United States
                          Securities and Exchange Commission
                                Washington, D.C. 20549

        
                                      Form 10-Q

        
         X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
            EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER
            30, 1994
        
            TRANSACTION REPORT PURSUANT TO SECTION 13  OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934 FOR THE
            TRANSITION PERIOD FROM            to           


        Commission file number 0-15083

                              CAROLINA FIRST CORPORATION
                    (Exact name of registrant as specified in its charter)

          South Carolina                                         57-0824914  
   (State or other jurisdiction of                           (I.R.S. Employer
   incorporation or organization)                           Identification No.)
         
   102 South Main Street, Greenville, South Carolina                29601   
  (Address of principal executive offices)                        (Zip Code)
         
  Registrant's telephone number, including area code (803) 255-7900

                                                                               
                                       
    (Former name, former address and former fiscal year, if changed since
    last report.)


        
   Indicate by check mark whether the registrant (1) has filed all reports
   required to be filed by Section 13 or 15(d) of the Securities Exchange
   Act of 1934 during the preceding 12 months (or for such shorter period
   that the Registrant was required to file such reports), and (2) has
   been subject to such filing requirements for the past 90 
   days.    Yes    X     No   
   The number of outstanding shares of the issuer's $1.00 par value common
   stock as of November 10, 1994 was 4,538,460.


Consolidated Balance Sheets
Carolina First Corporation and Subsidiaries
(Unaudited)
($ in thousands, except share data)




                                                                   September 30,   December 31,
ASSETS                                                                   1994            1993
                                                                                          
Cash and due from banks.......................................... $   43,444             27,320
Federal funds sold and securities
  purchased under resale agreements..............................      8,904             54,212
Securities                                                         
   Trading.......................................................        722                250
   Available for sale............................................     54,904             64,871
   Held for investment (market value $58,668 in 1994
   and $50,024 in 1993)..........................................     60,912             49,605
     Total securities............................................    116,538            114,726
Loans............................................................    817,404            567,379
   Less unearned income..........................................     (1,063)            (2,221)
   Less allowance for loan losses................................     (5,029)            (5,688)
     Net loans...................................................    811,312            559,470
Premises and equipment...........................................     36,389             28,990
Accrued interest receivable......................................      8,050              4,811
Other assets.....................................................     43,027             26,892
                                                                  $1,067,664            816,421

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
  Deposits
    Noninterest-bearing.......................................... $  108,575             67,776
    Interest-bearing.............................................    831,700            656,809
      Total deposits.............................................    940,275            724,585
  Borrowed funds.................................................     31,926             17,993
  Accrued interest payable.......................................      4,062              3,041
  Other liabilities..............................................      4,377              7,933
     Total liabilities...........................................    980,640            753,552

Stockholders' Equity                                               
  Preferred stock-no par value; authorized 10,000,000 shares;
    issued and outstanding 920,000 shares (Series 1994),
    621,000 shares (Series 1993) and 60,000 shares (Series 1993B)
    in 1994 and 621,000 shares (Series 1993) and 60,000 shares
    (Series 1993B) in 1993; liquidation preference $25 per share
    (Series 1994 and 1993) and $20 per share (Series 1993B)......     37,063             15,662
  Common stock-par value $1 per share; authorized 20,000,000       
    shares; issued and outstanding 4,524,361 shares in 1994        
    and 4,279,724 in 1993........................................      4,524              4,280
  Surplus........................................................     38,247             35,412
  Retained earnings..............................................      8,591              8,400
  Nonvested restricted stock.....................................       (547)              (709)
  Guarantee of ESOP debt.........................................       (176)              (176)
  Unrealized gain (loss) on securities available for sale........       (678)                --
     Total stockholders' equity..................................     87,024             62,869
                                                                  $1,067,664            816,421

                                                   2            


Consolidated Statements of Income
Carolina First Corporation and Subsidiaries
($ in thousands, except share data)
(unaudited)



                                                 Three Months Ended September 30,   Nine Months Ended September 30,
                                                               1994          1993          1994          1993
                                                                                          
Interest income
  Interest and fees on loans...........................$      17,618 $      11,186 $      44,915 $      30,193
  Interest on securities                                                             
    Taxable............................................        1,206         1,681         3,760         4,514
    Exempt from federal income taxes...................          279           147           710           328
      Total interest on securities.....................        1,485         1,828         4,470         4,842
  Interest on federal funds sold and securities                                      
    purchased under resale agreements..................           40            29           343           330
    Total interest income..............................       19,143        13,043        49,728        35,365

Interest expense                                                                     
  Interest on deposits.................................        7,467         5,508        19,731        15,693
  Interest on borrowed funds...........................          685           182         1,133           326
    Total interest expense.............................        8,152         5,690        20,864        16,019
    Net interest income................................       10,991         7,353        28,864        19,346
                                                                                     
Provision for loan losses..............................          250           330           450           909
    Net interest income after                                                        
      provision for loan losses........................       10,741         7,023        28,414        18,437
                                                                                     
Noninterest income                                                                   
  Service charges on deposit accounts..................        1,085           750         2,682         1,822
  Mortgage banking income..............................          533           436         1,583           924
  Fees for trust services..............................          185           174           681           412
  Gain on sale of securities...........................           54            21           189           546
  Sundry...............................................          403           211         1,068           515
    Total noninterest income...........................        2,260         1,592         6,203         4,219
                                                                                     
Noninterest expenses                                                                 
  Salaries and wages...................................        3,770         2,598        10,397         6,638
  Employee benefits....................................          921           623         2,697         1,738
  Occupancy............................................          942           544         2,597         1,435
  Furniture and equipment..............................          619           404         1,660         1,096
  Sundry...............................................        3,820         2,674         9,835         6,742
    Total noninterest expenses.........................       10,072         6,843        27,186        17,649
    Income before income taxes.........................        2,929         1,772         7,431         5,007
Income taxes...........................................          928           466         2,184         1,599
    Net income ........................................        2,001         1,306         5,247         3,408
Dividends on preferred stock...........................          731           530         1,702         1,381
    Net income applicable to common shareholders.......$       1,270 $         776 $       3,545 $       2,027

Net income per common share:
     Primary*..........................................$        0.28 $        0.23 $        0.79 $        0.61
     Fully diluted*....................................         0.27           n/a          0.77           n/a
Average shares outstanding:
     Primary*..........................................    4,519,486     3,325,608     4,510,744     3,313,613
     Fully diluted*....................................    7,464,782     5,668,690     6,820,618     5,370,798

*Share data have been restated to reflect 5% stock dividends.

                                                            3   


Consolidated Statements of Cash Flows
Carolina First Corporation and Subsidiaries
(Unaudited)
(All Amounts, Except Per Share Data, in Thousands)



                                                                    Nine Months Ended September 30,
                                                                        1994            1993
                                                                                         
Cash Flows from Operating Activities
  Net income.....................................................  $     5,247   $          3,408
  Adjustments to reconcile net income to net cash
    provided by operations
      Depreciation...............................................        1,899              1,184
      Amortization of intangibles................................        1,215                760
      Provision for loan losses..................................          450                909
      Gain on sale of securities.................................         (189)              (546)
      Proceeds from sale of trading securities...................      291,155                 --
      Proceeds from maturity of trading securities...............       24,480                 --
      Purchase of trading securities.............................     (316,107)                --
      Originations of mortgage loans held for sale...............      (31,663)                --
      Proceeds from sale of mortgage loans held for sale.........       38,127             39,042
      Increase in interest receivable............................       (3,239)              (609)
      Increase in interest payable...............................        1,021                220
      Increase in other assets...................................      (15,933)            (2,418)
      Increase (decrease) in other liabilities...................       (3,696)               322
      FHLB stock dividend........................................          (50)               (54)
    Net cash used for operating activities.......................       (7,283)            42,218

Cash Flows from Investing Activities
  Proceeds from sale or maturity of securities...................           --            257,436
  Proceeds from sale of securities available for sale............       24,086                 --
  Proceeds from maturity of securities available for sale........      154,840                 --
  Proceeds from maturity of securities held for investment.......        5,116                 --
  Purchase of securities.........................................           --           (318,232)
  Purchase of securities available for sale......................     (169,699)                --
  Purchase of securities held for investment.....................      (16,373)                --
  Net decrease in federal funds sold and securities              
    purchased under resale agreements............................       45,308              2,466
  Net increase in loans..........................................     (216,571)          (137,406)
  Capital expenditures...........................................       (9,298)           (12,612)
    Net cash used for investing activities ......................     (182,591)          (208,348)

Cash Flows from Financing Activities
  Acquired deposits (net)........................................       97,735            156,145
  Net increase (decrease) in deposits............................       74,515            (29,134)
  Increase in borrowed funds.....................................       13,933             30,729
  Issuance of preferred stock....................................       21,401             14,462
  Dividends on preferred and common stock........................       (1,979)              (851)
  Other common stock activity....................................          393                367
    Net cash provided by financing activities....................      205,998            171,718
Net change in cash and due from banks............................       16,124              5,588
                                                                 
Cash and due from banks at beginning of year.....................       27,320             21,846
Cash and due from banks at end of period.........................  $    43,444   $         27,434

                                                     4          


                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     CAROLINA FIRST CORPORATION AND SUBSIDIARIES


          (1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

               A summary of these policies is included in the 1993 Annual
               Report to Stockholders.


