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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q

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

                         For the quarterly period ended
                                 March 31, 2005

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

                         Commission File Number 0-15572

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


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

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

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


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

      Indicate by check mark whether the registrant is an accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act.

                                 [X] YES [ ] NO

      As of April 30, 2005,  14,158,951 shares of the registrant's Common Stock,
no par  value,  were  outstanding.  The  registrant  had  no  other  classes  of
securities outstanding.

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



                                      INDEX
                         FIRST BANCORP AND SUBSIDIARIES



                                                                                                Page
                                                                                               
Part I.  Financial Information

Item 1 - Financial Statements

   Consolidated Balance Sheets -
   March 31, 2005 and 2004
   (With Comparative Amounts at December 31, 2004)                                                  3

   Consolidated Statements of Income -
   For the Periods Ended March 31, 2005 and 2004                                                    4

   Consolidated Statements of Comprehensive Income -
   For the Periods Ended March 31, 2005 and 2004                                                    5

   Consolidated Statements of Shareholders' Equity -
   For the Periods Ended March 31, 2005 and 2004                                                    6

   Consolidated Statements of Cash Flows -
   For the Periods Ended March 31, 2005 and 2004                                                    7

Notes to Consolidated Financial Statements                                                          8

 Item 2 - Management's Discussion and Analysis of Consolidated
             Results of Operations and Financial Condition                                         13

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk                               27

 Item 4 - Controls and Procedures                                                                  28

Part II.  Other Information

 Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds                              29

 Item 6 - Exhibits                                                                                 29

 Signatures                                                                                        31



                                                                          Page 2


Part I.  Financial Information
Item 1 - Financial Statements

                         First Bancorp and Subsidiaries
                           Consolidated Balance Sheets



                                                           March 31,        December 31,       March 31,
($ in thousands-unaudited)                                    2005         2004 (audited)        2004
- ---------------------------------------------------------------------------------------------------------
                                                                                      
ASSETS
Cash & due from banks, noninterest-bearing                $    32,409            28,486            28,939
Due from banks, interest-bearing                               25,938            45,135            12,555
Federal funds sold                                             23,252            15,780            11,778
                                                          -----------       -----------       -----------
     Total cash and cash equivalents                           81,599            89,401            53,272
                                                          -----------       -----------       -----------
Securities available for sale (costs of $114,703,
     $87,368, and $96,216)                                    114,575            88,554            98,796

Securities held to maturity (fair values of $13,670,
      $14,451, and $14,854)                                    13,376            14,025            14,119

Presold mortgages in process of settlement                      2,400             1,771             1,929

Loans                                                       1,395,324         1,367,053         1,251,923
   Less: Allowance for loan losses                            (15,066)          (14,717)          (13,917)
                                                          -----------       -----------       -----------
   Net loans                                                1,380,258         1,352,336         1,238,006
                                                          -----------       -----------       -----------
Premises and equipment                                         30,133            30,318            25,273
Accrued interest receivable                                     7,096             6,832             5,729
Intangible assets                                              49,445            49,330            50,621
Other                                                           8,278             6,346             6,673
                                                          -----------       -----------       -----------
        Total assets                                      $ 1,687,160         1,638,913         1,494,418
                                                          ===========       ===========       ===========

LIABILITIES
Deposits: Demand - noninterest-bearing                    $   175,698           165,778           158,961
          Savings, NOW, and money market                      477,838           472,811           471,705
          Time deposits of $100,000 or more                   361,567           334,756           253,738
          Other time deposits                                 433,589           415,423           405,868
                                                          -----------       -----------       -----------
               Total deposits                               1,448,692         1,388,768         1,290,272
Borrowings                                                     76,239            92,239            51,000
Accrued interest payable                                        3,030             2,677             2,229
Other liabilities                                               8,420             6,751             6,988
                                                          -----------       -----------       -----------
     Total liabilities                                      1,536,381         1,490,435         1,350,489
                                                          -----------       -----------       -----------
SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding: 14,138,379,                       52,459            51,614            54,581
         14,083,856, and 14,187,200 shares
Retained earnings                                              98,660            96,347            87,952
Accumulated other comprehensive income (loss)                    (340)              517             1,396
                                                          -----------       -----------       -----------
     Total shareholders' equity                               150,779           148,478           143,929
                                                          -----------       -----------       -----------
          Total liabilities and shareholders' equity      $ 1,687,160         1,638,913         1,494,418
                                                          ===========       ===========       ===========


See notes to consolidated financial statements.


                                                                          Page 3


                         First Bancorp and Subsidiaries
                        Consolidated Statements of Income



                                                                      Three Months Ended
                                                                           March 31,
                                                                -----------------------------
($ in thousands, except share data-unaudited)                       2005              2004
- ---------------------------------------------------------------------------------------------
                                                                             

INTEREST INCOME
Interest and fees on loans                                      $     21,359           18,003
Interest on investment securities:
     Taxable interest income                                           1,155            1,155
     Tax-exempt interest income                                          129              140
Other, principally overnight investments                                 272               86
                                                                ------------       ----------
     Total interest income                                            22,915           19,384
                                                                ------------       ----------

INTEREST EXPENSE
Savings, NOW and money market                                            881              563
Time deposits of $100,000 or more                                      2,345            1,365
Other time deposits                                                    2,474            2,025
Borrowings                                                               930              658
                                                                ------------       ----------
     Total interest expense                                            6,630            4,611
                                                                ------------       ----------

Net interest income                                                   16,285           14,773
Provision for loan losses                                                580              570
                                                                ------------       ----------
Net interest income after provision
   for loan losses                                                    15,705           14,203
                                                                ------------       ----------
NONINTEREST INCOME
Service charges on deposit accounts                                    2,008            2,209
Other service charges, commissions and fees                            1,054              896
Fees from presold mortgages                                              238              188
Commissions from sales of insurance and financial products               295              312
Data processing fees                                                     147               96
Securities gains                                                          --               92
Other gains                                                              (32)              --
                                                                ------------       ----------
     Total noninterest income                                          3,710            3,793
                                                                ------------       ----------
NONINTEREST EXPENSES
Salaries                                                               5,372            4,923
Employee benefits                                                      1,514            1,320
                                                                ------------       ----------
   Total personnel expense                                             6,886            6,243
Net occupancy expense                                                    739              702
Equipment related expenses                                               695              754
Intangibles amortization                                                  73               95
Other operating expenses                                               3,322            2,919
                                                                ------------       ----------
     Total noninterest expenses                                       11,715           10,713
                                                                ------------       ----------

Income before income taxes                                             7,700            7,283
Income taxes                                                           2,984            2,563
                                                                ------------       ----------
NET INCOME                                                      $      4,716            4,720
                                                                ============       ==========

Earnings per share:
     Basic                                                      $       0.33             0.33
     Diluted                                                            0.33             0.33

Weighted average common shares outstanding:
     Basic                                                        14,105,577       14,201,057
     Diluted                                                      14,363,606       14,474,909


See notes to consolidated financial statements.


                                                                          Page 4


                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income

                                                         Three Months Ended
                                                              March 31,
                                                        -------------------
($ in thousands-unaudited)                               2005         2004
- ----------------------------------------------------------------------------
Net income                                              $ 4,716        4,720
                                                        -------       ------
Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                        (1,314)         804
           Tax (expense) benefit                            512         (314)
     Reclassification to realized gains                      --          (92)
           Tax expense                                       --           36
   Adjustment to minimum pension liability:
     Additional pension charge related to unfunded
       pension liability                                    (90)          --
     Tax benefit                                             35           --
                                                        -------       ------
Other comprehensive income (loss)                          (857)         434
                                                        -------       ------

Comprehensive income                                    $ 3,859        5,154
                                                        =======       ======

See notes to consolidated financial statements.


                                                                          Page 5


                         First Bancorp and Subsidiaries
                 Consolidated Statements of Shareholders' Equity



                                                                                         Accumulated
                                                     Common Stock                            Other          Share-
                                                ------------------------     Retained    Comprehensive      holders'
(In thousands, except per share - unaudited)     Shares         Amount       Earnings    Income (Loss)       Equity
- ---------------------------------------------------------------------------------------------------------------------
                                                                                               
Balances, January 1, 2004                           14,153     $  55,392        85,502              962       141,856

Net income                                                                       4,720                          4,720
Cash dividends declared ($0.16
   per share)                                                                   (2,270)                        (2,270)
Common stock issued under
   stock option plan                                    93           498                                          498
Common stock issued into
   dividend reinvestment plan                           16           358                                          358
Purchases and retirement of common
   stock                                               (75)       (1,667)                                      (1,667)
Other comprehensive income                                                                          434           434
                                                 ---------     ---------     ---------    -------------     ---------
Balances, March 31, 2004                            14,187     $  54,581        87,952            1,396       143,929
                                                 =========     =========     =========    =============     =========

Balances, January 1, 2005                           14,084     $  51,614        96,347              517       148,478

Net income                                                                       4,716                          4,716
Cash dividends declared ($0.17 per share)                                       (2,403)                        (2,403)
Common stock issued under
   stock option plan                                    38           452                                          452
Common stock issued into
   dividend reinvestment plan                           16           393                                          393
Other comprehensive loss                                                                           (857)         (857)
                                                 ---------     ---------     ---------    -------------     ---------
Balances, March 31, 2005                            14,138     $  52,459        98,660             (340)      150,779
                                                 =========     =========     =========    =============     =========


See notes to consolidated financial statements.


