to, the
SEC. The Company's SEC filings are also available through the SEC's web site at
www.sec.gov.

Item 2. Properties.

The Company currently leases property located at 4901 Glenwood Avenue, Raleigh,
North Carolina for its principal offices and a branch office. The lease is for
approximately 21,600 square feet, of which approximately 18,600 square feet is
for the Company's principal offices and the remainder for the branch office. In
addition to this facility, the Company owns 14 properties throughout North
Carolina that are used as branch locations and which are located in Sanford (2),
Cary (2), Siler City, Oxford, Warrenton, Woodland, Burlington (3), Graham,
Hickory and Raleigh. The Company also leases 10 properties throughout North
Carolina that are used as branch locations or mortgage production offices and
which are located in Raleigh (2), Sanford, Seaboard, Asheville (2), Cary, Chapel
Hill and Greensboro. Management believes the terms of the various leases, which
are reviewed on an annual basis, are consistent with market standards and were
arrived at through arm's length bargaining.

Item 3. Legal Proceedings.

There are no pending material legal proceedings to which the Company is a party
or of which any of its property is subject. In addition, the Company is not
aware of any threatened litigation, unasserted claims or assessments that could
have a material adverse effect on the Company's business, operating results or
financial condition.

Item 4. Submission of Matters to a Vote of Security Holders

During the fourth quarter of the year ended December 31, 2003, there were no
matters submitted to a vote of the Company's shareholders.


                                     - 10 -


                                    PART II

Item 5. Market for Registrant's Common Equity and Related Stockholder Matters.

Shares of Capital Bank Corporation common stock are traded on the Nasdaq
National Market under the symbol "CBKN." As of March 7, 2004, the Company had
approximately 1,628 holders of record of its common stock. The following table
sets forth, for the indicated periods, the high and low sales prices for the
common stock (based on published sources) and the cash dividend declared per
share of the Company's common stock:

                                                    Cash
                                                  Dividends
                                                  Per Share
       2003                High         Low       Declared
- -----------------------------------------------------------

First Quarter             $14.70       $12.95       $0.05
Second Quarter            $15.98       $13.20       $0.05
Third Quarter             $16.40       $14.10       $0.05
Fourth Quarter            $16.93       $15.09       $0.05

                                                    Cash
                                                  Dividends
                                                  Per Share
       2002                High         Low        Declared
- -----------------------------------------------------------

First Quarter             $16.50       $10.70       $0.05
Second Quarter            $16.00       $14.01       $0.05
Third Quarter             $15.30       $14.00       $0.05
Fourth Quarter            $14.89       $12.14       $0.05

Dividend Policy. The Company's shareholders are entitled to receive such
dividends or distributions as the Board of Directors authorizes in its
discretion. The Company's ability to pay dividends is subject to the
restrictions of the North Carolina Business Corporation Act. There are also
various statutory limitations on the ability of the Bank to pay dividends to the
Company. Subject to the legal availability of funds to pay dividends, during
fiscal year 2003, the Company declared and paid quarterly dividends at an annual
rate of $0.20 per share. The Company intends to pay approximately 20% of its
annual net earnings to shareholders in the form of annual cash dividends if such
cash dividends are in the best interest of the Company in the business judgment
of its Board of Directors and are consistent with maintaining the Company's
status as a "well-capitalized" institution under applicable banking laws and
regulations.

Recent Sales of Unregistered Securities. The Company did not sell any securities
in the fiscal year ended December 31, 2003 which were not registered under the
Securities Act of 1933, as amended (the "Securities Act"), except that in June
2003 and December 2003, the Company formed the Trusts and each Trust issued
10,000 of its floating rate capital securities (the "trust preferred
securities"), with a liquidation amount of $1,000 per capital security, in
pooled offerings of trust preferred securities.

The Trusts sold their common securities to the Company for an aggregate of
$620,000, resulting in total proceeds from each offering equal to $10,310,000 or
$20,620,000 in aggregate. The Trusts then used these proceeds to purchase
$20,620,000 in principal amount of the Company's Floating Rate Junior
Subordinated Deferrable Interest Debentures (the "Debentures").

Following payment by the Company of a placement fee and other expenses of the
offering, the Company's net proceeds from the offering aggregated $20 million.
The trust preferred securities and the Debentures were issued in a private
offering to certain qualified institutional purchasers in accordance with an
exemption under Section 4(2) of the Securities Act.


                                     - 11 -


The Company used approximately $1.9 million of the proceeds from the issuance of
the Debentures to repurchase 127,500 shares of the Company's common stock during
the three months ended June 30, 2003. The Company invested $14.0 million of the
remaining proceeds in its Bank subsidiary to support additional earning asset
growth. The remaining funds will remain in a money market account for the
Company to be used to pay dividends and other Company obligations. For more
information about the trust preferred securities and the Debentures, see Notes
to Consolidated Financial Statements - Note 11 - Subordinated Debentures.

Item 6. Selected Financial Data.

The following table sets forth selected financial information for the Company
that has been derived from the financial statements and notes thereto. This
information should be read in conjunction with Management's Discussion and
analysis of Financial Condition and Results of Operations and the consolidated
financial statements and notes thereto included elsewhere in this report.



(In thousands except share and per share data)                         As of and for the Years Ended December 31 (1)
                                                             2003           2002            2001            2000           1999
                                                         -------------------------------------------------------------------------
                                                                                                         
Selected Balance Sheet Data
Cash and Due From Banks                                  $   22,408      $   32,837      $   15,173      $   27,676     $    9,702
Federal Funds Sold                                            3,202          18,696             944             750          1,960
Securities                                                  165,913         155,304          73,702          61,947         46,581
Gross Loans                                                 625,945         600,609         306,891         242,275        159,329
Allowance for Loan Losses                                    11,613           9,390           4,286           3,463          2,328
Total Assets                                                857,734         840,976         406,741         343,620        222,337
Deposits                                                    629,619         644,887         304,443         279,094        163,245
Borrowings                                                  114,591          97,858          50,000          15,000         20,000
Repurchase Agreements                                        11,014          13,081          11,167           9,804          4,818
Shareholders' Equity                                         72,923          75,471          36,983          35,015         31,126

Summary of Operations
Interest Income                                          $   40,440      $   36,244      $   26,173      $   23,751     $   14,553
Interest Expense                                             16,318          15,895          14,701          13,101          7,656
                                                         -------------------------------------------------------------------------
Net Interest Income                                          24,122          20,349          11,472          10,650          6,897
Provision for Loan Losses                                     8,247           4,190           1,215           1,110            924
                                                         -------------------------------------------------------------------------
Net Interest Income After Provision For Loan Losses          15,875          16,159          10,257           9,540          5,973
Other Operating Income                                       10,322           7,987           4,490           2,193          1,260
Other Operating Expense (2)                                  25,165          17,465          11,847           9,596          8,124
                                                         -------------------------------------------------------------------------
Pre-tax Net Income                                            1,032           6,681           2,900           2,137           (891)
Income Tax Expense (Benefit)                                     38           2,374             480             (36)           (40)
                                                         -------------------------------------------------------------------------
Net Income (Loss)                                        $      994      $    4,307      $    2,420      $    2,173     $     (851)
                                                         =========================================================================
Per Share Data
Net Income (Loss) - Basic                                $      .15      $      .79      $      .65      $      .61     $      .22
Net Income (Loss) - Diluted                                     .15             .76             .65             .59           (.23)
Book Value                                                    11.15           11.44           10.28            9.57           8.51
Number of Common Shares Outstanding                       6,541,495       6,595,784       3,597,339       3,658,689      3,658,689



                                     - 12 -




                                                                     As of and for the Years Ended December 31 (1)
                                                               2003           2002             2001         2000         1999
                                                              -----------------------------------------------------------------
                                                                                                         
Selected Ratios
Return On Average Assets                                        .11%           .66%             .65%         .73%       (0.42)%
Return on Average Shareholders' Equity                         1.34%          7.43%            6.69%        6.21%       (2.68)%
Dividend Payout Ratio                                           133%            26%               0%           0%           0%
Average Shareholders' Equity to Average Total Assets           8.55%          8.89%            9.69%       11.83%       15.81%
Net Interest Margin                                            2.99%          3.32%            3.26%        3.78%        3.61%


(1)   Capital Bank opened for business on June 20, 1997. Capital Bank
      Corporation was formed on March 31, 1999.

(2)   Includes non-recurring merger related costs of $90,000 and $1.6 million
      for years ended December 31, 2000 and 1999, respectively.

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

The following discussion and analysis is intended to aid the reader in
understanding and evaluating the results of operations and financial condition
of the Company, the Bank and CBIS. In addition, the Company has interest in the
Trusts, but the Trusts are not consolidated with the Company per the provisions
of FIN 46R. This discussion is designed to provide more comprehensive
information about the major components of the Company's results of operations
and financial condition, liquidity, and capital resources than could be obtained
from reading the financial statements alone. This discussion should be read in
conjunction with the Company's consolidated financial statements, the related
notes and the selected financial data presented elsewhere in this report.

Safe Harbor Discussion

Information set forth in this Annual Report on Form 10-K contains various
"forward looking statements" within the meaning of Section 27A of the Securities
Act and Section 21E of the Exchange Act, which statements represent the
Company's judgment concerning the future and are subject to risks and
uncertainties that could cause the Company's actual operating results and
financial position to differ materially from the forward looking statements.
Such forward looking statements can be identified by the use of forward looking
terminology such as "may," "will," "expect," "anticipate," "estimate,"
"believe," or "continue," or the negative thereof or other variations thereof or
comparable terminology.

The Company cautions that any such forward looking statements are further
qualified by important factors that could cause the Company's actual operating
results to differ materially from those in the forward looking statements,
including without limitation, the management of the Company's growth, the risks
associated with possible or completed acquisitions, the risks associated with
the Bank's loan portfolio, competition within the industry, dependence on key
personnel, government regulation and the other risk factors described herein
under "Risk Factors."

Overview. Capital Bank is a full-service state chartered community bank
conducting business primarily in the Research Triangle region and surrounding
areas of North Carolina. The Bank was incorporated on May 30, 1997 and opened
its first branch in June of that same year in Raleigh. In 1999, the shareholders
of the Bank approved the reorganization of Capital Bank into a bank holding
company. In 2001, the Company received approval to become a financial holding
company.

In 2001, the Company also formed CBIS, an investment services subsidiary and
agreed to acquire an independent branch brokerage office located in Raleigh,
North Carolina. CBIS made available a full range of non-deposit investment
services to individuals and corporations, including the customers of the Bank
through the third quarter of 2003. At that time, the Company made the decision
to discontinue the operations of CBIS.

As of December 31, 2003 the Company conducted no business other than holding
stock in the Bank, CBIS, and each of the Trusts. As a community bank, the Bank's
profitability depends primarily upon its levels of net interest income, which is
the difference between interest income from interest-earning assets and interest
expense on interest-bearing liabilities. The Bank's operations are also affected
by its provision for loan losses, other operating income, and other


                                     - 13 -


operating expenses.

In fiscal 2003, the Bank dealt with credit quality issues from a small number of
large loans. Also, during the second half of the year, the Company announced
changes in its executive leadership team including the resignation of the
Company's Chief Executive Officer and Chief Financial Officer (effective at the
end of the fiscal year). However, the Company has assembled a new leadership
team which includes the new positions of Chief Operating Officer, Chief
Accounting Officer, Retail Banking Executive, Director of Operations and Human
Resources Manager and the Company has replaced its Chief Credit Officer. With a
new leadership team in place and the continued dedication of its employees and
its strong board of directors, the Company is confident that it can remain
focused on its core goals of being performance driven, community focused and
dedicated to providing exceptional value to its customers and shareholders.

Critical Accounting Policies and Estimates. The Company's discussion and
analysis of its financial condition and results of operations are based upon the
Company's consolidated financial statements, which have been prepared in
accordance with accounting principles generally accepted in the United States.
The preparation of these financial statements requires the Company to make
estimates and judgments regarding uncertainties that affect the reported amounts
of assets, liabilities, revenues and expenses, and related disclosure of
contingent assets and liabilities. On an on-going basis, the Company evaluates
its estimates, including those related to the reserve for loan losses,
investment and intangible asset values, income taxes, and contingencies and
litigation. The Company bases its estimates on historical experience and on
various other assumptions that are believed to be reasonable under the
circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from
other sources. Actual results may differ from these estimates under different
assumptions or conditions. The Company believes the following critical
accounting policies affect its more significant judgments and estimates used in
the preparation of its consolidated financial statements:

      o     Loan Loss Reserves - The Company records estimated loan loss
            reserves based on known problem loans and estimated deficiencies in
            the existing loan portfolio. The reserve calculation takes into
            account historic write-off trends and current market and economic
            conditions. If economic conditions were to decline significantly or
            the financial condition of the Bank's customers were to deteriorate,
            resulting in an impairment of their ability to make payments,
            additional reserves may be required.

      o     Investments - The Company records an investment impairment charge
            when it believes an investment has experienced a decline in value
            that is other than temporary. Future adverse changes in market
            conditions and associated market values of investments could result
            in losses or an inability to recover the carrying value of the
            investments that may not be reflected in an investment's current
            carrying value, thereby possibly requiring an impairment charge in
            the future.

      o     Valuation Allowances - The Company assesses the need to record a
            valuation allowance to reduce its deferred tax assets to the amount
            that is more likely than not to be realized. The Company considers
            anticipated future taxable income and ongoing prudent and feasible
            tax planning strategies in determining the need for the valuation
            allowance which, at this time, it deems not to be necessary. In the
            event the Company were to determine that it would not be able to
            realize all or part of its net deferred tax asset in the future, an
            adjustment to the deferred tax asset would be charged to income in
            the period such determination was made.

      o     Purchase Accounting for Business Combinations - The Company accounts
            for all business combinations using the purchase method of
            accounting. As a result, net assets acquired are recorded at fair
            value at the date of acquisition and the historical costs basis of
            individual assets and liabilities are adjusted to reflect their fair
            value.

      o     Goodwill - Goodwill is not amortized, but is reviewed for potential
            impairment on an annual basis at the reporting unit level.
            Identified intangible assets are amortized on a straight-line basis.
            An impairment loss is recorded to the extent that the carrying
            amount of goodwill exceeds its implied value.

      o     Impairment of Long-Lived Assets - Long-lived assets, including
            identified intangible assets, are evaluated for impairment if events
            or circumstances indicate a possible impairment. Such evaluations
            are based on undiscounted cash flow projections. The disposal of
            long-lived assets is measured based on the lower of the


                                     - 14 -


            book or fair value less the costs to sell.

Results of Operations. The Company reported net income of $994,000, $4.3
million, and $2.4 million for the years ended December 31, 2003, 2002 and 2001,
respectively. On a fully diluted per share basis, net income for 2003, 2002, and
2001 was $.15, $.76 and $.65, respectively.

Year Ended December 31, 2003 Compared with Year Ended December 31, 2002

Net Interest Income. Net interest income is the difference between total
interest income and total interest expense and is the Company's principal source
of earnings. The amount of net interest income is determined by the volume of
interest-earning assets, the level of rates earned on those assets, and the
volume and cost of supporting funds. Net interest income increased from $20.3
million in 2002 to $24.1 million in 2003, an increase of $3.8 million or 19%.
The increase during the period is primarily due to increases in the average
volume of interest-bearing assets and liabilities as the Bank has experienced
internal growth. The increase was negatively affected by a decline in market
rates during 2003. Rates dropped by 25 basis points in July 2003. In 2002, the
Federal Reserve held interest rates steady for a majority of the year, but made
one move in November that resulted in an additional 50 basis point drop in the
prime rate to 4.25%. In addition, during 2001, the prime rate dropped from 9.00%
in January to 4.75% in December with a decline in rates of at least 25 basis
points in every month of 2001 except July as the Federal Reserve made 11
separate moves to reduce interest rates in efforts to stimulate the economy. The
Company has felt the effects of these changes over an extended period of time
due to the long term repricing or maturity dates of some of its assets and
liabilities. Since the Bank's loan portfolio adjusts with prime at a faster rate
than the deposit portfolio, the declining rate environments have a negative
effect on net interest spread and net interest margin. Net interest spread is
the difference between rates earned on interest-earning assets and the interest
paid on deposits and other borrowed funds. Net interest margin is the total of
net interest income divided by average earning assets. Average earning assets in
2003 were $807.8 million, up 32% when compared to $612.2 million for 2002. The
net interest margin was 2.99% in 2003, a 33 basis point decline from the 2002
net interest margin of 3.32%. Net interest spread was 2.78% and 3.03% for 2003
and 2002, respectively.

Interest income increased 12% in 2003 to $40.4 million from $36.2 million in
2002. This increase is primarily due to the growth in the Bank's loan portfolio.
The average yield on interest-earning assets for 2003 was 5.01%, a decline of 91
basis points from the 2002 yield of 5.92%. The decrease in average yield during
2003 was primarily attributable to the overall decline in market rates as
explained above. The average loan portfolio as a percentage of earning assets
was 78% in 2003, up 1% from 2002. The average balances of loans, which had
yields of 5.43% and 6.30% for 2003 and 2002, respectively, increased from $470.1
million in 2002 to $632.1 million in 2003. The average balances of federal funds
and other short-term investments decreased from $22.3 million in 2002 to $16.7
million in 2003, and the average yield in this category dropped 52 basis points
from 1.66% to 1.14% over the same time period. Investment yield decreased from
5.23% in 2002 to 3.71% in 2003. This decrease reflects the results of the
decline in market interest rates over the last three years as mortgage backed
security ("MBS") pay-downs increased significantly when the borrowers making up
the underlying securities moved to refinance their mortgages. Increases in MBS
payment speeds accelerated the amortization of premiums associated with the
purchases and dropped the investment yield.

Interest expense increased 3% in 2003 to $16.3 million from the $15.9 million
recorded during 2002. This increase is primarily due to a significant increase
in average interest-bearing deposits, which went from $463.3 million in 2002 to
$600.9 million in 2003. In addition, average borrowed funds increased year over
year from $72.7 million in 2002 to $110.3 million in 2003. Also, during 2003 the
Company incurred junior subordinated debt associated with two trust preferred
securities offerings. See Notes to Consolidated Financial Statements - Note 11 -
Subordinated Debentures. The income effects of increases in volume were
significantly offset by declines in rates during the period. The average rates
on interest-bearing deposits decreased from 2.71% in 2002 to 2.01% in 2003. The
decrease in average rates during 2003 is reflective of the overall decrease in
market rates offered during 2003 as compared to the previous year. As previously
mentioned, the Bank's loan portfolio adjusted with prime at a faster rate than
the deposit portfolio as a result of the Federal Reserve's actions to decrease
interest rates. Much of the effect of the rapid rate declines of 2001 did not
take place on the deposit portfolio until 2002 and 2003. In particular, the
average rate on time deposits, which represented 54% of all interest bearing
liabilities during 2003, dropped 73 basis points in 2003 from 3.25% in 2002 to
2.52% in 2003.