          (2)  SECURITIES

               The change in the net unrealized loss on securities
               available for sale for the three months ended September 30,
               1994 was $59,000.
           

          (3)  STATEMENTS OF CASH FLOWS

               Cash includes currency and coin, cash items in process of
               collection and due from banks.  Interest paid, net of
               interest capitalized as a part of the cost of construction,
               amounted to $19,843,000 for the nine months ended September
               30, 1994.  Income tax payments of $3,077,000 were made for
               the nine months ended September 30, 1994.


          (4)  COMMON STOCK

               The Board of Directors of Carolina First Corporation (the
               "Company") issued a five percent common stock dividend on
               May 16, 1994 to common stockholders of record as of April
               29, 1994.  This dividend resulted in the issuance of 214,380
               shares of the Company's $1.00 par value common stock.  Per
               share data of prior periods have been restated to reflect
               this dividend.


          (5)  PREFERRED STOCK

               On April 15, 1994, the Company issued 920,000 shares of
               7.32% Noncumulative Convertible Preferred Stock Series 1994
               ("Series 1994 Preferred Stock"), which raised $21,442,000 in
               equity.  Dividends on the Series 1994 Preferred Stock will
               be payable quarterly, when, as, and if declared by the Board
               of Directors, at an annual rate of $1.83 per share. 
               Dividends on the Series 1994 Preferred Stock are not
               cumulative.  To date, all regular quarterly dividends have
               been paid.  A Series 1994 Preferred Stock share may be
               converted at the option of the holder into 1.7931 shares of
               common stock.  In addition, the Company may redeem the
               Series 1994 Preferred Stock at the redemption prices and in
               accordance with the other terms set forth in the Company's
               Articles of Amendment related to the Series 1994 Preferred
               Stock.


                                          5



                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     CAROLINA FIRST CORPORATION AND SUBSIDIARIES
                                     (Continued)


          (6)  ACQUISITIONS

               On April 29, 1994, the Company purchased the insured
               deposits of Citadel Federal Savings and Loan Association
               ("Citadel Federal") from the Resolution Trust Corporation,
               as receiver for Citadel Federal.  On May 2, 1994, the
               Company acquired certain assets and deposits associated
               principally with seven branches from Republic National Bank. 
               The branches are located in Columbia, Edgefield, Johnston,
               Bennettsville, Lake City and McColl.

               Effective October 13, 1994, the Company entered into a
               definitive agreement with Aiken County National Bank ("Aiken
               County National") for the merger of Aiken County National
               into Carolina First Bank.  The Company will acquire all the
               outstanding common shares of Aiken County National in
               exchange for approximately 453,000 shares of the Company's
               common stock (assuming no dissenter's rights are exercised). 
               Aiken County National has assets of approximately $42
               million, loans of $30 million and deposits of $38 million. 
               This transaction, which is subject to regulatory and Aiken
               County National shareholder approval, is expected to be
               completed in the first quarter of 1995. 

               Effective November 14, 1994, the Company entered into a
               definitive agreement with Midlands National Bank
               ("Midlands") for the merger of Midlands into Carolina First
               Bank.  The Company will acquire all the outstanding common
               shares of Midlands in exchange for approximately 584,000
               shares of the Company's common stock (assuming no
               dissenter's rights are exercised).  Midlands has assets of
               approximately $43 million, loans of $28 million and deposits
               of $39 million.  This transaction, which is subject to
               regulatory and Midlands shareholder approval, is expected to
               be completed in the first quarter of 1995. 


          (7)  MANAGEMENT'S OPINION

               The financial statements in this report are unaudited.  In
               the opinion of management, all adjustments necessary to
               present a fair statement of the results for the interim
               periods have been made.  All such adjustments are of a
               normal, recurring nature.

                                          6


                       MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                    FINANCIAL CONDITION AND RESULTS OF OPERATIONS

               Carolina First Corporation (the "Company") is a bank and
          thrift holding company which owns Carolina First Bank (the
          "Bank"), a South Carolina-chartered commercial bank headquartered
          in Greenville, South Carolina; Carolina First Savings Bank,
          F.S.B. (the "Savings Bank"), a federally-chartered savings bank
          headquartered in Georgetown, South Carolina; and Carolina First
          Mortgage Company (the "Mortgage Company"), a mortgage banking
          operation headquartered in Columbia, South Carolina.  The
          Company, which commenced operations in December 1986, currently
          conducts business through 46 locations in South Carolina.  At
          September 30, 1994, the Company had approximately $1,067,664,000
          in assets, $816,341,000 in loans, $940,275,000 in deposits and
          $87,024,000 in stockholders' equity.  At September 30, 1994, the
          Company's nonperforming assets (which exclude loans which are 90
          days or more past due and still accruing interest) totaled 0.12%
          of total loans and other real estate owned.  

               The Company was formed principally in response to perceived
          opportunities resulting from the takeovers of several South
          Carolina-based banks by large southeastern regional bank holding
          companies.  A significant number of the Company's executive
          officers and management personnel were previously employed by
          certain of the larger South Carolina-based banks that were
          acquired by these southeastern regional institutions. 
          Consequently, these officers and management personnel have
          significant customer relationships and commercial banking
          experience that have contributed to the Company's loan and
          deposit growth.  The Company targets individuals and small to
          medium-sized businesses in South Carolina that require a full
          range of quality banking services.

               The Company currently serves three principal market areas:
          the Greenville metropolitan area and surrounding counties
          (located in the Upstate region of South Carolina); the Columbia
          metropolitan area and surrounding counties (located in the
          Midlands region of South Carolina); and Georgetown and Horry
          counties (located in the Coastal region of South Carolina).  The
          Company's principal market areas represent three of the four
          largest Metropolitan Statistical Areas in the state.  In April
          1994, the Company entered the Charleston market, the second
          largest Metropolitan Statistical Area in the state, with the
          purchase of the insured deposits of Citadel Federal Savings and
          Loan Association ("Citadel Federal").  See "Growth Strategy and
          Acquisitions."  The Company also has branch locations in other
          counties in South Carolina.

                                          7

               The Company began its operations with the de novo opening of
          Carolina First Bank in Greenville and has pursued a strategy of
          growth through internal expansion and through the acquisition of
          branch locations and financial institutions in selected market
          areas.

               For the first nine months of 1994, the Company had
          consolidated net income of $5,247,000, an increase of 54% over
          the $3,408,000 earned in the same period of 1993.  Net income per
          common share, adjusted to reflect the 5% common stock dividends,
          was $0.79 for the nine months ended September 30, 1994, up 30%
          from the $0.61 earned in the first nine months of 1993.  Net
          income per fully diluted share for the nine months ended
          September 30, 1994 was $0.77.  A higher level of average earning
          assets, an increased net interest margin, good growth in
          noninterest income and continued good credit quality were the
          primary reasons for the growth in net income.  Increases in
          average earning assets resulted primarily from the acquisition of
          branches, discussed in "Growth Strategy and Acquisitions", and
          internal growth. 
             
               At September 30, 1994, assets totaled $1,067,664,000, an
          increase of $313,015,000, or 41%, over September 30, 1993.  Total
          stockholders' equity increased 40% from September 30, 1993 to
          September 30, 1994 to $87,024,000.  Loans increased 52% to
          $816,341,000 at September 30, 1994 compared with $536,890,000 at
          September 30, 1993.  Deposits at September 30, 1994 were
          $940,275,000, up 44% from $651,997,000 at September 30, 1993.

               On April 15, 1994, the Company issued 920,000 shares of the
          Series 1994 Preferred Stock, which raised approximately
          $21,442,000 in equity after deduction of expenses.  See "Capital
          Resources and Dividends."

               The Board of Directors approved a 5% common stock dividend,
          issued on May 16, 1994, to common stockholders of record as of
          April 29, 1994.  This dividend resulted in the issuance of
          214,380 shares of the Company's $1.00 par value common stock. 
          Per share data of prior periods have been restated to reflect
          this dividend.  This is the sixth consecutive year that the
          Company has issued a 5% common stock dividend.  In addition to
          the 5% common stock dividend, the Company began paying a regular
          quarterly cash dividend of $0.05 per share in the first quarter
          of 1994.  See "Capital Resources and Dividends."

               The Company is considering the merger of the Savings Bank
          into the Bank.  This merger is being considered because the
          Company believes that there may be significant economic and
          managerial benefits in such a combination.  Such benefits would
          include the elimination of duplicative administration, the
      
                                          8


          consolidation of the Company's regulators, reduced regulatory
          burdens and increased management focus.  If such a merger occurs,
          the Company would pay income taxes of approximately $1,000,000
          due to the different tax treatment accorded the allowance for
          loan losses at the Savings Bank.  The Company will only proceed
          with the merger of the Savings Bank into the Bank if management
          believes that the long-term economic benefits would offset the
          initial tax liability.  The Company has preliminary indications
          that such a merger could save up to $500,000 per year.  However,
          the Company has not at this time reached a final conclusion on
          this issue.  In the event that the Company elects to proceed with
          such a merger, the Company expects that the tax liability would
          be recorded in the fourth quarter of 1994 and that the merger
          would be completed in the first quarter of 1995.