                                                                          Page 6


                         First Bancorp and Subsidiaries
                      Consolidated Statements of Cash Flows



                                                                               Three Months Ended
                                                                                    March 31,
                                                                              --------------------
($ in thousands-unaudited)                                                      2005        2004
- --------------------------------------------------------------------------------------------------
                                                                                     
Cash Flows From Operating Activities
Net income                                                                    $  4,716       4,720
Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                     580         570
     Net security premium amortization                                               6          63
     Gain on sale of securities available for sale                                  --         (92)
     Other losses                                                                   32          --
     Decrease in loan fees and costs deferred                                     (131)       (148)
     Depreciation of premises and equipment                                        668         620
     Amortization of intangible assets                                              73          95
     Deferred income tax benefit                                                  (196)        (67)
     Increase in presold mortgages in process of settlement                       (629)       (622)
     Decrease (increase) in accrued interest receivable                           (264)        358
     Decrease in other assets                                                     (146)       (195)
     Increase in accrued interest payable                                          353          91
     Increase in other liabilities                                               1,382         572
                                                                              --------    --------
          Net cash provided by operating activities                              6,444       5,965
                                                                              --------    --------

Cash Flows From Investing Activities
     Purchases of securities available for sale                                (37,624)     (3,618)
     Purchases of securities held to maturity                                       --        (125)
     Proceeds from maturities/issuer calls of securities available for sale     10,283       5,922
     Proceeds from maturities/issuer calls of securities held to maturity          632         205
     Proceeds from sales of securities available for sale                           --       3,102
     Net increase in loans                                                     (29,429)    (33,389)
     Purchases of premises and equipment                                          (483)       (537)
                                                                              --------    --------
          Net cash used by investing activities                                (56,621)    (28,440)
                                                                              --------    --------

Cash Flows From Financing Activities
     Net increase in deposits                                                   59,924      40,908
     Repayments of borrowings, net                                             (16,000)    (25,000)
     Cash dividends paid                                                        (2,394)     (2,264)
     Proceeds from issuance of common stock                                        845         856
     Purchases and retirement of common stock                                       --      (1,667)
                                                                              --------    --------
          Net cash provided by financing activities                             42,375      12,833
                                                                              --------    --------

Decrease In Cash And Cash Equivalents                                           (7,802)     (9,642)
Cash And Cash Equivalents, Beginning Of Period                                  89,401      62,914
                                                                              --------    --------

Cash And Cash Equivalents, End Of Period                                      $ 81,599      53,272
                                                                              ========    ========

Supplemental Disclosures Of Cash Flow Information:
Cash paid during the period for:
     Interest                                                                 $  6,277       4,520
     Income taxes                                                                    1         535
Non-cash transactions:
     Unrealized gain (loss) on securities available for sale, net of taxes        (802)        434
     Foreclosed loans transferred to other real estate                           1,058         287


See notes to consolidated financial statements.


                                                                          Page 7


                         First Bancorp and Subsidiaries
                   Notes To Consolidated Financial Statements

(unaudited)      For the Periods Ended March 31, 2005 and 2004
- --------------------------------------------------------------------------------

Note 1 - Basis of Presentation

      In the opinion of the Company,  the  accompanying  unaudited  consolidated
financial  statements  contain all  adjustments  necessary to present fairly the
consolidated financial position of the Company as of March 31, 2005 and 2004 and
the  consolidated  results of  operations  and  consolidated  cash flows for the
periods  ended  March 31,  2005 and 2004.  Reference  is made to the 2004 Annual
Report on Form 10-K filed with the SEC for a discussion of  accounting  policies
and other relevant  information  with respect to the financial  statements.  The
results of  operations  for the  periods  ended  March 31, 2005 and 2004 are not
necessarily indicative of the results to be expected for the full year.

Note 2 - Accounting Policies

      Note 1 to the 2004 Annual  Report on Form 10-K filed with the SEC contains
a description of the accounting  policies followed by the Company and discussion
of recent  accounting  pronouncements.  The  following  paragraph  updates  that
information as necessary.

      In December 2003, the American  Institute of Certified Public  Accountants
issued  Statement of Position 03-3 (SOP 03-3),  "Accounting for Certain Loans or
Debt  Securities  Acquired in a  Transfer."  SOP 03-3  provides  guidance on the
accounting for differences  between contractual and expected cash flows from the
purchaser's  initial  investment  in  loans  or debt  securities  acquired  in a
transfer,  if those  differences are  attributable,  at least in part, to credit
quality.  The scope of SOP 03-3  includes  loans  that have  shown  evidence  of
deterioration of credit quality since  origination,  and includes loans acquired
individually, in pools or as part of a business combination. Among other things,
SOP 03-3: (1) prohibits the recognition of the excess of contractual  cash flows
over expected  cash flows as an  adjustment of yield,  loss accrual or valuation
allowance at the time of purchase;  (2) requires  that  subsequent  increases in
expected cash flows be recognized  prospectively through an adjustment of yield;
and (3) requires that subsequent  decreases in expected cash flows be recognized
as impairment.  In addition, SOP 03-3 prohibits the creation or carrying over of
a valuation  allowance in the initial  accounting  of all loans within the scope
that are acquired in a transfer. Under SOP 03-3, the difference between expected
cash flows and the purchase price is accreted as an adjustment to yield over the
life of the loans. For loans acquired in a business  combination that have shown
deterioration  of  credit  quality  since  origination,  SOP 03-3  represents  a
significant  change from the previous purchase  accounting  practice whereby the
acquiree's  allowance  for loan  losses  is  typically  added to the  acquirer's
allowance  for  loan  losses.  SOP  03-3  became  effective  for  loans  or debt
securities acquired by the Company beginning on January 1, 2005. The adoption of
this  statement  in the  first  quarter  of 2005 did not have an  impact  on the
Company's financial statements;  however it will change, on a prospective basis,
the way that the Company accounts for loans and debt securities that it acquires
in the future.

Note 3 - Reclassifications

      Certain  amounts  reported  in the period  ended  March 31, 2004 have been
reclassified  to  conform  with the  presentation  for  March  31,  2005.  These
reclassifications  had no effect on net income or  shareholders'  equity for the
periods   presented,   nor  did  they  materially  impact  trends  in  financial
information.

Note 4 - Stock Option Plans

      At March 31, 2005, the Company has six stock-based  employee  compensation
plans, four of which were assumed in acquisitions. The Company accounts for each
plan under the recognition and measurement  principles of Accounting  Principles
Board  Opinion  No. 25 (APB  Opinion No. 25),  "Accounting  for Stock  Issued to
Employees," and related  interpretations.  No stock-based employee  compensation
cost is reflected in net income, as all options granted under those plans had an
exercise price equal to the market value of the  underlying  common stock on the
date of grant.  The  following  table  illustrates  the effect on net income and
earnings per share if the Company had applied


                                                                          Page 8


the fair value recognition provisions of Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation," to stock-based
employee compensation.



                                                               Three Months Ended March 31,
                                                               ----------------------------
        (In thousands except per share data)                     2005                2004
                                                               --------            --------
                                                                                
        Net income, as reported                                $  4,716               4,720
        Deduct:  Total stock-based employee compensation
           expense determined under fair value based method
           for all awards, net of related tax effects               (52)                (52)
                                                               --------            --------
        Pro forma net income                                   $  4,664               4,668
                                                               ========            ========

        Earnings per share:  Basic - As reported               $   0.33                0.33
                             Basic - Pro forma                     0.33                0.33

                             Diluted - As reported                 0.33                0.33
                             Diluted - Pro forma                   0.32                0.32


Note 5 - Earnings Per Share

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



                                                      For the Three Months Ended March 31,
                                 --------------------------------------------------------------------------------
                                                  2005                                     2004
                                 --------------------------------------    --------------------------------------
                                   Income        Shares                      Income        Shares
($ in thousands except per        (Numer-       (Denom-      Per Share      (Numer-       (Denom-      Per Share
    share amounts)                 ator)        inator)        Amount        ator)        inator)        Amount
- ------------------------------   ----------    ----------    ----------    ----------    ----------    ----------
                                                                                     
Basic EPS
  Net income                     $    4,716    14,105,577    $     0.33    $    4,720    14,201,057    $     0.33
                                                             ==========                                ==========

Effect of Dilutive Securities            --       258,029                          --       273,852
                                 ----------    ----------                  ----------    ----------

Diluted EPS                      $    4,716    14,363,606    $     0.33    $    4,720    14,474,909    $     0.33
                                 ==========    ==========    ==========    ==========    ==========    ==========


      For each of the three months ended March 31, 2005 and 2004,  there were no
options  that  were  antidilutive  since  the  exercise  price  of  all  options
outstanding exceeded the average market price for the period.


                                                                          Page 9


Note 6 - Asset Quality Information

      Nonperforming assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
Nonperforming assets are summarized as follows:



                                                   March 31,       December 31,        March 31,
($ in thousands)                                      2005              2004              2004
- -------------------------------------------------------------------------------------------------
                                                                                    
Nonperforming loans:
   Nonaccrual loans                              $       4,249             3,707             3,383
   Restructured loans                                       15                17                20
   Accruing loans > 90 days past due                        --                --                --
                                                 -------------     -------------     -------------
Total nonperforming loans                                4,264             3,724             3,403
Other real estate                                        2,401             1,470             1,585
                                                 -------------     -------------     -------------

Total nonperforming assets                       $       6,665             5,194             4,988
                                                 =============     =============     =============

Nonperforming loans to total loans                        0.31%             0.27%             0.27%
Nonperforming assets as a percentage of loans
   and other real estate                                  0.48%             0.38%             0.40%
Nonperforming assets to total assets                      0.40%             0.32%             0.33%
Allowance for loan losses to total loans                  1.08%             1.08%             1.11%


Note 7 - Deferred Loan Fees

     Loans are shown on the Consolidated Balance Sheets net of net deferred loan
fees of  approximately  $82,000,  $213,000,  and  $455,000  at March  31,  2005,
December 31, 2004, and March 31, 2004, respectively.

Note 8 - Goodwill and Other Intangible Assets

     The  following is a summary of the gross  carrying  amount and  accumulated
amortization of amortizable intangible assets as of March 31, 2005, December 31,
2004,  and March 31,  2004 and the  carrying  amount of  unamortized  intangible
assets as of those same dates.