The following two tables set forth certain information regarding the Company's
yield on interest-earning assets and


                                     - 15 -


cost of interest-bearing liabilities and the component changes in net interest
income. The first table reflects the Company's effective yield on earning assets
and cost of funds. Yields and costs are computed by dividing income or expense
for the year by the respective daily average asset or liability balance. Changes
in net interest income from year to year can be explained in terms of
fluctuations in volume and rate. The second table presents further information
on those changes.

      Average Balances, Interest Earned or Paid, and Interest Yields/Rates
                             (Dollars in thousands)



                                         Year Ended December 31, 2003   Year Ended December 31, 2002    Year Ended December 31, 2001
                                         -------------------------------------------------------------------------------------------
                                          Average    Amount   Average   Average    Amount    Average    Average     Amount   Average
                                          Balance    Earned     Rate    Balance    Earned      Rate     Balance     Earned     Rate
                                         -------------------------------------------------------------------------------------------
                                                                                                   
Assets
Loans receivable: (1)
  Commercial                             $470,147   $ 24,563    5.22%   $324,900   $19,573     6.02%   $ 191,215   $14,772    7.73%
  Consumer                                 49,367      3,261    6.61%     36,408     2,852     7.83%      25,467     2,267    8.90%
  Home equity                              49,686      2,631    5.30%     39,483     2,368     6.00%      26,323     2,012    7.64%
  Residential mortgages                    62,925      3,897    6.19%     69,267     4,808     6.94%      24,280     1,931    7.95%
                                         -------------------------------------------------------------------------------------------
Total loans                               632,125     34,352    5.43%    470,058    29,601     6.30%     267,285    20,982    7.85%
Investment securities                     159,030      5,898    3.71%    119,925     6,273     5.23%      71,748     4,674    6.51%
Federal funds sold and other
    interest on short term investments     16,676        190    1.14%     22,259       370     1.66%      13,207       517    3.91%
                                         -------------------------------------------------------------------------------------------
Total interest earning assets             807,831   $ 40,440    5.01%    612,242   $36,244     5.92%     352,240   $26,173    7.43%
                                                    ================               ================                ===============
Cash and due from banks                    20,715                         15,965                           9,679
Other assets                               47,505                         30,871                          15,409
Reserve for loan losses                   (10,521)                        (7,157)                         (3,980)
                                         --------                       --------                       ---------
Total assets                             $865,530                       $651,921                       $ 373,348
                                         ========                       ========                       =========

Liabilities and Equity
Savings deposits                         $ 18,833   $     71    0.38%   $ 19,103   $   170     0.89%   $   6,283   $    92    1.46%
Interest-bearing demand deposits          188,624      2,087    1.11%    147,427     2,746     1.86%      77,872     2,417    3.10%
Time deposits                             393,401      9,912    2.52%    296,790     9,651     3.25%     187,207    10,416    5.56%
                                         -------------------------------------------------------------------------------------------
Total interest bearing deposits           600,858     12,070    2.01%    463,320    12,567     2.71%     271,362    12,925    4.76%
Borrowed funds                            110,286      3,913    3.55%     72,714     3,118     4.29%      26,288     1,427    5.43%
Subordinated Debt                           7,123        248    3.48%         --        --     0.00%          --        --    0.00%
Repurchase agreements                      14,278         87    0.61%     14,254       210     1.47%      10,966       349    3.18%
                                         -------------------------------------------------------------------------------------------
  Total interest-bearing liabilities      732,545   $ 16,318    2.23%    550,288   $15,895     2.89%     308,616   $14,701    4.76%
                                                    ================               ================                ===============
Non-interest bearing deposits              50,489                         35,064                          24,312
Other liabilities                           8,523                          8,610                           4,231
                                         --------                       --------                       ---------
Total liabilities                         791,557                        593,962                         337,159
Shareholders' equity                       73,973                         57,959                          36,189
                                         --------                       --------                       ---------
 Total liabilities and equity            $865,530                       $651,921                       $ 373,348
                                         ========                       ========                       =========

Net interest spread (2)                                         2.78%                          3.03%                          2.67%
Net interest income and net
  interest margin (3)                               $ 24,122    2.99%              $20,349     3.32%               $11,472    3.26%
                                                    ================               ================                ===============


(1)   Loans receivable include nonaccrual loans for which accrual of interest
      has not been recorded. See Note 1 to the Financial Statements, "Summary of
      Significant Accounting Policies - Income Recognition on Impaired and
      Nonaccrual Loans"

(2)   Net interest spread represents the difference between the average yield on
      interest-earning assets and the average cost of interest-bearing
      liabilities.

(3)   Net interest margin represents the net interest income divided by average
      interest-earning assets.


                                     - 16 -


                         Rate & Volume Variance Analysis



                                                     Years Ended                                      Years Ended
                                                  December 31, 2003                                December 31, 2002
                                                       vs. 2002                                         vs. 2001

                                                                 Rate/                                           Rate/
(Dollars in thousands)                  Volume      Rate        Volume       Total       Volume      Rate       Volume      Total
                                       Variance   Variance     Variance     Variance    Variance   Variance    Variance    Variance
                                       ---------------------------------------------    -------------------------------------------
                                                                                                   
Interest Income:
Loans receivable                       $ 10,206   $ (4,056)    $ (1,399)    $  4,751    $ 15,918   $ (4,150)   $ (3,149)   $  8,619
Investment securities                     2,045     (1,825)        (595)        (375)      3,138       (921)       (618)      1,599
Federal funds sold                          (93)      (116)          29         (180)        354       (297)       (204)       (147)
                                       ---------------------------------------------    -------------------------------------------
   Total interest income                 12,158     (5,997)      (1,965)       4,196      19,410     (5,368)     (3,971)     10,071
                                       ---------------------------------------------    -------------------------------------------
Interest Expense:
Savings and interest-bearing
  demand deposits and other                 717     (1,184)        (291)        (758)      2,456     (1,035)     (1,014)        407
Time deposits                             3,142     (2,174)        (707)         261       6,097     (4,328)     (2,534)       (765)
Borrowed funds                            1,611       (538)        (278)         795       2,520       (300)       (529)      1,691
Subordinated debt                           248         --           --          248          --         --          --          --
Repurchase agreements                        --       (123)          --         (123)        105       (187)        (57)       (139)
                                       ---------------------------------------------    -------------------------------------------
   Total interest expense                 5,718     (4,019)      (1,276)         423      11,178     (5,850)     (4,134)      1,194
                                       ---------------------------------------------    -------------------------------------------
Increase (decrease) in net interest
   income                              $  6,440   $ (1,978)    $   (689)    $  3,773    $  8,232   $    482    $    163    $  8,877
                                       =============================================    ===========================================


Provision for Loan Losses. The provision for loan losses is the amount charged
against earnings for the purpose of establishing an adequate allowance for
probable loan losses. Loan losses are, in turn, charged to this allowance rather
than being reported as a direct expense. In 2003 and 2002, amounts expensed as
loan loss provisions were $8.2 million and $4.2 million, respectively. The
amount of the allowance for loan losses is established based on management's
estimate of the inherent risks associated with lending activities, estimated
fair value of collateral, past experience and present indicators such as
delinquency rates and current market conditions. This estimate is regularly
reviewed and modified, as necessary. Loans of $750,000 or more are subject to
specific review for impairment in accordance with Statement of Financial
Accounting Standards No. 114. The allowance for loan losses was $11.6 million
and $9.4 million on December 31, 2003 and 2002, respectively, and represented
approximately 1.86% and 1.56% of total loans outstanding on those dates.

The Company experienced higher loan charge offs during 2003 when compared to the
previous year. Management believes that this is due in part to a weakened
economy and in part to some large credit issues identified in the second quarter
of 2003. As a result of these credit issues, management engaged two independent
credit review firms in the latter part of 2003 to perform a detailed analysis of
the Bank's loan portfolio. As a result of the review, management identified
loans during that period aggregating approximately $2.7 million that were
classified as a loss. In addition, management significantly increased its
internal loan watch list. During 2003, the Company charged off an aggregate of
$6.0 million in loans, net of $862,000 in recoveries. Of that amount, $4.3
million related to five business customer relationships. During 2002, the
Company charged off $3.7 million in loans, net of $336,000 in recoveries.

Also as a result of the loan review, the Company effected certain changes to try
to protect against such credit losses going forward, including procedural
changes in the loan approval and credit review processes, changes in individual
lending limits and centralization of the Company's lending functions into one
facility. The Company has also added a lender support area where all consumer
loans are centrally underwritten and approved. In addition, a new position was
created, Chief Operating Officer, to manage the lending and credit functions of
the Company and to run the day to day operations of the Bank.


                                     - 17 -


Management has allocated the allowance for loan losses by category. This
allocation is based on management's assessment of the risk associated with the
different types of lending activities.



                                                       At December 31,
                                 -------------------------------------------------------------
(Dollars in thousands)                      2003                              2002
                                 -------------------------------------------------------------
                                  Allowance     % of Loans to       Allowance    % of Loans to
                                    Amount       Total Loans          Amount      Total Loans
                                 -------------------------------------------------------------
                                                                              
Commercial                       $    9,885              76%        $   7,309              71%
Consumer                              1,012               7%            1,105               9%
Residential mortgages                   210               8%              468              12%
Equity lines                            506               9%              508               8%
                                 ---------------------------        --------------------------
                                 $   11,613             100%        $   9,390             100%
                                 ===========================        ==========================


The following table shows changes in the allowance for loan losses arising from
loans charged off and recoveries on loans previously charged off by loan
category and additions to the allowance that have been charged to expenses.

                       Analysis of Reserve for Loan Losses



                                                                                      As of and For the
                                                                                         Years Ended
                                                                                        December, 31
                                                                              ----------------------------------
(Dollars in thousands)                                                          2003         2002         2001
                                                                              ----------------------------------
                                                                                               
Average amount of loans outstanding, net of unearned income                   $632,125     $470,058     $267,285
Amount of loans outstanding at year end, net of unearned income                625,945      600,609      306,891

Reserve for loan losses:
      Balance at beginning of period                                          $  9,390     $  4,286     $  3,463
      Adjustment for loans acquired                                                 --        4,593           --
      Loans charged off:
          Commercial                                                             5,631        3,545          273
          Consumer                                                                 637          470          144
          Equity                                                                     5           --           --
          Mortgage                                                                 613           --           --
                                                                              ----------------------------------
             Total chargeoffs                                                    6,886        4,015          417
                                                                              ----------------------------------
      Recoveries of loans previously charged off:
          Commercial                                                               797          263           17
          Consumer                                                                  58           73            8
          Mortgage                                                                   7           --           --
                                                                              ----------------------------------
             Total recoveries                                                      862          336           25
                                                                              ----------------------------------
      Net loans charged off                                                      6,024        3,679          392
                                                                              ----------------------------------
      Provision for loan losses                                                  8,247        4,190        1,215
                                                                              ----------------------------------
      Balance at December 31                                                  $ 11,613     $  9,390     $  4,286
                                                                              ==================================

      Ratio of net chargeoffs to average loans outstanding during the year        0.95%        0.78%        0.15%
                                                                              ==================================



                                     - 18 -


The following table shows the total of the nonperforming assets in the Company's
portfolio as of December 31, 2003 and 2002. Loans deemed to be impaired at
December 31, 2003 and 2002 amounted to $3.0 million and $1.2 million,
respectively. Average impaired loans during 2003 and 2002 were $3.2 million and
$2.2 million, respectively.

(Dollars in thousands)                          2003                 2002
                                              ---------            --------
Nonperforming assets:
      Nonaccrual loans - Commercial           $   3,766            $  1,015
      Nonaccrual loans - Consumer                 1,702                 239
      Nonaccrual loans - Mortgage                 2,271               1,371
      Nonaccrual loans - Equity lines               271                 422
                                              ---------            --------
          Total nonaccrual loans                  8,010               3,047
      Foreclosed properties                         978                 947
                                              ---------            --------
          Total nonperforming assets          $   8,988            $  3,994
                                              =========            ========

Nonperforming assets to:
      Loans outstanding at end of year             1.44%               0.66%
      Total assets at end of year                  1.05%               0.48%

Other Operating Income. Other operating income was $10.3 million and $8.0
million for years ended December 31, 2003 and 2002, respectively, an increase of
29%. The increase in other operating income for 2003 is primarily attributable
to increases in fees associated with deposit accounts and a large increase in
fees associated with the Company's mortgage loan origination activities. The
large increase in fees associated with the mortgage loan origination activities
was a direct result of attractive mortgage rates during 2003 and 2002 due to the
lower interest rate environment. Mortgage loan origination fees increased from
$3.3 million during 2002 to $4.9 million for 2003. Fees associated with deposit
accounts increased primarily as a result of the increased volume of average
deposit accounts. However, the total average deposit base increased from $498.4
million in 2002 to $651.3 million in 2003. Service charges and fees have
increased from $2.4 million in 2002 to $2.9 million in 2003. Total service
charges and fees as a percent of the average total deposit base dropped from
..47% in 2002 to .43% in 2003. Finally, the Company realized gains of $442,000 on
the sale of investment securities during 2003 versus a realized gain of $981,000
in 2002.

Other Operating Expense. Other operating expense represents the overhead
expenses of the Company. Management regularly monitors all categories of other
operating expense in an attempt to improve productivity and operating
performance. Other operating expense increased 44% to $25.2 million in 2003 from
$17.5 million in 2002. The increase in 2003 reflects a full year of expenses
associated with the integration of the four additional branches in connection
with the acquisition of First Community Corporation in January 2002 and three
additional branches in connection with the acquisition of High Street
Corporation in December 2002. At December 31, 2002 there were 21 branches and
the average number of full time equivalent employees was 173. At December 31,
2003 there were 21 branches and the average number of full time equivalent
employees was 218.

Specific categories of expenses and related causes for increases are as follows:

Salary and employee benefits expense for the years ended December 31, 2003 and
2002 were $13.9 million and $9.8 million, respectively. Increases were the
result of additional personnel hired as new branches and departments were added
or obtained through acquisition as discussed above. In addition, during 2003 the
Company incurred $1.2 million in severance expenses related to certain executive
and senior officers who separated from the Company. Commission expense increased
from $1.6 million in 2002 to $2.2 million in 2003. Because these commissions are
driven by the underlying mortgage fee income, the increase, $600,000, or 38%,
closely related to the 44% increase in mortgage origination fees.

Occupancy expense increased from $1.6 million in 2002 to $2.2 million in 2003.
The increase was primarily a result of lease expenses associated with new
locations and additional space needed for expansion of existing departments.
Furniture and equipment expense increased from $1.1 million in 2002 to $1.5
million in 2003 due to the increase in these assets needed for the new locations
and general expansion. Other operating expenses increased from $3.0 million in
2002 to $5.0 million in 2003. The increases in other operating expenses from
2002 to 2003 included a 76% increase in telephone expenses from $191,000 to
$337,000, a 37% increase in postage from $256,000 to $351,000, and a 25%


                                     - 19 -


increase in public relations and advertising costs from $578,000 to $721,000. In
addition, courier costs, or those costs associated with getting customer
transactions to the Bank's outside processing center, increased due to the
additional branches being serviced by such couriers. All such increases were a
direct result of a full year of expense on the new branches or expansion of
existing departments and were within management's expected ranges. In the third
quarter of 2003, the Bank also incurred write downs of the carrying value of
certain real estate held for sale of $310,000.

Provision for Income Taxes. Throughout 2002, the Company recorded income tax
expenses of $2.4 million. The Company recorded an income tax expense of $38,000
in 2003. The decrease in income tax expense was primarily the result of the loss
recorded in the third quarter of 2003 and an overall drop in net taxable income.
The third quarter loss reflects the significant charge-offs, the increase in the
allowance for loan losses and the related loan loss provision recorded during
that period. The overall effective rate dropped from 35.5% in 2002 to 3.7% in
2003. That rate reflects the impact of permanent differences such as nontaxable
municipal bond interest on a smaller net income base. Total permanent
differences in 2003 were $1.0 million in 2003 compared to $536,000 in 2002. The
largest single component of this increase was an increase in municipal bond
interest, which increased from $532,000 in 2002 to $997,000 in 2003.

Year Ended December 31, 2002 Compared with Year Ended December 31, 2001

Net Interest Income. Net interest income increased between 2001 and 2002 by $8.8
million or 77% from the 2001 amount of $11.5 million. The increase during the
period is primarily due to significant increases in the average volume of
interest-bearing assets and liabilities as the Bank experienced rapid growth
both internally and through acquisition during 2002. The increase was negatively
affected by a rapid and significant decline in market rates during 2001 and
slight declines again in 2002. During 2001, the prime rate dropped from 9.00% in
January to 4.75% in December and dropped an additional 50 basis points in
November 2002 to 4.25%. Though rates remained somewhat steady during 2002, net
interest income was affected by an entire year of the lower rates put in place
during 2001.

Interest income in 2002 was $36.2 million, a 38% increase from the $26.2 million
earned in 2001. This increase is primarily due to the significant growth in the
Company's loan portfolio due to the internal growth and acquisitions occurring
in 2002. The average yield for 2002 was 5.92%, down 151 basis points from 7.43%
in 2001. The decrease in average yield during 2002 was primarily attributable to
the overall decline in market rates as explained above. The average loan
portfolio as a percentage of earning assets was 77% in 2002, up 1% from 2001.
The average balances of loans, which had yields of 6.30% and 7.85% for 2002 and
2001, respectively, increased from $267.0 million in 2001 to $470.1 million in
2002. The average balances of federal funds and other short-term investments
grew from $13.2 million in 2001 to $22.3 million in 2002, but the average yield
in this category dropped 225 basis points from 3.91% to 1.66% over the same time
period. Investment yield decreased from 6.51% in 2001 to 5.23% in 2002. This
decrease reflects the results of the decline in market rates over the last two
years. This decrease was also attributable to a large number of federal agency
bonds with high yields that were purchased at discounts in previous years being
called during 2001 by the various agencies associated with the investment. When
those bonds were called, the associated discounts were taken into income as
yield adjustments. During 2001, investments with a par value of $28.0 million
were called with $243,000 in discounts remaining at call date, all of which was
taken into income as yield adjustments.