               For certain information regarding the potential write-down
          of assets in the fourth quarter and the sale or securitization of
          credit cards, see the final 8 paragraphs of "Growth Strategy and
          Acquisitions" below.   

          GROWTH STRATEGY AND ACQUISITIONS

               Since  its  inception in  1986,  the Company  has  pursued a
          strategy  of growth  through internal  expansion and  through the
          acquisition  of branch  locations and  financial institutions  in
          selected  market  areas.   The  Company  has emphasized  internal
          growth through  the acquisition  of market  share from  the large
          out-of-state  bank holding  companies.   It  attempts to  acquire
          market share by 
          providing  quality  banking  services  and  personal  service  to
          individuals and business customers.

               The Company's  past acquisitions include the  following:  In
          August  1990, the Company acquired  the Savings Bank  in a merger
          transaction which  resulted in  the acquisition of  approximately
          $100,500,000  in deposit liabilities  and $12,000,000 in capital.
          In April 1991, the Bank purchased two branches in Anderson, South
          Carolina  which  resulted  in  the  acquisition  of approximately
          $20,127,000 in deposits, on  which a premium of $1.2  million was
          paid, and approximately  $3,843,000 in loans.   In December 1991,
          the Savings Bank  purchased four branches  in Myrtle Beach  which
          resulted  in the  acquisition  of  approximately  $36,768,000  in
          deposits,  on which  a  premium of  $1.3  million was  paid,  and
          approximately $10,000,000 in loans.  

               In  March  1993,  the  Bank purchased  the  Piedmont,  South
          Carolina branch location  from Republic National  Bank ("Republic
          Bank")  which  resulted  in  the   acquisition  of  approximately
          $15,378,000 in deposits, on which a premium of $600,000 was paid,
          and  approximately $2,334,000 in loans.   On March  22, 1993, the
          Bank purchased  12 branches principally located  in central South
          Carolina

                                         9


          (the "12 Republic  Branches") from Republic  Bank.  The
          branches are located in  Columbia (3), Irmo, Salley, Springfield,
          Hardeeville,  Barnwell,  Williston,  Blackville,   Ridgeland  and
          Swansea, South Carolina.   In this acquisition, the Bank  assumed
          $189,485,000 in  deposits, on which  a premium of  $6,300,000 was
          paid, and $28,905,000 in selected loans.

               In five transactions during the period of time from December
          1990  through November  1993,  Carolina First  Bank purchased  an
          aggregate of approximately $35 million in credit card receivables
          and related accounts from Republic Bank.

               In September  1993, the Company acquired  First Sun Mortgage
          Corporation   (subsequently   renamed  Carolina   First  Mortgage
          Company), which  resulted in the acquisition  of servicing rights
          to a portfolio of approximately $250 million in mortgages and two
          origination  offices.  The cost  of the acquisition  in excess of
          the fair  value of  net assets acquired  aggregated approximately
          $3.1 million.   This excess was assigned to goodwill and is being
          amortized  over  15  years.   The  Mortgage  Company's  principal
          activities include the  origination and servicing of  one-to-four
          family  residential mortgage  loans  through 8  offices in  South
          Carolina.    At September  30,  1994,  the Mortgage  Company  was
          servicing   approximately   10,400 loans   having  an   aggregate
          principal balance  of approximately $802 million.   The servicing
          portfolio  includes  purchased  mortgage  servicing   rights  for
          approximately   $680  million  in  mortgage  loans;  the  related
          intangible  asset  for excess  and  purchased  mortgage servicing
          rights totaled $9.2 million at September 30, 1994.  

               In  December 1993,  Carolina First  Bank acquired  the three
          Columbia branches of Bay Savings  Bank, F.S.B., which resulted in
          the assumption of approximately $38,489,000 in deposits, on which
          a  premium  of  approximately  $1.1  million  was  paid, and  the
          acquisition of approximately $143,000 in loans.

               On  April  29,  1994,  the  Company  purchased  the  insured
          deposits   of  Citadel   Federal   from   the  Resolution   Trust
          Corporation, as  receiver for Citadel Federal.   This acquisition
          resulted in  the acquisition of  one branch office  in Charleston
          with deposits of approximately $5,849,000,  on which a premium of
          approximately $533,000 was paid.

               On May  2,  1994, the  Company  acquired six  branches  from
          Republic Bank.   The acquired branches  are located in  Columbia,
          Edgefield,  Johnston, Bennettsville,  Lake City  and McColl.   In
          addition, Carolina  First acquired the deposits  and select loans
          from Republic Bank's  main office branch  in Columbia, which  was
          not  acquired.    With  this transaction,  the  Company  acquired
          deposits  of approximately  $135,326,000, on  which a  premium of
          approximately $5.4 million was paid, and loans of approximately
          $37,511,000.

                                         10


               Effective  October  13, 1994,  the  Company  entered into  a
          definitive  agreement with  Aiken  County  National Bank  ("Aiken
          County National")  for the merger  of Aiken County  National into
          Carolina  First  Bank.     The  Company  will   acquire  all  the
          outstanding common  shares of  Aiken County National  in exchange
          for approximately  453,000 shares  of the Company's  common stock
          (assuming  no dissenter's  rights are  exercised).   Aiken County
          National has assets  of approximately $42  million, loans of  $30
          million  and deposits of $38 million.  This transaction, which is
          subject  to  regulatory  and  Aiken  County  National shareholder
          approval, is expected  to be  completed in the  first quarter  of
          1995. 

               Effective  November 14,  1994,  the Company  entered into  a
          definitive agreement with Midlands National Bank ("Midlands") for
          the merger of  Midlands into  Carolina First Bank.   The  Company
          will acquire  all the  outstanding common  shares of Midlands  in
          exchange for approximately 584,000 shares of the Company's common
          stock (assuming  no dissenter's rights are  exercised).  Midlands
          has assets of approximately $43 million, loans of $28 million and
          deposits of $39 million.   This transaction, which is  subject to
          regulatory and  Midlands shareholder approval, is  expected to be
          completed in the first quarter of 1995. 

               The  Company has  entered  into an  agreement with  Telepay,
          Inc., a  South Carolina  corporation  ("Telepay"), regarding  the
          delivery of  certain home  banking services.   This  agreement is
          included as an exhibit hereto.  The Company can give no assurance
          regarding the  probability of success of Telepay,  or whether and
          to what extent the Company will be involved with Telepay.

               At  September  30,  1994,  the Company  had  $26,654,000  in
          intangible  assets which were generated principally in connection
          with the  acquisition of  branch locations, credit  card accounts
          and  receivables,  the  Mortgage Company  and  mortgage servicing
          rights.   As noted in  previous Company filings,  the Company has
          undertaken  a  study  to  determine whether  any  adjustments  in
          intangible  assets or  the  related amortization  is appropriate.
          This  study has  been substantially  completed.   Its preliminary
          conclusion  is  that,   except  for  certain   intangible  assets
          associated with  credit card receivables, the  Company should not
          make  any adjustments  to the  amortization schedules.   However,
          approximately $3 million before taxes of intangible assets associated
          with the origination of credit cards accounts should be written off. 
          In addition, in the  event that  the Company  securitizes all  or a
          portion  of its credit  card portfolio (as  discussed below), the
          Company would be able to write off an additional $5 million before 
          taxes in intangible assets as a result of such securitization. Any 
          write-offs of intangible assets are expected to occur in the fourth
          quarter of 1994.

            Although any  write-down of  intangible assets would  have a one-

                                          11


          time material adverse effect  on the Company's earnings, such
          write-down of  intangible assets would have a  positive effect on
          its  net  income  on a  going-forward  basis.    Furthermore, the
          Company  believes that  in  connection with  the write-down,  the
          Company will be able to engage in either a securitization or sale
          of  the credit  cards,  which, if  consummated, will  improve the
          Company's financial performance.

               Concurrent with  the contemplated securitization or possible
          sale of the credit card portfolio, the Company is  considering the
          merger of its two subsidiaries  (as discussed above).  However,  
          at this time the  Company has not  determined the form or  extent 
          of such restructuring or the total amounts of intangible assets 
          that will be written off.

               In  view of the foregoing and the other anticipated benefits
          discussed below,  the Company  has determined  to pursue, as  its
          first  priority,  the  securitization   of  up  to  approximately
          $100,000,000  of its  credit card  loans.   As an  alternative to
          securitization, the Company has determined to pursue the sale  of
          such credit  card loans.   Either such alternative  would improve
          the Company's liquidity and  provide the Company with significant
          funds which could be used to fund loan demand.

