SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q


  X  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
- ---- ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1997

     TRANSACTION REPORT PURSUANT TO SECTION 13  OR 15(d) OF THE SECURITIES
- ---- EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ________ to _________

Commission file number 0-15083

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

        South Carolina                                          57-0824914
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                              Identification No.)

102 South Main Street, Greenville, South Carolina                  29601
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code (864) 255-7900


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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [ X ]    No [  ]

The number of outstanding shares of the issuer's $1.00 par value common stock as
of August 10, 1997 was 12,128,033, which included 508,533 shares which became 
issuable on July 18, 1997 in connection with the registrant's acquisition of 
Lowcountry Savings Bank, Inc.





CONSOLIDATED BALANCE SHEETS
CAROLINA FIRST CORPORATION AND SUBSIDIARIES
(UNAUDITED)
($ IN THOUSANDS, EXCEPT SHARE DATA)



                                                                        
                                                                         JUNE 30,                  DECEMBER 31,
                                                           --------------------------------   ------------------
ASSETS                                                           1997              1996               1996
                                                           --------------------------------   ------------------
                                                                                                   
Cash and due from banks..................................  $      69,191   $        63,121  $            86,322
Interest-earning deposits with banks.....................         28,401            15,786               26,037
Securities
   Trading...............................................          1,619             4,515                2,005
   Available for sale....................................        227,946           202,769              213,889
   Held for investment (market value $32,416, $26,939,
     and $29,861, respectively)..........................         32,126            27,026               29,465
                                                           --------------    --------------   ------------------
                                                                                              
     Total securities....................................        261,691           234,310              245,359
                                                           --------------    --------------   ------------------
Loans held for sale......................................         50,181             9,532               10,449
Loans....................................................      1,220,024         1,112,823            1,128,537
   Less unearned income..................................        (14,514)           (9,785)             (14,211)
   Less allowance for loan losses........................        (12,175)           (9,070)             (11,290)
                                                           --------------    --------------    -----------------
                                                                                              
     Net loans...........................................      1,193,335         1,093,968            1,103,036
                                                           --------------    --------------   ------------------
Premises and equipment...................................         30,298            40,055               32,418
Accrued interest receivable..............................         12,336            13,100               11,913
Other assets.............................................         60,344            53,140               58,670
                                                           --------------    --------------   ------------------ 
                                                                                              
                                                         $     1,705,777   $     1,523,012  $         1,574,204
                                                           ==============    ==============   ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES
  Deposits
    Noninterest-bearing..................................$       228,933   $       157,011  $           194,067
    Interest-bearing.....................................      1,103,618         1,009,205            1,086,983
                                                           --------------    --------------   -----------------
                                                                                              
      Total deposits.....................................      1,332,551         1,166,216            1,281,050
  Borrowed funds.........................................        217,124           215,694              146,270
  Subordinated notes.....................................         25,425            25,301               25,361
  Accrued interest payable...............................         10,529             8,307                9,672
  Other liabilities......................................          9,707             8,845                6,887
                                                           --------------    --------------  ------------------
                                                                                             
      Total liabilities.................................       1,595,336         1,424,363            1,469,240
                                                           --------------    --------------   ------------------

SHAREHOLDERS' EQUITY
  Preferred stock-no par value; authorized 10,000,000
     shares; issued and outstanding Series 1993B
     (liquidation preference $20 per share) none,
     51,112, and 49,141 shares, respectively...........               --               983                  943       
  Common stock-par value $1 per share; authorized
     100,000,000 shares; issued and outstanding 11,379,286,
     9,264,199, and 11,225,568 shares, respectively.......        11,379             9,264               11,226
  Surplus.................................................        85,029            84,734               83,598
  Retained earnings.......................................        14,201             5,331                9,546
  Guarantee of Employee Stock Ownership Plan debt and
     nonvested restricted stock...........................          (588)           (1,100)                (832)
  Unrealized gain (loss) on securities available for sale,
     net of tax...........................................          420              (563)                 483
                                                          --------------    --------------   ------------------
      Total shareholders' equity..........................       110,441            98,649              104,964
                                                          --------------    --------------   ------------------
                                                         $     1,705,777   $     1,523,012  $         1,574,204
                                                          ==============    ==============   ==================



                                       1





CONSOLIDATED STATEMENTS OF INCOME
CAROLINA FIRST CORPORATION AND SUBSIDIARIES
(UNAUDITED)
($ IN THOUSANDS, EXCEPT SHARE DATA)



                                                       THREE MONTHS ENDED                       SIX MONTHS ENDED
                                                             JUNE 30,                                JUNE 30,
                                              -------------------------------------   -----------------------------------
                                                    1997                1996               1997                1996
                                              -------------------------------------   -----------------------------------
INTEREST INCOME
                                                                                                          
  Interest and fees on loans.............     $          28,353    $        25,240    $        55,271     $       50,599
  Interest and dividends on securities...                 3,365              3,043              6,625              5,577
  Interest on short-term investments.....                   232                247                446                451
                                              ------------------   ----------------   ----------------    ---------------
    Total interest income...................             31,950             28,530             62,342             56,627
                                              ------------------   ----------------   ----------------    ---------------
INTEREST EXPENSE
  Interest on deposits.....................              12,605             11,775             25,306             23,131
  Interest on borrowed funds...............               3,484              2,842              5,723              6,156
                                              ------------------   ----------------   ----------------    ---------------
    Total interest expense.................              16,089             14,617             31,029             29,287
                                              ------------------   ----------------   ----------------    ---------------
    Net interest income....................              15,861             13,913             31,313             27,340
PROVISION FOR LOAN LOSSES..................               3,041              1,775              5,993              3,275
                                              ------------------   ----------------   ----------------    ---------------
    Net interest income after provision
       for loan losses......................             12,820             12,138             25,320             24,065
                                              ------------------   ----------------   ----------------    ---------------
NONINTEREST INCOME
  Service charges on deposit accounts.......              1,733              1,641              3,362              3,117
  Mortgage banking income...................                824                560              1,352              1,136
  Fees for trust services...................                375                308                758                644
  Loan securitization income................               (105)               533               (164)             1,149
  Gain on sale of branches..................              2,250                 --              2,250                 --
  Gain on sale of securities................                798                 36                882                706
  Sundry....................................                729                545              1,256              1,161
                                              ------------------   ----------------   ----------------    ---------------
    Total noninterest income................              6,604              3,623              9,696              7,913
                                              ------------------   ----------------   ----------------    ---------------
NONINTEREST EXPENSES
  Personnel expense.........................              6,449              5,795             12,702             12,662
  Occupancy.................................              1,228              1,049              2,472              2,157
  Furniture and equipment...................                951                913              1,871              1,746
  Sundry....................................              3,611              3,920              8,060              7,791 
                                              ------------------   ----------------   ----------------    ---------------
    Total noninterest expenses..............             12,239             11,677             25,105             24,356
                                              ------------------   ----------------   ----------------    ---------------
    Income before income taxes..............              7,185              4,084              9,911              7,622
Income taxes................................              2,524              1,412              3,533              2,722
                                              ------------------   ----------------   ----------------    ---------------
    Net income .............................              4,661              2,672              6,378              4,900
Dividends on preferred stock................                 --                 16                 --                 32
                                               ----------------    ----------------    ---------------    ----------------
    Net income applicable to common
        shareholders.......................   $           4,661  $           2,656  $           6,378   $          4,868 
                                              ==================   ================   ================    ===============

NET INCOME PER COMMON SHARE:*
    Primary.................................  $           0.41   $            0.24  $            0.56   $           0.47
    Fully diluted...........................               0.41               0.24               0.56               0.43
AVERAGE COMMON SHARES OUTSTANDING:*
    Primary.................................         11,436,115         11,234,497         11,439,179         10,387,608
    Fully diluted...........................         11,436,115         11,347,200         11,456,636         11,335,164
CASH DIVIDENDS DECLARED PER COMMON SHARE*...  $            0.07  $            0.06   $           0.14   $           0.12


*Share data have been restated to reflect the six-for-five stock split declared
12/18/96.


