UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-K

__X__   ANNUAL REPORT UNDER Section 13 or 15 (d) OF THE SECURITIES  EXCHANGE ACT
        OF 1934

        For the fiscal year ended December 31, 1997

_____   TRANSITION  REPORT  Pursuant  to Section  13 or 15(d) of THE  SECURITIES
        EXCHANGE ACT of 1934

Commission File Number 0-21346

                             TRIANGLE BANCORP, INC.
             (Exact Name of Registrant as specified in its Charter)

           NORTH CAROLINA                                         56-1764546
     (State or other jurisdiction                              (I.R.S. Employer
          of incorporation)                                  Identification No.)

        4300 Glenwood Avenue
       Raleigh, North Carolina                                      27612
(Address of principal executive offices)                          (Zip Code)

                                 (919) 881-0455
               (Registrant's Telephone Number Including Area Code)

       Securities registered under Section 12(b) of the Exchange Act: None

         Securities registered under Section 12(g) of the Exchange Act:
                           Common Stock - No Par Value
                                (Title of Class)

     Check whether the issuer (1) has filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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 _____

     Check if there is no disclosure of delinquent  filers  pursuant to Item 405
of Regulation S-K contained in this form,  and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. _____

     The aggregate  market value of the voting stock held by  non-affiliates  of
the  Registrant  as of February 28, 1998,  based upon the closing sales price of
the Common Stock  ($31.88) on March 11, 1998,  was  approximately  $357,158,335.
Shares of Common  Stock held by each officer and director and by each person who
owns 5% or more of the outstanding  Common Stock have been excluded in that such
persons may be deemed affiliates.  This determination of affiliate status is not
necessarily a conclusive determination for other purposes.

As of March 6,  1998,  13,080,761  shares  of no par  value  common  stock  were
outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

     The definitive  Proxy  Statement for the 1998 Annual  Shareholders  Meeting
(the "Proxy Statement") is incorporated by reference into Part III hereof.



                                       1



PART I

ITEM 1.  Description of Business

General

     Triangle Bancorp,  Inc. (the "Corporation") was incorporated under the laws
of North  Carolina on  November  27, 1991 for the purpose of becoming a one-bank
holding company.  The Corporation  acquired  Triangle Bank ("Triangle  Bank") in
August  1992 as part of the  reorganization  of  Triangle  Bank into a  one-bank
holding  company  structure.   Pursuant  to  the   reorganization,   the  former
shareholders of Triangle Bank became shareholders of the Corporation. On October
2, 1997, the Corporation acquired Bank of Mecklenburg, Charlotte, North Carolina
("Mecklenburg"),  as a wholly-owned subsidiary,  and became a multi-bank holding
company.  Triangle Bank and Mecklenburg  are referred to herein  collectively as
the "Banks". On October 31, 1997, the Corporation  acquired Coastal Leasing LLC,
Greenville, North Carolina ("Coastal Leasing"). To date, the Corporation has not
engaged in any material  activities  other than its ownership and  management of
the Banks and Coastal Leasing and the issuance of trust preferred  securities in
June 1997.

     As a bank holding company,  the  Corporation's  primary business is that of
owning the capital  stock of the Banks and Coastal  Leasing  and  promoting  the
general  development of its business.  At December 31, 1997, the Corporation had
consolidated  assets of  approximately  $1.6 billion and was the eighth  largest
banking organization headquartered in North Carolina.

Recent and Pending Acquisitions

     In June 1997, the  Corporation  sold two offices,  both located in Sanford,
North  Carolina,  including $21 million in deposits and $11 million in loans and
fixed assets.

     On August 15, 1997,  Triangle Bank acquired two branch  offices from Branch
Banking and Trust Company and eight branch  offices from United  Carolina  Bank,
all of which were divested in connection with the merger of those two companies.
The ten branches are located in eastern and south-central North Carolina. In the
branch acquisition, Triangle Bank assumed approximately $195 million in deposits
and approximately $61 million in aggregate  principal amount in loans associated
with the ten branches.  The branch  acquisition  was accounted for as a purchase
and   therefore  the   operations  of  these   branches  are  reflected  in  the
Corporation's financial statements from the date of purchase.

     On October 2, 1997,  Triangle  acquired  Mecklenburg,  with $270 million in
assets,  as a wholly-owned  subsidiary.  Mecklenburg  operates three branches in
Charlotte,  North Carolina. The Mecklenburg  acquisition was accounted for under
the pooling-of-interests method of accounting.

     On October 31, 1997, Triangle acquired Coastal Leasing, with $13 million in
assets, as a wholly-owned  subsidiary.  Coastal Leasing is a business  equipment
leasing company headquartered in Greenville, North Carolina. The Coastal Leasing
acquisition  was  accounted  for  under  the   pooling-of-interests   method  of
accounting.

     As both the Mecklenburg and Coastal Leasing acquisitions were accounted for
using the pooling-of-interests  method of accounting, all historical information
has been restated to reflect Mecklenburg; however, based on materiality, Coastal
has been pooled for 1997 only. As a result,  the Corporation's  total assets and
net



                                       2



income as of and for the year ended  December 31, 1996,  have been restated from
$971  million  to  $1.2  billion  and  from  $11.3  million  to  $13.2  million,
respectively.

     On October 16, 1997, the  Corporation  entered into an agreement to acquire
Guaranty State Bancorp  ("Guaranty  State") and its commercial bank  subsidiary,
Guaranty State Bank, both located in Durham, North Carolina.  As of December 31,
1997,  Guaranty had approximately  $107 million in total assets,  $72 million in
loans,  $92  million  in  deposits,  and $11  million in  shareholders'  equity.
Guaranty State Bank has five branches in Durham,  North Carolina,  four of which
are  expected to become  branches  of Triangle  Bank.  The  transaction  will be
accounted  for  under  the  pooling-of-interests   method  of  accounting.   All
regulatory approvals have been received, and the Guaranty State shareholders are
to meet on March 30, 1998 to vote on the proposed  acquisition.  The transaction
is expected to be consummated in April 1998.

     On March 4, 1998,  Triangle  entered into an  agreement  to acquire  United
Federal  Savings  Bank,  Rocky  Mount,  North  Carolina  ("United  Federal"),  a
federally-chartered  savings  bank whose  deposits  are  insured by the  Savings
Association Insurance Fund of the FDIC. At December 31, 1997, United Federal had
total assets of $304 million,  total deposits of $266 million, and shareholders'
equity of $22 million. United Federal operates 13 branches in the North Carolina
communities of Rocky Mount, Cary, Greenville, Morehead City, New Bern, Pinetops,
Raleigh, Spring Hope, Tarboro, Warrenton and Wilson and two mortgage origination
offices located in Charlotte and Wilmington.  United Federal will be merged into
Triangle Bank. The United  Federal  acquisition  will be accounted for under the
pooling-of-interests  method of  accounting,  and is subject to the  approval of
United Federal's shareholders and all applicable regulatory agencies. The United
Federal acquisition is expected to be consummated in the third quarter of 1998.

     In  addition,  it is  anticipated  that the  Corporation  will  continue to
investigate and hold  discussions  and  negotiations in connection with possible
acquisitions  of,  or  combinations  with,  other  banks and  financial  service
entities.  As of the date  hereof,  the  Corporation  has not  entered  into any
agreements or understandings  with respect to any such  transactions  other than
the proposed acquisitions of Guaranty State and United Federal.

Trust Securities Issuance

     In May 1997, the  Corporation  caused a Delaware  statutory  business trust
subsidiary to be created which issued trust  preferred  securities in the amount
of $19.33 million to eight qualified institutional buyers, and $619,000 in trust
common  securities to the Corporation  (collectively,  the "Trust  Securities"),
both sales occurring on June 3, 1997. The Trust Securities have a maturity of 30
years,  pay dividends at the rate of 9.375% and may be treated as tier 1 capital
by the Corporation.  To fund the trust, the Corporation sold to the trust $19.95
million of junior  subordinated notes with a yield and maturity identical to the
Trust  Securities.  Holders  of the Trust  Securities  are  entitled  to receive
preferential  cumulative  cash  distributions  accumulating  from  the  date  of
original issuance and payable  semi-annually in arrears on the first day of June
and December of each year,  commencing December 1, 1997, at an annual rate equal
to 9.375%.  The distribution  rate and  distribution  payment dates of the Trust
Securities  correspond  to the interest  rate and interest  payment dates of the
junior  subordinated  debentures,  which are the sole  assets of the trust.  The
Corporation,  through various  agreements,  has irrevocably and  unconditionally
guaranteed all of the trust's  obligations under the Trust Securities  regarding
the payment of  distributions  and payment on  liquidation  or redemption of the
Trust  Securities,  but only to the extent of funds held by the trust. The Trust
Securities are subject to mandatory  redemption in whole,  but not in part, upon
repayment of the junior subordinated debentures at their stated maturity or upon
their early redemption. The junior subordinated debentures may be redeemed prior
to their stated  maturity upon the occurrence of certain events or at the option
of the  Corporation on or after June 1, 2007. The  Corporation  caused the Trust
Securities  to be  issued  because  they are a  relatively  inexpensive  form of
regulatory  capital for the  Corporation.  The sale of the Trust  Securities was
effected in a transaction exempt from the registration



                                       3



requirements  of the  Securities  Act of  1933.  In  November  1997,  the  trust
preferred  securities sold to  institutional  buyers were  registered  under the
Securities  Act of 1933 and an  exchange  offer  conducted  whereby all but $1.0
million  of such  trust  preferred  securities  were  exchanged  for  registered
securities.

Business of the Corporation

     Banking.  The Corporation's  largest subsidiary is Triangle Bank.  Triangle
Bank,  headquartered in Raleigh, North Carolina, and Mecklenburg,  headquartered
in Charlotte,  North Carolina,  are both chartered as state banks under the laws
of the State of North  Carolina  and are members of the Federal  Reserve  System
(the "Federal  Reserve").  Deposit  insurance is provided by the Bank  Insurance
Fund ("BIF") of the FDIC.  The sole business of the Banks is to provide  banking
services to businesses and individuals in the communities  they serve through 56
branches of Triangle Bank in eastern and south-central  North Carolina and three
branches of Mecklenburg in Charlotte,  North Carolina. The Banks primarily serve
small and medium-sized businesses as well as consumers within their markets.

     Triangle  Bank  began  business  on  January  4,  1988.  On June 30,  1991,
Enterprise  Bancorp,  Inc.,  a North  Carolina  bank  holding  company,  and its
wholly-owned  subsidiary,  Enterprise Bank,  National  Association,  merged into
Triangle Bank,  adding  approximately $34 million in assets to Triangle Bank. On
December 28, 1993, New East Bancorp,  a North Carolina holding company,  and its
wholly-owned subsidiaries,  New East Bank of the Albemarle, New East Bank of the
Cape Fear, New East Bank of Goldsboro,  New East Bank of Greenville and New East
Bank of New Bern, merged into Triangle Bank, adding  approximately  $131 million
in assets  to the Bank.  Triangle  Bank  merged  with  Columbus  National  Bank,
Standard  Bank and Trust,  Unity Bank and Trust Co. and The Village Bank as well
as  acquiring  three  branch  offices  from  NationsBank   during  1995,  adding
approximately  $409 million in assets.  Triangle Bank's wholly owned subsidiary,
Unity  Financial  Services  (acquired  through Unity Bank and Trust Co. merger),
changed  its  name  to  Triangle  Investment  Services  in  October  1995.  This
subsidiary  provides  brokerage  services.  Triangle Bank merged with  Granville
United Bank in October 1996,  acquired four branches from First Union in January
1996 and completed a branch swap transaction in May 1996. In 1997, Triangle Bank
sold two  branches  in Sanford,  North  Carolina  and  acquired 10 branches as a
result of the UCB/BB&T  merger  adding a net of $174 million in deposits and $50
million in loans.

     Mecklenburg  began  business on July 12, 1989 with one office in Charlotte.
Mecklenburg  opened a second office in Charlotte in 1991,  and purchased a third
office, with $28 million in deposits, in March 1996 from Essex Savings Bank.

     Banking  Services.  The  Banks  offer a wide  range  of  banking  services,
including acceptance of deposits,  checking services, debit cards, 24-hour phone
access to account information,  commercial and consumer loans,  mortgages,  real
estate development and construction loans, safe deposit boxes, and credit cards.
The  Banks  offer  their  customers  fully-automated,  24-hour  teller  machines
("ATMs").  This service is provided by ATM machines at selected branch locations
and by giving  the  Banks'  customers  access to the ATM  network  of the Cirrus
system and the HONOR system, which operate ATMs in many states.

     Deposits. The Banks offer a variety of deposit accounts, including savings,
checking and time deposits of various  types  ranging from daily "money  market"
accounts to longer-term  certificates of deposit.  Retirement accounts,  such as
Individual  Retirement  Accounts,  are also offered.  The Banks seek to maintain
stability in their  deposits by  establishing  direct  relationships  with their
depositors.  Therefore, the Banks do not accepted brokered deposits. At December
31, 1997, Triangle Bank and Mecklenburg had deposits of approximately $1 billion
and $195 million, respectively.



                                       4



     Lending Activities.  The Banks offer a wide range of consumer,  commercial,
real  estate  development,   construction,   and  mortgage  loans  to  small  to
medium-sized businesses and to individuals.  Loans are generally secured by real
property,  equipment,  inventory,  accounts  receivable,  or  other  assets.  In
addition,  the Banks often  obtain  personal  guarantees  from the owners of the
businesses  to which  loans  are  extended.  The  Banks'  lending  policies  are
established  and  periodically  reviewed  by their  Boards  of  Directors.  Loan
policies  are  also  subject  to the  regulations  of  federal  and  state  bank
regulators.

     Real estate loans constituted the largest portion of the Banks' loans. Real
estate loans  include  both loans to  businesses  to finance or  refinance  real
estate used for the  business  and loans to  individuals  for  residential  real
estate.  Commercial loans include credit lines for working  capital,  short-term
seasonal,  or inventory  financing as well as longer term loans.  The Banks also
offer  residential  real estate,  construction,  and land  development  loans to
developers and builders. Finally, the Banks offer consumer loans to individuals.
Consumer  loans  constitute  the least  significant  portion of the Banks'  loan
portfolios.

     Real estate  development and construction loans accounted for approximately
8% of the Banks' loans at December 31,  1997.  In addition,  when loans that are
substantially  secured by real estate are taken into  account,  loans secured in
full or in part by real estate constituted  approximately 68% of the outstanding
loans at December 31, 1997. The Banks closely  monitor their loan portfolios and
believe their current loan loss reserves  adequately  reflect problem loans that
have been identified to date.

     Leasing.   The  Corporation   conducts  leasing   activities   through  its
wholly-owned  subsidiary,  Coastal Leasing.  Coastal Leasing is headquartered in
Greenville,  North  Carolina  and  operates  four  offices  in  addition  to its
Greenville  office. At December 31, 1997,  Coastal Leasing had approximately $14
million in total assets,  $13 million in leases, and $3 million in shareholders'
equity.  Coastal  Leasing began business in 1971 in Greenville,  North Carolina,
opening its other offices in eastern North Carolina and tidewater  Virginia over
the years as its business grew.  Coastal engages in business  equipment leasing.
Coastal's leasing  activities  complement the financing  activities of the Banks
and provide alternatives to small business customers of the Banks.

     Investments.   The  Corporation  and  its  subsidiaries  seek  to  maintain
liquidity  by   maintaining   investments  in  liquid   securities.   Currently,
investments include primarily collateralized mortgage obligations, United States
Treasury  obligations and federal agency and municipal  securities.  At December
31, 1997, the average maturity of the Corporation's  available for sale and held
to  maturity  investment  portfolios  were  approximately  122  and  75  months,
respectively.

     Competition. Commercial banking in North Carolina is extremely competitive,
due in large part to statewide branching.  Currently,  many of the Corporation's
banking competitors are significantly larger and have greater resources than the
Corporation. The Corporation continues to encounter significant competition from
a number of sources, including bank holding companies,  commercial banks, thrift
and  savings  and  loan   institutions,   credit  unions,  and  other  financial
institutions and financial intermediaries. Among commercial banks, Triangle Bank
and  Mecklenburg  compete in their market areas with some of the largest banking
organizations in the state, several of which have as many as 200 to 300 branches
in North  Carolina  and many  billions  in assets.  The Banks also  compete  for
interest-bearing  funds  with a number  of  investment  alternatives,  including
brokerage firms,  "money-market" mutual funds,  insurance companies,  government
and corporate  bonds, and other  securities.  Competition with the Banks are not
limited to financial  institutions  based in North  Carolina.  The  enactment of
federal  legislation  authorizing  nationwide  interstate  banking  has  greatly
increased  the size and financial  resources of some of the Banks'  competitors.
Consequently,  many of the Banks' competitors have substantially  higher lending
limits due to their greater total capitalization, and many perform functions for
their customers, such as trust services that the Banks do not offer. As a result
of the interstate


                                       5



banking legislation,  the Banks' markets are open to future penetration by banks
located in other states thereby increasing competition.

     The management of the  Corporation  believes banks compete in the following
areas: convenience of location,  interest rates for deposits and loans, types of
accounts and services offered,  and quality of the personnel providing services.
The Banks  endeavor to provide  quality  service by operating  centrally-located
branches,  staffed with experienced bank personnel. The Banks offer a variety of
accounts and loans  comparable to those  offered by other banks.  The Banks also
rely  on the  personal  contacts  of  its  officers  and  directors  to  attract
depositors  and  borrowers  in  its  target  market  of  small  to  medium-sized
businesses.

     Employees.  At December 31, 1997, the Corporation's  subsidiaries  employed
436 full-time employees and 162 part-time  employees.  None of its employees are
covered by a  collective  bargaining  agreement.  The  Corporation  believes its
subsidiaries' relationships with their employees to be good.

     Triangle Bank and Mecklenburg each has a 401(k) plan for  substantially all
of their respective  employees.  The Corporation has a qualified incentive stock
option  plan  for  key  officers  and  employees  of  the  Corporation  and  its
subsidiaries,  and a  non-qualified  stock option plan for directors and certain
officers of the Corporation and its  subsidiaries.  The Corporation  also has an
employee   stock   purchase   plan  which  allows   employees  to  purchase  the
Corporation's stock at a 15% discount from the stock's fair market value through
payroll  deductions.  The Corporation also has change of control  agreements and
employment  agreements that contain "change of control"  provisions with certain
officers that would benefit such officers in the event of a change of control of
the Corporation and its subsidiaries.

Properties

     The  Corporation's  executive  offices are located at 4300 Glenwood Avenue,
Raleigh, North Carolina. The Corporation owns the four-story, 27,000 square foot
building  which was  purchased  and renovated by the  Corporation  in 1996.  The
executive  office building also serves as the  headquarters of Triangle Bank and
houses a branch of Triangle Bank.  Triangle Bank operates 56 branch locations of
which 23 are either  leased  buildings  or property on which  Triangle  Bank has
branch offices.  Mecklenburg's  headquarters  office is located at 2000 Randolph
Road, Charlotte,  North Carolina,  which building is a two-story,  10,000 square
foot building owned by Mecklenburg.  Mecklenburg  operates two other branches in
Charlotte,  both of which are owned by Mecklenburg.  Coastal is headquartered at
2820 East Tenth Street, Greenville, North Carolina, in a one-story, 5,000 square
foot building.  Coastal leases all of its offices. In addition,  the Corporation
owns two buildings, with an aggregate of approximately 28,000 square feet, which
house its operations center in Selma, North Carolina.  The Corporation  believes
its  facilities  and those of its  subsidiaries  are adequate for their business
needs.

Governmental Regulation

     General. Holding companies,  banks and many of their nonbank affiliates are
extensively regulated under both federal and state law. The following is a brief
summary of certain statutes, rules and regulations affecting the Corporation and
the Banks.  This  summary is  qualified  in its  entirety  by  reference  to the
particular  statutory  and  regulatory  provisions  referred to below and is not
intended  to be  an  exhaustive  description  of  the  statutes  or  regulations
applicable  to  the   Corporation's   business.   Supervision,   regulation  and
examination of the Corporation and the Banks by the bank regulatory agencies are
intended  primarily  for the  protection  of the Banks'  depositors  rather than
holders of the common stock of the Corporation.

     In 1994, Congress adopted legislation which permits adequately  capitalized
and managed  bank holding  companies  to acquire  control of a bank in any state
(the "Interstate Banking Law"). Existing state laws



                                       6



setting minimum age restrictions on target banks can be retained, so long as the
age  requirement  does not exceed  five years.  Acquisitions  will be subject to
anti-trust  provisions  that cap at 10% the portion of the United  States'  bank
deposits a single bank holding  company may control,  and cap at 30% the portion
of a state's deposits a single bank holding company may control. States have the
authority to waive the 30% cap.

     Under the  Interstate  Banking Law,  beginning on June 1, 1997,  banks have
been  permitted  to merge  with one  another  across  state  lines,  subject  to
concentration,   capital  and  Community   Reinvestment   Act  requirements  and
regulatory  approval.  Only  Texas and  Montanta  have  opted out of  interstate
branching through  legislation.  A state can also choose to permit  out-of-state
banks to open new branches within its borders.  In addition,  if a state chooses
to allow interstate acquisition of branches,  then an out-of-state bank also may
acquire branches by merger.

     Interstate  branches that primarily siphon off deposits without servicing a
community's  credit needs will be prohibited.  If loans are less than 50% of the
average of all  institutions in the state, the branch will be reviewed to see if
it is meeting community credit needs. If it is not, the branch may be closed and
the bank may be restricted from opening a new branch in the state.

Holding Company Regulation

     General.  The Corporation is a holding company  registered with the Federal
Reserve  under the Bank  Holding  Company  Act (the  "BHC  Act").  As such,  the
Corporation and its subsidiaries are subject to the supervision, examination and
reporting  requirements  contained  in the BHC Act  and  the  regulation  of the
Federal  Reserve.  The BHC Act requires that a bank holding  company  obtain the
prior approval of the Federal  Reserve  before (i) acquiring  direct or indirect
ownership  or  control of more than 5% of the  voting  shares of any bank,  (ii)
taking any action that causes a bank to become a subsidiary  of the bank holding
company,  (iii) acquiring all or substantially all of the assets of any bank, or
(iv) merging or consolidating with any other bank holding company.