                                    March 31, 2005                  December 31, 2004               March 31, 2004
                             ----------------------------    ----------------------------   -----------------------------
                             Gross Carrying   Accumulated    Gross Carrying   Accumulated   Gross Carrying    Accumulated
($ in thousands)                 Amount      Amortization        Amount      Amortization        Amount      Amortization
- --------------------------   --------------  ------------    --------------  ------------   --------------   ------------
                                                                                                  
Amortizable intangible
  assets:
 Customer lists                 $    394              93             394              85             394              62
 Noncompete agreements                50              50              50              50              50              34
 Core deposit premiums             2,441             816           2,441             751           2,441             507
                                --------        --------        --------        --------        --------        --------
    Total                       $  2,885             959           2,885             886           2,885             603
                                ========        ========        ========        ========        ========        ========
Unamortizable intangible
  assets:
 Goodwill                       $ 47,247                          47,247                          48,246
                                ========                        ========                        ========
 Pension                        $    272                              84                              93
                                ========                        ========                        ========


      Amortization  expense  totaled  $73,000 and  $95,000 for the three  months
ended March 31, 2005 and 2004, respectively.


                                                                         Page 10


      The following table presents the estimated  amortization  expense for each
of the five calendar  years ending  December 31, 2009 and the  estimated  amount
amortizable thereafter.  These estimates are subject to change in future periods
to the extent  management  determines it is necessary to make adjustments to the
carrying value or estimated useful lives of amortized intangible assets.

                                                  Estimated Amortization
                (Dollars in thousands)                   Expense
                ----------------------            ----------------------
                        2005                            $      290
                        2006                                   242
                        2007                                   220
                        2008                                   219
                        2009                                   218
                     Thereafter                                810
                                                        ----------
                            Total                       $    1,999
                                                        ==========

Note 9 - Pension Plans

      The Company  sponsors  two  defined  benefit  pension  plans - a qualified
retirement  plan  (the  "Pension  Plan")  which is  generally  available  to all
employees, and a Supplemental Executive Retirement Plan (the "SERP Plan"), which
is for the benefit of certain senior management executives of the Company.

      The Company recorded  pension expense  totaling  $447,000 and $365,000 for
the three  months  ended March 31, 2005 and 2004,  respectively,  related to the
Pension Plan and the SERP Plan.  The following  table contains the components of
the pension expense.



                                                                      For the Three Months Ended March 31,
                                               --------------------------------------------------------------------------------
                                                    2005            2004         2005          2004      2005 Total   2004 Total
              (in thousands)                   Pension Plan     Pension Plan   SERP Plan    SERP Plan    Both Plans   Both Plans
                                               ------------     ------------  -----------  -----------   ----------   ----------
                                                                                                         
Service cost - benefits earned during the       $      284           245            62           39           346          284
period
Interest cost on projected benefit obligation          192           173            38           28           230          201
Expected return on plan assets                        (237)         (200)            -            -          (237)        (200)
Net amortization and deferral                           86            67            22           13           108           80
                                                ----------        ------        ------       ------       -------       ------
   Net periodic pension cost                    $      325           285           122           80           447          365
                                                ==========        ======        ======       ======       =======       ======


      The Company's  contributions to the Pension Plan are based on computations
by  independent  actuarial  consultants  and are intended to provide the Company
with the  maximum  deduction  for income tax  purposes.  The  contributions  are
invested to provide for benefits under the Pension Plan.  The Company  estimates
that its contribution to the Pension Plan will be $700,000 during 2005.

      The Company's  funding policy with respect to the SERP Plan is to fund the
related benefits through investments in life insurance  policies,  which are not
considered  plan assets for the purpose of  determining  the SERP Plan's  funded
status. The cash surrender values of the life insurance policies are included in
the line item  "other  assets."  The  Company  estimates  that its  payments  to
participants of the SERP Plan will be $121,000 in 2005.

Note 10 - Possible Contingency

      Based on  consultations  with the Company's  tax  advisors,  the Company's
organizational  structure had historically been established in a way to minimize
its tax liabilities.  In December 2004, state taxing authorities  announced that
they would vigorously  pursue taxpayers who have engaged in activities deemed to
be  "income-shifting,"  and the Company is aware that state  taxing  authorities
have challenged a bank holding company with a similar operating structure as the
Company  that  they  deem to result  in  "income-shifting."  While  the  Company
believes its tax position is sound,  in the first  quarter of 2005,  the Company
decided to discontinue certain elements of its operating structure to


                                                                         Page 11


avoid controversy with state taxing authorities.  If the Company's position with
regard  to its  operating  structure  were  to be  challenged  by  state  taxing
authorities for past years and resulted in an assessment,  the Company estimates
that its exposure could be $5.8 million (net of federal tax benefit),  including
interest and penalties.  If such an assessment were to occur,  the Company would
vigorously contest the assessment based on the belief that it has fully complied
with relevant tax laws. Accordingly, the Company has not accrued a liability for
this possibility.

Note 11 - Stock Split

      The  Company  paid a  3-for-2  stock  split  on  November  15,  2004.  All
previously  reported share amounts have been adjusted to  retroactively  reflect
the effect of the split.

                                                                         Page 12


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

CRITICAL ACCOUNTING POLICIES

      The  accounting  principles  followed  by the  Company  and the methods of
applying these principles conform with accounting  principles generally accepted
in the United  States of America  and with  general  practices  followed  by the
banking industry.  Certain of these principles  involve a significant  amount of
judgment and/or use of estimates based on the Company's best  assumptions at the
time of the estimation.  The Company has identified three policies as being more
sensitive in terms of judgments and estimates, taking into account their overall
potential  impact to the Company's  consolidated  financial  statements - 1) the
allowance for loan losses, 2) tax uncertainties, and 3) intangible assets.

Allowance for Loan Losses

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

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

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

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

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


                                                                         Page 13


      For further  discussion,  see "Nonperforming  Assets" and "Summary of Loan
Loss Experience" below.

Tax Uncertainties

      The Company reserves for tax  uncertainties in instances when it has taken
a position on a tax return  that may differ  from the opinion of the  applicable
taxing authority. In accounting for tax contingencies,  the Company assesses the
relative  merits and risks of certain  tax  transactions,  taking  into  account
statutory,  judicial and regulatory guidance in the context of the Company's tax
position.  For those  matters where it is probable that the Company will have to
pay additional taxes, interest or penalties and a loss or range of losses can be
reasonably estimated, the Company records reserves in the consolidated financial
statements.  For those matters where it is reasonably  possible but not probable
that the Company will have to pay  additional  taxes,  interest or penalties and
the loss or range of losses can be reasonably estimated,  the Company only makes
disclosures  in the  notes  and does not  record  reserves  in the  consolidated
financial  statements.  The  process  of  concluding  that a loss is  reasonably
possible or probable  and  estimating  the amount of loss or range of losses and
related tax reserves is inherently  subjective and future changes to the reserve
may be necessary  based on changes in  management's  intent,  tax law or related
interpretations, or other functions.

     The section below entitled "Liquidity,  Commitments, and Contingencies" and
Note 10 to the consolidated  financial  statements above includes the disclosure
of a tax uncertainty that the Company has concluded requires disclosure, but not
loss accrual.

Intangible Assets

     Due to the estimation process and the potential  materiality of the amounts
involved,  the Company has also identified the accounting for intangible  assets
as an  accounting  policy  critical  to  the  Company's  consolidated  financial
statements.

     When the Company  completes an acquisition  transaction,  the excess of the
purchase price over the amount by which the fair market value of assets acquired
exceeds the fair market value of  liabilities  assumed  represents an intangible
asset.  The  Company  must  then  determine  the  identifiable  portions  of the
intangible asset, with any remaining amount classified as goodwill. Identifiable
intangible  assets  associated with these  acquisitions are generally  amortized
over the  estimated  life of the  related  asset,  whereas  goodwill  is  tested
annually for impairment, but not systematically amortized.  Assuming no goodwill
impairment,  it is beneficial to the Company's  future  earnings to have a lower
amount assigned to identifiable  intangible assets and higher amount of goodwill
as opposed to having a higher amount  considered to be  identifiable  intangible
assets and a lower amount classified as goodwill.

     For the  Company,  the  primary  identifiable  intangible  asset  typically
recorded in connection with a whole-bank or bank branch acquisition is the value
of the core deposit  intangible,  whereas when the Company acquires an insurance
agency, the primary  identifiable  intangible asset is the value of the acquired
customer list.  Determining  the amount of  identifiable  intangible  assets and
their average lives involves multiple assumptions and estimates and is typically
determined  by  performing a discounted  cash flow  analysis,  which  involves a
combination   of   any  or  all   of   the   following   assumptions:   customer
attrition/runoff,  alternative  funding  costs,  deposit  servicing  costs,  and
discount rates. The Company typically engages a third party consultant to assist
in each analysis.  For the whole-bank and bank branch  transactions  recorded to
date, the core deposit  intangible in each case has been estimated to have a ten
year life,  with an  accelerated  rate of  amortization.  For  insurance  agency
acquisitions,  the identifiable  intangible assets related to the customer lists
were  determined  to  have a life of ten to  fifteen  years,  with  amortization
occurring on a straight-line basis.

      Subsequent to the initial recording of the identifiable  intangible assets
and goodwill,  the Company  amortizes the  identifiable  intangible  assets over
their estimated  average lives, as discussed above. In addition,  on at least an
annual basis,  goodwill is evaluated for  impairment by comparing the fair value
of the Company's  reporting  units to their related  carrying  value,  including
goodwill  (the  Company's  community  banking  operation  is its  only  material
reporting


                                                                         Page 14


unit). At its last evaluation, the fair value of the Company's community banking
operation exceeded its carrying value, including goodwill. If the carrying value
of a  reporting  unit were ever to exceed  its fair  value,  the  Company  would
determine  whether the implied  fair value of the  goodwill,  using a discounted
cash flow analysis, exceeded the carrying value of the goodwill. If the carrying
value of the  goodwill  exceeded  the  implied  fair value of the  goodwill,  an
impairment loss would be recorded in an amount equal to that excess.  Performing
such a  discounted  cash flow  analysis  would  involve the  significant  use of
estimates and assumptions.

      The Company reviews identifiable intangible assets for impairment whenever
events or changes in  circumstances  indicate that the carrying value may not be
recoverable.  The  Company's  policy is that an impairment  loss is  recognized,
equal to the difference  between the asset's carrying amount and its fair value,
if the sum of the  expected  undiscounted  future  cash  flows is less  than the
carrying amount of the asset.  Estimating  future cash flows involves the use of
multiple estimates and assumptions, such as those listed above.

