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


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 2006

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

                         Commission File Number 0-15572

                                 FIRST BANCORP
             ------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

               North Carolina                               56-1421916
-------------------------------------------          ---------------------------
     (State or Other Jurisdiction of                    (I.R.S. Employer
     Incorporation or Organization)                     Identification Number)

341 North Main Street, Troy, North Carolina                 27371-0508
-------------------------------------------          ---------------------------
  (Address of Principal Executive Offices)                  (Zip Code)

(Registrant's telephone number, including area code)      (910) 576-6171
                                                     ---------------------------

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934 during the  preceding  twelve  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. [X] YES [ ] NO

     Indicate by check mark whether the registrant is a large accelerated filer,
an accelerated filer, or a non-accelerated filer.
[ ] Large Accelerated Filer    [X] Accelerated Filer   [ ] Non-Accelerated Filer

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act). [ ] YES [X] NO

The number of shares of the registrant's  Common Stock  outstanding on April 30,
2006 was 14,306,284.

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




                                      INDEX
                         FIRST BANCORP AND SUBSIDIARIES


                                                                           Page

Part I.  Financial Information

Item 1 - Financial Statements

   Consolidated Balance Sheets -
   March 31, 2006 and 2005
   (With Comparative Amounts at December 31, 2005)                           3

   Consolidated Statements of Income -
   For the Periods Ended March 31, 2006 and 2005                             4

   Consolidated Statements of Comprehensive Income -
   For the Periods Ended March 31, 2006 and 2005                             5

   Consolidated Statements of Shareholders' Equity -
   For the Periods Ended March 31, 2006 and 2005                             6

   Consolidated Statements of Cash Flows -
   For the Periods Ended March 31, 2006 and 2005                             7


Notes to Consolidated Financial Statements                                   8

 Item 2 - Management's Discussion and Analysis of Consolidated
             Results of Operations and Financial Condition                  16

 Item 3 - Quantitative and Qualitative Disclosures About Market Risk        28

 Item 4 - Controls and Procedures                                           29

Part II.  Other Information

 Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds       30

 Item 6 - Exhibits                                                          30

 Signatures                                                                 33


                                                                          Page 2




Part I.  Financial Information
Item 1 - Financial Statements

                                  First Bancorp and Subsidiaries
                                   Consolidated Balance Sheets

                                                        March 31,     December 31,     March 31,
($ in thousands-unaudited)                                2006       2005 (audited)      2005
------------------------------------------------------------------------------------------------
                                                                                 

ASSETS
Cash & due from banks, noninterest-bearing             $    32,687         32,985         32,409
Due from banks, interest-bearing                            82,331         41,655         25,938
Federal funds sold                                          25,294         28,883         23,252
                                                       -----------    -----------    -----------
     Total cash and cash equivalents                       140,312        103,523         81,599
                                                       -----------    -----------    -----------

Securities available for sale (costs of $113,840,
     $114,662, and $114,703)                               112,695        113,613        114,575

Securities held to maturity (fair values of $15,427,
      $14,321, and $13,670)                                 15,331         14,172         13,376

Presold mortgages in process of settlement                   2,086          3,347          2,400

Loans                                                    1,553,371      1,482,611      1,395,324
   Less: Allowance for loan losses                         (16,610)       (15,716)       (15,066)
                                                       -----------    -----------    -----------
   Net loans                                             1,536,761      1,466,895      1,380,258
                                                       -----------    -----------    -----------

Premises and equipment                                      35,339         34,840         30,133
Accrued interest receivable                                  8,993          8,947          7,096
Intangible assets                                           49,131         49,227         49,445
Other                                                        7,239          6,486          8,278
                                                       -----------    -----------    -----------
        Total assets                                   $ 1,907,887      1,801,050      1,687,160
                                                       ===========    ===========    ===========

LIABILITIES
Deposits: Demand - noninterest-bearing                 $   213,661        194,051        175,698
          Savings, NOW, and money market                   473,655        458,221        477,838
          Time deposits of $100,000 or more                372,232        356,281        361,567
          Other time deposits                              505,492        486,024        433,589
                                                       -----------    -----------    -----------
               Total deposits                            1,565,040      1,494,577      1,448,692
Securities sold under agreements to repurchase              32,939         33,530             --
Borrowings                                                 131,739        100,239         76,239
Accrued interest payable                                     4,312          3,835          3,030
Other liabilities                                           14,886         13,141          8,420
                                                       -----------    -----------    -----------
     Total liabilities                                   1,748,916      1,645,322      1,536,381
                                                       -----------    -----------    -----------

SHAREHOLDERS' EQUITY
Common stock, No par value per share
     Issued and outstanding: 14,291,060,
         14,229,148, and 14,138,379 shares                  54,994         54,121         52,459
Retained earnings                                          104,926        102,507         98,660
Accumulated other comprehensive income (loss)                 (949)          (900)          (340)
                                                       -----------    -----------    -----------
     Total shareholders' equity                            158,971        155,728        150,779
                                                       -----------    -----------    -----------
          Total liabilities and shareholders' equity   $ 1,907,887      1,801,050      1,687,160
                                                       ===========    ===========    ===========

See notes to consolidated financial statements.


