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, 1998, or

               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, 1999, based upon the closing
price of the Common Stock ($16.1875) on March 5, 1999, was approximately
$368,700,000. 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 5, 1999, 25,213,945 shares of no par value common stock were
outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

               The 1998 Annual Report to Shareholders (the "Annual Report to
Shareholders") is incorporated by reference into Part II hereof.

               The definitive Proxy Statement for the 1999 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, 1998, the Corporation
had consolidated assets of approximately $2.1 billion and was the eighth largest
banking organization headquartered in North Carolina.

RECENT ACQUISITIONS

               On April 16, 1998, the Corporation acquired Guaranty State
Bancorp ("Guaranty State") and its commercial bank subsidiary, Guaranty State
Bank, both located in Durham, North Carolina. The acquisition of Guaranty State
added approximately $103 million in assets, $77 million in loans, $89 million in
deposits, and $12 million in shareholders' equity and four branches in Durham,
North Carolina.

               On September 17, 1998, Triangle acquired 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. The United Federal acquisition added approximately $302
million in assets, $248 million in loans, $266 million in deposits, and $22
million in shareholders' equity and eight branches in eastern North Carolina and
two mortgage origination offices located in Charlotte and Wilmington, North
Carolina.

               As both the Guaranty State and United Federal acquisitions were
accounted for using the pooling-of-interests method of accounting, all
historical information has been restated to reflect both entities. As a result,
the Corporation's total assets and net income as of and for the year ended
December 31, 1997, have been restated from $1.6 billion to $2 billion and from
$16.6 million to $19.5 million, respectively.

               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.

                                       2


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 are 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 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") and the Savings Association Insurance Fund ("SAIF")
of the FDIC. The sole business of the Banks is to provide banking services to
businesses and individuals in the communities they serve through 69 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 June 1996. In June 1997,
Triangle Bank sold two branches in Sanford, North Carolina and in August 1997
acquired 10 branches as a result of the UCB/BB&T merger adding a net of

                                       3


$174 million in deposits and $52 million in loans. In 1998, Triangle Bank merged
with Guaranty Sate Bank and United Federal. Through the acquisition of United
Federal, Triangle Bank began a sizeable mortgage loan operation, which services
are offered through Triangle Bank branches as well as mortgage loan production
offices in Charlotte and Wilmington, North Carolina.

               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. At December
31, 1998, Triangle Bank and Mecklenburg had deposits of approximately $1.5
billion and $181 million, respectively. The Banks seek to maintain stability in
their deposits by establishing direct relationships with their depositors. In
addition, in the fourth quarter of 1998, the Banks, in compliance with FDIC
regulations, began accepting a limited amount of brokered deposits pursuant to
agreements with regional brokerage firms. These brokered deposits are part of
the Banks' asset-liability management plan and provide a source of deposits
without creating disintermediation in the Banks' deposit accounts.

               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 13% of the Banks' loans at December 31, 1998. 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 73% of
the outstanding loans at December 31, 1998. 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, 1998, Coastal Leasing had approximately $28
million in total assets, $28 million in leases, and $3.8 million in
shareholders' equity. Coastal Leasing began business in 1971

                                       4


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, 1998, the average maturity, based on contractual maturities, of the
Corporation's available for sale and held to maturity investment portfolios were
approximately 9.9 and 5.1 years, respectively.

               COMPETITION. Commercial banking in North Carolina is extremely
competitive, due in large part to statewide and interstate branching and
banking. 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 is 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 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, 1998, the Corporation's subsidiaries
employed 590 full-time employees and 185 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.

               The Corporation has a 401(k) plan for substantially all of its
and its subsidiaries' employees. The Corporation has an Omnibus Stock Plan which
provides qualified incentive stock options for key officers and employees of the
Corporation and its subsidiaries, and non-qualified stock options for directors
and certain officers of the Corporation and its subsidiaries. The Omnibus Stock
Plan also enables the Corporation to offer restricted stock awards and other
forms of stock compensation, if desired by the Corporation. 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.

                                       5


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 69 branch
locations of which 27 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 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 Montana 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)

                                       6


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.

               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

                                       7


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, 1998, 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, 1998 the Corporation had Tier I risk-adjusted,
total regulatory capital and leverage capital of approximately 10.2%, 11.4% and
7.9%, 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. 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 great 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. At December 31, 1998, approximately $32 million of Mecklenburg's
deposits were insured by the SAIF as those deposits were acquired by Mecklenburg
from a SAIF-insured savings bank and approximately $266 million of Triangle
Bank's deposits were insured by the SAIF due to Triangle Bank's acquisition of
United Federal in September 1998. 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 effect to it, 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.

                                       8


               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, 1998,
Triangle Bank had Tier I risk-adjusted, total regulatory capital and leverage
capital of approximately 9.4%, 10.6% and 7.3%, respectively, all in excess of
the minimum requirements. Similarly, Mecklenburg had Tier I risk-adjusted, total
regulatory capital and leverage capital of approximately 12.1%, 13.1% and 9.5%,
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. In recent years, there have been various proposals to merge 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. It cannot be predicted as to whether any further
assessments will be made on BIF-insured and SAIF-insured deposits. At December
31, 1998, premium rates remained at their 1997 level. There can be no assurance
as to whether insurance premiums will remain at their current levels in the
foreseeable future or whether the BIF and the SAIF insurance funds will merge or
remain separate.

               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.

                                       9


               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.




                                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                   19
(B)     Securities by Maturities                                                     4                 20, 21
(C) This item is not applicable since no items exist that related to this
    disclosure

III.     LOAN AND LEASE PORTFOLIO
(A)      Types of Loans and Leases                                                   3                   14
(B)      Maturities and Sensitivity of Loans to Changes in Interest Rates            3                   15
      Risk Elements
(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, 1998 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

                                       10

(B)     Items B, C and E are not applicable
(C)      Outstanding balances and maturities of certificates of                      5                  22
    deposits in amounts of $100,00 or more as of December 31, 1998

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)

                                                               1998                                 1997
                                                ---------------------------------   -----------------------------------
                                                             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              $ 58,636   $ 2,804     4.78%        $ 167,463   $ 9,004      5.38%
     Non-taxable investment securities
       and interest bearing due from banks*          488,675    32,766     6.71%          305,976    22,293      7.29%
     Federal funds sold and securities purchased
        with agreements to resell                      1,180        62     5.25%            3,032       165      5.44%
     Gross loans and leases**                      1,321,526   121,640     9.20%        1,171,539   109,432      9.34%
     Allowance for loan and lease losses             (18,526)        -     0.00%          (15,977)        -      0.00%


                                                ---------------------------------   -----------------------------------
     Total Interest Earning Assets                 1,851,491   157,272     8.49%        1,632,033   140,894      8.63%
                                                ---------------------------------   -----------------------------------

     NONINTEREST EARNING ASSETS
       Cash and due from banks                        49,951                               43,489
       Premises and equipment, Net                    41,206                               36,321
       Interest receivable and other assets           69,491                               46,130
       Unrealized gain (loss) on
         securities available for sale                (2,385)                                 175
                                                                                    --------------
                                                -------------
     Total Noninterest Earning Assets                158,263                              126,115
                                                -------------                       --------------

     TOTAL AVERAGE ASSETS                         $2,009,754                          $ 1,758,148
                                                =============                       ==============

     INTEREST BEARING LIABILITIES:
     Demand deposits                               $ 186,970     4,151     2.22%        $ 187,496     4,230      2.26%
     Money market and savings deposits               289,249     9,844     3.40%          240,885     9,270      3.85%
     Time deposits                                   906,763    50,756     5.60%          842,312    47,858      5.68%
     Borrowed funds                                  235,937    13,947     5.91%          141,787     8,355      5.89%
                                                ---------------------------------   -----------------------------------
     Total Interest Bearing Liabilities            1,618,919    78,698     4.86%        1,412,480    69,713      4.94%
                                                ---------------------------------   -----------------------------------

     NONINTEREST BEARING LIABILITIES:
     Demand deposits                                 200,135                              169,220
     Custodial deposits                                8,886                                9,060
     Interest payable and other                       22,193                               21,438
                                                -------------                       --------------
     Total Noninterest Bearing Liabilities           231,214                              199,718
                                                -------------                       --------------

     Total Liabilities                             1,850,133                            1,612,198

     Shareholders' Equity                            159,621                              145,950
                                                -------------                       --------------
     Total Liabilities and
        Shareholders' Equity                      $2,009,754                          $ 1,758,148
                                                =============                       ==============

     Interest Rate Spread                                                  3.63%                                 3.69%
                                                                       ==========                           ===========

     Taxable Equivalent Net Interest Income and
       Net Yield on Interest Earning Assets                   $ 78,574     4.24%                   $ 71,181      4.36%
                                                             ====================                 =====================




                                                                            1996
                                                            ----------------------------------
                                                                          Interest
                                                               Average     Income/   Average
                                                               Balance     Expense  Yield/Rate
                                                            ----------------------------------
                                                                               
     INTEREST EARNING ASSETS:
     Taxable investment securities and
       interest bearing due from banks                          $ 259,680  $ 14,833     5.71%
     Non-taxable investment securities
       and interest bearing due from banks*                       213,129    15,772     7.40%
     Federal funds sold and securities purchased
        with agreements to resell                                   5,606       306     5.46%
     Gross loans and leases**                                     952,620    88,734     9.31%
     Allowance for loan and lease losses                          (14,396)        -     0.00%

                                                            ----------------------------------
                                                            ----------------------------------
     Total Interest Earning Assets                              1,416,639   119,645     8.45%
                                                            ----------------------------------

     NONINTEREST EARNING ASSETS
       Cash and due from banks                                     41,119
       Premises and equipment, Net                                 29,908
       Interest receivable and other assets                        40,544
       Unrealized gain (loss) on
         securities available for sale                                518
                                                            --------------

     Total Noninterest Earning Assets                             112,089
                                                            --------------

     TOTAL AVERAGE ASSETS                                      $1,528,728
                                                            ==============

     INTEREST BEARING LIABILITIES:
     Demand deposits                                            $ 152,957     3,575     2.34%
     Money market and savings deposits                            209,336     7,246     3.46%
     Time deposits                                                758,558    43,343     5.71%
     Borrowed funds                                               103,093     5,621     5.45%
                                                            ----------------------------------
     Total Interest Bearing Liabilities                         1,223,944    59,785     4.88%
                                                            ----------------------------------

     NONINTEREST BEARING LIABILITIES:
     Demand deposits                                              149,022
     Custodial deposits                                             4,636
     Interest payable and other                                    20,187
                                                            --------------
     Total Noninterest Bearing Liabilities                        173,845
                                                            --------------

     Total Liabilities                                          1,397,789

     Shareholders' Equity                                         130,939
                                                            --------------
     Total Liabilities and
        Shareholders' Equity                                   $1,528,728
                                                            ==============

     Interest Rate Spread                                                               3.57%
                                                                                    ==========

     Taxable Equivalent Net Interest Income and
       Net Yield on Interest Earning Assets                                $ 59,860     4.23%
                                                                          ====================


     *Tax equivalent adjustment of $3,944, $2,791, and $1,802 made in 1998, 1997
     and 1996, 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)


                                                    1998 compared to 1997              1997 compared to 1996
                                                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           $(6,200)   $(5,298)   $ (902)      $(5,829)  $(5,002)   $ (827)
      Non-taxable investment securities
        and interest bearing due from banks        10,473     12,391    (1,918)        6,521     6,768      (247)
      Federal funds sold and securities purchased
         with agreements to resell                   (103)       (97)       (6)         (141)     (140)       (1)
      Gross loans and leases                       12,208     13,827    (1,619)       20,698    20,448       250
                                                -------------------------------    ------------------------------

      Total Interest Earning Assets              $ 16,378   $ 20,823   $(4,445)     $ 21,249  $ 22,074    $ (825)
                                                ===============================    ==============================

