FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934







                                                               
For the quarterly period ended March 31, 1996                 Commission File Number 0-11172



              FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA, INC.
             (Exact name of registrant as specified in its charter)

         South Carolina                               57-0738665 
(State or other jurisdiction of            (IRS Employer Identification No.)
 incorporation or organization)

                1230 Main Street
          Columbia, South Carolina                                   29201
(Address of principal executive offices)                          (Zip Code)

Registrant's telephone number, including area code   (803)  733-3456

               No Change
(Former name or former address,
 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 [ ]

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.

                  Class                           Outstanding at March 31, 1996

Common Stock, $5.00 Par Value                               892,813 Shares
Non-voting Common Stock, $5.00 Par Value                     47,720 Shares







                         PART I - FINANCIAL INFORMATION



                          Item 1. Financial Statements



                                     Page 2






FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA AND SUBSIDIARY


CONSOLIDATED BALANCE SHEET - UNAUDITED (dollars in thousands)





                                                                                    March 31,     December 31,   March 31,
                                                                                       1996           1995           1995

                                                                                                             
ASSETS
Cash and due from banks:
  Noninterest-bearing                                                           $    64,178    $    88,892    $    76,263
  Interest-bearing                                                                   12,150         12,675         13,525

Total cash and due from banks                                                        76,328        101,567         89,788

Investment securities:
  Held-to-maturity                                                                  462,464        451,796        475,689
  Available-for-sale                                                                 14,173         13,185         11,090

Total securities                                                                    476,637        464,981        486,779

Federal funds sold                                                                   18,500              0         12,900
Gross loans and discounts
  Real estate - construction                                                         16,487         16,334          9,206
  Real estate - mortgage                                                            685,076        659,371        567,491
  Installment                                                                       329,831        332,817        277,841
  Commercial, financial and agricultural                                            107,896        105,737         96,235
  Less:  Reserve for loan losses                                                    (21,632)       (21,153)       (19,515)

Net loans and discounts                                                           1,117,658      1,093,106        931,258

Premises and equipment                                                               44,936         44,186         40,783
Other real estate owned                                                                 635            473            109
Interest income accrued, not collected                                               14,473         14,225         10,550
Intangible assets                                                                    15,271         16,710         14,709
Other assets                                                                         16,667         16,426         14,693

     TOTAL ASSETS                                                               $ 1,781,105    $ 1,751,674    $ 1,601,569

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits:
  Demand                                                                            250,021    $   241,824        216,692
  Time                                                                              615,442        590,227        528,599
  Savings                                                                           670,620        663,888        642,121

Total deposits                                                                    1,536,083      1,495,939      1,387,412
Federal funds purchased                                                                   0         20,600              0
Securities sold under repurchase agreements                                         102,506         97,907         81,204
Term loan                                                                            11,275         11,700         12,975
Other liabilities                                                                    14,666         13,442         19,622

     TOTAL LIABILITIES                                                            1,664,530      1,639,588      1,501,213


Stockholders' Equity:
  Preferred stock                                                                     3,282          3,282          3,282
  Non-voting common stock - $5.00 par value, authorized
    1,000,000; issued and outstanding March 31, 1996-47,720,
    December 31, 1995 and March 31, 1995 - 50,720                                       239            254            254
  Voting common stock - $5.00 par value, authorized 2,000,000;
    issued and outstanding March 31, 1996, December 31, 1995
    and March 31, 1995 - 892,813                                                      4,464          4,464          4,464
  Surplus                                                                            55,000         55,000         55,000
  Undivided profits                                                                  47,014         43,152         32,871
  Unrealized gain on investment securities available-for-sale, net of taxes           6,576          5,934          4,485

     TOTAL STOCKHOLDERS' EQUITY                                                     116,575        112,086        100,356

     TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                 $ 1,781,105    $ 1,751,674    $ 1,601,569





                                     Page 3





FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA AND SUBSIDIARY


CONSOLIDATED STATEMENT OF INCOME - UNAUDITED
(dollars in thousands, except for per share amounts)





                                                                                  Quarter Ended March 31,
                                                                     --------------------------------------------------
                                                                          1996            1995               % Change
                                                                     --------------------------------     -------------
                                                                                                          
