FORM  10-Q


              SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C.  20549




[ 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


                                      OR


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

Commission File Number                                           000-12359



                           SECURITY CAPITAL BANCORP
            (Exact name of registrant as specified in its charter)


        NORTH CAROLINA                                56-1354694
(State or other jurisdiction of                    (I.R.S. Employer
incorporation or organization)                     Identification No.)


       507 WEST INNES STREET,  SALISBURY, NORTH CAROLINA         28144
          (Address of principal executive offices)            (Zip Code)


                                 (704) 636-3775
               (Registrant's telephone number, including area code)

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

As of October 31, 1994, there were issued and outstanding 11,771,649 shares of
the Registrant's common stock, no par value per share.



                                 Page 1 of 17



PART I.   FINANCIAL INFORMATION

Item 1.     Financial Statements.

            The  following unaudited consolidated financial statements within
            Item 1 include, in the opinion of  management  of Security Capital
            Bancorp ("SCBC"),  all adjustments (consisting only of normal
            recurring adjustments) necessary for  a fair presentation of such
            financial statements for the periods indicated.

                                  2


               SECURITY CAPITAL BANCORP AND SUBSIDIARIES
                    Consolidated Balance Sheets
                              (Unaudited)





                                               September 30,      December 31,
 Assets                                            1994               1993
                                                   (Dollars in Thousands)
                                                            
 Cash and due from banks                           $   23,852       28,102
 Interest-bearing balances in other banks              64,701        5,145
 Federal funds sold                                    19,622        3,450
 Investment securities held to maturity (market
  value of $122,999 at September 30, 1994 and
   $ 375,046 at December 31, 1993) (note 2)           125,335      368,353
 Investment securities available for sale (note 2)    249,615            -
 Loans, net of unearned income ($ 2,783 at September
   30, 1994 and $ 2,698 at December 31, 1993)         636,208       473,202
   Less allowance for loan losses                       9,242         7,227
        Loans, net                                    626,966       465,975
 Loans held for sale                                    2,900        18,409
 Premises and equipment, net                           21,161        18,360
 Intangible assets                                     16,861             -
 Other assets                                          22,409        21,141
     Total assets                                 $ 1,173,422       928,935


 Liabilities and Stockholders' Equity


Deposit accounts:
 Demand, noninterest-bearing                          49,312          67,830
 Interest-bearing                                    909,882         673,854
 Time deposits over $100                              55,835          42,772
       Total deposit accounts                      1,015,029         784,456
 Advances from the Federal Home Loan Bank             22,112           8,000
 Other borrowed money                                  2,680           1,764
 Other liabilities                                    14,468          10,495
       Total liabilities                           1,054,289         804,715

 Stockholders' equity:
 Preferred stock, no par value, 5,000,000 shares
    authorized; none issued and outstanding               -                -
 Common stock, no par value, 25,000,000 shares
    authorized; 11,769,399 and 11,682,837 shares
    issued and outstanding at September 30, 1994
    and December 31, 1993, respectively               51,595          51,167
 Retained earnings, substantially restricted          72,069          73,053
 Unrealized loss on investment securities available
    for sale (note 2)                                 (4,531)              -
      Total stockholders' equity                     119,133         124,220
      Total liabilities and stockholders' equity $ 1,173,422         928,935


 See accompanying notes to consolidated financial statements.

                                       3



                  SECURITY CAPITAL BANCORP AND SUBSIDIARIES
                    Consolidated Statements of Income
                For the Nine Months Ended September 30, 1994 and 1993
                                     (Unaudited)



                                                      1994           1993
                                      (Dollars in Thousands, Except Share Data)
                                                              
 Interest income:
  Loans                                            $  30,042        31,372
  Investment securities
    Taxable                                          15,183          15,993
    Nontaxable                                          605             763
  Other                                                 659             582
      Total interest income                          46,489          48,710

 Interest expense:
  Deposit accounts                                   18,945          20,649
  Borrowings                                            580             689
      Total interest expense                         19,525          21,338

      Net interest income                            26,964          27,372
 Provision for loan losses                              269             507
      Net interest income after provision
        for loan losses                              26,695          26,865

 Other income:
  Loan servicing and other loan fees                  1,149             979
  Deposit and other service charge income             3,259           3,773
  Gain (loss) on sales of investments                   (70)            310
  Gain on sales of loans, net                           182           1,046
  Gain (loss) on real estate                          (385)              87
  Gain (loss) on sales of premises and equipment        108             (6)
  Brokerage commissions                               1,251           1,080
  Other                                                 661             727
       Total other income                             6,155           7,996

 Other expense:
  Personnel                                          10,856          10,136
  Net occupancy                                       2,784           2,559
  Telephone, postage, and supplies                    1,301           1,236
  Federal and other insurance premiums                1,534           1,338
  Professional and other services                       878             589
  Other                                               2,770           2,543
    Total other expense                              20,123          18,401

  Income before income taxes                         12,727          16,460
 Income taxes (note 3)                                9,842           5,332
       Net income                                  $  2,885          11,128

 Net income per share (note 4)                        $ .25             .94

 Dividends per share                                  $ .33             .29

 Weighted average shares outstanding             11,726,524      11,795,033



 See accompanying notes to consolidated financial statements.