                                                                                           Page 3





                              First Bancorp and Subsidiaries
                             Consolidated Statements of Income

                                                                  Three Months Ended
                                                                       March 31,
                                                             ----------------------------
($ in thousands, except share data-unaudited)                    2006            2005
-----------------------------------------------------------------------------------------
                                                                             

INTEREST INCOME
Interest and fees on loans                                   $     26,762          21,359
Interest on investment securities:
     Taxable interest income                                        1,329           1,155
     Tax-exempt interest income                                       127             129
Other, principally overnight investments                              497             272
                                                             ------------    ------------
     Total interest income                                         28,715          22,915
                                                             ------------    ------------

INTEREST EXPENSE
Savings, NOW and money market                                       1,333             881
Time deposits of $100,000 or more                                   3,677           2,345
Other time deposits                                                 4,432           2,474
Securities sold under agreements to repurchase                        262              --
Borrowings                                                          1,158             930
                                                             ------------    ------------
     Total interest expense                                        10,862           6,630
                                                             ------------    ------------

Net interest income                                                17,853          16,285
Provision for loan losses                                           1,015             580
                                                             ------------    ------------
Net interest income after provision
   for loan losses                                                 16,838          15,705
                                                             ------------    ------------

NONINTEREST INCOME
Service charges on deposit accounts                                 2,074           2,008
Other service charges, commissions and fees                         1,205           1,054
Fees from presold mortgages                                           267             238
Commissions from sales of insurance and financial products            439             295
Data processing fees                                                   36             147
Securities gains                                                       --              --
Other gains (losses)                                                  (67)            (32)
                                                             ------------    ------------
     Total noninterest income                                       3,954           3,710
                                                             ------------    ------------

NONINTEREST EXPENSES
Salaries                                                            5,785           5,372
Employee benefits                                                   1,781           1,514
                                                             ------------    ------------
   Total personnel expense                                          7,566           6,886
Net occupancy expense                                                 816             739
Equipment related expenses                                            811             695
Intangibles amortization                                               61              73
Other operating expenses                                            3,475           3,322
                                                             ------------    ------------
     Total noninterest expenses                                    12,729          11,715
                                                             ------------    ------------

Income before income taxes                                          8,063           7,700
Income taxes                                                        3,072           2,984
                                                             ------------    ------------

NET INCOME                                                   $      4,991           4,716
                                                             ============    ============

Earnings per share:
     Basic                                                           0.35            0.33
     Diluted                                                         0.35            0.33

Weighted average common shares outstanding:
     Basic                                                     14,254,785      14,105,577
     Diluted                                                   14,421,639      14,363,606


See notes to consolidated financial statements.

                                                                                    Page 4




                         First Bancorp and Subsidiaries
                 Consolidated Statements of Comprehensive Income


                                                              Three Months Ended
                                                                  March 31,
                                                             -------------------
($ in thousands-unaudited)                                     2006      2005
--------------------------------------------------------------------------------

Net income                                                   $ 4,991     4,716
                                                             -------   -------
Other comprehensive income (loss):
   Unrealized gains (losses) on securities
     available for sale:
     Unrealized holding gains (losses) arising
        during the period, pretax                                (96)   (1,314)
           Tax benefit                                            37       512
   Adjustment to minimum pension liability:
     Additional pension charge related to unfunded
       pension liability                                          16       (90)
     Tax benefit (expense)                                        (6)       35
                                                             -------   -------
Other comprehensive income (loss)                                (49)     (857)
                                                             -------   -------

                                                             $ 4,942     3,859
                                                             =======   =======


See notes to consolidated financial statements.


                                                                          Page 5





                                            First Bancorp and Subsidiaries
                                    Consolidated Statements of Shareholders' Equity

                                                                                          Accumulated
                                                   Common Stock                             Other           Share-
                                            ---------------------------     Retained     Comprehensive     holders'
(In thousands, except per share - unaudited)   Shares         Amount        Earnings     Income (Loss)      Equity
---------------------------------------------------------------------------------------------------------------------
                                                                                          
Balances, January 1, 2005                         14,084   $     51,614         96,347            517         148,478

Net income                                                                       4,716                          4,716
Cash dividends declared ($0.17 per share)                                       (2,403)                        (2,403)
Common stock issued under
     stock option plan                                38            452                                           452
Common stock issued into
     dividend reinvestment plan                       16            393                                           393
Other comprehensive loss                                                                         (857)           (857)
                                            ------------   ------------   ------------   ------------    ------------

Balances, March 31, 2005                          14,138   $     52,459         98,660           (340)        150,779
                                            ============   ============   ============   ============    ============

Balances, January 1, 2006                         14,229   $     54,121        102,507           (900)        155,728

Net income                                                                       4,991                          4,991
Cash dividends declared ($0.18 per share)                                       (2,572)                        (2,572)
Common stock issued under
     stock option plan                                44            429                                           429
Common stock issued into
     dividend reinvestment plan                       18            397                                           397
Stock-based compensation                              --             47                                            47
Other comprehensive loss                                                                          (49)            (49)
                                            ------------   ------------   ------------   ------------    ------------
Balances, March 31, 2006                          14,291   $     54,994        104,926           (949)        158,971
                                            ============   ============   ============   ============    ============

See notes to consolidated financial statements.