Interest expense increased 8% in 2002 to $15.9 million from the $14.7 million
recorded during 2001. This increase is primarily due to a significant increase
in average interest-bearing deposits, which went from $271.4 million in 2001 to
$463.3 million in 2002. In addition, average borrowed funds increased year over
year from $26.3 million in 2001 to $72.7 million in 2002. The income effects of
increases in volume were partially offset by declines in rates during these
periods. The average rates on interest-bearing deposits decreased from 4.76% in
2001 to 2.71% in 2002. The decrease in average rates during 2002 is reflective
of the overall decrease in market rates offered during 2002 as compared to the
previous year. As previously mentioned, the Bank's loan portfolio adjusted with
prime at a faster rate than the deposit portfolio as a result of the Federal
Reserve's actions to decrease interest rates in 2001. Much of the effect of
their actions on the deposit base took place in 2002. In particular, the average
rate on time deposits, which represented 54% of all interest bearing liabilities
during 2002, dropped 231 basis points from 5.56% in 2001 to 3.25% in 2002.

Provision for Loan Losses. In 2002 and 2001, amounts expensed as loan loss
provisions were $4.2 million and $1.2 million, respectively. The increase
between the periods is the result of the growth of the loan portfolio from 2001
to 2002 as average loans increased from $267.3 million in 2001 to $470.1 million
in 2002.


                                     - 20 -


During 2002, the Company charged off $3.7 million in loans, net of $336,000 in
recoveries. Charge-offs in 2001 amounted to $392,000, net of $25,000 in
recoveries.

Other Operating Income. Other operating income was $8.0 million and $4.5 million
for years ended December 31, 2002 and 2001, respectively, an increase of 78%.
The increase in other operating income for 2002 is primarily attributable to
increases in fees associated with deposit accounts and a large increase in fees
associated with the Company's mortgage loan origination activities. The large
increase in fees associated with the mortgage loan origination activities was a
direct result of attractive mortgage rates during 2002 due to the lower interest
rate environment. Mortgage loan origination fees increased from $2.0 million in
2001 to $3.3 million during 2002. Fees associated with deposit accounts
increased primarily as a result of the increased volume of deposit accounts.
Total service charges and fees as a percent of the deposit base dropped from
..57% in 2001 to .36% in 2002. However, the addition of a new overdraft checking
privilege program called Bounce Free checking, which the Company added during
the second quarter of 2001, substantially increased fee income from the previous
year. Service charges and fees, which include the Bounce Free checking program,
increased from $1.7 million in 2001 to $2.4 million in 2002. Finally, the
Company realized gains of $981,000 on the sale of investment securities during
2002 versus a realized gain of $190,000 in 2001.

Other Operating Expense. Other operating expense increased 52% to $18.0 million
in 2002 from $11.8 million in 2001. The increase in 2002 reflects the additional
operating costs associated with growth as the Bank added more staff to handle
increases in volume of business as a result of internal growth and the
acquisition of two other financial institutions during the year. At December 31,
2001 there were 14 branches and 127 full time equivalent employees. During 2002,
the Bank added 7 branches through acquisition and accompanying support
personnel, expanded both the commercial lending area and the mortgage
origination group, and had an overall increase in the volume of transactions
processed and the number of customers. At December 31, 2002 there were 21
branches and 231 full time equivalent employees.

Specific categories of expenses and related causes for increases are as follows:

Salary and employee benefits expense for the years ended December 31, 2002 and
2001 were $9.8 million and $6.3 million, respectively. The increases were the
result of additional personnel hired as new branches and departments were added
or obtained through acquisition as discussed above.

Occupancy expense increased from $1.2 million in 2001 to $1.6 million in 2002.
The increase was primarily a result of lease expenses associated with new
locations and additional space needed for expansion of existing departments.
Furniture and equipment expense increased from $703,000 in 2001 to $1.1 million
in 2002 due to the increase in these assets needed for the new locations and
general expansion. Other operating expenses increased from $3.0 million in 2002
to $5.0 million in 2003. The increases in other operating expenses from 2001 to
2002 included a 53% increase in telephone expenses from $125,000 to $191,000, a
43% increase in postage from $178,000 to $256,000, and a 68% increase in public
relations and advertising costs from $346,000 to $578,000. In addition, courier
costs, or those costs associated with getting customer work to the Bank's
outside processing center, increased due to the additional branches being
serviced by such couriers. All such increases were a direct result of the new
branches or expansion of existing departments and were within management's
expected ranges.

Provision for Income Taxes. During 2001, the Company reversed valuation
allowances on deferred tax assets resulting in a one-time net tax benefit of
$356,000. That benefit was offset by additional tax expenses during 2001 to
leave a net tax expense during that year of $480,000. Throughout 2002, the
Company was fully taxable and recorded a tax expense of $2.4 million.

Financial Condition. The Company's financial condition is measured in terms of
its asset and liability composition, asset quality, capital resources, and
liquidity. The growth and composition of assets and liabilities during 2003 and
2002 reflected the integration of the four additional branches in connection
with the acquisition of First Community Financial Corporation in early 2002 and
three additional branches in connection with the acquisition of High Street
Corporation in December 2002 as well as the Company's internal business
development activities. Through 2002, the Company had not engaged in investment
strategies involving derivative financial instruments. In 2003, the Company
entered into interest rate swap agreements to manage interest rate risk. See
Item 7A. Quantitative and Qualitative Disclosure About Market Risk and Notes to
Consolidated Financial Statements - Note 10 - Derivative Financial


                                     - 21 -


Instruments. Asset and liability management is conducted without the use of
forward-based contracts, options, or other synthetic financial instruments
derived from the value of an underlying asset, reference rate, or index.

Total assets were $857.7 million and $841.0 million at December 31, 2003 and
2002, respectively. The increase in total assets of $16.7 million in 2003, or
2%, reflects slight internal growth as the Company completed no acquisitions
during 2003. The largest component of asset growth was the increase in loans.

Total liabilities increased from $765.5 million in 2002 to $784.7 million in
2003. The primary cause for the increase between the periods is an increase in
borrowings of $16.7 million and debt resulting from the issuance by the Company
of subordinated debentures as the Company has used these sources to fund loan
growth during a declining deposit period.

Stockholders' equity decreased from $75.5 million in 2002 to $72.9 million in
2003. The decrease is due in part to a stock buyback program, whereby the
Company acquired $2.7 million worth of its outstanding stock, and in part to
payment of $1.3 million in dividends. Net income for 2003 of $994,000 was offset
by unrealized depreciation in the fair values of investments of $916,000 as a
result of the changing interest rate environment.

Assets

Cash and Cash Equivalents. Cash and cash equivalents, including
non-interest-bearing and interest-bearing cash and federal funds sold, decreased
from $51.5 million in 2002 to $25.6 million in 2003. The decrease is primarily
the result of growth in loans and investments and the outlay of cash needed to
fund those loans and purchase those investments exceeding growth in deposits and
borrowings.

Loan Portfolio. Total loans were $625.9 million and $600.6 million as of
December 31, 2003 and 2002, respectively. Loan growth was slow compared to prior
years though all increases were the result of internal growth as the Company
completed no acquisitions in 2003. Accordingly, the Company's business
development activities were key factors in the growth of the loan portfolio
during 2003. At December 31, 2003, commercial loans, mortgage loans, consumer
loans, and equity lines were $474.3 million, $50.2 million, $42.9 million, and
$58.4 million, respectively. At December 31, 2002, commercial loans, mortgage
loans, consumer loans, and equity lines were $430.9 million, $72.7 million,
$51.1 million, and $45.9 million, respectively. The commercial loan portfolio is
comprised mainly of loans to small and mid-sized businesses with revenues up to
$25 million. There were no significant concentrations of credit to any one
industry, class, or category. The following table reflects the maturities of the
commercial loan portfolio and the mix of the commercial loans that mature
greater than one year in the loan portfolio between fixed rate and adjustable
rate notes.

            (Dollars in thousands)
            Commercial loans:
                Due within one year                     $146,566
                Due one through five years               260,919
                Due after five years                      66,832
                                                        --------
                                                        $474,317
                                                        ========

            Commercial loans due after 1 year:
                Fixed rate                              $136,409
                Variable rate                            191,342
                                                        --------
                                                        $327,751
                                                        ========

Although there were no large concentrations of credit to any particular
industry, the economic trends of the area served by the Company are influenced
by the significant industries within the region. The Company's primary business
activity is with customers located in the Research Triangle area of North
Carolina (Raleigh, Durham, and Chapel Hill) and its surrounding counties, the
Alamance County area (Burlington and Graham, North Carolina), and the Interstate
40 corridor between Asheville and Hickory, North Carolina. The ultimate
collectibility of the Company's loan portfolio is susceptible to changes in the
market conditions of these geographic regions.


                                     - 22 -


The Company uses a centralized risk management process to ensure uniform credit
underwriting that adheres to Company policy. Lending policies are reviewed on a
regular basis to confirm that the Company is prudent in setting its underwriting
criteria. Credit risk is managed through a number of methods including loan
grading of commercial loans, committee approval of larger loans, and class and
purpose coding of loans. Management believes that early detection of credit
problems through regular contact with the Company's customers coupled with
consistent reviews of the borrowers' financial condition are important factors
in overall credit risk management.

Management charged off loans totaling $6.0 million, $3.7 million, and $392,000
net of recoveries, as uncollectible during 2003, 2002 and 2001, respectively.
The large increase in the 2003 amount was the result of five large commercial
loan relationships that totaled $4.3 million, or 72% of the total amount charged
off, as well as continued softening in the economy and isolated instances of
specific business problems. At December 31, 2003 and 2002, the allowance for
loan losses as a percentage of total loans was 1.86% and 1.56%, respectively.
Management believes the allowance for loan losses of $11.6 million at 2003
provides adequate coverage of the probable losses in the loan portfolio.

Investment Securities. Investment securities represent the second largest
component of earning assets. On December 31, 2003 and 2002, investments totaled
$160.2 million and $150.3 million, respectively. At December 31, 2003 and 2002,
all investments were classified as "available for sale". This classification
allows flexibility in the management of interest rate risk, liquidity, and loan
portfolio growth. The following table reflects the debt securities by
contractual maturities as of December 31, 2003. Expected maturities will differ
from contractual maturities because borrowers may have the right to call or
prepay obligations with or without call or prepayment penalties.

                     Securities Available For Sale Portfolio



(Dollars in thousands)           1 Year or Less        1 - 5 Years         5 - 10 Years     10 or More Years            Total
                                ---------------------------------------------------------------------------------------------------
                                 Amount    Yield    Amount      Yield     Amount   Yield     Amount    Yield      Amount      Yield
                                ---------------------------------------------------------------------------------------------------
                                                                                                
US Agency securities            $    --      --    $  9,129     4.04%    $ 21,374   4.43%   $   4,823   4.30%   $  35,326     4.26%
Municipal bonds (1)                  --      --          --       --        7,274   5.94%      18,109   6.42%      25,383     6.28%
Mortgage-backed securities           43    9.09%      2,339     4.77%      16,621   4.12%      80,504   4.62%      99,507     4.54%
                                -------            --------              --------           ---------           ---------
                                $    43            $ 11,468              $ 45,269           $ 103,436           $ 160,216
                                =======            ========              ========           =========           =========


(1) Municipal bonds shown at tax equivalent yield.

Money Market Investments and Federal Funds. At December 31, 2003 and 2002, the
Company had $3.8 million and $32.6 million, respectively, in short-term money
market investments and federal funds. These figures include interest-bearing
cash accounts. The decrease between the periods was the result of a need to use
interest earning cash and Fed Funds to fund a growth in loans during a period
when deposits were declining.

Liabilities. During 2003 and 2002, the Company relied on deposits, advances from
the Federal Home Loan Bank, repurchase agreements, proceeds from the issuance of
subordinated debentures in connection with trust preferred securities offerings
and excess liquidity to fund its earning assets.

Deposits. Total deposits decreased from $644.9 million at December 31, 2002 to
$629.6 million at December 31, 2003. Of these amounts, $50.2 million and $58.3
million were in the form of non-interest-bearing demand deposits at December 31,
2002 and 2003, respectively, and $594.6 million and $571.3 million were in the
form of interest-bearing deposits at December 31, 2002 and 2003, respectively.
Balances in certificates of deposit of $100,000 and over were $119.5 million and
$103.1 million at December 31, 2002 and 2003, respectively. Management believes
that the decline in deposits is due primarily to investors moving funds to the
stock market to take advantage of higher returns.


                                     - 23 -


The following table reflects the maturities of certificates of deposit of
$100,000 and over as of December 31, 2003:

           Maturity                                            Average
           (Dollars in thousands)                   Amount      Rate
                                                  --------------------
           Three months or less                    $26,353        2.14%

           Over three months to six months          24,347        2.14%
           Over six months to twelve months         30,106        2.78%
           Over twelve months                       22,338        3.19%
                                                  --------------------
                                                  $103,144        2.55%
                                                  ====================

Debt. At December 31, 2003 and 2002, the Company's outstanding advances with the
Federal Home Loan Bank were $114.6 million and $97.9 million, respectively.
During the year ended December 31, 2003, the maximum outstanding advances were
$114.6 million. The Company had average outstanding FHLB advances of $110.3
million and $72.7 million with weighted average rates of 3.55% and 4.29% at
December 31, 2003 and 2002, respectively. These advances were used to provide
additional funding at favorable rates to accommodate loan growth.

Capital Resources. Total shareholders' equity for 2003 and 2002, excluding
unrealized gains net of taxes on available for sale securities of $377,000 in
2003 and $1.3 million in 2002, was $72.5million and $74.2 million, respectively.
Equity decreased primarily as a result of a stock buyback program as described
above. In addition, the Company paid cash dividends of $0.20 per share during
2003 and 2002. At December 31, 2003, the Company had a leverage ratio of 8.71%,
a Tier 1 capital ratio of 10.68%, and a risk based capital ratio of 12.13%.
These ratios exceed the federal regulatory minimum requirements for a "well
capitalized" bank.

Asset/Liability Management. Asset/liability management functions to maximize
profitability within established guidelines for interest rate risk, liquidity,
and capital adequacy. Measurement and monitoring of liquidity, interest rate
risk, and capital adequacy are performed centrally through the Asset/Liability
Management Committee, and reported under guidelines established by management,
the Board of Directors and regulators. Oversight on asset/liability management
matters is provided by the Board of Directors through its Asset/Liability
Management Committee.

Liquidity management involves the ability to meet the cash flow requirements of
depositors wanting to withdraw funds or borrowers needing assurance that
sufficient funds will be available to meet their credit needs. To ensure the
Company is positioned to meet immediate and future cash demands, management
relies on internal analysis of its liquidity, knowledge of current economic and
market trends and forecasts of future conditions. Regulatory agencies set
certain minimum liquidity standards including the setting of a reserve
requirement by the Federal Reserve. The Company must submit weekly reports to
the Federal Reserve to ensure that it meets those requirements. At December 31,
2003, the Company met all of its liquidity requirements.

The Company had $25.6 million in its most liquid assets, cash and cash
equivalents at December 31, 2003. The Company's principal sources of funds are
deposits, short-term borrowings and capital. Core deposits (total deposits less
certificates of deposits in the amount of $100,000 or more), one of the most
stable sources of liquidity, together with equity capital funded $599.4 million
or 69.9% of total assets at December 31, 2003. At December 31, 2002, core
deposits and equity capital totaled $600.9 million or 71.5% of total assets.

The Company's liquidity can best be demonstrated by an analysis of its cash
flows. In 2003, subordinated debentures issued in connection with a trust
preferred securities offering were utilized to fund $20.1 million in new
internal loan growth. In addition, the Company had other financing activities
including additional borrowings from the Federal Home Loan Bank of $16.7
million. These sources of funds helped to offset a net decrease in deposits of
$15.3 million. Operating activities also provided $16.8 million of liquidity for
the year ended December 31, 2003, compared to $911,000 and $3.4 million in 2002
and 2001, respectively. The principal elements of operating activities are net
income, increased for significant non-cash expenses for the provision for loan
losses and depreciation and amortization.

A secondary source of liquidity for the Company comes from investing activities,
principally the sales of, maturities of and cash flows from investment
securities. During 2003 and 2002, due to the declining interest rate
environment, the cash flow from mortgage-backed securities accelerated as
borrowers holding the underlying mortgages refinanced and certain securities
with call features were called. The cash received from these events, combined
with maturities,


                                     - 24 -


amounted to $103.6 million, compared to $76.6 million in 2002 and $53.8 million
in 2001. As of December 31, 2003, the Company had approximately $43,000 of
investment securities that mature in 12 months. During 2003, the Company
purchased $116.5 million of investment securities to replace the securities
sold, called or matured during the same period and to meet liquidity needs.

Additional sources of liquidity are available to the Bank through the Federal
Reserve System and through membership in the Federal Home Loan Bank system. As
of December 31, 2003, the Bank had a maximum borrowing capacity of $171.5
million through the Federal Home Loan Bank of Atlanta. These funds can be made
available with various maturities and interest rate structures. Borrowings
cannot exceed twenty percent of total assets or twenty times the amount of
Federal Home Loan Bank stock owned by the borrowing bank. At December 31, 2003,
the Bank owned $5.7 million worth of Federal Home Loan Bank stock or five
percent of its outstanding advances of $114.6 million. Borrowings are
collateralized by a blanket lien by the Federal Home Loan Bank on the Bank's
qualifying assets.

The following table reflects expected maturities of contractual obligations and
expected expirations of ongoing commitments that affect the Company's liquidity.



                                                           Payments Due By Period
                                          ---------------------------------------------------------
                                          Less Than     1 - 3       3 - 5     More Than
(In thousands)                              1 Year      Years       Years      5 Years       Total
                                          ---------------------------------------------------------
                                                                            
Contractual Obligations
FHLB Advances                              $ 17,000    $  5,000    $  5,000    $ 87,591    $114,591
Subordinated Debentures                          --          --          --      20,620      20,620
Operating Leases                                970       1,805       1,680       6,607      11,062
                                          ---------------------------------------------------------
                                           $ 17,970    $  6,805    $  6,680    $114,818    $146,273
                                          =========================================================


                                                    Amount of Commitment Expiration by Period
                                          ---------------------------------------------------------
                                          Less Than     1 - 3       3 - 5     More Than     Total
                                            1 Year      Years       Years      5 Years    Committed
                                          ---------------------------------------------------------
                                                                            
Commercial Commitments
Commercial Letters of Credit              $   1,635    $     --    $     --    $     --    $  1,635
Other Commercial Loan Commitments            38,838       4,409       3,054       6,345      52,646
                                          ---------------------------------------------------------
                                          $  40,473    $  4,409    $  3,054    $  6,345    $ 54,281
                                          =========================================================


Effects of Inflation. The Company's financial statements have been prepared in
accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historic
dollars without consideration for changes in the relative purchasing power of
money over time due to inflation. The rate of inflation has been relatively
moderate over the past few years; however, the effect of inflation on interest
rates can materially impact Bank operations, which rely on the spread between
the yield on earning assets and rates paid on deposits and borrowings as the
major source of earnings. Operating costs, such as salaries and wages, occupancy
and equipment costs, can also be negatively impacted by inflation.