                                        2



CONSOLIDATED STATEMENT OF CASH FLOWS
CAROLINA FIRST CORPORATION AND SUBSIDIARIES
(UNAUDITED)
($ IN THOUSANDS)




                                                                        SIX MONTHS ENDED
                                                                              JUNE 30,
                                                              --------------------------------------
                                                                    1997                 1996
                                                              --------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES
                                                                                            
  Net income ...............................................$            6,378   $            4,900  
  Adjustments to reconcile net income to net cash
       used for operations
      Depreciation..........................................             1,256                1,631       
      Amortization of intangibles...........................             1,103                  909
      Provision for loan losses.............................             5,993                3,275
      Gain on sale of branches..............................            (2,250)                  --
      Gain on sale of mortgage servicing rights.............                --                 (121)
      Gain on sale of securities............................              (882)                (706)
      Unrealized loss on trading securities.................                 2                   95
      Originations of mortgage loans held for sale..........           (89,495)             (93,210)    
      Sale of mortgage loans held for sale..................            65,380               74,388
      Proceeds from sale of trading securities..............           455,269              285,335
      Proceeds from maturity of trading securities..........             9,043                9,568
      Purchase of trading securities........................          (463,792)            (293,592)
      Increase in accrued interest receivable...............              (423)              (2,271)
      Increase in accrued interest payable..................               857                1,570
      Increase in other assets..............................            (2,150)              (5,680)
      Increase in other liabilities.........................             2,693                4,765
                                                              -----------------    -----------------
    Net cash used for operating activities..................           (11,018)              (9,144)
                                                              -----------------    -----------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Net increase in interest-earning deposits with banks......            (2,364)              (7,123)
  Proceeds from sale of securities available for sale.......             2,084               10,818
  Proceeds from maturity of securities available for sale...            91,877               30,366       
  Proceeds from maturity of securities held for investment..             1,092                1,785        
  Purchase of securities available for sale.................          (107,350)             (98,438)
  Purchase of securities held for investment................            (3,753)              (2,522)
  Purchase of loans.........................................           (18,779)             (30,312)
  Net increase in loans.....................................          (108,496)            (100,486)
  Securitization and sale of commercial loans...............                --               95,528
  Capital expenditures......................................              (817)              (1,556)     
  Proceeds from sale of mortgage servicing rights...........                --                  900
  Net cash outflow from sale of branches....................           (35,656)                  --
                                                              -----------------    -----------------
    Net cash used for investing activities .................          (182,162)            (101,040)
                                                              -----------------    -----------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase in deposits..................................           106,109               70,725
  Increase  in borrowed funds...............................            70,854               27,859
  Redemption of preferred stock.............................                --                 (204)
  Cash dividends paid.......................................            (1,581)              (1,683)
  Other common stock activity...............................               667                  838
                                                              -----------------    -----------------
    Net cash provided by financing activities...............           176,049               97,535
                                                              -----------------    -----------------
Net change in cash and due from banks.......................           (17,131)             (12,649)
Cash and due from banks at beginning of period..............            86,322               75,770
                                                              -----------------    -----------------
Cash and due from banks at end of period....................$           69,191   $           63,121
                                                              =================    =================



                                       3




                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                   CAROLINA FIRST CORPORATION AND SUBSIDIARIES


(1)      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         A summary of these policies is included in the 1996 Annual Report to
Shareholders.


(2)      STATEMENTS OF CASH FLOWS

         Cash includes currency and coin, cash items in process of collection
         and due from banks. Interest paid, net of interest capitalized as a
         part of the cost of construction, amounted to approximately $30,172,000
         for the six months ended June 30, 1997. Income tax payments of
         $3,000,000 and $83,000 were made for the six months ended June 30, 1997
         and June 30, 1996, respectively.


(3)      BUSINESS COMBINATIONS

         On April 6, 1997, the Company completed the sale of five branches
         located in Barnwell, Blackville, Salley, Springfield and Williston to
         The Bank of Barnwell County, a wholly-owned subsidiary of Community
         Capital Corporation, headquartered in Greenwood, South Carolina. In
         connection with this transaction, Carolina First Bank recorded a gain
         of $2,250,000 and sold loans of approximately $15 million and deposits
         of approximately $55 million.

         On July 1, 1997, the Company signed a definitive agreement to acquire
         First Southeast Financial Corporation ("First Southeast"), the holding
         company for First Federal Savings and Loan Association of Anderson
         ("First Federal") based in Anderson, South Carolina. First Southeast
         shareholders will receive 1.0 share of the Company's common stock for
         each share of First Southeast stock, subject to adjustment in the event
         of a 10% movement in the Company's stock based on a price of $15.2125.
         This transaction is expected to result in the issuance of approximately
         4,388,231 shares of the Company's common stock. At June 30, 1997, First
         Southeast had approximately $349 million in assets, $274 million in
         loans and $285 million in deposits. The Company will record the
         acquisition using the purchase method of accounting. This transaction,
         which is subject to receipt of shareholder and regulatory approvals, is
         expected to be completed during the fourth quarter.

         On July 18, 1997, the Company acquired Lowcountry Savings Bank, Inc., a
         South Carolina- chartered savings bank headquartered in Mt. Pleasant,
         South Carolina ("Lowcountry"), through the merger of Lowcountry with
         and into Carolina First Bank. The Lowcountry transaction was accounted
         for as a purchase and resulted in the payment of approximately $13
         million for the outstanding shares of Lowcountry common stock. Of this
         amount, approximately $4.8 million was paid in cash, and approximately
         $8.2 million was paid in the form of the issuance of 508,533 shares of
         the Company's common stock. At June 30, 1997, Lowcountry operated 
         through five locations in the Mt. Pleasant/Charleston area and had 
         approximately $80 million in assets. In connection with the Lowcountry
         transaction, Carolina First Bank received approximately $73 million 
         in loans and approximately $64 million in deposits.


                                        4






(4)      SECURITIES

         The net unrealized gain on securities available for sale decreased
         $381,000 for the six months ended June 30, 1997.


(5)      COMMON STOCK

         Primary earnings per share is based on the weighted average number of
         common shares outstanding during each period, including the assumed
         exercise of dilutive stock options, using the treasury stock method.
         Primary earnings per share also reflect provisions for dividend
         requirements on all outstanding shares of preferred stock.

         Fully diluted earnings per share is based on the weighted average
         number of common shares outstanding during each period, including the
         assumed conversion of convertible preferred stock into common stock and
         the assumed exercise of dilutive stock options using the treasury stock
         method.

         In February 1997, the Financial Accounting Standards Board issued
         Statement No. 128, EARNINGS PER SHARE, which is required to be adopted
         on December 31, 1997. At that time, the Company will be required to
         change the method currently used to compute the earnings per share and
         to restate all prior periods. Under the new requirements for
         calculating primary earnings per share (to be called "basic earnings
         per share"), the dilutive effect of stock options will be excluded.
         Fully diluted earnings per share (to be called "diluted earnings per
         share") will continue to be calculated using the treasury stock method
         with one difference. Instead of using the higher of the quarter end
         stock price or the average stock price for the quarter in calculating
         the dilutive effect, the average stock price for the quarter will
         always be used. The new requirements are not expected to have a
         material impact on the Company's earnings per share.


(6)      COMMITMENTS AND CONTINGENT LIABILITIES

         In March 1997, the federal court dismissed counterclaims filed by the
         Bowers (described in earlier public filings), who contended that the
         Company has misstated earnings and made fraudulent representations in
         connection with the merger of Midlands National Bank ("Midlands") into
         Carolina First Bank (the"Merger") in June 1995. In April 1997, the
         Company announced the settlement of two lawsuits involving David Bowers
         and Monte Bowers, former officers and shareholders of Midlands. One of
         the lawsuits had been brought by the Bowers against Carolina First Bank
         in state court, alleging breach of employment contracts as officers of
         Carolina First Bank following the Merger. The other lawsuit was brought
         in federal court by Carolina First Bank against the Bowers, alleging
         that the Bowers had committed bank fraud and securities fraud in
         connection with the Merger. The Company is prohibited from disclosing
         the specific terms of the settlement agreement. Both suits have been
         dismissed in connection with the settlement.