               The  contemplated securitization would  involve the transfer
          of  the Company's credit card accounts to  a trust, in return for
          which, the Company would be paid an amount equal to the principal
          balance of  the credit cards.  The Company would use a portion of
          such  proceeds to  purchase approximately a  25% interest  in the
          trust and the balance of the proceeds would be retained by the 
          Company. Interests in the balance  of the trust would sold exclusively
          to accredited  investors  in   a  private   offering  exempt   from
          registration under  the federal  securities laws.   Such offering
          would  be made only  pursuant to a  private placement memorandum.
          The Company believes that  it will be successful in  such regard;
          however,  there can be no assurance that such transaction will be
          completed.    In  the event  that  the  Company  engages in  such
          securitization of the credit cards, the Company would be required
          to write down approximately $5,000,000 before taxes in intangible 
          assets. Such write-down would be expected to occur in the fourth 
          quarter of 1994. The Company believes that the securitization would
          provide  substantial  benefits  to  the  Company,  including  the
          provision  of  significant liquidity,  the  ability  to retain  a
          portion  of the  expected earnings  from the  credit  cards while
          moving them off the  balance sheet, and the continued  ability to
          service  the  credit  cards  and receive  the  related  servicing
          income.   The Company expects in the  near future to enter into a
          preliminary agreement  with an  investment banking firm  in which
          the parties agree  to use their best efforts to  proceed with the
          securitization of such credit cards. 

               Under  the securitization  arrangement, the  Company retains
          the  obligation to guarantee a stated return to purchasers of the
          trust
                                          12

          interests.    However,  the  Company  believes  that  this
          liability is not materially greater than the liability that would
          exist if the Company retained its credit card portfolio.

               As an  alternative to  securitization, the Company  has also
          engaged in  preliminary negotiations with third parties regarding
          the purchase of the  credit cards.  Based on  these negotiations,
          the  Company believes  that it  could reach  an agreement  with a
          third party which  would result in the sale of  such credit cards
          on terms which are satisfactory to the Company.  Based on current
          market  conditions, in the event that  the Company sells all or a
          portion of its credit card  portfolio, the substantial portion of
          the  $3 million  write-off  for intangibles  discussed above  and
          other  credit card intangible assets would likely be offset by an
          anticipated gain  realized in  such sale.   Although the  Company
          believes  that  it  would   be  able  to  effect  such   sale  on
          satisfactory terms, there can be no assurance of such fact.

               The Company  has built  its credit  card loan portfolio,  in
          part,  through  the acquisition  of approximately  $35,000,000 in
          credit  card  accounts  and  receivables from  Republic  Bank  in
          several  transactions since  December 1990.   In  connection with
          these acquisitions, Republic Bank escrowed funds to offset losses
          in  the  purchased  credit  cards.    Such  escrowed  funds  were
          exhausted  by the end the  second quarter of  1994.  Accordingly,
          absent a sale or  securitization of the credit cards,  any losses
          in the  credit card portfolio  would have  to be  covered by  the
          allowance for loan losses  as compared to escrowed funds  (as was
          the case  in the past).   Credit card losses  have generally been
          approximately  6.5%   per  year  on  a   portfolio  ranging  from
          approximately $25 million to $95 million.


          EARNINGS REVIEW

          Net Interest Income

               The largest component of the Company's net income is the net
          interest income of  the Bank and the Savings  Bank.  Net interest
          income is the  difference between the  interest earned on  assets
          and  the interest paid for  the liabilities used  to support such
          assets.    Variations  in  the  volume  and  mix  of  assets  and
          liabilities  and  their  relative  sensitivity  to interest  rate
          movements  determine changes  in  net interest  income.   As  the
          primary  contributor  to  the  Company's  earnings,  net interest
          income constituted 82%  of net

                                          13


          revenues (net interest income plus
          other income) for the first nine months of 1994 and  for the same
          period of 1993.

               Fully tax-equivalent net  interest income adjusts  the yield
          for assets earning tax-exempt  income to a comparable yield  on a
          taxable basis.  For the first nine months of 1994,  the Company's
          fully tax-equivalent net interest income was $29,405,000 compared
          with $19,494,000 for  the same period of 1993, for an increase of
          $9,911,000, or 51%.  The increase resulted from a higher level of
          average  earning assets  and an improvement  in the  net interest
          margin.  The growth in average earning assets, which increased to
          $827,444,000 for the first nine  months of 1994 from $611,634,000
          for  the  first  nine months  of  1993,  resulted primarily  from
          internal  loan  growth  and  the  acquisition  of  branches  from
          Republic Bank.  The majority of this increase was in loans, which
          averaged $216,139,000  higher in  the first  nine months of  1994
          than in the same period of 1993.  The improvement in net interest
          margin, which increased to 4.71% in the first nine months of 1994
          from 4.26% in the  first nine months of 1993,  primarily resulted
          from lower  deposit interest  rates and  a  higher proportion  of
          noninterest-bearing deposits.   In  addition, the yield  on loans
          has  risen  due  to increases  in  the  prime  interest rate  and
          increased consumer loan volume from the retail branch network. 

          Provision and Allowance for Loan Losses

               Management maintains  an allowance for loan  losses which it
          believes  is adequate  to  cover  possible  losses  in  the  loan
          portfolio.  However, management's judgment is based upon a number
          of  assumptions  about future  events  which are  believed  to be
          reasonable, but which  may or may not  prove valid.  Thus,  there
          can be no assurance  that charge-offs in future periods  will not
          exceed the allowance for loan losses or that additional increases
          in the allowance for loan losses will not be required.

               The allowance for loan losses is established through charges
          in  the form of  a provision for  loan losses  and purchased loan
          adjustments.  Loan losses and  recoveries are charged or credited
          directly to the allowance.   The amount charged to  the provision
          for  loan losses by the Company is based on management's judgment
          as  to the amount required  to maintain an  allowance adequate to
          provide  for potential  losses in  the Company's  loan portfolio.
          The level of this allowance is dependent upon the total amount of
          past  due loans,  general  economic  conditions and  management's
          assessment of potential losses.
            
               The Company  attempts to  deal with repayment  risks through
          the establishment of, and adherence to, internal credit policies.
          These  policies include  officer  and  customer limits,  periodic
          documentation  examination  and  follow-up  procedures   for  any

                                          14


          exceptions to  credit  policies.   A  summary  of  the  Company's
          approach  to managing credit risk is provided below in the "Asset
          Quality" section.  

               At  September  30, 1994,  the Company  had $397,000  in non-
          accruing  loans and $1,372,000 in loans  greater than ninety days
          past  due  on  which interest  was  still  being  accrued.   This
          compares favorably with $905,000 and $1,335,000, respectively, at
          September 30,  1993.   Non-performing assets  as a  percentage of
          loans  and  other  real estate  owned  were  0.12%  and 0.48%  at
          September 30,  1994 and  1993,  respectively.   Charge-offs as  a
          percentage of  average loans have  remained low during  the first
          nine months  of  1994 at  a  0.10% annual  rate  for the  Company
          compared with  a 0.28% annual rate  for the first  nine months of
          1993.   These  asset  quality measures  compare favorably  to the
          Company's FDIC peer group.

               The allowance  for loan losses totaled  $5,029,000, or 0.62%
          of  total  loans, at  the end  of  September 1994,  compared with
          $5,352,000, or 1.0% of total loans, at the end of September 1993.
          The allowance for loan  losses as a percentage of  non-performing
          loans was 1,267%  and 591%  as of  September 30,  1994 and  1993,
          respectively.  The  Company made  a $450,000  provision for  loan
          losses  for the first nine months of 1994, compared with $909,000
          for the comparable period of 1993.

               In five transactions during the period of time from December
          1990  through November 1993,  the Bank purchased  an aggregate of
          approximately $35 million in credit card receivables  and related
          accounts  from   Republic  Bank.     In  connection   with  these
          transactions, a  series of escrow agreements  were established in
          which portions of the  various purchase prices were set  aside by
          Republic  Bank to  be  used in  absorbing  credit losses  in  the
          purchased  credit  card portfolio.    The  Company exhausted  the
          escrow  balances in the second quarter of  1994.  As set forth in
          the final 8 paragraphs of "Growth Strategy and Acquisitions," the
          Company   is   considering   the  sale   or   securitization   of
          substantially all of its credit card portfolio.  Such  discussion
          is  incorporated herein  by reference.   See also  "Liquidity and
          Interest Rate Sensitivity."     
               The  Bank  was  examined in  December  1993  by the  Federal
          Deposit Insurance Corporation, and  the Savings Bank was examined
          in  February  1994  by the  Office  of  Thrift  Supervision.   No
          significant   increases   in   reserves   resulted   from   these
          examinations.   In  the  most recent  Community Reinvestment  Act
          evaluations,  the  Bank  received an  "outstanding"  rating,  the
          highest rating,  and the  Savings Bank received  a "satisfactory"
          rating, the second highest rating.

                                          15
          
          Noninterest Income

               Noninterest   income,  excluding   securities  transactions,
          increased  64% to $6,014,000 for the  nine months ended September
          30,  1994 from  $3,673,000 for the  same period  of 1993,  for an
          increase of $2,341,000.   This increase resulted principally from
          service charges on deposit accounts,  fees for trust services and
          mortgage  banking income.  The Company realized gains on the sale
          of securities of $189,000  and $546,000 in the first  nine months
          of 1994 and 1993, respectively. 