Risk Factors

You should consider the following material risk factors carefully before
deciding to invest in the Company's securities. If any of the events described
below occur, our business, financial condition, or results of operations could
be materially adversely affected. In that event, the trading price of our common
stock may decline, in which case the value of your investment may decline as
well.

      Our Results Are Impacted by the Economic Conditions of our Principal
      Operating Regions

      Our operations are concentrated throughout Central and Western North
      Carolina. As a result of this geographic concentration, our results may
      correlate to the economic conditions in these areas. Deterioration in
      economic conditions in any of these market areas, particularly in the
      industries on which these geographic areas depend, may adversely affect
      the quality of our loan portfolio and the demand for our products and
      services, and accordingly, our results of operations.


                                     - 25 -


      We Are Exposed to Risks in Connection with the Loans We Make

      A significant source of risk for us arises from the possibility that
      losses will be sustained because borrowers, guarantors and related parties
      may fail to perform in accordance with the terms of their loans. During
      2003, the Company was required to reclassify one large commercial
      borrowing relationship as a loss, which relationship consisted of three
      loans to a furniture accessories import company and its owner in the
      aggregate total of $2.5 million. The loan was included in the portfolio of
      High Street Corporation, which the Company acquired in December 2002.

      We have underwriting and credit monitoring procedures and credit policies,
      including the establishment and review of the allowance for loan losses,
      that we believe are appropriate to minimize this risk by assessing the
      likelihood of nonperformance, tracking loan performance and diversifying
      our loan portfolio. Such policies and procedures, however, may not prevent
      unexpected losses that could adversely affect our results of operations.
      During 2003, as a result of the reclassification, management engaged two
      independent credit review firms to perform a detail analysis of the Bank's
      loan portfolio. As a result of the review, management significantly
      increased its internal loan watch list and effected certain changes to try
      to protect against such credit losses going forward, including procedural
      changes in the loan approval and credit review processes, changes in
      individual lending limits and centralization of the Company's lending
      functions into one facility. The Company has also added a lender support
      area where all consumer loans are centrally underwritten and approved and
      created a new position of Chief Operating Officer to manage the lending
      and credit functions of the Company and to run the day to day operations
      of the Bank.

      We Compete with Larger Companies for Some of the Same Business

      The banking and financial services business in our market areas continues
      to be a competitive field and is becoming more competitive as a result of:

      o     Changes in regulations;

      o     Changes in technology and product delivery systems; and

      o     The accelerating pace of consolidation among financial services
            providers.

      We may not be able to compete effectively in our markets, and our results
      of operations could be adversely affected by the nature or pace of change
      in competition. We compete for loans, deposits and customers with various
      bank and non-bank financial services providers, many of which are larger
      in total assets and capitalization, have greater access to capital markets
      and offer a broader array of financial services.

      Our Trading Volume Has Been Low Compared with Larger Banks

      The trading volume in the Company's common stock on the Nasdaq National
      Market has been comparable to other similarly-sized banks. Nevertheless,
      this trading is relatively low when compared with more seasoned companies
      listed on the Nasdaq National Market or other consolidated reporting
      systems or stock exchanges. Thus, the market in the Company's common stock
      may be limited in scope relative to other companies.

      We Depend Heavily on Our Key Management Personnel

      The Company's success depends in part on its ability to retain key
      executives and to attract and retain additional qualified management
      personnel who have experience both in sophisticated banking matters and in
      operating a small to mid-size bank. Competition for such personnel is
      strong in the banking industry and we may not be successful in attracting
      or retaining the personnel we require. We expect to effectively compete in
      this area by offering financial packages that include incentive-based
      compensation and the opportunity to join in the rewarding work of building
      a growing bank.

      Technological Advances Impact Our Business

      The banking industry is undergoing technological changes with frequent
      introductions of new technology-driven products and services. In addition
      to improving customer services, the effective use of technology increases
      efficiency and enables financial institutions to reduce costs. The
      Company's future success will


                                     - 26 -


      depend, in part, on our ability to address the needs of our customers by
      using technology to provide products and services that will satisfy
      customer demands for convenience as well as to create additional
      efficiencies in our operations. Many of our competitors have substantially
      greater resources than we do to invest in technological improvements. We
      may not be able to effectively implement new technology-driven products
      and services or successfully market such products and services to our
      customers.

      Government Regulations May Prevent or Impair Our Ability to Pay Dividends,
      Engage in Acquisitions or Operate in Other Ways

      Current and future legislation and the policies established by federal and
      state regulatory authorities will affect our operations. We are subject to
      supervision and periodic examination by the Federal Deposit Insurance
      Corporation and the North Carolina State Banking Commission. Banking
      regulations, designed primarily for the protection of depositors, may
      limit our growth and the return to you, our investors, by restricting
      certain of our activities, such as:

      o     The payment of dividends to our shareholders;

      o     Possible mergers with or acquisitions of or by other institutions;

      o     Our desired investments;

      o     Loans and interest rates on loans;

      o     Interest rates paid on our deposits;

      o     The possible expansion of our branch offices; and/or

      o     Our ability to provide securities or trust services.

      We also are subject to capitalization guidelines set forth in federal
      legislation, and could be subject to enforcement actions to the extent
      that we are found by regulatory examiners to be under capitalized. We
      cannot predict what changes, if any, will be made to existing federal and
      state legislation and regulations or the effect that such changes may have
      on our future business and earnings prospects. The cost of compliance with
      regulatory requirements may adversely affect our ability to operate
      profitably.

      There Are Potential Risks Associated with Future Acquisitions

      We intend to continue to explore expanding our branch system through
      selective acquisitions of existing banks or bank branches in the Research
      Triangle area and other North Carolina markets. We cannot say with any
      certainty that we will be able to consummate, or if consummated,
      successfully integrate, future acquisitions, or that we will not incur
      disruptions or unexpected expenses in integrating such acquisitions. In
      the ordinary course of business, we evaluate potential acquisitions that
      would bolster our ability to cater to the small business, individual and
      residential lending markets in North Carolina. In attempting to make such
      acquisitions, we anticipate competing with other financial institutions,
      many of which have greater financial and operational resources. In
      addition, since the consideration for an acquired bank or branch may
      involve cash, notes or the issuance of shares of common stock, existing
      shareholders could experience dilution in the value of their shares of our
      common stock in connection with such acquisitions. Any given acquisition,
      if and when consummated, may adversely affect our results of operations or
      overall financial condition.

Recent Accounting Developments. Please refer to Notes to Consolidated Financial
Statements - Note 1 - Summary of Significant Accounting Policies for a
discussion of recent accounting developments.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

The Company hopes to reach its strategic financial objectives through the
effective management of market risk. Like many financial institutions, the
Company's most significant market risk exposure is interest rate risk. The
Company's primary goal in managing interest rate risk is to minimize the effect
that changes in interest rates have on interest income and expense. This is
accomplished through the active management of asset and liability portfolios,
which includes the strategic pricing of asset and liability accounts and
ensuring a proper maturity combination of assets and liabilities. The goal of
these activities is the development of maturity and repricing opportunities in
the Company's portfolios of assets and liabilities that will produce consistent
net interest income during periods of changing interest rates. The Company's
Asset/Liability Committee ("ALCO"), made up of members of management and the
Board,


                                     - 27 -


monitors loan, investment, and liability portfolios to ensure comprehensive
management of interest rate risk. These portfolios are analyzed to ensure proper
fixed and variable-rate mixes under several interest rate scenarios.

The asset/liability management process is intended to accomplish relatively
stable net interest margins and assure liquidity by coordinating the amounts,
maturities, or repricing opportunities of earning assets, deposits, and borrowed
funds. The ALCO has the responsibility to determine and achieve the most
appropriate volume and combination of earning assets and interest-bearing
liabilities, and ensure an adequate level of liquidity and capital, within the
context of corporate performance objectives. The ALCO also sets policy
guidelines and establishes long-term strategies with respect to interest rate
risk exposure and liquidity. The ALCO meets regularly to review the Company's
interest rate risk and liquidity positions in relation to present and
prospective market and business conditions, and adopts balance sheet management
strategies intended to ensure that the potential impact of earnings and
liquidity as a result of fluctuations in interest rates is within acceptable
guidelines.

In 2003, the Bank began using financial instruments, commonly known as
derivatives, to manage various financial risks. The instruments consist of
interest rate swaps and swaptions. A derivative is a financial instrument that
derives its cash flows, and therefore its value, by reference to an underlying
instrument, index, or referenced interest rate. The Bank uses derivatives to
hedge its interest-bearing liabilities. These hedges resulted in a net increase
in net interest income of $238,000 in 2003.

Derivative contracts are written in amounts referred to as notional amounts.
Notional amounts only provide the basis for calculating payments between
counterparties and do not represent amounts to be exchanged between parties and
are not a measure of financial risk. On December 31, 2003, the Bank had
derivative financial instruments outstanding with notional amounts totaling $25
million. See Notes to Consolidated Financial Statements - Note 10 - Derivative
Financial Instruments for additional information.

As a financial institution, most of the Company's assets and liabilities are
monetary in nature. This differs greatly from most commercial and industrial
companies balance sheets, which are comprised primarily of fixed assets or
inventories. Movements in interest rates and actions of the Board of Governors
of the Federal Reserve System ("FRB") to regulate the availability and cost of
credit have a greater effect on a financial institution's profitability than do
the effects of higher costs for goods and services. Through its balance sheet
management function, which is monitored by the ALCO, the Company is positioned
to respond to changing needs for liquidity, changes in interest rates and
inflationary trends.

The Company utilizes an outside asset liability management advisory firm to help
management evaluate interest rate risk and develop asset/liability management
strategies. One tool used is a computer simulation model which projects the
Company's performance under different interest rate scenarios. Analyses are
prepared quarterly which evaluate the Company's performance in a base strategy
which reflects the Company's 2003 and 2004 operating plan. Three interest rate
scenarios (Flat, Rising and Declining) are applied to the base strategy to
determine the effect of changing interest rates on net interest income. The
December 31, 2003 analysis of the Company indicates that interest rate risk
exposure over a twelve-month time horizon is within the guidelines established
by the Board of Directors.

The Company's interest rate sensitivity is illustrated in the following table.
The table reflects rate-sensitive positions at December 31, 2003, and is not
necessarily indicative of positions on other dates. The carrying amounts of
interest rate sensitive assets and liabilities are presented in the periods in
which they next reprice to market rates or mature and are aggregated to show the
interest rate sensitivity gap. To reflect anticipated prepayments, certain asset
and liability categories are shown in the table using estimated cash flows
rather than contractual cash flows. The table does not reflect the impact of
hedging strategies.


                                     - 28 -




                                                          Within           One to          Two to           After
 (In thousands)                                          One Year        Two Years       Five Years      Five Years          Total
                                                         ---------------------------------------------------------------------------
                                                                                                            
Assets
   Securities and other interest-earning
   assets (1)                                            $  89,072       $  36,178        $  19,814       $  20,849        $ 165,913
   Federal funds sold                                        3,202              --               --              --            3,202
   Loans and leases (2)                                    470,263          12,913          117,981          24,788          625,945
                                                         ---------------------------------------------------------------------------
Total interest-earning assets                              562,537          49,091          137,795          45,637          795,060
                                                         ---------------------------------------------------------------------------

Liabilities
   Non Maturity Deposits (3)                                61,740          61,678           77,034              --          200,452
   Other Time Deposits                                     291,719          37,214           41,884              --          370,817
   Borrowings                                               34,925           4,998            4,998          80,684          125,605
                                                         ---------------------------------------------------------------------------
Total interest-bearing liabilities                         388,384         103,890          123,916          80,684        $ 696,874
                                                         ---------------------------------------------------------------------------
Asset-liability gap                                        174,153         (54,799)          13,879         (35,047)
                                                         ----------------------------------------------------------
Cumulative interest-rate sensitivity gap                 $ 174,153       $ 119,354        $ 133,233       $  98,186
                                                         ==========================================================


(1)   Securities based on amortized cost

(2)   Loans and leases include loans held for sale and are net of unearned
      income

(3)   Projected runoff of deposits that do not have a contractual maturity date
      was computed based on decay rate assumptions developed by bank regulators
      to assist banks in addressing FDICIA rule 305

For the upcoming twelve month period in the Flat rate scenario, the Company is
projected to earn $26.2 million in net interest income. In the rising rate
scenario, which contemplates a 200 basis point increase in interest rates over a
twelve month period, the Company is expected to see its annualized net interest
income improve by $2.5 million, or 9.49%. Conversely, the Company will see a
decline in net interest income of $2.3 million, or 8.86%, if rates decline 200
basis points, as is contemplated in the declining rate scenario.


                                     - 29 -


Item 8. Financial Statements and Supplementary Data.

Capital Bank Corporation
Consolidated Balance Sheets
December 31, 2003 and 2002

                        (In thousands, except share data)



                                                                                                         2003              2002
                                                                                                     ------------      ------------
                                                                                                                 
                                          Assets
Cash and due from banks:
    Interest-earning                                                                                 $        569      $     13,925
    Noninterest earning                                                                                    21,839            18,912
Federal funds sold                                                                                          3,202            18,696
Securities available for sale (Note 4):                                                                    60,710            36,398
Mortgage-backed securities available for sale (Note 4)                                                     99,506           113,889
Federal Home Loan Bank stock (Note 5)                                                                       5,697             5,017

Loans (Note 6)                                                                                            625,945           600,609
    Less allowance for loan losses                                                                        (11,613)           (9,390)
                                                                                                     ------------      ------------
    Net loans                                                                                             614,332           591,219
                                                                                                     ------------      ------------

Accrued interest receivable                                                                                 3,220             3,455
Premises and equipment, net (Note 7)                                                                       14,190            13,399
Deposit premium and goodwill, net (Note 3)                                                                 14,530            14,884
Deferred income tax                                                                                         6,492             5,174
Other assets                                                                                               13,447             6,008
                                                                                                     ------------      ------------
             Total assets                                                                            $    857,734      $    840,976
                                                                                                     ============      ============

                          Liabilities and Shareholders' Equity
Deposits (Note 8):
    Demand deposits                                                                                  $     58,350      $     50,238
    Savings and interest bearing checking                                                                  84,701           120,472
    Money market deposit accounts                                                                         115,751           103,736
    Time deposits less than $100,000                                                                      267,673           250,940
    Time deposits $100,000 and greater                                                                    103,144           119,501
                                                                                                     ------------      ------------
             Total deposits                                                                               629,619           644,887
                                                                                                     ------------      ------------

Repurchase agreements                                                                                      11,014            13,081
Federal Home Loan Bank advances (Note 9)                                                                  114,591            97,858
Subordinated debentures (Note 16)                                                                          20,620                --
Accrued interest payable and other liabilities                                                              8,967             9,679
                                                                                                     ------------      ------------
             Total liabilities                                                                            784,811           765,505
                                                                                                     ------------      ------------
Commitments and contingencies (Notes 13, 14, 16 and 17) Shareholders' equity:
    Common stock, no par value; 20,000,000 shares authorized, 6,541,495
      and 6,595,784 issued and outstanding as of 2003 and 2002, respectively                               67,381            68,697
    Accumulated other comprehensive income                                                                    377             1,293
    Retained earnings                                                                                       5,165             5,481
                                                                                                     ------------      ------------
             Total shareholders' equity                                                                    72,923            75,471
                                                                                                     ------------      ------------
             Total liabilities and shareholders' equity                                              $    857,734      $    840,976
                                                                                                     ============      ============


The accompanying notes are an integral part of these consolidated financial
statements.


                                     - 30 -


Capital Bank Corporation
Consolidated Statements of Operations
For the Years Ended December 31, 2003, 2002, and 2001

                      (In thousands except per share data)


                                                                               2003            2002          2001
                                                                            ----------     ----------     ----------
                                                                                                 
Interest income:
    Loans and fees on loans                                                 $   34,352     $   29,601     $   20,982
    Investment securities                                                        5,898          6,273          4,674
    Federal funds and other interest income                                        190            370            517
                                                                            ----------     ----------     ----------
             Total interest income                                              40,440         36,244         26,173
                                                                            ----------     ----------     ----------
Interest expense:
    Deposits                                                                    12,070         12,567         12,925
    Borrowings                                                                   4,161          3,118          1,427
    Repurchase agreements                                                           87            210            349
                                                                            ----------     ----------     ----------
             Total interest expense                                             16,318         15,895         14,701
                                                                            ----------     ----------     ----------
             Net interest income                                                24,122         20,349         11,472
Provision for loan losses                                                        8,247          4,190          1,215
                                                                            ----------     ----------     ----------
             Net interest income after provision for loan losses                15,875         16,159         10,257
                                                                            ----------     ----------     ----------
Other operating income:
    Service charges and fees                                                     2,858          2,350          1,735
    Net gain on sale of securities                                                 442            981            190
    Mortgage origination fees                                                    4,864          3,294          1,999
    Other fees and income                                                        2,158          1,362            566
                                                                            ----------     ----------     ----------
             Total other operating income                                       10,322          7,987          4,490
                                                                            ----------     ----------     ----------
Other operating expenses:
    Personnel                                                                   13,895          9,821          6,317
    Occupancy                                                                    2,226          1,557          1,152
    Data processing                                                              1,164            917            649
    Furniture and equipment                                                      1,469          1,141            703
    Amortization of intangibles                                                    310            180            598
    Advertising                                                                    721            578            346
    Professional fees                                                            1,017            304            350
    Director fees                                                                  415            243            210
    Other                                                                        3,948          2,724          1,522
                                                                            ----------     ----------     ----------
             Total other operating expenses                                     25,165         17,465         11,847
                                                                            ----------     ----------     ----------
             Net income before income tax expense                                1,032          6,681          2,900
Income tax expense                                                                  38          2,374            480
                                                                            ----------     ----------     ----------

             Net income                                                     $      994     $    4,307     $    2,420
                                                                            ==========     ==========     ==========

Net income per share - basic                                                $      .15     $      .79     $      .65
                                                                            ==========     ==========     ==========

Net income per share - diluted                                              $      .15     $      .76     $      .65
                                                                            ==========     ==========     ==========

Dividends per share                                                         $      .20     $      .20     $       --
                                                                            ==========     ==========     ==========


The accompanying notes are an integral part of these consolidated financial
statements.