     The BHC Act  generally  prohibits  a bank  holding  company,  with  certain
exceptions,  from  engaging in  activities  other than  banking,  or managing or
controlling  banks or other  permissible  subsidiaries,  and from  acquiring  or
retaining  direct or indirect  control of any company  engaged in any activities
other than those  activities  determined  by the  Federal  Reserve to be closely
related to banking, or managing or controlling banks, as to be a proper incident
thereto.  In  determining  whether a  particular  activity is  permissible,  the
Federal  Reserve must consider  whether the  performance of such an activity can
reasonably  be  expected  to produce  benefits  to the  public,  such as greater
convenience,  increased  competition  or  gains  in  efficiency,  that  outweigh
possible adverse effects, such as undue concentration of resources, decreased or
unfair  competition,  conflicts of interest or unsound  banking  practices.  For
example,  factoring accounts  receivable,  acquiring or servicing loans, leasing
personal  property,   conducting  discount  securities   brokerage   activities,
performing  certain  data  processing  services,  acting  as agent or  broker in
selling credit life insurance and certain other types of insurance  underwriting
activities  have all been determined by regulations of the Federal Reserve to be
permissible  activities  of  bank  holding  companies.   Pursuant  to  delegated
authority, the Federal Reserve Bank of Richmond has authority to approve certain
activities of holding companies within its district,  including the Corporation,
provided the nature of the activity  has been  approved by the Federal  Reserve.
Despite  prior  approval,  the Federal  Reserve has the power to order a holding
company or its  subsidiaries  to  terminate  any  activity or to  terminate  its
ownership or control of any subsidiary  when it has reasonable  cause to believe
that  continuation  of such activity or such ownership or control  constitutes a
serious  risk to the  financial  safety,  soundness  or  stability  of any  bank
subsidiary of that bank holding company.



                                       7



     Subsidiary  banks  of  a  bank  holding  company  are  subject  to  certain
restrictions  imposed by the Federal  Reserve on any extensions of credit to the
bank holding  company or any of its  subsidiaries,  investments  in the stock or
securities  thereof and the acceptance of such stock or securities as collateral
for loans to any borrower.  A bank holding company and its subsidiaries are also
prevented from engaging in certain tie-in  arrangements  in connection  with any
extension of credit, lease or sale of property or furnishing of services.

     The Federal  Reserve may issue cease and desist orders against bank holding
companies  and  non-bank  subsidiaries  to stop  actions  believed  to present a
serious threat to a subsidiary bank. The Federal Reserve also regulates  certain
debt  obligations,  changes in control of bank  holding  companies  and  capital
requirements.

     Under the  provisions  of the North  Carolina  law, the Holding  Company is
registered with and subject to supervision by the North Carolina Commissioner of
Banks (the "Commissioner").

     Capital  Requirements.  The  Federal  Reserve  has  established  risk-based
capital  guidelines  for bank holding  companies and state member banks based on
the capital framework for international banking  organizations  developed by the
Basle Committee on Banking  Regulations and Supervisory  Practices.  The minimum
standard for the ratio of capital to risk-weighted assets (including certain off
balance sheet  obligations,  such as standby  letters of credit) is 8%. At least
half of this  capital  must consist of common  equity,  retained  earnings and a
limited amount of perpetual  preferred stock, less certain goodwill items ("Tier
I capital"). The remainder ("Tier 2 capital") may consist of a limited amount of
other  preferred  stock,  subordinated  debt and a  limited  amount of loan loss
reserves.

     The Federal Reserve also has adopted a minimum  (leverage)  ratio of Tier 1
capital  to total  assets of 4%.  The 4% Tier 1 capital  to total  assets  ratio
constitutes  the leverage  standard for bank holding  companies and state member
banks,  and will be used in conjunction with the risk-based ratio in determining
the  overall  capital  adequacy  of banking  organizations.  In  proposing  such
standards,  the  Federal  Reserve  emphasized  that in all cases  the  suggested
standards are supervisory minimums and that an institution would be permitted to
maintain  such  minimum  levels  of  capital  only if it were a  strong  banking
organization, rated composite one under the CAMEL rating system for banks or the
BOPEC rating system for bank holding  companies.  The Federal Reserve noted that
most  expansion-oriented  banking organizations have maintained leverage capital
ratios of between 4% and 5% of total assets,  and it is likely that these ratios
will be applied to the  Corporation.  At December 31, 1997, the  Corporation had
not been  advised by the Federal  Reserve of a minimum  leverage  capital  ratio
requirement specifically applicable to it.

     As of December 31, 1997 the  Corporation  had Tier I  risk-adjusted,  total
regulatory  capital and leverage  capital of  approximately  10.98%,  12.24% and
7.55%, respectively, all in excess of the minimum requirements.

Bank Regulation

     The  Banks  are  subject  to  numerous  state  and  federal   statutes  and
regulations  that affect their business,  activities,  and  operations,  and are
supervised and examined by the Commissioner and the Federal Reserve. The Federal
Reserve and the  Commissioner  regularly  examine the  operations  of banks over
which  they  exercise  jurisdiction.  They  have the  authority  to  approve  or
disapprove the  establishment of branches,  mergers,  consolidations,  and other
similar  corporate  actions,  and to prevent the  continuance  or development of
unsafe or unsound  banking  practices  and other  violations of law. The Federal
Reserve and the Commissioner regulate and monitor all areas of the operations of
banks  and  their  subsidiaries,   including  loans,  mortgages,   issuances  of
securities,  capital  adequacy,  loss reserves,  and compliance with the CRA and
other laws and  regulations.



                                       8



Interest and certain other charges collected and contracted for by the banks are
also subject to state usury laws and certain  federal laws  concerning  interest
rates.

     The vast  majority of the deposit  accounts of the Banks are insured by the
BIF of the FDIC up to a maximum of $100,000  per insured  depositor.  Currently,
approximately  $32 million of Mecklenburg's  deposits are insured by the Savings
Association  Insurance Fund ("SAIF") of the FDIC as those deposits were acquired
by Mecklenburg from a SAIF-insured savings bank. The FDIC issues regulations and
conducts periodic  examinations,  requires the filing of reports,  and generally
supervises the operations of its insured banks.  This supervision and regulation
is intended primarily for the protection of depositors. Any insured bank that is
not  operated  in  accordance  with or does  not  conform  to FDIC  regulations,
policies, and directives may be sanctioned for noncompliance. Civil and criminal
proceedings may be instituted against any insured bank or any director, officer,
or employee of such bank for the violation of applicable  laws and  regulations,
breaches of fiduciary duties, or engaging in any unsafe or unsound practice. The
FDIC has the authority to terminate insurance of accounts pursuant to procedures
established for that purpose.

     Although the  Corporation  is not subject to any direct legal or regulatory
restrictions on dividends (other than the requirements  under the North Carolina
corporation  laws that a distribution  may not be made if after giving it effect
the  corporation  would not be able to pay its debts as they  become  due in the
usual  course of business or the  corporation's  total assets would be less than
its liabilities),  the Corporation's  ability to pay cash dividends is dependent
upon the amount of dividends paid by its subsidiaries.  The ability of the Banks
to pay  dividends  to the  Corporation  is subject to statutory  and  regulatory
restrictions on the payment of cash dividends,  including the requirement  under
the  North  Carolina  banking  laws  that  cash  dividends  be paid  only out of
undivided profits and only if the bank has surplus of a specified level. Federal
bank regulatory  agencies also have the general authority to limit the dividends
paid by insured  banks and bank  holding  companies if such payment is deemed to
constitute an unsafe and unsound practice.

     Like the  Corporation,  the Banks are  required by federal  regulations  to
maintain  certain minimum  capital levels.  The levels required of the Banks are
the same as required for the  Corporation.  At December 31, 1997,  Triangle Bank
had Tier I  risk-adjusted,  total  regulatory  capital and  leverage  capital of
approximately 9.51%,10.76% and 6.70%, respectively, all in excess of the minimum
requirements.  Similarly, Mecklenburg had Tier I risk-adjusted, total regulatory
capital  and  leverage  capital  of  approximately  13.93%,  15.05%  and  7.32%,
respectively, all in excess of the minimum requirements.

     The  Banks  are  subject  to  insurance  assessments  imposed  by the FDIC.
Effective  January 1, 1997,  the FDIC adopted a risk-based  assessment  schedule
providing  for  annual   assessment   rates  ranging  from  0%  to  .27%  of  an
institution's  average  assessment base,  applicable to institutions  insured by
both the BIF and the SAIF.  The  actual  assessment  to be paid by each  insured
institution is based on the institution's assessment risk classification,  which
is  based  on  whether  the  institution  is  considered   "well   capitalized",
"adequately  capitalized" or "under  capitalized",  as such terms are defined in
the applicable federal regulations, and whether the institution is considered by
its supervisory agency to be financially sound or to have supervisory  concerns.
The FDIC also is  authorized  to impose one or more special  assessments  in any
amount deemed necessary to enable repayment of amounts borrowed by the FDIC from
the United States  Treasury  Department  and,  beginning in 1997,  all banks pay
additional annual  assessments at the rate of .013% of their average  assessment
base.  Effective  January 1, 1999,  there is proposed to be a merger of the SAIF
and the BIF  insurance  funds of the FDIC.  One of the  principal  issues is the
amount of additional  funds needed to recapitalize the SAIF prior to the merger.
In September  1996, a one-time  special  assessment  was levied on  SAIF-insured
deposits (including such deposits held by commercial banks) at the rate of .657%
on all SAIF-insured deposits held as of March 31, 1995; however, Mecklenburg was
not  assessed  the special  assessment  on its  SAIF-insured  deposits  due to a
regulatory  exemption  obtained by Essex Savings Bank, FSB from whom Mecklenburg
obtained the deposits.



                                       9



The deposits of United  Federal,  proposed to be acquired by Triangle Bank, also
are insured by the SAIF and, after the acquisition, Triangle Bank will have both
BIF and SAIF-insured  deposits. It cannot be predicted as to whether any further
assessments  will be made on  BIF-insured  banks.  In November  1997, the FDIC's
Board of  Directors  voted to  maintain  premium  rates at their  current  level
through the first half of 1998.

     Banks are subject to the Community  Reinvestment Act of 1977 ("CRA"). Under
the CRA,  the  appropriate  federal  bank  regulatory  agency  is  required,  in
connection  with its  examination  of a bank,  to assess such  bank's  record in
meeting the credit needs of the community served by that bank, including low and
moderate-income neighborhoods.  The regulatory agency's assessment of the bank's
record is made available to the public.  Further, such assessment is required of
any bank which has applied to (i) charter a national  bank,  (ii) obtain deposit
insurance  coverage for a newly  chartered  institution,  (iii)  establish a new
branch office that will accept deposits,  (iv) relocate an office,  or (v) merge
or  consolidate  with,  or acquire  the assets or assume the  liabilities  of, a
federally regulated financial institution. In the case of a bank holding company
applying  for  approval  to acquire a bank or other bank  holding  company,  the
Federal  Reserve will assess the record of each subsidiary bank of the applicant
bank  holding  company,  and such  records  may be the  basis  for  denying  the
application.

Monetary Policy and Economic Controls

     The  Corporation and the Banks are directly  affected by government  policy
and by regulatory measures affecting the banking industry in general. Of primary
importance is the Board of Governors of the Federal Reserve System (the "Federal
Reserve Board"), whose actions directly affect the money supply and, in general,
affect  banks'  lending  abilities  by  increasing  or  decreasing  the cost and
availability  of funds  to  banks.  The  Federal  Reserve  Board  regulates  the
availability of bank credit in order to combat  recession and curb  inflationary
pressures in the economy by open market  operations in United States  government
securities,  changes in the discount rate on member bank borrowings,  changes in
reserve  requirements  against bank deposits,  and limitations on interest rates
that banks may pay on time and savings deposits.

     Deregulation  of interest  rates paid by banks on deposits and the types of
deposits  that  may  be  offered  by  banks  have  eliminated   minimum  balance
requirements  and rate ceilings on various types of time deposit  accounts.  The
effect of these specific  actions and, in general,  the  deregulation of deposit
interest rates have generally  increased banks' cost of funds and made them more
sensitive  to  fluctuations  in  money  market  rates.  In view of the  changing
conditions in the national  economy and money markets,  as well as the effect of
actions by monetary  and fiscal  authorities,  no  prediction  can be made as to
possible future changes in interest rates,  deposit levels,  loan demand, or the
business  and  earnings  of the Banks or the  Corporation.  As a result,  banks,
including the Banks, are facing a significant  challenge to maintain  acceptable
net interest margins.

Guide 3 Disclosures

     The  following   schedule  is  provided  as  an  index  to  the  disclosure
requirements  under  Guide 3 of the  Guides  for the  Preparation  and Filing of
Reports and Registration Statements under the Securities Exchange Act of 1934.



                                       10





                                       Index to                                                  Reference to
                                        Guide 3                                                   Form 10-K                  Page
                                     Disclosures                                                    Table                   Number
                                                                                                                        
I.     Distribution of Assets, Liabilities and Shareholders' Equity interest rates
       and interest differential

(A)    Average Balance Sheets                                                                         1                       12

(B)    Net Income Analysis                                                                            1                       12

(C)    Net Interest Income and Volume/Rate Variance                                                   2                       13


II.    Securities Portfolio

(A)    Book Value of Securities                                                                       4                       21

(B)    Securities by Maturities                                                                       4                       19

(C)    This  item is not  applicable  since no items  exist  that  related  to this
       disclosure

III.   Loan Portfolio

(A)    Types of Loans                                                                                 3                       14

(B)    Maturities and Sensitivity of Loans to Changes in Interest Rates                               3                       15
       Risk Elements                                                                                  3                       17

(C)    Management's policy is to discontinue the accrual of interest and reverse
       unpaid  interest  when  management  deems  that  collection  of  additional
       interest is doubtful.

(D)    This item is not applicable  since no items existed from inception  through
       December 31, 1997 that related to the disclosure of this item.

IV.    Summary of Loan Loss Experience

(A)    Analysis of Allowance for Loan Losses                                                          3                       16

(B)    Allocation of the Allowance for Loan Losses                                                    3                       17

V.     Deposits

(A)    Average Deposits and Rates paid                                                                1                       12

(B)    Items B, C and E are not applicable

(C)    Outstanding balances and maturities of certificates of deposits in amounts of
       $100,00 or more as of December 31, 1997                                                        5                       22

VI.    Return on Equity and Assets                                                                    7                       24

VII.   Short-Term Borrowings                                                                          6                       23

VIII.  Interest Sensitivity Table                                                                     8                       25



                                       11





- ------------------------------------------------------------------------------------------------------------------------------------
                                                    TRIANGLE BANCORP INC.                                                    Table 1
                                                INTEREST INCOME AND AVERAGE BALANCES
                                                           (In thousands)

                                                                      1997                                   1996                  
                                                      -----------------------------------    -----------------------------------   
                                                                    Interest                                Interest               
                                                        Average     Income/      Average        Average     Income/    Average     
                                                        Balance     Expense    Yield/Rate       Balance     Expense   Yield/Rate   
                                                      -----------------------------------    -----------------------------------   
                                                                                                              
Interest Earning Assets:
Taxable investment securities and
  interest bearing due from banks                     $  216,599    $ 13,152        6.07%    $  237,381    $ 14,341        6.04%
Non-taxable investment securities
  and interest bearing due from banks*                   192,327      13,070        6.80%       134,766       9,038        6.71%
Federal funds sold and securities purchased
   with agreements to resell                                 602          33        5.48%         2,494         127        5.09%
Gross Loans**                                            873,055      82,153        9.41%       718,206      67,633        9.42%
Allowance for loan losses                                (12,427)         --        0.00%       (10,343)         --        0.00%
                                                      ----------------------------------     ----------------------------------
Total Interest Earning Assets                          1,270,156     108,408        8.54%     1,082,504      91,139        8.42%
                                                      ----------------------------------     ----------------------------------

Noninterest Earning Assets
  Cash and Due From Banks                                 38,666                                 37,020
  Premises and Equipment, Net                             28,221                                 24,041
  Interest Receivable and Other                           39,811                                 31,069
  Unrealized gain (loss) on
    securities available for sale                             34                                   (364)
                                                      ----------                             ----------
Total Noninterest Earning Assets                         106,732                                 91,766
                                                      ----------                             ----------

Total Average Assets                                  $1,376,888                             $1,174,270
                                                      ==========                             ==========

Interest Bearing Liabilities:
Demand deposits                                       $  167,018     $ 3,836        2.30%    $  135,592    $  3,209        2.37%
Money market and savings deposits                        195,704       7,605        3.89%       168,376       5,770        3.43%
Time deposits                                            591,128      33,373        5.65%       524,220      30,003        5.72%
Borrowed Funds                                           138,273       8,148        5.89%        98,467       5,345        5.43%
                                                      ----------------------------------     ----------------------------------
Total Interest Bearing Liabilities                     1,092,123      52,962        4.85%       926,655      44,327        4.78%
                                                      ----------------------------------     ----------------------------------

Noninterest Bearing Liabilities:
Demand deposits                                          153,169                                134,571
Interest payable and other                                17,287                                 12,616
                                                      ----------                             ----------
Total Noninterest Bearing Liabilities                    170,456                                147,187
                                                      ----------                             ----------

Total Liabilities                                      1,262,579                              1,073,842

Shareholders' Equity                                     114,309                                100,428
                                                      ----------                             ----------
Total Liabilities and
   Shareholders' Equity                               $1,376,888                             $1,174,270
                                                      ==========                             ==========

Interest Rate Spread                                                                3.69%                                  3.64%
                                                                                    ====                                   ====

Taxable Equivalent Net Interest Income and
  Net Yield on Interest Earning Assets                               $55,446        4.37%                  $ 46,812        4.32%
                                                                     ===================                   ====================


                                                                     1995
                                                      -----------------------------------
                                                                   Interest
                                                       Average      Income/     Average
                                                       Balance      Expense    Yield/Rate
                                                      -----------------------------------
                                                                           
Interest Earning Assets:
Taxable investment securities and
  interest bearing due from banks                     $ 247,679    $ 15,470         6.25%
Non-taxable investment securities
  and interest bearing due from banks*                   24,872       2,083         8.37%
Federal funds sold and securities purchased
   with agreements to resell                              9,165         525         5.73%
Gross Loans                                             588,645      56,497         9.60%
Allowance for loan losses                                (9,509)          -         0.00%
                                                      -----------------------------------
Total Interest Earning Assets                           860,852      74,575         8.66%
                                                      -----------------------------------

Noninterest Earning Assets
  Cash and Due From Banks                                34,314
  Premises and Equipment, Net                            17,995
  Interest Receivable and Other                          28,966
  Unrealized gain (loss) on
    securities available for sale                        (1,721)
                                                      ---------
Total Noninterest Earning Assets                         79,554
                                                      ---------

Total Average Assets                                  $ 940,406
                                                      =========

Interest Bearing Liabilities:
Demand deposits                                       $ 117,732    $  3,190         2.71%
Money market and savings deposits                       135,055       4,556         3.37%
Time deposits                                           416,142      23,542         5.66%
Borrowed Funds                                           50,811       2,981         5.87%
                                                      ----------------------------------
Total Interest Bearing Liabilities                      719,740      34,269         4.76%
                                                      ----------------------------------

Noninterest Bearing Liabilities:
Demand deposits                                         119,170
Interest payable and other                               11,466
                                                      ---------
Total Noninterest Bearing Liabilities                   130,636
                                                      ---------                           
                                                                                          
Total Liabilities                                       850,376                           
                                                                                          
Shareholders' Equity                                     90,030                           
                                                      ---------                           
Total Liabilities and                                                                     
   Shareholders' Equity                               $ 940,406                          
                                                      =========                           
                                                                                          
Interest Rate Spread                                                                3.90% 
                                                                                    ====  
                                                                                          
Taxable Equivalent Net Interest Income and                                                
  Net Yield on Interest Earning Assets                             $ 40,306         4.68% 
                                                                   =====================  


*    Tax equivalent  adjustment of $1,860,  $1,180,  and $851 made in 1997, 1996
     and 1995, respectively.

The effective tax rates used were 36% for federally tax exempt amounts and 7.75%
for state tax exempt amounts.