Interest income and fees:
  Loans                                                                      $24,364         $20,407            19.39%
  United States Government obligations                                         6,396           5,608            14.05%
  Mortgage-backed securities                                                      29               0           100.00%
  Tax-exempt securities                                                          569             519             9.63%
  Other securities and federal funds sold                                        634             431            47.10%

                                                                              31,992          26,965            18.64%

Interest expense:
  Deposits                                                                    12,705          10,921            16.34%
  Short-term borrowings                                                        1,314           1,103            19.13%
  Long-term borrowings                                                           227             273           -16.85%

                                                                              14,246          12,297            15.85%

Net interest income                                                           17,746          14,668            20.98%
Provision for loan losses                                                      1,020             404           152.48%

Net interest income after
  provision for loan losses                                                   16,726          14,264            17.26%


Noninterest income:
  Service charges on deposit accounts                                          2,911           2,572            13.18%
  Fees for other customer services                                             1,616           1,578             2.41%
  Other                                                                          551             640           -13.91%

                                                                               5,078           4,790             6.01%

Noninterest expense:
  Salaries and employee benefits                                               6,994           7,158            -2.29%
  Net occupancy expense                                                          594             572             3.85%
  Furniture and equipment expense                                                370             391            -5.37%
  Depreciation expense                                                           759             881           -13.85%
  Amortization of intangibles                                                  1,586           1,255            26.37%
  Other                                                                        4,909           5,561           -11.72%

                                                                              15,212          15,818            -3.83%


Income before income taxes                                                     6,592           3,236           103.71%
Applicable income taxes                                                        2,432           1,087           123.74%


Net Income                                                                     4,160           2,149            93.58%

Per share amounts:
  Earnings per common share:                                                      $4.38           $2.23         96.24%

  Weighted average common shares outstanding                                 940,893         943,533            -0.28%




                                     Page 4




FIRST CITIZENS BANCORPORATION OF SOUTH CAROLINA AND SUBSIDIARY


CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY - UNAUDITED (dollars
in thousands):







                                                                                                                                   
                                                                  Non-Voting            Voting                                     
                                                  Preferred           Common            Common                          Undivided  
                                                      Stock            Stock             Stock          Surplus           Profits  

                                                                                                              
Balance at December 31, 1994                         $3,282             $254            $4,464          $55,000           $30,765  
Net income                                                                                                                  2,149  
Preferred stock dividends                                                                                                     (43) 
Change in unrealized gain on investment                                                                                            
  securities available-for-sale, net of taxes                                                                                      

Balance at March 31, 1995                             3,282              254             4,464           55,000            32,871  
Net income                                                                                                                 10,409  
Preferred stock dividends                                                                                                    (128) 
Change in unrealized gain on investment
  securities available-for-sale, net of taxes                                                                                      

Balance at December 31, 1995                          3,282              254             4,464           55,000            43,152  
Net income                                                                                                                  4,160  
Preferred stock dividends                                                                                                     (43) 
Reacquired non-voting common stock                                       (15)                                                (255) 
Change in unrealized gain on investment
  securities available-for-sale, net of taxes                                                                                      

Balance at March 31, 1996                            $3,282             $239            $4,464          $55,000           $47,014  




                                                                 
                                                                       Unrealized                       
                                                                   Gain/(Loss) on                Total   
                                                                       Investment        Stockholders'   
                                                                       Securities               Equity   
                                                                                                         
                                                                                        
Balance at December 31, 1994                                                4,260              $98,025   
Net income                                                                                       2,149   
Preferred stock dividends                                                                          (43)  
Change in unrealized gain on investment                                                              0   
  securities available-for-sale, net of taxes                                 225                  225   
                                                                                                         
Balance at March 31, 1995                                                   4,485              100,356   
Net income                                                                                      10,409   
Preferred stock dividends                                                                         (128)  
Change in unrealized gain on investment                                                                  
  securities available-for-sale, net of taxes                               1,449                1,449   
                                                                                                         
Balance at December 31, 1995                                                5,934              112,086   
Net income                                                                                       4,160   
Preferred stock dividends                                                                          (43)  
Reacquired non-voting common stock                                                                (270)  
Change in unrealized gain on investment                                                                  
  securities available-for-sale, net of taxes                                 642                  642   
                                                                                                         