                                     - 31 -


Capital Bank Corporation
Consolidated Statements of Changes in Shareholders' Equity
For the Years Ended December 31, 2003, 2002, and 2001

                                 (In thousands)



                                                                    Accumulated       Retained
                                                                       Other          Earnings
                                                      Common       Comprehensive    (Accumulated
                                                       Stock       Income (Loss)       Deficit)          Total
                                                    ----------     --------------   ------------       ----------
                                                                                           
Balance at January 1, 2001                          $   34,806       $      323       $     (114)      $   35,015
Repurchase of outstanding common stock                    (702)              --               --             (702)
Reissuance of common stock
      for options exercised                                  5               --               --                5
Net income                                                  --               --            2,420            2,420
Other comprehensive income                                  --              245               --              245
                                                                                                       ----------
     Comprehensive income                                                                                   2,665
                                                    ----------       ----------       ----------       ----------
Balance at December 31, 2001                            34,109              568            2,306           36,983

Repurchase of outstanding common stock                  (4,945)              --               --           (4,945)
Issuance of common stock
     for compensation                                       57               --               --               57
Issuance of common stock
     for options exercised                                 990               --               --              990
Issuance of common stock
     for acquisition of subsidiaries                    38,486               --               --           38,486
Net income                                                  --               --            4,307            4,307
Other comprehensive income                                  --              725               --              725
                                                                                                       ----------
     Comprehensive income                                                                                   5,032
Cash dividends paid or accrued                              --               --           (1,132)          (1,132)
                                                    ----------       ----------       ----------       ----------
Balance at December 31, 2002                            68,697            1,293            5,481           75,471
Repurchase of outstanding common stock                  (2,701)              --               --           (2,701)
Issuance of common stock
     for compensation                                       24               --               --               24
Issuance of common stock
     for options exercised                               1,171               --               --            1,171
Noncash compensation                                       190               --               --              190
Net income                                                  --               --              994              994
Other comprehensive income                                  --             (916)              --             (916)
                                                                                                       ----------
     Comprehensive income                                                                                      78
Cash dividends paid or accrued                              --               --           (1,310)          (1,310)
                                                    ----------       ----------       ----------       ----------

Balance at December 31, 2003                        $   67,381       $      377       $    5,165       $   72,923
                                                    ==========       ==========       ==========       ==========


The accompanying notes are an integral part of these consolidated financial
statements.


                                     - 32 -


Capital Bank Corporation
Consolidated Statements of Cash Flows
For the Years Ended December 31, 2003, 2002, and 2001

                                 (In thousands)



                                                                              2003             2002             2001
                                                                           -------------------------------------------
                                                                                                    
Net income                                                                 $     994        $   4,307        $   2,420
Adjustments to reconcile net income to net cash provided by
    operating activities:
    Amortization of deposit premium and goodwill                                 310              180              598
    Writedown of intangible assets                                                10               --               --
    Depreciation                                                               1,459            1,228              810
    Gain  on disposal of equipment                                              (160)              --               (2)
    Amortization of premiums/discounts on securities, net                      1,971              922               32
    Gain on sale of investments                                                 (442)            (981)            (190)
    Funding of held for sale loans                                          (259,041)        (191,608)              --
    Proceeds from sale of held for sale loans                                264,447          181,366               --
    Provision for loan losses                                                  8,247            4,190            1,215
    Deferred tax (benefit) expense                                              (564)             130             (978)
    Issuance of stock for compensation                                            24               57               --
    Other noncash compensation                                                   190               --               --
    Changes in assets and liabilities:
      Accrued interest receivable                                                235              163              493
      Accrued interest payable                                                  (234)             131             (176)
      Other assets                                                               (13)             547             (404)
      Other liabilities                                                         (651)             279             (383)
                                                                           ---------        ---------        ---------
             Net cash provided by operating activities                        16,782              911            3,435
                                                                           ---------        ---------        ---------
Cash flows from investing activities:
    Net increase in loans                                                    (37,620)         (23,946)         (65,008)
    Additions to premises and equipment                                       (2,712)          (1,145)            (706)
    Proceeds from sale of equipment                                              622                1               38
    Net (purchase) sale of Federal Home Loan Bank stock                         (681)              91           (1,500)
    Purchase of securities available for sale                                (43,462)         (33,851)         (31,006)
    Purchase of mortgage-backed securities available for sale                (73,051)         (71,883)         (32,317)
    Purchase of bank owned life insurance                                     (6,000)              --               --
    Proceeds from calls/maturities of securities available for sale           87,704           35,124           39,032
    Proceeds from sales of securities available for sale                      15,859           41,434           14,796
    Capitalized purchase costs of acquisitions                                   (38)             (47)             (88)
    Net cash acquired from acquisitions                                           --           20,695               --
                                                                           ---------        ---------        ---------
             Net cash used by investing activities                           (59,379)         (33,527)         (76,759)
                                                                           ---------        ---------        ---------


The accompanying notes are an integral part of these consolidated financial
statements.


                                     - 33 -


Capital Bank Corporation
Consolidated Statements of Cash Flows (Continued)
For the Years Ended December 31, 2003, 2002, and 2001

                                 (In thousands)



                                                                           2003            2002            2001
                                                                       -----------     -----------     -----------
                                                                                              
Cash flows from financing activities:
    Net increase (decrease) in deposits                                $   (15,268)    $    51,718     $    25,349
    Net increase (decrease) in repurchase agreements                        (2,067)          1,914           1,363
    Proceeds from Federal Home Loan Bank borrowings                         71,000          86,123          45,000
    Principal repayments of Federal Home Loan Bank borrowings              (54,267)        (66,969)        (10,000)
    Proceeds from subordinated debentures, net of issuance costs            20,120              --              --
    Repurchase of outstanding common stock                                  (2,701)         (4,945)           (702)
    Exercise of common stock options                                         1,171             990               5
    Cash dividends paid                                                     (1,314)           (799)             --
                                                                       -----------     -----------     -----------
             Net cash provided by financing activities                      16,674          68,032          61,015
                                                                       -----------     -----------     -----------
Net change in cash and cash equivalents                                    (25,923)         35,416         (12,309)
Cash and cash equivalents at beginning of year                              51,533          16,117          28,426
                                                                       -----------     -----------     -----------

Cash and cash equivalents at end of year                               $    25,610     $    51,533     $    16,117
                                                                       ===========     ===========     ===========


The accompanying notes are an integral part of these consolidated financial
statements.


                                     - 34 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

1.    Summary of Significant Accounting Policies

      Organization and Nature of Operations

      Capital Bank Corporation (the "Company") is a financial holding company
      incorporated under the laws of North Carolina on August 10, 1998. The
      Company's primary function is to serve as the holding company for its
      wholly-owned subsidiaries, Capital Bank and Capital Bank Investment
      Services, Inc. In addition, the Company has interest in two trusts,
      Capital Bank Statutory Trust I and II (hereinafter collectively referred
      to as the "Trusts"). The Trusts are not consolidated with the financial
      statements of the Company per the provisions of FIN 46R. Capital Bank (the
      "Bank") was incorporated under the laws of North Carolina on May 30, 1997
      and commenced operations on June 20, 1997. The Bank is not a member of the
      Federal Reserve System and has no subsidiaries. The Bank is a community
      bank engaged in general commercial banking, providing a full range of
      banking services. The majority of the Bank's customers are individuals and
      small to medium-size businesses. The Bank's primary source of revenue is
      interest earned from loans to customers and from invested cash and
      securities and non-interest income derived from various fees.

      The Bank operates throughout North Carolina with branch facilities located
      in Raleigh (4), Sanford (3), Burlington (3), Asheville (2), Cary (2),
      Oxford, Hickory, Siler City, Graham, Warrenton, Woodland and Seaboard. The
      Company's corporate headquarters are located on Glenwood Avenue in
      Raleigh, North Carolina.

      On January 18, 2002, the Company completed the acquisition of First
      Community Financial Corporation ("First Community") and its subsidiary,
      Community Savings Bank, Inc. ("Community Savings Bank"). Community Savings
      Bank operated four banking offices in Alamance County, North Carolina. At
      the close of business on March 15, 2002, Community Savings Bank was merged
      into the Bank and the banking offices of Community Savings Bank opened for
      business on March 18, 2002 under the Capital Bank name.

      On December 1, 2002, the Company completed the acquisition of High Street
      Corporation ("High Street"), the holding company for High Street Banking
      Company ("High Street Bank"). High Street Bank operated three banking
      offices, two in Asheville, North Carolina and one in Hickory, North
      Carolina. At the close of business on December 6, 2002, High Street Bank
      was merged into the Bank and the banking offices of High Street Bank
      opened for business on December 9, 2002 under the Capital Bank name.

      The investment services subsidiary, CBIS, previously made available a full
      range of non-deposit investment and insurance services to individuals and
      corporations, including the customers of the Bank. These investment
      services included full-service securities brokerage, asset management,
      financial planning and retirement services, such as 401(k) plans and
      annuities, which were provided exclusively through a strategic alliance
      with Raymond James Financial Services, Inc. ("Raymond James"). Raymond
      James is a wholly owned subsidiary of Raymond James Financial, Inc. (NYSE:
      RJF) and is a leading provider of third party investment services, serving
      more than 250 community banks nationwide. During the third quarter of
      2003, CBIS ceased operations and its customer accounts were transferred to
      Raymond James. In connection with the discontinuance of the operations of
      CBIS, its assets, primarily furniture and computers with a net book value
      less than $15,000, were transferred to be used in the operation of the
      Bank and the remaining intangibles, about $10,000, related to the start up
      of the Company were written off. Management intends to leave the
      subsidiary intact but inactive.

      The Trusts were formed for the sole purpose of issuing trust preferred
      securities. The proceeds from such issuances were loaned to the Company in
      exchange for the Debentures (as defined below), which are the sole assets
      of the Trust. A portion of the proceeds from the issuance of the
      Debentures were used by the Company to repurchase shares of Company common
      stock. The Company's obligation under the Debentures constitutes a full
      and unconditional guarantee by the Company of the Trust's obligations
      under the trust preferred securities. The Trusts have no operations other
      than those that are incidental to the issuance of the trust preferred
      securities. See Notes to Consolidated Financial Statements - Note 11 -
      Subordinated Debentures.


                                     - 35 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      The Company has no operations other than those of its subsidiary, Capital
      Bank. The Company's profitability depends principally upon the net
      interest income, provision for loan losses, other operating income and
      other operating expenses of the Bank.

      Consolidation

      The consolidated financial statements include the accounts of the Company
      and its wholly-owned subsidiaries. All significant intercompany accounts
      and transactions have been eliminated in consolidation.

      Use of Estimates in the Preparation of Financial Statements

      The preparation of financial statements in conformity with accounting
      principles generally accepted in the United States of America requires
      management to make estimates and assumptions that affect the reported
      amounts of assets and liabilities and disclosure of contingent assets and
      liabilities at the date of the consolidated financial statements and the
      reported amounts of revenues and expenses during the reporting period.
      Actual results could differ from those estimates.

      Cash and Cash Equivalents

      Cash and cash equivalents include demand and time deposits (with original
      maturities of 90 days or less) at other institutions and federal funds
      sold. Generally, federal funds are purchased and sold for one-day periods.
      At times, the Bank places deposits with high credit quality financial
      institutions in amounts which at may be in excess of federally insured
      limits.

      Securities

      Investments in certain securities are classified into three categories and
      accounted for as follows:

      1.    Securities Held to Maturity - Debt securities that the institution
            has the positive intent and ability to hold to maturity are
            classified as held to maturity and reported at amortized cost; or

      2.    Trading Securities - Debt and equity securities that are bought and
            held principally for the purpose of selling in the near term are
            classified as trading securities and reported at fair value, with
            unrealized gains and losses included in earnings; or

      3.    Securities Available for Sale - Debt and equity securities not
            classified as either held to maturity securities or trading
            securities are classified as available for sale securities and
            reported at fair value, with unrealized gains and losses reported as
            other comprehensive income, a separate component of shareholders'
            equity.

      The classification of securities is generally determined at the date of
      purchase. Gains and losses on sales of securities, computed based on
      specific identification of the adjusted cost of each security, are
      included in other income at the time of the sales.

      Premiums and discounts on debt securities are recognized in interest
      income using the level interest yield method over the period to maturity,
      or when the debt securities are called.

      Loans Held for Sale

      Mortgage loans held for sale are valued at the lower of cost or market as
      determined by outstanding commitments from investors or current investor
      yield requirements, calculated on the aggregate loan basis.

      Loans and Allowance for Loan Losses

      Loans are stated at the amount of unpaid principal, reduced by an
      allowance for loan losses and net deferred loan origination fees and
      costs. Interest on loans is calculated by using the simple interest method
      on daily balances of the principal amount outstanding. Deferred loan fees
      and costs are amortized to interest income over the contractual life of
      the loan using the level interest yield method.

      A loan is considered impaired, based on current information and events, if
      it is probable that the Bank will be unable to collect the scheduled
      payments of principal and interest when due according to the contractual


                                     - 36 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      terms of the loan agreement. Uncollateralized loans are measured for
      impairment based on the present value of expected future cash flows
      discounted at the historical effective interest rate, while all
      collateral-dependent loans are measured for impairment based on the fair
      value of the collateral.

      Loans deemed to be impaired at December 31, 2003 and 2002 amounted to $3.0
      million and $1.2 million, respectively. Average impaired loans during 2003
      and 2002 were $3.2 million and $2.2 million, respectively.

      The Bank uses several factors in determining if a loan is impaired. The
      internal asset classification procedures include a thorough review of
      significant loans and lending relationships and include the accumulation
      of related data. This data includes loan payment status, borrowers'
      financial data and borrowers' operating factors such as cash flows,
      operating income or loss, etc. It is possible that these factors and
      management's evaluation of the adequacy of the allowance for loan losses
      will change.

      The allowance for loan losses is established through a provision for loan
      losses charged to expense. Loans are charged against the allowance for
      loan losses when management believes that the collectibility of the
      principal is unlikely. The allowance is an amount that management believes
      will be adequate to absorb probable losses on existing loans that may
      become uncollectible, based on evaluations of the collectibility of loans
      and prior loan loss experience. The evaluations take into consideration
      such factors as changes in the nature and volume of the loan portfolio,
      overall portfolio quality, review of specific problem loans, and current
      economic conditions and trends that may affect the borrowers' ability to
      pay.

      Income Recognition on Impaired and Nonaccrual Loans

      Loans, including impaired loans, are generally classified as nonaccrual if
      they are past due as to maturity or payment of principal or interest for a
      period of more than 90 days, unless such loans are well-secured and in the
      process of collection. If a loan or a portion of a loan is classified as
      doubtful or as partially charged off, the loan is generally classified as
      nonaccrual. Loans that are on a current payment status or past due less
      than 90 days may also be classified as nonaccrual if repayment in full of
      principal and/or interest is in doubt.

      Loans may be returned to accrual status when all principal and interest
      amounts contractually due (including arrearages) are reasonably assured of
      repayment within an acceptable period of time, and there is a sustained
      period of repayment performance (generally a minimum of six months) of
      interest and principal by the borrower in accordance with the contractual
      terms.

      While a loan is classified as nonaccrual and the future collectibility of
      the recorded loan balance is doubtful, collections of interest and
      principal are generally applied as a reduction to the principal
      outstanding, except in the case of loans with scheduled amortizations
      where the payment is generally applied to the oldest payment due. When the
      future collectibility of the recorded loan balance is expected, interest
      income may be recognized on a cash basis. In the case where a nonaccrual
      loan had been partially charged-off, recognition of interest on a cash
      basis is limited to that which would have been recognized on the recorded
      loan balance at the contractual interest rate. Receipts in excess of that
      amount are recorded as recoveries to the allowance for loan losses until
      prior charge-offs have been fully recovered.

      Foreclosed Assets

      Any assets acquired as a result of foreclosure are valued at the lower of
      the recorded investment in the loan or fair value less estimated costs to
      sell. The recorded investment is the sum of the outstanding principal loan
      balance and foreclosure costs associated with the loan. Any excess of the
      recorded investment over the fair value of the property received is
      charged to the allowance for loan losses. Valuations will be periodically
      performed by management and any subsequent write-downs due to the carrying
      value of a property exceeding its estimated fair value less estimated
      costs to sell are charged against other expenses.

      Premises and Equipment

      Premises and equipment are stated at cost less accumulated depreciation
      and amortization. Depreciation and amortization are computed by the
      straight-line method based on estimated service lives of assets. Useful
      lives range from 3 to 10 years for furniture and equipment. The cost of
      leasehold improvements is being amortized using the straight-line method
      over the terms of the related leases. Repairs and maintenance are charged
      to expense as incurred.


                                     - 37 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      Upon disposition, the asset and related accumulated depreciation or
      amortization are relieved and any gains or losses are reflected in
      operations.

      Income Taxes

      Deferred tax asset and liability balances are determined by application to
      temporary differences of the tax rate expected to be in effect when taxes
      will become payable or receivable. Temporary differences are differences
      between the tax basis of assets and liabilities and their reported amounts
      in the consolidated financial statements that will result in taxable or
      deductible amounts in future years. The effect on deferred taxes of a
      change in tax rates is recognized in income in the period that includes
      the enactment date. A valuation allowance is recorded for deferred tax
      assets if the Company cannot determine that the benefits will more likely
      than not be realized.

      Accounting for Transfers and Servicing of Financial Assets and
      Extinguishments of Liabilities

      The Company applies a financial-components approach that focuses on
      control when accounting and reporting for transfers and servicing of
      financial assets and extinguishments of liabilities. Under that approach,
      after a transfer of financial assets, an entity recognizes the financial
      and servicing assets it controls and the liabilities it has incurred,
      derecognizes financial assets when control has been surrendered, and
      derecognizes liabilities when extinguished. This approach provides
      consistent standards for distinguishing transfers of financial assets that
      are sales from transfers that are secured borrowings.

      Net Income Per Share

      The Company follows Statement of Financial Accounting Standards ("SFAS")
      No. 128, "Earnings Per Share". In accordance with SFAS No. 128, the
      Company has presented both basic and diluted EPS on the face of the
      Consolidated Statements of Operations. Basic EPS excludes dilution and is
      computed by dividing income available to common shareholders by the
      weighted average number of common shares outstanding for the period. The
      weighted average number of shares outstanding for 2003, 2002, and 2001
      were as follows:



                                                                            2003             2002             2001
                                                                        ----------       ----------       ----------
                                                                                                 
      (In thousands except number of shares)
      Income available to stockholders - basic and diluted              $      994       $    4,307       $    2,420
                                                                        ==========       ==========       ==========

      Shares used in the computation of earnings per share:
      Weighted average number of shares outstanding - basic              6,655,926        5,467,735        3,712,280
      Incremental shares from assumed exercise of stock
          options                                                          137,946          195,214           34,561
                                                                        ----------       ----------       ----------
      Weighted average number of shares outstanding - diluted            6,793,872        5,662,949        3,746,841
                                                                        ==========       ==========       ==========


      Comprehensive Income

      The Company follows SFAS No. 130, "Reporting Comprehensive Income". SFAS
      No. 130 establishes standards for reporting and displaying comprehensive
      income (loss) and its components (revenues, expenses, gains, and losses)
      in general-purpose financial statements.