               Service charges on deposit accounts, the largest contributor
          to  noninterest income, rose 47% to $2,682,000 for the first nine
          months of 1994 from $1,822,000 for the first nine months of 1993.
          The  increase in  service  charges is  attributable to  acquiring
          branches  and new  deposit accounts,  increasing fee  charges and
          improving collection rates.  Average deposits for the same period
          increased 37%.

               Mortgage banking  income for the  first nine months  of 1994
          increased $659,000, or  71%, to $1,583,000  from $924,000 in  the
          first  nine months  of  1993.   Mortgage banking  income includes
          origination  fees, profits from  the sale of  loans and servicing
          fees (which started  in 1993).  Origination fees totaled $808,000
          in the first  nine months of 1994 and $642,000  in the first nine
          months of 1993.  Until the third quarter  of 1992, mortgage loans
          were  originated  primarily  for  the  account  of  correspondent
          financial institutions,  with the  Bank retaining  an origination
          fee.    Beginning  in the  third  quarter  of  1992, the  Company
          expanded the activities of its mortgage loan operations and began
          self-funding  the loans through the Savings Bank prior to sale in
          the secondary market.   Mortgage loans totaling approximately $38
          million and $39 million were sold during the first nine months of
          1994 and 1993,  respectively.  Income from  this activity totaled
          $192,000 in the  first nine  months of 1994  and $259,000 in  the
          first nine months of 1993.

               The Mortgage Company's mortgage servicing operations consist
          of  servicing  loans  that are  owned  by  the  Savings Bank  and
          subservicing loans, to which the right to service is owned by the
          Savings Bank  and  other non-affiliated  financial  institutions.
          Mortgage loans serviced  are all one  to four family  residential
          mortgage  loans.   At  September 30,  1994, approximately  10,400
          loans with  an aggregate  principal amount of  approximately $802
          million  were  being  serviced  or subserviced  by  the  Mortgage
          Company.  Servicing income  from non-affiliated companies, net of
          the related amortization, was $583,000  for the first nine months
          of 1994.  Servicing income in 1993 was not significant.
            
               Fees for trust  services in  the first nine  months of  1994
      
                                          16


          increased to $681,000,  up 65%  from the $412,000  earned in  the
          first nine months of 1993.  Fees for trust services increased  as
          a result of the  generation of new trust business  and additional
          assets under  management.  Assets  under management of  the trust
          department  increased to  approximately $183 million  at September
          30, 1994 from approximately $68 million at September 30, 1993.

               Sundry income items  were $553,000 higher for the first nine
          months of 1994 than the same period of 1993, primarily because of
          higher customer service fees,  appraisal fee income and insurance
          commissions  from increased  lending  and deposit  activity.   In
          addition,  during the  first  nine months  of  1994, the  Company
          earned approximately  $108,000 in real estate  rental income, the
          majority of which is not expected to continue.

               On  August  18, 1993,  the  Bank  entered  into an  investor
          services  agreement with Edgar M.  Norris & Co.,  Inc. ("Norris &
          Co."), a  broker-dealer registered with the  National Association
          of Securities Dealers, Inc.,  to offer certain brokerage services
          to the  Bank's customers.  Under this  affiliate arrangement, the
          Bank offers  certain brokerage services to  its customers through
          dual employees (a Bank employee who is  also employed by Norris &
          Co.).  The commissions or mark up charges on transactions will be
          shared between  the Bank  and Norris  & Co. as  set forth  in the
          investor  services agreement.   Brokerage  services activity  for
          1994 has been limited.    


          Noninterest Expenses

               Noninterest expenses for the nine months ended September 30,
          1994  were $27,186,000,  compared with  $17,649,000 for  the same
          period  of  1993, for  an increase  of $9,537,000,  or 54%.   The
          increased expenditures primarily reflect the  costs of additional
          personnel  to  support  the  Company's  current  and  anticipated
          growth.

               Salaries and wages and benefits increased 56% to $13,094,000
          for the first nine months  of 1994 from $8,376,000 for the  first
          nine  months of 1993.  Full-time equivalent employees rose to 502
          as of  September 30,  1994 from  363  as of  September 30,  1993.
          Staff  increases were attributable to the  addition of 15 banking
          offices, higher loan and deposit activity resulting from internal
          growth  and  acquisitions,  and  the expansion  of  the  mortgage
          banking operations.

               Occupancy  and  furniture and  equipment  expenses increased
          $1,726,000,  or 68%,  to  $4,257,000 for  the  nine months  ended
          September  30, 1994  due to  the addition  of 15  banking offices
          including  a new  Myrtle  Beach main  office,  the opening  of  a
          regional headquarters office in  Columbia for the Midlands region
          of  South Carolina, the establishment of the Mortgage Company and
          the expansion of  its administrative offices  in Greenville to  a
          second
                                          17


          location.    In   addition,  the  Company  relocated  its
          operations center  from Greenville, South  Carolina to  Columbia,
          South Carolina, a location more central to its branches.

               Federal  deposit insurance  premiums increased  $454,000, or
          48%,  in  the first  nine  months of  1994  to $1,398,000.   This
          increase was  primarily  due  to a  higher  levels  of  deposits.
          Intangibles amortization increased $455,000, or 60%, in the first
          nine months of  1994 to  $1,215,000, principally as  a result  of
          intangibles relating to the  acquisition of branches, credit card
          receivables and the mortgage  company.  For information regarding
          the review of  the Company's intangible assets  and the potential
          write-down  of such assets, see the final 8 paragraphs of "Growth
          Strategy and Acquisitions" above.

               Service   charges  for  processing  credit  cards  increased
          $401,000  in  the first  nine months  of  1994, principally  as a
          result  of  credit  card  solicitations by  the  Company  and the
          purchase   of   approximately  $16.3   million  in   credit  card
          receivables in  June 1993  and November  1993.   Advertising  and
          public relations expenses increased $328,000,  or 97%, due to the
          Company's  statewide  expansion,  advertising  campaigns  in  key
          markets  and special  deposit  promotions.   The increase  in the
          remaining  sundry noninterest expense  was primarily attributable
          to  the overhead  and operating  expenses associated  with higher
          lending and  deposit activities.  The  largest sundry noninterest
          expenses  were  stationery,  supplies  and  printing,  telephone,
          postage, and professional fees.

                                                
          BALANCE SHEET REVIEW

          Loans

               The  Company's   loan  portfolio  consists   principally  of
          one-to-four   family   residential  mortgage   loans,  commercial
          mortgage  loans and  other  commercial  and  consumer loans.    A
          substantial  portion  of these  borrowers  are  located in  South
          Carolina and are concentrated in the Company's market areas.  The
          Company  has  no  foreign loans  or  loans  for highly  leveraged
          transactions.     The  loan   portfolio  does  not   contain  any
          concentrations of credit risk exceeding 10% of the portfolio.  At
          September 30, 1994,  the Company had  total loans outstanding  of
          $816,341,000  which equaled  approximately  87% of  the Company's
          total  deposits  and approximately  76%  of  the Company's  total
          assets.    The composition  of  the Company's  loan  portfolio at
          September 30, 1994 was  as follows:  commercial 45%,  residential
          mortgage 26%, consumer 12%, credit card 12% and construction 5%.

               The  Company's  loans  increased $279,451,000,  or  52%,  to
          $816,341,000  at   September  30,  1994   from  $536,890,000   at
          September 30, 1993.  Of  this increase, $48,666,000 resulted from

                                          18

          loans acquired in branch  acquisitions and credit card purchases.
          The balance was internal loan  growth.  This increase was  net of
          $79,263,000  of mortgage  loans  sold,  which were  predominantly
          current production, fixed rate mortgage loans.   During 1994, the
          Bank  began a mail campaign to solicit new credit card customers.
          These solicitations resulted in  approximately $46 million in new
          credit card  balances, which  doubled the  size of the  Company's
          credit card portfolio.
              
               As  noted above,  the  Company  has experienced  significant
          growth  in its  commercial, multi-family mortgage  and commercial
          mortgage loans over  the past several years.   Furthermore, these
          loans constitute  approximately 45% of the  Company's total loans
          at September 30, 1994.   These loans generally range in size from
          $250,000   to  $500,000  and  are  typically  made  to  small  to
          medium-sized, owner-operated companies.  There are certain  risks
          inherent  in making  all  loans, including  risks resulting  from
          uncertainties  as  to  the  future  value  of  collateral,  risks
          resulting from  changes in  economic and industry  conditions and
          risks inherent  in dealing  with individual borrowers.   However,
          commercial,  multi-family mortgage and  commercial mortgage loans
          are  generally more  risky  than one-to-four  family or  consumer
          loans because they are unique in character, are  generally larger
          in amount and are dependent upon the business' generating cash to
          service the loan.

               For the  first  nine months  of  1994, the  Company's  loans
          averaged  $683,421,000  with  a  yield of  8.81%,  compared  with
          $467,282,000  and a yield of  8.64% for the  same period of 1993.
          The interest rates  charged on loans vary with the degree of risk
          and  the maturity and amount of the loan.  Competitive pressures,
          money   market  rates,  availability  of  funds,  and  government
          regulations also influence interest rates.  The slight decline in
          loan  yield was  more than  offset by  the downward  repricing of
          deposits which resulted in a higher net interest margin.