Balance at March 31, 1996                                                  $6,576             $116,575

                                                                 

                                     Page 5




CONSOLIDATED STATEMENT OF CASH FLOWS - UNAUDITED (dollars in thousands)





                                                                                             Three Months Ended
                                                                                                  March 31,
                                                                                    --------------------------------------
                                                                                           1996               1995
                                                                                    --------------------------------------
                                                                                                           
Cash Flows From Operating Activities
  Net Income                                                                               $4,160             $2,149
  Adjustments to reconcile net income to net cash provided
    by operating activities:
    Provision for loan losses                                                               1,020                404
    Depreciation and amortization                                                           2,345              2,135
    Amortization/(accretion) of investment securities                                         (48)              (139)
    Provision for deferred income taxes                                                       (83)              (588)
    Gains on sales of premises and equipment                                                   (3)               (13)
    (Increase)/decrease in interest income accrued, not collected                            (248)             1,576
    Increase in accrued interest payable                                                        6              1,264
    Originations of loans held for resale                                                 (14,959)            (6,524)
    Proceeds from sales of loans held for resale                                           12,725              7,366
    Gains on sales of loans held for resale                                                   (60)                (9)
    Increase in other assets                                                                 (503)            (2,219)
    Increase in other liabilities                                                           1,218              3,036
    Other operating activities                                                                  0                (68)
                                                                                   ==================================
  Net Cash Provided By Operating Activities                                                 5,570              8,370
                                                                                   ==================================

Cash Flows From Investing Activities:
    Net increase in loans                                                                 (23,278)           (14,720)
    Proceeds from maturities of investment securities, available for sale                     107                  0
    Proceeds from maturities of investment securities, held to maturity                    52,093             90,364
    Purchases of investment securities, held to maturity                                  (62,821)           (89,912)
    Increase in federal funds sold                                                        (18,500)           (12,900)
    Proceeds from sales of premises and equipment                                              27                 20
    Purchases of premises and equipment                                                    (1,532)              (729)
    Net increase/(decrease) in other real estate owned                                       (162)               161
    Net increase/(decrease) in intangible assets                                               92               (344)
    Purchase of institutions, net of cash acquired                                          4,543                  0
                                                                                   ==================================
  Net Cash Used In Investing Activities                                                   (49,431)           (28,060)
                                                                                   ==================================

Cash Flows From Financing Activities:
    Net increase in deposits                                                               35,361                894
    (Decrease)increase in federal funds purchased and securities sold
      under agreements to repurchase                                                      (16,001)             5,288
    Term loan payments                                                                       (425)              (425)
    Cash dividends paid                                                                       (43)               (43)
    Reacquired common stock                                                                  (270)                 0

                                                                                   ==================================
  Net Cash Provided By Financing Activities                                                18,622              5,714
                                                                                   ==================================

Decrease in cash and due from banks                                                       (25,239)           (13,976)
Cash and due from banks at beginning of year                                              101,567            103,764
                                                                                   ==================================
Cash and due from banks at end of period                                                  $76,328            $89,788
                                                                                   ==================================

Supplemental disclosures of cash flow information:
  Interest paid                                                                           $14,251            $11,032
                                                                                   ==================================
  Income taxes paid                                                                          $170             $1,401
                                                                                   ==================================





                                     Page 6





NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The preceding financial statements are unaudited; however, in the opinion of
management, all adjustments (comprising all normal recurring accruals) necessary
for a fair presentation of financial statements have been included. A summary of
Bancorporation's significant accounting policies is set forth in Note 1 to the
Consolidated Financial Statements in Bancorporation's Annual Report on Form 10-K
for 1995. The significant accounting policies used during the current quarter
are unchanged from those disclosed in the 1995 Annual Report.