      The Company's only components of other comprehensive income relate to
      unrealized gains and losses on available for sale securities. Information
      concerning the Company's other comprehensive income (loss) for the years
      ended December 31, 2003, 2002 and 2001 is as follows:


                                     - 38 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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



                                                                          2003       2002        2001
                                                                        -------    -------     -------
                                                                                      
      (In thousands)
      Unrealized (losses) gains on securities available for sale        $(1,038)   $ 2,137     $   793
      Reclassification of gains recognized in net income                   (442)      (981)       (190)
      Income tax benefit (expense)                                          564       (431)       (358)
                                                                        -------    -------     -------
      Other comprehensive income (loss)                                 $  (916)   $   725     $   245
                                                                        =======    =======     =======


      Segment Information

      The Company follows the provisions of SFAS No. 131 "Disclosures about
      Segments of an Enterprise and Related Information." The Statement requires
      that public business enterprises report certain information about
      operating segments in their annual financial statements and in condensed
      financial statements of interim periods issued to shareholders. It also
      requires that the public business enterprises report related disclosures
      and descriptive information about products and services provided by
      significant segments, geographic areas, and major customers, differences
      between the measurements used in reporting segment information and those
      used in the enterprise's general-purpose financial statements, and changes
      in the measurement of segment amounts from period to period.

      Operating segments are components of an enterprise about which separate
      financial information is available that is evaluated regularly by the
      chief operating decision maker in deciding how to allocate resources, and
      in assessing performance. The Company has determined that it has one
      significant operating segment, the providing of general commercial
      financial services to customers located in the single geographic area of
      North Carolina. The various products are those generally offered by
      community banks, and the allocation of resources is based on the overall
      performance of the institution, versus the individual branches or
      products.

      Employers Disclosures about Pensions and Other Postretirement Benefits

      The Company follows the provisions of SFAS No. 132, "Employers Disclosures
      about Pensions and Other Postretirement Benefits". This Statement requires
      certain disclosures about pension and other postretirement benefit plans.

      New Pronouncements

      In January 2003, the FASB issued FIN 46, "Consolidation of Variable
      Interest Entities", which addresses consolidation of variable interest
      entities ("VIEs"), some of which are also referred to as special purpose
      entities ("SPEs"). VIEs are entities in which equity investors do not have
      the characteristics of a controlling financial interest or do not have
      sufficient equity at risk for the entity to finance its activities without
      additional subordinated financial support from other parties. Under the
      provisions of FIN 46, a company is to consolidate a VIE if the company has
      a variable interest (or combination of variable interests) that will
      absorb a majority of the VIE's expected losses if they occur, receive a
      majority of the VIE's expected residual returns if they occur or both. The
      company that consolidates a VIE is called the primary beneficiary. The
      provisions of FIN 46 are applicable to variable interests in VIEs created
      after January 31, 2003. Variable interests in VIEs created before February
      1, 2003, are subject to the provisions of FIN 46 no later than July 1,
      2003. In October 2003, the FASB issued guidance that provides for a
      deferral of the effective date of applying FIN 46 to entities created
      before February 1, 2003, to no later than December 31, 2003. In addition,
      the deferral permits a public company to apply FIN 46 to some or all of
      the VIEs in which it holds an interest.

      In late December 2003, the Financial Accounting Standards Board issued
      FASB Interpretation No. 46 (Revised 2003), "Consolidation of Variable
      Interest Entities" ("FIN 46R"). This revision clarified and/or modified
      certain provisions of FIN 46 and exempted certain entities from the
      original requirements of FIN 46.

      The Company has interests in two trusts, Capital Bank Statutory Trust I
      and Capital Bank Statutory Trust II, which qualify as VIEs under FIN 46R.
      Capital Bank Statutory Trust I ("Trust I") was established in June 2003
      and its balances were included in the consolidated Form 10-Qs for the
      quarters ended June 30 and September 30, 2003. Capital Bank Statutory
      Trust II ("Trust I") was established in December 2003.


                                     - 39 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      The Company adopted the provisions of FIN 46R for the quarter and year
      ended December 31, 2003. Application of the revised rules resulted in the
      determination that the Company was not the primary beneficiary of the
      trusts described above. Based on guidance included in FIN 46R, the Company
      deconsolidated the assets and liabilities of Capital Bank Statutory Trust
      I and Trust II (collectively, the "Trusts") effective December 31, 2003.
      Trust II issued $10 million of capital securities in December 2003. The
      deconsolidation of the Trusts removed $20.0 million of Mandatorily
      Redeemable Capital Securities issued by these Trusts while adding $20.6
      million of junior subordinated debentures and $620,000 million of other
      assets to the Consolidated Balance Sheet at December 31, 2003. The assets
      represent the Company's ownership of common stock issued by the Trusts.

      The deconsolidation had no impact on consolidated net income for the third
      or fourth quarters of 2003 or for the full year 2003.

      The Company did not consolidate or deconsolidate any other significant
      variable interest entities in connection with the implementation of FIN
      46R; thus the implementation did not have a material impact on its
      consolidated financial position or results of operations, other than as
      indicated above.

2.    Significant Activities

      On January 18, 2002, the Company acquired First Community Financial
      Corporation ("First Community"), the holding company for Community Savings
      Bank, Inc. ("Community Savings Bank"). Community Savings Bank was
      originally chartered in 1934, and its market area consists of the
      communities in Alamance County, North Carolina. Community Savings Bank
      primarily engaged in soliciting deposit accounts from businesses and the
      general public and making commercial loans, construction loans,
      residential real estate loans, home equity line of credit loans, consumer
      loans and various investments. As a result of the acquisition, the Company
      issued an additional 1.9 million shares of common stock. The transaction
      was accounted for under the purchase method and is intended to qualify as
      a tax-free reorganization under Section 368(a) of the Internal Revenue
      Code.

      On December 1, 2002, the Company acquired High Street Corporation ("High
      Street"), the holding company for High Street Banking Company ("High
      Street Bank"). High Street had no significant assets other than the
      outstanding capital stock of High Street Bank. High Street Bank was
      originally incorporated on April 25, 1997, and its market area consisted
      of the communities of Asheville and Hickory, North Carolina. High Street
      Bank's activities were similar to those described above for Community
      Savings Bank. As a result of the acquisition, the Company issued an
      additional 1.3 million shares of common stock. The transaction was
      accounted for under the purchase method and is intended to qualify as a
      tax-free reorganization under Section 368(a) of the Internal Revenue Code.

      The following table reflects the unaudited pro forma combined results of
      operations for the years ended December 31, 2002 and 2001, assuming these
      acquisitions had occurred at the beginning of fiscal 2002:

                                                         2002          2001
                                                       -------        -------
      (In thousands except per share amounts)
      Net interest income                              $24,436        $25,532
      Net income                                         3,530          3,079
      Net earnings per diluted share                      0.51           0.44

      In management's opinion, these unaudited pro forma amounts are not
      necessarily indicative of what actual combined results of operations might
      have been if the acquisitions had been effective at the beginning of
      fiscal 2001.


                                     - 40 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      A summary of estimated fair values of assets acquired and liabilities
      assumed was as follows:



      (In thousands)                                                                First             High
                                                                                  Community          Street            Total
                                                                                  ---------        ---------        ---------
                                                                                                           
      Loans receivable                                                            $ 134,149        $ 126,175        $ 260,324
      Premises and equipment                                                          5,424            3,050            8,474
      Deposit premium                                                                   782              976            1,758
      Goodwill                                                                        3,835            5,319            9,154
      Other assets                                                                   52,661           28,333           80,994
      Deposits                                                                     (156,241)        (132,485)        (288,726)
      Borrowings                                                                    (16,414)         (12,290)         (28,704)
      Other liabilities                                                              (3,342)          (1,446)          (4,788)
                                                                                  ---------        ---------        ---------
          Investment in subsidiary, net of dividends to shareholders
          and capitalized acquisition costs                                       $  20,854        $  17,632        $  38,486
                                                                                  =========        =========        =========


      During 2003, the Company made several changes to the branch structure
      including the consolidation of two branches in Oxford into one main Oxford
      facility in a new location and the opening of an additional branch in
      Raleigh. In addition, during the third quarter of 2003, the Company made
      the decision to discontinue the operations of CBIS. CBIS will remain an
      inactive subsidiary of the Company. Also during 2003, the Company entered
      into two separate offerings of trust preferred securities, one in June by
      Trust I and the other in December by Trust II. See Notes to Consolidated
      Financial Statements - Note 11 - Subordinated Debentures for additional
      information on these Trusts.

3.    Goodwill and Other Intangible Assets - Adoption of SFAS No. 142

      Net assets of companies acquired in purchase transactions are recorded at
      fair value at the date of acquisition, and as such, the historical cost
      basis of individual assets and liabilities are adjusted to reflect their
      fair value. Identified intangibles are amortized on a straight-line basis
      over the period benefited. Before the adoption of SFAS No. 142 "Goodwill
      and Other Intangible Assets", the Company amortized goodwill on a
      straight-line basis over seven to ten years. Under SFAS No. 142, goodwill
      is no longer amortized, but is reviewed for potential impairment
      of each year at the reporting unit level. The impairment test is performed
      in two phases. The first step of the goodwill impairment test, used to
      identify potential impairment, compares the fair value of the reporting
      unit with its carrying amount, including goodwill. If the fair value of
      the reporting unit exceeds its carrying amount, goodwill of the reporting
      unit is considered not impaired; however, if the carrying amount of the
      reporting unit exceeds its fair value an additional procedure must be
      performed. That additional procedure compares the implied fair value of
      the reporting unit's goodwill (as defined in SFAS No. 142) with the
      carrying amount of that goodwill. An impairment loss is recorded to the
      extent that the carrying amount of goodwill exceeds its implied fair
      value. Other intangible assets are evaluated for impairment if events and
      circumstances indicate a possible impairment. Such evaluation of other
      intangible assets is based on undiscounted cash flow projections.


                                     - 41 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

         As of December 31, 2003 and 2002, intangible assets, primarily deposit
         premiums paid for acquisitions, and goodwill are as follows:



                                                                                   Accumulated
                                                                       Gross       Amortization         Net
                                                                    ------------------------------------------
                                                                                           
      (In thousands)
      At December 31, 2003
          From January 2002 acquisition of First Community:
            Deposit premium                                         $      782      $     (304)     $      478
            Goodwill                                                     3,835              --           3,835
                                                                    ----------      ----------      ----------
                                                                         4,617            (304)          4,313
                                                                    ----------      ----------      ----------
          From December 2002 acquisition of High Street:
            Deposit premium                                                976            (190)            786
            Goodwill                                                     5,380              --           5,380
                                                                    ----------      ----------      ----------
                                                                         6,356            (190)          6,166
                                                                    ----------      ----------      ----------
          From April 2000 branch acquisitions:
            Goodwill                                                     3,471            (604)          2,867

          From June 1997 branch acquisitions:
            Goodwill                                                     2,164            (980)          1,184
                                                                    ----------      ----------      ----------

                                                                    $   16,608      $   (2,078)     $   14,530
                                                                    ==========      ==========      ==========

      At December 31, 2002
          From January 2002 acquisition of First Community:
            Deposit premium                                         $      782      $     (164)     $      618
            Goodwill                                                     3,835              --           3,835
                                                                    ----------      ----------      ----------
                                                                         4,617            (164)          4,453
                                                                    ----------      ----------      ----------
          From December 2002 acquisition of High Street:
            Deposit premium                                                976             (15)            961
            Goodwill                                                     5,319              --           5,319
                                                                    ----------      ----------      ----------
                                                                         6,295             (15)          6,280
                                                                    ----------      ----------      ----------
          From March 2001 acquisition of CBIS:
            Goodwill                                                       121             (33)             88
            Capitalized startup costs                                       15              (3)             12
                                                                    ----------      ----------      ----------
                                                                           136             (36)            100
                                                                    ----------      ----------      ----------
          From April 2000 branch acquisitions:
            Goodwill                                                     3,471            (604)          2,867

          From June 1997 branch acquisitions:
            Goodwill                                                     2,164            (980)          1,184
                                                                    ----------      ----------      ----------

                                                                    $   16,683      $   (1,799)     $   14,884
                                                                    ==========      ==========      ==========


         Valuation of the Company's goodwill pursuant to this pronouncement
         resulted in no write-downs for impairment other than approximately
         $10,000 written off as a result of the discontinuance of the operations
         of


                                     - 42 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      CBIS. Additionally, SFAS No. 142 requires a reconciliation of previously
      reported net income and earnings per share, adjusted for changes pursuant
      to this statement. Following is the pro forma effect of the adoption of
      SFAS No. 142:

                                                            Year Ended
                                                           December 31,
                                                               2002
                                                           ------------
      (In thousands except per share data)
      Reported net income                                  $     2,420
      Goodwill amortization, net of tax                            371
                                                           -----------
      Adjusted net income                                  $     2,791
                                                           ===========

      Basic earnings per share:
      Reported net income                                  $      0.65
      Goodwill amortization, net of tax                           0.10
                                                           -----------
      Adjusted net income                                  $      0.75
                                                           ===========

      Diluted earnings per share:
      Reported net income                                  $      0.65
      Goodwill amortization, net of tax                           0.10
                                                           -----------
      Adjusted net income                                  $      0.75
                                                           ===========

4.    Securities

      Securities at December 31, 2003 and 2002 are summarized as follows:



                                                                     Gross             Gross           Estimated
                                                 Amortized        Unrealized        Unrealized           Market
      (In thousands)                                Cost             Gains             Losses             Value
                                                -----------       -----------       -----------       -----------
                                                                                          
                   2003
      Available for sale:
          U.S. Agency obligations               $    35,747       $        87       $       507       $    35,327
          Municipal bonds                            24,678               769                64            25,383
                                                -----------       -----------       -----------       -----------
                                                     60,425               856               571            60,710
          Mortgage-backed securities                 99,189               859               542            99,506
                                                -----------       -----------       -----------       -----------

                                                $   159,614       $     1,715       $     1,113       $   160,216
                                                ===========       ===========       ===========       ===========



                                     - 43 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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



                                                              Gross           Gross           Estimated
                                           Amortized        Unrealized      Unrealized          Market
      (In thousands)                          Cost             Gains          Losses             Value
                                          -----------      -----------      -----------      -----------
                  2002
                                                                                 
      Available for sale:
          U.S. Agency obligations         $    15,179      $       152      $        --      $    15,331
          Corporate bonds                       1,020               --                3            1,017
          Municipal bonds                      19,879              296              125           20,050
                                          -----------      -----------      -----------      -----------
                                               36,078              448              128           36,398
          Mortgage-backed securities          112,127            1,881              119          113,889
                                          -----------      -----------      -----------      -----------

                                          $   148,205      $     2,329      $       247      $   150,287
                                          ===========      ===========      ===========      ===========


      The amortized cost and estimated market values of securities at December
      31, 2003 by contractual maturities are shown below. Expected maturities
      will differ from contractual maturities because borrowers may have the
      right to call or prepay obligations with or without call or prepayment
      penalties.

                                                                     Estimated
                                                       Amortized      Market
      (In thousands)                                     Cost          Value
                                                      ------------------------

      Available for sale:
          Due in one year or less                     $       43    $       43
          Due after one year through five years           11,444        11,468
          Due after five years through ten years          45,182        45,269
          Due after ten years                            102,945       103,436
                                                      ----------    ----------
                                                      $  159,614    $  160,216
                                                      ==========    ==========

      During the years ended December 31, 2003, 2002 and 2001, the Company had
      gross realized gains of $442,000, $981,000 and $190,000, respectively, on
      sales of available for sale securities with book values of $15.4 million,
      $40.5 million and $14.6 million.

      Securities with an amortized cost of $72.7 million were pledged as of
      December 31, 2003 to secure public deposits, repurchase agreements, and
      Federal Home Loan Bank advances.

5.    Federal Home Loan Bank Stock

      The Company, as member of the Federal Home Loan Bank System, is required
      to maintain an investment in capital stock of the FHLB in an amount equal
      to the greater of 1% of its outstanding home loans or 5% of its
      outstanding FHLB advances. No ready market exists for the FHLB stock, and
      it has no quoted market value, therefore, cost approximates market at
      December 31, 2003 and 2002.


                                     - 44 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

6.    Loans and Allowance for Loan Losses

      The composition of the loan portfolio by loan classification at December
      31, 2003 and 2002 is as follows:



      (In thousands)                                                         2003              2002
                                                                         -----------------------------
                                                                                     
      Commercial                                                         $   474,104       $   430,847
      Consumer                                                                42,929            51,069
      Home equity lines                                                       58,430            45,935
      Residential mortgages                                                   50,437            73,146
                                                                         -----------       -----------
                                                                             625,900           600,997
      Less deferred loan fees (costs), net                                       (45)              388
                                                                         -----------       -----------
                                                                         $   625,945       $   600,609
                                                                         ===========       ===========


      A summary of activity in the allowance for loan losses for the years ended
      December 31, 2003, 2002, and 2001 is as follows:



      (In thousands)                                                        2003             2002             2001
                                                                         --------------------------------------------
                                                                                                  
      Balance at beginning of year                                       $    9,390       $    4,286       $    3,463
      Allowance for loan losses transferred from acquired companies              --            4,593               --
      Provision for loan losses                                               8,247            4,190            1,215
      Loans charged-off, net of recoveries                                   (6,024)          (3,679)            (392)
                                                                         ----------       ----------       ----------

      Balance at end of year                                             $   11,613       $    9,390       $    4,286
                                                                         ==========       ==========       ==========


      At December 31, 2003, nonperforming assets consisted of nonaccrual loans
      in the amount of $8.0 million and foreclosed real estate of $978,000. At
      December 31, 2002, nonperforming assets consisted of nonaccrual loans in
      the amount of $3.0 million and foreclosed real estate of $947,000.
      Unrecognized income on nonaccrual loans at December 31, 2003 and 2002 was
      $262,000 and $229,000, respectively. At December 31, 2002, loans past due
      greater than 90 days and still accruing interest amounted to $14,000.
      There were no such loans at December 31, 2003.