                                        4


             SECURITY CAPITAL BANCORP AND SUBSIDIARIES
                Consolidated Statements of Income (Loss)
              For the Three Months Ended September 30, 1994 and 1993
                                   (Unaudited)



                                                      1994           1993
                                         (Dollars in Thousands, Except Share Data)
                                                               
 Interest income:
  Loans                                          $   10,503          10,180
  Investment securities
    Taxable                                           5,039           5,366
    Nontaxable                                          225             194
  Other                                                 221             193
      Total interest income                          15,988          15,933

 Interest expense:
  Deposit accounts                                    6,513           6,790
  Borrowings                                            226             196
      Total interest expense                          6,739           6,986

      Net interest income                             9,249           8,947
  Provision for loan losses                              97             170
      Net interest income after provision
        for loan losses                               9,152           8,777

 Other income:
  Loan servicing and other loan fees                    348             372
  Deposit and other service charge income             1,047           1,182
  Gain (loss) on sales of investments                  (76)              83
  Loss on sales of premises and equipment              (73)            (16)
  Gain on sales of loans, net                            45             592
  Gain (loss) on real estate                          (251)              24
  Brokerage commissions                                 340             348
  Other                                                 197             200
       Total other income                             1,577           2,785

 Other expense:
  Personnel                                           4,428           3,293
  Net occupancy                                         981             850
  Telephone, postage, and supplies                      497             409
  Federal and other insurance premiums                  510             491
  Professional and other services                       473             141
  Other                                               1,380             853
       Total other expense                            8,269           6,037

  Income before income taxes                          2,460           5,525
 Income taxes (note 3)                                6,500           2,017
       Net income (loss)                           $ (4,040)          3,508

 Net income (loss) per share (note 4)                $ (.34)            .30

 Dividends per share                                 $  .11             .10

 Weighted average shares outstanding             11,750,079      11,706,821



 See accompanying notes to consolidated financial statements.

                                      5


          SECURITY CAPITAL BANCORP AND SUBSIDIARIES
                Consolidated Statements of Cash Flows
             For the Nine Months Ended September 30, 1994 and 1993
                                  (Unaudited)


                                                          1994               1993
                                                          (Dollars in Thousands)
                                                                       
Cash flows from operating activities:
Net income                                                    $ 2,885          11,128
Adjustments to reconcile net income to net
  cash provided by operating activities:
    Provision for loan losses                                     269             507
    Depreciation                                                1,591           1,075
    Amortization of premiums on securities held to maturity        73           1,591
    Amortization of premiums on securities available for sale   1,821              -
    (Gain) loss on sales of investments                            70            (310)
    Gain on sales of premises and equipment, net                 (108)              6
    (Gain) loss on real estate                                    385             (87)
    Change in loans held for sale, net                         15,509          (4,216)
    Decrease in other assets                                    9,703             170
    Increase in other liabilities                               1,955           1,482
    Net cash provided by operating activities                  34,153          11,346

Cash flows from investing activities:
Proceeds from maturities, sale, and issuer calls of
  investment securities held to maturity                        3,228          70,986
Proceeds from maturities of investment securities
  available for sale                                          143,185            -
Proceeds from sale of Federal Home Loan Bank stock              5,735            -
Purchases of investment securities held to maturity           (80,709)       (86,067)
Purchases of investment securities available for sale         (10,772)           -
Decrease (increase) in loans, net                             (32,129)        23,179
Proceeds from sales of premises and equipment                     340            -
Capital expenditures for premises and equipment                (1,412)        (2,346)
Purchase of First Federal Charlotte, net of cash acquired      31,182            -
     Net cash used in investing activities                     58,648          5,752

Cash flows from financing activities:
Increase (decrease) in deposits                               (20,499)         5,757
Proceeds from Federal Home Loan Bank advances                  7,081          14,740
Repayment of Federal Home Loan Bank advances                  (5,380)        (19,240)
Increase in other borrowed money, net                            916             774
Dividends paid to stockholders                                (3,869)         (3,423)
Proceeds from stock options exercised                            428             403
Purchase and retirement of common stock, net                    -             (2,534)
     Net cash used in financing activities                   (21,323)         (3,523)