Current Accounting Matters

      See Note 2 to the Consolidated Financial Statements above as it relates to
accounting  standards  that have  been  recently  adopted  by the  Company.  The
following  accounting  standards  will be adopted by the Company  subsequent  to
March 31, 2005 to the extent applicable.

      In November  2003,  the FASB ratified a consensus  reached by its Emerging
Issues Task Force ("EITF")  regarding  quantitative and qualitative  disclosures
required by EITF Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment
and Its  Application  to  Certain  Investments."  EITF Issue No.  03-1  requires
certain  quantitative  and qualitative  disclosures as it relates to investments
that   have    unrealized    losses   that   have   not   been   recognized   as
other-than-temporary  impairments and is effective for fiscal years ending after
December  15, 2003.  The  additional  disclosures  required for the Company were
included in Note 3 to the  Company's  2004 Form 10-K.  In March  2004,  the EITF
released  Consensus  03-1  (EITF  03-1).  EITF 03-1 as  released,  codified  the
provisions  of SEC Staff  Accounting  Bulletin  No. 59 and  required  additional
information  about unrealized  losses associated with debt and equity securities
and also  provided  more  detailed  criteria that must be followed in evaluating
whether to record losses on impaired debt and equity securities.  The disclosure
requirements  were applicable for annual reporting periods ending after June 15,
2004  and  were  presented  in  Note 3 to the  Company's  2004  Form  10-K.  The
impairment  accounting  requirements  were to have been  effective  for  periods
beginning after June 15, 2004. However, in September 2004, the FASB indefinitely
delayed the effective date of the requirement to record impairment losses caused
by the effect of increases in interest rates or "sector spreads."

      In  December  2004,  the FASB issued  Statement  of  Financial  Accounting
Standards No. 123 (revised  2004)  (Statement  123(R)),  "Share-Based  Payment."
Statement  123(R) replaces FASB Statement No. 123 (Statement  123),  "Accounting
for Stock-Based  Compensation,"  and supersedes APB Opinion No. 25 (Opinion 25),
"Accounting for Stock Issued to Employees."  Statement 123, as originally issued
in 1995,  established as preferable a fair-value-based  method of accounting for
share-based  payment  transactions  with  employees.   However,   Statement  123
permitted entities the option of continuing to apply the guidance in Opinion 25,
as long as the footnotes to financial statements disclosed what net income would
have been had the preferable fair-value-based method been used. Statement 123(R)
requires that the compensation cost relating to share-based payment transactions
be recognized in financial  statements.  That cost will be measured based on the
fair value of the  equity or  liability  instruments  issued.  Statement  123(R)
covers a wide range of share-based  compensation  arrangements  including  share
options,  restricted share plans,  performance-based  awards, share appreciation
rights,  and employee  share purchase  plans.  Currently,  the only  share-based
compensation  arrangement  utilized by the Company is stock  options.  Under the
original  provisions of Statement  123(R), it was to have become effective as of
the first  interim or annual  reporting  period that began after June 15,  2005.
However in April  2005,  the  Securities  and  Exchange  Commission  effectively
delayed the adoption of Statement  123(R) for the Company until January 1, 2006.
Based on the  provisions  of  Statement  123(R) and the options that the Company
currently  has  outstanding,  the  Company's  stock-based  compensation  expense
related to options  currently  outstanding  will be  approximately  $123,000 and
$43,000 in 2006 and 2007,  respectively.  These  expense  amounts are lower than
they otherwise would have been had the Company required five year vesting in


                                                                         Page 15


connection with approximately  157,000 options what were granted to employees on
April 1, 2004. Instead, no vesting periods were required for these options.  The
Compensation  Committee  of the Board of  Directors  of the Company  granted the
April 2004  options  without any vesting  requirements  for two reasons - 1) the
options were granted  primarily as a reward for past  performance  and therefore
had already been "earned" in the view of the  Committee,  and 2) to  potentially
minimize the impact that any change in  accounting  standards  for stock options
could have on future years' reported net income. The Company expects that future
employee  stock option  grants will revert to having five year vesting  periods.
New stock option grants that vest after January 1, 2006 will increase the amount
of stock-based  compensation expense recorded by the Company.  Except for grants
to directors (see below), the Company cannot estimate the amount of future stock
option grants at this time. In the past,  stock option grants to employees  have
been  irregular,  generally  falling  into three  categories - 1) to attract and
retain new employees,  2) to recognize changes in  responsibilities  of existing
employees, and 3) to periodically reward exemplary performance. As it relates to
director  stock option  grants,  the Company  expects to continue to grant 2,250
stock  options to each of the  Company's  directors on June 1 of each year until
the 2014 expiration of the current stock option plan. In 2004, the amount of pro
forma expense associated with the director grants was $126,000.

      In March  2005,  the FRB issued a final  rule  concerning  the  regulatory
capital  treatment  of  Trust  Preferred  Securities  ("TPS")  by  bank  holding
companies.  After a five-year  transition  period  ending  March 31,  2009,  the
aggregate  amount of TPS and certain other  capital  elements will be limited to
25% of Tier I capital elements - net of goodwill,  less any associated  deferred
tax liability.  Amounts of restricted  core capital  elements in excess of these
limits generally may be included in Tier 2 capital.  The Company does not expect
this rule to materially impact the Company's capital ratios.

RESULTS OF OPERATIONS

Overview

      Net income for the three  months  ended March 31, 2005 was  $4,716,000,  a
0.1% decrease from the $4,720,000 recorded in the first quarter of 2004. The net
income for each three month period  amounted to $0.33 per diluted  share.  Share
amounts for March 31, 2004 have been  adjusted  from their  originally  reported
amounts to reflect  the  3-for-2  stock  split paid on  November  15,  2004.  As
discussed  below,  the  Company's  2005  results  were  negatively  impacted  by
approximately  $325,000 ($195,000 on an after-tax basis) in incremental expenses
associated with complying with Section 404 of the Sarbanes-Oxley Act of 2002 and
a  higher  effective  tax  rate,   which  negatively   impacted  net  income  by
approximately $275,000.

      Increases in loans and deposits of approximately  12% over the past twelve
months  resulted  in an  increase  in the  Company's  net  interest  income when
comparing the first  quarter of 2005 to the first quarter of 2004.  Net interest
income for the first quarter of 2005 amounted to $16.3 million, a 10.2% increase
over the $14.8 million recorded in the first quarter of 2004.

      The positive impact on net interest income from the increases in loans and
deposits more than offset a slightly lower net interest  margin realized in 2005
compared to 2004. The Company's net interest margin (tax-equivalent net interest
income  divided by average  earning  assets)  for the first  quarter of 2005 was
4.33%  compared to 4.37% for the first quarter of 2004.  After reaching a recent
low of 4.26% in the  second  quarter of 2004  largely  as a result of  declining
interest rates,  the Company's net interest margin has risen slightly in each of
the  past  three  quarters,  mostly  as a result  of the  rising  interest  rate
environment  during  those  same  periods.  The  positive  impact of the  rising
interest rate  environment on the Company's net interest margin has been largely
offset by the mix of the Company's deposit growth being more concentrated in the
categories  of time  deposits  and time  deposits  greater  than  $100,000,  the
Company's highest cost categories of deposits.

      The Company's provision for loan losses did not vary significantly in 2005
compared to 2004,  amounting  to  $580,000  in the first  quarter of 2005 versus
$570,000 in the first  quarter of 2004.  The Company's  ratio of annualized  net
charge-offs  to average loans amounted to 7 basis points for each of those three
month periods.


                                                                         Page 16


Although  the  Company's  nonaccrual  loans were 25.6%  higher at March 31, 2005
($4.2 million) compared to March 31, 2004 ($3.4 million), the Company's level of
internally classified loans, which includes nonaccrual loans, decreased slightly
over that same period.  The  Company's  ratio of  nonperforming  assets to total
assets of 0.40% at March 31, 2005  continues to compare  favorably to a December
31, 2004 North Carolina state bank average of 0.51%.

      Noninterest income amounted to $3,710,000 for the first quarter of 2005, a
2.2%  decrease  from the first  quarter of 2004.  The decrease  was  primarily a
result of a 9.1% decline in service charges on deposit accounts. Service charges
on deposit accounts have decreased  primarily as a result of the negative impact
that  higher  short term  interest  rates have on the service  charges  that the
Company  earns from its  commercial  depositors  - in the  Company's  commercial
account service charge rate structure, commercial depositors are given "earnings
credits"  (negatively  impacting  service  charges)  on  their  average  deposit
balances  that are tied to short term  interest  rates.  Also,  the  Company had
security  and other losses of $32,000 in the first  quarter of 2005  compared to
securities  gains of $92,000 in the first quarter of 2004, a negative  change of
$124,000.

      Noninterest  expenses  amounted to $11.7  million in the first  quarter of
2005, a 9.4% increase  over the $10.7 million in the first quarter of 2004.  The
increase in noninterest  expenses is primarily  attributable to costs related to
the Company's overall growth,  as well as annual salary increases.  In addition,
in the first  quarter  of 2005,  the  Company  incurred  approximately  $325,000
($195,000 on an after-tax  basis) in  incremental  external audit and consultant
expenses associated with complying with Section 404 of the Sarbanes-Oxley Act of
2002.

      The  Company's  effective  tax rate was 38.8% in the first quarter of 2005
compared to 35.2% for the first  quarter of 2004.  The increase in the effective
tax rate was a result of the Company  changing certain elements of its operating
structure in order to avoid potential controversy with state taxing authorities.
The higher incremental tax rate negatively  impacted the Company's net income by
approximately  $275,000.  For  additional  information,   see  Note  10  to  the
consolidated   financial   statements  above  and  the  section  below  entitled
"Liquidity, Commitments, and Contingencies."