                                        5





(7)      MANAGEMENT'S OPINION

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


                                        6





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

         THE FOLLOWING DISCUSSION AND ANALYSIS SHOULD BE READ IN CONJUNCTION
WITH THE CONSOLIDATED FINANCIAL STATEMENTS AND RELATED NOTES AND WITH THE
STATISTICAL INFORMATION AND FINANCIAL DATA APPEARING IN THIS REPORT AS WELL AS
THE 1996 ANNUAL REPORT OF CAROLINA FIRST CORPORATION (THE "COMPANY") ON FORM
10-K. RESULTS OF OPERATIONS FOR THE SIX MONTH PERIOD ENDED JUNE 30, 1997 ARE NOT
NECESSARILY INDICATIVE OF RESULTS TO BE ATTAINED FOR ANY OTHER PERIOD.


OVERVIEW

         The Company, a South Carolina corporation headquartered in Greenville,
South Carolina, is a financial institution, which commenced banking operations
in December 1986, and currently conducts business through 54 locations in South
Carolina. The Company operates through four subsidiaries: Carolina First Bank, a
state-chartered commercial bank; Carolina First Mortgage Company ("CF
Mortgage"), a mortgage banking operation; Blue Ridge Finance Company, Inc.
("Blue Ridge"), an automobile finance company; and CF Investment Company, a
small business investment company. Through its subsidiaries, the Company
provides a full range of banking services, including mortgage, trust and
investment services, designed to meet substantially all of the financial needs
of its customers. At June 30, 1997, the Company had approximately $1.7 billion
in assets, $1.3 billion in loans, $1.3 billion in deposits and $110.4 million in
shareholders' equity.

         Net income for the second quarter of 1997 was $4.7 million, or $0.41
per fully diluted share, compared with $2.7 million, or $0.24 per fully diluted
share, for the same time period of 1996. Second quarter 1997 earnings included
$1.5 million (after-tax), or $0.13 per fully diluted share, from a gain
associated with the sale of five branches. The increase in net income during the
second quarter of 1997 was a result of increases in both net interest income and
noninterest income. The increase in net interest income was attributable to
higher average earning assets, which increased 12%, and a higher net interest
margin. Noninterest income included a gain of $2,250,000 from the sale of
branches and a gain of $798,000 from the sale of securities. These increases
were partially offset by an increase in the provision for loan losses and lower
loan securitization income, primarily from higher credit card charge-offs than
those historically experienced. Net income for the first six months of 1997
totaled $6.4 million, or $0.56 per fully diluted share, compared with $4.9
million, or $0.43 per fully diluted share, for the same period of 1996.

         On January 30, 1997, the Company issued a six-for-five stock split
effected in the form of a 20% common stock dividend to shareholders of record as
of January 15, 1997. Share and per share data for all periods presented have
been retroactively restated to reflect the additional shares outstanding
resulting from the stock dividend. On February 1, 1997, all outstanding shares
of the Series 1993B Cumulative Convertible Preferred Stock ("Series 1993B
Preferred Stock") were converted into the Company's $1.00 par value common stock
("Common Stock").

         On April 6, 1997, the Company completed the sale of five branches
located in Barnwell, Blackville, Salley, Springfield and Williston to The Bank
of Barnwell County, a wholly-owned subsidiary of Community Capital Corporation,
headquartered in Greenwood, South Carolina. In connection with this transaction,
Carolina First Bank recorded a gain of $2,250,000 and sold loans of
approximately $15

                                        7





million and deposits of approximately $55 million.

         On July 1, 1997, the Company signed a definitive agreement to acquire
First Southeast Financial Corporation ("First Southeast"), the holding company
for First Federal Savings and Loan Association of Anderson ("First Federal")
based in Anderson, South Carolina. First Federal will be merged into Carolina
First Bank, a wholly-owned subsidiary of Carolina First Corporation, and its
operations will become part of the operations of Carolina First Bank. First
Southeast shareholders will receive 1.0 share of the Company's Common Stock for
each share of First Southeast stock, subject to adjustment in the event of a 10%
movement in the Company's stock based on a price of $15.2125. This transaction
is expected to result in the issuance of approximately 4,388,231 shares of the
Company's common stock. At June 30, 1997, First Southeast had approximately $349
million in assets, $274 million in loans and $285 million in deposits. The
Company will record the acquisition using the purchase method of accounting.
This transaction, which is subject to receipt of shareholder and regulatory
approvals, is expected to be completed during the fourth quarter of 1997. On
July 29, 1997, the Company filed a registration on Form S-4 with the Securities
and Exchange Commission to register additional shares of common stock expected
to be issued in connection with the First Southeast merger.

         On July 18, 1997, the Company acquired Lowcountry Savings Bank, Inc., a
South Carolina- chartered savings bank headquartered in Mt. Pleasant, South
Carolina ("Lowcountry"), through the merger of Lowcountry with and into Carolina
First Bank. The Lowcountry transaction was accounted for as a purchase and
resulted in the payment of approximately $13 million for the outstanding shares
of Lowcountry common stock. Of this amount, approximately $4.8 million was paid
in cash, and approximately $8.2 million was paid in the form of the issuance of
508,533 shares of the Company's common stock. At June 30, 1997, Lowcountry 
operated through five locations in the Mt. Pleasant/Charleston area and had 
approximately $80 million in assets. In connection with the Lowcountry 
transaction, Carolina First Bank received approximately $73 million in loans and
approximately $64 million in deposits.


EQUITY INVESTMENTS

INVESTMENT IN AFFINITY TECHNOLOGY GROUP, INC.

         At June 30, 1997, the Company (through its subsidiary Blue Ridge) owned
128,366 shares of common stock of Affinity Technology Group, Inc. ("Affinity")
and a warrant to purchase an additional 5,871,340 shares for approximately
$0.0001 per share ("Affinity Warrant"), or approximately 17% of Affinity's
outstanding common stock. At June 30, 1997, the investment in Affinity's common
stock, included in securities available for sale, was recorded at its market
value of $497,000. The Affinity Warrant was not reported on the Company's
balance sheet as of June 30, 1997.

         The Company's shares in Affinity are, and the shares issuable upon the
exercise of the Affinity Warrant will be, "restricted" securities as that term
is defined in federal securities laws.

         The Affinity Warrant may be exercised in whole or in part at any time
prior to December 31, 2015, subject to certain restrictions. Unless prior
written approval of the Board of Governors of the Federal Reserve Board (the
"Federal Reserve Board") is received, the Affinity Warrant may not be exercised
in whole or in part if, after such exercise, the holder of the Affinity Warrant
will beneficially own 5% or more of Affinity's common stock. The Affinity
Warrant may not be transferred without the

                                        8





approval of the Federal Reserve Board. The Affinity Warrant has been filed as an
exhibit in the Company's periodic filings with the Securities and Exchange
Commission. The Company has an application pending with the Federal Reserve
Board which, if approved, would permit the Company to exercise the Affinity
Warrant for up to 15% of Affinity's total common stock outstanding and own the
resulting shares outright.

         The Company has reviewed its options with respect to its investment in
Affinity and currently has no plans to distribute or sell at the current price.
The Company's Board of Directors will continue to periodically review the
investment in Affinity and may decide to change the policy with respect to its
Affinity ownership position in the future.

INVESTMENT IN NET.B@NK, INC.

         On July 31, 1997, Net.B@nk, Inc. ("Net.B@nk") completed its initial
public offering of common stock. Net.B@nk owns and operates the Atlanta Internet
Bank, FSB ("Atlanta Internet Bank"), a FDIC- insured federal savings bank that
provides banking services to consumers utilizing the Internet for their
commercial and financial services. Carolina First Bank assisted with the
development of Atlanta Internet Bank, including offering of Atlanta Internet
Bank as a service of Carolina First Bank prior to the completion of Net.B@nk's
initial public offering. In connection with Net.B@nk's initial public offering,
the Company sold 150,000 shares of its Net.B@nk common stock. The Company owns
1,175,000 shares of Net.B@nk's common stock, or approximately 18% of the
outstanding shares. Under the terms of the Office of Thrift Supervision's
approval of Atlanta Internet Bank, certain insiders, including the Company, may
not sell shares of Net.B@nk for three years following the initial public
offering. Carolina First Bank has been reimbursed by Net.B@nk for approximately
$2 million of start-up costs, included in other assets as of June 30, 1997,
related to the development of Atlanta Internet Bank.