Net increase in cash and cash equivalents                     71,478          13,575
Cash and cash equivalents at beginning of period              36,697          33,331

Cash and cash equivalents at end of period                $  108,175          46,906

Supplemental disclosures of cash flow information:
  Cash paid during the period for:
    Interest                                               $ 17,130           19,644
    Income taxes                                              5,064            6,258

Supplemental schedule of noncash investing activities:
  Loans receivable transferred to real estate owned        $  1,092             956
  Investments transferred to available for sale             329,799              -
  Unrealized loss on available for sale securities
  net of tax benefit of $ 1,849                               4,531              -



       See accompanying notes to consolidated financial statements.

                                    6


                SECURITY CAPITAL BANCORP AND SUBSIDIARIES
                Notes to Consolidated Financial Statements
                               September 30, 1994
                                   (Unaudited)


 (1)   Principles of Consolidation and Reporting

       The accompanying  unaudited consolidated financial statements
       include the accounts  of  Security   Capital  Bancorp  ("SCBC"),  a
       North   Carolina corporation organized  as a multi-bank  holding
       company,  and its wholly- owned subsidiaries,  Security  Capital
       Bank  ("Security Bank"),  formerly Security  Bank and  Trust
       Company, OMNIBANK,  Inc., A  State Savings Bank ("OMNIBANK"),
       Citizens Savings,  Inc.,  SSB ("Citizens"),  Home  Savings Bank,
       Inc.,  SSB ("Home  Savings"), and  Estates Development
       Corporation("EDC").  All significant intercompany balances have been
       eliminated.


 (2)   Investment Securities

       The Financial  Accounting Standards  Board ("FASB")  has issued
       Standard No.  115,   "Accounting  for  Certain  Investments  in  Debt
       and  Equity Securities," that  requires debt  and equity  securities
       held:   (i)   to maturity to be classified  as such and  reported at
       amortized cost;  (ii) for current  resale to be classified  as
       trading  securities and reported at  fair value,  with unrealized
       gains  and  losses included  in current earnings;  and  (iii)    for
       any  other  purpose  to  be  classified  as securities  available
       for  sale  and  reported   at  fair  value,   with unrealized gains
       and losses excluded  from current earnings  and reported as a
       separate component of stockholders'  equity.  SCBC adopted  Standard
       No. 115 as  of January 1, 1994.  In connection with this  adoption,
       as of January  1, 1994, SCBC  classified $324,500,000  of investment
       securities as  securities available  for sale.  Investment
       securities available for sale  had  net  unrealized  losses  of
       approximately  $6,380,000,  which resulted in an  unrealized
       securities loss, net of income tax effects, of $4,531,000  being
       recorded  as a decrease  to stockholders'  equity as of September
       30,  1994.   SCBC  has  no  securities  classified as  trading
       securities.

 (3)   Income Taxes

       Effective January  1, 1993,  SCBC changed  its method  of accounting
       for income taxes from the  deferred method to the  asset and
       liability method required by  FASB Statement  of  Financial
       Accounting  Standards No.  109 "Accounting for Income  Taxes"
       ("Statement 109").   The cumulative effect of adopting Statement
       109 as of  January 1,  1993, was  to increase  net income for  the
       first quarter of 1993 by approximately $388,000.   Due to
       immateriality, the  cumulative effect of this  accounting change has
       not been separately disclosed in the consolidated statement of
       income.

       SCBC recognized a one-time charge of  approximately $5,600,000 to
       record deferred tax  liabilities in connection with  the merger  of
       SCBC's three savings  bank subsidiaries  into its  commercial  bank
       subsidiary during early 1995.

 (4)   Net Income Per Share

       Net income per  share has been  computed by  dividing net  income by
       the weighted average number of shares outstanding.

 (5)   Acquisition

       Effective  September 23,  1994, SCBC  purchased the  outstanding
       stock of First Federal  Savings & Loan  Association of Charlotte
       ("First Federal") from  Fairfield Communities, Inc. for approximately
       $41,000,000 in cash. The  acquisition  is   being  accounted  for
       by  the  purchase   method. Concurrent  with the  purchase, First
       Federal was  merged into  Security Bank.  Immediately prior to the
       acquisition,  First Federal had assets of $293,767,000,  net  loans
       of  $135,595,000,  deposits  of  $248,777,000, stockholders' equity
       of $29,434,000, and net  income for the period  from January  1,
       1994, through September  23, 1994, of $855,000.   As a result of the
       acquisition, goodwill and deposit  base premium were increased  by
       $12,459,000 and  $3,222,000,  respectively.    These  amounts  are
       being amortized on  a straight-line basis over 20 years and over 10
       years using the sum-of-the-years digits method, respectively.