      INTEREST BEARING LIABILITIES:
      Demand deposits                               $ (79)     $ (12)    $ (67)        $ 655     $ 783    $ (128)
      Money market and savings deposits               574      1,725    (1,151)        2,024     1,162       862
      Time deposits                                 2,898      3,616      (718)        4,515     4,760      (245)
      Borrowed funds                                5,592      5,565        27         2,734     2,396       338
                                                -------------------------------    ------------------------------

      Total Interest Bearing Liabilities          $ 8,985   $ 10,894   $(1,909)      $ 9,928   $ 9,101     $ 827
                                                ===============================    ==============================

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



                                       13




     --------------------------------------------------------------------------------------------------------------------
                                             TRIANGLE BANCORP, INC.                                      Table 3
                                                LOANS AND LEASES
                                                 (IN THOUSANDS)



                                                          1998         1997         1996        1995        1994
                                                                                             
         Analysis of loans and leases:
         Commercial, financial and agricultural           $218,737    $ 233,034    $ 209,798    $185,406    $171,575
         Real estate, construction and land development    180,243      159,815      119,927     123,898     113,858
         Real estate, mortgage                             732,120      672,634      525,377     397,351     301,446
         Real estate, equity lines of credit                95,539       82,320       57,111      44,244      36,198
         Consumer loans and leases                         152,792      140,754      105,214      95,449      75,999
         Other                                               3,706        2,379        3,672       7,050       6,542
                                                       --------------------------------------------------------------

         TOTAL                                          $1,383,137   $1,290,936  $ 1,021,099    $853,398    $705,618
                                                       ==============================================================

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



                                       14




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

                             TRIANGLE BANCORP, INC.                              Table 3
            ANALYSIS OF CERTAIN LOAN MATURITIES AT DECEMBER 31, 1998
                                 (IN THOUSANDS)


                                                               Real Estate
                                              Commercial       Construction
                                               Financial         and Land
                                              & Agricultural   Development        Total
                                                                         
                Due within one year             $ 102,057         $ 133,153       $235,210
                Due after one year - five years
                     Fixed Rate                    56,687            20,548         77,235
                     Variable Rate                 46,870            16,938         63,808
                                              ------------     -------------    -----------
                     Total                        103,557            37,486        141,043
                                              ------------     -------------    -----------
                Due after five - ten years
                     Fixed Rate                     4,923             4,887          9,810
                     Variable Rate                  8,200             4,717         12,917
                                              ------------     -------------    -----------
                     Total                         13,123             9,604         22,727
                                              ------------     -------------    -----------

                     Total                      $ 218,737         $ 180,243       $398,980
                                              ============     =============    ===========


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



                                       15




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


                                     TRIANGLE BANCORP, INC.                                  Table 3
                   RESERVE FOR LOAN AND LEASE LOSSES AND NONPERFORMING ASSETS
                                         (IN THOUSANDS)


                                                             For the year ended December 31,
                                                       1998      1997      1996      1995      1994
                                                    ---------------------------------------------------
                                                                                  
         Beginning balance                            $ 17,797  $ 14,812  $ 13,738  $ 14,871  $ 17,033
         Deduct charge-offs:
            Commercial, financial and agricultural       2,056     1,665     1,040     1,295     1,659
            Real estate, construction and land development   -         -         -         -     1,151
            Real estate, mortgage                            -        43       249       383       193
            Consumer loans and leases                    1,700     2,144       695       633       782
            Other                                          149       802       218         3        10
                                                    ---------------------------------------------------
         TOTAL                                           3,905     4,654     2,202     2,314     3,795
         Add recoveries:
            Commercial, financial and agricultural         269       995       594       789       211
            Real estate, construction and land development   -         -         -         7        12
            Real estate, mortgage                           31        52        68       136       195
            Consumer loans and leases                      237       199       152       218       109
            Other                                           40        67        45         -         -
                                                    ---------------------------------------------------
         TOTAL                                             577     1,313       859     1,150       527
                                                    ---------------------------------------------------
         Net charge-offs                                 3,328     3,341     1,343     1,164     3,268
         Additions charged to operations                 5,115     5,121     2,515        31     1,008
         Provision for acquired loans and leases             -     1,205       (98)        -        98
         Allowance acquired in mergers                       -         -         -         -         -
                                                    ---------------------------------------------------
         Ending balance                               $ 19,584  $ 17,797  $ 14,812  $ 13,738  $ 14,871
                                                    ===================================================

         Ratio of net charge-offs during the period to
            average loans and leases outstanding
            during the period                            0.25%     0.29%     0.14%     0.15%     0.50%


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


                                       16




                                                                                                                             Table 3
                                                              TRIANGLE BANCORP, INC.
                                                ALLOCATION OF THE RESERVE FOR LOAN AND LEASE LOSSES
                                                                  AT DECEMBER 31,
                                                              (DOLLARS IN THOUSANDS)


                                ----------------------------------------------------------------------------------------------------
                                             1998                             1997                              1996
                                ----------------------------------------------------------------------------------------------------
                                                % 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                 $ 5,659         15.81%         $ 6,004            18.05%        $ 4,746             20.55%

Real Estate, Construction
      and Land Development              808         13.03%                 823        12.38%                  376       11.74%

Real Estate, Mortgage                 4,200         52.93%              3,245         52.10%               2,456        51.45%

Real Estate, Equity Lines
       of Credit                      1,085          6.91%                 650         6.38%                  402        5.59%

Consumer Loans and Leases             2,613         11.05%              2,620         10.91%               3,439        10.30%

Other                                    63          0.27%                 829         0.18%                  530        0.37%

Unallocated                           5,156          0.00%              3,626          0.00%               2,863         0.00%
                                ----------------------------------------------------------------------------------------------------

TOTAL                             $ 19,584          100.00%       $ 17,797            100.00%       $ 14,812            100.00%
                                ====================================================================================================


                                   --------------------------------------------------------------------
                                                 1995                              1994
                                   --------------------------------------------------------------------
                                                    % of loans in                      % of loans in
                                                    each category                      each category
                                     Amount         to Total Loans     Amount          to Total Loans
                                   --------------------------------------------------------------------
                                                                             
Commercial, Financial and
       Agricultural                     $ 4,382          21.73%         $ 3,924             24.31%

Real Estate, Construction
      and Land Development                  495          14.52%             852             16.14%

Real Estate, Mortgage                     2,779          46.56%           4,447             42.72%

Real Estate, Equity Lines
       of Credit                            340           5.18%             274              5.12%

Consumer Loans and Leases                 3,491          11.18%           3,643             10.77%

Other                                        78           0.83%              25              0.94%

Unallocated                                2,173          0.00%           1,706              0.00%
                                   ------------------------------------------------------------------

TOTAL                                   $ 13,738        100.00%        $ 14,871            100.00%
                                   ==================================================================




                                       17




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

                                            TRIANGLE BANCORP, INC.                                      Table 3
                                       ANALYSIS OF NONPERFORMING ASSETS
                                                (IN THOUSANDS)

                                                                                As of December 31,
                                                           1998        1997        1996        1995        1994
                                                        ------------------------------------------------------------
                                                                                              
       Nonaccrual loans                                      $4,945      $2,497      $3,655      $3,015      $3,044
       Loans contractually past due 90 or
        or more days as to principal or interest              5,682       6,078       3,591       2,865       2,729
       Foreclosed assets                                      2,101         594         587         707       1,065
                                                        ============================================================
       Total                                               $ 12,728      $9,169      $7,833      $6,587      $6,838
                                                        ============================================================


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


                                       18




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

                                                TRIANGLE BANCORP, INC.                                               Table 4
                                                      SECURITIES
                                                    (IN THOUSANDS)

                                                                                       December 31,
                                                         -------------------------------------------------------------------------
                                                                1998             1998                  1997              1997
       AVAILABLE FOR SALE                                     Book Value     Market Value         Book Value         Market Value
                                                              ----------     ------------         ----------         ------------
                                                                                                            
       U.S. Treasury securities                                 $ 55,276         $ 55,839              $ 113,277        $ 114,072
       U.S. Agency obligations                                    92,598           92,682                 22,263           22,364
       Obligations of state and political subdivisions            69,434           71,077                 35,824           36,762
       Collateralized mortgage obligations and
         mortgage-backed securities                              237,029          228,384                251,799          250,522
       FHLB, Federal Reserve and Federal
         Home Loan Mortgage Corporation Stock                     17,222           17,153                 22,249           22,269
       Corporate securities                                       16,196           15,956                      -                -
       Other investments                                           1,065            1,064                    374              374
                                                         =========================================================================
       Total                                                   $ 488,820        $ 482,155              $ 445,786        $ 446,363
                                                         =========================================================================

       HELD TO MATURITY

       U.S. Agency obligations                                  $ 62,232         $ 63,307               $ 72,128         $ 72,881
       Obligations of state and political subdivisions            12,043           12,594                 12,998           13,405
       Collateralized mortgage obligations and
         mortgage-backed securities                                6,416            6,423                 15,287           15,420
       Other investments                                             447              466                    253              273
                                                         =========================================================================
       Total                                                    $ 81,138         $ 82,790              $ 100,666        $ 101,979
                                                         =========================================================================


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



                                       19




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

                                              TRIANGLE BANCORP, INC.                                         Table 4
                                                    SECURITIES
                                                  (IN THOUSANDS)


                                                         WEIGHTED AVERAGE YIELDS AT DECEMBER 31, 1998

                                                          Due in One                               After
       AVAILABLE FOR SALE                                Year or less  1 - 5 years  5 - 10 years  10 years      Total
                                                         ----------------------------------------------------------------
                                                                                                    
       U.S. Treasury securities                                  6.12%        6.14%                                6.12%
       U.S. Agency oligations                                    5.12%        5.42%       6.81%                    5.26%
       Obligations of state and political subdivisions                                    5.12%        4.76%       4.77%
       Mortgage-backed securities*                                                        5.72%        5.53%       5.56%
       Collateralized mortgage obligations*                                   6.40%       6.09%        4.61%       4.83%
       Other investments                                         5.12%                                 5.50%       5.35%
                                                         ----------------------------------------------------------------
       Total                                                     5.54%        5.69%       6.02%        4.77%       5.12%
                                                         ----------------------------------------------------------------

       HELD TO MATURITY

       U.S. Agency oligations                                    6.06%        6.25%                                6.19%
       Obligations of state and political subdivisions           5.15%        5.09%       5.37%        5.66%       5.35%
       Mortgage-backed securities*                               5.97%        5.00%       5.88%        6.93%       5.75%
       Collateralized mortgage obligations*                                               5.99%        5.58%       5.85%
       Other investments                                                      8.81%                                8.81%
                                                         ----------------------------------------------------------------
       Total                                                     6.04%        6.31%       5.60%        5.78%       6.05%
                                                         ----------------------------------------------------------------


       * Analysis performed using contractual maturities.