EARNINGS REVIEW

NET INTEREST INCOME

         The largest component of the Company's net income is Carolina First
Bank's net interest income. Net interest income is the difference between the
interest earned on assets and the interest paid for the liabilities used to
support such assets. Fully tax-equivalent net interest income adjusts the yield
for assets earning tax-exempt income to a comparable yield on a taxable basis.
Fully tax equivalent net interest income increased $4.3 million, or 16%, to
$31.7 million for the first six months of 1997 from $27.4 million for the first
six months of 1996. The increase resulted principally from a higher level of
average earning assets and a higher net interest margin. The growth in average
earning assets, which increased $152.6 million, or 12%, to approximately $1.4
billion in the first six months of 1997 from $1.3 billion in the first six
months of 1996, resulted from an increase in both loans and investment
securities. Average loans and average investment securities increased $111.3
million and $29.1 million, respectively, in the first six months of 1997
compared with the first six months of 1996.

         The net interest margin for the six months ended June 30, 1997 of 4.45%
was higher than the margin of 4.29% for the same period of 1996. Deposits as a
percentage of interest-bearing liabilities increased to 85% in 1997 from 83%.
The cost of deposits was lower than the cost of borrowed funds (which make up
the remainder of interest-bearing liabilities), thus lowering the overall cost
of funds. The higher net interest margin in the first six months of 1997
resulted principally from the benefit of leverage

                                        9





from higher levels of noninterest-bearing deposits. A significant portion of the
increase in noninterest- bearing deposits was associated with Carolina First
Bank's agreement with Net.B@nk to offer Atlanta Internet Bank as a service of
Carolina First Bank. Atlanta Internet Bank deposits were transferred to Net.B@nk
on July 31, 1997 resulting in a reduction in Carolina First Bank's total
noninterest-bearing deposits of approximately $43 million. This transfer of
deposits is expected to put downward pressure on the Company's net interest
margin from losing the leverage benefit from the Atlanta Internet Bank deposits.

PROVISION FOR LOAN LOSSES

         The provision for loan losses was $6.0 million for the first six months
of 1997 and $3.3 million for the first six months of 1996. The 1997 provision
for loan losses was increased principally as a result of Carolina First Bank's
credit card activities and consumer credit concerns. During the first six months
of 1997, credit card charge-offs totaled $3.4 million, which was considerably
higher than the level of charge-offs historically experienced.

         Management currently anticipates that loan growth will continue in
1997. New market areas are expected to contribute to 1997 portfolio growth.
Management intends to closely monitor economic trends and the potential effect
on Carolina First Bank's loan portfolio.

NONINTEREST INCOME

         Noninterest income increased to $9.7 million for the six months ended
June 30, 1997 from $7.9 million for the same period of 1996. During the second
quarter of 1997, the Company recorded a gain on the sale of branches of
$2,250,000. See "OVERVIEW." The Company recognized gains on the sale of
securities of $882,000 and $706,000 in the first six months of 1997 and 1996,
respectively. The securities gain in 1997 included $745,000 from the sale of
ComSouth Bankshares, Inc. stock. The securities gain in 1996 included $587,000
from the disposition of equity investments (offset by $587,000 recorded as
compensation expense) related to the award of Affinity stock to certain officers
of the Company deemed most responsible for the Company's investment in Affinity.
Excluding the asset sale and securities transactions discussed above,
noninterest income decreased $600,000 to $6.6 million for the six months ended
June 30, 1997 from $7.2 million for the same period of 1996. This decrease was
attributable to lower loan securitization income, which declined $1.3 million
for the first six months of 1997 compared with the year earlier period,
resulting from higher credit card charge-offs associated with the securitized
credit card trust.

         Service charges on deposit accounts, the largest contributor to
noninterest income, rose 8% to $3.4 million in the first six months of 1997 from
$3.1 million in the first six months of 1996. Average deposits for the same
period increased 12.4%. The increase in service charges was attributable to
attracting new transaction accounts and improved collection results. In
addition, effective March 1, 1997, Carolina First Bank implemented increases in
some of its existing service charges.

         During the first six months of 1997, the Company had a loss of $164,000
from its interests in the credit card and commercial real estate loan trusts,
compared to income of $1.1 million for the same period in 1996. Loan
securitization income is net of charge-offs associated with the loans in the
trusts. Loan securitization income related to credit cards declined
significantly to a loss of $479,000 for the first half of 1997, compared with
income of $862,000 for the first half of 1996. The loan securitization income
was negatively impacted by greater than expected charge-offs in the credit card
securitization. The Company

                                       10





completed the securitization of approximately $116 million in commercial real
estate loans on March 14, 1996. Securitization income for the commercial real
estate loan trust, which has not experienced charge-off problems, totaled
$315,000 for the first six months of 1997, compared with $287,000 for the same
period of 1996.

         Mortgage banking income includes origination fees, gains from the sale
of loans and servicing fees (which are net of the related amortization for the
mortgage servicing rights and subservicing payments). Mortgage banking income in
the first six months of 1997 increased 19% to $1.3 million, compared with $1.1
million in the first six months of 1996. The increase is attributable to higher
gains on the sale of loans partially offset by lower origination volumes.

         Income from originations and sales of mortgage loans, including sales
of loans originated by Carolina First Bank, totaled $957,000 in the first six
months of 1997, up from $724,000 for the first six months of 1996. This increase
resulted from selling mortgage loans at a gain in 1997. A loss was recognized on
the sale of mortgage loans in the first half of 1996. Loans totaling
approximately $24 million and $74 million were sold in the first half of 1997
and 1996, respectively. This increase from the sale of mortgage loans was
partially offset by a 4% decrease in origination fees attributable to lower
internally originated loan volume as a result of higher mortgage loan rates.

         CF Mortgage's mortgage servicing operations consist of servicing loans
that are owned by Carolina First Bank and subservicing loans, to which the
rights to service are owned by Carolina First Bank or other non-affiliated
financial institutions. At June 30, 1997, CF Mortgage was servicing or
subservicing 15,792 loans having an aggregate principal balance of approximately
$1.4 billion.

         Servicing income from non-affiliated companies, net of the related
amortization for the mortgage servicing rights and subservicing payments, was
$395,000, compared with $412,000 for the first six months of 1996. Although the
volume of loans serviced increased to $1.4 billion at June 30, 1997 from $985
million at June 30, 1996, the related amortization for the mortgage servicing
rights increased due to accelerated prepayments leading to a decline in
servicing income. The servicing income does not include the benefit of
interest-free escrow balances related to mortgage loan servicing activities.

         Fees for trust services in the first six months of 1997 of $758,000
were 18% above the $644,000 earned in the same period of 1996. At June 30, 1997,
Carolina First Bank's trust department had assets under management of
approximately $449 million. Fees for trust services increased as a result of the
generation of new trust business and additional assets under management.

NONINTEREST EXPENSES

         Noninterest expenses increased $749,000, or 3%, to $25.1 million in the
first six months of 1997 from $24.4 million in the first six months of 1996. In
the first quarter of 1996, approximately $587,000 was recorded as compensation
expense related to a non-recurring award of Affinity stock to certain officers
of the Company. The increase in expenditures reflects the cost of operating in
new markets, the costs associated with the purchase of additional automated
teller machines ("ATMs") to better service existing customers, and higher
advertising expense related to campaigns to attract new deposit balances.
Excluding the nonrecurring compensation expense, noninterest expenses increased
$1.3 million, or 6%, from $23.8 million for the first six months of 1996.

         Salaries and wages and employee benefits, excluding the $587,000 in
non-recurring compensation

                                       11





expense in 1996, increased $627,000 to $12.7 million in the first six months of
1997. Full-time equivalent employees increased to 622 at June 30, 1997 from 605
at June 30, 1996.

         Occupancy and furniture and equipment expenses increased $440,000, or
11%, to $4.3 million for the six months ended June 30, 1997 from $3.9 million
for the six months ended June 30, 1996. This increase resulted principally from
the opening of a new Hilton Head office and the addition of thirteen new ATMs
since the beginning of 1996, setting the total number of ATMs at 31.