INCOME TAXES:  (dollars in thousands)

Deferred tax assets and liabilities recorded pursuant to Statement of Financial
Accounting Standards ("SFAS") No. 109 are composed of the following at:





                                                                                      March 31,                 March 31,
                                                                                        1996                      1995
                                                                                                             
Provision for loan losses in excess
  of amount deductible for taxes                                                       7,485                     6,674
Other, net                                                                             2,533                       984
Gross deferred tax asset                                                              10,018                     7,658

Book depreciation over tax                                                             (326)                     (423)
Interest income, accretion of bond
  discount and expenses recognized
  for books not taxed until realized                                                   (182)                     (203)
Deferred income and expense items
  recognized in different accounting periods                                           (262)                     (404)
Pension plan                                                                           (834)                     (759)
Unrealized gains on available-for-sale securities                                    (2,299)                   (2,415)
Other                                                                                  (257)                     (166)
Gross deferred tax liability                                                         (4,160)                   (4,370)
Net deferred tax asset                                                                $5,858                    $3,288




INVESTMENT SECURITIES:

Bancorporation adopted SFAS No. 115, "Accounting for Certain Investments in Debt
and Equity Securities" effective January 1, 1994. Management has reviewed the
investment securities portfolio and classified all securities, except equity
securities, as held-to-maturity and carried at amortized cost since
Bancorporation has both the positive intent and ability to hold these securities
to maturity. Equity securities, as required by SFAS No. 115, are classified as
available-for-sale and carried at estimated fair value with unrealized gains and
losses included as a component of stockholders' equity on an after-tax basis.


                                     Page 7




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED



LOANS:

Effective January 1, 1995, Bancorporation adopted SFAS No. 114, "Accounting by
Creditors for Impairment of a Loan," which specifies how allowances for credit
losses related to certain impaired loans should be determined and generally
requires impairment to be measured on the basis of discounted expected cash
flows. This statement considers a loan to be impaired when, based on current
information and events, it is probable that a creditor will be unable to collect
all amounts due according to the contractual terms of the loan agreement. In
October 1994, FASB issued SFAS No. 118, "Accounting by Creditors for Impairment
of a Loan - Income Recognition and Disclosures" which amends the income
recognition requirements of SFAS No. 114. Bancorporation adopted SFAS No. 114
and SFAS No. 118 as of January 1, 1995. The impact of adoption of SFAS No. 114
and SFAS No. 118 on Bancorporation's consolidated financial statements was not
material.

     SFAS No. 114 applies to all impaired loans, uncollateralized as well as
collaterized, except large groups of smaller-balance homogeneous loans that are
collectively evaluated for impairment. Accordingly, Bancorporation considers its
portfolio of credit card, residential mortgage and consumer loans to be exempt
from this statement.

     Loans on which the accrual of interest has been discontinued are designated
as nonaccrual loans. Loans, excluding most consumer loans, are placed in
nonaccrual status when principal or interest is delinquent 90 days or more.
Also, loans which are classified doubtful or loss, or where the borrower has
filed bankruptcy, are considered nonaccrual loans. Management considers all
nonaccrual loans to be impaired as well as other loans of which the ultimate
collectibility of principal and interest is uncertain. Loans which exceed 90
days past due and are considered uncollectible are generally charged-off against
the allowance for loan losses.

     Payments received on nonaccrual loans are applied to principal until such
amount is liquidated in full. Subsequent payments on nonaccrual loans are
recognized as interest income when received. Except in cases where other
accounting or regulatory rules apply, loans are generally returned to accrual
status when the collectibility of both principal and interest on a timely basis
is reasonably assured and all delinquent principal and interest on the loan
become well secured and in the process of collection.




                                     Page 8






NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED


MORTGAGE SERVICING RIGHTS:

On May 12, 1995, the FASB issued SFAS No. 122, "Accounting for Mortgage
Servicing Rights", an amendment to SFAS No. 65 which is to be applied
prospectively for fiscal years beginning after December 15, 1995. SFAS No. 122
requires that a mortgage servicing entity allocate the total cost of the
mortgage loans purchased or originated to the mortgage servicing rights (MSRs)
and the loans (without the MSRs) based on their relative fair values if it is
practicable to estimate those values. If it is not practical to estimate the
fair values of the MSRs and the mortgage loans (without the MSRs), the entire
cost of purchasing or originating the loans should be allocated to the mortgage
loan and no cost should be allocated to the MSR. In addition, SFAS No. 122
requires that an entity assess its MSR portfolios for impairment based on the
fair value of those rights. The entity must stratify its MSRs that are
capitalized after adoption of this Statement based on one or more of the
predominant risk characteristics of the underlying loans. Impairment should be
recognized through a valuation allowance for each impaired stratum. Under SFAS
No. 65, the cost of originated MSRs was not recognized as an asset but was
charged to earnings when the related loan was sold. In addition, the cost
allocation was different for purchased MSRs. In contrast to a cost allocation
based on relative market value as set forth in SFAS No. 122, the prior
requirement was to allocate the costs incurred in excess of the market value of
the loans without the MSRs to purchased MSRs. Bancorporation has adopted SFAS
No. 122 effective January 1, 1996, the effect of which was not material.