**   Includes nonaccrual loans and loans held for sale.

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



                                       12





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

                                                TRIANGLE BANCORP INC.                                                  Table 2
                                            RATE/VOLUME VARIANCE ANALYSIS
                                                    (In thousands)

                                                           1997 compared to 1996                     1996 compared to 1995
                                                      Interest                                 Interest
                                                       Income                                   Income
                                                      Expense      Volume          Rate         Expense       Volume        Rate
                                                      Variance    Variance       Variance       Variance     Variance      Variance
                                                    -------------------------------------     -------------------------------------
                                                                                                              
Interest Earning Assets:
Taxable investment securities and
  interest bearing due from banks                   $ (1,189)     $ (1,104)        $ (85)     $ (1,129)     $   (794)     $   (335)
Non-taxable investment securities                                                                                       
  and interest bearing due from banks*                 4,032         3,910           122         6,955         7,449          (494)
Federal funds sold and securities purchased                                                                             
   with agreements to resell                             (94)         (103)            9          (398)         (345)          (53)
Gross Loans                                           14,520        14,571           (51)       11,136        12,219        (1,083)
                                                    -------------------------------------     -------------------------------------
                                                                                                                        
                                                    $ 17,269      $ 17,274         $  (5)     $ 16,564      $ 18,529      $ (1,965)
                                                    =====================================     =====================================
                                                                                                                        
Interest Bearing Liabilities:                                                                                           
Demand deposits                                     $    627      $    724         $ (97)     $     19      $    451      $   (432)
Money market and savings deposits                      1,835         1,005           830         1,214         1,141            73
Time deposits                                          3,370         3,782          (412)        6,461         6,183           278
Borrowed Funds                                         2,803         2,313           490         2,364         2,602          (238)
                                                    -------------------------------------     -------------------------------------
                                                                                                                        
Total Interest Bearing Liabilities                  $  8,635      $  7,824         $ 811      $ 10,058      $ 10,377      $   (319)
                                                    =====================================     =====================================


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



                                       13





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

                                              TRIANGLE BANCORP, INC.                                                Table 3
                                                       LOANS
                                                  (In thousands)



                                                          1997           1996           1995            1994           1993
                                                                                                           
Analysis of Loans:
Commercial, Financial and Agricultural                 $ 206,146      $ 194,726       $ 181,024      $ 167,423      $ 152,709
Real estate, Construction and Land Development            79,676         56,077          81,892         84,391         59,442
Real estate, Mortgage                                    492,262        383,447         258,243        178,388        158,441
Real estate, Equity Lines of Credit                       58,846         40,288          36,594         30,666         27,499
Consumer Loans and Leases                                115,008         82,505          81,712         65,321         60,659
Other                                                      4,457          6,246           9,750         10,046          2,688
                                                       ----------------------------------------------------------------------

TOTAL                                                  $ 956,395      $ 763,289       $ 649,215      $ 536,235      $ 461,438
                                                       ======================================================================

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



                                       14



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

                              TRIANGLE BANCORP, INC.                     Table 3
            ANALYSIS OF CERTAIN LOAN MATURITIES AT DECEMBER 31, 1997
                                 (In thousands)


                                                       Real Estate
                                     Commercial       Construction
                                     Financial          and Land
                                   & Agricultural      Development       Total

Due within one year                  $  81,492          $ 64,476       $145,968
Due after one year - five years                       
       Fixed Rate                       54,527             4,626         59,153
       Variable Rate                    45,611             7,751         53,362
                                     ---------          --------       --------
       Total                           100,138            12,377        112,515
                                     ---------          --------       --------
Due after five - ten years                            
       Fixed Rate                        7,705             2,174          9,879
       Variable Rate                    16,811               649         17,460
                                     ---------          --------       --------
       Total                            24,516             2,823         27,339
                                     ---------          --------       --------
                                                      
       Total                         $ 206,146          $ 79,676       $285,822
                                     =========          ========       ========

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



                                       15





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

                                          TRIANGLE BANCORP, INC.                                            Table 3
                             RESERVE FOR LOAN LOSSES AND NONPERFORMING ASSETS
                                              (In Thousands)

                                                                                  For the year ended December 31, 
                                                                    1997          1996           1995          1994          1993
                                                                                                                 
Beginning balance                                                 $ 10,890      $  9,658       $ 10,161      $ 11,769      $  5,472
Deduct charge offs:
   Commercial, financial and agricultural                            1,506           850          1,295         1,631           686
   Real estate, construction and land development                     --            --             --           1,151            77
   Real estate, mortgage                                                19           249            358           156           150
   Installment to individuals                                          715           676            407           506           245
   Other                                                               802          --                2             7          --
                                                                  -----------------------------------------------------------------
TOTAL                                                                3,042         1,775          2,062         3,451         1,158
Add recoveries:
   Commercial, financial and agricultural                              994           592            763           197           184
   Real estate, construction and land development                     --            --                7            12          --
   Real estate, mortgage                                                53            43            136           195            38
   Installment to individuals                                          175           140            130            42            62
   Other                                                                67          --             --            --            --
                                                                  -----------------------------------------------------------------
TOTAL                                                                1,289           775          1,036           446           284
                                                                  -----------------------------------------------------------------
Net charge offs                                                      1,753         1,000          1,026         3,005           874
Additions charged to operations                                      3,458         2,330            523         1,299         2,272
Provision for acquired loans                                         1,205           (98)          --              98           110
Allowance acquired in mergers                                         --            --             --            --           4,789
                                                                  -----------------------------------------------------------------
Ending balance                                                    $ 13,800      $ 10,890       $  9,658      $ 10,161      $ 11,769
                                                                  =================================================================

Ratio of net charge offs during the period
   to average loans outstanding during the period
                                                                      0.20%         0.14%          0.18%         0.60%         0.24%

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




                                       16





                                                                                                      Table 3
                                  TRIANGLE BANCORP, INC.
                         ALLOCATION OF THE RESERVE FOR LOAN LOSSES
                                      At December 31,
                                  (Dollars in thousands)

                             --------------------------------------------------------------------------------
                                           1997                       1996                        1995       
                             --------------------------------------------------------------------------------
                                        % of loans in              % of loans in               % of loans in 
                                        each category              each category               each category 
                              Amount    to Total Loans   Amount    to Total Loans    Amount    to Total Loans
                             --------------------------------------------------------------------------------
                                                                                        
Commercial, Financial and
       Agricultural          $ 4,204        21.55%      $ 4,115        27.88%       $ 3,665        31.22%    

Real Estate, Construction                                                                                    
      and Land Development       416         9.75%          169        12.61%           272        15.74%    
                                                                                                             
Real Estate, Mortgage          2,826        50.05%        1,995        39.78%         1,912        33.27%    
                                                                                                             
Real Estate, Equity Lines                                                                                    
       of Credit                 650         6.15%          402         5.64%           340         5.72%    
                                                                                                             
Consumer Loans                 1,698         8.55%        1,289        12.59%         1,220        12.18%    
                                                                                                             
Other                            380         3.95%           57         1.50%            76         1.87%    
                                                                                                             
Unallocated                    3,626         0.00%        2,863         0.00%         2,173         0.00%    
                             --------------------------------------------------------------------------------
                                                                                                             
TOTAL                        $13,800       100.00%      $10,890       100.00%       $ 9,658       100.00%    
                             ================================================================================


                             ------------------------------------------------------ 
                                           1994                           1993      
                             ------------------------------------------------------ 
                                        % of loans in                % of loans in  
                                        each category                each category  
                              Amount    to Total Loans     Amount    to Total Loans 
                             ------------------------------------------------------ 
                                                                                    
                                                                     
Commercial, Financial and                                                           
       Agricultural          $ 3,632       25.51%         $ 4,724        33.09%     

Real Estate, Construction                                                           
      and Land Development       708       14.09%             653        12.88%     
                                                                                    
Real Estate, Mortgage          2,812       43.49%           3,254        34.34%     
                                                                                    
Real Estate, Equity Lines                                                           
       of Credit                 274        5.28%             260         5.96%     
                                                                                    
Consumer Loans                 1,006       10.81%             823        13.15%     
                                                                                    
Other                             23        0.82%              19         0.58%     
                                                                                    
Unallocated                    1,706        0.00%           2,036         0.00%     
                             ------------------------------------------------------ 
                                                                                    
TOTAL                        $10,161      100.00%         $11,769       100.00%     
                             ====================================================== 



                                       17





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

                                     TRIANGLE BANCORP, INC.                                                           Table 3
                                ANALYSIS OF NONPERFORMING ASSETS
                                         (In Thousands)

                                                                       1997        1996         1995        1994        1993
                                                                     --------------------------------------------------------
                                                                                                           
Nonaccrual loans                                                     $ 2,141     $ 1,666      $ 1,532     $ 1,738     $ 3,849
Loans contractually past due 90 or                                     3,997       2,107        1,033       1,028         220
 or more days as to principal or interest                           
Foreclosed assets                                                        246         507          499         799       1,859
                                                                     --------------------------------------------------------
Total                                                                $ 6,384     $ 4,280      $ 3,064     $ 3,565     $ 5,928
                                                                     ========================================================

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



                                       18







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

                                                        TRIANGLE BANCORP, INC.                                               Table 4
                                                             SECURITIES
                                                           (In thousands)

                                                                                             December 31,
                                                              ----------------------------------------------------------------------
                                                                    1997                                       1996
Available for Sale                                            Book Value     Market Value                Book Value     Market Value
                                                              ----------     ------------                ----------     ------------
                                                                                                                     
U.S. Treasury                                                  $  98,269        $  99,020                 $ 117,732        $ 117,902
U.S. Agencies                                                     10,233           10,246                    12,179           12,157
State and Political Subdivisions                                  31,501           32,322                    14,369           14,341
Mortgage Backed Securities                                           467              467                   127,818          128,030
Collateralized Mortgaged Obligations                             251,332          250,056                     2,145            2,108
End-User Derivatives                                                                                          4,293            3,850
FHLB Stock                                                        17,535           17,535                     5,534            5,534
Federal Reserve Stock                                              2,210            2,210                     2,524            2,524
Other Investments                                                     64               64                        64               64
                                                              ----------------------------------------------------------------------
Total                                                          $ 411,611        $ 411,920                 $ 286,658        $ 286,510
                                                              ======================================================================
                                                              
Held to Maturity                                              
                                                              
U.S. Agencies                                                  $  72,128        $  72,881                 $  72,134        $  72,583
State and Political Subdivisions                                  12,998           13,405                    13,663           13,918
Mortgage Backed Securities                                         6,376            6,343                     8,711            8,564
Collateralized Mortgaged Obligations                               3,038            3,044                     3,050            3,025
Other Investments                                                    253              273                       554              577
                                                              ----------------------------------------------------------------------
Total                                                          $  94,793        $  95,946                 $  98,112        $  98,667
                                                              ======================================================================

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



                                       19





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

                                                        TRIANGLE BANCORP, INC.                                               Table 4
                                                             SECURITIES
                                                           (In thousands)

                                            WEIGHTED AVERAGE YIELDS AT DECEMBER 31, 1997

                                                           Due in One                                             After
Available for Sale                                       Year or less       1 - 5 years       5 - 10 years       10 years      Total
                                                                                                                  
U.S. Treasury                                                 6.43%            6.13%                                           6.16%
U.S. Agencies                                                                  5.91%                                           5.91%
State and Political Subdivisions                                                                  4.75%           5.11%        5.07%
Mortgage Backed Securities                                                                                        6.87%        6.87%
Collateralized Mortgaged Obligations*                                                             8.49%           7.58%        7.56%
Other Investments                                                                                                 7.32%        7.32%
                                                       -----------------------------------------------------------------------------
Total                                                         6.43%            6.11%              6.91%           6.84%        6.58%
                                                       -----------------------------------------------------------------------------
                                                                                                              
Held to Maturity                                                                                              
                                                                                                              
U.S. Agencies                                                 5.90%            6.41%              7.58%                        6.28%
State and Political Subdivisions                              4.57%            5.17%              5.33%           5.59%        5.32%
Mortgage Backed Securities                                    5.72%            6.10%              5.65%           6.82%        6.19%
Collateralized Mortgaged Obligations*                                                             6.36%           6.03%        6.25%
Other Investments                                                              9.00%                                           9.00%
                                                       -----------------------------------------------------------------------------
Total                                                         5.87%            6.31%              6.23%           6.07%        6.15%
                                                       -----------------------------------------------------------------------------

*    Analysis performed using contractual maturities of collateralized mortgage obligations.

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



                                       20





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

                                                        TRIANGLE BANCORP, INC.                                               Table 4
                                                             SECURITIES
                                                           (In thousands)

                                                         Book Value as of December 31, 1997
                                        ------------------------------------------------------------------
                                                                                                                            Average
                                         Due in One                                    After                    Market      Maturity
Available for Sale                      Year or less   1 - 5 years    5 - 10 years    10 years      Total       Value       in Years
                                        --------------------------------------------------------------------------------------------
                                                                                                          
U.S. Treasury                             $ 11,487      $ 86,782       $     --      $      --    $ 98,269    $  99,020       1.20
U.S. Agencies                                             10,233                                    10,233       10,246       2.02
State and Political Subdivisions                                          3,683         27,817      31,500       32,322      10.19
Mortgage Backed Securities                                                                 467         467          467      20.35
Collateralized Mortgaged Obligations*                                     5,053        246,280     251,333      250,056      17.29
FHLB Stock                                                                              17,535      17,535       17,535
Federal Reserve Stock                                                                    2,210       2,210        2,210
Other Investments                                                                           64          64           64
                                        --------------------------------------------------------------------------------------------
Total                                     $ 11,487      $ 97,015       $  8,736      $ 294,373    $411,611    $ 411,920      10.21
                                        ============================================================================================
                                                       
Held to Maturity                                       
                                                       
U.S. Agencies                             $ 28,849      $ 39,378       $  3,902      $      --    $ 72,128    $  72,881       2.62
State and Political Subdivisions               531         3,513          5,644          3,310      12,998       13,405       5.66
Mortgage Backed Securities                   1,608         1,943            687          2,138       6,376        6,343       5.12
Collateralized Mortgaged Obligations*                                     2,028          1,009       3,038        3,044      14.67
Other Investments                                            253                                       253          273       3.25
                                        --------------------------------------------------------------------------------------------
Total                                     $ 30,988      $ 45,087       $ 12,261      $   6,457    $ 94,793    $  95,946       6.26
                                        ============================================================================================

*    Analysis performed using contractual maturities of collateralized mortgage obligations.

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



                                       21



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

                              TRIANGLE BANCORP, INC.                     Table 5
                          LARGE TIME DEPOSIT MATURITIES
                                 (In thousands)



Analysis of Time Deposits of $100,000 or more at December 31, 1997:


Remaining maturity of three months or less                             $  51,458
Remaining maturity of over three months through 12 months                 48,864
Remaining maturity of over twelve months                                  10,971
                                                                       ---------

Total time deposits of $100,000 or more                                $ 111,293
                                                                       =========

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


                                       22





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

                                                       TRIANGLE BANCORP, INC.                                                Table 6
                                                           SHORT-TERM DEBT
                                                       (Dollars in thousands)

                                                          1997                                              1996                    
                                 -----------------------------------------------------   -------------------------------------------
                                             Securities                                               Securities                    
                                  Federal    Sold Under             TT & L                Federal     Sold Under   TT & L           
                                   Funds      Agree to    Master     Note                  Funds       Agree to     Note            
                                 Purchased   Repurchase    Note     Option    Combined   Purchased    Repurchase   Option   Combined
                                                                                                      
End of year:

Amount outstanding                $24,800     $20,601     $15,705    $ 400    $61,506     $ 3,900      $34,738     $ 342    $38,980 
                                                                                                                  
Weighted average interest rate       5.85%       4.56%       4.80%    5.27%      5.15%       7.00%        4.90%     5.15%      5.11%
                                                                                                                  
Maximum amount outstanding        $30,800     $25,360     $15,704    $ 400    $72,264     $35,745      $39,466     $ 400    $75,611 
 at any month end                                                                                                 
                                                                                                                  
Averages:                                                                                                         
                                                                                                                  
Average outstanding during year   $ 3,503     $19,971     $ 6,884    $ 288    $30,646     $10,876      $31,502     $ 395    $42,773 
                                                                                                                  
Weighted average interest rate       5.76%       4.61%       4.70%    4.24%      4.76%       5.74%        5.17%     3.15%      5.30%
  during the year                                                                                                 


                                                   1995          
                                   ----------------------------------- 
                                                Securities           
                                    Federal     Sold Under            
                                     Funds       Agree to             
                                   Purchased    Repurchase    Combined  
                                                                   
End of year:                                                                   
                                                                               
Amount outstanding                  $16,155      $23,667      $39,822          
                                                                               
Weighted average interest rate         5.98%        4.49%        5.09%         
                                                                               
Maximum amount outstanding          $21,125      $25,394      $46,519          
 at any month end                                                              
                                                                               
Averages:                                                                      
                                                                               
Average outstanding during year     $ 4,061      $60,073      $64,134          
                                                                               
Weighted average interest rate         5.76%        5.43%        5.45%         
  during the year                                                              
                                                          
- ------------------------------------------------------------------------------------------------------------------------------------



                                       23



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

                             TRIANGLE BANCORP, INC.                      Table 7
                          SELECTED KEY FINANCIAL RATIOS

                                              For the year ended December 31,
                                           1997            1996            1995
                                           -------------------------------------
                                          
Return on Average Assets                    1.20%          1.13%           0.97%
                                          
Return on Average Equity                   14.51%         13.16%          10.12%
                                          
Dividends Paid ratio                       31.39%         26.71%          22.11%
                                          
Average Equity to Average Assets            8.30%          8.55%           9.57%

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


                                       24





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

                                        TRIANGLE BANCORP                                                                    Table 8
                                      INTEREST SENSITIVITY
                                        DECEMBER 31, 1997
                                     (Dollars in thousands)

                                                                       0 - 3           4 to 12          1 to 5            Over 5
                                                     Balance           Months           Months           Years             Years
                                                   --------------------------------------------------------------------------------
                                                                                                               
Federal funds sold                                 $     1,549      $     1,549      $      --        $      --         $      --
Interest bearing deposits in banks                      23,027           23,027             --               --                --
Securities                                             506,713             --             42,512          142,829           321,372

Loans and leases, net                                  942,595             --               --               --                --
                                                   --------------------------------------------------------------------------------

Earning assets                                       1,473,884           24,576           42,512          142,829           321,372
                                                   --------------------------------------------------------------------------------

Total assets                                       $ 1,605,012
                                                   ===========

Interest bearing demand deposits                   $   167,651           67,060             --             67,060            33,530
Savings deposits                                        66,931             --               --             53,545            13,386
Money market account deposits                          175,196             --             87,598           87,598              --
Time deposits                                          600,466             --               --               --                --
Short-term debt                                         61,506           61,506             --               --                --
FHLB advances                                          193,500           45,000           80,000           68,500              --
Corporation obligated
  manditorily redeemable securities                     19,951                                                               19,951
                                                   --------------------------------------------------------------------------------

Costing liabilities                                $ 1,265,250          173,566          167,598          276,703            46,916
                                                   --------------------------------------------------------------------------------

GAP                                                                 $  (148,990)     $  (125,086)      $ (133,874)      $   274,456
                                                                    ---------------------------------------------------------------

% of total assets                                                         -9.28%           -7.79%           -8.34%            17.10%
                                                                    ---------------------------------------------------------------

Cumulative GAP                                                      $  (148,990)     $  (274,076)      $ (407,951)      $  (133,495)
                                                                    ---------------------------------------------------------------

% of total assets                                                         -9.28%          -17.08%          -25.42%            -8.32%
                                                                    ---------------------------------------------------------------

Assumptions regarding non-maturing deposits follow the FDICIA section 305 maximums.

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



                                                                 25



MARKET RISK

As discussed in the  Management  Discussion  and  Analysis  Asset and  Liability
Management section,  the Company's market risk relates to the interest rate risk
inherent in its lending and deposit taking activities.  The Banks use a model to
simulate  interest  movements  and the effect such  movements  would have on the
market value of portfolio  equity.  The market value of portfolio  equity is the
present  value of expected cash flows from assets,  liabilities  and off balance
sheet contracts using current market discount rates .

In executing  the model,  assumptions,  which may or may not  actually  occur in
rapid interest rate changes,  are used. The assumptions  related to non-maturing
deposits are based on the FDICIA 305 maximum maturities.  Assumptions  regarding
expected  cash flows are based on the  individual  maturities  of the  Companies
securities, loans, deposits and other borrowings.

The table below  illustrates the effect of interest rate movements,  both up and
down, of 100 and 200 basis points for each of the Banks.

- --------------------------------------------------------------------------------
                              December 31, 1997
                                Market Value
                                of Portfolio                  Estimated
                                   Equity                     Change from
                               (In Thousands)                     Base
                                     $                     $                 %
                              --------------------------------------------------
TRIANGLE BANK
Up 200                            102,060               (4,039)           -3.81%
Up 100                            103,887               (2,212)           -2.08%
Base                              106,099                    -             0.00%
Down 100                          108,751                2,652             2.50%
Down 200                          111,903                5,804             5.47%

BANK OF MECKLENBURG                                    
Up 200                             18,438                 (937)           -0.88%
Up 100                             18,882                 (493)           -0.46%
Base                               19,375                    -             0.00%
Down 100                           19,927                  552             0.52%
Down 200                           20,543                1,168             1.10%
                                                       
- --------------------------------------------------------------------------------


                                       26


ITEM 2. Properties

     See Item 1. Description of Business-Properties.

ITEM 3. Legal Proceedings

     There are no material legal proceedings pending to which the Corporation or
     its  direct or  indirect  subsidiaries  is a party or of which any of their
     property is subject.

ITEM 4. Submission of Matters to a Vote of Security Holders

     No matters were submitted to the  Corporation's  shareholders in the fourth
     quarter of 1997

                                     PART II

ITEM 5. Market for Common Equity and Related Stockholder Matters

     The stock  price and  shareholder  data  appear on page FS-1 of this Annual
     Report on Form 10-K. Restrictions on paying dividends are described in Item
     1 on Form 10-K under the heading "Bank Regulation".

ITEM 6. Selected Financial Data

     The  selected  consolidated  financial  data  appears  on page FS-2 of this
     Annual Report on Form 10-K.

ITEM 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

     Management's  discussion and analysis of financial condition and results of
     operations  for the years ended  December  31, 1997 and  December  31, 1996
     appears on pages FS-3 through FS-9 of this Annual Report on Form 10-K.  See
     page 26 for a discussion of market risk.

ITEM 8. Financial Statements and Supplementary Data

     The consolidated financial statements,  together with the report thereon of
     Coopers & Lybrand  L.L.P.  dated  January 19, 1998,  appears on pages FS-10
     through FS-38 of this Annual Report on Form 10-K.

ITEM  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
          Financial Disclosure

     No changes in  accountants  or  disagreements  on  accounting  or financial
     disclosure  occurred  in the period from  January 1, 1996  through the date
     hereof.


                                       27



                                    PART III

ITEM 10. Directors and Executive Officers of the Registrant

     The  information  contained  under the captions  "Proposal  1.  Election of
     Directors",  "Incumbent Directors, Director Relationships",  and "Executive
     Officers" in the Proxy Statement is incorporated herein by reference.

ITEM 11. Executive Compensation

     The  information  contained  under the  captions  "Director  Compensation",
     "Compensation  Committee Report",  "Compensation  Committee  Interlocks and
     Insider Participation", "Executive Compensation" and "Performance Graph" in
     the Proxy Statement is incorporated herein by reference.

ITEM 12. Security Ownership of Certain Beneficial Owners and Management

     The information contained under the caption "Beneficial Ownership of Voting
     Securities" in the Proxy Statement is incorporated herein by reference.

ITEM 13. Certain Relationships and Related Transactions

     The information  contained under the captions  "Indebtedness of Management"
     and  "Transactions  with Management" in the Proxy Statement is incorporated
     herein by reference.