          Securities

               Debt securities held as  assets are classified as investment
          securities, securities  available for sale or trading securities.
          Effective  January  1, 1994,  the  Company  adopted Statement  of
          Financial  Accounting  Standards  115,  "Accounting  for  Certain
          Investments  in   Debt  and  Equity   Securities."     Securities
          classified as investments are carried  at cost, adjusted for  the
          amortization of  premiums and  the  accretion of  discounts.   In
          order  to qualify as an  investment asset, the  Company must have
          the  ability and a positive  intention to hold  them to maturity.
          Securities available for  sale are carried  at market value  with
          unrealized  gains or  losses  reported  in stockholders'  equity.
          These securities may  be disposed of if management  believes that
          the  sale would  provide the  Company and  its  subsidiaries with
          increased liquidity or, based
                                          19

          upon  prevailing  or  projected economic  conditions, that such 
          sales  would be a  safe and sound banking practice  and in the  
          best interest of  the stockholders. Trading securities  are carried 
          at market  value with adjustments for unrealized  gains or  losses 
          reported in  noninterest income. The Company's  policy is  to acquire 
          trading  securities only  to facilitate their sale to customers. 

               The   Company's  subsidiaries   are  generally   limited  to
          investments in  (i) United States  Treasury securities  or United
          States  Government  guaranteed  securities,   (ii) securities  of
          United   States   Government  agencies,   (iii  ) mortgage-backed
          securities, (iv) general obligation  municipal bonds and  revenue
          bonds which  are investment grade  rated and  meet certain  other
          standards, and (v) money market  instruments which are investment
          grade rated and meet certain other standards.

               During  the  first quarter  of  1993,  the Company  received
          approval  to  establish dealer  bank  operations  to sell  United
          States   Treasury,  Federal   agency  and   municipal   bonds  to
          individuals,   corporations   and   municipalities  through   its
          investments division.  Income  from the Company's dealer activity
          is not material.
            
               At  September  30,  1994,  the  Company's  total  investment
          portfolio had a book value of  $117,466,000 and a market value of
          $114,293,000  for   an  unrealized  loss  of   $3,173,000.    The
          investment   portfolio  has  a   weighted  average   duration  of
          approximately   2.14  years.      Securities  (i.e.,   investment
          securities, securities available for sale and trading securities)
          averaged  $131,442,000 in the first nine months of 1994, 1% above
          the 1993  average of $130,025,000.   The average  portfolio yield
          declined from  5.13% for the  first nine months of  1993 to 4.81%
          for the first nine months of 1994.  The portfolio yield  declined
          due to a  declining interest  rate environment in  1993 when  the
          Company increased the size of its investment portfolio.  

               At September 30, 1994, securities totaled $116,538,000, down
          $23,200,000  from  the  $139,738,000  invested as  of  the  third
          quarter  end  1993.   This  decrease  in quarter-end  investments
          resulted  from the deployment of the excess funds acquired in the
          acquisition of the 12 Republic branches into loans during 1993.  

               To date, the  Company and its subsidiaries  have not engaged
          in any derivative products or any structured notes.


          Other Assets

               At  September 30,  1994,  other assets  included other  real
          estate owned  of $600,000  and intangible assets  of $26,654,000.
          The  intangible assets  balance  is attributable  to goodwill  of
          $6,795,000, core  deposit balance premiums of  $9,496,000, excess
          and  
                                          20


          purchased  mortgage  servicing  rights  of  $9,211,000   and
          purchased credit card premiums of $1,152,000.

               For  information  regarding  the  review  of  the  Company's
          intangibles assets  and the potential write-down  of such assets,
          see the final  8 paragraphs of "Growth Strategy and Acquisitions"
          above. 

          Deposits

               The Banks' primary source of funds for loans and investments
          is its deposits  which are  gathered through the  Bank's and  the
          Savings Bank's branch networks.  Competition for deposit accounts
          is primarily based  on the  interest rates paid  thereon and  the
          convenience of and  the services offered by the branch locations.
          The Company's pricing policy with  respect to deposits takes into
          account  the liquidity needs  of the  Company, the  direction and
          levels  of  interest rates,  and  local market  conditions.   The
          Company  does not  believe that  any of  its deposits  qualify as
          brokered  deposits.   It is  the Company's  policy not  to accept
          brokered deposits.

               During  the  first  nine months  of  1994,  interest-bearing
          liabilities averaged $765,060,000, compared with $543,274,000 for
          the  comparable   period  of   1993.    This   increase  resulted
          principally from branch acquisitions.  The average interest rates
          were 3.64% and 3.86% for the first nine months of  1994 and 1993,
          respectively.   At September 30, 1994,  interest-bearing deposits
          comprised  approximately  88%  of   total  deposits  and  96%  of
          interest-bearing liabilities.

               The Company uses its  deposit base as its primary  source of
          funds.  Deposits grew  30% to $940,275,000 at September  30, 1994
          from $724,585,000  at September  30, 1993.   Of  the $215,690,000
          increase  in deposits,  approximately $179,564,000  resulted from
          the  acquisition  of branches.    Internal  growth generated  the
          remaining  new deposits.  During  the first nine  months of 1994,
          total  deposits  averaged  $814,394,000  with a  rate  of  3.42%,
          compared with $596,018,000 with a rate of 3.44% in 1993.   As the
          level  of interest rates continued  to fall in  1993, the Company
          was able to reprice deposits to more than recover declines in the
          yields on earning assets.   During the first half of  1994, which
          was a period of rising interest rates, the Company generally kept
          deposit  interest  rates unchanged.    Beginning  with the  third
          quarter  of 1994,  however, the  Company raised  deposit interest
          rates, causing  the Company's interest  rate paid on  deposits to
          rise.  In 1994, the Company has also maintained a higher level of
          noninterest-bearing deposits, reducing the interest rate  paid on
          deposits.

               The Company's  core deposit  base consists of  consumer time
          deposits,  savings,  NOW  accounts,  money  market  accounts  and
          checking
                                          21


          accounts.   Although  such core  deposits are  becoming
          increasingly  interest sensitive  for  both the  Company and  the
          industry as a whole,  such core deposits continue to  provide the
          Company with a large and  stable source of funds.  Core  deposits
          as a percentage of  average total deposits averaged approximately
          86% for  the first  nine months  of  1994.   The Company  closely
          monitors  its reliance  on certificates  of deposit  greater than
          $100,000,  which are  generally considered  less stable  and less
          reliable than core deposits.     

               Generally,  certificates of  deposits greater  than $100,000
          have  a  higher degree  of interest  rate sensitivity  than other
          certificates  of deposit.    The percentage  of Company  deposits
          represented by  certificates of deposit greater  than $100,000 is
          higher than the percentage of such deposits held by the Company's
          peers.    However,  the  Company   does  not  believe  that  this
          higher-than-peer  percentage of certificates  of deposits greater
          than  $100,000 will have a material adverse effect on the Company
          because  such certificates  are  principally  held  by  long-term
          customers located in the Company's market areas. 

               As  a  result  of  the  acquisition  of  deposits  from  the
          purchased branches, increased commercial  business and changes in
          economic conditions, the deposit mix adjusted favorably.  Average
          noninterest-bearing  deposits,  which  increased 67%  during  the
          year,  increased to 10.8% of average total deposits for the first
          nine months of 1994 from 8.85% of average total deposits  for the
          first  nine months of 1993.   In addition,  the relative level of
          time  deposits  declined  as  customers,  reluctant  to  lock  in
          deposits at the current  low interest rates, switched  to savings
          or money market accounts.
           
          Capital Resources and Dividends

               The  Company's  capital  needs  have  been  met  principally
          through  public  offerings  of  common and  preferred  stock  and
          through  the retention  of earnings.   In  addition, the  Company
          issued both common  and preferred  stock in  connection with  the
          acquisitions of the Savings Bank and the Mortgage Company.

               The  Company's  initial  public   offering  in  1986  raised
          $15,316,000 in common equity and, to date, represents the largest
          amount of initial equity raised in connection with the startup of
          a  financial  institution  in   South  Carolina.    Other  public
          offerings of  capital stock  include the  offering  of the  8.32%
          Cumulative  Convertible Preferred  Stock ("Series  1992 Preferred
          Stock") in May  1992, which raised  $10,319,000, the offering  of
          the  7.50%  Noncumulative   Convertible  Preferred  Stock  Series
          ("Series  1993  Preferred Stock")  in  March  1993, which  raised
          $14,462,000, and the  offering of the Series 1994 Preferred Stock
          in April 1994, which  raised $21,442,000.  In December  1993, the
          Company redeemed  the
                                          22

          Series 1992 Preferred Stock.  In connection with such redemption, 
          substantially all of the outstanding shares of  Series 1992  
          Preferred  Stock were  converted into  1,089,674 shares of Common 
          Stock. 