                                    7


                SECURITY CAPITAL BANCORP AND SUBSIDIARIES
              Notes to Consolidated Financial Statements


       The information  below indicates,  on a  pro forma basis,  amounts
 as  if First Federal had been purchased as of the beginning of each period
 presented:

                                       Nine Months
                                          Ended              Year Ended
                                      September 30,         December 31,
                                          1994                  1993
                                    (Dollars in thousands, except share data)

       Net interest income              $ 30,526             $ 39,447

       Net income                       $  1,020             $ 11,776
       Net income per share             $    .09             $   1.00


(6)   Subsequent Event

      On  November  4,  1994, SCBC  and  CCB  Financial  Corporation,
      Durham,  North Carolina ("CCB"), entered into a definite Agreement of
      Combination pursuant to which SCBC will merge with and into CCB, with
      CCB as the surviving corporation and continuing  to operate under
      its present  name (the  "Combination").   To effect the Combination,
      CCB will issue .50 of a share of its common stock, par value $5.00
      per share, in exchange for each outstanding share of SCBC's common
      stock,  no par  value.   In connection  with  the Combination,
      SCBC's banking subsidiaries  will merge  into  Central Carolina  Bank
      and Trust  Company,  a subsidiary of CCB.  The Combination,  which is
      subject to, among other things, approval  by regulatory authorities
      and the stockholders of both companies, is expected to be completed
      during the second quarter of 1995.

                                       8


 Item 2: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS


             Comparison of Financial  Condition and Operating Results as of
             and for the Nine Months ended September 30, 1994 and 1993

             Net income for the nine months ended September 30, 1994,
             was $2,885,000, or $.25 per share, compared with net income of
             $11,128,000, or $.94 per  share, for the same  period in 1993.
             This 74.1% decrease was primarily attributable  to the
             recognition of a one-time  charge of approximately  $5,600,000
             to  record   deferred  tax  liabilities   in connection with
             the merger  of SCBC's three savings  bank subsidiaries into
             its commercial  bank  subsidiary  during early  1995.   Also,
             on September  23, 1994,  SCBC completed the  acquisition of
             First Federal Savings  and Loan  Association  of  Charlotte
             ("First  Federal").    In connection  with  the acquisition,
             SCBC  recognized  significant  non- recurring charges during
             the nine months ended September 30, 1994. 

             Net interest income amounted to $26,964,000 for the nine
             months ended September 30, 1994,  compared to  $27,372,000 
             for  the same  period in 1993,  representing  a  1.5%  
             decrease.   This  decrease  was primarily attributable  
             to the  reduction of interest income from $48,710,000
             in 1993 to $46,489,000 in 1994.   This decrease was a
             result of the yields on new investments  being less
             than the yields on  maturing investments and the impact
             of the recent refinancing of existing portfolio mortgage loans
             at lower fixed rates.  This is reflected  in the average yield
             on interest-earning  assets decreasing 41 basis points from
             7.50 % in 1993 to 7.09% in 1994.  This decrease  in interest
             income has been partially offset by the reduction in interest
             expense from $21,338,000 in 1993 to $19,525,000  in 1994.  The
             average rate on interest-bearing liabilities has decreased 39
             basis points from 3.95% in 1993 to 3.56% in 1994.  The net
             yield on average interest-earning assets decreased 10  basis
             points from 4.22%  in 1993 to  4.12% in 1994.   In future
             periods,  SCBC could experience a reduction in interest income
             should prepayments occur and mortgage loans price downward.

             The  provision for loan losses for the  nine months ended
             September 30, 1994 was $269,000  representing a decrease of
             $238,000, or  46.9%, from the $507,000 provision reported in
             the comparable period in 1993.  This decrease  is due to  the
             continued low levels  of non-performing assets and
             management's  assessment  of  the  allowance  for  loan
             losses  in relation  to the overall loan  portfolio.  Total
             non-performing assets increased  slightly  at  September  30,
             1994,  primarily  due  to  the acquistion of approximately
             $1,600,000 of real  estate owned  of First Federal.