      The Company's annualized return on average assets for the first quarter of
2005 was 1.16%  compared to 1.28% for the first  quarter of 2004.  The Company's
return on average  equity for the first  quarter of 2005 was 12.57%  compared to
13.09% for the first quarter of 2004.

Components of Earnings

      Net interest income is the largest component of earnings, representing the
difference  between  interest and fees  generated  from  earning  assets and the
interest  costs of deposits and other funds needed to support those assets.  Net
interest  income for the three month  period  ended  March 31, 2005  amounted to
$16,285,000,  an increase of $1,512,000,  or 10.2% from the $14,773,000 recorded
in the first quarter of 2004. Net interest income on a taxable  equivalent basis
for the three month  period  ended March 31, 2005  amounted to  $16,398,000,  an
increase  of  $1,502,000,  or 10.1% from the  $14,896,000  recorded in the first
quarter of 2004.

      There are two  primary  factors  that  cause  changes in the amount of net
interest income  recorded by the Company - 1) growth in loans and deposits,  and
2) the Company's net interest margin. For the three months ended March 31, 2005,
growth in loans and deposits increased net interest income, the effects of which
were partially  offset by a decrease in the Company's net interest margin in the
first quarter of 2005 compared to the first quarter of 2004.


                                                                         Page 17




                                                          For the Three Months Ended March 31,
                                     -------------------------------------------------------------------------------
                                                      2005                                    2004
                                     --------------------------------------    -------------------------------------
                                                                  Interest                                 Interest
                                      Average       Average        Earned       Average      Average        Earned
($ in thousands)                       Volume         Rate        or Paid        Volume        Rate        or Paid
                                     ----------    ----------    ----------    ----------   ----------    ----------
                                                                                        
Assets
Loans (1)                            $1,383,216       6.26%      $   21,359    $1,236,076      5.86%      $   18,003
Taxable securities                      103,248       4.54%           1,155       100,100      4.64%           1,155
Non-taxable securities (2)               11,340       8.65%             242        12,915      8.19%             263
Short-term investments,
   principally federal funds             39,361       2.80%             272        23,018      1.50%              86
                                     ----------                  ----------    ----------                 ----------
Total interest-earning assets         1,537,165       6.08%          23,028     1,372,109      5.72%          19,507
                                                                 ----------                               ----------

Liabilities
Savings, NOW and money
   market deposits                   $  474,683       0.75%      $      881    $  463,120      0.49%      $      563
Time deposits >$100,000                 342,487       2.78%           2,345       246,120      2.23%           1,365
Other time deposits                     424,878       2.36%           2,474       402,040      2.03%           2,025
                                     ----------                  ----------    ----------                 ----------
   Total interest-bearing deposits    1,242,048       1.86%           5,700     1,111,280      1.43%           3,953
Borrowings                               76,683       4.92%             930        71,604      3.70%             658
                                     ----------                  ----------    ----------                 ----------
Total interest-bearing liabilities    1,318,731       2.04%           6,630     1,182,884      1.57%           4,611
                                                                 ----------                               ----------
Non-interest-bearing deposits           172,673                                   148,813
Net yield on interest-earning
 assets and net interest income                       4.33%      $   16,398                    4.37%      $   14,896
                                                                 ==========                               ==========
Interest rate spread                                  4.04%                                    4.15%
Average prime rate                                    5.44%                                    4.00%
- --------------------------------------------------------------------------------------------------------------------


(1)   Average loans include  nonaccruing  loans, the effect of which is to lower
      the average rate shown.

(2)   Includes  tax-equivalent  adjustments of $113,000 and $123,000 in 2005 and
      2004,  respectively,  to reflect the tax benefit that the Company receives
      related to its  tax-exempt  securities,  which carry  interest rates lower
      than similar  taxable  investments  due to their tax exempt  status.  This
      amount  has been  computed  assuming  a 39% tax rate and is reduced by the
      related nondeductible portion of interest expense.

      Average  loans  outstanding  for the first  quarter  of 2005  were  $1.383
billion, which was 11.9% higher than the average loans outstanding for the first
quarter  of 2004  ($1.236  billion).  The mix of the  Company's  loan  portfolio
remained  substantially the same at March 31, 2005 compared to December 31, 2004
with approximately 85% of the Company's loans being real estate loans, 10% being
commercial,  financial,  and  agricultural  loans,  and the  remaining  5% being
consumer installment loans.

      Average  deposits  outstanding  for the first  quarter of 2005 were $1.415
billion,  which was 12.3% higher than the average amount of deposits outstanding
in the first  quarter of 2004  ($1.260  billion).  Generally,  the  Company  can
reinvest  funds from deposits at higher yields than the interest rate being paid
on those  deposits,  and  therefore  increases in deposits  typically  result in
higher amounts of net interest income for the Company.

      See additional  discussion regarding the nature of the growth in loans and
deposits in the section entitled "Financial  Condition" below. The effect of the
higher amounts of average loans and deposits was to increase net interest income
in 2005.

      As shown in the  table  above,  yields  on  interest  earning  assets  and
liabilities both generally increased in 2005 compared to 2004 as a result of the
rising rate  environment  that began in the third quarter of 2004.  From July 1,
2004 to March 31, 2005, the Federal  Reserve  raised  interest rates seven times
totaling 175 basis  points.  However,  in comparing the first quarter of 2005 to
the first  quarter of 2004,  the increase in the average  yield of the Company's
interest-bearing  liabilities of 47 basis points  exceeded the increase in yield
on  interest-earning  assets of 36 basis points,  thus  resulting in a lower net
interest margin. The Company's net interest margin  (tax-equivalent net interest
income  divided by average  earning  assets)  for the first  quarter of 2005 was
4.33% compared to 4.37% for the first


                                                                         Page 18


quarter of 2004.  After  reaching a recent low of 4.26% in the second quarter of
2004 largely as a result of declining  interest  rates in effect until the third
quarter of 2004, the Company's net interest margin has risen slightly in each of
the  past  three  quarters,  mostly  as a result  of the  rising  interest  rate
environment  during  those  same  periods.  The  positive  impact of the  rising
interest rate environment on the Company's net interest margin was substantially
offset by the mix of the Company's deposit growth being more concentrated in the
categories  of time  deposits  and time  deposits  greater  than  $100,000,  the
Company's highest cost categories of deposits.

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

      The Company's provision for loan losses did not vary significantly in 2005
compared to 2004,  amounting  to  $580,000  in the first  quarter of 2005 versus
$570,000 in the first  quarter of 2004.  The Company's  ratio of annualized  net
charge-offs  to average loans amounted to 7 basis points for each of those three
month periods.  Additionally,  net internal loan growth did not vary  materially
when  comparing  the first quarter of 2005 ($28 million) to the first quarter of
2004 ($34 million). Although the Company's nonaccrual loans were 25.6% higher at
March 31, 2005 ($4.2  million)  compared to March 31, 2004 ($3.4  million),  the
Company's level of internally classified loans, which includes nonaccrual loans,
decreased  slightly over that same period.  The Company's ratio of nonperforming
assets to total assets of 0.40% at March 31, 2005 continues to compare favorably
to a December 31, 2004 North Carolina state bank average of 0.51%.

      Noninterest income amounted to $3,710,000 for the first quarter of 2005, a
2.2%  decrease  from the first  quarter of 2004.  The decrease  was  primarily a
result of a 9.1% decline in service charges on deposit accounts,  which amounted
to  $2,008,000  in the first  quarter  of 2005,  a  $201,000  decrease  from the
$2,209,000  recorded in the first  quarter of 2004.  Service  charges on deposit
accounts  decreased  primarily  as a result of the  negative  impact that higher
short term  interest  rates have on the service  charges that the Company  earns
from its commercial  depositors - in the Company's  commercial  account  service
charge  rate  structure,  commercial  depositors  are given  "earnings  credits"
(negatively  impacting  service  charges) on their average deposit balances that
are tied to short term interest rates.

      Other  service  charges,  commissions,  and fees rose from $896,000 in the
first quarter of 2004 to $1,054,000 in the first quarter of 2005, an increase of
$158,000,  or 17.6%.  This  increase was  primarily a result of growth in credit
card merchant income as a result of growth in the Company's  merchant card base,
and debit card income as a result of growing acceptance and usage by customers.

      Fees from presold  mortgages  amounted to $238,000 in the first quarter of
2005 compared to $188,000 in the first quarter of 2004. After averaging $582,000
per quarter in these fees during the high refinance  calendar year of 2003, over
the past five quarters, fees from presold mortgages have ranged from $188,000 to
$290,000 per quarter, with an average of $241,000 per quarter.

      Commissions  from sales of insurance  and financial  products  amounted to
$295,000  in the first  quarter of 2005  compared  to the  $312,000 in the first
quarter of 2004. This line item includes  commissions the Company  receives from
three  sources - 1) sales of credit  insurance  associated  with new  loans,  2)
commissions from the sales of investment,  annuity, and long-term care insurance
products,  and 3) commissions from the sale of property and casualty  insurance.
The following  table presents these  components for the three month period ended
March 31, 2005 compared to the same period in 2004:


                                                                         Page 19


                                     Three Months Ended March 31,
                                --------------------------------------
($ in thousands)                                       $          %
                                 2005      2004     Change     Change
                                ------    ------    ------     ------
Commissions earned from:
- ------------------------
Sales of credit insurance       $   71        59        12       20.3%
Sales of investments,
    annuities, and long term
    care insurance                  32        54       (22)     (40.7)%
Sales of property and
    casualty insurance             192       199        (7)      (3.5)%
                                ------    ------    ------     ------
     Total                      $  295       312       (17)      (5.4)%
                                ======    ======    ======     ======

      The Company's data processing  subsidiary makes its excess data processing
capabilities  available to area financial  institutions for a fee. At January 1,
2005, the Company had five community  bank  customers  using this service.  Data
processing  fees earned by the Company  amounted to $147,000 and $96,000 for the
three  months  ended  March 31, 2005 and 2004,  respectively.  During the fourth
quarter  of 2004,  the  Company  was  notified  by  three of the five  financial
institutions  that utilize this  service that they  intended to terminate  their
contracts  with the  Company  effective  in the  first  half of 2005,  with each
customer  switching  to a lower  cost  service  provider.  One of the  customers
switched  providers in the first quarter of 2005,  while the other two customers
are expected to switch in the second quarter of 2005.  Data processing fees from
these three  institutions  amounted to $122,000 of the $147,000  recorded in the
first quarter of 2005.  The Company is actively  pursuing new customers for this
service, but does not have any new contracts in place at this time.