                                     PART IV

ITEM 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

     (a) The following documents are filed as a part of this report:

    Financial Statements:
    Report of Independent Accounts........................................FS-10

    Consolidated Balance Sheets as of
    December 31, 1997 and 1996............................................FS-11

    Consolidated Statements of Income
    for the years ended December 31, 1997, 1996 and 1995..................FS-12

    Consolidated Statements of Changes in
    Shareholders' Equity for the years ended
    December 31, 1997, 1996 and 1995......................................FS-13

    Consolidated Statements of Cash
    Flows for the years ended December 31,
    1997, 1996 and 1995..........................................FS-14 to FS-15

    Notes to Consolidated Financial Statements...................FS-16 to FS-38


                                       28



     The following  exhibits  listed in accordance  with the number  assigned to
each in the Exhibit Table of Item 601 of Regulation S-K under the Securities Act
of 1933, as amended, are included in this Form 10-K.

Exhibit
Number

2(a)      Amended and Restated  Agreement and Plan of Reorganization  and Merger
          By and Among  Guaranty State  Bancorp,  Guaranty State Bank,  Triangle
          Bancorp,  Inc.  and  Triangle  Bank  dated  as of  November  18,  1997
          (incorporated  by reference to Exhibit 2(a) to the  Registrant's  Form
          S-4  (Registration  No.  333-44027)  as  declared   effective  by  the
          Commission on February 6,1998)

2(b)      Agreement  and Plan of  Reorganization  and Merger By and Among United
          Federal Savings Bank,  Triangle Bancorp,  Inc. and Triangle Bank dated
          as of March 4, 1998 (incorporated by reference to Exhibit 10(a) to the
          Registrant's Form 8-K filed with the Commission on March 25, 1998)

3(a)      Articles of Incorporation of Triangle Bancorp,  Inc. as amended at the
          meeting of shareholders on May 23, 1995  (incorporated by reference to
          Exhibit 3(a) to the  Registrant's  Form 10-K filed with the Commission
          on March 25, 1997)

3(b)      Bylaws of Triangle Bancorp,  Inc. as amended at the special meeting of
          shareholders  on April  28,  1997 and by the  Board  of  Directors  on
          January 27, 1998

4         Specimen of Common Stock Certificate of Triangle Bancorp, Inc.

10(a)     Triangle Bancorp, Inc. 1988 Incentive Stock Option Plan, as amended on
          August 19, 1997 and on November 18, 1997

10(b)     Triangle  Bancorp,  Inc.  1988  Non-Qualified  Stock Option  Plan,  as
          amended on August 19, 1997 and on November 18, 1997

10(c)     Triangle Bancorp, Inc. 1998 Omnibus Stock Plan

10(d)     Triangle  Bancorp,   Inc.  Deferred   Compensation  Plan  for  Outside
          Directors   (incorporated   by  reference  to  Exhibit  10(c)  to  the
          Registrant's  Form 10-K for the fiscal year ended December 31, 1993 as
          filed with the Commission on March 31, 1994)

10(e)     Triangle  Bancorp,  Inc. 1997 Deferred  Compensation  Plan for Outside
          Directors


                                       29



10(f)     Employment  Agreement  between Triangle  Bancorp,  Inc. and Michael S.
          Patterson   (incorporated   by  reference  to  Exhibit  10(a)  to  the
          Registrant's  Form 10-K for the fiscal year ended December 31, 1993 as
          filed with the Commission on March 31, 1994)

10(g)     Deferred  Compensation  Agreement between Triangle  Bancorp,  Inc. and
          Michael S.  Patterson  (incorporated  by reference to Exhibit 10(g) to
          the  Registrant's  Form S-4  (Registration  No.33-86226)  as  declared
          effective by the Commission on January 20, 1995)

10(h)     Deferred  Compensation  Agreement between Triangle  Bancorp,  Inc. and
          Debra  L. Lee  (incorporated  by  reference  to  Exhibit  10(h) to the
          Registrant's   Form  S-4   (Registration  No.  33-86226)  as  declared
          effective by the Commission on January 20, 1995)

10(i)     Employment Agreement between Triangle Bancorp, Inc. and George W. Holt
          (incorporated by reference to Exhibit 10(j) to the  Registrant's  Form
          10-K filed on March 31, 1995)

10(j)     Employment  Agreement  between  Triangle  Bancorp,  Inc.  and H. Leigh
          Ballance,  Jr.  (incorporated  by  reference  to Exhibit  10(k) to the
          Registrant's Form 10-K filed on March 31, 1995)

10(k)     Split Dollar Insurance Agreement and Deferred  Compensation  Agreement
          between Triangle Bancorp, Inc. and Michael S. Patterson  (incorporated
          by reference to Exhibit 10(n) to the  Registrant's  Form 10-K filed on
          March 31, 1996)

10(l)     Change of Control  Agreement among Triangle  Bancorp,  Inc.,  Triangle
          Bank and Steven R. Ogburn

10(m)     Change of Control  Agreement among Triangle  Bancorp,  Inc.,  Triangle
          Bank and Debra L. Lee

10(n)     Employment  Agreement  between  Triangle  Bancorp,  Inc.  and Billy N.
          Quick, Sr.

10(o)     Change of Control  Agreement among Triangle  Bancorp,  Inc.,  Triangle
          Bank and Edward O. Wessell

10(p)     Supplemental  Employee  Retirement  Plan dated January 1, 1998 between
          Triangle Bank and Michael S. Patterson.

10(q)     Form of  Supplemental  Employee  Retirement Plan dated January 1, 1998
          between  Triangle Bank and each of Debra L. Lee,  Steven R. Ogburn and
          Edward O. Wessell


                                       30



21        Subsidiaries of Registrant

23        Consent of Coopers & Lybrand L. L. P.

27        Financial Data Schedule for the year and quarter ended
          December 31, 1997

27.1      Financial Data Schedule - Restated 1997 quarters

27.2      Financial Data Schedule - Restated 1996 quarters

27.3      Financial Data Schedule Restated December 31, 1995

(b)       Reports on Form -8K

     On October 17, 1997, a Form 8-K was filed to report the  completion  of the
acquisition of Mecklenburg.

     On October 31, 1997, a Form 8-K was filed to restate  historical  financial
information due to the acquisition of Mecklenburg.

     On December  19,  1997, a Form 8-K was filed  reporting  completion  of one
month of combined  operations  of the Company and  Mecklenburg.  A  consolidated
balance sheet and statement of income were included in the filing.

     On December  22,  1997,  a Form 8-K was filed which  included  the restated
historical financial information filed on October 31, 1997, without reference to
Mecklenburg's prior independent accountants in the audit opinion.


                                       31



                                   SIGNATURES

Pursuant to the  requirement of Section 13 or 15(d) 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.


                                            TRIANGLE BANCORP, INC.



                                            By  /s/ Michael S. Patterson
                                                -----------------------------
                                                   Michael S. Patterson
                                                   Chairman, President and
                                                   Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  Registrant and
in the capacities and on the dates indicated.


SIGNATURE                                 TITLE                       DATE

/s/ Michael S. Patterson        Chairman, President and Chief     March 17, 1998
- ---------------------------     Executive Officer
Michael S. Patterson


/s/ Debra L. Lee                Chief Financial Officer           March 17, 1998
- ---------------------------     (Principal Financial and
Debra L. Lee                    Accounting Officer)


/s/ Lisa F. Campbell            Controller (Principal 
- ---------------------------     Accounting Officer)               March 17, 1998
Lisa F. Campbell                


/s/ Carole S. Anders            Director                          March 17, 1998
- ---------------------------
Carole S. Anders


/s/ Charles H. Ashford, Jr.     Director                          March 17, 1998
- ---------------------------
Charles H. Ashford, Jr.


- ---------------------------     Director                          March 17, 1998
Cy N. Bahakel


- ---------------------------     Director                          March 17, 1998
E. B. Borden


                                       32



/s/ Robert E. Bryan, Jr.        Director                          March 17, 1998
- ---------------------------
Robert E. Bryan, Jr.


/s/ David T. Clancy             Director                          March 17, 1998
- ---------------------------
David T. Clancy


- ---------------------------     Director                          March 17, 1998
N. Leo Daughtry


/s/ Syd W. Dunn                 Director                          March 17, 1998
- ---------------------------
Syd W. Dunn, Jr.


/s/ Willie S. Edwards           Director                          March 17, 1998
- ---------------------------
Willie S. Edwards


/s/ James P. Godwin, Sr.        Director                          March 17, 1998
- ---------------------------
James P. Godwin, Sr.


/s/ Robert L. Guthrie           Director                          March 17, 1998
- ---------------------------
Robert L. Guthrie


/s/ John B. Harris, Jr.         Director                          March 17, 1998
- ---------------------------
John B. Harris, Jr.


/s/ George W. Holt              Director                          March 17, 1998
- ---------------------------
George W. Holt


/s/ Earl Johnson, Jr.           Director                          March 17, 1998
- ---------------------------
Earl Johnson, Jr.


- ---------------------------     Director                          March 17, 1998
J.L. Maxwell, Jr.


/s/ Michael A. Maxwell          Director                          March 17, 1998
- ---------------------------
Michael A. Maxwell


                                       33



- ---------------------------     Director                          March 17, 1998
Wendell H. Murphy


/s/ Patrick L. Pope             Director                          March 17, 1998
- ---------------------------
Patrick L. Pope


/s/ William R. Pope             Director                          March 17, 1998
- ---------------------------
William R. Pope


/s/ Edythe M. Poyner            Director                          March 17, 1998
- ---------------------------
Edythe M. Poyner


/s/ Billy N. Quick, Sr.         Director                          March 17, 1998
- ---------------------------
Billy N. Quick, Sr.


/s/ J. Dal Snipes               Director                          March 17, 1998
- ---------------------------
J. Dal Snipes


/s/ N. Johnson Tilghman         Director                          March 17, 1998
- ---------------------------
N. Johnson Tilghman


/s/ Sydnor M. White, Jr.        Director                          March 17, 1998
- ---------------------------
Sydnor M. White, Jr.


/s/ J. Blount Williams          Director                          March 17, 1998
- ---------------------------
J. Blount Williams


                                       34




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

Shareholder Information
- --------------------------------------------------------------------------------

Annual Meeting

The Annual Meeting of the shareholders of Triangle Bancorp, Inc. will be held on
Tuesday, April 28, 1998, at the Radisson Governors Inn, Research Triangle Park,
NC at 10:00 a.m.

Common Stock

At December 31, 1997, the Company had 12,980,925 shares of common stock
outstanding which was held by approximately 7,600 shareholders of record.
Beginning December 30, 1997, the Company's stock was listed on the New York
Stock Exchange ("NYSE") under the ticker symbol TGL. Prior to December 30, 1997,
the Company's stock was traded Over-the-Counter on the NASDAQ National Market
under the ticker symbol TRBC.

Stock Transfer Agent and Registrar

Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ 07016-3572
800-368-5948

Independent Accountants

Coopers & Lybrand L.L.P.
Certified Public Accountants
150 Fayetteville Street Mall
Suite 2300
Raleigh, North Carolina 27601

Quarterly Common Stock Prices and Dividends

The talbe below sets forth the range of high and low per share sales prices as
reported by the NYSE from December 30, 1997 forward and by NASDAQ for prior
periods. The table also sets forth per share dividend information for the period
indicated.

                                  1997                          1996
                        High      Low    Dividend     High      Low    Dividend
- --------------------------------------------------------------------------------
Fourth Quarter          35.88    24.50     0.12       16.38    14.50     0.09
- --------------------------------------------------------------------------------
Third Quarter           30.00    21.75     0.10       15.25    13.50     0.07
- --------------------------------------------------------------------------------
Second Quarter          22.50    18.50     0.09       15.00    13.50     0.07
- --------------------------------------------------------------------------------
First Quarter           20.50    16.00     0.09       16.00    13.88     0.06
- --------------------------------------------------------------------------------


Dividend Reinvestment and Stock Purchase Plan

Triangle Bancorp, Inc. has a Dividend Reinvestment and Stock Purchase Plan which
allows shareholders to reinvest dividends and buy additional stock in any amount
up to $2,000 per quarter after they have made their initial purchase of stock.
For further information and an application, contact our Stock Transfer Agent.

About This Report

The 1997 Annual Report is presented using a summary format intended to provide
information regarding Triangle Bancorp, Inc.'s financial position and results of
operations in a concise manner that will be meaningful and useful to our
shareholders. The audited financial statements and detailed analytical schedules
are contained in the Triangle Bancorp, Inc. Annual Report on Form 10-K for the
year ended December 31, 1997.

Form 10-K

A copy of Triangle Bancorp, Inc.'s Form 10-K Annual Report to the Securities and
Exchange Commission for 1997 will be furnished, without charge, upon written
request to:

Investor Relations
Triangle Bancorp, Inc.
P.O. Box 31828
Raleigh, North Carolina 27622

Equal Opportunity Employer

As an equal opportunity employer, Triangle Bancorp, Inc. pledges to recruit,
hire, train and promote persons in all job classifications, without regard to
race, color, religion, sex, national origin, age, disability or veteran status.

Triangle Bancorp, Inc.
Corporate Headquarters
4300 Glenwood Avenue
Raleigh, NC 27612
(919) 881-0455

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


                                      FS-1



Selected Consolidated Financial Information
- --------------------------------------------------------------------------------



                                                           1997             1996             1995             1994             1993
                                                                                                                 
At Period End (in thousands)
  Loans, net                                         $  942,595       $  752,399       $  639,557       $  526,104       $  449,738
  Securities Available for Sale                         411,920          286,510          216,523          156,745               --
  Securities Held to Maturity                            94,793           98,112           89,452           86,427          213,371
  Total Assets                                        1,605,012        1,241,394        1,054,159          877,983          791,900
  Total Deposits                                      1,191,926        1,025,752          844,878          737,388          674,302
  Advances from the FHLB                                193,500           58,000           59,500           20,500            5,500
  Subordinated Debt                                       1,066               --               --            2,000            6,700
  Corporation-Obligated Mandatorily
    Redeemable Capital Securities                        19,951               --               --               --               --
  Shareholders' Equity                               $  119,093       $  105,736       $   96,870       $   82,887       $   80,360

Summary of Operation (in thousands)
  Net Interest Income                                $   53,586       $   45,632       $   39,455       $   34,411       $   24,407
  Provision for Loan Losses                               3,458            2,330              523            1,299            2,272
  Noninterest Income                                     13,213            9,948            8,445            5,856            6,438
  Noninterest Expense                                    37,577           32,761           33,601           31,123           22,753
  Net Income                                         $   16,584       $   13,220       $    9,114       $    5,184       $    4,535

Per Share Data
  Basic Earnings per Share                           $     1.28       $     1.05       $     0.73       $     0.43       $     0.44
  Diluted Earnings per Share                         $     1.24       $     1.02       $     0.72       $     0.42       $     0.44
  Book Value                                         $     9.17       $     8.40       $     7.73       $     6.75       $     6.74
  Cash Dividends                                     $     0.40       $     0.29       $     0.16       $     0.07       $     0.02

Selected Ratios
  Return on Average Assets                                1.20%            1.13%            0.97%            0.63%            0.77%
  Return on Average Equity                               14.51%           13.16%           10.12%            6.31%            6.68%
  Shareholders' Equity to Total Assets                    7.42%            8.52%            9.19%            9.44%           10.15%


Annual Stock Price

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]


             93      94      95      96      97

          $7.50  $10.00  $14.25  $16.38  $35.38


                               Annual Compounded
                                  Growth Rate
                                      47%


Total Assets
(in millions)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

           $792    $878  $1,054  $1,241  $1,605

                               Annual Compounded
                                  Growth Rate
                                      19%


Net Income
(in millions)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

             $5      $5      $9     $13     $17


                               Annual Compounded
                                  Growth Rate
                                       38%


Diluted Earnings
Per Share

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

          $0.44   $0.42   $0.72   $1.02   $1.24

                               Annual Compounded
                                  Growth Rate
                                      31%



                                      FS-2



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

Return on Average
Equity (percent)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

           6.68    6.31   10.12   13.16   14.51


OVERVIEW

The purpose of the following discussion is to provide the reader with a concise
understanding of the performance and financial condition of Triangle Bancorp,
Inc. (the "Company"). The Company is a multibank holding company incorporated
in November 1991 under the laws of the State of North Carolina, with four
wholly-owned subsidiaries: Triangle Bank ("Triangle"); Bank of Mecklenburg
("Mecklenburg"); collectively, (the "Banks"); Coastal Leasing LLC ("Coastal")
and Triangle Capital Trust.

HIGHLIGHTS

During 1997, the Company continued its strategy of growth both internally and
through acquisitions. In August, Triangle acquired eight branches of United
Carolina Bank and two branches of Branch Banking & Trust located in south
central and eastern North Carolina (the "Branch Acquisition") with $195 million
in deposits and $61 million in loans. The Branch Acquisition was accounted for
using purchase accounting and, therefore, is included from the date of
acquisition forward. In the Branch Acquisition, $15.8 million was recorded as
deposit premium and $920,000 was recorded as goodwill. The deposit premium is
being amortized over 10 years and the goodwill is being amortized over 3 years.

     In October of 1997, the Company acquired, as wholly-owned subsidiaries,
Mecklenburg with assets of approximately $270 million and Coastal with $13
million in assets. Both of these acquisitions were accounted for using the
pooling-of-interests method of accounting. All prior periods have been restated
for Mecklenburg, however, based on materiality, Coastal has been pooled for 1997
only. As a result, the Company's total assets and net income for December 31,
1996 have been restated from $971 million to $1.2 billion, and from $11.3
million to $13.2 million, respectively.

     In anticipation of the Branch Acquisition, which would increase the
Company's need for capital, in May 1997, the Company created a Delaware
statutory business trust subsidiary, Triangle Capital Trust, which issued
corporation-obligated mandatorily redeemable capital securities ("Trust
Securities") in the amount of $19.33 million and trust common securities in the
amount of $619,000 to the Company. The Trust Securities have a maturity of 30
years, pay dividends at the rate of 9.375% and may be treated as tier 1 capital
by the Company.

     In the third quarter of 1997, Triangle formed a wholly-owned Delaware
investment subsidiary to house securities. In the fourth quarter of 1997,
Mecklenburg also formed a wholly-owned Delaware investment subsidiary.

     During 1997, the Company's total assets grew to $1.6 billion from $1.2
billion at December 31, 1996. The growth in assets of 30% reflects internal
growth as well as the Branch Acquisition. In addition, a leveraged investment
program was employed by the Company to more effectively utilize capital. This
strategy is described further under the balace sheet analysis section below.

     In early 1996, Triangle completed the purchase of four branch offices and
approximately $55 million in deposits from First Union of North Carolina and
Mecklenburg acquired one branch office and $26 million in deposits from Essex
Savings Bank ("1996 Branch Acquisition"). These transactions were accounted for
as purchases, therefore, the operations of these branches are reflected only
from the date of purchase. In the 1996 Branch Acquisition, $4.6 million was
recorded as deposit premium and it is being amortized over 10 years.

     In addition, during 1996, the Company acquired Granville United Bank with
assets of approximately $60 million. This acquisition was accounted for using
the pooling-of-interests method of accounting, therefore, all historical
information was restated for 1996 reporting to reflect the operations of the
combined institutions.

     During 1996, the Company's total assets grew to $1.2 billion from $1.1
billion at December 31, 1995. The growth in assets of 18% reflects internal


                                      FS-3



deposit growth as well as the 1996 Branch Acquisition. The funds acquired in the
1996 Branch Acquisition were principally invested in loans as demand was strong
for most of the year. The remaining funds were invested in securities as the
liquidity of the balance sheet increased through the year. In addition, a
leveraged investment portfolio strategy was employed by Mecklenburg to more
effectively utilize capital. (This strategy was implemented during late 1995 by
Mecklenburg, and discontinued in late 1997 after the acquisition of Mecklenburg
by the Company.)

     Earnings increased to $16.6 million for the year ended December 31, 1997
compared to $13.2 million for the year ended December 31, 1996, a 26% increase.
The 1996 results reflected a $4.1 million increase, or 45%, in net income over
the $9.1 million earned for the year ended December 31, 1995. A summary of the
significant items impacting earnings are listed below.

1997 compared to 1996

o    Net interest income increase $8 million for the year ended December 31,
     1997 compared to 1996.

o    The provision for loan losses increased $1 million in 1997 over the 1996
     amount

o    A gain of $2 million was recognized ($1.27 million after-tax) on the sale
     of $25 million in deposits in 1997 versus a gain of $558,000 ($354,000
     after-tax) in 1996 for a net after-tax increase of $916,000.

o    Merger expenses of approximately $2.5 million ($1.6 million after-tax) were
     incurred in 1997 versus approximately $494,000 ($313,000 after-tax) in 1996
     for a net after-tax increase of $1.3 million.

1996 compared to 1995

o    Net interest income increased $6 million for the year ended December 31,
     1996 versus 1995.

o    The provision for loan losses increased $1.8 million over the 1995 amount
     due to loan growth in 1996.

o    A gain of $558,000 ($354,000 after-tax) on the sale of deposits was
     recognized in 1996 while a comparable gain of $529,000 ($349,000 after-tax)
     was recognized in 1995 on the sale of the mortgage servicing portfolio.

o    Merger expenses of approximately $494,000 ($313,000 after-tax) were
     incurred in 1996 versus approximately $2.6 million ($1.7 million after-tax)
     in 1995 for a net after-tax decrease of $1.4 million.

     The return on average assets was 1.20% and 1.13% for the years ended
December 31, 1997 and 1996, respectively. The return on average equity was
14.51% and 13.16%, for the years ended December 31, 1997 and 1996, respectively,
an increase of 22%.

EARNINGS ANALYSIS

Net Interest Income

Net interest income, the principal source of the Company's earnings, is the
amount of income generated by earning assets (primarily loans and investment
securities) less the total interest cost of the funds obtained to carry them
(primarily deposits and other borrowings). The volume, rate and mix of both
earning assets and related funding sources determine net interest income.