                                                                                                                Page 6





                                   First Bancorp and Subsidiaries
                               Consolidated Statements of Cash Flows

                                                                               Three Months Ended
                                                                                    March 31,
                                                                             ----------------------
($ in thousands-unaudited)                                                      2006        2005
---------------------------------------------------------------------------------------------------
                                                                                        
Cash Flows From Operating Activities
Net income                                                                   $   4,991        4,716
Reconciliation of net income to net cash provided by operating activities:
     Provision for loan losses                                                   1,015          580
     Net security premium amortization                                              21            6
     Other losses                                                                   67           32
     Decrease (increase) in net deferred loan fees and costs                       107         (131)
     Depreciation of premises and equipment                                        688          668
     Stock-based compensation expense                                               47           --
     Amortization of intangible assets                                              61           73
     Deferred income tax benefit                                                  (416)        (196)
     Origination of presold mortgages in process of settlement                 (15,623)     (13,872)
     Proceeds from sales of presold mortgages in process of settlement          16,884       13,243
     Increase in accrued interest receivable                                       (46)        (264)
     Increase in other assets                                                      (62)        (146)
     Increase in accrued interest payable                                          477          353
     Increase in other liabilities                                               1,778        1,382
                                                                             ---------    ---------
          Net cash provided by operating activities                              9,989        6,444
                                                                             ---------    ---------

Cash Flows From Investing Activities
     Purchases of securities available for sale                                 (6,495)     (37,624)
     Purchases of securities held to maturity                                   (1,968)          --
     Proceeds from maturities/issuer calls of securities available for sale      7,300       10,283
     Proceeds from maturities/issuer calls of securities held to maturity          751          632
     Net increase in loans                                                     (71,238)     (29,429)
     Purchases of premises and equipment                                        (1,187)        (483)
                                                                             ---------    ---------
          Net cash used by investing activities                                (72,837)     (56,621)
                                                                             ---------    ---------

Cash Flows From Financing Activities
     Net increase in deposits and repurchase agreements                         69,872       59,924
     Proceeds from (repayments of) borrowings, net                              31,500      (16,000)
     Cash dividends paid                                                        (2,561)      (2,394)
     Proceeds from issuance of common stock                                        826          845
                                                                             ---------    ---------
          Net cash provided by financing activities                             99,637       42,375
                                                                             ---------    ---------

Increase (decrease) in cash and cash equivalents                                36,789       (7,802)
Cash and cash equivalents, beginning of period                                 103,523       89,401
                                                                             ---------    ---------

Cash and cash equivalents, end of period                                     $ 140,312       81,599
                                                                             =========    =========

Supplemental Disclosures Of Cash Flow Information:
Cash paid during the period for:
     Interest                                                                $  10,385        6,277
     Income taxes                                                                1,243            1
Non-cash transactions:
     Unrealized gain (loss) on securities available for sale, net of taxes         (59)        (802)
     Foreclosed loans transferred to other real estate                             250        1,058


See notes to consolidated financial statements.

                                                                                             Page 7



                         First Bancorp and Subsidiaries
                   Notes to Consolidated Financial Statements

(unaudited)       For the Periods Ended March 31, 2006 and 2005
--------------------------------------------------------------------------------

Note 1 - Basis of Presentation

     In the opinion of the  Company,  the  accompanying  unaudited  consolidated
financial  statements  contain all  adjustments  necessary to present fairly the
consolidated financial position of the Company as of March 31, 2006 and 2005 and
the  consolidated  results of  operations  and  consolidated  cash flows for the
periods  ended  March 31,  2006 and 2005.  Reference  is made to the 2005 Annual
Report on Form 10-K filed with the SEC for a discussion of  accounting  policies
and other relevant  information  with respect to the financial  statements.  The
results of  operations  for the  periods  ended  March 31, 2006 and 2005 are not
necessarily indicative of the results to be expected for the full year.

Note 2 - Accounting Policies

     Note 1 to the 2005 Annual Report on Form 10-K filed with the SEC contains a
description of the accounting policies followed by the Company and discussion of
recent  accounting   pronouncements.   The  following   paragraph  updates  that
information as necessary.