                                     Page 9





                         PART I - FINANCIAL INFORMATION


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




                                     Page 10




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


SUMMARY: (dollars in thousands)

First Citizens Bancorporation reported net income of $4,160 for the quarter
ended March 31, 1996, up 93.58% from $2,149 reported for the same quarter a year
ago, which represented annualized returns of 14.56% on stockholders' equity and
1.02% on interest-earning assets. The increase in earnings is attributed to an
increase in net interest margin and interest spread, an increase in service
charges collected on deposit accounts and a decrease in cost of operations.

Average gross loans increased $178,034 or 18.88% for the quarter ended March 31,
1996 as compared to the same period in 1995, with a yield of 8.77% for the first
quarter of 1996. Average interest-earning assets increased $182,643 or 12.60%
for the quarter ended March 31, 1996 when compared with the same quarter a year
ago. Average taxable and non-taxable investment securities for the quarter ended
March 31, 1996 decreased by $10,576 or 2.19% as compared to the same period in
1995, with a taxable equivalent yield of 6.25% for the first quarter of 1996.

 Taxable equivalent net interest income was up $3,042 or 20.15% for the quarter
ended March 31, 1996 when compared to the same period a year ago. Noninterest
income increased by $288 or 6.01% for the quarter ended March 31, 1996 as
compared to the same period in 1995. Noninterest expense decreased $606 or 3.83%
when compared to the same period of 1995.

The provision for loan losses was $1,020 for the quarter ended March 31, 1996 as
compared to $404 in 1995. Net loan losses for the first quarter were $541 or
 .19% (annualized) of average gross loans, up from $138 or .06% (annualized) of
average gross loans a year earlier.

Nonperforming assets at March 31, 1996 were $4,362 or .38% of gross loans. The
reserve for loan losses totaled $21,632 and represented 1.90% of period-end
loans and 4.96 times nonperforming assets.

Net income per common share for the quarter ended March 31, 1996 increased
96.41% to $4.38, as compared to $2.23 for the first quarter of 1995. Book value
per common share as of March 31, 1996 increased 17.08% to $120.46, as compared
to $102.88 for the same period in 1995.

The equity capital to total assets ratio at period-end was 6.55% as compared to
6.27% for the same period in 1995. The Tier 1 and total risk-based capital
ratios at March 31, 1996 were 8.86% and 10.53%, respectively, compared to the
March 31, 1995 ratios of 9.20% and 11.20%, respectively.



                                     Page 11




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






SUMMARY (Continued):

Components of Capital (dollars in thousands):
                                                                                                 March 31,
                                                                                         1996                 1995
                                                                                                          
Stockholders' Equity:
  Preferred stock                                                                       $3,282               $3,282
  Common stock                                                                           4,703                4,718
  Surplus                                                                               55,000               55,000
  Undivided profits                                                                     53,590               37,356
Total stockholders' equity                                                             116,575              100,356
Reserve for loan losses                                                                 21,632               19,515
Total primary capital                                                                  138,207              119,871
Long-term debt qualifying as secondary capital                                          11,275               12,975
     Total capital                                                                    $149,482             $132,846

Tier I leverage ratio                                                                     5.52%                5.31%
Risk based capital ratio total                                                           10.53%               11.20%
  Tier I                                                                                  8.86%                9.20%
  Tier II                                                                                 1.67%                2.00%



NET INTEREST INCOME: (dollars in thousands)

Net interest income on a taxable equivalent basis was $18,136 for the first
quarter of 1996, an increase of 20.15% from $15,094 for the comparable period in
1995.