      Also,  the Company had  security  and other losses of $32,000 in the first
quarter of 2005 compared to securities  gains of $92,000 in the first quarter of
2004, a negative change of $124,000.

      Noninterest  expenses for the three months ended March 31, 2005  increased
9.4% to $11,715,000  from $10,713,000 in the first quarter of 2004. The increase
in noninterest  expenses  occurred in all categories and is associated  with the
overall growth of the Company in terms of branch network, employees and customer
base.  In  addition,  in  the  first  quarter  of  2005,  the  Company  incurred
approximately  $325,000 ($195,000 on an after-tax basis) in incremental external
audit and consultant  expenses associated with complying with Section 404 of the
Sarbanes-Oxley  Act of 2002.  The  Company  also  expects  to  incur  additional
Sarbanes-Oxley  expenses of  approximately  $200,000  ($121,000  on an after-tax
basis) in the second quarter of 2005.

      The  provision  for income taxes was  $2,984,000  in the first  quarter of
2005,  an  effective  tax rate of 38.8%,  compared  to  $2,563,000  in the first
quarter of 2004, an effective  tax rate of 35.2%.  The increase in the effective
tax rate in 2005 was a result of the Company  changing  certain  elements of its
operating  structure in order to avoid potential  controversy  with state taxing
authorities,  as  discussed  in  more  detail  in  Note  10 to the  consolidated
financial statements and in the section below entitled "Liquidity,  Commitments,
and  Contingencies."  The higher  incremental tax rate  negatively  impacted the
Company's  net  income  by  approximately  $275,000.  The  Company  expects  its
effective tax rate to remain at approximately 39% for the foreseeable future.

      The  Consolidated   Statements  of  Comprehensive  Income  reflect  "Other
Comprehensive  Loss" of  $857,000  during  the first  quarter  of 2005,  related
primarily to unrealized available for sale security holding losses of $1,314,000
occurring during the quarter. The unrealized security holding losses were caused
due to an  increase  in market  yields for fixed  income  securities  during the
quarter.  The Company's available for sale securities portfolio is predominantly
comprised of fixed income  securities  that decline in value when market  yields
for fixed income securities increase.


                                                                         Page 20


FINANCIAL CONDITION

      Total  assets at March 31, 2005  amounted to $1.69  billion,  12.9% higher
than a year earlier. Total loans at March 31, 2005 amounted to $1.40 billion, an
11.5% increase from a year earlier, and total deposits amounted to $1.45 billion
at March 31, 2005, a 12.3% increase from a year earlier.

      The  following  tables  present  information  regarding  the nature of the
Company's growth since March 31, 2004.



                                                                                                            Percentage
                                    Balance at                                    Balance at    Total         growth,
    April 1, 2004 to               beginning of    Internal    Growth from          end of    percentage     excluding
     March 31, 2005                   period        Growth     Acquisitions         period      growth     acquisitions
- ------------------------------     ------------    --------   --------------      ----------  -----------  ------------
                                                              ($ in thousands)
                                                                                               
Loans                               $1,251,923      143,401             --         1,395,324       11.5%         11.5%
                                    ==========      =======        =======         =========    =======       =======
Deposits - Noninterest bearing      $  158,961       16,737             --           175,698       10.5%         10.5%
Deposits - Savings, NOW, and
     Money Market                      471,705        6,133             --           477,838        1.3%          1.3%
Deposits - Time>$100,000               253,738      107,829             --           361,567       42.5%         42.5%
Deposits - Time<$100,000               405,868       27,721             --           433,589        6.8%          6.8%
                                    ----------      -------        -------         ---------    -------       -------
 Total deposits                     $1,290,272      158,420             --         1,448,692       12.3%         12.3%
                                    ==========      =======        =======         =========    =======       =======
   January 1, 2005 to
     March 31, 2005
- ------------------------------
Loans                               $1,367,053       28,271             --         1,395,324        2.1%          2.1%
                                    ==========      =======        =======         =========    =======       =======
Deposits - Noninterest bearing      $  165,778        9,920             --           175,698        6.0%          6.0%
Deposits - Savings, NOW, and
     Money Market                      472,811        5,027             --           477,838        1.1%          1.1%
Deposits - Time>$100,000               334,756       26,811             --           361,567        8.0%          8.0%
Deposits - Time<$100,000               415,423       18,166             --           433,589        4.4%          4.4%
                                    ----------      -------        -------         ---------    -------       -------
 Total deposits                     $1,388,768       59,924             --         1,448,692        4.3%          4.3%
                                    ==========      =======        =======         =========    =======       =======


      Approximately $50 million of the  year-over-year  deposit increase of $158
million relates to wholesale  brokered deposits that the Company gathered in the
second  half of 2004 in  order  to help  fund  high  loan  growth.  The  Company
experienced solid loan and deposit growth during the first quarter of 2005, with
loans  increasing by $28 million,  or 8.3% on an annualized  basis, and deposits
increasing by $60 million,  or 17.3% on an annualized basis. There was no change
in the level of the  Company's  brokered  deposits in the first quarter of 2005.
The  Company  opened two de novo  branches  in 2004,  which  contributed  to the
internal growth.

      The mix of the Company's loan portfolio remains  substantially the same at
March 31,  2005  compared to December  31,  2004 with  approximately  85% of the
Company's loans being real estate loans, 10% being  commercial,  financial,  and
agricultural loans, and the remaining 5% being consumer installment loans.

      Among  deposits,  the time  deposits  greater than  $100,000  category has
experienced  significantly  more growth than the other deposit categories due to
the  following  reasons:  1) the Company has  attractively  priced time deposits
greater  than  $100,000 in order to fund loan  growth,  and 2) during the second
half of 2004, the Company entered the "brokered deposit" market and gathered $50
million in such deposits.


                                                                         Page 21


Nonperforming Assets

      Nonperforming assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
Nonperforming assets are summarized as follows:



                                                   March 31,     December 31,    March 31,
($ in thousands)                                     2005           2004           2004
- -----------------------------------------------------------------------------------------
                                                                           
Nonperforming loans:
   Nonaccrual loans                                $  4,249          3,707          3,383
   Restructured loans                                    15             17             20
   Accruing loans > 90 days past due                     --             --             --
                                                   --------       --------       --------
Total nonperforming loans                             4,264          3,724          3,403
Other real estate                                     2,401          1,470          1,585
                                                   --------       --------       --------

Total nonperforming assets                         $  6,665          5,194          4,988
                                                   ========       ========       ========

Nonperforming loans to total loans                     0.31%          0.27%          0.27%
Nonperforming assets as a percentage of loans
    and other real estate                              0.48%          0.38%          0.40%
Nonperforming assets to total assets                   0.40%          0.32%          0.33%
Allowance for loan losses to total loans               1.08%          1.08%          1.11%


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

      Nonperforming  loans (which  includes  nonaccrual  loans and  restructured
loans) as of March 31,  2005,  December  31,  2004,  and March 31, 2004  totaled
$4,264,000, $3,724,000, and $3,403,000,  respectively.  Nonperforming loans as a
percentage  of total loans  amounted to 0.31%,  0.27%,  and 0.27%,  at March 31,
2005,  December 31, 2004,  and March 31, 2004,  respectively.  The  variances in
nonperforming  loans  among the  periods  has been  primarily  due to changes in
nonaccrual  loans, as  restructured  loans have not changed  significantly.  The
increases  in  nonaccrual  loans  among the  periods  shown in the  table  above
primarily relate to one commercial loan  relationship  secured by real estate. A
portion of the loan  relationship  amounting to $404,000  was put on  nonaccrual
status  in the  fourth  quarter  of 2004 and  another  portion  of the same loan
relationship  amounting  to $712,000 was put on  nonaccrual  status in the first
quarter of 2005.  Principal  repayments  resulted in the outstanding  balance of
this relationship amounting to $991,000 at March 31, 2005. The Company evaluated
the underlying  collateral  securing this loan  relationship  and  established a
specific  reserve of $275,000 at March 31,  2005.  The next  largest  nonaccrual
relationship at March 31, 2005 amounted to $337,000.  Although  nonaccrual loans
have increased over the past year, the level of the Company's "classified" loans
(which  includes  nonaccrual  loans)  decreased  slightly  at  March  31,  2005,
amounting to $13.1 million,  $13.3 million, and $12.9 million at March 31, 2004,
December 31, 2004 and March 31, 2005, respectively.

      At March 31, 2005,  December 31,  2004,  and March 31, 2004,  the recorded
investment in loans  considered to be impaired was $2,138,000,  $1,578,000,  and
$1,275,000,  respectively,  all of which were on nonaccrual status. The increase
in impaired loans over the three periods  presented is primarily  related to the
same  credit  noted  above  that is on  nonaccrual  status.  At March 31,  2005,
December 31, 2004, and March 31, 2004, the related allowance for loan losses for
all impaired loans was $619,000, $532,000, and $435,000,  respectively. At March
31, 2005, December 31, 2004, and March 31, 2004, there was $1,045,000, $532,000,
and $0 in impaired loans for which there was no related  allowance.  The average
recorded investments in impaired loans during the three month period ended March
31, 2005, the year ended December 31, 2004, and the three months ended March 31,
2004 were approximately $1,858,000,  $1,317,000,  and $1,362,000,  respectively.
For the same  periods,  the  Company  recognized  no  interest  income  on those
impaired loans during the period that they were considered to be impaired.

      The Company's other real estate owned amounted to $2,401,000,  $1,470,000,
and $1,585,000 at March 31,


                                                                         Page 22


2005, December 31, 2004 and March 31, 2004, respectively.  The increase in other
real estate owned primarily relates to a lake-front single family residence that
the  Company  foreclosed  on in the first  quarter  of 2005  with a  balance  of
$559,000. This property was subsequently sold in April 2005 at loss of less than
$20,000 to the Company.  The Company's management has reviewed recent appraisals
of its other real estate and  believes  that their fair values,  less  estimated
costs to sell,  equal or exceed their  respective  carrying  values at the dates
presented.