     On January 1, 2006, the Company adopted  Statement of Financial  Accounting
Standards No. 123 (revised  2004)  (Statement  123(R)),  "Share-Based  Payment."
Statement  123(R) replaces FASB Statement No. 123 (Statement  123),  "Accounting
for  Stock-Based  Compensation,"  and  supersedes  Accounting  Principles  Board
Opinion  No.  25  (Opinion  25),  "Accounting  for Stock  Issued to  Employees."
Statement  123(R)  requires that the  compensation  cost relating to share-based
payment transactions be recognized in the financial statements. Statement 123(R)
permits public companies to adopt its requirements using one of two methods. The
"modified  prospective"  method  recognizes  compensation  for all stock options
granted after the date of adoption and for all previously  granted stock options
that become  vested after the date of  adoption.  The  "modified  retrospective"
method includes the requirements of the "modified  prospective" method described
above,  but also permits  entities to restate prior period  results based on the
amounts  previously  presented  under  Statement  123 for  purposes of pro-forma
disclosures.  The  Company  has  elected  to adopt  Statement  123(R)  under the
"modified  prospective"  method and  accordingly  will not restate  prior period
results.  See Note 4 for a more detailed  description the Company's  adoption of
Statement 123(R).

     In May 2005, the FASB issued  Statement of Financial  Accounting  Standards
No.  154  (Statement  154),   "Accounting  Changes  and  Error  Corrections,   a
replacement  of APB  Opinion No. 20 and FASB  Statement  No. 3."  Statement  154
applies to all voluntary  changes in accounting  principle as well as to changes
required  by  an  accounting   pronouncement  that  does  not  include  specific
transition  provisions.  Statement 154 eliminates the previous  requirement that
the  cumulative  effect of changes in  accounting  principle be reflected in the
income statement in the period of change.  Instead, to enhance the comparability
of prior period  financial  statements,  Statement  154 requires that changes in
accounting   principle   be   retrospectively   applied.   Under   retrospective
application,  the new accounting principle is applied as of the beginning of the
first period presented, as if that principle had always been used. Statement 154
carries  forward the  requirement  that an error be reported by restating  prior
period  financial  statement as of the beginning of the first period.  Statement
154 is effective for accounting changes and corrections of errors made in fiscal
years beginning  after December 15, 2005. The initial  adoption of Statement 154
did not have a material impact on the Company's  financial  statements;  however
the adoption of this statement  could result in a material change to the way the
Company  reflects  future  changes in  accounting  principles,  depending on the
nature  of  future  changes  in  accounting   principles  and  whether  specific
transition provisions are included.

                                                                          Page 8


     In December 2005, the FASB issued Staff Position SOP 94-6-1, "Terms of Loan
Products  that May Give  Rise to a  Concentration  of  Credit  Risk"  ("FSP  SOP
94-6-1"). FSP SOP 94-6-1 addresses 1) the circumstances under which the terms of
loan  products  give  rise  to a  concentration  of  credit  risk,  and  2)  the
disclosures  or other  accounting  considerations  that apply for entities  that
originate, hold, guarantee,  service, or invest in loan products with terms that
may give rise to a concentration of credit risk. The disclosures required by FSP
SOP 94-6-1 are required for interim and annual periods ending after December 19,
2005. Note 12 of the Company's 2005 Form 10-K contains this discussion and there
have been no material changes since that time.

Note 3 - Reclassifications

     Certain  amounts  reported  in the period  ended  March 31,  2005 have been
reclassified  to  conform  with the  presentation  for  March  31,  2006.  These
reclassifications  had no effect on net income or  shareholders'  equity for the
periods   presented,   nor  did  they  materially  impact  trends  in  financial
information.

Note 4 - Equity-Based Compensation Plans

     At March 31, 2006, the Company had the following equity-based  compensation
plans,  all of which are stock option plans: the First Bancorp 2004 Stock Option
Plan, the First Bancorp 1994 Stock Option Plan, and four plans that were assumed
from  acquired   entities,   which  are  all  described   below.  The  Company's
shareholders  approved all  equity-based  compensation  plans,  except for those
assumed from acquired  companies.  As of March 31, 2006,  the First Bancorp 2004
Stock Option Plan is the only plan that had shares available for future grants.