         Sundry noninterest expenses increased $269,000, or 4%, to $8.1 million
in the first six months of 1997 from $7.8 million in the first six months of
1996. The overall increase in sundry noninterest expenses was principally
attributable to the overhead and operating expenses associated with higher
lending and deposit activities. The largest items of sundry noninterest expense
were stationery, supplies, printing, legal fees and advertising. During the
second half of 1997, the Company expects to incur increased amortization of
intangibles related to the acquisition of Lowcountry in July 1997 and the
planned acquisition of First Southeast in the fourth quarter of 1997. Both
acquisitions will be accounted for using the purchase method of accounting.

COMPARISON FOR THE QUARTERS ENDED JUNE 30, 1997 AND JUNE 30, 1996

         Net income increased in the second quarter of 1997 to $4.7 million from
$2.7 million in the second quarter of 1996. Fully diluted earnings per share
increased to $0.41 in the second quarter of 1997, compared with $0.24 in the
second quarter of 1996. Second quarter 1997 earnings included $1.5 million
(after-tax), or $0.13 per fully diluted share, from a gain associated with the
sale of five branches.

         Net interest income increased $1.9 million to $15.9 million for the
three months ended June 30, 1997 from $13.9 million for the comparable period in
1996. This increase was primarily attributable to a higher level of average
earning assets. Earning assets averaged $1.5 billion and $1.3 billion in the
second quarters of 1997 and 1996, respectively. The net interest margin was
slightly higher in 1997 at 4.38% for the second quarter, compared with 4.31% for
the second quarter of 1996.

         Noninterest income, excluding the gains on the sale of branches and
securities, was comparable between years at $3.6 million for the second quarters
of 1997 and 1996. Loan securitization income decreased significantly to a loss
of $105,000 for the second quarter of 1997 from income of $533,000 for the
second quarter of 1996. This decrease was attributable to higher credit card
charge-offs for credit card loans in the securitized credit card trust. The
majority of this decline was offset by increases in service charges on deposit
accounts, mortgage banking income and fees for trust services.

         Noninterest expenses increased $562,000, or 5%, to $12.2 million for
the three months ended June 30, 1997 from $11.7 million for the three months
ended June 30, 1996. The majority of this change was due to higher salaries,
wages and benefits expense which increased from $5.8 million for the second
quarter of 1996 to $6.4 million for the second quarter of 1997. Occupancy and
furniture and equipment expense increased slightly to $2.2 million during second
quarter 1997 from $2.0 million during second quarter 1996. Sundry noninterest
expenses decreased 8% from second quarter 1996 to second quarter 1997, largely
because of reductions in professional fees, legal fees and losses on other real
estate owned.



                                       12





BALANCE SHEET REVIEW

LOANS

         The Company's loan portfolio consists of commercial mortgage loans,
commercial loans, consumer loans and one-to-four family residential mortgage
loans. A substantial majority of these borrowers are located in South Carolina
and are concentrated in the Company's market areas. The Company has no foreign
loans or loans for highly leveraged transactions. The loan portfolio does not
contain any industry concentrations of credit risk exceeding 10% of the
portfolio. At June 30, 1997, the Company had total loans outstanding of $1.3
billion which equaled approximately 94% of the Company's total deposits and
approximately 74% of the Company's total assets. The composition of the
Company's loan portfolio at June 30, 1997 follows: commercial and commercial
mortgage 67%, consumer 10%, residential mortgage 8%, lease receivables 7%,
credit card 5% and construction 3%.

         The Company's loans increased $143.1 million, or 13%, to approximately
$1.3 billion at June 30, 1997 from $1.1 billion at June 30, 1996 and increased
$130.9 million from approximately $1.1 billion at December 31, 1996. This
increase was net of 1997 loan sales of approximately $15 million from the sale
of branches to The Bank of Barnwell County and $65 million from mortgage loans
sold. Loan balances as of June 30, 1997 included $19 million of lease
receivables purchased during 1997. Adjusting for the 1997 loan sales and
purchases, internal loan growth was approximately $192.5 million, or an
annualized rate of 34.2%, during the first six months of 1997.

         The Company had loans to 92 borrowers having principal amounts ranging
from $2 million to $5 million, which loans accounted for $281.0 million, or 22%,
of the Company's loan portfolio in 1997. The Company had loans to 13 borrowers
having principal amounts in excess of $5 million, which loans accounted for
$87.0 million, or 7%, of the Company's loan portfolio in 1997. For the same time
period in 1996, the Company had loans to 50 borrowers with principal amounts
ranging from $2 million to $5 million, which accounted for $150.5 million, or
14%, of the Company's loan portfolio. The Company had loans to four borrowers
having principal amounts in excess of $5 million, which loans accounted for
$25.3 million, or 2%, of the Company's loan portfolio in 1996. Although the
larger loans have increased as a percentage of the total loan portfolio, the
Company has attempted to limit its risk exposure on these loans through
securitization and participations. Any material deterioration in the quality of
any of these larger loans could have a significant impact on the Company's
earnings.

         For the first six months of 1997, the Company's loans averaged $1.2
billion with a yield of 9.33%, compared with $1.1 billion and a yield of 9.42%
for the same period of 1996. The decline in loan yield was partially
attributable to the funding of credit card loans from a first quarter 1997
credit card solicitation at a teaser rate. The teaser rate from the 1997
solicitation will expire in August 1997. The interest rates charged on loans
vary with the degree of risk and the maturity and amount of the loan.
Competitive pressures, money market rates, availability of funds and government
regulations also influence interest rates.

         Securitization and packaging and selling loans are part of the
Company's funding strategy. The Company engages in these transactions because
they fund loan growth by moving loans off-balance-sheet while allowing the
Company to retain the related income stream and servicing relationships.

         The Company has entered into an agreement with the Atlanta Internet
Bank to sell approximately $30 million in mortgage, home equity and consumer
loans at the current market rate. This sale of loans is

                                       13





expected to be completed in August 1997.

ALLOWANCE FOR LOAN LOSSES

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

         The allowance for loan losses is established through charges in the
form of a provision for loan losses. Loan losses and recoveries are charged or
credited directly to the allowance. The amount charged to the provision for loan
losses by the Company is based on management's judgment as to the amount
required to maintain an allowance adequate to provide for potential losses in
the Company's loan portfolio. The level of this allowance is dependent upon the
total amount of past due loans, general economic conditions and management's
assessment of potential losses.

         The allowance for loan losses totaled $12.2 million, or 1.01% of loans
net of unearned income excluding loans held for sale, at the end of June 1997,
compared with $9.1 million, or 0.82% of loans net of unearned income excluding
loans held for sale, at the end of June 1996. At December 31, 1996, the
allowance for loan losses was $11.3 million, or 1.01% of loans net of unearned
income excluding loans held for sale. The allowance for loan losses as a
percentage of nonperforming loans was 591% and 552% as of June 30, 1997 and
1996, respectively.

         Annualized net charge-offs as a percentage of average loans during the
first six months of 1997 were 0.96%, compared with 0.64% for the first six
months of 1996. Excluding credit cards, annualized net charge-offs as a
percentage of average loans were 0.54% during the second quarter of 1997
compared with 0.46% in the second quarter of 1996. During the first six months
of 1997, net charge-offs for credit cards totaled $3.4 million, a higher level
than those historically experienced. The Company has examined various options
for the credit card portfolio, including selling part of the portfolio, and has
determined to continue to hold the portfolio. The Company's credit card servicer
has made some meaningful changes regarding collection procedures including
linking servicing fees to collection results, staffing changes and incentives
for collectors.

                                       14





         Table 1 presents changes in the allowance for loan losses.