     Net interest income for 1997 increased to $53.6 million for $45.6 million
for 1996. This 18% increase primarily reflects as increase in the volume of
average earning assets of $190 million while average interest-bearing
liabilities increased $165 million. The taxable equivalent net interest margin
increased 5 basis points for the year ended December 31, 1997 over the same
period in 1996.

     For 1996, the Company's net interest income was $45.6 million, an increase
of 15% or $6.1 million over 1995. Net interest income was favorably impacted by
growth in the volume of average earning assets, which exceeded the volume growth
in average interest-bearing liabilities by $14 million. This volume growth was
offset by the fact that the taxable equivalent yield on interest-earning assets
declined by 24 basis points, and the cost of interest-bearing liabilities
increased by 2 basis points.

Provision for Loan Losses

The provision for loan losses for 1997 was $3.5 million versus $2.3 million in
1996. This increase reflects the growth in the loan portfolio during


  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

Return on Average 
Assets (percent)

             93      94      95      96      97

           0.77    0.63    0.97    1.13    1.20


Triangle Bancorp, Inc. and Subsidiaries
                                      FS-4




Efficiency Ratio
(percent)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

           73.8    77.3    70.2    58.9    56.3


1997. The Company continues to maintain adequate levels of coverage for
nonperforming assets as well as general reserves for the portfolio as described
further in the loans and leases section.

     The 1996 provision for loan losses of $2.3 million was significantly higher
than the 1995 provision of $523,000 due to loan growth in 1996. The Company's
loan loss reserve calculation continued to show adequate reserve levels in 1996
as the loan portfolio demonstrated improving quality and realized reductions for
nonperforming assets.

Noninterest Income

Noninterest income for 1997 was $13.2 million versus $9.9 million for 1996, a
33% increase. This increase resulted primarily from a 1997 gain of $2 million on
the sale of approximately $25 million in deposits, which was higher than the
$558,000 gain recognized in 1996 on the sale of approximately $8 million in
deposits. Service charges on deposit accounts also increased significantly in
1997.

     Net gains on sales of securities were lower in 1997 compared to 1996
primarily due to a decrease in Mecklenburg's net gains. In 1996, gains on sales
of investment securities were the result of gains on off-balance sheet
derivative products in connection with the leveraged investment portfolio
strategy implemented during late 1995. In 1997, as the acquisition approached,
this leverage strategy was unwound, thereby reducing the gains.

     In January 1997, Mecklenburg segregated a group of assets into a trading
portfolio. During the year, $681,000 in net gains were recognized on the trading
account which was an increase over 1996 as the Company held no trading assets in
1996. By the time of the Company's acquisition of Mecklenburg, the trading
assets had been disposed and the Company held no trading assets as of December
31, 1997.

     Other operating income increased in 1997 due to increased income from the
sale of loans, rental income from leased facilities, income from the investment
service subsidiaries and a smaller loss on the sale of certain fixed assets in
1997 compared to 1996.

     Noninterest income increased to $9.9 million in 1996 form $8.4 million in
1995. This was due in large part to increased service charge income on deposit
accounts in 1996. Other service charges, primarily mortgage servicing income,
decreased from 1995 as the mortgage servicing portfolio was sold during late
1995. The gain on the sale of that portfolio of $529,000 in 1995 was marched by
a gain of $558,000 on the sale of deposits of approximately $8 million during
the second quarter of 1996. Also during 1996, noninterest income was impacted by
an increase in gains on sales of investment securities due primarily to gains on
off-balance sheet derivative products in connection with Mecklenburg's leveraged
investment portfolio strategy. These increases were mitigated by a reduction in
other operating income as a result of the loss on the sale of certain fixed
assets of acquired organizations.

Noninterest Expense

Noninterest expenses were $37.6 million for 1997, an increase of 15% from $32.8
for 1996, primarily due to increases in nonrecurring merger expenses of $2
million, amortization of intangibles of $650,000, legal and professional fees of
$666,000 and stationery, printing and office supplies of $331,000. Merger
expenses increased due to the Branch Acquisition and the acquisitions of
Mecklenburg and Coastal. The increase in amortization expense is due to the
deposit premium amortization associated with the Branch Acquisition. Legal and
professional fees are up due to general corporate litigation as well as an
increase in outside services such as consulting. Increases in other expenses are
due to the growth of the Company, including the Branch Acquisition in August, a
new branch location in January and three in-store facilities opened during the
year.

     Noninterest expenses of $32.8 million for 1996 decreased form $33.6 million
for 1995. This decrease is due to the reduction of merger expenses and other
professional services. Absent the merger expenses, noninterest expenses
increased by 4%. This small increase is primarily a result of increased
intangible amortization expenses from the 1996 Branch Acquisition, increased
intangible amortization expenses from the 1996 Branch Acquisition, increased
facilities expenses as a new main office was purchased and upfitted and 4
additional branch office sites acquired or constructed during 1996. These
increases were offset by gaining the efficiencies of combining the operations of
merged companies.


                                      FS-5





Income Taxes

The Company's income tax expense for 1997 and 1996 was approximately 35.5% of
income. This level is less than the expected combined state and federal
statutory rates due to tax-exempt securities held, as well as the adjustment of
the deferred tax asset to reflect current tax rates.

     During 1995, the Company's income tax expense approximated the federal
statutory rate. No state tax expense was recorded due to the use of net
operating loss carryforwards, which were fully utilized in 1995.

BALANCE SHEET ANALYSIS

The Company's total assets increased to $1.6 billion at December 31, 1997 from
$1.2 billion at December 31, 1996, a 30% increase. This growth, reflected
primarily in the investment and loan portfolios, was funded by additional
deposits purchased in the Branch Acquisition and borrowings from the Federal
Home Loan Bank ("FHLB"). In the fourth quarter of 1997, Triangle implemented a
$130 million leveraged investment program which employs a mix of fixed and
variable FHLB borrowings to purchase collateralized mortgage backed securities.
The yields on the investments exceed the cost of the borrowings resulting in
increased income for the Company. The Company continued to have a strong ratio
of average earning assets to total average assets of 92.25% for the year ended
December 31, 1997 compared to 91.99% for the year ended December 31, 1996.

Loans and Leases

The loan portfolio constitutes the Company's largest earning asset. During 1997,
average net loans and leases increased by $153 million to $861 million over the
1996 level of $708 million. This increase was due to strong loan demand
throughout the year in many of the Company's service areas, the acquisition of
Coastal with $13 million in leases, and the $61 million of loans acquired in the
Branch Acquisition.

     The components of nonperforming assets are nonaccrual loans, loans 90 days
or more past due and other real estate owned ("OREO"). Nonperforming assets at
December 31, 1997 were $6.4 million, or .67% of gross loans and OREO, and
increase from .56% of gross loans and OREO at December 31, 1996. Net charge-offs
for 1997 were .20% of average loans versus .14% for 1996. While nonperforming
assets have increased slightly, these levels are considered to be relatively low
compared to industry averages.

     The classification "nonaccrual" identifies those loans which management
recognized as collection problems, but which have not been identified as
losses. Loans are placed on nonaccrual status when payments of interest and/or
principal have remained delinquent for a period of 90 days or more or when
management's evaluation indicates probable default prior to the 90 day
delinquency period, unless the loan is both well secured and in the process of
collection. The Company's credit policy does not allow new funds to be committed
to borrowers who have credits in nonaccrual status.

     A loan is considered impaired, based on current information and events, if
it is probable that the Company will be unable to collect the scheduled payments
of principal or interest when due according to the contractual terms of the loan
agreement. The measurement of impaired loans is generally based on the present
value of expected future cash flows discounted at the historical effective
interest rate, except that collateral-dependent loans are measured for
impairment based on the fair value of the collateral. During 1997 and 1996, the
Company did not have a significant investment in loans determined to be
impaired.

     There are no loans, other than those included in nonperforming assets, that
(i) represent or result from trends or uncertainties which management reasonably
expects will materially impact future operating results, liquidity, or capital
resources, or (ii) represent material credits about which management is aware of
any information which causes management to have serious doubts as to the ability
of such borrowers to comply with the loan repayment terms.

     The adequacy of the allowance for loan losses is monitored by management
through an internal loan review process. Among the factors determining the level
of the allowance are loan growth, projected net charge-offs, the amount of
nonperforming and past due loans, and current and anticipated economic
conditions.

     The allowance for loan losses at December 31,


Net Charge-Offs as
% of Average Loans

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

           0.24    0.60    0.18    0.14    0.20


Loans, net
(in millions)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]


             93      94      95      96      97

           $450    $526    $640    $752    $943


Triangle Bancorp, Inc. and Subsidiaries
                                      FS-6





Deposits
(in millions)

 [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

             93      94      95      96      97

           $647    $737    $845  $1.026  $1.192



1997 was 1.44% of gross loans (1.43% in 1996) and 216% of nonperforming assets
(254% in 1996). While nonperforming assets have increased slightly during 1997
and the coverage ratios noted above have decreased during 1997, based on
information currently available to management as described in the previous
paragraph, the allowance for loan losses is believed to be adequate. However,
future additions to the allowance may be necessary based on changes in economic
conditions or the circumstances of individual borrowers which may impact
borrowers' ability to repay their loans. The most recent regulatory agency
examinations have not noted any material problem loans that had not been
previously identified by management; however, examinations in the future may
result in regulatory agencies requiring additions to the provision for loan
losses based on information available at the time of the examination.

Securities, Federal Funds Sold and Interest-Bearing Deposits

Securities, federal funds sold and interest bearing deposits at the end of 1997
totaled $531 million, compared to $388 million at December 31, 1996. The
increase is due to the overall growth of the Company as well as the leveraged
investment program implemented by Triangle in the fourth quarter of 1997.

     Interest-bearing deposits in banks increased $22 million due to Mecklenburg
having $22 million in an interest bearing account at the FHLB as collateral for
their FHLB advance. These funds became available when their trading assets were
sold, and the funds will be used in early 1998 to repay the advance.

     Securities available for sale increased $125 million and securities held to
maturity decreased $3 million. Approximately 50% of the total securities
portfolio represents collateralized mortgage-backed securities, while US
Treasury and Agency obligations represent approximately 36% of the portfolio.
The remaining portfolio is in municipal obligations, FHLB and Federal Reserve
Bank ("FRB") stock.

Deposits

Deposits increased $166 million to $1.2 billion at December 31, 1997, compared
to $1.0 billion at December 31, 1996. This growth was found in all categories of
deposits. The $195 million in deposits purchased in the Branch Acquisition in
August was offset slightly by the divestiture of $25 million in deposits from
two branch offices in June 1997 and by limited growth through deliberate pricing
strategies.

Other Borrowings

During the year, the Company increased its use of other borrowings as it
determined these funds to be a cost effective alternative to deposits. This is
reflected in the December 31, 1997 balance sheet. Short-term debt increased to
$62 million at December 31, 1997 from $39 million on December 31, 1996. The
majority of the increase, $21 million, was in Federal Funds purchased as the
Company was in a net borrowing position at December 31, 1997.

     FHLB advances increased significantly in 1997 to $194 million from $58
million. This relates to Triangle's leveraging employed in the fourth quarter of
1997. The maturity of these advances ranges from $80 million maturing in 1998,
$5 million in 1999 and the remainder in 2002.

     As previously discussed, the Company, through Triangle Capital Trust,
issued $20 million in Trust Securities. The majority of these funds, $12
million, were used to provide capital to Triangle and the remainder used for
general corporate purposes.

Capital

The Company's primary source of new capital is retained earnings. Management
feels the Company has other funding sources if needed, including the ability to
issue additional common stock or debt. The $20 million in Trust Securities
issued in 1997 may be counted as Tier 1 capital by the Company. The Company
considers the Trust Securities, which bear interest at the rate of 9.375% per
annum and have a maturity of 30 years, to be a relatively inexpensive source of
capital. The adequacy of capital is reviewed regularly, in light of current
plans and economic conditions, to ensure that sufficient capital is available
for current and future needs, to minimize the Company's cost of capital and to
assure compliance with regulatory requirements.


                                      FS-7





     Current federal regulations require that the Banks maintain a minimum ratio
of total captial to risk weighted assets of 8%, with at least 4% being in the
form of Tier 1 capital, as defined in the regulations. In addition, the Banks
must maintain a leverage ratio of 4%. As of December 31, 1997, the Bank's
capital exceeded the current capital reuirements. The Banks currently expects to
continue to exceed these minimums without altering current operations or
strategy.

     The Company recognized the need to balance the retention of sifficient
capital to support future growth, meet regulatory requirements and provide
shareholders with a current cash return on their investment. As a result, for
the years ended December 31, 1997 and 1996, cash dividends paid were 31% and 27%
of earnings, respectively.

ASSET AND LIABILITY MANAGEMENT

The largest component of the Company's earnings is net interest income, which
can fluctuate widely when significant interest rate maovements occur. Management
is responsible for minimizing the Company's exposure to interest rate risk and
assuring an adequate level of liquidity.

     To mitigate the impact of interest rate movements, the balance sheet must
be structured so that repricing opportunities exist for both assets and
liabilities, in generally equivalent amounts, at approximately the same time
intervals. Imbalances in these repricing opportunities at any point in time
constitute interest rate sensitivity. Interest rate sensitivity management
measures the potential exposure to fluctuating interest rates. The Company's
objective in managing interest rate sensitivity is to achieve reasonable
stability in the net interest margin throughout economic and interest rate
cycles by maintaining the proper balance of rate sensitive assets and
liabilities. The major factors used to manage interest rate risk include the mix
of fixed and floating interest rates, pricing, and maturity patterns of all
asset and liability accounts. Management regularly reviews the Company's
sensitivity position and evaluates alternative sources and uses of funds.

     The Company's interest sensitivity is monitored using computer simulation
programs which analyze the effect of various rate environments on the Company's
net interest margin. In modeling the interest sensitivity of the Company's
balance sheet, assumptions must be made concerning the repricing of nonmaturing
liabilities such as deposit transaction accounts. Management has concluded that
the historical experience of the Company and the industry in general provide the
best basis for determining the repricing characterisics of these accounts.
Accordingly, management places a portion of transaction account balances as
repricing immediately and the remainder in the one to five year time period.
Using these assumptions, the Company's interest sensitivity within a one year
time frame reflects a positive impact on net interest income in a declining
interest rate environment. The Company has historically monitored its interest
sensitivity within an acceptable range in both rising and falling interest rate
environments and keeps its exposure to changing rates to a manageable level.

     Prior to the Company's acquisition of Mecklenburg, Mecklendburg used
off-balance sheet derivative instruments to provide a cost-effective way to
manage interest rate sensitivity created primarily by the repricing mismatch of
the leveraged securities portfolio and its funding sources as well as overall
balance sheet interest rate risk. During 1997, the majority of these acitivities
were terminated, however two derivative products remain. At December 31, 1997,
Mecklenburg had a $15 million notional amount interest rate floor used to hedge
the balance sheet. It is marked to market each month, had a $17,000 value at
December 31, 1997 and expires in early 1998. Mecklenburg also had a $16 million
notional value off-balance sheet interest rate swap which is being used to hedge
deposits at December 31, 1997.

     To ensure that sufficient funds are available for loan growth and deposit
withdrawals, as well as to provide for general needs, the Company must maintain
an adequate level of liquidity. Both assets and liabilities provide sources of
liquidity. Asset liquidity comes from the Company's ability to convert
short-term investments into cash and from the maturity and repayment of loans
and investment securities. Liability liquidity is provided by the Company's
ability to attract deposits and borrow against unencumbered assets. The primary
source of liability liquidity is the Compnay's customer base


Triangle Bancorp, Inc. and Subsidiaries
                                      FS-8





which provides core deposit growth. The overall liquidity position of the
Company is closely monitored and evaluated regularly by management. Management
believes the Company's liquidity sources at December 31, 1997 are adequate to
meet its operating needs.

EFFECT OF CHANGING PRICES

The results of operations and financial condition presented in this report are
based on historical cost information and are unadjusted for the effects of
inflation. Since the assets and liabilities of banks are primarily monetary in
nature (payable in fixed, determinable amounts) the performance of the Company
is affected more by changes in interest rates than by inflation. Interest rates
generally increase as the rate of inflation increases, but the magnitude of the
change in rates may be inconsistent. While the effect of inflation on banks is
normally not as significant as is its influence on those businesses which have
large investments in plant and inventories, it does have an effect during
periods of high inflation. There are normally corresponding increases in the
money supply, and banks will normally experience above average growth in assets,
loans, and deposits. Also, increases in the price of goods and services
generally will result in increased operating expenses. Inflation has not been a
significant factor in the Company's operations to date as the inflation rate has
been moderate since its inception.

IMPACT ON THE YEAR 2000 ISSUE

The Year 2000 Issue is the result of computer programs being written using two
digits rather than four to define the applicable year. The Company has made a
preliminary assessment of its software and does not believe it has any
significant systems that require modifications. An outside firm is undergoing an
extensive study of all of the Company's internal and external systems and this
is scheduled to be completed in 1998. The costs of this study are not considered
material and, based on information now available, the Company anticipates its
systems will properly process dates in the year 2000 and beyond.

FORWARD-LOOKING STATEMENTS

The foregoing discussion contains forward-looking statements about the Company's
financial condition and results of operations, which are subject to certain
risks and uncertainties that could cause actual results to differ materially
from those reflected in the forward-looking statements. Readers are cautioned
not to place undue reliance on these forward-looking statements, which reflect
management's judgment only as of the date hereof. The Company undertakes no
obligation to publicly revise these forward-looking statements to reflect events
and circumstances that arise after the date hereof.

     Factors that may cause actual results to differ materially from these
forward-looking statements are the passage of unforeseen legislation or
regulation applicable to the Company's operations and the Company's ability to
accurately predict loan loss provision needs using its present loan review
process.


                                      FS-9




REPORT OF INDEPENDENT ACCOUNTANTS


The Board of Directors and Shareholders
Triangle Bancorp, Inc.
Raleigh, North Carolina


We have audited the consolidated  balance sheets of Triangle  Bancorp,  Inc. and
subsidiaries  as of  December  31, 1997 and 1996,  and the related  consolidated
statements of income,  changes in shareholders'  equity, and cash flows for each
of the three  years in the period  ended  December  31,  1997.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects,  the consolidated financial position of Triangle Bancorp,
Inc. and  subsidiaries  as of December 31, 1997 and 1996,  and the  consolidated
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1997,  in  conformity  with  generally  accepted
accounting principles.

Raleigh, North Carolina
January 19, 1998


                                      FS-10



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                           December 31, 1997 and 1996


                                     ASSETS                      1997         1996
                                                              ----------   ----------
                                                            (thousands,except share data)
                                                                     
Cash and due from banks                                       $   50,398   $   40,178
Federal funds sold                                                 1,549        2,558
Interest-bearing deposits in banks                                23,027          879
Securities available for sale                                    411,920      286,510
Securities held to maturity, estimated
  market value $95,946 in 1997 and $98,667 in 1996                94,793       98,112
Loans held for sale                                                 --          2,413
Loans, net                                                       942,595      752,399
Premises and equipment, net                                       32,503       26,426
Interest receivable                                               12,626       10,428
Deferred income taxes                                              6,567        6,816
Intangible assets, net                                            27,681       12,607
Other assets                                                       1,353        2,068
                                                              ----------   ----------
                                                              $1,605,012   $1,241,394
                                                              ==========   ==========
                      LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
  Noninterest-bearing demand                                  $  181,682   $  154,015
  Interest-bearing demand                                        167,651      135,841
  Savings and money market accounts                              242,127      187,619
  Large denomination certificates of deposit                     111,293      104,970
  Other time                                                     489,173      443,307
                                                              ----------   ----------
        Total deposits                                         1,191,926    1,025,752

Short-term debt                                                   61,506       38,980
Federal Home Loan Bank of Atlanta advances                       193,500       58,000
Corporation obligated manditorily
  redeemable capital securities                                   19,951         --
Interest payable                                                   8,546        8,584
Other liabilities                                                 10,490        4,342
                                                              ----------   ----------
        Total liabilities                                      1,485,919    1,135,658
                                                              ----------   ----------
Commitments and contingencies (Notes 14 and 16)

Shareholders' equity:
  Common stock; no par value; 20,000,000 shares authorized;
    12,980,925 shares and 12,586,481 shares issued and
    outstanding in 1997 and 1996, respectively                    75,562       76,670
  Retained earnings                                               43,324       29,052
  Net unrealized gains on securities available for sale              207           14
                                                              ----------   ----------
        Total shareholders' equity                               119,093      105,736
                                                              ----------   ----------
                                                              $1,605,012   $1,241,394
                                                              ==========   ==========

        The accompanying notes are an integral part of the consolidated
                             financial statements.