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


                                       20




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

                                                                      TRIANGLE BANCORP, INC.                                 Table 4
                                                                            SECURITIES
                                                                          (IN THOUSANDS)

                                                                                 Book Value as of December 31, 1998
                                                         -------------------------------------------------------------------------

                                                          Due in One                                  After       No stated
        AVAILABLE FOR SALE                               Year or less  1 - 5 years  5 - 10 years     10 years      maturity
                                                         -------------------------------------------------------------------------
                                                                                                
        U.S. Treasury securities                              $ 44,131     $11,145            $ -           $ -
        U.S. Agency obligations                                 55,951      35,647          1,000             -
        Obligations of state and political subdivisions              -           -          1,698        67,736
        Mortgage-backed securities*                                  -           -          3,084        23,368
        Collateralized mortgage obligations*                         -       6,062         25,171       179,344
        FHLB, Federal Reserve and Federal
          Home Loan Mortgage Corporation Stock                       -           -              -             -         17,222
        Corporate securities                                     6,201           -              -         9,995              -
        Other investments                                            -           -              -             -          1,065
                                                         =========================================================================
        Total                                                $ 106,283     $52,854       $ 30,953     $ 280,443       $ 18,287
                                                         =========================================================================

        HELD TO MATURITY

        U.S. Agency obligations                               $ 19,402     $42,830            $ -           $ -            $ -
        Obligations of state and political subdivisions            460       3,392          5,371         2,820              -
        Mortgage-backed securities*                                237       1,085          1,596           471              -
        Collateralized mortgage obligations*                         -           -          2,021         1,006              -
        Other investments                                            -         447              -             -              -
                                                         =========================================================================
        Total                                                 $ 20,099     $47,754        $ 8,988       $ 4,297            $ -
                                                         =========================================================================




                                                                 Book Value
                                                                    as of
                                                              December 31, 1998
                                                                 -----------
                                                                                             Average
                                                                                Market      Maturity
        AVAILABLE FOR SALE                                        Total         Value        in Years
                                                                 --------------------------------------
                                                                                         
        U.S. Treasury securities                                   $ 55,276       $ 55,839        1.07
        U.S. Agency obligations                                      92,598         92,682        2.76
        Obligations of state and political subdivisions              69,434         71,077       11.08
        Mortgage-backed securities*                                  26,452         26,413       14.05
        Collateralized mortgage obligations*                        210,577        201,971       11.62
        FHLB, Federal Reserve and Federal
          Home Loan Mortgage Corporation Stock                       17,222         17,153           -
        Corporate securities                                         16,196         15,956       18.68
        Other investments                                             1,065          1,064           -
                                                                 ======================================
        Total                                                     $ 488,820      $ 482,155        9.88
                                                                 ======================================

        HELD TO MATURITY

        U.S. Agency obligations                                    $ 62,232       $ 63,307        1.03
        Obligations of state and political subdivisions              12,043         12,594        5.33
        Mortgage-backed securities*                                   3,389          3,393        6.20
        Collateralized mortgage obligations*                          3,027          3,030       13.67
        Other investments                                               447            466        2.26
                                                                 ======================================
        Total                                                      $ 81,138       $ 82,790        5.13
                                                                 ======================================
        * Analysis performed using contractual maturities.

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


                                       21




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


                                 TRIANGLE BANCORP, INC.                           Table 5
                              LARGE TIME DEPOSIT MATURITIES
                                     (IN THOUSANDS)



        Analysis of Time Deposits of $100,000 or more at December 31, 1998:

                                                                                     
        Remaining maturity of three months or less                                      $ 95,503
        Remaining maturity of over three months through twelve months                    103,568
        Remaining maturity of over twelve months                                          18,527
                                                                                  ---------------

        Total time deposits of $100,000 or more                                         $217,598
                                                                                  ===============


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



                                       22




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

                                                                     TRIANGLE BANCORP, INC.                                  Table 6
                                                                        SHORT-TERM DEBT
                                                                     (DOLLARS IN THOUSANDS)

                                                                             1998
                                            -------------------------------------------------------------------------------
                                                          Securities
                                              Federal     Sold Under        Reverse                  TT & L
                                               Funds     Agreement to     Repurchase      Master      Note
                                             Purchased    Repurchase       Agreement       Note      Option     Combined
                                                                                               
       End of year:

       Amount outstanding                       $67,000        $ 18,583        $ 44,667     $28,386     $ 344    $ 158,980

       Weighted average interest rate             5.73%           4.05%           4.87%       4.26%     1.28%        5.02%

       Maximum amount outstanding               $67,000        $ 22,028        $ 44,667     $28,386     $ 400    $ 162,481
        at any month end

       Averages:

       Average outstanding during year          $21,874        $ 17,980         $ 7,517     $18,308     $ 365     $ 66,044

       Weighted average interest rate             5.47%           4.48%           4.92%       4.44%     1.20%        4.83%
         during the year




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

       Amount outstanding                          $24,800       $ 20,602      $15,704      $ 400     $61,506

       Weighted average interest rate                5.85%          4.56%        4.80%      5.27%       5.15%

       Maximum amount outstanding                  $30,800       $ 25,360      $15,704      $ 400     $72,264
        at any month end

       Averages:

       Average outstanding during year             $ 3,503       $ 19,971      $ 6,884      $ 288     $30,646

       Weighted average interest rate                5.76%          4.61%        4.70%      4.24%       4.76%
         during the year



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

       Amount outstanding                           $ 3,900        $ 34,738       $ 342     $38,980

       Weighted average interest rate                 7.00%           4.90%       5.15%       5.11%

       Maximum amount outstanding                  $ 35,745        $ 39,466       $ 400     $75,611
        at any month end

       Averages:

       Average outstanding during year             $ 10,876        $ 31,502       $ 395     $42,773

       Weighted average interest rate                 5.74%           5.17%       3.15%       5.30%
         during the year

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


                                       23




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

                                             TRIANGLE BANCORP, INC.                                        Table 7
                                          SELECTED KEY FINANCIAL RATIOS

                                                       For the year ended December 31,
                                                    1998             1997            1996
                                                 ---------------------------------------------

                                                                               
       Return on Average Assets                        1.09%            1.11%           0.97%

       Return on Average Equity                       13.69%           13.38%          11.30%

       Dividends Paid ratio                           38.10%           32.00%          30.00%

       Average Equity to Average Assets                7.94%            8.30%           8.57%


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


                                       24




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

                                         TRIANGLE BANCORP                                          Table 8
                                       INTEREST SENSITIVITY
                                        DECEMBER 31, 1998
                                      (DOLLARS IN THOUSANDS)

                                                             0 - 3        4 to 12       1 to 5        Over 5
                                             Balance         Months        Months        Years        Years
                                         -----------------------------------------------------------------------
                                                                                             
Federal funds sold                                 $ 911          $ 911          $ -           $ -          $ -
Securities                                       563,293         53,046       73,713       100,837      335,697

Loans and leases, net                          1,363,553        577,823       92,634       474,600      218,496
                                         -----------------------------------------------------------------------

Earning assets                                 1,927,757        631,780      166,347       575,437      554,193
                                         -----------------------------------------------------------------------

Total assets                                 $ 2,123,084
                                         ================

Interest bearing demand deposits               $ 201,042         80,417            -        80,417       40,208
Savings deposits                                  74,778              -            -        59,822       14,956
Money market account deposits                    218,874              -      109,437       109,437            -
Time deposits                                    906,472        295,798      471,888       138,786            -
Short-term debt                                  158,980        158,980            -             -            -
FHLB advances                                    130,300          5,000        1,800       123,500            -
Corporation obligated
  manditorily redeemable securities               19,952              -            -             -       19,952
                                         -----------------------------------------------------------------------

Costing liabilities                          $ 1,710,398       $540,195    $ 583,125     $ 511,962      $75,116
                                         -----------------------------------------------------------------------

GAP                                                            $ 91,585    $(416,778)      $63,475    $ 479,077
                                                         -------------------------------------------------------

% of total assets                                                 4.31%      -19.63%         2.99%       22.57%
                                                         -------------------------------------------------------

Cumulative GAP                                                 $ 91,585    $(325,193)    $(261,718)   $ 217,359
                                                         -------------------------------------------------------

% of total assets                                                 4.31%      -15.32%       -12.33%       10.24%
                                                         -------------------------------------------------------

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

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


                                       25



MARKET RISK
As discussed in the Asset and Liability Management and Market Risk section of
the Management Discussion and Analysis, the Company's market risk relates to the
interest rate risk in herent 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 Banks'
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, 1998
                                      Market Value
                                      of Portfolio
                                         Equity
                                     (In thousands)
                                                             Change from
                                                                Base
                                            $              $            %
                                    --------------------------------------------
       TRIANGLE BANK
       Up 200                                 163,479      14,592         9.80%
       Up 100                                 156,211       7,324         4.92%
       Base                                   148,887           -         0.00%
       Down 100                               141,542      (7,345)       -4.93%
       Down 200                               134,219     (14,668)       -9.85%


       BANK OF MECKLENBURG
       Up 200                                  13,089       2,228         1.50%
       Up 100                                  11,932       1,071         0.72%
       Base                                    10,861           -         0.00%
       Down 100                                 9,913        (948)       -0.64%
       Down 200                                 9,139      (1,722)       -1.16%

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

                                       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 1998.

                                     PART II


ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

               The stock price and shareholder data appear on page 29 of the
               Annual Report to Shareholders. 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 1 of the
               Annual Report to Shareholders.

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, 1998 and
               December 31, 1997 appears on pages 16 through 23 of the Annual
               Report to Shareholders.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

               The consolidated financial statements, together with the report
               thereon of PricewaterhouseCoopers LLP dated January 19, 1999,
               appears on pages FS-1 through FS-32 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, 1997
               through the date hereof.

                                       27


PART III

ITEM 10.       DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

               The information contained under the captions "Section 16(a)
               Beneficial Ownership Reporting Compliance", "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-1

               Consolidated Balance Sheets as of
               December 31, 1998 and 1997..........................................FS-2

               Consolidated Statements of Income
               for the years ended December 31, 1998, 1997 and 1996................FS-3

               Consolidated Statements of Changes in
               Shareholders' Equity for the years ended
               December 31, 1998, 1997 and 1996....................................FS-4

               Consolidated Statements of Cash
               Flows for the years ended December 31,
               1998, 1997 and 1996.........................................FS-5 to FS-6

               Notes to Consolidated Financial Statements.................FS-7 to FS-32


                                       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
           
3(a)         Articles of Incorporation of Triangle Bancorp, Inc. as amended at the
             meeting of shareholders on April 28, 1998

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 (incorporated by reference to Exhibit 3(b) to the
             Registrant's Form 10-K for the fiscal year ended December 31, 1997
             as filed with the Commission on March 27, 1998)

4            Specimen of Common Stock Certificate of Triangle Bancorp, Inc.
             (incorporated by reference to Exhibit (4) to the Registrant's Form 10-K
             for the fiscal year ended December 31, 1997 as filed with the Commission
             on March 27, 1998)

10(a)        Triangle Bancorp, Inc. 1988 Incentive Stock Option Plan, as amended
             on August 19, 1997 and on November 18, 1997 (incorporated by
             reference to Exhibit 10(a) to the Registrant's Form 10-K for the
             fiscal year ended December 31, 1997 as filed with the Commission on
             March 27, 1998)

10(b)        Triangle Bancorp, Inc. 1988 Non-Qualified Stock Option Plan, as
             amended on August 19, 1997 and on November 18, 1997 (incorporated
             by reference to Exhibit 10(b) to the Registrant's Form 10-K for the
             fiscal year ended December 31, 1997 as filed with the Commission on
             March 27, 1998)

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 (incorporated by reference to Exhibit 10(e) to the
             Registrant's Form 10-K for the fiscal year ended December 31, 1997
             as filed with the Commission on March 27, 1998)

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)

                                       29


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)        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(j)        Change of Control Agreement among Triangle Bancorp, Inc., Triangle
             Bank and Steven R. Ogburn (incorporated by reference to Exhibit
             10(l) to the Registrant's Form 10-K for the fiscal year ended
             December 31, 1997 as filed with the Commission on March 27, 1998)

10(k)        Change of Control Agreement among Triangle Bancorp, Inc., Triangle
             Bank and Debra L. Lee (incorporated by reference to Exhibit 10(m)
             to the Registrant's Form 10-K for the fiscal year ended December
             31, 1997 as filed with the Commission on March 27, 1998)

10(l)        Employment Agreement between Triangle Bancorp, Inc. and Billy N. Quick,
             Sr. (incorporated by reference to Exhibit 10(n) to the Registrant's Form
             10-K for the fiscal year ended December 31, 1997 as filed with the
             Commission on March 27, 1998)

10(m)        Change of Control Agreement among Triangle Bancorp, Inc., Triangle
             Bank and Edward O. Wessell (incorporated by reference to Exhibit
             10(o) to the Registrant's Form 10-K for the fiscal year ended
             December 31, 1997 as filed with the Commission on March 27, 1998)

10(n)        Change of Control Agreement among Triangle Bancorp, Inc., Triangle Bank
             and Robert E. Branch

10(o)        Supplemental Employee Retirement Plan dated January 1, 1998 between
             Triangle Bank and Michael S. Patterson (incorporated by reference
             to Exhibit 10(p) to the Registrant's Form 10-K for the fiscal year
             ended December 31, 1997 as filed with the Commission on March 27,
             1998)

10(p)        Form of Supplemental Employee Retirement Plan between Triangle Bank
             and each of Debra L. Lee, Steven R. Ogburn and Edward O. Wessell
             and Robert E. Branch (incorporated by reference to Exhibit 10(q) to
             the Registrant's Form 10-K for the fiscal year ended December 31,
             1997 as filed with the Commission on March 27, 1998)

                                       30


13           1998 Annual Report to Shareholders

21           Subsidiaries of Registrant

23           Consent of PricewaterhouseCoopers LLP

27           Financial Data Schedule for the year and quarter ended December 31, 1998

(b)          Reports on Form -8K


               On March 11, 1998, a Form 8-K was filed to report the execution
of an Agreement and Plan of Reorganization and Merger with United Federal.