      In the normal course of business, certain directors and executive officers
      of the Company, including their immediate families and companies in which
      they have an interest, may be loan customers. Total loans to such groups
      at December 31, 2003 and activity during the year ended December 31, 2003,
      is summarized as follows:



      (In thousands)                                                         2003             2002             2001
                                                                         --------------------------------------------
                                                                                                  
      Beginning balance                                                  $   15,288       $    8,286       $    9,990
      New loans                                                              14,562           13,015            5,333
      Principal repayments                                                   (4,048)          (6,013)          (7,037)
      Reclassifications                                                      (2,410)              --               --
                                                                         ----------       ----------       ----------

      Ending balance                                                     $   23,392       $   15,288       $    8,286
                                                                         ==========       ==========       ==========


      In addition, such groups had available lines of credit in the amount of
      $5.4 million at December 31, 2003. The Company paid an aggregate of
      approximately $922,000, $705,000, and $608,000 to companies owned by
      members of the board of directors for leased space, equipment,
      construction and consulting services during 2003, 2002 and 2001,
      respectively.


                                     - 45 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

7.    Premises and Equipment

      Premises and equipment at December 31, 2003 and 2002 are as follows:



                                                              2003              2002
                                                          -----------------------------
      (In thousands)
                                                                      
      Land                                                $     4,679       $     4,378
      Buildings and leasehold improvements                      8,492             7,329
      Furniture and equipment                                   8,344             7,589
      Automobiles                                                 256               303
      Construction in progress                                      2                82
                                                          -----------       -----------
                                                               21,773            19,681
      Less accumulated depreciation and amortization           (7,583)           (6,282)
                                                          -----------       -----------
                                                          $    14,190       $    13,399
                                                          ===========       ===========


8.    Deposits

      At December 31, 2003, the scheduled maturities of certificates of deposit
      are as follows:



                                                                              Weighted
                                                                               Average
      (In thousands)                                         Balance            Rate
                                                          -----------       -----------
                                                                             
      2004                                                $   291,683              2.31%
      2005                                                     37,215              2.49%
      2006                                                     24,302              3.85%
      2007                                                     17,282              3.30%
      2008 and thereafter                                         335              3.24%
                                                          -----------       -----------
                                                          $   370,817              2.48%
                                                          ===========       ===========


9.    Federal Home Loan Bank Advances

      Advances from the Federal Home Loan Bank had a weighted average rate of
      4.21% and 4.30% at December 31, 2003 and 2002, respectively, and were
      collateralized by certain 1 - 4 family mortgages, multifamily first
      mortgage loans and qualifying commercial loans totaling $93.7 million and
      $95.1 million at year-end 2003 and 2002, respectively. In addition, the
      Company pledged certain investment securities with an amortized cost of
      $32.3 million and $26.0 million at December 31, 2003 and 2002 (Note 4).
      Advances outstanding at December 31, 2003 mature from March 2004 through
      April 2013.

      At December 31, 2003, the Company had an additional $57.6 million of
      credit available with the Federal Home Loan Bank.

10.   Derivative Financial Instruments

      The Company maintains positions in derivative financial instruments to
      manage interest rate risk, to facilitate asset/liability management
      strategies, and to manage other risk exposures. The most common derivative
      instruments used by companies are forward rate agreements, interest rate
      swaps, and put and call options.

      In July 2003, the Company entered into interest rate swap agreements to
      convert portions of its fixed rate long-term debt to floating rate.
      Because of the effectiveness of the swap agreements against the related
      debt instruments, the adjustments needed to record the swaps at fair value
      were offset by the adjustments needed to record the related debt
      instruments at fair value and the net difference between those amounts
      were deemed to


                                     - 46 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      be immaterial. For the year ended December 31, 2003, the Company recorded
      net reductions in interest expense paid on debt of approximately $238,000.

11.   Subordinated Debentures

      In June 2003 and December 2003, the Company formed the Trusts. Each issued
      10,000 of its floating rate capital securities (the "trust preferred
      securities"), with a liquidation amount of $1,000 per capital security, in
      pooled offerings of trust preferred securities. The Trusts sold their
      common securities to the Company for an aggregate of $620,000, resulting
      in total proceeds from each offering equal to $10,310,000 or $20,620,000
      in aggregate. The Trusts then used these proceeds to purchase $20,620,000
      in principal amount of the Company's Floating Rate Junior Subordinated
      Deferrable Interest Debentures (the "Debentures"). Following payment by
      the Company of a placement fee and other expenses of the offering, the
      Company's net proceeds from the offering aggregated $20 million.

      The trust preferred securities have a 30 year maturity and are redeemable
      after 5 years with certain exceptions. Prior to the redemption date, the
      trust preferred securities may be redeemed at the option of the Company
      after the occurrence of certain events, including without limitation
      events that would have a negative tax effect on the Company or the Trusts,
      would cause the trust preferred securities to no longer qualify as Tier 1
      capital, or would result in the Trusts being treated as an investment
      company. The Trusts' ability to pay amounts due on the trust preferred
      securities is solely dependent upon the Company making payment on the
      Debentures. The Company's obligation under the Debentures constitutes a
      full and unconditional guarantee by the Company of the Trusts' obligations
      under the trust preferred securities.

      The Debentures, which are subordinate and junior in right of payment to
      all present and future senior indebtedness and certain other financial
      obligations of the Company, are the sole assets of the Trusts and the
      Company's payment under the Debentures is the sole source of revenue for
      the Trusts.

      Per the provisions of FIN 46R, the assets and liabilities of the Trusts
      are not consolidated into the consolidated financial statements of the
      Company. Interest on the Debentures is included in the Company's Condensed
      Consolidated Statements of Income as interest expense. The Floating Rate
      Junior Subordinated Deferrable Interest Debentures are presented as a
      separate category of long-term debt on the Consolidated Statements of
      Financial Condition entitled "Subordinated Debentures." For regulatory
      purposes, the $20 million of trust preferred securities qualifies as Tier
      1 capital, subject to certain limitations, or Tier 2 capital in accordance
      with regulatory reporting requirements.

      The Company used approximately $1.9 million of the proceeds from the
      issuance of the Debentures to repurchase 127,500 shares of the Company's
      common stock during the three months ended June 30, 2003. The Company
      invested $14.0 million of the remaining proceeds in its Bank subsidiary to
      support additional earning asset growth. The remaining funds will remain
      in a money market account for the Company to be used to pay dividends and
      other Company obligations.

12.   Income Taxes

      Income taxes charged to operations for the years ended December 31, 2003,
      2002, and 2001 consist of the following components:



      (In thousands)                                2003          2002         2001
                                                 ----------------------------------
                                                                   
      Current income tax expense                 $   602       $ 2,244      $ 1,458
      Deferred income tax expense (benefit)         (564)          130         (978)
                                                 -------       -------      -------

      Total income tax expense                   $    38       $ 2,374      $   480
                                                 =======       =======      =======


      The difference between income tax expense and the amount computed by
      applying the statutory federal income tax rate of 34% was primarily the
      result of permanent differences such as nontaxable municipal bond interest
      and increases in cash surrender value of life insurance. In addition, 2002
      had certain non-deductible


                                     - 47 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      merger related expenses and 2001 included a reversal in the valuation
      allowance on the net deferred tax assets.

      Significant components of deferred tax assets and liabilities at December
      31, 2003 and 2002 are as follows:

      (In thousands)                                     2003            2002
                                                      -------------------------
      Deferred tax assets:
          Allowance for loan losses                   $   4,477       $   3,620
          Deferred compensation                           1,645           1,791
          Net operating loss carryforwards                1,306           1,589
          Directors fees                                    697             540
          Contributions carryforwards                       171             224
                                                      ---------       ---------
                   Total deferred tax assets              8,296           7,764
                                                      ---------       ---------
      Deferred tax liabilities:
          Unrealized security gains                        (250)           (814)
          Depreciation                                     (535)           (553)
          Purchase accounting adjustments                  (338)           (633)
          FHLB stock                                       (304)           (302)
          Other                                            (377)           (288)
                                                      ---------       ---------
                   Total deferred tax liabilites         (1,804)         (2,590)
                                                      ---------       ---------
          Net deferred tax assets                     $   6,492       $   5,174
                                                      =========       =========

13.   Leases

      The Company has noncancelable operating leases for its corporate office
      and branch locations that expire at various times through 2027. Future
      minimum lease payments under the leases for years subsequent to December
      31, 2003 are as follows:

      (In thousands)
      2003                                                           $       970
      2004                                                                   957
      2005                                                                   848
      2006                                                                   851
      2007                                                                   829
      Thereafter                                                           6,607
                                                                     -----------
                                                                     $    11,062
                                                                     ===========

      During 2003, 2002, and 2001, payments under operating leases were $1.1
      million, $806,000, and $666,000, respectively.

14.   Regulatory Matters and Restrictions

      The Company and the Bank are subject to various regulatory capital
      requirements administered by the federal and state banking agencies.
      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
      consolidated financial statements. Quantitative measures established by
      regulation to ensure capital adequacy require the Bank to maintain minimum
      amounts and ratios, as set forth in the table below. As of June 30, 2003,
      the most recent notification from regulators, the Bank was categorized as
      "well capitalized" by regulatory authorities. There are no conditions or
      events since that date that management believes could have an adverse
      effect on the Bank's category. Management believes that as of December 31,
      2003, the Company meets all capital requirements to which it is subject.


                                     - 48 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      The Bank, as a North Carolina banking corporation, may pay dividends only
      out of undivided profits as determined pursuant to North Carolina General
      Statues Section 53-87. However, regulatory authorities may limit payment
      of dividends by any bank when it is determined that such a limitation is
      in the public interest and is necessary to ensure financial soundness of
      the bank.

      To be categorized as well capitalized, the Company and the Bank must
      maintain minimum amounts and ratios. The Company's actual capital amounts
      and ratios as of December 31, 2003 and 2002 and the minimum requirements
      are presented in the following table.



                                                                                         Minimum Requirements To Be:
                                                            Actual            Adequately Capitalized         Well Capitalized
                                                     -------------------      ----------------------       --------------------
      (Dollars in thousands)                         Amount        Ratio        Amount       Ratio         Amount         Ratio
                                                     ------        -----        ------       -----         ------         -----
                                                                                                       
                      2003
      Total Capital (to Risk Weighted Assets)       $84,692        12.13%      $55,853       8.00%        $69,817        10.00%
      Tier I Capital (to Risk Weighted Assets)       74,572        10.68%       27,927       4.00%         41,890         6.00%
      Tier I Capital (to Average Assets)             74,572         8.71%       34,262       4.00%         42,827         5.00%

                      2002
      Total Capital (to Risk Weighted Assets)       $66,329        10.28%      $51,614       8.00%        $64,517        10.00%
      Tier I Capital (to Risk Weighted Assets)       58,248         9.03%       25,807       4.00%         38,710         6.00%
      Tier I Capital (to Average Assets)             58,248         8.18%       28,502       4.00%         35,628         5.00%


15.   Employee Benefit Plans

      401(k) Plan

      The Company instituted a 401(k) plan (the "Plan") for the benefit of its
      employees, which includes provisions for employee contributions, subject
      to limitation under the Internal Revenue Code, with the Company to match
      contributions up to 6% of the employee's salary. The Plan provides that
      employees' contributions are 100% vested at all times and the Company's
      contributions vest 20% after the second year of service, an additional 20%
      after the third and fourth years of service and the remaining 40% after
      the fifth year of service. Further, the Company may make additional
      contributions on a discretionary basis. Aggregate contributions for 2003,
      2002, and 2001 were $387,000, $342,000, and $225,000, respectively.

16.   Stock Options

      The Company has stock option plans providing for the issuance of up to
      650,000 options to purchase shares of the Corporation's stock to officers
      and directors. At December 31, 2003, options for 194,400 shares of common
      stock remained available for future issuance.

      Grants of options are made by the Board or the Compensation Committee. All
      grants must be at no less than fair market value on the date of grant,
      must be exercised no later than 10 years from the date of grant, and may
      be subject to some vesting provisions.


                                     - 49 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      A summary of the activity during the years ending December 31, 2003, 2002
      and 2001 of the Company's stock option plan, including the weighted
      average exercise price ("WAEP") is presented below:



                                                            2003                      2002                        2001
                                                   -----------------------------------------------------------------------------
                                                    Shares        WAEP         Shares        WAEP         Shares           WAEP
                                                   --------     --------      --------     --------      --------       --------
                                                                                                      
      Outstanding at beginning of year              785,616     $   9.70       415,944     $  10.43       313,744       $  10.36
      Granted                                        81,000        15.82        16,000        12.54       108,350          10.62
      Assumed in connection with acquisitions            --           --       502,977         8.13            --             --
      Exercised                                    (125,854)        9.31      (147,645)        6.71          (650)          9.44
      Terminated                                    (36,972)       11.16        (1,660)       10.25        (5,500)          9.94
                                                   --------     --------      --------     --------      --------       --------
      Outstanding at end of year                    703,790     $  10.40       785,616     $   9.70       415,944       $  10.43
                                                   ========     ========      ========     ========      ========       ========

      Options exercisable at year-end               590,560     $   9.66       720,394     $   9.61       343,714       $  10.52
                                                   ========     ========      ========     ========      ========       ========


      The following table summarizes information about the stock options at
      December 31, 2003:



                                                              Weighted
                                                              Average
                                                             Remaining
                                          Number            Contractual            Number
                  Exercise Price       Outstanding         Life in Years         Exercisable
                  --------------       -----------         -------------         -----------
                                                                          
                   $6.62 - $8.00          241,707                6.4               231,507
                   $8.01 - $10.00          75,646                4.4                74,824
                  $10.01 - $12.00         171,418                6.6               161,410
                  $12.01 - $14.00         116,136                4.6               106,536
                  $14.01 - $16.00          79,883                8.9                16,283
                  $16.01 - $16.57          19,000                9.8                    --
                                          -------           ------------           -------
                                          703,790                6.3               590,560
                                          =======           ===========            =======


      The Company accounts for its stock options under the provisions of APB
      Opinion No. 25. However, the Company is required to disclose the pro forma
      effects on net income as if it had recorded compensation based on the fair
      value of options granted. The fair value of each option grant is estimated
      on the date of grant using the Black-Scholes option-pricing model with the
      following assumptions used for grants:

                                     2003           2002          2001
                                    -----------------------------------

      Dividend yield                 1.20%         1.46%            --
      Expected volatility            28.0%         29.7%          29.6%
      Riskfree interest rate         3.72%         3.93%          4.95%
      Expected life                 7 years       7 years        7 years

      The weighted average fair value of options granted during 2003, 2002 and
      2001 was $5.15, $4.47, and $4.57, respectively.

      Had compensation cost for the Company's stock-based compensation plans, as
      described above, been determined consistent with SFAS No. 123, the
      Company's net income and income per share for the years


                                     - 50 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      ended December 31, 2003, 2002 and 2001 would have been decreased to the
      pro forma amounts indicated below:



      (In thousands, except per share data)                 2003          2002          2001
                                                          -----------------------------------
                                                                          
      Net income                          As reported     $   994      $ 4,307        $ 2,420
                                           Pro forma          922        3,474          2,338

      Net income per share - Basic        As reported     $  0.15      $  0.79        $  0.65
                                           Pro forma         0.14         0.64           0.63

      Net income per share - Diluted      As reported     $  0.15      $  0.76        $  0.65
                                           Pro forma         0.14         0.62           0.63


17.   Financial Instruments with Off-Balance Sheet Risk and Concentrations of
      Credit Risk

      To meet the financial needs of its customers, the Company is party to
      financial instruments with off-balance sheet risk in the normal course of
      business. At December 31, 2003, these financial instruments were comprised
      entirely of unused lines of credit. These instruments involve, to varying
      degrees, elements of credit risk in excess of the amount recognized in the
      balance sheet.

      The Company's exposure to credit loss in the event of nonperformance by
      the other party is represented by the contractual amount of those
      instruments. The Company uses the same credit policies in making these
      commitments as they do for on-balance sheet instruments. The amount of
      collateral obtained, if deemed necessary by the Company, upon extension of
      credit is based on management's credit evaluation of the borrower.
      Collateral held varies but may include trade accounts receivable,
      property, plant, and equipment and income-producing commercial properties.
      Since many unused lines of credit expire without being drawn upon, the
      total commitment amounts do not necessarily represent future cash
      requirements.

      Unused lines of credit were $115.3 million and $133.8 million,
      respectively, at the end of 2003 and 2002. Outstanding letters of credit
      were $1.6 million and $792,000, respectively, at December 31, 2003 and
      2002.

      The Bank's lending is concentrated primarily in Wake, Chatham,
      Northampton, Alamance, Buncombe, Catawba, Granville, Warren, and Lee
      counties in North Carolina.

18.   Fair Value of Financial Instruments

      SFAS No. 107, "Disclosures about Fair Value of Financial Instruments",
      requires the disclosure of estimated fair values for financial
      instruments. Quoted market prices, if available, are utilized as an
      estimate of the fair value of financial instruments. Because no quoted
      market prices exist for a significant part of the Company's financial
      instruments, the fair value of such instruments has been derived based on
      management's assumptions with respect to future economic conditions, the
      amount and timing of future cash flows and estimated discount rates.
      Different assumptions could significantly affect these estimates.
      Accordingly, the net amounts ultimately collected could be materially
      different from the estimates presented below. In addition, these estimates
      are only indicative of the values of individual financial instruments and
      should not be considered an indication of the fair value of the Company
      taken as a whole.

      The fair values of cash and due from banks, Federal funds sold, interest
      bearing deposits in banks and accrued interest receivable/payable are
      equal to the carrying value due to the nature of the financial
      instruments. The estimated fair values of investment securities and
      mortgage-backed securities are provided in Note 4 - Securities.


                                     - 51 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

      The fair value of the net loan portfolio has been estimated using the
      present value of expected cash flows, discounted at an interest rate
      giving consideration to estimated prepayment risk and credit loss factors.
      The fair value of the Bank's loan portfolio at December 31, 2003 and 2002
      were as follows:

      (In thousands)
      Loans:
                                                   2003            2002
                                                --------------------------

      Carrying amount                           $  614,332      $  591,219
      Estimated fair value                         617,705         595,170

      The fair values of deposit liabilities and repurchase agreements with no
      stated maturities have been estimated to equal the carrying amount (the
      amount payable on demand), totaling $269.8 million and $287.5 million at
      December 31, 2003 and 2002, respectively. Therefore, the fair value
      estimates for these products do not reflect the benefits that the Bank
      receives from the low-cost, long-term funding they provide. These benefits
      are considered significant.

      The fair values of certificates of deposits and advances from the FHLB is
      estimated by discounting the future cash flows using the current rates
      offered for similar deposits and advances with the same remaining
      maturities. The carrying value and estimated fair values of certificates
      of deposit and FHLB advances at December 31, 2003 and 2002 were as
      follows:

      (In thousands)                                2003           2002
                                                --------------------------
      Certificates of deposits:
          Carrying amount                       $  370,817      $  370,441
          Estimated fair value                     373,286         371,592
      Advances from the FHLB:
          Carrying amount                       $  114,591      $   97,858
          Estimated fair value                     115,203          98,472

      There is no material difference between the carrying amount and estimated
      fair value of off-balance sheet items totaling $116.9 million and $134.6
      million at December 31, 2003 and 2002, respectively, which are primarily
      comprised of unfunded loan commitments.