The following table presents the components of net interest income for the first
quarter ended March 31, 1996 and 1995:





Net Interest Income: (dollars in thousands)
                                                                                        Three Months Ended March 31,
                                                                                          1996                 1995

                                                                                                          
Total interest income                                                                  $31,992              $26,965
Total interest expense                                                                  14,246               12,297
Net interest income                                                                     17,746               14,668
Tax equivalent adjustment                                                                  390                  426
Net interest income (taxable equivalent basis)                                         $18,136              $15,094






                                     Page 12








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


NET INTEREST INCOME (Continued):




Taxable Equivalent Rate/Volume Variance Analysis (Amounts in thousands)

                                 Three Months Ended March 31,                                                               
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                            Net
      Average Balance     Interest Rev./Exp.     Yield                                                   Change Due To    Increase
      1996       1995      1996     1995     1996    1995                                                 Rate   Volume  (Decrease)
                                                                                               
                                                            Interest-earning assets:
$1,120,983   $942,948   $24,449  $20,407    8.77%   8.78%   Loans, net of unearned interest               $138    $3,904  $4,042
   430,520    443,658     6,511    5,670    6.05%   5.11%   Taxable investment securities                1,040      (199)    841
    42,101     39,539       875      800    8.31%   8.09%   Non-taxable investment securities               22        53      75
    26,958     10,368       347      146    5.18%   5.71%   Federal funds sold                             (14)      215     201
    12,177     13,582       200      223    6.61%   6.66%   Other earning assets                             0       (23)    (23)

 1,632,739  1,450,095    32,382   27,246    7.97%   7.60%        Total interest-earning assets           1,186     3,950   5,136


                                                            Noninterest-earning assets:
    66,995     75,367                                       Cash and due from banks
    44,784     41,022                                       Premises and equipment
    25,047     21,186                                       Other, less reserve for loan losses

   136,826    137,575                                            Total noninterest-earning assets

$1,769,565 $1,587,670                                       TOTAL ASSETS


                                                            Interest-bearing liabilities:
$1,281,832 $1,170,838    12,705   10,921    3.99%   3.78%   Deposits                                      $678    $1,106  $1,784
                                                            Federal funds purchased and securities
   112,174     76,933     1,314    1,103    4.71%   5.81%     sold under agreements to repurchase         (204)      415     211
    11,326     13,108       227      273    8.02%   8.33%   Long-term debt                                 (10)      (36)    (46)

 1,405,332  1,260,879    14,246   12,297    4.08%   3.95%        Total interest-bearing liabilities        464     1,485   1,949


                                                            Noninterest-bearing liabilities:
   234,784    211,333                                       Demand deposits
    14,555     15,591                                       Other liabilities

   249,339    226,924                                            Total noninterest-bearing liabilities

   114,894     99,867                                       Stockholders' equity

                                                            TOTAL LIABILITIES AND
$1,769,565 $1,587,670    14,246   12,297                      STOCKHOLDERS' EQUITY                         464     1,485   1,949

                        $18,136  $14,949                    Net interest income                           $722    $2,465  $3,187

                                            7.97%   7.60%   Interest income to interest-earning assets




                                    Page 13





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


RESERVE FOR LOAN LOSSES: (dollars in thousands)

The reserve at March 31, 1996 was $21,632 or 1.90% of total loans as compared to
$19,515 or 2.05% of total loans at March 31, 1995.

For the quarter ended March 31, 1996 the provision for loan losses was $1,020,
an increase of 152.48% over the $404 for the same period in 1995. Of this
increase, $541 was due to net chargeoffs and $479 was due to an increase in
loans.

Net chargeoffs were $541 in the first quarter of 1996 which represented an
increase of 292.03% when compared to the $138 reported for the comparable period
of 1995. Most of the increase was due to a charge off to one borrower of $383.