               On March 20, 1998, a Form 8-K was filed to report the
authorization of the repurchase of up to 100,000 shares of Registrant's common
stock.

               On June 17, 1998, a Form 8-K was filed to restate historical
financial information due to the acquisition of Guaranty State.

               On August 10, 1998, a Form 8-K was filed to report an Amendment
to the Agreement and Plan of Reorganization and Merger with United Federal.

               On September 2, 1998, a Form 8-K was filed to report an Amendment
to the Agreement and Plan of Reorganization and Merger with United Federal.

               On September 30, 1998, a Form 8-K was filed to report the
completion of the acquisition of United Federal.


                                       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         President, Chief Executive Officer,            March 16, 1999
   ---------------------------      Chairman and Director (Principal
       Michael S. Patterson         Executive Officer


   /s/ Debra L. Lee                 Executive Vice President and                   March 16, 1999
   ---------------------------      Chief Financial Officer
           Debra L. Lee             (Principal Financial Officer)


   /s/ Lisa F. Campbell             Senior Vice President                          March 16, 1999
   ----------------------------     (Principal Accounting Officer)
         Lisa F. Campbell


   /s/ Carole S. Anders                          Director                          March 16, 1999
   -----------------------------
       Carole S. Anders


   /s/ Charles H. Ashford, Jr.                   Director                          March 16, 1999
   -----------------------------
     Charles H. Ashford, Jr.


   /s/ John A. Barker                            Director                          March 16, 1999
   ------------------------------
          John A. Barker


   /s/ Edwin B. Borden                           Director                          March 16, 1999
   -------------------------------
         Edwin B. Borden


                                       32



   /s/ Robert E. Bryan, Jr.                      Director                          March 16, 1999
   --------------------------------
       Robert E. Bryan, Jr.


   /s/ David T. Clancy                           Director                          March 16, 1999
   ---------------------------------
         David T. Clancy


                                                 Director                          March 16, 1999
   ---------------------------------
         N. Leo Daughtry


   /s/ Willie S. Edwards                         Director                          March 16, 1999
   ---------------------------------
        Willie S. Edwards


                                                 Director                          March 16, 1999
   ---------------------------------
       James P. Godwin, Sr.


   /s/ Robert L. Guthrie                         Director                          March 16, 1999
   ---------------------------------
        Robert L. Guthrie


   /s/ B. W. Harris, III                         Director                          March 16, 1999
   ---------------------------------
        B. W. Harris, III


   /s/ John B. Harris, Jr.                       Director                          March 16, 1999
   ---------------------------------
       John B. Harris, Jr.


   /s/ George W. Holt                            Director                          March 16, 1999
   ---------------------------------
          George W. Holt


   /s/ Earl Johnson, Jr.                         Director                          March 16, 1999
   ---------------------------------
        Earl Johnson, Jr.


   /s/ Michael A. Maxwell                        Director                          March 16, 1999
   ---------------------------------
        Michael A. Maxwell


   /s/ Wendell H. Murphy                         Director                          March 16, 1999
   ---------------------------------
        Wendell H. Murphy


   /s/ Patrick H. Pope                           Director                          March 16, 1999
   ---------------------------------
         Patrick H. Pope

                                       33



   /s/ William R. Pope                           Director                          March 16, 1999
   ---------------------------------
         William R. Pope


   /s/ Beverly B. Poston                         Director                          March 16, 1999
   ---------------------------------
        Beverly B. Poston


   /s/ Edythe M. Poyner                          Director                          March 16, 1999
   ---------------------------------
         Edythe M. Poyner


   /s/ Billy N. Quick, Sr.                       Director                          March 16, 1999
   ---------------------------------
       Billy N. Quick, Sr.


   /s/ J. Dal Snipes                             Director                          March 16, 1999
   ---------------------------------
          J. Dal Snipes


   /s/ Charles J. Stewart                        Director                          March 16, 1999
   ---------------------------------
        Charles J. Stewart


   /s/ N. Johnson Tilghman                       Director                          March 16, 1999
   ----------------------------------
       N. Johnson Tilghman


   /s/ Sydnor M. White, Jr.                      Director                          March 16, 1999
   ----------------------------------
       Sydnor M. White, Jr.


   /s/ J. Blount Williams                        Director                          March 16, 1999
   ----------------------------------
        J. Blount Williams




                                       34


                        REPORT OF INDEPENDENT ACCOUNTANTS


January 19, 1999

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

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, changes in shareholders' equity, and cash
flows present fairly, in all material respects, the financial position of
Triangle Bancorp, Inc. and subsidiaries at December 31, 1998 and 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles. 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 of these
statements in accordance with generally accepted auditing standards which
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, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for the opinion expressed above.


                                      FS-1


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1998 AND 1997



- -------------------------------------------------------------------------------------------------------------------
                                                                                    1998                 1997
                                                                                  -----------          -----------
                                                                                (in thousands, except share data)
                                                                                                  
                                         ASSETS
Cash and due from banks                                                            $   76,624           $   59,938
Federal funds sold                                                                   -                       4,219
Interest-bearing deposits in banks                                                        911               34,195
Securities available for sale                                                         482,155              446,363
Securities held to maturity, estimated market value $82,790
   in 1998 and $101,979 in 1997                                                        81,138              100,666
Loans and leases, net                                                               1,363,553            1,273,139
Premises and equipment, net                                                            40,492               40,281
Interest receivable                                                                    16,468               15,687
Deferred income taxes                                                                  10,597                7,695
Intangible assets, net                                                                 24,207               27,688
Other assets                                                                           26,939                5,766
                                                                                  -----------          -----------

        Total assets                                                              $ 2,123,084          $ 2,015,637
                                                                                  ===========          ===========

                          LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits:
   Noninterest-bearing demand                                                      $  224,732           $  199,746
   Interest-bearing demand                                                            201,042              192,577
   Savings and money market accounts                                                  293,652              288,977
   Large denomination certificates of deposit                                         217,598              156,536
   Other time                                                                         688,874              712,404
                                                                                  -----------          -----------
        Total deposits                                                              1,625,898            1,550,240
                                                                                  -----------          -----------

Short-term debt                                                                       158,980               61,506
Federal Home Loan Bank of Atlanta advances                                            130,300              205,300
Corporation obligated mandatorily redeemable capital securities                        19,952               19,951
Custodial accounts for loans serviced                                                   7,243                5,197
Interest payable                                                                        8,292                9,380
Other liabilities                                                                       9,392               11,592
                                                                                  -----------          -----------
        Total liabilities                                                           1,960,057            1,863,166
                                                                                  -----------          -----------
Commitments and contingencies (Notes 15 and 17)
Shareholders' equity:
   Common stock; no par value; 50,000,000 shares authorized;
     25,183,597 shares and 24,839,775 shares issued and
     outstanding in 1998 and 1997, respectively                                        86,549               84,886
   Retained earnings                                                                   80,753               67,217
   Accumulated other comprehensive income (loss)                                       (4,275)                 368
                                                                                  -----------          -----------
        Total shareholders' equity                                                    163,027              152,471
                                                                                  -----------          -----------

                                                                                  $ 2,123,084          $ 2,015,637
                                                                                  ===========          ===========




   The accompanying notes are an integral part of these financial statements.


                                     FS-2





TRIANGLE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



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


                                                                             1998             1997             1996
                                                                          ----------       ----------       ----------
                                                                           (in thousands, except per share data)
                                                                                                   
Interest income:
   Loans and fees on loans                                                $  121,640       $  109,432       $   88,734
   Federal funds sold and securities purchased under
     resale agreements                                                            62              165              306
   Securities                                                                 30,148           25,751           27,485
   Deposits with other financial institutions                                  1,478            2,755            1,318
                                                                          ----------       ----------       ----------
        Total interest income                                                153,328          138,103          117,843
                                                                          ----------       ----------       ----------
Interest expense:
   Large denomination certificates of deposit                                 11,503            8,670            7,894
   Other deposits                                                             53,248           52,688           46,270
   Borrowed funds                                                             13,947            8,355            5,621
                                                                          ----------       ----------       ----------
        Total interest expense                                                78,698           69,713           59,785
                                                                          ----------       ----------       ----------
        Net interest income                                                   74,630           68,390           58,058
Provision for loan and lease losses                                            5,115            5,121            2,515
                                                                          ----------       ----------       ----------
        Net interest income after provision for loan and lease losses         69,515           63,269           55,543
                                                                          ----------       ----------       ----------
Noninterest income:
   Service charges on deposit accounts                                         8,306            7,131            6,551
   Other service charges, commissions and fees                                 3,669            2,559            2,500
   Mortgage servicing fees, net of amortization                                  738            1,101            1,266
   Net gain on sales of securities                                             1,671            1,389            1,142
   Net gain on trading account securities                                   -                     681          -
   Gain on sale of deposits                                                 -                   2,000              558
   Gain on sale of government loans                                            1,028              338          -
   Gain on sale of mortgage loans                                                613              400              312
   Investment commissions and fees                                               783              471              370
   Other operating income                                                      1,648              852              270
                                                                          ----------       ----------       ----------
        Total noninterest income                                              18,456           16,922           12,969
                                                                          ----------       ----------       ----------
Noninterest expense:
   Salaries and employee benefits                                             21,750           22,051           20,623
   Occupancy expense                                                           5,006            4,421            3,875
   Equipment expense                                                           4,700            3,540            3,140
   Amortization of intangible assets                                           3,175            2,180            1,528
   SAIF assessment                                                          -                -                   1,316
   Merger expenses                                                             4,373            2,651              494
   Legal and professional fees                                                 2,707            3,109            2,320
   Other operating expense                                                    13,185           12,173           11,580
                                                                          ----------       ----------       ----------
        Total noninterest expense                                             54,896           50,125           44,876
                                                                          ----------       ----------       ----------
        Income before income taxes                                            33,075           30,066           23,636
Income tax expense                                                            11,217           10,540            8,840

        Net income                                                        $   21,858       $   19,526       $   14,796
                                                                          ==========       ==========       ==========

        Basic earnings per share                                           $     .87        $     .79        $     .62
                                                                          ==========       ==========       ==========

        Diluted earnings per share                                         $     .84        $     .76        $     .60
                                                                          ==========       ==========       ==========



   The accompanying notes are an integral part of these financial statements.