TABLE 1
ANALYSIS OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)




                                                                                  At and for
                                             At and for the six months          the year ended
                                                    ended June 30,               December 31,
                                               1997            1996                   1996
- ----------------------------------------------------------------------------------------------
                                                                              
Balance at beginning of period             $   11,290     $    8,661        $        8,661
Valuation allowance for loans purchased           364            592                 1,261
Provision for loan losses                       5,993          3,275                10,263
Charge-offs:
         Credit cards                           3,386          1,792                 4,072
         Bank loans, leases & Blue Ridge        2,943          2,375                 4,085
         Fraudulent acquired loans                  0              0                 1,303
Recoveries                                        857            709                   565
- ----------------------------------------------------------------------------------------------
         Net charge-offs                        5,472          3,458                 8,895
- ----------------------------------------------------------------------------------------------
Allowance at end of period                 $   12,175     $    9,070        $       11,290
==============================================================================================



         At June 30, 1997, the recorded investment in loans that were considered
to be impaired under Statement of Financial Accounting Standards 114,
"Accounting by Creditors for Impairment of a Loan", was $778,000. The related
allowance for these impaired loans was $601,000. The average recorded investment
and foregone interest on impaired loans during the six months ended June 30,
1997 was approximately $826,000 and $44,000, respectively. For the six months
ended June 30, 1997, the Company recognized interest income on impaired loans of
$56,000.

SECURITIES

         At June 30, 1997, the Company's total investment portfolio had a book
value of $261.0 million and a market value of $262.0 million for an unrealized
net gain of approximately $1.0 million. The investment portfolio had a weighted
average maturity of approximately 1.7 years. Securities (i.e., securities held
for investment, securities available for sale and trading securities) averaged
$228.4 million in the first six months of 1997, 15% above the first six month
1996 average of $199.2 million. The increase in the securities balance was due
to increasing the Company's investment in short-term government securities to
increase the Company's liquidity. The average portfolio yield increased to 6.18%
for the first six months of 1997 from 5.98% for the first six months of 1996.
The portfolio yield increased due to maturities of lower yielding government
securities which were reinvested at higher rates. At June 30, 1997, securities
totaled $261.7 million, up $27.4 million from the $234.3 million invested as of
the second quarter end 1996 and up $16.3 million from the December 31, 1996
balance of $245.4 million.

         At June 30, 1997, the Company owned 128,366 shares of common stock of
Affinity and a warrant to purchase an additional 5,871,340 shares of Affinity's
common stock at a purchase price of $0.0001 per share. As of June 30, 1997, the
investment in Affinity's common stock, included in securities available for
sale, was recorded at its market value of $497,000. The Affinity Warrant was not
included in securities at June 30, 1997.


                                       15





OTHER ASSETS

         At June 30, 1997, other assets included other real estate owned of $2.4
million, intangible assets (excluding mortgage servicing rights) of $15.8
million and mortgage servicing rights of $17.5 million. At June 30, 1996, other
assets included other real estate owned of $2.8 million, intangible assets
(excluding mortgage servicing rights) of $17.4 million and mortgage servicing
rights of $8.4 million. The intangible assets balance at June 30, 1997 was
attributable to goodwill of $7.3 million, core deposit balance premiums of $8.3
million and purchased credit card premiums of $173,000. The Company expects the
goodwill and core deposit premium balances to increase significantly during the
remainder of 1997 in connection with the Company's acquisition of Lowcountry in
July 1997 and the planned acquisition of First Southeast in the fourth quarter
of 1997. Both acquisitions will be recorded using the purchase method of
accounting.

INTEREST-BEARING LIABILITIES

         During the first six months of 1997, interest-bearing liabilities
averaged $1.1 billion, compared with $987 million for the comparable period of
1996. This increase resulted principally from internal deposit growth related to
account promotions, sales efforts and entrance into new markets. The average
interest rates remained constant at 4.74% for the first six months of both 1997
and 1996. At June 30, 1997, interest-bearing deposits comprised approximately
84% of total deposits and 85% of interest-bearing liabilities. For the first six
months of 1997, average borrowed funds, which included Federal Home Loan Bank
("FHLB") advances and other short-term borrowings, totaled $188.3 million,
compared with $206.6 million for the first six months of 1996. This decrease was
attributable to average advances from the FHLB which declined to $62.5 million
for the first six months of 1997 from $85.0 million for the comparable period a
year earlier. The Company increased its FHLB advances to $105.0 million at June
30, 1997 from $40.0 million at December 31, 1996. FHLB advances are a source of
funding which the Company uses depending on the current level of deposits and
management's willingness to raise deposits through market promotions given the
competitiveness of the deposit market and the Company's cost of funds. The
Company has increased its emphasis on retail banking and raises deposits through
market promotions and sales efforts. In general, the Company believes that
potential benefits of cross-selling these customers other products and services
would offset any increase in the cost of funds over the rate paid for FHLB
advances.

         Carolina First Bank's primary source of funds for loans and investments
is its deposits which are gathered through Carolina First Bank's branch network.
Deposits grew 14% to $1.3 billion at June 30, 1997 from $1.2 billion at June 30,
1996. At December 31, 1996, deposits totaled $1.3 billion. During the second
quarter of 1997, approximately $55 million in deposits were sold as part of the
sale of five branch offices. Internal growth, particularly from account
promotions and new markets, generated the new deposits. During the first six
months of 1997, total interest-bearing deposits averaged $1.1 billion with a
rate of 4.74%, compared with $987.0 million with a rate of 4.74% in 1996. During
the first six months of 1997, deposit pricing was very competitive in Carolina
First Bank's market areas, resulting in upward pressure on deposit interest
rates. The Company expects this competitive deposit environment to continue.
The Company does not believe that it has any brokered deposits.

         Average noninterest-bearing deposits, which increased 35% during the
year, increased to 16.0% of average total deposits in the first six months of
1997 from 13.2% in the first six months of 1996. This increase was primarily
attributable to new accounts from offering the Atlanta Internet Bank service,
commercial loan customers and escrow balances related to mortgage servicing
operations. Atlanta Internet

                                       16





Bank deposits were transferred to Net.B@nk on July 31, 1997 resulting in a
reduction in Carolina First Bank's total deposits of approximately $43 million,
which will decrease Carolina First Bank's noninterest- bearing deposit balances.

         The Company's core deposit base consists of consumer time deposits,
savings, NOW accounts, money market accounts and checking accounts. Although
such core deposits are becoming increasingly interest sensitive for both the
Company and the industry as a whole, such core deposits continue to provide the
Company with a large and stable source of funds. Core deposits as a percentage
of average total deposits averaged approximately 86% for the first six months of
1997. The Company closely monitors its reliance on certificates of deposit
greater than $100,000, which are generally considered less stable and less
reliable than core deposits.

CAPITAL RESOURCES AND DIVIDENDS

         Total shareholders' equity amounted to $110.4 million, or 6.47% of
total assets, at June 30, 1997, compared with $98.6 million, or 6.48% of total
assets, at June 30, 1996. At December 31, 1996, shareholders' equity totaled
$105.0 million, or 6.67% of total assets. The $5.4 million increase in total
shareholders' equity since December 31, 1996 resulted principally from retention
of earnings and an unrealized gain on securities available for sale less cash
dividends paid.

         The Company's capital needs have been met principally through public
offerings of common stock, preferred stock and subordinated notes and through
the retention of earnings. In addition, the Company issued capital stock in
connection with the acquisitions of Carolina First Savings Bank, CF Mortgage,
Aiken County National Bank, Midlands National Bank, Blue Ridge and Lowcountry.

         On February 1, 1997, all outstanding shares of the Series 1993B
Cumulative Convertible Preferred Stock ("Series 1993B Preferred Stock") were
converted into the Company's Common Stock. In connection with such conversion,
the Company issued 108,341 shares of its Common Stock.

         Book value per share at June 30, 1997 and 1996 was $9.68 and $8.78,
respectively. Tangible book value per share at June 30, 1997 and 1996 was $8.30
and $7.23, respectively. At December 31, 1996, book value and tangible book
value were $9.26 and $7.80, respectively. Tangible book value was below book
value as a result of the purchase premiums associated with branch acquisitions
and the purchase of CF Mortgage.

         At June 30, 1997, the Company and Carolina First Bank were in
compliance with each of the applicable regulatory capital requirements. Table 2
sets forth various capital ratios for the Company and Carolina First Bank.