     The First  Bancorp 2004 Stock  Option Plan and its  predecessor  plan,  the
First  Bancorp  1994 Stock  Option  Plan,  were  intended to serve as a means of
attracting,  retaining  and  motivating  key  employees  and  directors  and  to
associate the interests of the plans' participants with those of the Company and
its   shareholders.   Stock  option  grants  to   non-employee   directors  have
historically had no vesting  requirements,  whereas,  except as discussed below,
stock option grants to employees have generally had five-year  vesting schedules
(20% vesting each year).  In April 2004, the Company  granted 128,000 options to
employees with no vesting  requirements.  These options were granted without any
vesting  requirements for two reasons - 1) the options were granted primarily as
a reward for past  performance  and  therefore  had already been "earned" in the
view of the Committee, and 2) to potentially minimize the impact that any change
in accounting  standards for stock options could have on future years'  reported
net  income.  Employee  stock  option  grants  since the April  2004  grant have
reverted to having five year vesting periods.  The Company's options provide for
immediate  vesting if there is a change in control  (as  defined in the  plans).
Under the terms of these two plans,  options  can have a term of no longer  than
ten years, and all options granted thus far under these plans have had a term of
ten years.  Except for grants to  directors  (see  below),  the  Company  cannot
estimate  the amount of future stock  option  grants at this time.  In the past,
stock option grants to employees  have been  irregular,  generally  falling into
three  categories  - 1) to attract  and retain new  employees,  2) to  recognize
changes in responsibilities of existing employees, and 3) to periodically reward
exemplary performance.  As it relates to directors, the Company has historically
granted 2,250 stock options to each of the Company's  non-employee  directors in
June of each year, and expects to continue doing so for the foreseeable  future.
At March 31, 2006, there were 647,220 options  outstanding  related to these two
plans with  exercise  prices  ranging  from $4.45 to $22.12.  At March 31, 2006,
there were 1,211,590  shares  remaining  available to grant under the 2004 First
Bancorp Stock Option Plan.

     The Company also has four stock option plans as a result of assuming  plans
of  acquired  companies.  At March 31,  2006,  there were 53,686  stock  options
outstanding  in connection  with these plans,  with option  prices  ranging from
$4.17 to $11.49.

     The Company issues new shares when options are exercised.

         Prior to January 1, 2006, the Company  accounted for all of these plans
using  the  intrinsic  value  method   prescribed  by  Opinion  25  and  related
interpretations.  Because  all of the  Company's  stock  options had an exercise
price equal to

                                                                          Page 9


the  market  value of the  underlying  common  stock on the  date of  grant,  no
compensation  cost had ever been  recognized.  On January 1, 2006,  the  Company
adopted  Statement 123(R).  Statement 123(R) supersedes  Opinion 25 (and related
interpretations) and requires that the compensation cost relating to share-based
payment transactions be recognized in the financial statements. Statement 123(R)
permits public companies to adopt its requirements using one of two methods. The
"modified  prospective"  method  recognizes  compensation  for all stock options
granted after the date of adoption and for all previously  granted stock options
that become  vested after the date of  adoption.  The  "modified  retrospective"
method includes the requirements of the "modified  prospective" method described
above,  but also permits  entities to restate prior period  results based on the
amounts  previously  presented  under  Statement  123 for  purposes of pro-forma
disclosures.  The  Company  has  elected  to adopt  Statement  123(R)  under the
"modified  prospective"  method and  accordingly  will not restate  prior period
results.

     The Company  measures  the fair value of each  option  award on the date of
grant using the Black-Scholes  option-pricing  model. The Company determines the
assumptions  used in the  Black-Scholes  option  pricing  model as follows:  the
risk-free  interest rate is based on the U.S.  Treasury yield curve in effect at
the time of the grant;  the dividend  yield is based on the  Company's  dividend
yield at the time of the grant  (subject to adjustment if the dividend  yield on
the grant  date is not  expected  to  approximate  the  dividend  yield over the
expected life of the option);  the volatility  factor is based on the historical
volatility  of  the  Company's   stock  (subject  to  adjustment  if  historical
volatility is reasonably expected to differ from the past); the weighted-average
expected  life is based on the  historical  behavior  of  employees  related  to
exercises, forfeitures and cancellations.

     As noted  above,  prior to the adoption of  Statement  123(R),  the Company
applied  Opinion  25 to  account  for its stock  options.  The  following  table
illustrates  the  effect on net income and  earnings  per share had the  Company
accounted for share-based  compensation in accordance with Statement  123(R) for
the period indicated:

                                                            Three Months
                                                            Ended March 31,
      (In thousands except per share data)                      2005
                                                            ------------

      Net income, as reported                               $      4,716
      Deduct: Total stock-based employee compensation
         expense determined under fair value based method
         for all awards, net of related tax effects                  (52)
                                                            ------------
      Pro forma net income                                  $      4,664
                                                            ============

      Earnings per share:  Basic - As reported              $       0.33
                           Basic - Pro forma                        0.33

                           Diluted - As reported                    0.33
                           Diluted - Pro forma                      0.32

     In the first quarter of 2006, the adoption of Statement  123(R) resulted in
stock-based  compensation  expense of $47,000,  with no associated tax benefits,
which was  classified as "salaries  expense" on the  Consolidated  Statements of
Income and reduced both income  before  income taxes and net income by that same
amount.  The impact on basic and diluted  earnings  per share was  approximately
one-third of one cent per share.  This expense related to the vesting of several
stock  option  grants  made prior to  January  1, 2006,  as there were no option
grants in the first quarter of 2006. This compensation  expense was reflected as
an  adjustment  to  cash  flows  from  operating  activities  on  the  Company's
Consolidated  Statement  of Cash  Flows.  At March 31,  2006,  the  Company  had
$136,000 of unrecognized  compensation  costs related to unvested stock options.
The cost is expected to be amortized over a weighted-average life of 1.12 years,
with  $46,000  being  expensed  in the  second  quarter of 2006,  $22,000  being
expensed  in the third  quarter of 2006,  $12,000  being  expensed in the fourth
quarter of 2006,  $47,000 being expensed in 2007 equally  distributed among each
of the four quarters,  and $3,000 being expensed in each of 2008, 2009 and 2010,
equally  distributed  among each of the four quarters of each year. In addition,
as discussed above, the Company expects to grant 2,250 options, without vesting