                                     FS-3



TRIANGLE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                ACCUMULATED
                                                                                                  OTHER            TOTAL
                                                            Common Stock          RETAINED     COMPREHENSIVE   SHAREHOLDERS'
                                                           Shares      Amount      Earnings    Income (Loss)       Equity
                                                         ----------   --------     --------      ----------      -----------
                                                                         (in thousands, except share and per share data)
                                                                                                  
Balance, December 31, 1995, as previously
   reported                                              20,644,336   $ 81,956     $ 23,354      $    1,235      $   106,545
   Adjustment for pooling of interests                    3,365,440      2,689       17,338             688           20,715

Balance, December 31, 1995                               24,009,776     84,645       40,692           1,923          127,260

   Net income                                               -            -           14,796        -                  14,796
   Other comprehensive loss                                 -            -           -               (1,526)          (1,526)
                                                                                                                 -----------
   Comprehensive income                                                                                               13,270

   Shares issued under stock plans                          125,196        596       -             -                     596
   Repurchased shares                                       (28,350)      (277)      -             -                    (277)
   Cash payments for fractional shares                         (316)        (3)      -             -                      (3)
   Cash dividends paid ($.18 per share)                     -            -           (4,442)       -                  (4,442)
                                                         ----------   --------     --------      ----------      -----------

Balance, December 31, 1996                               24,106,306     84,961       51,046             397          136,404
   Adjustment for pooling of interests                      487,500         40        2,894        -                   2,934

   Net income                                               -            -           19,526        -                  19,526
   Other comprehensive loss                                 -            -           -                  (29)             (29)
                                                                                                                 -----------
   Comprehensive income                                                                                               19,497

   Shares issued under stock plans                          426,569      2,332       -             -                   2,332
   Repurchased shares                                      (180,600)    (2,732)      -             -                  (2,732)
   Tax effect of nonqualified stock options                 -              285       -             -                     285
   Cash dividends paid ($.25 per share)                     -            -           (6,249)       -                  (6,249)
                                                         ----------   --------     --------      ----------      -----------

Balance, December 31, 1997                               24,839,775     84,886       67,217             368          152,471

   Net income                                               -            -           21,858        -                  21,858
   Other comprehensive loss                                 -            -           -               (4,643)          (4,643)
                                                                                                                 -----------
   Comprehensive income                                                                                               17,215

   Shares issued under stock plans                          462,190      3,084       -             -                   3,084
   Repurchased shares                                      (117,362)    (2,217)      -             -                  (2,217)
   Cash payments for fractional shares                       (1,006)       (18)      -             -                     (18)
   Tax effect of nonqualified stock options                 -              814       -             -                     814
   Cash dividends paid ($.32 per share)                     -            -           (8,322)       -                  (8,322)
                                                         ----------   --------     --------      ----------      -----------

Balance, December 31, 1998                               25,183,597   $ 86,549     $ 80,753      $   (4,275)     $   163,027
                                                         ==========   ========     ========      ==========      ===========



   The accompanying notes are an integral part of these financial statements.

                                      FS-4

TRIANGLE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



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

                                                                                       1998         1997        1996
                                                                                      --------    --------    --------
                                                                                               (in thousands)
                                                                                                      
Cash flows from operating activities:
   Net income                                                                          $21,858     $19,526     $14,796
   Adjustments to reconcile net income to net cash
     provided by operating activities:
      Depreciation and amortization                                                      7,975       5,966       4,615
      Net accretion of discount on securities                                            2,933       1,344         704
      Provision for loan and lease losses                                                5,115       5,121       2,515
      Gain on sales of securities                                                       (1,671)     (2,070)     (1,142)
      Gain on market valuation of loans held for sale                                    -           -             (25)
      (Gain) loss on sale of premises and equipment                                       (202)       (114)        239
      Gain on sale of loans held for sale                                               (1,641)       (400)       (312)
      Gain on sale of deposits                                                           -          (2,000)       (558)
      Net change in trading securities                                                   -          42,548       -
      Loans held for sale:
        Originations                                                                   (49,155)    (42,956)    (60,606)
        Sales                                                                           49,976      45,650      64,856
      (Benefit) provision for deferred taxes                                              (304)       (871)         23
      Gain on sales of foreclosed assets                                                   (30)         (7)        (14)
      Changes in assets and liabilities:
        Interest receivable                                                               (781)     (2,159)     (1,454)
        Other assets                                                                    (2,416)        377         146
        Interest payable                                                                (1,088)       (363)        277
        Other liabilities                                                               (1,386)        (37)       (156)
                                                                                      --------    --------    --------
         Net cash provided by operating activities                                      29,183      69,555      23,904
                                                                                      --------    --------    --------

Cash flows from investing activities:
   Proceeds from maturity and principal paydowns of
     securities available for sale                                                     102,830      41,390      47,104
   Proceeds from maturity and principal paydowns of
     securities held to maturity                                                        37,990      44,894      24,918
   Proceeds from sales of securities available for sale                                 81,200     337,109     341,247
   Proceeds from sales of securities held to maturity                                    -           -          10,645
   Purchase of securities available for sale                                          (224,659)   (519,431)   (435,224)
   Purchase of securities held to maturity                                             (22,128)    (37,509)    (43,796)
   Purchase of bank owned life insurance                                               (20,089)      -           -
   Net increase in loans                                                               (94,709)   (209,221)   (166,474)
   Net capital expenditures, premises and equipment                                     (4,437)     (6,998)     (9,710)
   Proceeds from sales of foreclosed assets                                              1,226         350         592
   Proceeds from sale of premises and equipment                                            752         266         575
   Cost of loan servicing rights                                                          (681)       (924)       (269)
   Net cash acquired in acquisitions and divestitures                                    -         102,613      74,281
                                                                                      --------    --------    --------
         Net cash used in investing activities                                        (142,705)   (247,461)   (156,111)
                                                                                      --------    --------    --------



   The accompanying notes are an integral part of these financial statements.

                                      FS-5


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
FOR  THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996



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


                                                                                     1998        1997         1996
                                                                                   --------    --------     --------
                                                                                             (in thousands)
                                                                                                  
Cash flows from financing activities:
   Net increase in deposit accounts                                                $ 75,658    $ 34,119    $ 127,533
   Net increase (decrease) in short-term debt                                        97,474      22,525      (20,732)
   Net increase (decrease) in custodial deposit accounts                              2,046       1,056       (1,077)
   (Repayments) proceeds from FHLB advances, net                                    (75,000)    145,500       19,800
   Proceeds from issuance of corporation obligated
     mandatorily redeemable capital securities                                       -           19,951       -
   Debt issuance costs                                                               -             (627)      -
   Repurchase of stock                                                               (2,217)     (2,732)        (277)
   Cash payments for fractional shares                                                  (18)      -               (3)
   Shares issued under stock plans                                                    3,084       2,332          596
   Cash dividends paid                                                               (8,322)     (6,249)      (4,442)
                                                                                   --------    --------     --------
        Net cash provided by financing activities                                    92,705     215,875      121,398
                                                                                   --------    --------     --------

        Net (decrease) increase in cash and cash
         equivalents                                                                (20,817)     37,969      (10,809)

Cash and cash equivalents at beginning of year                                       98,352      60,383       71,192
                                                                                   --------    --------     --------

Cash and cash equivalents at end of year                                           $ 77,535    $ 98,352     $ 60,383
                                                                                   ========    ========     ========

Supplemental disclosure of cash flow information:
   Cash paid for:
     Interest                                                                      $ 79,786    $ 69,589     $ 59,239
                                                                                   ========    ========     ========

     Income taxes                                                                  $ 11,151    $ 10,903      $ 8,687
                                                                                   ========    ========     ========

Non cash financing activity:

   Tax benefit from disqualification of incentive stock options                      $  814      $  285   $     -
                                                                                   ========    ========     ========



   The accompanying notes are an integral part of these financial statements.

                                      FS-6



TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO 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 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 other comprehensive income, 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 the 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.

                                      FS-7


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         LOANS AND LEASES  AND ALLOWANCE FOR LOAN AND LEASE LOSSES

         Loans and leases are stated at the amount of unpaid principal, reduced
         by an allowance for loan and lease 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.

         A loan is considered impaired if, based on current information and
         events, 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 1998 and 1997 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 collection 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. It is possible that
         management's evaluation will change due to changes in these factors or
         unforseen events.

         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-8


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         While a loan is classified as nonaccrual and the future collection 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 collection 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.

         MORTGAGE SERVICING RIGHTS

         On January 1, 1996, the Company adopted Statement of Financial
         Accounting Standards ("SFAS") No. 122, "Accounting for Mortgage
         Servicing Rights". The Statement required that the total cost of
         purchasing or originating mortgage loans which are subsequently sold or
         securitized with servicing rights retained be allocated between the
         mortgage servings rights and the loans based on the relative fair
         values of the loans and the mortgage servicing rights. On January 1,
         1997, the Company adopted SFAS No. 125, "Accounting for Transfers and
         Servicing of Financial Assets and Extinguishments of Liabilities". The
         Statement superseded SFAS No. 122 and requires that mortgage servicing
         assets be amortized in proportion to and over the period of estimated
         net servicing income, and the assessment for asset impairment be based
         upon the servicing rights' fair value. The adoption of the two
         statements had an immaterial effect on the financial statements of the
         Company.

         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-9


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES

         On June 15, 1998, the Financial Accounting Standards Board issued SFAS
         No. 133, "Accounting for Derivative Instruments and Hedging
         Activities". SFAS No. 133 requires that all derivative instruments be
         recorded on the balance sheet at fair value. Changes in the fair value
         of derivatives are recorded each period in current earnings or other
         comprehensive income, depending on whether a derivative is designated
         as part of a hedge transaction and, if it is, the type of hedge
         transactions. SFAS No. 133 is effective for all fiscal quarters of all
         fiscal years beginning after June 15, 1999 with earlier adoption
         allowed. The Company elected to defer adoption of SFAS No. 133 until
         January 1, 1999. Due to its limited use of derivative instruments, the
         adoption of SFAS No. 133 is not expected to have a significant effect
         on the Company's results of operations or its financial position.

         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.

                                     FS-10


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         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.

         COMPREHENSIVE INCOME

         The Company adopted 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 (revenues, expenses, gains and
         losses) in a full set of general-purpose financial statements.

         As required by SFAS No. 130, prior year information has been modified
         to conform with the new presentation. The Company's only component of
         other comprehensive income relates to unrealized losses on available
         for sale securities. Information concerning the Company's other
         comprehensive income (loss) for the years ended December 31, 1998, 1997
         and 1996 follows:




                                                                    1998              1997              1996
                                                               ---------------   ----------------  ----------------
                                                                                                 
Holding (losses) gains on available for sale securities,
    net of taxes of $(1,816), $471 and $(485) in 1998,
    1997, and 1996, respectively                                    $  (3,539)           $   873          $   (811)

Reclassification of gains recognized in net income,
    net of taxes of $567, $487 and $427 in 1998,
    1997 and 1996, respectively                                        (1,104)              (902)             (715)

                                                               ===============   ================  ================
Other comprehensive loss                                            $  (4,643)           $   (29)        $  (1,526)
                                                               ===============   ================  ================


         SEGMENT INFORMATION

         During the year ended December 31, 1998, the Company adopted the
         provisions of SFAS No. 131 "Disclosures about Segments of an Enterprise
         and Related Information." The Statement requires that public business
         enterprises report certain information about operating segments in
         their annual financial statements and in condensed financial statements
         of interim periods issued to shareholders. It also requires that the
         public business enterprises report related disclosures and descriptive
         information about products and services provided by significant
         segments, geographic areas, and major customers, differences between
         the measurements used in reporting segment information and those used
         in the enterprise's general-purpose financial statements, and changes
         in the measurement of segment amounts from period to period.

         Operating segments are components of an enterprise about which separate
         financial information is available that is evaluated regularly by the
         chief operating decision maker in deciding how to allocate resources,
         and in assessing performance. The Company has determined that it has
         one significant operating segment, the providing of general financial
         services to customers located in the single geographic area of North
         Carolina. The various products are those generally offered by financial
         institutions, and the allocation of resources is based on the overall
         performance of the institution, versus the individual branches or
         products.

                                     FS-11


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         There are no differences between the measurements used in reporting
         segment information and those used in the enterprise's general-purpose
         financial statements, and the measurement of segment amounts has not
         changed for 1998 from prior years.

         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.