      The Company's remaining assets and liabilities are not considered
      financial instruments.


                                     - 52 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

19.   Parent Company Financial Information

      Condensed financial information of the financial holding company of the
      Bank at December 31, 2003 and 2002 and for the years ended December 31,
      2003, 2002, and 2001 is presented below:



      (In thousands)
      Condensed Balance Sheets                                    2003             2002
                                                              ----------------------------
                                                                         
          Assets:
            Cash                                              $     3,514      $       415
            Equity investment in subsidiary                        90,245           76,553
            Other assets                                              495               --
                                                              -----------      -----------
              Total assets                                    $    94,254      $    76,968
                                                              ===========      ===========

          Liabilities:
            Subordinated debentures                           $    20,630      $        --
            Deferred tax liabilities                                  237              814
            Dividends payable                                         327              333
            Other liabilities                                         137              350
                                                              -----------      -----------
              Total liabilities                                    21,331            1,497
                                                              -----------      -----------

          Shareholders' equity:
            Common stock                                           64,425           65,742
            Accumulated other comprehensive income                    377            1,293
            Retained earnings                                       8,121            8,436
                                                              -----------      -----------
              Total shareholders' equity                           72,923           75,471
                                                              -----------      -----------

              Total liabilities and shareholders' equity      $    94,254      $    76,968
                                                              ===========      ===========




      (In thousands)
      Condensed Statements of Operations                          2003             2002               2001
                                                              -----------------------------------------------
                                                                                         
          Dividends from wholly-owned subsidiaries            $       750       $     2,750       $       600
          Equity in earnings of subsidiaries                          401             1,570             1,820
          Other income                                                 15                --                --
          Interest expense                                           (249)               --                --
          Other expenses                                               (4)              (13)               --
          Income tax benefit                                           81                --                --
                                                              -----------       -----------       -----------
            Net income                                        $       994       $     4,307       $     2,420
                                                              ===========       ===========       ===========



                                     - 53 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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



      (In thousands)
      Condensed Statements of Cash Flows                                      2003             2002             2001
                                                                           --------------------------------------------
                                                                                                    
          Operating activities:
            Net income                                                     $      994       $    4,307       $    2,420
            Equity in undistributed earnings of subsidiary                       (401)          (1,570)          (1,820)
            Net change in other assets and liabilities                           (200)              --               --
                                                                           ----------       ----------       ----------
              Cash flow provided by (used in) operating activities                393            2,737              600
                                                                           ----------       ----------       ----------
          Investing activities:
            Additional investment in subsidiaries                             (14,594)              --               --
                                                                           ----------       ----------       ----------
              Cash flow provided by (used in) investing activities            (14,594)              --               --
                                                                           ----------       ----------       ----------
          Financing activities:
            Proceeds from issuance of common stock                              1,171              990                6
            Payments to repurchase common stock                                (2,677)          (4,945)            (703)
            Proceeds from issuance of subordinated debentures, net
              of issuance costs                                                20,120               --               --
            Dividends paid                                                     (1,314)            (799)              --
            Net cash from acquisitions                                             --            2,429               --
                                                                           ----------       ----------       ----------
              Cash flow provided by (used in) financing activities             17,300           (2,325)            (697)
                                                                           ----------       ----------       ----------

                 Net increase (decrease) in cash and cash equivalents           3,099              412              (97)
          Cash and cash equivalents, beginning of year                            415                3              100
                                                                           ----------       ----------       ----------
          Cash and cash equivalents, end of year                           $    3,514       $      415       $        3
                                                                           ==========       ==========       ==========



                                     - 54 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

20.   Selected Quarterly Financial Data (Unaudited)

      Selected unaudited quarterly balances and results for the years ended
      December 31, 2003 and 2002 are as follows:



                                                                              2003
                                                 -------------------------------------------------------------
                                                                       Three Months Ended
                                                 -------------------------------------------------------------
      (In thousands except per share data)         Dec. 31         Sept. 30         June 30          March 31
                                                 -------------------------------------------------------------
                                                                                        
      Assets                                     $  857,734       $  871,780       $  908,677       $  856,076
      Loans                                         625,945          637,745          645,525          622,015
      Investment securities                         165,913          166,940          161,938          155,835
      Deposits                                      629,619          656,030          684,180          652,690
      Shareholders' equity                           72,923           70,776           75,144           76,512

      Net interest income                        $    6,274       $    5,941       $    5,972       $    5,935
      Provision for loan losses                         (12)           4,963            2,696              600
      Other operating income                          1,898            3,080            2,739            2,605
      Other operating expenses                        5,847            7,593            5,777            5,948
      Income taxes                                      766           (1,392)             (47)             711
                                                 ----------       ----------       ----------       ----------
          Net income(loss)                       $    1,571       $   (2,143)      $      285       $    1,281
                                                 ==========       ==========       ==========       ==========

      Net income per share(loss) - Basic         $      .24       $     (.32)      $      .04       $      .19
                                                 ==========       ==========       ==========       ==========
      Net income per share(loss)  - Diluted      $      .24       $     (.32)      $      .04       $      .19
                                                 ==========       ==========       ==========       ==========


                                                                              2002
                                                 -------------------------------------------------------------
                                                                       Three Months Ended
                                                 -------------------------------------------------------------
      (In thousands except per share data)         Dec. 31         Sept. 30         June 30          March 31
                                                 -------------------------------------------------------------
                                                                                        
      Assets                                     $  840,976       $  659,382       $  642,126       $  641,571
      Loans                                         600,609          475,865          467,071          453,243
      Investment securities                         155,304          123,533          114,039          111,150
      Deposits                                      644,887          521,930          503,021          482,119
      Shareholders' equity                           75,471           56,811           55,341           55,341

      Net interest income                        $    5,472       $    4,969       $    5,139       $    4,769
      Provision for loan losses                         400            2,560              705              525
      Other operating income                          2,490            2,364            1,548            1,585
      Other operating expenses                        5,098            4,119            4,162            4,086
      Income taxes                                      827              219              603              725
                                                 ----------       ----------       ----------       ----------
          Net income                             $    1,637       $      435       $    1,217       $    1,018
                                                 ==========       ==========       ==========       ==========

      Net income per share  - Basic              $      .29       $      .08       $      .22       $      .20
                                                 ==========       ==========       ==========       ==========
      Net income per share  - Diluted            $      .28       $      .08       $      .21       $      .19
                                                 ==========       ==========       ==========       ==========



                                     - 55 -


Capital Bank Corporation
Notes to Consolidated Financial Statements

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

21.   Supplemental Disclosure of Cash Flow Information



                                                                2003             2002
                                                            -----------      -----------
                                                                       
      (In thousands)
          Cash payments for interest                        $    16,552      $    15,237
                                                            ===========      ===========

          Cash payments for income taxes                    $     1,008      $     1,775
                                                            ===========      ===========

          Transfers from loans to real estate acquired
            through foreclosure                             $       854      $     1,708
                                                            ===========      ===========

      Purchase of First Community:
          Loans, net of reserves                            $        --      $  (134,149)
          Investments                                                --          (39,001)
          Other assets acquired                                      --          (10,435)
          Goodwill and deposit premium                               --           (4,617)
          Deposits                                                   --          156,241
          Borrowings                                                 --           16,414
          Other liabilities assumed                                  --            3,342
          Issuance of stock                                          --           20,854
                                                            -----------      -----------
            Net cash and cash equivalents acquired          $        --      $     8,649
                                                            ===========      ===========

      Purchase of High Street:
          Loans, net of reserves                            $        --      $  (126,175)
          Investments                                                --          (12,275)
          Other assets acquired                                      --           (7,062)
          Goodwill and deposit premium                               --           (6,295)
          Deposits                                                   --          132,485
          Borrowings                                                 --           12,290
          Other liabilities assumed                                  --            1,446
          Issuance of stock                                          --           17,632
                                                            -----------      -----------
            Net cash and cash equivalents acquired          $        --      $    12,046
                                                            ===========      ===========



                                     - 56 -


Report of Independent Auditors

The Board of Directors and Shareholders
Capital Bank Corporation
Raleigh, North Carolina

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of changes in shareholders' equity and of
cash flows present fairly, in all material respects, the financial position of
Capital Bank Corporation at December 31, 2003 and 2002, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 2003 in conformity with accounting principles generally accepted in
the United States of America. These financial statements are the responsibility
of the Company's management; our responsibility is to express an opinion on
these financial statements based on our audits. We conducted our audits of these
statements in accordance with auditing standards generally accepted in the
United States of America, which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

As discussed in Note 1 and 3 to the consolidated financial statements in 2002,
the Company adopted the provisions of Statement of Financial Accounting
Standards No. 142, Goodwill and Other Intangible Assets and Statement of
Financial Accounting Standards No. 147, Acquisition of Certain Financial
Institutions.


/s/ PricewaterhouseCoopers, LLP

February 27, 2004


                                     - 57 -


Item 9. Changes In and Disagreements With Accountants On Accounting and
Financial Disclosure.

None.

Item 9A. Controls and Procedures.

(a) Evaluation of disclosure controls and procedures.

As required by paragraph (b) of Rule 13a-15 under the Exchange Act, our Chief
Executive Officer and our Chief Accounting Officer have evaluated the
effectiveness of our disclosure controls and procedures (as such term is defined
in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the
period covered by this report. Based on such evaluation, our Chief Executive
Officer and our Chief Accounting Officer conclude that, as of the end of the
period covered by this report, our disclosure controls and procedures are
effective, in that they provide reasonable assurance that the information
required to be disclosed by the Company in the reports that it files or submits
under the Exchange Act is recorded, processed, summarized and reported within
the time periods required by the SEC's rules and forms.

(b) Changes in internal control over financial reporting.

There have been no changes in our internal control over financial reporting (as
such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act)
during the period covered by this report that have materially affected, or are
reasonably likely to materially affect, our internal control over financial
reporting.

                                    PART III

This Part incorporates certain information from the definitive proxy statement
(the "2004 Proxy Statement") for the Company's 2004 Annual Meeting of
Shareholders, to be filed with the SEC on or about April 26, 2004 which is not
later than 120 days after the end of the Company's fiscal year.

Item 10. Directors and Executive Officers of the Registrant.

Information concerning the Company's executive officers is included under the
caption "Executive Officers" on page 9 of this report. Information concerning
the Company's directors and filing of certain reports of beneficial ownership is
incorporated by reference to the Company's 2004 Proxy Statement. We have adopted
a Code of Business Conduct and Ethics (our "Code of Ethics") that applies to our
employees, officers and directors. The complete Code of Ethics is available on
our website at www.capitalbank-nc.com. If at any time it is not available on our
website, we will provide a copy upon written request made to our Corporate
Secretary, Capital Bank Corporation, 4901 Glenwood Avenue, Raleigh, North
Carolina 27612 (telephone - 919-645-6400). Information on our website is not
part of this report. If we amend or grant any waiver from a provision of our
Code of Ethics that applies to our executive officers, we will publicly disclose
such amendment or waiver as required by applicable law, including by posting
such amendment or waiver on our website at www.capitalbank-nc.com or by filing a
Current Report on Form 8-K.

Item 11. Executive Compensation.

This information is incorporated by reference to the Company's 2004 Proxy
Statement.

Item 12. Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters.

This information is incorporated by reference to the Company's 2004 Proxy
Statement.

Item 13. Certain Relationships and Related Transactions.

This information is incorporated by reference to the Company's 2004 Proxy
Statement.


                                     - 58 -


Item 14. Principal Accountant Fees and Services

This information is incorporated by reference to the Company's 2004 Proxy
Statement.

                                     PART IV

Item 15. Exhibits, Financial Statement Schedules, and Reports On Form 8-K.

(a)(1) Financial Statements. The financial statements and information listed
below are included in this report in Part I, Item 8:

      Financial Statements and Information

      Consolidated Balance Sheets as of December 31, 2003 and 2002

      Consolidated Statements of Operations for the years ended December 31,
      2003, 2002 and 2001

      Consolidated Statements of Changes in Shareholders' Equity for the years
      ended December 31, 2003, 2002 and 2001

      Consolidated Statements of Cash Flows for the years ended December 31,
      2003, 2002 and 2001

      Notes to Consolidated Financial Statements

      Report of Independent Auditors

(a)(2) Financial Statement Schedules. All applicable financial statement
schedules required under Regulation S-X and pursuant to Industry Guide 3 under
the Securities Act have been included in the Notes to the Consolidated Financial
Statements.

(a)(3) Exhibits. The exhibits required by Item 601 of Regulation S-K are listed
in the Exhibit Index immediately following the signature pages to this report.

(b) Reports on Form 8-K. During the last quarter of the period covered by this
report, the Company filed the following Current Reports on Form 8-K:

      (1)   Current Report on Form 8-K furnished on October 16, 2003, containing
            a press release reporting its anticipated financial results for the
            quarterly period ended September 30, 2003. Information furnished in
            the Form 8-K referenced in the prior sentence is not deemed to be
            filed with the SEC.

      (2)   Current Report on Form 8-K furnished on October 30, 2003, containing
            a press release reporting financial results for the quarterly period
            ended September 30, 2003, which included selected financial data for
            the quarter ended September 30, 2003 and for other selected periods.
            Information furnished in the Form 8-K referenced in the prior
            sentence is not deemed to be filed with the SEC.


                                     - 59 -


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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, in Raleigh, North
Carolina, on the 12th day of March, 2004.

                          CAPITAL BANK CORPORATION


                          By: /s/ William C. Burkhardt
                              -------------------------------------
                              William C. Burkhardt
                              Chief Executive Officer


                                     - 60 -


                        SIGNATURES AND POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below
constitutes and appoints William C. Burkhardt and Steven E. Crouse, and each of
them, with full power to act without the other, his true and lawful
attorneys-in-fact and agents, with full powers of substitution and
resubstitution, for him and in his name, place and stead, in any and all
capacities, to sign any or all amendments to this report, and to file the same,
with all exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises, as fully for all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorneys-in-fact and agents, or their substitutes, may
lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant in
the capacities indicated and on March 12, 2004.

       Signature                                 Title
       ---------                                 -----

/s/ William C. Burkhardt
- --------------------------  Chief Executive Officer and Director
    William C. Burkhardt


/s/ Steven E. Crouse
- -------------------------   Senior Vice President, Finance and Chief Accounting
    Steven E. Crouse        Officer (Principal Financial and Accounting Officer)


/s/ Charles F. Atkins
- --------------------------                   Director
    Charles F. Atkins


/s/ Leopold I. Cohen
- --------------------------                   Director
    Leopold I. Cohen


/s/ William R. Gilliam
- --------------------------       Vice Chairman of the Board of Directors
    William R. Gilliam


/s/ John F. Grimes, III
- -------------------------                   Director
    John F. Grimes, III


/s/ Robert L. Jones
- --------------------------                  Director
    Robert L. Jones


                                     - 61 -


/s/ Oscar A. Keller, III
- -----------------------------     Chairman of the Board of Directors
    Oscar A. Keller, III


/s/ Oscar A. Keller, Jr.
- ----------------------------                 Director
    Oscar A. Keller, Jr.


/s/ James D. Moser
- ----------------------------                 Director
    James D. Moser


/s/ George R. Perkins, III
- ----------------------------                 Director
    George R. Perkins, III


/s/ Don W. Perry
- ----------------------------                 Director
    Don W. Perry

/s/ Carl H. Ricker, Jr.
- ----------------------------                 Director
    Carl H. Ricker, Jr.


/s/ J. Rex Thomas
- ----------------------------                 Director
    J. Rex Thomas


/s/ Samuel J. Wornom, III
- ----------------------------                 Director
    Samuel J. Wornom, III


                                     - 62 -


                                  EXHIBIT INDEX

Exhibit No.     Description

Exhibit No.     Description
- -----------     -----------

3.01(1)         Articles of Incorporation of the Company

3.02(2)         Bylaws of the Company, as amended to date

4.01(1)         Specimen Common Stock Certificate of the Company

4.02            In accordance with Item 601(b)(4)(iii)(A) of Regulation S-K,
                certain instruments respecting long-term debt of the registrant
                have been omitted but will be furnished to the Commission upon
                request.

10.01(1,3)      Equity Incentive Plan

10.02(1,3)      Deferred Compensation Plan for Outside Directors

10.03(3,4)      Employment Agreement dated July 22, 2003 between B. Grant Yarber
                and Capital Bank Corporation

10.04(5)        Lease Agreement, dated November 16, 1999, between Crabtree Park,
                LLC and the Company.

10.05(2)        Agreement, dated November 2001 between Fiserv Solutions, Inc.
                and the Company.

21              Subsidiaries of the Registrant

23              Consent of Independent Accountants

31.01           Certification of Chief Executive Officer Pursuant to Rule
                13a-14(a) or Rule 15d-14(a), As Adopted Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

31.02           Certification of Chief Accounting Officer Pursuant to Rule
                13a-14(a) or Rule 15d-14(a), As Adopted Pursuant to Section 302
                of the Sarbanes-Oxley Act of 2002.

32.01           Certification Pursuant to 18 U.S.C. Section 1350, As Adopted
                Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002. [This
                exhibit is being furnished pursuant to Section 906 of the
                Sarbanes-Oxley Act of 2002 and shall not, except to the extent
                required by that act, be deemed to be incorporated by reference
                into any document or filed herewith for purposes of liability
                under the Securities Exchange Act of 1934, as amended, or the
                Securities Act of 1933, as amended, as the case may be.]

32.02           Certification Pursuant to 18 U.S.C. Section 1350, As Adopted
                Pursuant to Section 906 of The Sarbanes-Oxley Act of 2002. [This
                exhibit is being furnished pursuant to Section 906 of the
                Sarbanes-Oxley Act of 2002 and shall not, except to the extent
                required by that act, be deemed to be incorporated by reference
                into any document or filed herewith for purposes of liability
                under the Securities Exchange Act of 1934, as amended, or the
                Securities Act of 1933, as amended, as the case may be.]

1. Incorporated by reference to the Company's Registration Statement on Form S-4
filed with the SEC on October 19, 1998, as amended on November 10, 1998,
December 21, 1998 and February 8, 1999.

2. Incorporated by reference to the Company's Annual Report on Form 10-K filed
with the SEC on March 29, 2002.

3. Denotes a management contract or compensatory plan, contract or arrangement.

4. Incorporated by reference to the Company's Quarterly Report on Form 10-Q
filed with the SEC on November 14, 2003.

5. Incorporated by reference to the Company's Annual Report on Form 10-K filed
with the SEC on March 27, 2000.


                                     - 63 -