                                      FS-11



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
              For the years ended December 31, 1997, 1996 and 1995



                                                                1997       1996       1995
                                                           (in thousands, except per share data)
                                                              --------   --------   --------
                                                                           
Interest income:
  Loans and fees on loans                                     $ 82,153   $ 67,633   $ 56,497
  Federal funds sold and securities purchased under
    resale agreements                                            2,030        430        525
  Securities                                                    22,200     21,856     16,590
  Deposits with other financial institutions                       165         40        112
                                                              --------   --------   --------
        Total interest income                                  106,548     89,959     73,724
                                                              ========   ========   ========
Interest expense:
  Large denomination certificates of deposit                     6,391      5,914      4,854
  Other deposits                                                38,423     33,068     26,434
  Borrowed funds                                                 8,148      5,345      2,981
                                                              --------   --------   --------
        Total interest expense                                  52,962     44,327     34,269
                                                              ========   ========   ========
        Net interest income                                     53,586     45,632     39,455
Provision for loan losses                                        3,458      2,330        523
                                                              --------   --------   --------
        Net interest income after provision for loan losses     50,128     43,302     38,932
                                                              --------   --------   --------
Noninterest income:
  Service charges on deposit accounts                            6,301      5,800      4,805
  Other service charges, commissions and fees                    1,894      1,894      2,111
  Net gain on sales of securities                                  778      1,144        284
  Net gain on trading account securities                           681       --         --
  Gain on sale of deposits                                       2,000        558       --
  Other operating income                                         1,559        552      1,245
                                                              --------   --------   --------
        Total noninterest income                                13,213      9,948      8,445
                                                              --------   --------   --------
Noninterest expense:
  Salaries and employee benefits                                15,181     14,908     14,382
  Occupancy expense                                              3,311      2,997      2,313
  Equipment expense                                              2,803      2,667      2,628
  Amortization of intangible assets                              2,170      1,518      1,054
  Merger expenses                                                2,542        494      2,582
  Legal and professional fees                                    2,233      1,567      1,969
  Stationery, printing and supplies                              1,384      1,053      1,065
  Other operating expense                                        7,953      7,557      7,608
                                                              --------   --------   --------
        Total noninterest expense                               37,577     32,761     33,601
                                                              --------   --------   --------
        Income before income taxes                              25,764     20,489     13,776
Income tax expense                                               9,180      7,269      4,662
                                                              --------   --------   --------
        Net income                                            $ 16,584   $ 13,220   $  9,114
                                                              ========   ========   ========
        Basic earnings per share                              $   1.28   $   1.05   $    .73
                                                              ========   ========   ========
        Diluted earnings per share                            $   1.24   $   1.02   $    .72
                                                              ========   ========   ========


        The accompanying notes are an integral part of the consolidated
                             financial statements.
                                      FS-12



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                             Consolidated Statements
                       of Changes in Shareholders' Equity
              For the years ended December 31, 1997, 1996 and 1995




                                                                                      Unrealized
                                                                                      Gain(Loss)
                                               Common Stock                          on Securities     Total
                                         --------------------------     Undivided      Available    Shareholders'
                                           Shares           Amount       Profits     for Sale, Net     Equity
                                         -----------    -----------    -----------   -------------   -----------
                                                   (in thousands, except share and per share data)
                                                                                      
Balance, December 31, 1994                12,309,937    $    74,876    $    12,264    $    (4,253)   $    82,887

  Shares issued under stock plans             65,604            446           --             --              446
  Common shares issued to the public         175,000          1,300           --             --            1,300
  Repurchased shares                         (15,000)          (188)          --             --             (188)
  Cash payments for fractional shares         (1,018)           (11)          --             --              (11)
  Cash dividends paid ($.16 per share)          --             --           (2,015)          --           (2,015)
  Change in unrealized loss, net                --             --             --            5,337          5,337
  Net income                                    --             --            9,114           --            9,114
                                         -----------    -----------    -----------    -----------    -----------

Balance, December 31, 1995                12,534,523         76,423         19,363          1,084         96,870

  Shares issued under stock plans             71,069            527           --             --              527
  Repurchased shares                         (18,900)          (277)          --             --             (277)
  Cash payments for fractional shares           (211)            (3)          --             --               (3)
  Cash dividends paid ($.29 per share)          --             --           (3,531)          --           (3,531)
  Change in unrealized gain, net                --             --             --           (1,070)        (1,070)
  Net income                                    --             --           13,220           --           13,220
                                         -----------    -----------    -----------    -----------    -----------
Balance, December 31, 1996                12,586,481         76,670         29,052             14        105,736
  Pooling adjustment                         325,000             40          2,894           --            2,934
  Shares issued under stock plans            189,844          1,584           --             --            1,584
  Repurchased shares                        (120,400)        (2,732)          --             --           (2,732)
  Cash dividends paid ($.40 per share)          --             --           (5,206)          --           (5,206)
  Change in unrealized gain, net                --             --             --              193            193
  Net income                                    --             --           16,584           --           16,584
                                         -----------    -----------    -----------    -----------    -----------
Balance, December 31, 1997                12,980,925    $    75,562    $    43,324    $       207    $   119,093
                                         ===========    ===========    ===========    ===========    ===========



        The accompanying notes are an integral part of the consolidated
                             financial statements.

                                      FS-13





                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
              For the years ended December 31, 1997, 1996 and 1995




                                                            1997        1996         1995
                                                         ---------    ---------    ---------
                                                                    (in thousands)
                                                                          
Cash flows from operating activities:
  Net income                                             $  16,584    $  13,220    $   9,114
  Adjustments to reconcile net income to net cash
    provided by operations:
      Depreciation and amortization                          4,594        3,603        2,723
      Writedown of fixed assets                                  5         --          1,358
      Accretion of discount on securities, net of
        amortization of premiums                             1,352          724          281
      Provision for loan losses                              3,458        2,330          523
      Gain on sales of securities                           (1,459)      (1,144)        (284)
      Gain on market valuation of loans held for sale         --            (25)        --
      Loss (gain) on sale of premises and equipment           (114)         239         (146)
      Gain on sale of mortgage servicing portfolio            --           --           (529)
      Gain on sale of branches                              (2,000)        (558)        --
      Net change in trading securities                      42,548         --           --
      Loans held for sale:
        Originations                                          (948)     (21,798)     (20,422)
        Sales                                                3,361       25,934       17,876
      Provision (benefit) for deferred taxes                   (36)        (279)         672
      Gain on sales of foreclosed assets                        (7)         (14)         (66)
      Changes in assets and liabilities:
        Interest receivable                                 (1,630)      (1,459)      (1,739)
        Other assets                                         1,128          233          461
        Interest payable                                      (400)         337        3,221
        Other liabilities                                     (735)        (366)        (855)
                                                         ---------    ---------    ---------
          Net cash provided by operating activities         65,701       20,977       12,188
                                                         ---------    ---------    ---------
Cash flows from investing activities:
  Proceeds from maturity and principal paydowns of
    securities available for sale                           36,840       39,664       41,719
  Proceeds from maturity and principal paydowns of
    securities held to maturity                             40,893       24,918        9,454
  Proceeds from sales of securities available for sale     297,203      308,646      100,264
  Proceeds from sales of securities held to maturity          --         14,645         --
  Purchase of securities available for sale               (501,763)    (422,857)    (172,566)
  Purchase of securities held to maturity                  (37,509)     (43,796)     (34,428)
  Net increase in loans                                   (133,326)    (118,196)     (95,401)
  Net capital expenditures, premises and equipment          (5,463)      (7,058)      (5,265)
  Proceeds from sales of foreclosed assets                     323          307          382
  Proceeds from sale of premises and equipment                 261          475          218
  Proceeds from sale of mortgage servicing portfolio          --           --          1,467
  Net cash acquired in acquisitions and divestitures       102,613       74,281       32,164
                                                         ---------    ---------    ---------
          Net cash used in investing activities
                                                         (199,928)    (128,971)    (121,992)
                                                         ---------    ---------    ---------


                                  (continued)

                                      FS-14






                                  (Continued)
                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                Consolidated Statements of Cash Flows (Continued)
              For the years ended December 31, 1997, 1996 and 1995




                                                            1997        1996         1995
                                                         ---------    ---------    ---------
                                                                    (in thousands)
                                                                          
Cash flows from financing activities:

  Net increase (decrease)  in deposit accounts           $  (5,410)   $ 101,451    $  52,867
  Net increase (decrease) in short-term debt                22,526      (20,732)      34,561
  Proceeds from common stock issuance                         --           --          1,300
  Proceeds from FHLB advances, net                         135,500       18,000       17,500
  Proceeds from issuance of corporation obligated
    manditorily redeemable capital securities               19,951         --           --
  Deferral of debt issuances costs                            (627)        --           --
  Repurchase of stock                                       (2,732)        (277)        (188)
  Cash payments for fractional shares                         --             (3)         (11)
  Shares issued under stock plans                            1,584          527          446
  Cash dividends paid                                       (5,206)      (3,531)      (2,015)
                                                         ---------    ---------    ---------
        Net cash provided by financing activities          165,586       95,435      104,460
                                                         ---------    ---------    ---------
        Net increase (decrease) in cash and cash
          equivalents                                       31,359      (12,559)      (5,344)
 Cash and cash equivalents at beginning of year             43,615       56,174       61,518
                                                         ---------    ---------    ---------
Cash and cash equivalents at end of year                 $  74,974    $  43,615    $  56,174
                                                         =========    =========    =========
Supplemental disclosure of cash flow information:
   Cash paid for:
    Interest                                             $  53,000    $  43,657    $  30,957
                                                         =========    =========    =========
    Income taxes                                         $   8,504    $   7,432    $   3,098
                                                         =========    =========    =========


         The accompanying notes are an integral part of the consolidated
                             financial statements.

                                      FS-15




                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Organization and Nature of Operations

     Triangle   Bancorp,   Inc.  (the  "Company")  is  a  bank  holding  company
     incorporated  in  November  1991  under  the  laws of the  State  of  North
     Carolina,  with four wholly owned subsidiaries,  Triangle Bank ("Triangle")
     and  Bank of  Mecklenburg  ("Mecklenburg"),  (collectively,  the  "Banks"),
     Coastal Leasing LLC ("Coastal"), and Triangle Capital Trust (the "Trust").

     The  consolidated  financial  statements  have been restated to include the
     accounts and operations of companies acquired and accounted for as poolings
     of interests as discussed in Note 2.

     The accounting and reporting  policies of the Company and its  subsidiaries
     follow  generally  accepted  accounting  principles  and general  practices
     within the financial services  industry.  All amounts in tabular format are
     in thousands of dollars unless otherwise  noted.  Following is a summary of
     the more significant policies.

     Principles of Consolidation

     The consolidated  financial  statements include the accounts of the Company
     and  its   subsidiaries.   All   significant   intercompany   balances  and
     transactions have been eliminated in consolidation.

     Securities

     The Company classifies its securities into three types as follows:

     (a)  Securities Held to Maturity - Debt securities that the Company has the
          positive  intent and ability to hold to maturity which are reported at
          amortized cost,

     (b)  Trading  Securities - Debt and equity  securities  that are bought and
          held principally for the purpose of selling in the near term which are
          reported at fair value,  with unrealized  gains and losses included in
          earnings, or

     (c)  Securities  Available  for  Sale  - Debt  and  equity  securities  not
          classified as either Securities Held to Maturity or Trading Securities
          which are  reported at fair value,  with  unrealized  gains and losses
          reported as a separate component of shareholders' equity.

     The  classification  of securities  is generally  determined at the date of
     purchase.  Gains  and  losses  on sales of  securities,  computed  based on
     specific  identification of adjusted cost of each security, are included in
     other  income at the time of the  sales.  Premiums  and  discounts  on debt
     securities  are recognized in interest  income on the interest  method over
     the period to maturity.

     Loans and Allowance for Loan Losses

     Loans are stated at the amount of unpaid principal, reduced by an allowance
     for loan losses,  unearned discounts and net deferred loan origination fees
     and costs.  Interest on loans is  calculated  by using the simple  interest
     method on daily balances of the principal amount outstanding. Deferred loan
     fees and costs are amortized to interest income over the  contractual  life
     of the loan using a method that approximates the level yield method.

                                      FS-16




                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     (Continued)

     Loans and Allowance for Loan Losses (Continued)

     A loan is considered impaired,  based on current information and events, if
     it is  probable  that the Company  will be unable to collect the  scheduled
     payments of principal and interest  when due  according to the  contractual
     terms  of the loan  agreement.  Uncollateralized  loans  are  measured  for
     impairment  based  on the  present  value of  expected  future  cash  flows
     discounted  at  the  original   contractual   interest   rate,   while  all
     collateral-dependent  loans are measured for  impairment  based on the fair
     value of the collateral.  During 1997 and 1996 there were no loans material
     to the consolidated financial statements that were impaired as defined.

     The Company uses several factors in determining if a loan is impaired.  The
     internal  asset  classification  procedures  include a  thorough  review of
     significant loans and lending relationships and include the accumulation of
     related data. This data includes loan payment status,  borrowers' financial
     data and borrowers' operating factors such as cash flows,  operating income
     or loss, etc.

     The allowance for loan losses is  established  through a provision for loan
     losses charged to expense. Loans are charged against the allowance for loan
     losses when management believes that the collectibility of the principal is
     unlikely.  The  allowance  is an amount that  management  believes  will be
     adequate  to absorb  possible  losses on  existing  loans  that may  become
     uncollectible,  based on  evaluations  of the  collectibility  of loans and
     prior loan loss experience.  The evaluations take into  consideration  such
     factors as changes in the nature and volume of the loan portfolio,  overall
     portfolio  quality,  review of specific problem loans, and current economic
     conditions and trends that may affect the borrowers' ability to pay.

     Income Recognition on Impaired and Nonaccrual Loans

     Loans,  including impaired loans, are generally classified as nonaccrual if
     they are past due as to maturity or payment of  principal or interest for a
     period of more than 90 days,  unless such loans are well-secured and in the
     process of collection.  Loans that are on a current  payment status or past
     due less than 90 days may also be  classified as nonaccrual if repayment in
     full of principal and/or interest is in doubt.

     Loans may be returned to accrual  status when all  principal  and  interest
     amounts contractually due (including  arrearages) are reasonably assured of
     repayment  within an  acceptable  period of time,  and there is a sustained
     period of repayment performance  (generally a minimum of six months) by the
     borrower,  in  accordance  with  the  contractual  terms  of  interest  and
     principal.

                                      FS-17




                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     (Continued)

     Income Recognition on Impaired and Nonaccrual Loans (Continued)

     While a loan is classified as nonaccrual and the future  collectibility  of
     the  recorded  loan  balance  is  doubtful,  collections  of  interest  and
     principal   are   generally   applied  as  a  reduction  to  the  principal
     outstanding, except in the case of loans with scheduled amortizations where
     the payment is generally applied to the oldest payment due. When the future
     collectibility  of the recorded loan balance is expected,  interest  income
     may be recognized on a cash basis.  In the case where a nonaccrual loan had
     been  partially  charged-off,  recognition  of  interest on a cash basis is
     limited  to that which  would have been  recognized  on the  recorded  loan
     balance at the contractual interest rate. Receipts in excess of that amount
     are recorded as  recoveries  to the  allowance  for loan losses until prior
     charge-offs have been fully recovered.

     Foreclosed Assets

     Assets  acquired as a result of foreclosure  are valued at the lower of the
     recorded investment in the loan or fair value less estimated costs to sell.
     The  recorded  investment  is the  sum of the  outstanding  principal  loan
     balance and foreclosure  costs  associated with the loan. Any excess of the
     recorded investment over the fair value of the property received is charged
     to the allowance for loan losses.  Any subsequent  write-downs  are charged
     against other expenses.

     Premises and Equipment

     Premises and equipment are stated at cost less accumulated depreciation and
     amortization.   Depreciation   and   amortization   are   computed  by  the
     straight-line  method based on estimated  service lives of assets,  or, for
     leasehold improvements over the terms of the related leases, if shorter.

     Intangible Assets

     Intangible  assets are  composed  primarily  of core  deposit  premiums and
     goodwill.  Amortization  of core deposit  premiums and goodwill is computed
     using the  straight-line  method  based on the  estimated  useful  lives of
     assets. Useful lives range from 7 to 10 years for the core deposit premiums
     and from 3 to 15 years for goodwill.

     The  Company  evaluates  intangible  assets  for  potential  impairment  by
     analyzing the operating results,  trends and prospects of the Company.  The
     Company also takes into consideration  recent  acquisition  patterns within
     the banking  industry  and any other  events or  circumstances  which might
     indicate potential impairment.


                                      FS-18





                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     (Continued)

     Interest Rate Swaps, Floors and Caps

     Prior to being  acquired by the Company,  Mecklenburg  used  interest  rate
     swaps, floors and caps for interest rate risk management. These instruments
     were  designated  as  hedges  of  specific  assets  and  liabilities   when
     purchased.  The net interest  payable or  receivable  on swaps,  caps,  and
     floors is accrued and  recognized as an  adjustment  to interest  income or
     interest  expense of the  related  asset or  liability.  Premiums  paid for
     purchased caps and floors were amortized over the term of the related asset
     or liability. Upon the early termination of swaps, floors and caps, the net
     proceeds received or paid,  including premiums,  were deferred and included
     in other  assets or  liabilities  and  amortized  over the  shorter  of the
     remaining  contract life or the maturity of the related asset or liability.
     Upon  disposition  or  settlement  of the asset or liability  being hedged,
     deferral  accounting was  discontinued and any related premium or change in
     fair value of the hedge instrument was recognized in earnings. If the hedge
     instrument was retained  subsequent to the disposition or settlement of the
     underlying asset or liability, it would be reassigned to specific assets or
     liabilities  and any change in fair value of the  instrument  recognized in
     earnings in  connection  with the previous  disposition  of the  underlying
     asset or liability  would be recorded as a purchase  premium and  amortized
     into interest  income over the contract  term as a yield  adjustment of the
     related asset or liability.

     Income Taxes

     The Company files a consolidated  Federal  income tax return.  State income
     tax returns are filed for each  entity.

     Deferred tax asset and liability  balances are determined by application to
     temporary  differences  of the tax rate expected to be in effect when taxes
     will become payable or receivable.  Temporary  differences  are differences
     between the tax basis of assets and liabilities and their reported  amounts
     in the  financial  statements  that will  result in taxable  or  deductible
     amounts in future  years.  The effect on deferred  taxes of a change in tax
     rates is  recognized  in income in the period that  includes the  enactment
     date.

     Cash Flow

     For purposes of reporting  cash flows,  cash and cash  equivalents  include
     cash on hand,  amounts  due from banks and Federal  funds sold.  Generally,
     Federal funds are purchased and sold for one-day periods.

     Reclassifications

     Certain items included in the 1996 and 1995 financial  statements have been
     reclassified to conform to the 1997 presentation.  These  reclassifications
     have no  effect  on the  net  income  or  shareholders'  equity  previously
     reported.


                                      FS-19



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.   ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
     (Continued)

     New Accounting Pronouncements

     The Company will adopt Statement of Financial Accounting Standards ("SFAS")
     No. 130, "Reporting  Comprehensive Income" on January 1, 1998. SFAS No. 130
     establishes standards for reporting and displaying comprehensive income and
     its components in a full set of general-purpose  financial statements.

     The  Company  will adopt SFAS No.  131,  "Disclosure  About  Segments of an
     Enterprise  and  Related  Information"  on January  1,  1998.  SFAS No. 131
     specifies revised guidelines for determining an entity's operating segments
     and the type and level of financial information to be disclosed. The impact
     of adopting this  statement is not expected to be material to the Company's
     consolidated financial statements.

     Use  of  Estimates  in the  Preparation  of the  Financial  Statements

     The  preparation  of financial  statements  in  conformity  with  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  that affect the reported amounts of assets and liabilities and
     disclosure  of  contingent  assets  and  liabilities  at  the  date  of the
     financial  statements  and the  reported  amounts of revenues  and expenses
     during  the  reporting  period.  Actual  results  could  differ  from those
     estimates.

     Accounting   for   Transfers   and   Servicing  of  Financial   Assets  and
     Extinguishments of Liabilities

     The Company  adopted SFAS No. 125,  "Accounting for Transfers and Servicing
     of Financial Assets and  Extinguishment of Liabilities" on January 1, 1997.
     The adoption of this  pronouncement had no material effect on the Company's
     financial statements.

2.   MERGERS AND ACQUISITIONS

     On October 2, 1997 the Company  completed the  acquisition  of  Mecklenburg
     through the  issuance of one share of the  Company's  common stock for each
     share of the outstanding common stock of Mecklenburg,  or 2,185,068 shares.
     On October 31, 1997 the Company  acquired  Coastal  through the issuance of
     325,000  shares of the  Company's  stock.  On October  24, 1996 the Company
     completed the merger of Granville United Bank  ("Granville")  with and into
     Triangle  through the issuance of 1.75 shares of the Company's common stock
     for each share of the  outstanding  common stock of  Granville,  or 752,289
     shares. These mergers were accounted for as poolings of interests, however,
     due to materiality, Coastal was pooled for 1997 only.

     Separate  results of the pooled  entities  for the year ended  December 31,
     1996 are as follows:

                             Company(1)   Mecklenburg   Combined
                             ----------   -----------   --------
     Total income            $  81,360    $  18,547     $ 99,907
     Net interest income        40,256        5,376       45,632
     Net income                 11,301        1,919       13,220

(1)  Prior to Mecklenburg merger


                                      FS-20



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2.   MERGERS AND ACQUISITIONS (Continued)

     Mecklenburg and Coastal,  prior to their merger with the Company,  reported
     total income of $15.9 million and $1.9 million,  respectively, net interest
     income of $4.3 million and $1.3  million,  respectively,  and net income of
     $1.8  million  and  $166,000,  respectively,  for  the  nine  months  ended
     September 30, 1997.

     In August 1997,  Triangle  acquired ten branches  with  approximately  $195
     million  in  deposits  and $61  million  in  loans  and paid a  premium  of
     approximately $15.8 million and recorded $920,000 in goodwill.  The deposit
     premium  is  being  amortized  over ten  years  and the  goodwill  is being
     amortized  over  three  years.  This  acquisition  was  accounted  for as a
     purchase and therefore, the results of operations have been included in the
     consolidated financial statements from the date of the acquisition.

     The Trust Securities described in Note 9 were issued in anticipation of the
     1997 branch acquisition.

     See Note 21 to these  consolidated  financial  statements  for a summary of
     branch acquisitions in 1997 and 1996.