2.       MERGERS AND ACQUISITIONS

         On September 17, 1998 the Company completed the acquisition of United
         Federal Savings Bank ("United Federal") through the issuance of 1.098
         shares of the Company's common stock for each share of United Federal's
         outstanding common stock, or 3,612,338 shares. On April 16, 1998 the
         Company completed the acquisition of Guaranty State Bancorp
         ("Guaranty") through the issuance of 2.12 shares of the Company's
         common stock for each share of Guaranty's outstanding common stock, or
         1,888,481 shares. On October 2, 1997 the Company completed the
         acquisition of Mecklenburg through the issuance of 1.5 shares of the
         Company's common stock for each share of the outstanding common stock
         of Mecklenburg, or 3,277,602 shares. On October 31, 1997 the Company
         acquired Coastal through the issuance of 487,500 shares of the
         Company's stock. 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 years ended December
         31, 1997 and 1996 are as follows:

1997:                 Company(1)     United Federal    Guaranty       Combined
                      ----------     --------------    --------       --------
               
Total income          $ 119,761      $ 26,627          $ 8,637        $ 155,025
Net interest income     53,586         10,428            4,376           68,390
Net income              16,584          1,802            1,140           19,526

1996:

Total income          $ 99,907       $ 23,022          $ 7,883        $ 130,812
Net interest income     45,632          8,429            3,997           58,058
Net income              13,220            496            1,080           14,796


         (1) Prior to United Federal and Guaranty mergers

         United Federal, prior to the merger with the Company, reported total
         income of $12.9 million, net interest income of $4.8 million and net
         income of $953,000 for the six months ended June 30, 1998.

         Guaranty, prior to the merger with the Company, reported total income
         of $2.2 million, net interest income of $1.2 million and net income of
         $334,000 for the three months ended March 31, 1998.


                                     FS-12


3.       SECURITIES

         The amortized cost and estimated market value of securities at December
         31, 1998 and 1997 are as follows:


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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




                                                                      Gross            Gross            Estimated
                                                  Amortized        Unrealized        Unrealized          Market
                                                    Cost              Gains            Losses             Value
                                               ----------------  ----------------  ---------------   ----------------
                                                                                              
1998:
  Available for sale:
      U.S. Treasury securities                      $  55,276        $  563            $       -          $ 55,839
      U.S. Agency obligations                          92,598           173                   89            92,682
      Mortgage-backed securities and
        collateralized mortgage obligations           237,029           309                8,954           228,384
      Obligations of states and political
        subdivisions                                   69,434         1,915                  272            71,077
      FHLB, Federal Reserve Bank and
        Federal Home Loan Mortgage Corporation
        Stock                                          17,222             -                   69            17,153
      Corporate securities                             16,196             1                  241            15,956
      Other investments                                 1,065             -                    1             1,064
                                               ----------------  ----------------  ---------------   ----------------
                                                    $ 488,820       $ 2,961          $     9,626          $482,155
                                               ----------------  ----------------  ---------------   ----------------
Held to maturity:
    U.S. Agency obligations                         $ 62,232        $ 1,078          $         3          $ 63,307
    Mortgage-backed securities and
      collateralized mortgage obligations              6,416             15                    8             6,423
    Obligations of states and political
      subdivisions                                    12,043            553                    2            12,594
    Other investments                                    447             19                    -               466
                                               ----------------  ----------------  ---------------   ----------------
                                                    $ 81,138        $ 1,665          $        13          $ 82,790
                                               ----------------  ----------------  ---------------   ----------------
1997:
    Available for sale:
      U.S. Treasury securities                      $113,277        $  836           $        41          $114,072
      U.S. Agency obligations                         22,263           107                     6            22,364
      Mortgage-backed securities and
        collateralized mortgage obligations          251,799             -                 1,277           250,522
      Obligations of states and political
        subdivisions                                  35,824           941                     3            36,762
      FHLB, Federal Reserve Bank and
        Federal Home Loan Mortgage Corporation
        Stock                                         22,249            20                     -            22,269
      Other investments                                  374             -                     -               374
                                               ----------------  ----------------  ---------------   ----------------
                                                     $445,786        $1,904          $     1,327          $446,363
                                               ----------------  ----------------  ---------------   ----------------
Held to maturity:
    U.S. Agency obligations                         $ 72,128        $   835          $        82          $ 72,881
    Mortgage-backed securities and
      collateralized mortgage obligations             15,287            184                   51            15,420
    Obligations of states and political
      subdivisions                                    12,998            409                    2            13,405
    Other investments                                    253             20                    -               273
                                               ----------------  ----------------  ---------------   ----------------
                                                    $100,666        $ 1,448          $       135          $101,979
                                               ----------------  ----------------  ---------------   ----------------


                                     FS-13


         The amortized cost and estimated market value of securities at December
         31, 1998 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.


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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




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

Due in one year or less                                                             $ 106,283          $ 106,660
Due after one year through five years                                                  52,854             53,083
Due after five years through ten years                                                 30,953             31,335
Due after ten years                                                                   280,443            272,860
Other equity securities                                                                18,287             18,217
                                                                                 ----------------  ----------------
                                                                                    $ 488,820          $ 482,155
                                                                                 ----------------  ----------------

Held to maturity:

Due in one year or less                                                             $  20,099          $  20,196
Due after one year through five years                                                  47,754             48,852
Due after five years through ten years                                                  8,988              9,237
Due after ten years                                                                     4,297              4,505
                                                                                 ----------------  ----------------
                                                                                    $  81,138          $  82,790
                                                                                 ----------------  ----------------


         Gross realized gains and losses on sales of available for sale
         securities for the years ended December 31, 1998, 1997 and 1996 are
         summarized below:




                                                                    1998             1997              1996
                                                               ---------------  ----------------  ----------------
                                                                                             
Gross realized gains                                               $ 1,745          $ 2,575           $ 3,831
                                                               ---------------  ----------------  ----------------

Gross realized losses                                              $    74          $ 1,186           $ 2,689
                                                               ---------------  ----------------  ----------------




         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 investment
         portfolio of Granville United Bank, 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.

                                     FS-14


         Securities with an amortized cost of approximately $152 million and
         $147 million as of December 31, 1998 and 1997, respectively, were
         pledged to secure public deposits, certain short term debt, Federal
         Home Loan Bank ("FHLB") advances and for other banking purposes.


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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


4.       LOANS AND LEASES AND ALLOWANCE FOR LOAN AND LEASE LOSSES

         Major classifications of loans as of December 31, 1998 and 1997, are
         summarized as follows:



                                                                                      1998              1997
                                                                                 ----------------  ----------------
                                                                                                   
Commercial                                                                             $ 204,395         $ 216,370
Real estate:
    Construction and land development                                                    180,243           159,815
    Residential, 1-4 families                                                            432,214           442,434
    Residential, 5 or more families                                                       13,653            23,296
    Farmland                                                                              26,672            13,595
    Nonfarm, nonresidential                                                              355,120           275,629
Agricultural production                                                                   14,342            16,664
Consumer                                                                                 125,194           127,367
Leases                                                                                    27,598            13,387
Other                                                                                        617             2,005
Net deferred loan costs                                                                    3,089               374
                                                                                 ----------------  ----------------
                                                                                       1,383,137         1,290,936
Less allowance for loan and lease losses                                                  19,584            17,797
                                                                                 ----------------  ----------------

               Net loans                                                              $1,363,553        $1,273,139
                                                                                 ================  ================


         A summary of the allowance for loan and lease losses for the years
         ended December 31, 1998, 1997 and 1996, is as follows:




                                                                    1998              1997              1996
                                                               ---------------   ----------------  ----------------

                                                                                                
Balance, beginning of year                                          $  17,797          $  14,812         $  13,738
Provision charged against income                                        5,115              5,121             2,515
Loans and leases charged off, net of recoveries                        (3,328)            (3,341)           (1,343)
Allowance on purchased (sold) loans and leases                       -                     1,205               (98)
                                                               ---------------   ----------------  ----------------

Balance, end of year                                                $  19,584          $  17,797         $  14,812
                                                               ===============   ================  ================


                                     FS-15


         Nonperforming assets at December 31, 1998 and 1997, consist of the
following:


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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



                                                                                   1998               1997
                                                                              ----------------   ---------------

                                                                                              
Loan past due ninety days or more                                                 $ 5,682           $ 6,078
Nonaccrual loans                                                                        4,945             2,497
Foreclosed assets (included in other assets)                                            2,101               594
                                                                              ----------------   ---------------
                                                                                    $  12,728          $  9,169
                                                                              ================   ===============


5.       MORTGAGE LOAN SERVICING

         Mortgage loans serviced for others are not included in the accompanying
         consolidated balance sheets. The unpaid principal balances of these
         loans at December 31, 1998 and 1997 are summarized as follows:



                                                                                        1998              1997
                                                                                  ----------------  ----------------
                                                                                                    
Mortgage loans and mortgage loans underlying pass-through securities:
        GNMA                                                                            $ 122,665         $ 160,138
        FHLMC                                                                             113,025           127,726
        FNMA                                                                               64,091            87,781
        NCHFA                                                                             103,796            81,761
        Other investors                                                                     2,678             2,482
                                                                                  ----------------  ----------------
                                                                                        $ 406,255         $ 459,888
                                                                                  ================  ================



         Custodial balances maintained in connection with the foregoing loan
         servicing arrangements were $7,216,334 and $4,484,743 at December 31,
         1998 and 1997, respectively.


                                     FS-16


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         The following is an analysis of the changes in mortgage servicing
         rights and excess servicing fees receivable balances for the years
         1998, 1997 and 1996. Upon adoption of SFAS No. 125 in 1997, the balance
         of excess servicing fees was combined with and incorporated as a part
         of mortgage servicing rights. Mortgage servicing rights are included in
         other assets.



                                                                                    Mortgage           Excess
                                                                                    Servicing         Servicing
                                                                                     Rights             Fees
                                                                                 ----------------  ----------------
                                                                                                     
Balance, December 31, 1995                                                              $  2,628           $   212
Additions                                                                                    270          -
Amortization                                                                                (372)             (105)
                                                                                 ----------------  ----------------
Balance, December 31, 1996                                                                 2,526               107
Additions                                                                                    924          -
Amortization                                                                                (551)         -
Transfer of excess servicing fees                                                            107              (107)
                                                                                 ----------------  ----------------
Balance, December 31, 1997                                                                 3,006          -
Additions                                                                                    681          -
Amortization                                                                                (817)         -
                                                                                 ----------------  ----------------
Balance, December 31, 1998                                                              $  2,870   $       -
                                                                                 ================  ================


         Additions to mortgage servicing rights in 1998 and 1997 include
         approximately $343,000 and $520,000, respectively, paid to purchase the
         rights to service FHLMC and FNMA loans with unpaid principal balances
         of approximately $28 million and $54 million, respectively.

6.       PREMISES AND EQUIPMENT

         Premises and equipment at December 31, 1998 and 1997, are as follows:




                                                                                      1998              1997
                                                                                 ----------------  ----------------
                                                                                                   
Premises                                                                               $  26,742         $  25,653
Equipment and fixtures                                                                    23,393            19,818
Leasehold improvements                                                                     1,145             1,003
                                                                                 ----------------  ----------------
                                                                                          51,280            46,474
Less accumulated depreciation and amortization                                            19,427            16,170
                                                                                 ----------------  ----------------
                                                                                          31,853            30,304
Construction in process                                                                      387             1,606
Land                                                                                       8,252             8,371
                                                                                 ----------------  ----------------

                                                                                       $  40,492         $  40,281
                                                                                 ================  ================




                                     FS-17

TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

7.       INTANGIBLE ASSETS

         Intangible assets at December 31, 1998 and 1997 are as follows:



                                                                                      1998              1997
                                                                                 ----------------  ----------------
                                                                                                   
Core deposit premiums                                                                  $  30,470         $  30,470
Goodwill                                                                                   2,083             2,083
Other intangibles                                                                          1,002             1,002
                                                                                 ----------------  ----------------
                                                                                          33,555            33,555
Less accumulated amortization                                                              9,348             5,867
                                                                                 ----------------  ----------------
                                                                                       $  24,207         $  27,688
                                                                                 ================  ================


         Amortization expense, principally related to the core deposit premiums,
         amounted to approximately $3,481,000, $2,294,000, and $1,528,000 for
         the years ended December 31, 1998, 1997 and 1996, respectively.