Provision and Reserve for Loan Losses:  (dollars in thousands)





                                                                                       Three Months Ended March 31,
                                                                                        1996                  1995
                                                                                                            
Reserve for loan losses:
Balance at beginning of period                                                         $21,153                $19,249
Provision charged to expense                                                             1,020                    404
Chargeoffs                                                                                (784)                  (354)
Recoveries                                                                                 243                    216
Net chargeoffs                                                                            (541)                  (138)
Balance at end of period                                                               $21,632                $19,515

Ratios (annualized):
Net Chargeoffs to:
  Average loans                                                                           .19                     .06
  Loans at end of period                                                                  .19                     .06
  Reserve for loan losses                                                               10.00                    2.83




                                     Page 14




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


NONINTEREST INCOME AND EXPENSE:  (dollars in thousands)

Total noninterest income for the first quarter of 1996 was $5,078, an increase
of 6.01% from the $4,790 earned for the first quarter of 1995. Much of the
increase was due to a growth in the number of deposit accounts and our increased
emphasis on collecting service fees formerly waived.

Total noninterest expense for the first quarter of 1996 was $15,212, a decrease
of 3.83% when compared with $15,818 for the same period a year ago. Most of the
decrease was due to a reduction in the FDIC insurance assessment.

 The following table provides additional details of noninterest income and
expense:





                                                                      Three Months Ended
                                                                           March 31,                       Change
                                                                       1996       1995          Amount       Percent
                                                                                                         
Noninterest income:
  Service charges on deposit accounts                                 $2,911        $2,572           $339         13.18%
  Commissions, service charges and fees                                  575           649           (74)        -11.40%
  Mortgage servicing                                                     503           496              7          1.41%
  Bankcard fees and discounts                                            538           433            105         24.25%
  All other                                                              551           640           (89)        -13.91%
     Total noninterest income                                         $5,078        $4,790           $288          6.01%

Noninterest expense:
  Salaries and wages                                                  $5,416        $5,600         ($184)         -3.29%
  Pension and other employee benefits                                  1,578         1,558             20          1.28%
     Total staff expenses                                              6,994         7,158          (164)         -2.29%
  Occupancy expense                                                      912           849             63          7.42%
  Furniture and equipment expense                                        811           994          (183)        -18.41%
  Amortization of intangibles                                          1,586         1,255            331         26.37%
  Telephone                                                              310           316            (6)         -1.90%
  Stationery and supplies                                                348           266             82         30.83%
  Professional services                                                  257           300           (43)        -14.33%
  Automated services                                                   1,302         1,198            104          8.68%
  FDIC insurance assessment                                               69           779          (710)        -91.14%
  Bankcard                                                               561           459            102         22.22%
  Postage                                                                366           316             50         15.82%
  All other                                                            1,696         1,928          (232)        -12.03%
     Total noninterest expense                                       $15,212       $15,818         ($606)         -3.83%




                                     Page 15



                           PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

Neither Registrant nor its subsidiary, First Citizens Bank and Trust Company,
nor its subsidiaries, are a party to, nor is any of their property the subject
of, any material or other pending legal proceeding, other than ordinary routine
proceedings incidental to their business.


Item 2.  Changes in Securities.

Not Applicable.


Item 3.  Defaults upon Senior Securities.

Not Applicable.


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

Not Applicable.

Item 5.  Other Information.  (dollars in thousands)

On February 20, 1996, Registrant purchased some assets and assumed deposits of
one office of another financial institution located in Marion, South Carolina.
Total assets purchased were $69 and deposits assumed totaled $4,783. A premium
of $239 on deposits purchased will be assigned to a core deposit intangible
asset and will be amortized over five to twelve years using the straight-line
method of amortization. The acquisition will be accounted for by the purchase
method of accounting. Proforma financial information is not attached since the
business acquired is not considered a "significant subsidiary" per Rule 1-02(v).

Registrant has also entered into an agreement to purchase five (5) offices from
two (2) other financial institutions. Total assets purchased will be
approximately $35,000 and deposits assumed will be approximately $70,900.
Premium paid for these acquisitions is expected to be around $6,800. Both
acquisitions are expected to close in the third quarter.

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

(a)    Exhibits

       11         Statement Re Computation of Per Share Earnings - Page 18
       27         Financial Data Schedule - Page 19

(b)    No reports on Form 8-K were filed during the quarter ended March 31, 1996


                                     Page 16





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





                                           FIRST CITIZENS BANCORPORATION
                                           OF SOUTH CAROLINA, INC.
                                           (Registrant)





Dated: 5/10/96                                 By: (Signature of Jay C. Case)
                                               Jay C. Case, Treasurer
                                               (Chief Financial Officer)



                                     Page 17