               On September 30, 1993, the Company completed the acquisition
          of  all of  the outstanding  stock of  First Sun in  exchange for
          60,000  shares  of  Series  1993B  Preferred  Stock  which  added
          $1,200,000  in  equity.   There is  currently  no market  for the
          Series 1993B Preferred  Stock, and  it is not  expected that  any
          market for such stock will develop.

                The  Company  completed the  offering  of  its Series  1994
          Preferred  Stock  on April  15, 1994.    In connection  with this
          offering,  the Company  raised  approximately  $21,442,000  after
          deduction  of the related expenses.  In the offering, the Company
          issued 920,000 shares of  its Series 1994 Preferred Stock.   Each
          share of Series 1993 Preferred Stock provides for cash dividends,
          when,  as, and  if declared  by the  Board of  Directors, at  the
          annual rate of  $1.83 per share.   Dividends  on the Series  1994
          Preferred  Stock  are not  cumulative.   A Series  1994 Preferred
          Stock  share may be  converted at the  option of the  holder into
          1.7931 shares of  common stock.   The conversion  ratio has  been
          restated to reflect the  5% common stock dividend.   In addition,
          and  upon compliance  with  certain conditions,  the Company  may
          redeem the Series 1994 Preferred  Stock at the redemption  prices
          set forth in the  Company's Articles of Amendment related  to the
          Series 1994 Preferred Stock. 

               Total stockholders' equity increased $24,155,000, or 38%, to
          $87,024,000 at  September 30, 1994 from  $62,869,000 at September
          30, 1993.  This  change primarily reflects the capital  raised in
          connection  with  the  Series   1994  Preferred  Stock   offering
          discussed  above, which  was issued  on April  15, 1994,  and the
          retention of earnings.

               Book value  per share increased  to $10.45 at  September 30,
          1994 from $10.17 at September 30, 1993.  Tangible book  value per
          share at September 30, 1994 was $6.85, up from $6.39 at September
          30,  1993.    Tangible  book  value  is  significantly below  the
          Company's book  value  as  a  result  of  the  purchase  premiums
          associated  with  branch acquisitions  and  the  purchase of  the
          Mortgage Company.
            
               Risk-based  capital  guidelines  for financial  institutions
          adopted  by the  regulatory  authorities went  into effect  after
          December  31, 1990.   The  Federal Deposit  Insurance Corporation
          Improvement Act of 1991  ("FDICIA"), signed into law  on December
          19,  1991, provides  authority  for  special assessments  against
          insured  deposits and  for  development of  a general  risk-based
          deposit insurance  assessment system,  which the  Federal Deposit
          Insurance  Corporation ("FDIC")  implemented  on  a  transitional
          basis effective January 1, 1993.
          
                                          23
  

               Effective  January 1,  1993, the  FDIC replaced  the uniform
          insurance   assessment  rate   with  a   transitional  risk-based
          assessment  schedule (which  is required  by  FDICIA to  be fully
          effective by January 1994), having assessments ranging from 0.23%
          to 0.31% of an institution's average assessment base.  The actual
          assessment  to be paid  is based on  the institution's assessment
          risk  classification,  which  will  be determined  based  on  (i)
          whether  the   institution  is  considered   "well  capitalized,"
          "adequately capitalized"  or  "undercapitalized," as  such  terms
          have been  defined in  applicable federal regulations  adopted to
          implement prompt corrective action provisions of FDICIA, and (ii)
          whether such institution is  considered by its supervisory agency
          to be financially sound or to have supervisory concerns.  

               At September 30, 1994, the Company and its subsidiaries were
          in  compliance with  each  of the  applicable regulatory  capital
          requirements.   In  addition, the  Company, Bank and  the Savings
          Bank exceeded the "adequately capitalized" regulatory guidelines.
          The  risk-based insurance  assessments for  the Bank  and Savings
          Bank  have  been set  at 0.26%  and  0.23%, respectively,  of the
          average assessment basis.  The following table sets forth various
          capital ratios for the Company and its subsidiaries.


          Capital Ratios
                                   Requirement as of 9/30/94       Actual
                                      Well        Adequately        as of
                                   Capitalized   Capitalized       9/30/94 
          Company:
               Total Risk-based         10.0%         8.0%            9.47%
               Tier 1 Risk-based         6.0          4.0             8.84
               Leverage Ratio            5.0          4.0             6.73

          Carolina First Bank:
               Total Risk-based         10.0          8.0             8.48
               Tier 1 Risk-based         6.0          4.0             7.91
               Leverage Ratio            5.0          4.0             6.36

          Carolina First Savings Bank:
               Total Risk-based         10.0          8.0             8.99
               Tier 1 Risk-based         6.0          4.0             8.16
               Leverage Ratio            5.0          4.0             5.25

               The  Company and  its  subsidiaries are  subject to  certain
          regulatory  restrictions  on the  amount  of  dividends they  are
          permitted to pay.                                                
                        
               During each of  the last  six years, the  Company issued  5%
          common  stock dividends to common  stockholders.  The Company has
          paid all scheduled  cash dividends on  the Series 1993  Preferred

                                          24


          Stock,  the Series  1993B  Preferred Stock  and  the Series  1994
          Preferred Stock since their respective issuances.

               In November 1993, the Board of Directors initiated a regular
          quarterly  cash dividend of $0.05 per share payable on the common
          stock, the first  of which was  paid on February  1, 1994.   Cash
          dividends of $0.05  have been paid on a quarterly basis since the
          initiation of the cash dividend.   The Company presently  intends
          to continue to  pay this  quarterly cash dividend  on the  common
          stock; however,  future dividends will depend  upon the Company's
          financial performance and capital requirements.


          LIQUIDITY AND INTEREST RATE SENSITIVITY

               Asset/liability  management  is  the process  by  which  the
          Company monitors  and  controls the  mix  and maturities  of  its
          assets   and   liabilities.      The    essential   purposes   of
          asset/liability management are to  ensure adequate liquidity  and
          to maintain  an  appropriate balance  between interest  sensitive
          assets and  liabilities.   Liquidity management  involves meeting
          the  cash  flow requirements  of the  Company.   These  cash flow
          requirements   primarily   involve   withdrawals   of   deposits,
          extensions of credit, payment of operating expenses and repayment
          of purchased funds.  The Company's principal sources of funds for
          liquidity purposes  are customer deposits, principal and interest
          payments  on  loans, maturities  and  sales  of debt  securities,
          temporary  investments  and   earnings.    Temporary  investments
          averaged 2.20% and 3.16% of earning  assets in the first half  of
          1994  and  1993,  respectively.   Management  believes  that  the
          Company  maintains an  adequate level  of liquidity  by retaining
          liquid  assets and other assets that can easily be converted into
          cash, and by  maintaining access to  alternate sources of  funds,
          including  federal funds purchased  from correspondent  banks and
          borrowings from the Federal Home Loan Bank.

               The liquidity  ratio is an indication of a company's ability
          to  meet  its short-term  funding  obligations.   FDIC  examiners
          suggest  that  a commercial  bank maintain  a liquidity  ratio of
          between  20%  and 25%.   At  September  30, 1994,  Carolina First
          Bank's  liquidity ratio was approximately 13%, a level below FDIC
          guidelines.  At September 30, 1994, the Bank and Savings Bank had
          unused short-term lines of credit with correspondent banks of $26
          million.  All of the lenders have reserved the right to  withdraw
          these lines of credit at their option.  In addition, the Company,
          through  its  subsidiaries, has  access  to  borrowings from  the
          Federal  Home Loan Bank.  At September 30, 1994, unused borrowing
          capacity from the  Federal Home  Loan Bank  totaled $47  million.
          The  Company believes that these sources are adequate to meet its
          liquidity needs.

               To provide additional liquidity,  the Company is considering
          the sale or securitization of a significant portion of its credit

                                          25


          card loans,  which, at September 30,  1994, totaled approximately
          $97 million.   The sale  or securitization of  credit card  loans
          would  provide   the  Company  with  funds   to  make  additional
          commercial and consumer loans  in its market areas.   The Company
          has  experienced steady loan demand in its market areas and wants
          to be able to  meet this demand without impairing  its liquidity,
          which is currently below FDIC guidelines. Selling or securitizing the
          majority of its credit card receivables, which are largely outside of
          the Company's market area,  would provide  funds for  this in-market
          lending  activity  and  improve  the Company's  liquidity.    The
          Company expects to complete the sale or securitization of credit card
          receivables during the remainder of 1994. However, the Company can 
          give no assurance that such a sale will, in fact, occur. See the 
          final 8 paragraphs of "Growth Strategy and Acquisitions" above.     

               As reported  in the  Consolidated Statements of  Cash Flows,
          increases  in  deposits, borrowed  funds, investments  and equity
          provided cash in the  first nine months of 1994  of $172,250,000,
          $13,933,000,  $43,278,000  and  $21,794,000,  respectively.   The
          Company used this cash to increase loans by $216,571,000, capital
          expenditures  by   $9,298,000,  cash  balances   by  $16,124,000,
          operating activities by $7,283,000 and dividends by $1,979,000.

               The  Bank is building a branch office in Lexington, which is
          currently open  in  temporary offices,  at an  estimated cost  of
          approximately $1.4 million.  The Lexington branch is expected  to
          be completed in the fourth quarter of 1994.  