                                                                         Page 10


requirements,  to each of its non-employee directors on June 1, 2006 and on June
1 of each year thereafter.  In 2005, the amount of pro forma expense  associated
with the June director grants was $127,000.

     As noted above,  certain of the Company's stock option grants contain terms
that provide for a graded vesting schedule whereby portions of the award vest in
increments over the requisite  service  period.  As provided for under Statement
123(R),  the Company has elected to  recognize  compensation  expense for awards
with  graded  vesting  schedules  on a  straight-line  basis over the  requisite
service  period for the entire award.  Statement  123(R)  requires  companies to
recognize  compensation  expense based on the estimated  number of stock options
and awards for which service is to be rendered.  Over the past five years, there
has been only one forfeiture or expiration,  totaling 600 options, and therefore
the Company assumes that all options granted will become vested.

     There were no option grants during either of the first  quarters of 2005 or
2006.

     The following table presents information  regarding the activity during the
first  three  months  of 2006  related  to all of the  Company's  stock  options
outstanding:




                                                              All Options Outstanding
                                             ---------------------------------------------------------
                                                                            Weighted-
                                                                             Average
                                                              Weighted-     Remaining       Aggregate
                                               Number of      Average      Contractual   Intrinsic Value
Three months ended March 31, 2006               Shares     Exercise Price      Term          ($000)
------------------------------------------   ------------   ------------   ------------   ------------
                                                                             
Outstanding at the beginning of the period        746,882   $      15.75
Granted during the period                              --             --
Exercised during the period                        45,976          10.22
Forfeited or expired during the period                 --             --
                                             ------------
Outstanding at end of period                      700,906   $      16.12            5.7   $      4,449
                                             ============   ============   ============   ============

Exercisable at March 31, 2006                     649,281   $      16.14            5.6   $      4,104
                                             ============   ============   ============   ============


     The Company  received  $429,000  and  $452,000 as a result of stock  option
exercises during the three months  ended March 31, 2006 and 2005,  respectively.
The intrinsic value of the stock options exercised during the three months ended
March 31, 2006 and 2005 was $527,000 and $444,000, respectively. No nonqualified
stock  options were  exercised  during the first  quarter of 2006,  and thus the
Company did not record any associated tax benefits.

     The following table presents information  regarding the activity during the
first three months of 2006 related to the Company's  stock  options  outstanding
that are nonvested:




                                                                            Nonvested Options
                                                                             Weighted-Average
                                                                 Number of      Grant-Date
Three months ended March 31, 2006                                 Shares        Fair Value
------------------------------------------------------------   ------------    ------------
                                                                         
Nonvested options outstanding at the beginning of the period         67,999    $       4.75
Granted during the period                                                --              --
Vested during the period                                            (16,374)           4.83
Forfeited  or expired during the period                                  --              --
                                                               ------------
Nonvested options outstanding at end of period                       51,625    $       4.74
                                                               ============    ============


                                                                         Page 11


Note 5 - Earnings Per Share

     Basic  earnings  per share  were  computed  by  dividing  net income by the
weighted average common shares outstanding.  Diluted earnings per share includes
the  potentially  dilutive  effects of the  Company's  stock  option  plan.  The
following  is a  reconciliation  of the  numerators  and  denominators  used  in
computing basic and diluted earnings per share:



                                                    For the Three Months Ended March 31,
                                ---------------------------------------------------------------------------
                                                2006                                   2005
                                ------------------------------------   ------------------------------------
                                 Income        Shares                    Income       Shares
($ in thousands except per       (Numer-      (Denom-     Per Share     (Numer-      (Denom-     Per Share
    share amounts)                 ator)       inator)      Amount        ator)       inator)      Amount
-----------------------------   ----------   ----------   ----------   ----------   ----------   ----------
                                                                               
Basic EPS
  Net income                    $    4,991   14,254,785   $     0.35   $    4,716   14,105,577   $     0.33
                                                          ==========                             ==========

Effect of Dilutive Securities           --      166,854                        --      258,029
                                ----------   ----------                ----------   ----------

Diluted EPS                     $    4,991   14,421,639   $     0.35   $    4,716   14,363,606   $     0.33
                                ==========   ==========   ==========   ==========   ==========   ==========


     For the three months  ended March 31, 2006 there were 191,730  options that
were  antidilutive  because the exercise price exceeded the average market price
for the period,  and these  options were excluded  from the  calculation  of the
effect of dilutive securities.  For the three months ended March 31, 2005, there
were no antidilutive options.