             The  following table  presents  information  on non-performing
             assets, including non-accrual loans,  accruing loans 90 days
             or more  past due, restructured loans and real estate owned as
             of each of the dates shown:



                                                                 At                At
                                                            September 30,     December 31,
                                                                1994              1993
                                                                (Dollars in Thousands)
                                                                         
            Non-accrual loans                                 $1,038             1,573
            Accruing loans 90 days or more past due              857               420
            Restructured loans                                    69               186
            Real estate owned                                  2,278               951
                                                             $ 4,242             3,130
            Non-performing loans and real estate owned as
            a percentage of total assets                        .36%               .34



             Loans   classified  for   regulatory   purposes  as   loss,
             doubtful, substandard,  or special  mention that  have not
             been included  in the table above do not (1) represent 
             or result from trends or uncertainties which  management 
             reasonably  expects  will  materially impact  future operating 
             results, liquidity,  or  capital resources,  or (2)  represent 
             material credits  about  which  management is  aware of any  
             information which causes  management to  have serious doubts  
             as to the  ability of such borrowers to comply with the 
             repayment terms. 

             Other  income  of  $6,155,000  for  the  nine  months  ended
             September  30,  1994,  represents a decrease of $1,841,000,
             or  23.0%,  from  other  income  of  $7,996,000  reported
             in  the  comparable  period  in  1993.  This  decrease
             was  primarily  attributable  to  a  decrease  in net
             gain on sales of loans of $864,000, or  82.6 %, which
             resulted  from the increase  in interest rates during the
             first nine months of 1994.   Deposit and other service charge
             income  decreased  $514,000,  or 13.6%,  to  $3,259,000.
             This decrease was partially due to a decline in deposit accounts,

                                             9

 
             excluding the effects of  the First Federal
             acquisition.   In 1994, there was  a loss on sales  of
             investments compared to a  gain recorded in 1993. The loss in
             1994 was  primarily due  to the  restructuring of several  low
             coupon available for sale investments into higher yielding
             securities. The gain  in 1993  was due to  the sale and
             merger of  Atlantic States Bankcard Association, Inc., and the
             exercise of call provisions by  the issuers of several
             municipal securities.  SCBC had a net gain on sales of
             premises  and  equipment  of $108,000  for  the  nine months
             ended September  30, 1994,  primarily due  to the  sale of  a
             parcel  of real estate.   Loss on real estate in 1994
             amounted to ($385,000) primarily due  to the sales  of several
             real  estate owned  properties at amounts less than
             anticipated and the  write-down of other  properties to
             net realizable value.  Other decreased $66,000, or 9.1%, to
             $661,000 due to the  decrease of several items in this  total.
             Loan servicing and other loan fees  increased $170,000, or
             17.4%, due  to an  increase in  loan fees, charge  card  fees,
             and  late charges.    Brokerage  commissions increased
             $171,000, or 15.8%, due  to an increase in volume,  which can
             be attributed to  the expansion of the operation along  with
             depositors continuing to seek higher yields through
             alternative investments.

             Other  expense  increased  $1,722,000,  or 9.4%,  to
             $20,123,000  for the nine  months ended
             September 30,  1994.   This increase  was primarily
             attributable  to  non-recurring  charges  of  approximately
             $1,100,000 recognized  during  the  nine  months  ended
             September  30,  1994,  in connection with the First Federal
             acquisition and related to severance,professional fees,
             marketing, and discontinued contracts.

             Income taxes increased $4,510,000, or 84.6%, to $9,842,000 for
             the nine months  ended  September 30,  1994, while  income
             before income  taxes decreased $3,733,000, or 22.7%, to
             $12,727,000 in 1994 from $16,460,000 in  the comparable period
             in 1993.   This increase was primarily due to the recognition
             of a  one-time charge  of approximately  $5,600,000 to record
             deferred tax liabilities  discussed above.  Excluding the
             impact of adoption  of Statement 109, income  taxes for the
             nine months ended September  30, 1993,  would have  been
             $5,720,000,  or 34.8%  of income before  income  taxes,
             compared  to  $4,242,000,  or  33.3%  in  1994, excluding the
             one-time charge of $5,600,000.

             Total  assets of  SCBC at  September 30,  1994 were
             $1,173,422,000, an increase of $244,487,000,  or 26.3%, from
             the December 31,  1993, total of  $928,935,000.  On  September
             23, 1994, assets  of $293,767,000, net loans of $135,595,000,
             and  deposits of $248,777,000, were purchased as a result of
             the First Federal acquisition.  Excluding the effects of the
             First Federal  acquisition, net loans receivable,  including
             loans held for  sale, were $494,271,000,  an increase of
             $9,887,000,  or 2.0% over the December 31,  1993 amount.   This
             slight  increase is  a result  of modest increases in various
             types of loans.  Deposit accounts decreased $18,204,000,  or
             2.3%, from  the comparable  December 31,  1993 amount,
             excluding the effects of the First Federal acquisition.  This
             decrease is  primarily  attributable to  depositors
             continuing  to seek  higher yields through  alternative
             investments.    Stockholders'  equity  was $119,133,000, or
             10.2% of total assets, at September 30, 1994. 