Summary of Loan Loss Experience

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

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

      The Company's provision for loan losses did not vary significantly in 2005
compared to 2004,  amounting  to  $580,000  in the first  quarter of 2005 versus
$570,000 in the first  quarter of 2004.  The Company's  ratio of annualized  net
charge-offs  to average loans amounted to 7 basis points for each of those three
month periods.  Additionally,  net internal loan growth did not vary  materially
when  comparing  the first quarter of 2005 ($28 million) to the first quarter of
2004 ($34 million). Although the Company's nonaccrual loans were 25.6% higher at
March 31, 2005 ($4.2  million)  compared to March 31, 2004 ($3.4  million),  the
Company's level of internally classified loans, which includes nonaccrual loans,
decreased  slightly over that same period.  The Company's ratio of nonperforming
assets to total assets of 0.40% at March 31, 2005 continues to compare favorably
to a December 31, 2004 North Carolina state bank average of 0.51%.

      At March 31, 2005, the allowance for loan losses  amounted to $15,066,000,
compared to $14,717,000 at December 31, 2004 and  $13,917,000 at March 31, 2004.
The  allowance for loan losses as a percentage of total loans was 1.08% at March
31, 2005 and  December 31,  2004,  and 1.11% at March 31, 2004.  The decrease in
this  percentage  at March 31, 2005 and December 31, 2004  compared to March 31,
2004 is due to a $498,000  charge-off  that the  Company  recorded  in the third
quarter of 2004.

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

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


                                                                         Page 23


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



                                                                  Three Months      Twelve Months      Three Months
                                                                     Ended             Ended              Ended
                                                                    March 31,        December 31,       March 31,
($ in thousands)                                                      2005              2004               2004
                                                                  ------------      -------------      ------------
                                                                                                
Loans outstanding at end of period                                 $ 1,395,324         1,367,053         1,251,923
                                                                   ===========       ===========       ===========
Average amount of loans outstanding                                $ 1,383,216         1,295,682         1,236,076
                                                                   ===========       ===========       ===========

Allowance for loan losses, at                                      $    14,717            13,569            13,569
   beginning of period

       Total charge-offs                                                  (298)           (1,938)             (266)
       Total recoveries                                                     67               181                44
                                                                   -----------       -----------       -----------
            Net charge-offs                                               (231)           (1,757)             (222)
                                                                   -----------       -----------       -----------

Additions to the allowance charged to expense                              580             2,905               570
                                                                   -----------       -----------       -----------

Allowance for loan losses, at end of period                        $    15,066            14,717            13,917
                                                                   ===========       ===========       ===========
Ratios:
   Net charge-offs (annualized) as a percent of average loans             0.07%             0.14%             0.07%
   Allowance for loan losses as a
      percent of  loans at end of period                                  1.08%             1.08%             1.11%


      Based on the results of the Company's  loan  analysis and grading  program
and management's  evaluation of the allowance for loan losses at March 31, 2005,
there have been no material  changes to the allocation of the allowance for loan
losses among the various categories of loans since December 31, 2004.

Liquidity, Commitments, and Contingencies

      The Company's  liquidity is determined by its ability to convert assets to
cash or acquire  alternative sources of funds to meet the needs of its customers
who are withdrawing or borrowing funds, and to maintain required reserve levels,
pay expenses and operate the Company on an ongoing basis. The Company's  primary
liquidity  sources  are net income  from  operations,  cash and due from  banks,
federal funds sold and other short-term  investments.  The Company's  securities
portfolio is comprised almost entirely of readily marketable  securities,  which
could also be sold to provide cash.

      In addition to internally generated liquidity sources, the Company has the
ability  to  obtain  borrowings  from  the  following  three  sources  -  1)  an
approximately  $297  million  line of credit with the Federal Home Loan Bank (of
which $35 million had been drawn at March 31, 2005), 2) a $50 million  overnight
federal  funds  line of  credit  with a  correspondent  bank  (none of which was
outstanding  at March 31,  2005),  and 3) an  approximately  $59 million line of
credit through the Federal  Reserve Bank of Richmond's  discount window (none of
which was outstanding at March 31, 2005).

      The Company's liquidity increased slightly from December 31, 2004 to March
31, 2005,  as a result of deposit  growth that  exceeded  loan growth during the
quarter.  The  Company's  loan to  deposit  ratio was  96.3% at March  31,  2005
compared to 98.4% at December 31, 2004. The level of the Company's liquid assets
(consisting of cash, due from banks,  federal funds sold,  presold  mortgages in
process of settlement and securities) as a percentage of deposits and borrowings
was 13.9% at March 31, 2005 compared to 13.1% at December 31, 2004.


                                                                         Page 24


      The Company's management believes its liquidity sources,  including unused
lines of credit,  are at an  acceptable  level and remain  adequate  to meet its
operating needs in the foreseeable  future. The Company will continue to monitor
its liquidity  position  carefully and will explore and implement  strategies to
increase liquidity if deemed appropriate.

      The  amount  and  timing  of the  Company's  contractual  obligations  and
commercial  commitments  has not changed  materially  since  December  31, 2004,
detail of which is presented in Table 18 on page 51 of the  Company's  2004 Form
10-K.

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

      Based on  consultations  with the Company's  tax  advisors,  the Company's
organizational  structure had historically been established in a way to minimize
its tax liabilities.  In December 2004, state taxing authorities  announced that
they would vigorously  pursue taxpayers who have engaged in activities deemed to
be  "income-shifting,"  and the Company is aware that state  taxing  authorities
have challenged a bank holding company with a similar operating structure as the
Company  that  they  deem to result  in  "income-shifting."  While  the  Company
believes its tax position is sound,  in the first  quarter of 2005,  the Company
decided to  discontinue  certain  elements of its  operating  structure to avoid
potential  controversy with state taxing authorities.  If the Company's position
with regard to its  operating  structure  were to be  challenged by state taxing
authorities for past years and resulted in an assessment,  the Company estimates
that its exposure could be $5.8 million (net of federal tax benefit),  including
interest and penalties.  If such an assessment were to occur,  the Company would
vigorously contest the assessment based on the belief that it has fully complied
with relevant tax laws. Accordingly, the Company has not accrued a liability for
this possibility. As a result of discontinuing certain elements of the Company's
operating  structure,  the Company  estimates  that its  effective tax rate will
increase from  approximately  34% in 2004 to  approximately  39% in 2005. If the
Company's  effective  tax rate had been 39% in 2004,  the  Company's  net income
would have been lower by approximately $1.3 million.

Off-Balance Sheet Arrangements and Derivative Financial Instruments

      Off-balance sheet arrangements include transactions,  agreements, or other
contractual  arrangements  in which the  Company  has  obligations  or  provides
guarantees on behalf of an unconsolidated entity. The Company has no off-balance
sheet arrangements of this kind other than repayment guarantees  associated with
trust preferred securities.

      Derivative financial instruments include futures, forwards,  interest rate
swaps,  options  contracts,   and  other  financial   instruments  with  similar
characteristics.   The  Company  has  not  engaged  in  significant   derivative
activities through March 31, 2005, and has no current plans to do so.

Capital Resources

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

      The Company must comply with regulatory capital  requirements  established
by the FED and FDIC.  Failure to meet minimum capital  requirements can initiate
certain mandatory, and possibly additional discretionary,  actions by regulators
that,  if  undertaken,  could  have a direct  material  effect on the  Company's
financial statements. Under


                                                                         Page 25


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

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

      At March 31, 2005, the Company's  capital  ratios  exceeded the regulatory
minimum  ratios  discussed  above.  The following  table  presents the Company's
capital  ratios and the  regulatory  minimums  discussed  above for the  periods
indicated.



                                                        March 31,    December 31,   March 31,
                                                           2005          2004         2004
                                                        ---------    ------------   ---------
                                                                             
Risk-based capital ratios:
   Tier I capital to Tier I risk adjusted assets          10.88%        10.95%        11.44%
   Minimum required Tier I capital                         4.00%         4.00%         4.00%

   Total risk-based capital to
         Tier II risk-adjusted assets                     11.90%        11.97%        12.49%
   Minimum required total risk-based capital               8.00%         8.00%         8.00%

Leverage capital ratios:
   Tier I leverage capital to
       adjusted most recent quarter average assets         8.85%         8.90%         9.22%
   Minimum required Tier I leverage capital                4.00%         4.00%         4.00%


      The Company's capital ratios decreased from March 31, 2004 to December 31,
2004 primarily as a result of stock  repurchases and the Company's balance sheet
growth.  In the first  quarter of 2005,  although the  Company's  balance  sheet
growth was strong, the Company did not repurchase any stock, resulting in only a
slight decrease in capital ratios.

      The  Company's  bank   subsidiary  is  also  subject  to  similar  capital
requirements as those discussed above. The bank  subsidiary's  capital ratios do
not vary materially from the Company's  capital ratios presented above. At March
31, 2005, the Company's bank subsidiary  exceeded the minimum ratios established
by the FED and FDIC.

SHARE REPURCHASES

      During the first quarter of 2005,  the Company did not  repurchase  any of
its own common stock. At March 31, 2005, the Company had  approximately  315,000
shares  available for  repurchase  under  existing  authority  from its board of
directors.  The Company may repurchase these shares in open market and privately
negotiated  transactions,  as  market  conditions  and the  Company's  liquidity
warrant,  subject to compliance with applicable  regulations.  See also Part II,
Item 2 "Unregistered Sales of Equity Securities and Use of Proceeds."