Note 6 - Asset Quality Information

     Nonperforming  assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
Nonperforming assets are summarized as follows:



                                             March 31,      December 31,     March 31,
($ in thousands)                               2006            2005            2005
---------------------------------------------------------------------------------------
                                                                            
Nonperforming loans:
   Nonaccrual loans                        $      3,283           1,640           4,249
   Restructured loans                                12              13              15
   Accruing loans > 90 days past due                 --              --              --
                                           ------------    ------------    ------------
Total nonperforming loans                         3,295           1,653           4,264
Other real estate                                 1,451           1,421           2,401
                                           ------------    ------------    ------------
Total nonperforming assets                 $      4,746           3,074           6,665
                                           ============    ============    ============

Nonperforming loans to total loans                0.21%           0.11%           0.31%
Nonperforming assets as a percentage of
   loans and other real estate                    0.31%           0.21%           0.48%
Nonperforming assets to total assets              0.25%           0.17%           0.40%
Allowance for loan losses to total loans          1.07%           1.06%           1.08%



Note 7 - Deferred Loan Fees

     Loans are shown on the Consolidated Balance Sheets net of net deferred loan
costs (fees) of  approximately  $76,000,  $184,000,  and  ($82,000) at March 31,
2006, December 31, 2005, and March 31, 2005, respectively.

                                                                         Page 12


Note 8 - Goodwill and Other Intangible Assets

     The  following is a summary of the gross  carrying  amount and  accumulated
amortization of amortizable intangible assets as of March 31, 2006, December 31,
2005,  and March 31,  2005 and the  carrying  amount of  unamortized  intangible
assets as of those same dates.



                                   March 31, 2006             December 31, 2005               March 31, 2005
                          ----------------------------  ----------------------------  ----------------------------
                          Gross Carrying   Accumulated  Gross Carrying   Accumulated  Gross Carrying   Accumulated
($ in thousands)              Amount      Amortization      Amount      Amortization       Amount     Amortization
                          -------------   ------------  -------------   ------------  -------------   ------------
                                                                                              
Amortizable intangible
   assets:
   Customer lists          $        394            123            394            115            394             93
   Noncompete agreements             50             50             50             50             50             50
   Core deposit premiums          2,441          1,064          2,441          1,011          2,441            816
                           ------------   ------------   ------------   ------------   ------------   ------------
        Total              $      2,885          1,237          2,885          1,176          2,885            959
                           ============   ============   ============   ============   ============   ============

Unamortizable intangible
   assets:
   Goodwill                $     47,247                        47,247                        47,247
                           ============                  ============                  ============
   Pension                 $        237                           273                           272
                           ============                  ============                  ============


     Amortization expense totaled $61,000 and $73,000 for the three months ended
March 31, 2006 and 2005, respectively.

     The following table presents the estimated amortization expense for each of
the five  calendar  years  ending  December  31, 2010 and the  estimated  amount
amortizable thereafter.  These estimates are subject to change in future periods
to the extent  management  determines it is necessary to make adjustments to the
carrying value or estimated useful lives of amortized intangible assets.

                                              Estimated Amortization
              (Dollars in thousands)                Expense
              ----------------------         -----------------------
                       2006                       $      242
                       2007                              220
                       2008                              219
                       2009                              218
                       2010                              218
                    Thereafter                           592
                                                  ----------
                           Total                  $    1,709
                                                  ==========

                                                                         Page 13


Note 9 - Pension Plans

     The  Company  sponsors  two  defined  benefit  pension  plans - a qualified
retirement  plan  (the  "Pension  Plan")  which is  generally  available  to all
employees, and a Supplemental Executive Retirement Plan (the "SERP Plan"), which
is for the benefit of certain senior management executives of the Company.

     The Company recorded pension expense totaling $581,000 and $447,000 for the
three months ended March 31, 2006 and 2005, respectively, related to the Pension
Plan and the SERP Plan.  The  following  table  contains the  components  of the
pension expense.



                                                                            For the Three Months Ended March 31,
                                                 ----------------------------------------------------------------------------------
                                                     2006           2005          2006          2005      2006 Total    2005 Total
                (in thousands)                   Pension Plan   Pension Plan    SERP Plan     SERP Plan   Both Plans    Both Plans
                                                 ------------   ------------   -----------   -----------  -----------   -----------
                                                                                                              
Service cost - benefits earned during the period  $       341            284            79            62          420           346
Interest cost on projected benefit obligation             227            192            52            38          279           230
Expected return on plan assets                           (268)          (237)           --            --         (268)         (237)
Net amortization and deferral                             119             86            31            22          150           108
                                                  -----------    -----------   -----------   -----------  -----------   -----------
   Net periodic pension cost                      $       419            325           162           122          581           447
                                                  ===========    ===========   ===========   ===========  ===========   ===========


     The Company's  contributions  to the Pension Plan are based on computations
by  independent  actuarial  consultants  and are intended to provide the Company
with the  maximum  deduction  for income tax  purposes.  The  contributions  are
invested to provide for benefits under the Pension Plan.  The Company  estimates
that its contribution to the Pension Plan will be $945,000 during 2006.