             The  following table sets forth the average yield on 
             interest-earning assets and the average rate paid on 
             interest-bearing liabilities of SCBC as of and for the periods 
             indicated.



                                            Nine months Ended        At              At
                                               September 30,     September 30,   December 31,
                                            1994          1993       1994           1993
                                                     (annualized)
                                                                          
            Average yield on loans         8.14%          8.40%      8.26%          7.78%

            Average yield on interest-
            earning assets                 7.09           7.50       7.36           6.93

            Average rate on deposits       3.51           3.89       3.90           3.63

            Average rate on interest-
            bearing liabilities            3.56           3.95       3.97           3.69

            Loans/deposits spread          4.63           4.51       4.36           4.15

            Asset/liability spread         3.53           3.55       3.39           3.24

            Net yield on average
            interest-earning assets        4.12           4.22          -              -



                                    10



      Comparison of Operating Results as of and  for the Three Months ended
      September 30, 1994 and 1993

      Results of operations were a loss of  $(4,040,000) or $(.34) per
      share, for  the three  months ended September 30, 1994,  compared
      with net income of $3,508,000, or $.30 per share, for the same period
      in 1993.  This loss was primarily  due to the recognition of a
      one-time charge to record deferred  tax liabilities and the
      recognition  of significant  non-recurring  charges discussed
      previously.   Net interest income amounted to $9,249,000 for the
      three months ended September  30, 1994,  compared to  $8,947,000  for
      the  same  period in  1993, representing  an increase of  3.4%.  This
      increase  was primarily the result  of the reduction in interest
      expense on deposit  accounts due to lower  deposit balances,
      excluding the effects of the First Federal acquisition, discussed
      previously.

      The provision for loan losses for the three months ended September
      30, 1994, was $97,000  representing  a decrease  of  $73,000,  or
      42.9%,  from  the  $170,000 provision reported in  the comparable
      period in 1993.   As previously discussed, this  decrease was
      primarily  due  to continued  low levels  of  non-performing assets,
      and management's assessment of the allowance for loan losses in
      relation to the overall loan portfolio.

      Other income  of $1,577,000  for  the three  months  ended September
      30,  1994, represents a decrease of $1,208,000, or 43.4%, from other
      income reported in the comparable period in 1993.  This decrease  was
      primarily due to losses  recorded on  sales of  investments,
      premises, and  equipment, and  real estate  in 1994, reduced net
      gains on sales of loans and reduced deposit and other service charge
      income previously discussed.

      Other expense increased $2,232,000, or 37.0%, to $8,269,000 for the
      three months ended September 30,  1994.  As previously discussed this
      increase was primarily due  to the recognition  of non-recurring
      charges in connection with  the First Federal acquisition.
      Additionally, for  the three months  ended September  30, 1994,  SCBC
      recognized  approximately $300,000  in expense  for  various profit
      sharing and incentive benefit programs.

      Income  taxes amounted  to 36.6%  of income  before income  taxes for
      the three months ended September 30, 1994,  excluding the effect of
      the one-time charge to record deferred  tax liabilities  in the
      third quarter  of 1994,  compared with 36.5% for the comparable
      period in 1993.

                                  11


      LIQUIDITY AND CAPITAL RESOURCES


      The principal sources of liquidity for SCBC's banking subsidiaries
      are deposit accounts,  Federal Home Loan Bank advances, principal and
      interest payments on loans, interest received on investment
      securities, and fees.  Deposit accounts are  considered a primary
      source of funds supporting the banking subsidiaries' lending and
      investment  activities.  At  September 30, 1994, the  SCBC banking
      subsidiaries were in compliance with all regulatory liquidity
      requirements.

      At September  30, 1994, SCBC and  its banking subsidiaries were  in
      compliance with  all applicable  regulatory capital  requirements.
      The  following table compares SCBC's  regulatory capital as  of
      September  30, 1994,  with the  two minimum capital standards
      established by the Board of Governors of the Federal Reserve System
      (the "FRB").


                                         Leverage Capital    Risk-based Capital
                                       Amount   % of Assets   Amount % of Base
                                             (Dollars in Thousands)


      SCBC- actual                    $106,803     11.48%     $114,549  18.53%
      Minimum capital standards         27,920      3.00 (1)    49,464   8.00

      Excess of actual
      regulatory capital over
      minimum regulatory
      capital standards               $ 78,883      8.48%     $ 65,085  10.53%

      (1) The FRB minimum leverage ratio requirement is 3% to 5%, depending on
          the institution's composite rating as determined  by its regulators.
          The FRB has  not advised  SCBC of any specific  requirement applicable
          to it.