3.   SECURITIES

     The amortized cost and estimated market value of securities at December 31,
     1997 and 1996 are as follows:



                                                                         Gross       Gross    Estimated
                                                            Amortized  Unrealized  Unrealized   Market
                                                               Cost      Gains       Losses     Value
                                                            ---------  ----------  ---------- --------
                                                                                  
    1997:
     Available for sale:
       U.S. Treasury securities                              $ 98,269   $    785    $     34  $ 99,020
       U.S. Agency obligations                                 10,233         18           5    10,246
       Mortgage-backed securities                                 467       --          --         467
       Obligations of states  and political subdivisions       31,501        825           3    32,323
       Collateralized mortgage obligations                    251,332       --         1,277   250,055
       Other investments                                       19,809       --          --      19,809
                                                             --------   --------    --------  --------
                                                             $411,611   $  1,628    $  1,319  $411,920
                                                             ========   ========    ========  ========
     Held to maturity:
       U.S. Agency obligations                               $ 72,128   $    835    $     82  $ 72,881
       Mortgage-backed securities                               6,376          8          41     6,343
       Obligations of states and political subdivisions        12,998        409           2    13,405
       Collateralized mortgage obligations                      3,038         10           4     3,044
       Other investments                                          253         20        --         273
                                                             --------   --------    --------  --------
                                                             $ 94,793   $  1,282    $    129  $ 95,946
                                                             ========   ========    ========  ========



                                      FS-21



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3.   SECURITIES (Continued)



                                                                         Gross       Gross     Estimate
                                                            Amortized  Unrealized  Unrealized   Market
                                                               Cost      Gains       Losses     Value
                                                            ---------  ----------  ----------  --------
                                                                                   
     1996:
       Available for sale:
         U.S. Treasury securities                            $117,732   $    481    $    311   $117,902
         U.S. Agency obligations                               12,179         47          69     12,157
         Mortgage-backed securities                           127,818        491         279    128,030
         Obligations of states  and political subdivisions     14,369         80         108     14,341
         Collateralized mortgage obligations                    2,145       --            37      2,108
         End-user derivatives                                   4,293        473         916      3,850
         Other investments                                      8,122       --          --        8,122
                                                             --------   --------    --------   --------
                                                             $286,658   $  1,572    $  1,720   $286,510
                                                             ========   ========    ========   ========
       Held to maturity:
         U.S. Agency obligations                             $ 72,134   $    680    $    231   $ 72,583
         Mortgage-backed securities                             8,711          5         152      8,564
         Obligations of states and political subdivisions      13,663        296          41     13,918
         Collateralized mortgage obligations                    3,050       --            25      3,025
         Other investments                                        554         23        --          577
                                                             --------   --------    --------   --------
                                                             $ 98,112   $  1,004    $    449   $ 98,667
                                                             ========   ========    ========   ========


     The amortized cost and estimated market value of securities at December 31,
     1997 by contractual  maturities are shown below.  Expected  maturities will
     differ from contractual  maturities because borrowers may have the right to
     call or prepay obligations with or without call or prepayment penalties.



                                                                            Estimated
                                                             Amortized        Market
                                                                Cost          Value
                                                              --------       --------
                                                                       
     Available for sale:

       Due in one year or less                                $ 11,487       $ 11,524
       Due after one year through five years                    97,015         97,742
       Due after five years through ten years                    8,736          8,826
       Due after ten years                                     274,564        274,019
       Other investments                                        19,809         19,809
                                                              --------       --------
                                                              $411,611       $411,920
                                                              ========       ========
     Held to maturity:

       Due in one year or less                                $ 30,988       $ 30,966
       Due after one year through five years                    45,087         45,671
       Due after five years through ten years                   12,261         12,692
       Due after ten years                                       6,457          6,617
                                                              --------       --------
                                                              $ 94,793       $ 95,946
                                                              ========       ========




                                      FS-22




                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3.   SECURITIES (Continued)

     Gross  realized gains and losses on sales of securities for the years ended
     December 31, 1997, 1996 and 1995 are summarized below: 1997 1996 1995

                                               1997      1996      1995
                                             -------    -------   ------
     Gross realized gains                    $ 1,964    $ 3,728   $  848
                                             =======    =======   ======
     Gross realized losses                   $ 1,186    $ 2,584   $  564
                                             =======    =======   ======


     Included  in the 1996 gross  realized  gains and losses are gross  gains of
     $1,889,051 and gross losses of $682,049 on  terminations or marks to market
     of end-user derivatives.

     During  1996,  the  Company,  upon  evaluation  of the  acquired  Granville
     investment  portfolio,  transferred  securities  with an amortized  cost of
     $4,557,000 and an estimated  market value of $4,400,000  from the available
     for sale category to the held to maturity category.

     Mecklenburg  liquidated  its Held to Maturity  portfolio  during 1996.  The
     carrying value of the liquidated  securities was approximately  $14,715,000
     and a loss of approximately $70,000 was recognized on the related sales.

     Securities  with an amortized cost of  approximately  $130 million and $154
     million as of December  31, 1997 and 1996,  respectively,  were  pledged to
     secure public deposits, FHLB advances and for other banking purposes.

4.   LOANS AND ALLOWANCE FOR LOAN LOSSES

     Major  classifications  of loans as of  December  31,  1997 and  1996,  are
     summarized as follows:

                                                        1997        1996
                                                     ---------   ---------
     Commercial                                      $ 189,482   $ 183,889
     Real estate:
       Construction and land development                79,676      56,077
       Residential, 1-4 families                       307,842     279,290
       Residential, 5 or more families                   5,005       3,554
       Farmland                                         13,595       7,326
       Nonfarm, nonresidential                         224,666     133,546
     Agricultural production                            16,664      10,674
     Consumer                                          101,675      82,580
     Other                                              16,755       6,751
     Net deferred loan costs (fees)                      1,035        (398)
                                                     ---------   ---------
                                                       956,395     763,289
     Less allowance for loan losses                     13,800      10,890
                                                     ---------   ---------
                                                     $ 942,595   $ 752,399
                                                     =========   =========



                                      FS-23



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


4.   LOANS AND ALLOWANCE FOR LOAN LOSSES (Continued)

     A summary of the allowance for loan losses for the years ended December 31,
     1997, 1996 and 1995, is as follows:

                                                  1997        1996        1995
                                               --------    --------    --------
     Balance, beginning of year                $ 10,890    $  9,658    $ 10,161
     Provision charged against income             3,458       2,330         523
     Loans charged off, net of recoveries        (1,753)     (1,000)     (1,026)
     Allowance on purchased (sold) loans          1,205         (98)       --
                                               --------    --------    --------
     Balance, end of year                      $ 13,800    $ 10,890    $  9,658
                                               ========    ========    ========

     Nonperforming  assets  at  December  31,  1997  and  1996,  consist  of the
     following:

                                                       1997         1996
                                                     ---------   ---------
     Loans past due ninety days or more              $   3,997   $   2,107
     Nonaccrual loans                                    2,141       1,666
     Foreclosed assets (included in other assets)          246         507
                                                     ---------   ---------
                                                     $   6,384   $   4,280
                                                     =========   =========

5.   PREMISES AND EQUIPMENT


     Premises and equipment at December 31, 1997 and 1996, are as follows:

                                                       1997         1996
                                                     ---------   ---------
     Premises                                        $  18,644   $  16,895
     Equipment and fixtures                             15,725      12,787
     Leasehold improvements                                712         550
                                                     ---------   ---------
                                                        35,081      30,232
     Less accumulated depreciation and amortization     11,426       9,734
                                                     ---------   ---------
                                                        23,655      20,498
     Construction in process                             2,038         684
     Land                                                6,810       5,244
                                                     ---------   ---------
                                                     $  32,503   $  26,426
                                                     =========   =========



                                      FS-24



                    TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.   INTANGIBLE ASSETS

     Intangible assets at December 31, 1997 and 1996 are as follows:

                                                       1997         1996
                                                     ---------   ---------
        Core deposit premiums                        $  30,470   $  14,646
        Goodwill                                         2,083       1,174
        Other intangibles                                  976         350
                                                     ---------   ---------
                                                        33,529      16,170
        Less accumulated amortization                    5,848       3,563
                                                     ---------   ---------
                                                     $  27,681   $  12,607
                                                     =========   =========

     Amortization  expense,  principally  related to the core deposit  premiums,
     amounted to approximately  $2,170,000,  $1,518,000,  and $1,054,000 for the
     years ended December 31, 1997, 1996 and 1995, respectively.

7.   SHORT-TERM DEBT

     Short term debt  consisted  of the  following  as of December  31, 1997 and
     1996:

                                                       1997         1996
                                                     ---------   --------

        Securities sold under repurchase agreements  $  20,601   $ 34,738
        Federal funds purchased                         24,800      3,900
        Masternotes                                     15,705       --
        Other                                              400        342
                                                     ---------   --------
                                                     $  61,506   $ 38,980
                                                     =========   ========

     The  weighted  average  rate on short  term  debt was  5.15%  and  5.11% at
     December 31, 1997 and 1996, respectively.

     The Company has pledged certain  securities to collateralize the repurchase
     agreements. These agreements generally mature and are renewed daily.

8.   FEDERAL HOME LOAN BANK OF ATLANTA ADVANCES

     FHLB Advances with interest rates and maturity  dates and weighted  average
     rates (WAR) as of December 31, 1997 and 1996 are as follows:




                                                     1997                   1996
                                              -------------------    ------------------
                                               Amount       WAR       Amount      WAR
                                              --------    -------    --------   -------
                                                                      
     Due in one year                          $125,000       5.79%   $  8,000     6.95%
     Due after one year within two years         5,000       6.14      50,000     5.56
     Due after four years within five years     63,500       6.19         --       --
                                              --------    -------    --------   -------
     Balance, end of year                     $193,500       5.77%   $ 58,000     5.75%
                                              ========    =======    ========   =======


     The advances are collateralized by qualifying mortgage loans and investment
     securities.



                                      FS-25



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


8.   FEDERAL HOME LOAN BANK OF ATLANTA ADVANCES (Continued)

     Each of the Banks is required to purchase and hold certain  amounts of FHLB
     stock in order to obtain FHLB advances. No ready market exists for the FHLB
     stock and it has no quoted  market value.  This stock has a carrying  value
     based on cost  and is  redeemable  at $100 per  share  subject  to  certain
     limitations set by the FHLB.

9.   CORPORATION OBLIGATED MANDITORILY REDEEMABLE CAPITAL SECURITIES

     Corporation  obligated  manditorily  redeemable  capital securities ("Trust
     Securities")  aggregating  $20,000,000 were issued in June 1997 through the
     Trust,  a statutory  business  trust  registered  in the State of Delaware.
     These  Trust  Securities  bear  interest  at the rate of 9.375%  and have a
     maturity of thirty years.

     The proceeds from the Trust  Securities  were used by the Trust to purchase
     junior  subordinated  debentures  of the Company  with a yield and maturity
     identical to the Trust Securities.  The distribution rate and payment dates
     of the Trust Securities  correspond to the  distribution  rate and interest
     payment  dates of the junior  subordinated  debentures,  which are the sole
     assets of the  Trust.  The  Company  has  irrevocably  and  unconditionally
     guaranteed all of the Trust's  obligation under the Trust  Securities,  but
     only to the  extent of funds held by the Trust.  The Trust  Securities  are
     subject to mandatory  redemption in whole,  but not in part, upon repayment
     of the junior  subordinated  debentures  at their  stated  maturity or upon
     their early redemption.  The junior subordinated debentures may be redeemed
     prior to their stated  maturity upon the occurrence of certain events or at
     the option of the Company on or after June 1, 2007.

10.  INCOME TAXES

     The components of income tax expense for the years ended December 31, 1997,
     1996 and 1995 are as follows:

                                                       1997      1996     1995
                                                     -------   -------  -------
     Current expense                                 $ 9,216   $ 7,548  $ 3,990
     Deferred expense (benefit)                          (36)     (279)     672
                                                     -------   -------  -------
                                                     $ 9,180   $ 7,269  $ 4,662
                                                     =======   =======  =======

     The  reconciliation  of expected  income tax at the statutory  Federal rate
     (35%) with income tax expense for the years ended  December 31, 1997,  1996
     and 1995, is as follows:

                                                       1997      1996     1995
                                                     -------   -------  -------
     Expected income tax expense at statutory rate   $ 9,017   $ 7,171  $ 4,822
     Increase (decrease) in income tax expense
       resulting from:
         State taxes, net of federal tax benefit         727       582      338
         Benefit of net operating loss carryforward     --        (229)    (217)
         Tax exempt interest                            (604)     (389)    (342)
         Non-deductible interest                          63        13       34
         Other, net                                      (23)      121       27
                                                     -------   -------  -------
           Income tax expense                        $ 9,180   $ 7,269  $ 4,662
                                                     =======   =======  =======


                                      FS-26



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10.  INCOME TAXES (Continued)

     The components of net deferred tax assets at December 31, 1997 and 1996 are
     as follows:

                                                        1997       1996
                                                      -------    -------
     Allowance for loan losses                          3,445    $ 2,976
     Accumulated depreciation                           2,950      1,631
     Deferred compensation                                344        190
     Net operating loss carryforwards                   1,858      2,038
     Depreciable basis of fixed assets                 (1,915)      (368)
     Other                                                 (4)       176
     Unrealized securities (gains) losses                (111)       173
                                                      -------    -------
                                                      $ 6,567    $ 6,816
                                                      =======    =======

     The Company has federal net operating loss  carryforwards  of approximately
     $6,000,000,  which  expire  in  years  2003  through  2008.  Use of the net
     operating  loss  carryforwards  is limited to  approximately  $600,000 each
     year.

11.  EMPLOYEE BENEFIT PLAN

     The  Company  maintains a 401(k) plan for its  subsidiaries'  employees  21
     years  of age or over  with at  least  one year of  service,  which  covers
     substantially  all  employees.  In 1997  neither  Mecklenburg  nor  Coastal
     employees were included in the Company's  plan.  Under the plan,  employees
     may contribute from 2% to 15% of compensation, subject to an annual maximum
     as determined under the Internal  Revenue Code.  Employees may elect for up
     to 25% of their contributions to be invested in the Company's common stock.
     The Company matches,  in contributions of the Company's common stock,  100%
     of the  employee's  first  2% of  contributions  and 50% of the  next 4% of
     contributions.  Mecklenburg  also  maintains  a 401(k)  Plan  which  covers
     substantially  all  employees.  Employees may  contribute up to 6% of their
     salary with the employer matching up to 6% of eligible  contributions.  The
     Company contributed  approximately  $607,000,  $505,000 and $412,000 to the
     plans in 1997, 1996 and 1995, respectively.

     The Company  maintains an Employee  Stock  Purchase  Plan (the "ESPP") that
     allows  employees  to  purchase  stock of up to 10% of  their  compensation
     through payroll  deduction.  In May 1997 this plan was amended to allow the
     purchase of the stock at a 15% discount with the six month period beginning
     July 1, 1997.  The  discount  is taken on the lower of the market  price on
     July 1 or  December  31 with  shares  being  issued out of  authorized  but
     unissued  shares.  A total of 250,000  shares have been  authorized for the
     plan with 7,568 issued on January 1, 1998.

12.  EARNINGS PER SHARE

     The Company adopted SFAS No. 128 "Earnings Per Share" on December 31, 1997.
     As  required,  all prior period  earnings  per share have been  restated to
     conform with the provisions of the statement.  Previously  reported diluted
     earnings  per share for the years  ended  December  31,  1996 and 1995 were
     $1.01 and $.71, respectively.



                                      FS-27



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


12.  EARNINGS PER SHARE (Continued)

     The following table provides a reconciliation on income available to common
     shareholders  and the average  number of shares  outstanding  for the years
     ended December 31, 1997, 1996, and 1995.



                                                        1997          1996          1995
                                                     -----------   -----------   -----------
                                                                        
     Net income                                      $    16,584   $    13,220   $     9,114
     Average outstanding shares for basic EPS         12,932,379    12,558,378    12,493,246
     Dilutive effect of stock options and warrants       484,584       400,332       221,348
                                                     -----------   -----------   -----------
               Total shares for diluted EPS           13,416,963    12,958,710    12,714,594
                                                     ===========   ===========   ===========


13.  COMMON STOCK

     The  Company  has a  Long-Term  Incentive  Plan  which  allows the Board of
     Directors to award any combination of stock options,  restricted  stock and
     cash.

     The Company has a qualified  incentive stock option plan for the benefit of
     certain of the Company's  key officers and  employees  and a  non-qualified
     stock option plan for  directors  and certain  officers  (the "Stock Option
     Plans").  The Stock Option Plans expire on January 4, 1998, and as such, no
     new awards  will be made after that date.  Options  under  these  plans are
     exercisable  at no less than fair market value at the date of grant and are
     subject to a prorated five-year, and in some instances three-year,  vesting
     requirement.  The options are  exercisable as they vest and expire no later
     than ten years after that date.

     On January 27, 1998,  the Board of  Directors  of the Company  approved the
     Triangle Bancorp, Inc. 1998 Omnibus Stock Plan. This plan, which is subject
     to approval by the shareholders of the Company,  reserves  1,000,000 shares
     for future grants in the form of stock options, restricted stock awards and
     stock  appreciation  rights,  the terms and  conditions  of which are to be
     determined at the date of grant.  Incentive options under this plan will be
     granted at fair market value and will have ten year lives.

     On January 1, 1996 the Company adopted SFAS No. 123,  "Accounting for Stock
     Based  Compensation".  As permitted by SFAS No. 123, the Company has chosen
     to continue to apply APB Opinion No. 25,  "Accounting  for Stock  Issued to
     Employees"   (APB  25)  and  related   Interpretations.   Accordingly,   no
     compensation  cost has been  recognized for options granted under the Stock
     Option Plans or the ESPP.

     The pro forma  effect on net income  and  earnings  per share of  recording
     compensation  expense in  accordance  with SFAS No. 123 is presented in the
     table below:

                                            Year ended December 31,
                                        ------------------------------
                                          1997       1996       1995
                                        --------   --------   --------
     Net income:
       As reported                      $ 16,584   $ 13,220   $ 9,114
       Pro Forma                        $ 16,153   $ 12,970   $ 9,081
     Basic earnings per share
       As reported                      $   1.28   $   1.05   $   .73
       Pro Forma                        $   1.25   $   1.03   $   .73
     Diluted earnings per share
       As reported                      $   1.24   $   1.02   $   .72
       Pro Forma                        $   1.20   $   1.00   $   .71


                                      FS-28



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


13.  COMMON STOCK (Continued)

     The fair value of options  granted during 1997, 1996 and 1995 was estimated
     using the  Black-Scholes  option pricing model with the following  weighted
     average assumptions.

                                                  Year ended December 31,
                                                 1997      1996      1995
                                               --------  --------  --------
     1997 Employee Stock Purchase Plan:

     Weighted average grant date fair value     $ 5.30      --        --
     Dividend yield                               2.10%     --        --
     Risk free interest rates                     6.00%     --        --
     Expected lives (years)                       0.50      --        --
     Volatility                                  32.00%     --        --

     Stock Option Plans:

     Weighted average grant date fair value     $ 6.42    $ 3.48    $ 2.68
     Dividend yield                               3.30%     3.90%     3.70%
     Risk free interest rates                     6.00%     6.00%     6.30%
     Expected lives (years)                       6.96      7.00      7.00
     Volatility                                  32.00%    21.00%    25.00%

     A summary of the status of the Stock  Option Plans as of December 31, 1997,
     1996 and  1995,  and  changes  during  the  years  ending  on those  dates,
     including weighted average exercise price (Price), is presented below:



                                              1997                      1996                        1995
                                    ------------------------   ------------------------   ------------------------
                                      Shares        Price        Shares        Price        Shares        Price
                                    ----------    ----------   ----------    ----------   ----------    ----------
                                                                                      
     Outstanding at beginning
            year                     1,056,641    $     9.21      869,250    $     7.97    808,444      $     7.53
       Granted                         111,295         20.50      286,480         12.69    124,387            9.73
       Exercised                      (169,512)         7.84      (55,144)         6.18    (33,604)           4.77
       Forfeited                       (46,083)        11.58      (43,945)        11.05    (29,977)           7.08
                                    ----------    ----------   ----------    ----------   ----------    ----------
       Outstanding at end of year      952,341    $    10.63    1,056,641    $     9.21    869,250      $     7.97
                                    ==========    ==========   ==========    ==========   ==========    ==========


     The following table summarizes  information about the Stock Option Plans at
     December 31, 1997 including weighted average remaining  contractual term in
     years (Term) and weighted average exercise price (Price).



                                      Options Outstanding       Options Exercisable
                                  ---------------------------  ---------------------
    Range of Exercise Prices      Number    Term       Price    Number        Price
    ------------------------      -------  -------    -------  ---------    --------
                                                             
     $   4.00 - $6.00             124,304    3.64     $  5.94     83,009    $   5.90
         6.25 -  6.80             139,954    2.20        6.56    139,954        6.56
         6.86 -  8.00             136,851    4.83        7.29    115,571        7.26
         8.04 - 10.00             156,207    6.10        9.21     83,298        9.00
        10.75 - 11.50             164,720    8.40       11.46    163,500       11.49
        12.38 - 15.00              88,010    8.27       14.70     16,103       14.86
        16.19 - 18.38             108,560    7.17       18.28     30,870       18.15
        18.88 - 23.50              12,500    9.52       22.58          0           0
        26.75 - 35.00              21,235    9.83       27.27          0           0
                                  -------  ------     -------  ---------    --------
                                  952,341    5.89     $ 10.63    632,305     $  8.98
                                  =======  ======     =======  =========    ========


     During 1997, 7,800 of the Company's  warrants were exercised  leaving 4,200
     remaining.  All the warrants have an exercise  price of $9.17 and expire on
     December 31, 2000.



                                      FS-29



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


14.  REGULATORY RESTRICTIONS

     The Banks, as North Carolina banking  corporations,  may pay dividends only
     out of undivided  profits as determined  pursuant to North Carolina General
     Statutes Section 53-87. However,  regulatory  authorities may limit payment
     of dividends by any bank when it is determined that such a limitation is in
     the public  interest and is necessary to ensure the financial  soundness of
     the bank.

     Under regulations of the Federal Reserve,  banking  affiliates are required
     to maintain  certain minimum  average  reserve  balances which include both
     cash on hand and  deposits  with the Federal  Reserve.  These  deposits are
     included in cash and cash equivalents in the  accompanying  balance sheets.
     At December  31, 1997 and 1996,  the Banks were  required to maintain  such
     balances    aggregating    approximately    $10,315,000   and   $8,432,000,
     respectively.

     The  Company  and the Banks  are  subject  to  various  regulatory  capital
     requirements  administered  by the  federal  and  state  banking  agencies.
     Failure  to  meet  minimum  capital   requirements   can  initiate  certain
     mandatory,  and possibly  additional  discretionary,  actions by regulators
     that,  if  undertaken,   could  have  a  direct   material  effect  on  the
     consolidated financial statements.  Management believes, as of December 31,
     1997, that the Company and the Banks meet all capital adequacy requirements
     to which they are subject.