                                                                         Page 26


Item 3. Quantitative and Qualitative Disclosures About Market Risk

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

      Net  interest  income  is the  Company's  most  significant  component  of
earnings.  Notwithstanding  changes  in  volumes  of  loans  and  deposits,  the
Company's  level of net interest income is continually at risk due to the effect
that  changes in general  market  interest  rate trends have on interest  yields
earned and paid with  respect to the various  categories  of earning  assets and
interest-bearing  liabilities. It is the Company's policy to maintain portfolios
of earning assets and interest-bearing liabilities with maturities and repricing
opportunities that will afford protection, to the extent practical, against wide
interest  rate  fluctuations.  The  Company's  exposure to interest rate risk is
analyzed on a regular basis by management  using standard GAP reports,  maturity
reports,  and an asset/liability  software model that simulates future levels of
interest  income and expense based on current  interest  rates,  expected future
interest rates, and various intervals of "shock" interest rates. Over the years,
the  Company  has been able to  maintain  a fairly  consistent  yield on average
earning  assets (net interest  margin).  Over the past five  calendar  years the
Company's net interest  margin has ranged from a low of 4.23% (realized in 2001)
to a high of 4.58%  (realized  in 2002).  During that five year period the prime
rate of interest has ranged from a low of 4.00% to a high of 9.50%.

      Using  stated  maturities  for  all  instruments  except   mortgage-backed
securities  (which are allocated in the periods of their  expected  payback) and
securities  and  borrowings  with call  features  that are expected to be called
(which are included in the period of their expected call), at March 31, 2005 the
Company had $308.9 million more in interest-bearing liabilities that are subject
to interest rate changes  within one year than earning  assets.  This  generally
would indicate that net interest income would experience  downward pressure in a
rising  interest rate  environment  and would benefit from a declining  interest
rate environment.  However,  this method of analyzing interest  sensitivity only
measures the magnitude of the timing  differences and does not address earnings,
market value, or management  actions.  Also,  interest rates on certain types of
assets and  liabilities  may fluctuate in advance of changes in market  interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  In  addition to the effects of "when"  various  rate-sensitive  products
reprice,  market rate  changes may not result in uniform  changes in rates among
all products. For example, included in interest-bearing liabilities at March 31,
2005  subject to interest  rate changes  within one year are  deposits  totaling
$477.8  million  comprised of NOW,  savings,  and certain  types of money market
deposits  with  interest  rates  set by  management.  These  types  of  deposits
historically have not repriced  coincidentally with or in the same proportion as
general market indicators.

      Thus,  the Company  believes  that in the near term (twelve  months),  net
interest income would not likely experience  significant  downward pressure from
rising  interest  rates.  Similarly,  management  would not expect a significant
increase in near term net interest income from falling  interest rates (In fact,
it has been the  Company's  experience  that each  interest  rate cut  occurring
during the past three years has negatively  impacted (at least  temporarily) the
Company's net interest  margin and that interest rate increases  occurring since
July 1, 2004 have positively  impacted (at least  temporarily) the Company's net
interest margin). Generally, when rates change, the Company's interest-sensitive
assets that are subject to adjustment reprice  immediately at the full amount of
the change, while the Company's interest-sensitive  liabilities that are subject
to adjustment  reprice at a lag to the rate change and typically not to the full
extent of the rate change.  The net effect is that in the twelve month  horizon,
as rates  change,  the  impact  of having a higher  level of  interest-sensitive
liabilities  is   substantially   negated  by  the  later  and  typically  lower
proportionate change these liabilities experience compared to interest sensitive
assets.  However,  the rate cuts  totaling 75 basis points that occurred in late
2002 and mid-2003 had a more pronounced and a longer lasting  negative impact on
the  Company's  net  interest  margin  than  previous  rate cuts  because of the
inability of the Company to reset deposit  rates by an amount  (because of their
already  near-zero  rates) that would offset the negative impact of the rate cut
on the yields earned on the Company's  interest  earning  assets.  Additionally,
over  the  past  few  years,  the  Company  has  originated  significantly  more
adjustable  rate  loans  compared  to fixed  rate  loans in an effort to protect
itself from an  anticipated  rise in the interest rate  environment.  Adjustable
rate loans generally carry lower


                                                                         Page 27


initial  interest  rates than fixed rate loans.  For these  reasons,  the second
quarter of 2004 marked the fifth  consecutive  quarter of declining net interest
margins.  Since the second half of 2004, the Federal Reserve increased  interest
rates seven times totaling 175 basis points,  which was largely  responsible for
the Company's net interest  margin  reversing its downward  trend and increasing
slightly during each of the past three quarters.  The immediate  positive impact
of the rising interest rate environment on the Company's net interest margin has
been  largely  offset by the mix of the  Company's  deposit  growth  being  more
concentrated  in the categories of time deposits and time deposits  greater than
$100,000, the Company's highest cost categories of deposits.

      The  Company  has no market risk  sensitive  instruments  held for trading
purposes, nor does it maintain any foreign currency positions.

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

Item 4. Controls and Procedures

      As of the end of the period  covered  by this  report,  we carried  out an
evaluation,  under  the  supervision  and with the  participation  of our  chief
executive  officer and chief  financial  officer,  of the  effectiveness  of the
design and operation of our  disclosure  controls and  procedures.  Based on the
evaluation,  our chief executive  officer and chief financial  officer concluded
that our disclosure  controls and  procedures  are effective in timely  alerting
them to material  information  required to be included in our  periodic  reports
with the  Securities  and Exchange  Commission.  In  addition,  no change in our
internal control over financial reporting has occurred during, or subsequent to,
the period covered by this report that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

FORWARD-LOOKING STATEMENTS

      Part  I  of  this  report   contains   statements  that  could  be  deemed
forward-looking  statements  within the meaning of Section 21E of the Securities
Exchange Act of 1934 and the Private  Securities  Litigation  Reform Act,  which
statements are inherently  subject to risks and  uncertainties.  Forward-looking
statements are statements that include projections, predictions, expectations or
beliefs  about  future  events or results or  otherwise  are not  statements  of
historical  fact.  Such  statements  are  often  characterized  by  the  use  of
qualifying  words  (and  their   derivatives)   such  as  "expect,"   "believe,"
"estimate,"  "plan,"  "project,"  or other  statements  concerning  opinions  or
judgment of the Company and its  management  about future  events.  Factors that
could influence the accuracy of such forward-looking statements include, but are
not limited to, the  financial  success or changing  strategies of the Company's
customers, the Company's level of success in integrating  acquisitions,  actions
of  government  regulators,  the level of market  interest  rates,  and  general
economic conditions.


                                                                         Page 28


Part II.  Other Information

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds



                                                       Issuer Purchases of Equity Securities
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                Total Number of Shares      Maximum Number of
                                                                                 Purchased as Part of     Shares that May Yet Be
                                  Total Number of     Average Price Paid per   Publicly Announced Plans    Purchased Under the
             Period               Shares Purchased             Share                 or Programs          Plans or Programs (1)
- -----------------------------   -------------------  ------------------------  ------------------------  ------------------------
                                                                                                     
January 1, 2005 to January
   31, 2005                                   --                     --                        --                315,015
February 1, 2005 to February
   29, 2005                                   --                     --                        --                315,015
March 1, 2005 to March 31,
   2005                                       --                     --                        --                315,015
                                     -----------           ------------              ------------              ---------
Total                                         --                     --                        --                315,015(2)
                                     ===========           ============              ============              =========


Footnotes to the Above Table
- ----------------------------

(1)   All shares  available for  repurchase  are pursuant to publicly  announced
      share repurchase  authorizations.  On July 30, 2004, the Company announced
      that its Board of Directors had approved the  repurchase of 375,000 shares
      of the Company's common stock. The repurchase  authorization does not have
      an  expiration  date.  There  are no  plans or  programs  the  issuer  has
      determined  to terminate  prior to  expiration,  or under which the issuer
      does not intend to make further purchases.

(2)   The above  table  above does not  include  shares that were used by option
      holders to satisfy the exercise price of the Company's call options issued
      by the Company to its employees  and  directors  pursuant to the Company's
      stock option plans.  There were no such exercises  during the three months
      ended March 31, 2005.

Item 6 - Exhibits

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

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

3.b   Copy  of the  Bylaws  of the  Company  was  filed  as  Exhibit  3.b to the
      Company's Annual Report on Form 10-K for the year ended December 31, 2003,
      and is incorporated herein by reference.

10.a  Copy of the Company's  Magement  Incentive Plan was filed as Exhibit 10(a)
      to the Company's Form 8-K filed on January 26, 2005,  and is  incorporated
      herein by reference. *

10.b  The 2005 base salaries for certain of the Company's executive officers and
      disclosure that the Compensation Committee had recommended to the Board of
      Directors the 2005 earnings target for the


                                                                         Page 29


      Company's  Management  Incentive  Plan was disclosed in the Company's Form
      8-K filed on February 18, 2005, and is incorporated herein by reference. *

10.c  Copy of the  Advances and  Security  Agreement  with the Federal Home Loan
      Bank of Atlanta  dated  February 15, 2005 was attached as Exhibit 99(a) to
      the Form 8-K filed on February 22,  2005,  and is  incorporated  herein by
      reference.

31.1  Chief Executive Officer Certification  Pursuant to 18 U.S.C. Section 1350,
      as Adopted Pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002.

31.2  Chief Financial Officer Certification  Pursuant to 18 U.S.C. Section 1350,
      as Adopted Pursuant to Section 302(a) of the Sarbanes-Oxley Act of 2002.

32.1  Chief Executive Officer Certification  Pursuant to 18 U.S.C. Section 1350,
      as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2  Chief Financial Officer Certification  Pursuant to 18 U.S.C. Section 1350,
      as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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


                                                                         Page 30


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

                                          FIRST BANCORP


        May 9, 2005                       BY:   James H. Garner
                                          ---------------------------
                                                James H. Garner
                                                    President
                                          (Principal Executive Officer),
                                             Treasurer and Director


        May 9, 2005                       BY:   Anna G. Hollers
                                          ---------------------------
                                                Anna G. Hollers
                                            Executive Vice President
                                                  and Secretary


        May 9, 2005                       BY:   Eric P. Credle
                                          ---------------------------
                                                Eric P. Credle
                                              Senior Vice President
                                          and Chief Financial Officer


                                                                         Page 31