      Management  is  not  aware  of  any  current  recommendations   by
      regulatory authorities  which,  if  implemented, would  have  a
      material  effect on  the liquidity,  capital   resources  or
      operations  of   SCBC  or  its   banking subsidiaries.

      At September  30, 1994, outstanding loan commitments  approximated $
      2,712,000 (consisting of $791,000  in fixed rate loans and $
      1,921,000 in variable rate loans),  preapproved but  unused lines  of
      credit  totalling $  93,289,000 and standby letters of credit
      aggregating $ 1,498,000.

      At  September 30, 1994,  SCBC had no  commitments to sell  fixed rate
      mortgage loans.

                                      12


         INTEREST SENSITIVITY ANALYSIS


         The following table sets forth the dollar amount of maturing
         assets and liabilities as of September 30, 1994, and the
         difference between them for the repricing periods indicated:

                                          September 30, 1994
                                        (Dollars in Thousands)



                                 0-90        91-180     181-365      1-3        3-5      Over 5
                                 Days         Days       Days       Years      Years      Years       Total
                                                             

INTEREST-EARNING ASSETS
  Fed funds sold               $  19,622          -          -         -          -          -       19,622
Interest-bearing balances in
  other banks                     64,701          -          -         -          -          -       64,701
  Investment securities
    held to maturity                 498      1,000       6,515    27,337     65,930     24,055     125,335
  Investment securities
    available for sale            19,067     22,137      28,366   131,447     47,587      1,011     249,615
  Loans (1)                      189,236     76,854     151,678    75,295     58,967     87,078     639,108
    Total                       $293,124     99,991     186,559   234,079    172,484    112,144   1,098,381

INTEREST-BEARING LIABILITIES
  Deposits                       341,592    129,082     117,554   257,222    115,448      4,819     965,717
  FHLB advances                    5,712          -          -     16,197         -         203      22,112
  Other borrowed money             2,680          -          -         -          -          -        2,680

    Total                       $349,984    129,082     117,554   273,419    115,448      5,022     990,509


  Interest sensitivity gap     $ (56,860)   (29,091)     69,005   (39,340)    57,036    107,122     107,872

  Cumulative interest
    sensitivity gap            $ (56,860)   (85,951)    (16,946)  (56,286)       750    107,872


  Cumulative ratio of interest-
    earning assets to interest-
    bearing liabilities            83.75%     82.06%      97.16%    93.53%    100.08%    110.89%



(1) Includes loans held for sale.

                                        13



         ACCOUNTING MATTERS


         Postemployment Benefits

         In November 1992,  the Financial Accounting Standards Board
         ("FASB") issued Statement of Financial  Accounting  Standards  No.
         112,  "Employers'  Accounting  for  Postemployment Benefits"
         ("Standard 112"), which is effective for fiscal years  beginning
         after December 15,  1993.   Standard  112  establishes accounting
         standards for  employers  who provide benefits to former or
         inactive employees after employment but before retirement
         (referred to in  this statement as postemployment  benefits).
         Those benefits  include, but are not limited to, salary
         continuation,  supplemental unemployment benefits, severance
         benefits, continuation of benefits such as health care  benefits
         and life insurance coverage,  etc. There  was  no material  impact
         on  SCBC's consolidated  financial statements  since SCBC
         generally does not provide such benefits.

         Accounting by Creditors for Impairment of a Loan

         The FASB has issued standard No. 114, "Accounting by Creditors for
         Impairment of a Loan," which requires  that all creditors value
         all specifically reviewed  loans for which it is probable that the
         creditor  will be unable  to collect all amounts  due according to
         the terms of the loan agreement at either the present value of
         expected cash flows discounted at the loan's effective interest
         rate, or if more practical, the market price or value of
         collateral.   This Standard  is required for  fiscal years
         beginning  after December  15, 1994.  The FASB also issued
         Standard No. 118, "Accounting  by Creditors for Impairment of a
         Loan -- Income Recognition and Disclosures," that amends FASB
         Standard No. 114 to allow a creditor to use  existing methods for
         recognizing  interest income on an  impaired loan and by requiring
         additional disclosures about how a  creditor recognizes interest
         income related to impaired loans.  This Standard is to be
         implemented concurrently with Standard No. 114.    SCBC has  not
         determined  the impact,  if  any, of  these Standards  on  its
         consolidated financial statements.