     As of December  31, 1997 and 1996,  the most recent  notification  from the
     FDIC  categorized the Company and the Banks as well  capitalized  under the
     regulatory  framework for prompt  corrective  action.  To be categorized as
     well capitalized the Banks must maintain minimum amounts and ratios, as set
     forth in the table  below.  There are no  conditions  or events  since that
     notification  that  management  believes  have changed the Company's or the
     Banks' category.

     A summary of the Company's required and actual capital components follows:




                                                                                                       To Be Well Capitalized
                                                                                                       Under Prompt Corrective
                                                                                   For Capital               Corrective
                                                       Actual                   Adequacy Purposes         Action Provisions
                                                 -----------------------    -----------------------    -----------------------
                                                   Amount        Ratio        Amount        Ratio        Amount        Ratio
                                                 ----------   ----------    ----------   ----------    ----------   ----------
                                                                                                      
           As of December 31, 1997:
     ---------------------------------------
     Total Capital (to Risk Weighted Assets)     $ 123,817       12.2%      $   80,959        8.0%     $  101,199       10.0%
     Tier I Capital (to Risk Weighted Assets)      111,156       11.0           40,477        4.0          60,719        6.0%
     Tier I Capital  (to Average Assets)           111,156        7.6           58,855        4.0          73,569        5.0%

            As of December 31, 1996:
     ---------------------------------------
     Total Capital (to Risk Weighted Assets)     $ 102,851       12.6%      $   65,196        8.0%     $   81,495       10.0%
     Tier I Capital (to Risk Weighted Assets)       93,241       11.4           32,598        4.0          48,897        6.0
     Tier I Capital (to Average Assets)             93,241        7.9           47,098        4.0          58,873        5.0



                                      FS-30




                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


14.  REGULATORY RESTRICTIONS (Continued)

     A summary of Triangle's required and actual capital components follows:



                                                                                                       To Be Well Capitalized
                                                                                                       Under Prompt Corrective
                                                                                   For Capital               Corrective
                                                       Actual                   Adequacy Purposes         Action Provisions
                                                 -----------------------    -----------------------    -----------------------
                                                   Amount        Ratio        Amount        Ratio        Amount        Ratio
                                                 ----------   ----------    ----------   ----------    ----------   ----------
                                                                                                        
            As of December 31, 1997:
     ----------------------------------------
     Total Capital (to Risk Weighted Assets)    $   92,343        10.8%     $ 68,630          8.0%     $   85,788         10.0%
     Tier I Capital (to Risk Weighted Assets)       81,605         9.5        34,315          4.0          51,473          6.0
     Tier I Capital  (to Average Assets)            81,605         6.7        48,747          4.0          60,933          5.0

            As of December 31, 1996:
     ----------------------------------------
     Total Capital (to Risk Weighted Assets)    $   82,743        12.3%     $ 53,855          8.0%     $   67,319         10.0%
     Tier I Capital (to Risk Weighted Assets)       74,312        11.0        26,928          4.0          40,392          6.0
     Tier I Capital (to Average Assets)             74,312         7.7        38,638          4.0          48,297          5.0


     A summary of Mecklenburg's  required and actual capital components follows:
     To Be Well Capitalized



                                                                                                       To Be Well Capitalized
                                                                                                       Under Prompt Corrective
                                                                                   For Capital               Corrective
                                                       Actual                   Adequacy Purposes         Action Provisions
                                                 -----------------------    -----------------------    -----------------------
                                                   Amount        Ratio        Amount        Ratio        Amount        Ratio
                                                 ----------   ----------    ----------   ----------    ----------   ----------
                                                                                                      
            As of December 31, 1997:
     ----------------------------------------
     Total Capital (to Risk Weighted Assets)      $ 21,359        15.1%    $   11,352         8.0%     $   14,190       10.0%
     Tier I Capital (to Risk Weighted Assets)       19,772        13.9          5,676         4.0           8,514        6.0
     Tier I Capital  (to Average Assets)            19,772         7.3         10,805         4.0          13,507        5.0

            As of December 31, 1996:
     ----------------------------------------
     Total Capital (to Risk Weighted Assets)      $ 19,155        14.9%    $   10,286         8.0%     $   12,858       10.0%
     Tier I Capital (to Risk Weighted Assets)       17,980        14.0          5,143         4.0           7,715        6.0
     Tier I Capital (to Average Assets)             17,980         6.8         10,551         4.0          13,189        5.0


15.  LEASE OBLIGATIONS

     The Company  leases a portion of its  facilities  under  various  operating
     leases.  Rental expense  related to such leases  amounted to  approximately
     $1,160,000, $1,100,000 and $825,000 in 1997, 1996 and 1995, respectively.

     Noncancelable,  long-term lease commitments at December 31, 1997 range from
     $1,000,000 in 1998 to $700,000 in 2002.



                                      FS-31



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


16.  COMMITMENTS AND CONTINGENCIES

     The Company is party to financial  instruments with off-balance  sheet risk
     in the  normal  course  of  business  to meet  the  financing  needs of its
     customers.  These  financial  instruments  include  commitments  to  extend
     credit,  lines of credit and standby letters of credit.  These  instruments
     involve  elements  of credit  risk in excess of amounts  recognized  in the
     accompanying financial statements.

     The  Company's  risk of loss in the  event of  nonperformance  by the other
     party to the commitment to extend credit, line of credit and standby letter
     of credit is represented by the  contractual  amount of these  instruments.
     The Company uses the same credit policies in making  commitments under such
     instruments  as it does for  on-balance  sheet  instruments.  The amount of
     collateral obtained,  if any, is based on management's credit evaluation of
     the  counterparty.   Collateral  held  varies,  but  may  include  accounts
     receivable,  inventory,  real  estate  and  time  deposits  with  financial
     institutions.  Since many of the commitments are expected to expire without
     being drawn upon, the total commitment amounts do not necessarily represent
     future cash requirements.

     As of December 31, 1997 and 1996,  outstanding  financial instruments whose
     contract amounts represent credit risk were as follows:

                                             1997       1996
                                             ----       ----
     Unfunded loans and lines of credit   $ 201,744   $ 149,789
                                          =========   =========
     Standby letters of credit            $   3,265   $   4,435
                                          =========   =========

     The Company's lending is concentrated  primarily in North Carolina.  Credit
     has been extended to certain of the Company's  customers  through  multiple
     lending transactions.

     Mecklenburg  used  off-balance  sheet  financial  contracts  to  assist  in
     managing  interest  rate risk.  Instruments  used for this purpose  include
     interest  rate  swaps,   interest  rate  caps  and  interest  rate  floors.
     Mecklenburg  managed the  counterparty  credit risk  associated  with these
     instruments through credit approvals, limits and monitoring procedures.

     For  interest  rate swaps,  interest  rate caps and  interest  rate floors,
     notional  principal  amounts  often  are  used to  express  the  volume  of
     transactions however, the amount potentially subject to credit risk is much
     smaller.  As of December 31, 1997, the aggregate  notional principal amount
     of all outstanding  financial  instrument  contracts used for interest rate
     management  totaled  approximately  $31 million.  At December 31, 1997, the
     carrying  amount  of  financial  instruments  used for  interest  rate risk
     management  was  approximately  $17,000 and the estimated  market value was
     $33,000.



                                      FS-32



                     TRIANGLE BANCORP, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


16.  COMMITMENTS AND CONTINGENCIES (Continued)

     All these instruments  involve, to varying degrees,  elements of credit and
     interest rate risk in excess of the amounts  recognized in the consolidated
     financial  statements.  At December 31, 1997,  off-balance  sheet financial
     instruments and their related fair value methods and assumptions,  and fair
     values are as follows:



                                                            Estimated  Contract or
                                                   Carrying   Fair      Notional
                                                    Amount    Value       Amount
                                                   -------   -------   ----------
                                                               
     Financial instruments used for interest rate
        risk management, the designated asset or
        liability and terms:
     Interest rate swap agreements:
       Certificates of deposit:
           Receive fixed 5.97% pay 3 month
           LIBOR February 1997 - March 1998
         Receive 3 month fixed 6.00%, pay 3         $  --     $     8   $  8,000
           month LIBOR March 1997 - March 1998)        --           8      8,000
                                                    -------   -------   --------
                                                    $  --     $    16   $ 16,000
                                                    =======   =======   ========
     Purchased interest rate floors:
        Unassigned (Strike price 5%, 3
         month LIBOR index, March 1996 -
         January 1997)                              $    17    $   17   $ 15,000
                                                    =======   =======   ========



     Various legal  proceedings  against the Company and its  subsidiaries  have
     arisen  from  time to time in the  normal  course of  business.  Management
     believes  liabilities arising from these proceedings,  if any, will have no
     material adverse effect on the financial positions or results of operations
     of the Company or its subsidiaries.

17.  RELATED PARTY TRANSACTIONS

     In the normal course of business certain  directors and executive  officers
     of the Company,  including their immediate  families and companies in which
     they have an  interest,  were loan  customers.  Activity  in these loans is
     summarized as follows :

                                                       1997       1996
                                                      -------    -------
     Balance, beginning of year                      $ 4,008    $ 4,827
     Loans made                                        1,038      2,705
     Payment received                                 (1,420)    (3,100)
     Changes in composition                            1,450       (424)
                                                     -------    -------
     Balance, end of year                            $ 5,076    $ 4,008
                                                     =======    =======


                                      FS-33



18.  PARENT COMPANY FINANCIAL DATA

     The  Company's  principal  asset  is its  investment  in its  subsidiaries.
     Condensed  financial  statements  for the parent company as of December 31,
     1997 and 1996 and for the years ended December 31, 1997,  1996 and 1995 are
     as follows:
                                                            1997       1996
                                                          --------   --------
       Condensed Balance Sheets
       Cash                                               $ 16,161   $    368
       Investments in wholly-owned subsidiaries            131,865    105,136
       Loan to subsidiary                                    6,200       --
       Other assets                                          1,373        365
                                                          --------   --------
           Total assets                                   $155,599   $105,869
                                                          ========   ========

       Short-term debt                                    $ 15,705   $   --
       Other liabilities                                       233        133
       Junior subordinated deferred interest debentures
                                                            20,568       --
                                                          --------   --------
           Total liabilities                                36,506        133

       Shareholders' equity                                119,093    105,736
                                                          --------   --------
           Total liabilities and shareholders' equity     $155,599   $105,869
                                                          ========   ========


     Condensed Statements of Income               1997      1996      1995
                                                -------   -------   -------
     Dividends from wholly-owned subsidiaries   $ 6,204   $ 3,447   $   588
     Interest income                                773         8      --
                                                -------   -------   -------
     Total income                                 6,977     3,455       588
     Interest expense                             1,441      --        --
     Other expenses                                 179       117       236
                                                -------   -------   -------
     Total expenses                               1,620       117       236
                                                -------   -------   -------
     Income before equity in earnings
       of wholly-owned subsidiaries               5,357     3,338       352
     Equity in undistributed earnings
       of wholly-owned subsidiaries              11,227     9,882     8,762
                                                -------   -------   -------
         Net income                             $16,584   $13,220   $ 9,114
                                                =======   =======   =======


     Condensed Statements of Cash Flows              1997      1996      1995
                                                   --------   -------   -------
     Cash flows from operating activities:
       Net income                                  $ 16,584   $13,220   $ 9,114
       Equity in undistributed earnings of
           wholly-owned subsidiaries                (11,227)   (9,882)   (8,762)
       Amortization of debt issuance cost                10      --        --
       Decrease (increase) in other assets              226      (309)      378
       Increase (decrease) in other liabilities         100        38       (44)
                                                   --------   -------   -------
         Net cash provided by operating activities    5,693     3,067       686
                                                   --------   -------   -------
     Cash flows from investing activities:
       Investment in subsidiary                     (12,375)      254    (1,070)
       Net increase in loans to subsidiary           (6,200)     --        --
       Purchases of common securities                  (617)     --        --
                                                   --------   -------   -------
           Net cash provided by (used in)
                investing activities                (19,192)      254    (1,070)
                                                   --------   -------   -------

                                  (Continued)

                                      FS-34





18.  PARENT COMPANY FINANCIAL DATA (Continued)



     Cash flows from financing activities:                       1997        1996        1995
                                                               --------    --------    --------
                                                                              
       Net increase in masternotes                             $ 15,705    $   --      $   --
       Proceeds from junior subordinated debentures              20,568        --          --
       Common shares issued to the public                          --          --         1,300
       Shares issued under stock plans                            1,584         527         446
       Dividends                                                 (5,206)     (3,531)     (2,015)
       Cash issued for fractional shares                           --            (3)        (11)
       Debt issuance cost                                          (627)       --          --
       Repurchased shares                                        (2,732)       (277)       (188)
                                                               --------    --------    --------
         Net cash provided by (used in) financing activities     29,292      (3,284)       (468)
                                                               --------    --------    --------
         Net increase (decrease) in cash                         15,793          37        (852)
     Cash at beginning of year                                      368         331       1,183
                                                               --------    --------    --------
     Cash at end of year                                       $ 16,161    $    368    $    331
                                                               ========    ========    ========


19.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     SFAS No.  107,  "Disclosures  about Fair Value of  Financial  Instruments",
     requires the disclosure of estimated fair values for financial instruments.
     Quoted market prices, if available, are utilized as an estimate of the fair
     value of financial instruments. Because no quoted market prices exist for a
     significant part of the Company's financial instruments,  the fair value of
     such  instruments has been derived based on management's  assumptions  with
     respect to future economic conditions, the amount and timing of future cash
     flows  and  estimated   discount   rates.   Different   assumptions   could
     significantly affect these estimates. Accordingly, the net realizable value
     could be  materially  different  from the  estimates  presented  below.  In
     addition,  these  estimates are only  indicative  of  individual  financial
     instruments'  values and should not be considered an indication of the fair
     value of the Company taken as a whole.

     The  carrying  values of cash and due from  banks,  Federal  funds sold and
     interest-bearing  deposits  in banks are equal to the fair value due to the
     nature  of the  financial  instruments.  The fair  value of  securities  is
     estimated  based  upon bid  quotations  received  from  various  securities
     dealers.  Loans held for sale are  considered  short term  assets  that are
     carried  at  market  value at  December  31,  1996.  The fair  value of the
     Company's  loans is determined  by  discounting  the  scheduled  cash flows
     through the loan's estimated maturity using estimated market discount rates
     that most reflect the credit and interest  rate risk  inherent in the loan.
     The  estimate  of  maturity  is based upon the stated  average  maturity of
     management's   estimates  of  prepayments   considering   current  economic
     conditions and prevailing interest rates.

     The  fair  value  of   deposits   with  no  stated   maturities,   such  as
     noninterest-bearing  deposits,  interest checking, money market and savings
     accounts,  are equal to the amount payable as required by SFAS No. 107. The
     fair value of time deposits, such as certificates of deposit and Individual
     Retirement  Accounts,  are based on the discounted  contractual cash flows.
     The discount rate is estimated using rates  currently  offered for deposits
     of similar maturities.

     Short-term debt includes repurchase agreements and Federal funds purchased,
     which  reprice  daily or monthly to allow for their  market  value to equal
     their carrying  value.  The fair value of FHLB advances and the corporation
     obligated  manditorily  redeemable  capital  securities  were determined by
     discounting   contractual  cash  flows  using  current  rates  for  similar
     borrowings.

                                      FS-35



19.  FAIR VALUE OF FINANCIAL INSTRUMENTS (Continued)

     The fair value of  off-balance  sheet  financial  instruments  has not been
     considered in  determining  on balance sheet fair value.  The fair value of
     unfunded  loans  and  lines  of  credit  and  standby   letters  of  credit
     approximates the stated value since they are either short term in nature or
     subject to immediate  repricing.  The following table presents  information
     for financial assets and liabilities as of December 31, 1997 and 1996:



                                                                         1997                     1996
                                                                -----------------------   -----------------------
                                                                 Carrying      Fair        Carrying       Fair
                                                                  Value        Value        Value        Value
                                                                ----------   ----------   ----------   ----------
                                                                                           
       Financial assets:
         Cash and due from banks                                $   50,398   $   50,398   $   40,178   $   40,178
         Federal funds sold                                          1,549        1,549        2,558        2,558
         Interest-bearing deposits in banks                         23,027       23,027          879          879
         Securities                                                506,713      507,866      384,622      385,177
         Loans held for sale                                          --           --          2,413        2,413
         Loans, less allowance for loan losses                     942,595      952,575      752,399      754,160
         Interest receivable                                        12,626       12,626       10,428       10,428
                                                                ----------   ----------   ----------   ----------
             Total financial assets                             $1,536,908   $1,548,041   $1,193,477   $1,195,793
                                                                ==========   ==========   ==========   ==========
       Financial liabilities:
         Deposits                                               $1,191,926   $1,199,616   $1,025,752   $1,026,872
         Short-term debt                                            61,506       61,502       38,980       38,980
         Federal Home Loan Bank of Atlanta advances                193,500      194,745       58,000       58,000
         Corporation obligated manditorily redeemable capital
           securities                                               19,951       18,093         --           --
         Interest payable                                            8,546        8,546        8,584        8,584
                                                                ----------   ----------   ----------   ----------
             Total financial liabilities                        $1,475,429   $1,482,502   $1,131,316   $1,132,436
                                                                ==========   ==========   ==========   ==========


     The Company's remaining assets and liabilities are not considered financial
     instruments.

20.  QUARTERLY FINANCIAL DATA (UNAUDITED)

     Summarized  unaudited quarterly financial data for the years ended December
     31, 1997 and 1996 is as follows:

     1997:                        Fourth     Third    Second     First
                                  -------   -------   -------   -------
     Interest income              $29,041   $27,720   $25,633   $24,154
     Interest expense              14,411    14,228    12,605    11,718
     Provision for loan losses        874     1,105       935       544
     Noninterest income             2,883     2,972     4,867     2,491
     Noninterest expense           11,612     9,043     8,433     8,489
     Income tax expense             1,622     2,179     3,160     2,219
                                  -------   -------   -------   -------
     Net income                   $ 3,405   $ 4,137   $ 5,367   $ 3,675
                                  =======   =======   =======   =======

     Basic earnings per  share    $   .26   $   .32   $   .42   $   .28
                                  =======   =======   =======   =======
     Diluted earnings per share   $   .25   $   .31   $   .40   $   .28
                                  =======   =======   =======   =======



                                      FS-36



20.  QUARTERLY FINANCIAL DATA (UNAUDITED) (Continued)

     1996:                        Fourth     Third     Second     First
                                  -------   -------   -------   -------
     Interest income              $23,561   $23,481   $22,265   $20,652
     Interest expense              11,558    11,764    11,045     9,960
     Provision for loan losses        828       348       747       407
     Noninterest income             2,059     2,305     3,124     2,460
     Noninterest expense            8,168     8,507     8,071     8,015
     Income tax expense             1,724     1,924     1,905     1,716
                                  -------   -------   -------   -------
     Net income                   $ 3,342   $ 3,243   $ 3,621   $ 3,014
                                  =======   =======   =======   =======

     Basic earnings per  share    $   .27   $   .26   $   .28   $   .24
                                  =======   =======   =======   =======
     Diluted earnings per share   $   .26   $   .25   $   .28   $   .23
                                  =======   =======   =======   =======

21.  OTHER INVESTING AND FINANCING ACTIVITIES

     Excluded from the  consolidated  statements of cash flows was the effect of
     transfers to trading  securities of $41,867,000  during 1997;  transfers to
     securities held to maturity of $4,557,000 and $22,149,000 in 1996 and 1995,
     respectively and transfers to securities  available for sale of $44,332,000
     in 1995.

     The Company  acquired ten branches and divested of two branches in 1997 and
     acquired five  branches and divested of one branch in 1996. In  conjunction
     with these  transactions,  assets acquired and liabilities  assumed were as
     follows:

                                      1997         1996
                                   ---------    ---------

     Deposits                      $ 173,584    $  80,195
     Loans                           (51,931)         117
     Premium paid on deposits        (15,824)      (5,026)
     Premises and equipment           (3,028)      (1,015)
     Other assets                       (593)        (132)
     Other liabilities                   405          142
                                   ---------    ---------
               Net cash acquired   $ 102,613    $  74,281
                                   =========    =========

22.  YEAR 2000 ISSUE

     The year 2000 issue is the result of computer  programs being written using
     two digits  rather  than four to define  the  applicable  year.  Any of the
     Company's computer programs that have date-sensitive software may recognize
     a date using "00" as the year 1900 rather  than the year 2000.  The Company
     has made a  preliminary  assessment of its software and does not believe it
     has any significant systems that require modifications.  An outside firm is
     undergoing an extensive study of all of the Company's internal and external
     systems and this is expected to be completed in 1998. As such, the costs of
     becoming   year  2000   compliant   cannot  be   estimated  at  this  time.
     Additionally, there can be no guarantee that the systems of other companies
     on which the Company's  systems rely will be timely  converted,  or that an
     inadequate  conversion  of a  significant  loan  customer  would not have a
     material adverse effect on the Company.


                                      FS-37





23.  PENDING ACQUISITIONS

     On October 16,  1997,  the Company  entered  into an  agreement  to acquire
     Guaranty State Bancorp  ("Guaranty")  and its commercial  bank  subsidiary,
     Guaranty State Bank, both located in Durham, North Carolina. As of December
     31,  1997,   Guaranty  had  approximately   $107  million  in  assets.  The
     transaction  will be accounted for using the pooling of interests method of
     accounting.  All  regulatory  approvals  have been  obtained  and  Guaranty
     shareholders  are to  meet on  March  30,  1998  to  vote  on the  proposed
     acquisition. The transaction is expected to be consummated in April 1998.

     On March 4, 1998,  Triangle  entered  in an  agreement  to  acquire  United
     Federal  Savings Bank,  Rocky Mount,  North  Carolina  ("United  Federal").
     United  Federal is a  federally-chartered  savings bank whose  deposits are
     insured by the Savings Association  Insurance Fund of the FDIC. At December
     31, 1997,  United Federal had total assets of  approximately  $304 million.
     The United Federal  acquisition  will be accounted for using the pooling of
     interests  method of  accounting  and is subject to the  approval of United
     Federal's   shareholders  and  all  applicable  regulatory  agencies.   The
     transaction is expected to be consummated in the third quarter of 1998.








                                      FS-38