8.       SHORT-TERM DEBT

         Short-term debt consisted of the following as of December 31, 1998 and
         1997:



                                                                                      1998              1997
                                                                                 ----------------  ----------------

                                                                                                   
Securities sold under repurchase agreements                                            $  18,583         $  20,602
Reverse repurchase agreements                                                             44,667          -
Federal funds purchased                                                                   67,000            24,800
Masternotes                                                                               28,386            15,704
Other                                                                                        344               400
                                                                                 ----------------  ----------------

                                                                                       $ 158,980         $  61,506
                                                                                 ================  ================


         The weighted average rate on short-term debt was 5.02% and 5.15% at
         December 31, 1998 and 1997, respectively.

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

                                     FS-18


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

9.       FEDERAL HOME LOAN BANK OF ATLANTA ADVANCES

         FHLB advances with maturity dates and weighted average rates (WAR) as
         of December 31, 1998 and 1997 are as follows:



                                                              1998                               1997
                                                  Amount               WAR            Amount               WAR
                                                 ---------            -----          ---------             -----
                                                                                               
Due in one year                                   $  6,800             6.18%         $ 135,000             5.79%
Due after one year within two years                     -                 -              6,800             6.18%
Due after two years within three
    years                                           60,000             4.68%                 -                 -
Due after three years within
    four years                                      63,500             6.19%                 -                 -
Due after four years within five years                   -                 -            63,500             6.19%
                                                 ---------            -----          ---------             -----
                                                 $ 130,300             5.49%         $ 205,300             5.92%
                                                 =========             ====          =========             ====


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

         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.

10.      CORPORATION OBLIGATED MANDATORILY REDEEMABLE CAPITAL SECURITIES

         Corporation obligated mandatorily redeemable capital securities ("Trust
         Securities") aggregating $20 million 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 obligations 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.

                                     FS-19

TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

11.      INCOME TAXES

         The components of income tax expense for the years ended December 31,
         1998, 1997 and 1996 are as follows:



                                                                    1998              1997              1996
                                                               ---------------   ----------------  ----------------
                                                                                                 
Current expense                                                     $  11,521          $  11,411          $  8,817
Deferred expense (benefit)                                               (304)              (871)               23
                                                               ---------------   ----------------  ----------------

                                                                    $  11,217          $  10,540          $  8,840
                                                               ===============   ================  ================



         The reconciliation of expected income tax at the statutory Federal rate
         (35%) with income tax expense for the years ended December 31, 1998,
         1997 and 1996, is as follows:



                                                                    1998              1997              1996
                                                               ---------------   ----------------  ----------------
                                                                                                 
Expected income tax expense at statutory rate                       $  11,576          $  10,497          $  8,256
Increase (decrease) in income tax expense
    resulting from:
      State taxes, net of federal tax benefit                             240                765               606
      Benefit of net operating loss carryforward                     -                  -                     (229)
      Tax exempt interest                                              (1,265)              (682)             (446)
      Non-deductible interest                                             180                 63                13
      Other, net                                                          486               (103)              640
                                                               ---------------   ----------------  ----------------

        Income tax expense                                          $  11,217          $  10,540          $  8,840
                                                               ===============   ================  ================



         The components of net deferred tax assets at December 31, 1998 and 1997
         are as follows:



                                                                                      1998              1997
                                                                                 ----------------  ----------------

                                                                                                    
Allowance for loan and lease losses                                                     $  6,999          $  4,927
Accumulated depreciation                                                                   2,900             2,920
Deferred compensation                                                                        601               528
Net operating loss carryforwards                                                           1,841             1,858
Depreciable basis of fixed assets                                                         (2,299)           (1,981)
Net investment in direct financing leases and related equipment                           (1,000)             (827)
Other                                                                                       (827)              486
Unrealized securities losses (gains)                                                       2,382              (216)
                                                                                 ----------------  ----------------

                                                                                       $  10,597          $  7,695
                                                                                 ================  ================



                                     FS-20

TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         The Company has federal net operating loss carryforwards of
         approximately $4,655,000, which expire in years 2003 through 2008. Use
         of the net operating loss carryforwards is limited to approximately
         $654,000 each year.

12.      EMPLOYEE BENEFIT PLANS

         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. 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. The Company contributed approximately
         $792,000, $890,000 and $601,000 to the plans in 1998, 1997 and 1996,
         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. The discount is taken on
         the lower of the market price at the beginning or end of each six month
         period, with shares being issued out of authorized but unissued shares.
         A total of 375,000 shares have been authorized for the plan with 43,070
         issued as of December 31, 1998.

13.      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.

         The following table provides a reconciliation of the numerator (income
         available to shareholders) and denominator (average number of shares
         outstanding) for the purpose of the basic and diluted EPS calculations
         for the years ended December 31, 1998, 1997, and 1996.



                                                                    1998              1997              1996
                                                               ---------------   ----------------  ----------------
                                                                                                
Net income                                                          $  21,858          $  19,526         $  14,796
                                                               ===============   ================  ================

Average outstanding shares for basic EPS                               25,112             24,657            24,056
Dilutive effect of stock options and warrants                             791                904               729
                                                               ---------------   ----------------  ----------------
             Total shares for diluted EPS                              25,903             25,561            24,785
                                                               ===============   ================  ================


14.      COMMON STOCK

         On April 28, 1998 the Company's shareholders approved increasing the
         number of shares authorized to 50,000,000. On May 12, 1998 the
         Company's Board of Directors approved a three for two stock split
         effected in the form of a 50% stock dividend. The date of record was
         June 15, 1998 and the dividend was paid on June 30, 1998. All share and
         per share information has been adjusted to reflect the stock split.

         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.

                                     FS-21


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         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
         "1988 Stock Option Plans"). The 1988 Stock Option Plans expired on
         January 4, 1998, and as such, no new awards were 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.

         The 1998 Omnibus Stock Plan ("1998 Omnibus Plan") reserves 1,500,000
         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 are granted at fair market value and 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 1988 Stock Option Plans, the 1998 Omnibus Plan or the
         ESPP. The disclosure below of the pro forma net income and earnings per
         share, had the fair value based method of accounting been used, applies
         only to options granted after December 31, 1994. Therefore, the effects
         of applying SFAS No. 123 during the initial phase in period may not be
         representative of future years.

         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,
                                                                    ----------------------------------------------
                                                                       1998              1997               1996
                                                                    ---------          ---------         ---------
                                                                                                
Net income:
    As reported                                                     $  21,858          $  19,526         $  14,796
    Pro Forma                                                          21,304             18,989            14,525
Basic earnings per share:
    As reported                                                      $    .87           $    .79          $    .62
    Pro Forma                                                             .85                .77               .60
Diluted earnings per share:
    As reported                                                      $    .84           $    .76          $    .60
    Pro Forma                                                             .82                .74               .59


                                     FS-22


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         The fair value of options granted during 1998, 1997 and 1996 was
         estimated using the Black-Scholes option pricing model with the
         following weighted average assumptions.



                                                                                 YEAR ENDED DECEMBER 31,
                                                                    ----------------------------------------------
                                                                      1998              1997              1996
                                                                    ---------          ---------         ---------
                                                                                          
Employee Stock Purchase Plan:
Weighted average grant date fair value                               $    .91           $   3.53          $     -
Dividend yield                                                          2.02%              2.10%                -
Risk free interest rates                                                4.54%              6.00%                -
Expected lives (years)                                                    .50                .50                -
Volatility                                                             33.71%             32.00%                -

1988 STOCK OPTION PLANS:
Weighted average grant date fair value                               $     -            $   4.28          $   2.32
Dividend yield                                                             -               3.30%             3.90%
Risk free interest rates                                                   -               6.00%             6.00%
Expected lives (years)                                                     -                6.96               7.0
Volatility                                                                 -              32.00%            21.00%

1998 OMNIBUS PLAN:
Weighted average grant date fair value                               $   5.79           $      -          $    -
Dividend yield                                                          2.26%                  -               -
Risk free interest rates                                                4.54%                  -               -
Expected lives (years)                                                    5.0                  -               -
Volatility                                                             33.71%                  -               -


         A summary of the status of the 1988 Stock Option Plans and the 1998
         Omnibus Plan as of December 31, 1998, 1997 and 1996, and changes during
         the years ending on those dates, including weighted average exercise
         price (Price), is presented below:



                                     1998                             1997                           1996
                          -------------------------        -----------------------         -----------------------
                           Shares           Price           Shares          Price          Shares           Price
                          ---------        --------        ---------       -------         ---------       -------
                                                                                         
Outstanding at
    beginning of year     1,737,039        $   6.82        1,989,842       $  6.10         1,458,791       $  5.43
Pooling adjustment                                                                           268,558
Granted                     252,749           19.45          194,393         13.71           429,720          9.97
Exercised                  (479,186)           5.56         (396,071)         5.37          (101,309)         4.12
Forfeited                   (48,804)           9.88          (51,125)         8.00           (65,918)         7.39
                          ---------        --------        ---------       -------         ---------       -------
Outstanding at end
    of year               1,461,798        $   9.31        1,737,039       $  6.82         1,989,842       $  6.10
                          =========        ========        =========       =======         =========       =======


                                     FS-23


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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


         The following table summarizes information about the Stock Option Plans
         and the 1998 Omnibus Stock Plan at December 31, 1998 including weighted
         average remaining contractual term in years (Term) and weighted average
         exercise price (Price).



                                                    OPTIONS OUTSTANDING                       OPTIONS EXERCISABLE
       RANGE OF EXERCISE            ---------------------------------------------           -------------------------
             PRICE                    NUMBER               TERM           PRICE             NUMBER             PRICE
- --------------------------          ---------              ----          --------           -------          --------
                                                                                              
$   2.44 - 4.00                       222,286              1.73          $   3.68           191,318          $   3.63
    4.17 - 4.81                       160,053              4.34              4.43           160,053              4.43
    4.93 - 5.97                       145,077              4.40              5.31           131,929              5.31
    6.00 - 7.33                       141,120              6.23              6.59            87,660              6.59
    7.67                              235,000              7.43              7.67           235,000              7.67
    8.25 - 12.12                      159,938              5.80             10.43            89,058             10.92
    12.25 - 18.75                     148,290              8.33             13.73            29,253             13.76
    19.42                             224,619              9.07             19.42          -                 -
    19.46 - 23.33                      25,415              9.30             20.19               367             23.33
                                    ---------              ----          --------           -------          --------
                                    1,461,798              6.01          $   9.31           924,638          $   6.34
                                    =========              ====          ========           =======          ========


         During 1998, 990 of the Company's warrants were exercised leaving 5,310
         remaining. All the warrants have an exercise price of $6.11 and expire
         on December 31, 2000.

15.      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, 1998 and 1997, the Banks were required
         to maintain such balances aggregating approximately $12,957,000 and
         $11,336,000, 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, 1998, that the Company and the Banks meet all capital adequacy
         requirements to which they are subject.

         As of June 30, 1998, the most recent notification from regulators, the
         Company and the Banks were categorized as well capitalized under the
         regulatory framework for prompt corrective action. To be categorized as
         well capitalized the Company and the Banks must maintain minimum
         amounts and ratios, as set forth in the tables below. There are no
         conditions or events since that notification that management believes
         have changed the Company's or the Banks' category.