         Derivative Financial Instruments and Fair Value of Financial
         Instruments

         The FASB has issued Standard No.  119 "Disclosure about Derivative
         Financial  Instruments and  Fair  Value of  Financial
         Instruments."   This  Standard requires  disclosures about
         derivative  financial instruments  - futures,  forward, swap,  and
         option  contracts, and other  financial instruments  with  similar
         characteristics.   It also  amends  existing requirements of  FASB
         Statements  No.  105, "Disclosure  of Information  about
         Financial Instruments with  Off-Balance-Sheet Risk and Financial
         Instruments with Concentrations of Credit Risk,"  and FASB
         Statement No.  107, "Disclosures  about Fair Value  of Financial
         Instruments."  This Standard is required for financial statements
         issued for fiscal years ending  after  December  15,  1994.   SCBC
         currently  does  not  engage  in   derivative transactions.

         Stock-based Compensation

         The FASB has issued an Exposure Draft for a proposed SFAS entitled
         "Accounting for Stock- based Compensation"  which  addresses  the
         recognition and  measurement  of  stock-based compensation paid to
         employees, including employee stock options, restricted  stock,
         and stock appreciation rights.  Employers would be required to
         recognize a charge to earnings for  such awards,  whereas
         generally  no charge  is recognized  under current  accounting
         practices.  Compensation expense would be measured as the fair
         value of  the award at the grant date with subsequent adjustments
         made to reflect the outcome of certain service  or performance
         assumptions  made at  the date  of grant  but not  for effects  of
         subsequent changes  in the  price of  the entity's  stock.
         Disclosure provisions  of the  proposed statement  may  be
         effective  for fiscal  years  beginning after  December 31,  1994
         with recognition provisions being effective for awards granted
         after December 31, 1996.

         Impairment of Long-Lived Assets

         The FASB has also issued an Exposure Draft,  "Accounting for the
         Impairment of Long-Lived Assets," that proposes  accounting for
         the impairment of long-lived  assets, identifiable intangibles and
         goodwill  related to those assets.  It  would require the carrying
         amount of impaired assets be reduced to fair value.  This
         proposed statement would be effective for financial statements
         issued for fiscal years beginning after December 15, 1994.  SCBC
         does not anticipate  a material impact to  its net income should
         implementation of this exposure draft be required.

                                         14


         Mortgage Servicing  Rights, Excess Servicing Receivables, and
         Securitization of Mortgage Loans

         The FASB issued an  Exposure Draft, "Accounting for Mortgage
         Servicing Rights  and Excess Servicing Receivables and for
         Securitization of Mortgage Loans."  This proposed statement would
         require  that an  entity recognize  as separate  assets rights to
         service mortgage loans for others, regardless of how such
         servicing  rights are acquired.  An entity  that acquires mortgage
         servicing rights through either the purchase or origination of
         mortgage loans  and sells those  loans with servicing rights
         retained would allocate  some of the cost of the loans to the
         mortgage servicing rights.  Additionally, the proposed statement
         would require that securitization of mortgage loans be accounted
         for as sales of mortgage loans  and  acquisition  of  mortgage
         backed  securities  and  that capitalized  mortgage servicing
         rights and capitalized excess servicing receivables be assessed
         for impairment. Impairment  would  be measured  based on  fair
         value.   The  proposed statement  would be applied  prospectively
         in fiscal years beginning after December 15, 1995, to transactions
         in which  an entity acquires mortgage  servicing rights and to
         impairment evaluations of all capitalized mortgage  servicing
         rights and  capitalized excess  servicing receivables whenever
         acquired.   Retroactive  application would  be prohibited.   The
         impact  of this exposure draft on SCBC's consolidated net income
         has not been assessed.

                                         15


PART II.   OTHER INFORMATION

Item 1.       Legal Proceedings.                                         None

Item 2.       Changes in Securities.                                     None

Item 3.       Defaults Upon Senior Securities.                           None

Item 4.       Submission of Matters to a Vote of Security Holders.       None

Item 5.       Other Information.                                         None

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

              a) Report on Form  8-K, filed on September 28, 1994, concerning
              the consummation of the Registrant's  acquisition  of
              First Federal Savings and Loan Association of Charlotte, North
              Carolina. Additionally, the Registrant announced the recognition
              of certain tax expenses by certain of its banking subsidiaries for
              financial reporting purposes.

                                         16



                                   SIGNATURES


          Pursuant  to the requirements of the  Securities Exchange Act of
          1934, the Registrant has  duly  caused  this  Report  on Form
          10-Q  to be  signed  on  its  behalf  by the undersigned,
          thereunto duly authorized.



                                                     SECURITY CAPITAL BANCORP
                                                            (Registrant)


          Date:  November 14, 1994          By:/s/ PRESSLEY A. RIDGILL
                                               Pressley A. Ridgill
                                               Senior Vice President, Treasurer
                                               and Chief Financial Officer
                                               (Duly Authorized Representative)

                                           17