                                       17





TABLE 2
CAPITAL RATIOS



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

                                   As of       Well Capitalized       Adequately Capitalized
                                 6/30/97         Requirement              Requirement
- --------------------------------------------------------------------------------------------
                                                                      
Company:
   Total Risk-based Capital       10.01%            10.0%                     8.0%
   Tier 1 Risk-based Capital       7.16              6.0                      4.0
   Leverage Ratio                  5.59              5.0                      4.0

Carolina First Bank:
   Total Risk-based Capital        9.58             10.0                      8.0
   Tier 1 Risk-based Capital       8.73              6.0                      4.0
   Leverage Ratio                  6.78              5.0                      4.0
- --------------------------------------------------------------------------------------------


         The Company and its subsidiaries are subject to certain regulatory
restrictions on the amount of dividends they are permitted to pay. In November
1993, the Board of Directors initiated a regular quarterly cash dividend payable
on the Common Stock, the first of which was paid on February 1, 1994. Cash
dividends have been paid on a quarterly basis since the initiation of the cash
dividend. The Company presently intends to continue to pay this quarterly cash
dividend on the Common Stock; however, future dividends will depend upon the
Company's financial performance and capital requirements.In each year from 1989
through 1995, the Company issued 5% common stock dividends to common 
shareholders.

         At the December 18, 1996 meeting, the Board of Directors declared a
six-for-five stock split effected in the form of a 20% common stock dividend
which was issued on January 30, 1997 to shareholders of record as of January 15,
1997. Share and per share data for all periods presented have been retroactively
restated to reflect the additional shares outstanding resulting from the stock
split.


INTEREST RATE SENSITIVITY

         Achieving consistent growth in net interest income is the primary goal
of the Company's asset/liability function. The Company attempts to control the
mix and maturities of assets and liabilities to achieve consistent growth in net
interest income despite changes in market interest rates. The Company seeks to
accomplish this goal while maintaining adequate liquidity and capital. The
Company's asset/liability mix is sufficiently balanced so that the effect of
interest rates moving in either direction is not expected to be significant over
time.

         The Company's Asset/Liability Committee uses a simulation model to
assist in achieving consistent growth in net interest income while managing
interest rate risk. The model takes into account interest rate changes as well
as changes in the mix and volume of assets and liabilities. The model simulates
the Company's balance sheet and income statement under several different rate
scenarios. The model's inputs (such as interest rates and levels of loans and
deposits) are updated on a monthly basis in order to obtain the most accurate
forecast possible. The forecast presents information over a twelve month period.
It reports a base case in which interest rates remain flat and reports
variations that occur when rates increase

                                       18





and decrease 200 basis points. According to the model, the Company is presently
positioned so that net interest income will increase slightly if interest rates
rise in the near term and will decrease slightly if interest rates decline in
the near term.

         The static interest sensitivity gap position, while not a complete
measure of interest sensitivity, is also reviewed periodically to provide
insights related to the static repricing structure of assets and liabilities. At
June 30, 1997, on a cumulative basis through twelve months, rate-sensitive
liabilities exceeded rate-sensitive assets, resulting in a liability sensitive
position of $170.4 million.


LIQUIDITY

         Liquidity management involves meeting the cash flow requirements of the
Company both at the holding company level as well as at the subsidiary level.
The holding company and non-banking subsidiaries of the Company require cash for
various operating needs including general operating expenses, payment of
dividends to shareholders, interest on borrowing, extensions of credit at Blue
Ridge, business combinations and capital infusions into subsidiaries. Sources of
liquidity for the Company's holding company and non-banking subsidiaries include
dividends from Carolina First Bank and non-banking subsidiaries to the holding
company, sale of the Company's commercial paper, existing cash reserves and
earnings.

         Carolina First Bank's cash flow requirements involve withdrawals of
deposits, extensions of credit and payment of operating expenses. Carolina First
Bank's principal sources of funds for liquidity purposes are customers'
deposits, principal and interest payments on loans, loan sales or
securitizations, securities available for sale, maturities of securities,
temporary investments and earnings. Carolina First Bank's liquidity is also
enhanced by the ability to acquire new deposits through its established branch
network of 51 branches in South Carolina. Carolina First Bank's liquidity needs
are a factor in developing its deposit pricing structure; deposit pricing may be
altered to retain or grow deposits if deemed necessary. Carolina First Bank has
access to borrowing from FHLB and maintains unused short-term lines of credit
from unrelated banks.

         The liquidity ratio is an indication of a company's ability to meet its
short-term funding obligations. FDIC examiners suggest that a commercial bank
maintain a liquidity ratio of between 20% and 25%. At June 30, 1997, Carolina
First Bank's liquidity ratio was approximately 11%. At June 30, 1997, Carolina
First Bank had unused short-term lines of credit totaling approximately $28
million (which are withdrawable at the lender's option). In addition, Carolina
First Bank has access to borrowing from the FHLB. At June 30, 1997, unused
borrowing capacity from the FHLB totaled approximately $15 million with an
outstanding balance of $105 million. Management believes that these sources are
adequate to meet its liquidity needs.

         Blue Ridge is currently being funded principally using the proceeds
from the sale of the Company's commercial paper in the retail market. The
Company is actively exploring alternative methods to fund Blue Ridge as the
Federal Reserve Board considers the funding of Blue Ridge to be an inappropriate
use of commercial paper proceeds. The Company expects alternate funding for Blue
Ridge would be at a higher cost.

         In connection with the acquisition of Lowcountry, Carolina First
Bank is obligated to pay approximately $4.8 million in cash as consideration 
for 40% of Lowcountry's outstanding common shares.

                                       19





         In July 1997, the Carolina First Employee Stock Ownership Plan ("ESOP")
borrowed $3 million from an unaffiliated financial institution to acquire shares
of stock of the Company. Such stock is pledged as collateral for the loan. The
Company has used the $3 million loan proceeds to fund its subsidiary, CF
Investment Company. CF Investment Company has an application pending with the
Small Business Administration to be licensed as a Small Business Investment
Company.


ASSET QUALITY

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

         As demonstrated by the following analytical measures of asset quality,
management believes the Company has effectively managed its credit risk. Net
loan charge-offs, including credit card receivables, totaled $5.5 million and
$3.5 million in the first six months of 1997 and 1996, respectively, or 0.96%
and 0.64%, respectively, as an annualized percentage of average loans. Excluding
credit card receivables, annualized net loan charge-offs as a percentage of
average loans were 0.41% and 0.33% during the first six months of 1997 and 1996,
respectively.

TABLE 4
NONPERFORMING ASSETS AND PAST DUE LOANS
($ in thousands)



                                                        June 30,          December 31,
                                                 ---------------------   -------------
                                                 1997            1996       1996
- --------------------------------------------------------------------------------------
                                                                         
Nonaccrual loans                            $        778     $  1,642      $      960
Restructured loans                                 1,283            0           1,909
- --------------------------------------------------------------------------------------
     Total nonperforming loans                     2,061        1,642           2,869
Other real estate                                  2,426        2,791           3,011
- --------------------------------------------------------------------------------------
     Total nonperforming assets             $      4,487     $  4,433      $    5,880
======================================================================================
Nonperforming assets as a % of loans
     and foreclosed property                       0.36%        0.40%           0.52%

Accruing loans past due 90 days             $     2,560      $  2,455      $    2,371
======================================================================================



                                       20





INDUSTRY DEVELOPMENTS

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


FORWARD-LOOKING STATEMENTS

     From time to time, the Company may publish forward-looking statements
relating to such matters as anticipated financial performance, business
prospects, technological developments, new products and similar matters. The
Private Securities Litigation Reform Act of 1995 provides a safe harbor for
forward- looking statements. In order to comply with the terms of the safe
harbor, the Company notes that a variety of factors could cause the Company's
actual results and experience to differ materially from the anticipated results
or other expectations expressed in the Company's forward-looking statements. The
risks and uncertainties that may affect the operations, performance, development
and results of the Company's business include, but are not limited to, the
following: risks from changes in economic and industry conditions; changes in
interest rates; risks inherent in making loans including repayment risks and
value of collateral; dependence on senior management; and recently-enacted or
proposed legislation. Statements contained in this filing regarding expected
levels of past due credit cards may be forward-looking statements and are
subject to uncertainties and risks, including, but not limited to, the demand
for Carolina First's products and services, changing economic conditions,
interest rates, consumer spending and numerous other factors.


                                       21




                                     PART II


ITEM 1            LEGAL PROCEEDINGS

         The Company and its subsidiaries are from time to time parties to
         various legal actions arising in the normal course of business. Such
         items are not expected to have any material adverse effect on the
         business or financial position of the Company or any of its
         subsidiaries.