               The  Company plans to meet its future cash needs through the
          proceeds   of   stock   offerings,   liquidation   of   temporary
          investments,  maturities  or   sales  of  loans  and   investment
          securities  and generation of deposits.   By increasing the rates
          paid on deposits, the Company would be able to raise deposits.

               The interest sensitivity gap is the difference between total
          interest sensitive assets and liabilities in a given time period.
          The objective  of interest sensitivity management  is to maintain
          reasonably stable  growth in net interest  income despite changes
          in  market  interest  rates  by  maintaining  the  proper mix  of
          interest sensitive  assets and liabilities.   Management seeks to
          maintain a general equilibrium  between interest sensitive assets
          and liabilities  in order  to insulate  net interest  income from
          significant adverse changes in market rates.

               The  Company's Asset/Liability  Management Committee  uses a
          variety of  tools to analyze the  Company's interest sensitivity.
          A "static gap" presentation reflects the difference between total
          interest- sensitive  assets and  liabilities within  certain time
          periods.   While  the  static gap  is  a widely-used  measure  of
          interest sensitivity, it  is not, in management's opinion, a true
          indicator of  the Company's sensitivity position.   It presents a
          static  view
                                          26

          of   the  timing   of  maturities   and  repricing
          opportunities, without taking into  consideration that changes in
          interest rates do not affect all  assets and liabilities equally.
          For example, rates paid  on a substantial portion of  savings and
          core time  deposits may contractually change  within a relatively
          short  time  frame,  but   those  rates  are  significantly  less
          interest-sensitive than market based rates  such as those paid on
          non-core  deposits.    Accordingly,  a  liability  sensitive  gap
          position is  not as  indicative  of the  Company's true  interest
          sensitivity  as  would  be the  case  for  an  organization which
          depends to a greater extent on purchased funds to support earning
          assets.   Net  interest income  would also  be impacted  by other
          significant  factors  in  a  given  interest   rate  environment,
          including the spread  between the prime rate and  the incremental
          borrowing  cost and the volume  and mix of  earning asset growth.
          Accordingly, the Company uses an asset/liability simulation model
          which  quantifies  balance sheet  and  earnings variations  under
          different  interest  rate  environments  to  measure  and  manage
          interest rate risk.

          ASSET QUALITY

               Prudent risk management involves assessing risk and managing
          it  effectively.   Certain credit  risks are  inherent in  making
          loans, particularly commercial, real  estate and consumer  loans.
          The  Company attempts  to  manage  credit  risks by  adhering  to
          internal  credit policies  and  procedures.   These policies  and
          procedures include a multi-layered loan approval process, officer
          and  customer  limits,  periodic  documentation  examination  and
          follow-up procedures  for  any  exceptions  to  credit  policies.
          Loans  are  assigned a  grade and  those  that are  determined to
          involve  more than  normal credit  risk are  placed in  a special
          review  status.  Loans that  are placed in  special review status
          are  required to  have a  plan under  which they  will  be either
          repaid or restructured in a way  that reduces credit risk.  Loans
          in  this special review status  are reviewed monthly  by the loan
          committee of the Board of Directors.

               As demonstrated by the  following key analytical measures of
          asset  quality, management believes  the Company  has effectively
          managed  its credit risk.   Net loan charge-offs totaled $517,000
          in the first  nine months of 1994 and $997,000  in the first nine
          months of 1993, or 0.10% and 0.28%, respectively, as a percentage
          of average loans.  Non-performing assets as a percentage of loans
          and other real estate  owned were 0.12% and 0.48% as of September
          30, 1994 and 1993, respectively.

                                          27

          INDUSTRY DEVELOPMENTS

               Certain recently-enacted and proposed legislation could have
          an effect on both the costs of doing business and the competitive
          factors facing the financial  institutions industry.  The Company
          is unable at this time to  assess the impact of this  legislation
          on its financial condition or operations.  See "Capital Resources
          and Dividends." 

                                          28

                                       PART II

          ITEM 1    LEGAL PROCEEDINGS

                    On October 31, 1994, JW Charles Clearing  Corp. filed a
                    lawsuit against  the Bank in the Court  of Common Pleas
                    in Lexington  County, South Carolina.   Such action, in
                    general,  claims   that   the  Bank   improperly   paid
                    approximately  $600,000  in checks  to  Harold McCarley
                    and/or McCarley  and  Associates, Inc.   The  complaint
                    seeks  actual and punitive  damages in an  amount to be
                    determined by a  jury, plus interest on the damages and
                    other costs.  Unless an extension is received, the Bank
                    must  answer the  complaint  on or  before December  1,
                    1994.  The Bank intends to answer and vigorously defend
                    such complaint.  The Bank believes that there are valid
                    defenses  available  to it.    In  connection with  the
                    litigation, the Bank also expects to make a claim under
                    insurance policies for any  losses it may suffer which,
                    if  determined  to  cover   the  loss,  could  pay  for
                    substantially  all  of  the  actual  damages,  if  any,
                    determined to  be appropriate by  a jury.   However, no
                    assurance can  be given at this  time regarding whether
                    it will be determined that any losses suffered in  this
                    litigation  will be  covered by  the insurance  policy.
                    Furthermore, the Company  is not in a  position at this
                    time to assess the likely outcome  of the litigation or
                    any damages for which it may become liable.

          ITEM 2    CHANGE IN SECURITIES

                    On  July  1,  1994,   the  Company  filed  Articles  of
                    Correction with the South  Carolina Secretary of State.
                    Such  Articles of Correction  corrected a typographical
                    error  which  erroneously  listed  the premium  on  the
                    Company's  Noncumulative  Convertible  Preferred  Stock
                    Series 1993 as  8% over $25 on July 1,  1993 instead of
                    7% as referenced in  all public offering documents used
                    in  connection  with  the  sale  of  the  Noncumulative
                    Convertible  Preferred   Stock   Series  1993.      See
                    Prospectus of Carolina First Corporation dated February
                    26,  1993  filed  with  the   Securities  and  Exchange
                    Commission.

                                          29

                                       Part II
                                     (continued)

          ITEM 3    DEFAULTS UPON SENIOR SECURITIES

                    None.


          ITEM 4    SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS

                    None.


          ITEM 5    OTHER INFORMATION

                    Proposed Merger

                    On October  13, 1994,  the Company signed  a definitive
                    agreement  with  Aiken  County  National  Bank  ("Aiken
                    County  National")  for  the  merger  of  Aiken  County
                    National into  Carolina First  Bank.  The  Company will
                    acquire  all  the outstanding  common  shares  of Aiken
                    County  National in exchange  for approximately 453,000
                    shares  of  the  Company's  common  stock (assuming  no
                    dissenter's  rights  are   exercised).    Aiken  County
                    National has assets of approximately $42 million, loans
                    of  $30  million and  deposits  of $38  million.   This
                    transaction,  which is subject to regulatory and Aiken
                    County National shareholder approval, is expected to be
                    completed in the first quarter of 1995. 

                    On November  14, 1994, the Company  signed a definitive
                    agreement  with Midlands National Bank ("Midlands") for
                    the merger of Midlands  into Carolina First Bank.   The
                    Company  will acquire all the outstanding common shares
                    of  Midlands  in  exchange  for  approximately  584,000
                    shares  of the  Company's  common  stock  (assuming  no
                    dissenter's rights are exercised).  Midlands has assets
                    of approximately $43 million,  loans of $28 million and
                    deposits of  $39 million.   This transaction,  which is
                    subject   to   regulatory   and  Midlands   shareholder
                    approval,  is expected  to  be completed  in the  first
                    quarter of 1995. 

                                          30

                                       PART II
                                     (continued)

          ITEM 6    EXHIBITS AND REPORTS ON FORM 8-K

            (a)  Exhibits

               2.1  Reorganization  Agreement By and Between Carolina First
                    Corporation,  Carolina  First  Bank, and  Aiken  County
                    National Bank

               2.2  Reorganization Agreement By  and Between Carolina First
                    Corporation, Carolina First Bank, and Midlands National
                    Bank

               4.1  Articles of  Correction  filed with  the  Secretary  of
                    State on July 1, 1994

              10.1  All material  contracts in  the December 31,  1993 Form
                    10-K, March 31, 1994  Form 10-Q and June 30,  1994 Form
                    10-Q plus the following:

              10.2  Agreement Between Carolina  First Corporation,  Richard
                    E. Greer, William Graham and Telepay, Inc.

              11.1  Computation of  Primary and Fully Diluted  Earnings Per
                    Share

              27.1  Financial Data Schedule

            (b)  Reports on Form 8-K:  None.

                                          31

                                      SIGNATURES

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

                                             Carolina First Corporation



                                             /S/ William S. Hummers, III   
                                             William S. Hummers, III
                                             Executive Vice President,
                                             Secretary
                                             (Principal Financial and
                                              Accounting Officer)

                                          32

                                      SIGNATURES

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


                                             Carolina First Corporation



                                                                          

                                             William S. Hummers, III
                                             Executive Vice President,
                                             Secretary
                                             (Principal Financial and
                                              Accounting Officer)

                                          32