                                     FS-24


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         A summary of the Company's, Triangle's, and Mecklenburg's required and
         actual capital components in the categories of total capital to risk
         weighted assets (Total/RWA); tier 1 capital to risk weighted assets
         (Tier 1/RWA); and tier 1 capital to average assets (Tier 1/AA) for
         capital adequacy purposes (Capital Adequacy) and to be well capitalized
         under the prompt corrective action provisions (Well Capitalized) is as
         follows:




                                     Actual           Capital Adequacy          Well Capitalized
                             --------------------   ---------------------    -----------------------
As of December 31, 1998:       Amount     Ratio      Amount       Ratio       Amount        Ratio
- ------------------------     ---------  ---------   ----------  ---------    -----------  ----------
                                                                         
Total/RWA                    $ 182,343      11.4%   $  128,035       8.0%    $   160,044       10.0%
Tier 1/RWA                     162,759      10.2%       64,017       4.0%         96,026        6.0%
Tier 1/AA                      162,759       7.9%       80,413       4.0%        100,516        5.0%

As of December 31, 1997:
- ------------------------

Total/RWA                    $ 160,370      12.1%   $  106,229       8.0%    $   132,786       10.0%
Tier 1/RWA                     144,372      10.9%       53,114       4.0%         79,672        6.0%
Tier 1/AA                      144,372       7.7%       75,022       4.0%         93,777        5.0%

Triangle:

As of December 31, 1998:
- ------------------------

Total/RWA                    $ 148,461      10.6%   $  111,593       8.0%    $   139,492       10.0%
Tier 1/RWA                     131,258       9.4%       55,797       4.0%         83,695        6.0%
Tier 1/AA                      131,258       7.3%       71,442       4.0%         89,303        5.0%

As of December 31, 1997:
- ------------------------

Total/RWA                    $ 128,896      11.0%   $  93,900        8.0%    $   117,375       10.0%
Tier 1/RWA                     114,821       9.8%      46,950        4.0%         70,425        6.0%
Tier 1/AA                      114,821       7.1%      64,913        4.0%         81,141        5.0%

Mecklenburg:

As of December 31, 1998:
- ------------------------

Total/RWA                    $  23,363      13.1%   $  14,217        8.0%    $    17,771       10.0%
Tier 1/RWA                      21,416      12.1%       7,108        4.0%         10,663        6.0%
Tier 1/AA                       21,416       9.5%       8,978        4.0%         11,223        5.0%

As of December 31, 1997:
- ------------------------

Total/RWA                    $  21,359      15.1%   $  11,352        8.0%    $    14,190       10.0%
Tier 1/RWA                      19,772      13.9%       5,676        4.0%          8,514        6.0%
Tier 1/AA                       19,772       7.3%      10,805        4.0%         13,507        5.0%






                                     FS-25


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

15.      LEASE OBLIGATIONS

         The Company leases a portion of its facilities under various operating
         leases. Rental expense related to such leases amounted to approximately
         $1,339,000, $1,240,000 and $1,170,000 in 1998, 1997 and 1996,
         respectively.

         Noncancelable, long-term lease commitments at December 31, 1998 range
         from $1,360,000 in 1999 to $1,048,000 in 2003.

16.      SPECIAL SAIF ASSESSMENT

         On September 30, 1996, the "Deposit Insurance Funds Act of 1996" was
         enacted. The legislation included a special assessment to recapitalize
         the SAIF insurance fund up to its statutory goal of 1.25% of insured
         deposits. The assessment required United Federal to pay an amount equal
         to approximately 65.7 basis points of its SAIF assessable deposit base
         as of March 31, 1995, which resulted in a charge to income during the
         year ended December 31, 1996 of $1,316,280.

17.      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, 1998 and 1997, outstanding financial instruments
         whose contract amounts represent credit risk were as follows:

                                                       1998           1997
                                                    ---------       ---------

         Unfunded loans and lines of credit         $ 311.317       $ 263.890
                                                    =========       =========

         Standby letters of credit                  $   4,047       $   3,852
                                                    =========       =========

         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.

                                     FS-26


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         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.

         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, 1998, off-balance
         sheet financial instruments and their related fair values are as
         follows:


                                                                          Estimated      Contract or
                                                                            Fair           Notional
                                                               Amount       Value           Amount
                                                               ------       -----           ------
                                                                                 


         Purchased interest rate floors:
             Unassigned (Strike price 5%, 3 month LIBOR
              index, March 1996-March 2000)                    $   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 position or results of
         operations of the Company or its subsidiaries.

18.      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 for the year ended December 31, 1998 is
         summarized as follows :

         Balance, beginning of year                         $      5,076
         Loans made                                                8,936
         Payment received                                         (5,984)
         Changes in composition                                   (1,407)
                                                            --------------
         Balance, end of year                               $      6,621
                                                            ==============

                                     FS-27


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

19.      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, 1998 and 1997 and for the years ended December 31, 1998, 1997 and
         1996 are as follows:


                                                                     1998               1997
                                                                  ----------         -----------
                                                                              

         CONDENSED BALANCE SHEETS

         Cash                                                     $    8,320         $    16,161
         Securities available for sale                                 5,001                 -
         Investments in wholly-owned subsidiaries                    176,485             165,241
         Loan to subsidiary                                           20,400               6,200
         Other assets                                                  1,777               1,468
                                                                  ----------         -----------

                Total Assets                                      $  211,983         $   189,070
                                                                  ==========         ===========

         Short-term debt                                              28,386              15,705
         Other liabilities                                               -                   326
         Junior subordinated deferred interest debentures             20,570              20,568
                                                                  ----------         -----------
                Total liabilities                                 $   48,956         $    36,599

         Shareholders equity                                         163,027             152,471
                                                                  ----------         -----------
                Total liabilities and shareholders' equity        $  211,983         $   189,070
                                                                  ==========         ===========





                                                                     1998               1997              1996
                                                                  ----------         -----------       -----------
                                                                                              

CONDENSED STATEMENTS OF INCOME

Dividends from wholly-owned subsidiaries                          $    8,029         $     6,580       $     3,778
Interest income                                                        1,383                 773                 8
                                                                  ----------         -----------       -----------
Total income                                                           9,412               7,353             3,786
                                                                  ----------         -----------       -----------

Interest expense                                                       2,748               1,441                -
Other expenses                                                           282                 217               151
                                                                  ----------         -----------       -----------
Total expenses                                                         3,030               1,658               151
                                                                  ----------         -----------       -----------
Income before tax benefit and equity in earnings of
    wholly-owned subsidiaries                                          6,382               5,695             3,635
Income tax benefit                                                       643                 -                 -
                                                                  ----------         -----------       -----------
Income before equity in undistributed earnings
    of wholly-owned subsidiaries                                       7,025               5,695             3,635

Equity in undistributed earnings of wholly-owned
    subsidiaries                                                      14,833              13,831            11,161
                                                                  ----------         -----------       -----------
      Net income                                                  $   21,858         $    19,526       $    14,796
                                                                  ==========         ===========       ===========







                                     FS-28



TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

                                                                     1998               1997              1996
                                                                  ----------         -----------       -----------
                                                                                             

CONDENSED STATEMENT OF CASH FLOWS

Cash flows from operating activities:
     Net income                                                   $   21,858         $    19,526       $    14,796
     Equity in undistributed earnings of wholly-owned
        subsidiaries                                                 (14,833)            (13,831)          (11,161)
     Amortization                                                         22                  19                10
     Decrease (increase) in other assets                                (328)                223              (309)
     Increase (decrease) in other liabilities                           (326)                 98                 41
                                                                   ----------        ------------      ------------
        Net cash provided by operating activities                      6,393               6,035              3,377
                                                                   ----------        ------------      ------------
Cash flows from investing activities
     Investment in subsidiary                                           (242)            (12,447)               798
     Net increase in loan to subsidiary                              (14,200)             (6,200)             -
     Purchase of securities available for sale                        (5,000)                -                -
     Purchase of common securities                                       -                  (617)             -
                                                                   ----------        ------------      ------------
        Net cash provided by (used in) investing
            activities                                               (19,442)            (19,264)               798
                                                                   ----------        ------------      ------------

Cash flows from financing activities:
     Net increase in masternotes                                      12,681              15,705              -
     Proceeds fro junior subordinated debentures                         -                20,568              -
     Shares issued under stock plans                                   3,084               2,332                596
     Dividends paid                                                   (8,322)             (6,249)            (4,442)
     Cash issued for fractional shares                                   (18)                -                   (3)
     Debt issuance cost                                                  -                  (627)             -
     Repurchased shares                                               (2,217)             (2,732)              (277)
                                                                   ----------        ------------      -------------
        Net cash provided by (used in) financing activities            5,208              28,997             (4,126)
                                                                   ----------        ------------      -------------
        Net increase (decrease) in cash                               (7,841)             15,768                 49
     Cash at beginning of year                                        16,161                 393                344
                                                                   ----------        ------------      -------------
     Cash at end of year                                          $    8,320         $    16,161       $        393
                                                                   ==========        ============      =============



20.      FAIR VALUE OF FINANCIAL STATEMENTS

         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.

                                     FS-29


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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

         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. 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 mandatorily redeemable capital securities
         are determined by discounting contractual cash flows using current
         rates for similar borrowings.

         The carrying value of accrued interest approximates the 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, 1998 and 1997:




                                                  1998                          1997
                                        -----------------------       -----------------------

                                         Carrying       Fair             Carrying          Fair
                                          Value         Value              Value           Value
                                       -----------     -----------     -------------   --------------
                                                                            

Financial assets:
  Cash and due from banks              $   76,624     $    76,624     $      59,938    $      59,938
  Federal funds sold                         -             -                  4,219            4,219
  Interest-bearing deposits in banks          911             911            34,195           34,195
  Securities                              563,293         564,945           547,029          548,341
  Loans, net                            1,363,553       1,374,490         1,273,139        1,281,100
  Mortgage servicing rights                 2,870           3,545             3,006            4,543
  Interest receivable                      16,468          16,468            15,687           15,687
                                       -----------    ------------    -------------    --------------
     Total financial assets            $2,023,719     $ 2,036,983     $   1,937,213    $   1,948,023
                                       ===========    ============    =============    ==============

Financial liabilities:
  Deposits                             $1,625,898     $ 1,633,867     $   1,550,240    $   1,558,872
  Short-term debt                         158,980         158,902            61,506           61,502
  Federal Home Loan Bank of Atlanta
    advances                              130,300         129,770           205,300          206,545
  Corporation obligated mandatorily
    redeemable capital securities          19,952          17,919            19,951           18,093
  Interest payable                          8,292           8,292             9,380            9,380
                                       ----------     -----------     -------------    -------------
     Total financial liabilities       $1,943,422     $ 1,948,750     $   1,846,377    $   1,854,392
                                       ==========     ===========     =============    =============





                                     FS-30


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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


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

21.      QUARTERLY FINANCIAL DATA (UNAUDITED)

         Summarized unaudited quarterly financial data for the years ended
         December 31, 1998 and 1997 is as follows:

                                        Fourth              Third               Second                First
                                     ------------        ------------        ------------         ------------
                                                                                    

1998:
     Inerest income                 $     37,909        $     38,717        $     38,305         $     38,397
     Interest expense                     19,264              19,699              19,622               20,113
     Provision for loan losses             1,286               1,223               1,155                1,451
     Noninterest income                    5,499               4,451               4,659                3,847
     Noninterest expense                  12,556              15,666              14,130               12,544
     Income tax expense                    3,549               2,141               2,773                2,754
                                    ------------        -------------       -------------         ------------
     Net income                     $      6,753        $      4,439        $      5,284         $      5,382
                                    ============        =============       =============        =============
     Basic earnings per share       $        .27        $         .18       $         .21        $         .21
                                    ============        =============       =============        =============
     Diluted earnings per share     $        .26        $         .17       $         .20        $         .21
                                    ============        =============       =============        =============
1997:
     Interest income                $     37,573        $      35,830       $      33,357        $      31,343
     Interest expense                     18,889               18,469              16,705               15,650
     Provision for loan losses             1,631                1,291               1,572                  627
     Noninterest income                    3,809                3,691               6,060                3,362
     Noninterest expense                  15,028               12,246              11,499               11,352
     Income tax expense                    1,803                2,557               3,552                2,628
                                    ------------         ------------       -------------        -------------
     Net income                     $      4,031                4,958               6,089                4,448
                                    ============        =============       =============        =============
     Basic earnings per share       $        .16        $         .20       $         .25        $         .18
                                    ============        =============       =============        =============
     Diluted earnings per share     $        .16        $         .19       $         .24                  .17
                                    ============        =============       =============        =============



22.      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 and
         transfers to securities held to maturity of $4,577,000 in 1996.



                                     FS-31


TRIANGLE BANCORP, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS

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




         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, net assets acquired and net
         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
                                                             ============          ==============








                                     FS-32