         In April 1997, the Company announced the settlement of two lawsuits
         involving David Bowers and Monte Bowers, former officers and
         shareholders of Midlands National Bank, a Newberry, South Carolina bank
         which merged with Carolina First Bank in 1995. One of the lawsuits had
         been brought by the Bowers against Carolina First Bank in state court,
         alleging breach of employment contracts as officers of Carolina First
         Bank following the merger. The other lawsuit was brought in federal
         court by Carolina First Bank against the Bowers, alleging that the
         Bowers had committed bank fraud and securities fraud in connection with
         the merger. The Company is prohibited from disclosing the terms of the
         settlement agreement, which were favorable to the Company. Both suits
         have been dismissed in connection with the settlement. In March 1997,
         the federal court dismissed counterclaims filed in the federal action
         by the Bowers, who contended that the Company had misstated earnings
         and made fraudulent representations in documents involved in the
         merger. The federal court found no wrongdoing by the Company and no
         material inaccuracy in the financial statements and merger documents.

         On November 4, 1996, a derivative shareholder action was filed in
         Greenville County Court of Common Pleas against the Company, Mack I.
         Whittle, Jr., William S. Hummers III, Steve Powell and Edward J.
         Sebastian. The complaint, as most recently amended, names as additional
         defendents the majority of the directors of the Company and Carolina
         First Bank and certain other officers. The named plaintiffs in the
         amended complaints are Carolina First Corporation by and through
         certain minority shareholders, Emory Lester, Beatrice Hutchinson and
         John Wesley Purdie, Jr. Plaintiffs allege as causes of action the
         following: conversion of corporate opportunity; breach of fiduciary
         duty and "constructive fiduciary fraud"; civil conspiracy; and mutual
         mistake. The factual basis upon which these claims are made generally
         involves the payment to Messrs. Whittle, Hummers and Powell of a bonus
         in stock held by the Company in Affinity (as reward for their efforts
         in connection with the Affinity investment), allegedly excessive
         compensation to the Company's executive officers, transactions between
         the Company and entities affiliated with Mr. Sebastian, alleged
         concealment of financial problems, alleged mismanagement by Messrs.
         Whittle and Hummers involving financial matters and employee matters.
         The complaint seeks damages for the benefit of the Company aggregating
         $41 million and rescission of the Affinity bonuses. A motion to dismiss
         this action is pending.

         In an action instituted by the same attorneys bringing the
         above-described derivative action, on December 31, 1996, Dan Beckman,
         Onida Beckman and Dale Epting filed a class action lawsuit against the
         Company, Carolina First Bank, a number of their officers and the
         majority of the directors of the Company and Carolina First Bank. In
         this action, plaintiffs allege that they are former shareholders of
         Midlands National Bank and seek to represent a class of all Midlands
         shareholders involved in the merger of Midlands into Carolina First
         Bank, asserting that the defendants committed fraud, constructive fraud
         and breach of fiduciary duty against the defendants


                                       22





                                     PART II
                                   (CONTINUED)

         by overstating earnings and thereby adversely affecting the
         consideration received by the Midlands shareholders in connection with
         the merger of Midlands National Bank into Carolina First Bank. The
         complaint seeks compensatory damages of approximately $1.8 million and
         punitive damages in an amount to be determined by a jury, attorneys'
         fees and other costs. The Company and other named defendants have filed
         a motion to dismiss all claims asserted in the lawsuit, which is
         pending.

         The Company and Carolina First Bank (and related parties) are
         contesting the foregoing litigation vigorously and believe that they
         will prevail. However, should such not be the case, any damages awarded
         in such litigation could have a material adverse effect on the Company.


ITEM 2            CHANGE IN SECURITIES

         On February 1, 1997, all outstanding shares of the Series 1993B
         Cumulative Convertible Preferred Stock ("Series 1993B Preferred Stock")
         were converted into the Company's Common Stock. In connection with such
         conversion, the Company issued 108,341 shares of its Common Stock.


ITEM 3            DEFAULTS UPON SENIOR SECURITIES

         None.


ITEM 4            SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS

         On May 8, 1997, the Company held its 1997 Annual Meeting of
         Shareholders. The results of the 1997 Annual Meeting of Shareholders
         follow.

         PROPOSAL #1 - ELECTION OF DIRECTORS

         The following persons were elected as Directors with the votes
         indicated.
                                                 % of Voting
                                                    Shares       Withheld
                                   In Favor        In Favor      Authority
         M. Dexter Hagy           9,156,116         94.20%       564,030
         H. Earle Russell, Jr.    9,188,551         94.53%       531,595
         William R. Timmons, Jr.  9,157,384         94.21%       562,762

         Judd B. Farr, C. Claymon Grimes, Jr., William S. Hummers III, Charles
         B. Schooler, Elizabeth P. Stall, Eugene E. Stone IV and Mack I.
         Whittle, Jr. continued in their present terms as directors.

                                       23




                                     PART II
                                   (CONTINUED)

         PROPOSAL #2 - INCREASE IN AUTHORIZED COMMON STOCK

         The shareholders approved an amendment to the Company's Articles of
         Incorporation to increase the authorized Common Stock of the Company
         from 20,000,000 shares to 100,000,000 shares with the votes indicated.
                                                                   % of
                                                               Outstanding
                                           # of Shares            Shares
                  For                       8,480,123              74.67%
                  Against                   1,153,398
                  Abstain                      67,507
                  Broker Non-Votes             19,117


         PROPOSAL #3 - INCREASE IN AUTHORIZED PREFERRED STOCK

         The Shareholders approved a motion to adjourn the Annual Meeting of
         Shareholders until May 22, 1997 for the purpose of continuing to
         receive votes on this proposal to amend the Company's Articles of
         Incorporation to increase the authorized preferred stock of the Company
         from 10,000,000 shares to 25,000,000 shares. This proposal required
         votes by the actual investors not just the nominee holders. Nominees
         holders were unable to vote on behalf of the actual investors on this
         issue, resulting in a different voting procedure than that used for
         proposals #1 and #2. The two/thirds majority of the shares eligible to
         vote, which was required for approval, was not received on proposal #3,
         as indicated below.
                                                                 % of
                                                               Outstanding
                                            # of Shares          Shares
                  For                       5,640,629            49.67%
                  Against                   1,174,959
                  Abstain                     111,081
                  Broker Non-Votes          2,862,157


ITEM 5            OTHER INFORMATION

         Pending Acquisitions
         On July 1, 1997, the Company signed a definitive agreement to merge
         with First Southeast, the holding company for First Federal Savings and
         Loan Association of Anderson based in Anderson, South Carolina. First
         Federal will be merged into Carolina First Bank, a subsidiary of
         Carolina First Corporation. First Southeast shareholders will receive
         1.0 share of Carolina First common stock for each share of First
         Southeast stock, subject to adjustment in the event of a 10%


                                       24



                                     PART II
                                   (CONTINUED)

         movement in Carolina First's stock based on a price of $15.2125. This
         transaction is expected to result in the issuance of approximately
         4,388,231 shares of Carolina First Common Stock. First Federal has 11
         offices in Anderson, Abbeville and Greenwood counties and plans to open
         an additional three branches in Wal-Mart superstores beginning this
         summer. At June 30, 1997, First Southeast had approximately $349
         million in assets, $274 million in loans and $285 million in deposits.


ITEM 6            EXHIBITS AND REPORTS ON FORM 8-K

  (a)  Exhibits

3.1      Articles of Amendment dated June 1, 1997 incorporated by reference to
         Exhibit 3.2 of the Company's Registration on Form S-4, Commission File
         Number 333-32459.

11.1     Computation of Primary and Fully Diluted Earnings Per Share.

12.1     Computation of Earnings to Fixed Charges Ratio.

27.1     Financial Data Schedules.

  (b)  Reports on Form 8-K

         The Company filed a Current Report on Form 8-K dated July 11, 1997.


                                       25





                                   SIGNATURES

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


                                        Carolina First Corporation


                                        /s/ William S. Hummers, III
                                        William S. Hummers, III
                                        Executive Vice President



                                       26