     The Company's  funding  policy with respect to the SERP Plan is to fund the
related benefits through investments in life insurance  policies,  which are not
considered  plan assets for the purpose of  determining  the SERP Plan's  funded
status. The cash surrender values of the life insurance policies are included in
the line item  "other  assets."  The  Company  estimates  that its  payments  to
participants of the SERP Plan will be $164,000 in 2006.

                                                                         Page 14


Note 10 - Contingency

     The  Company  recorded a loss  amount of  $6,320,000,  or $0.44 per diluted
share,  in the third quarter of 2005 to accrue for  contingent tax loss exposure
involving the North Carolina  Department of Revenue. In February 2006, the North
Carolina Department of Revenue announced a "Settlement  Initiative" that offered
companies  with  certain  transactions  that had been  challenged  by the  North
Carolina  Department  of Revenue the  opportunity  to resolve  such matters with
reduced penalties by agreeing to participate in the initiative by June 15, 2006.
Although the Company  believed  that its tax returns  complied with the relevant
statutes,  the board of directors of the Company decided that it was in the best
interests  of  the  Company  to  settle  this  matter  by  participating  in the
initiative. Based on the terms of the initiative, the Company estimated that its
total liability to settle the matter will be approximately $4.3 million,  net of
the  federal  tax  benefit,  or $2.0  million  less  than  the  amount  that was
originally  accrued.  Accordingly,  in March  2006,  the  Company  adjusted  its
originally reported 2005 earnings to reflect the impact of this subsequent event
by reducing  originally  reported  tax  expense for the three and twelve  months
ended December 31, 2005 by $1,982,000,  or $0.14 per diluted share.  The Company
believes  it has  fully  reserved  for  this  liability  and  does  not have any
additional  state income tax exposure other than the ongoing  interest that will
continue  to accrue  ($65,000  per  quarter  on an  after-tax  basis)  until the
Settlement  Initiative  is  completed  and the  Company  pays the amounts due in
accordance with the settlement, which is expected to occur in the fourth quarter
of this year.

Note 11 - Pending Acquisitions and Subsequent Events

     On January 20, 2006, the Company  reported that it had agreed to purchase a
bank branch in Dublin,  Virginia with approximately $20 million in deposits from
another  financial  institution.  This  transaction is expected to close in July
2006.

     On April 26, 2006,  the Company  reported  that it had agreed to purchase a
bank branch in Carthage, North Carolina from another financial institution. This
transaction is expected to close in September 2006.

     On April 13, 2006, the Company  borrowed $25.8 million in the form of trust
preferred capital securities.  These securities have a floating interest rate of
3-month LIBOR plus 1.39% and qualify as  regulatory  capital.  These  securities
have a thirty year  maturity,  but can be  redeemed at par by the Company  after
five years.

                                                                         Page 15


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

CRITICAL ACCOUNTING POLICIES

     The  accounting  principles  followed  by the  Company  and the  methods of
applying these principles conform with accounting  principles generally accepted
in the United  States of America  and with  general  practices  followed  by the
banking industry.  Certain of these principles  involve a significant  amount of
judgment and/or use of estimates based on the Company's best  assumptions at the
time of the estimation.  The Company has identified three policies as being more
sensitive in terms of judgments and estimates, taking into account their overall
potential  impact to the Company's  consolidated  financial  statements - 1) the
allowance for loan losses, 2) tax uncertainties, and 3) intangible assets.

Allowance for Loan Losses

     Due to the estimation process and the potential  materiality of the amounts
involved,  the Company has  identified the accounting for the allowance for loan
losses  and the  related  provision  for loan  losses  as an  accounting  policy
critical to the Company's consolidated  financial statements.  The provision for
loan losses charged to operations is an amount sufficient to bring the allowance
for loan losses to an estimated  balance  considered  adequate to absorb  losses
inherent in the portfolio.

     Management's  determination  of the  adequacy  of the  allowance  is  based
primarily on a mathematical  model that estimates the appropriate  allowance for
loan losses.  This model has two components.  The first  component  involves the
estimation of losses on loans defined as "impaired  loans." A loan is considered
to be impaired when, based on current information and events, it is probable the
Company will be unable to collect all amounts due  according to the  contractual
terms  of  the  loan  agreement.   The  estimated  valuation  allowance  is  the
difference,  if any,  between the loan balance  outstanding and the value of the
impaired  loan as determined by either 1) an estimate of the cash flows that the
Company expects to receive from the borrower  discounted at the loan's effective
rate, or 2) in the case of a  collateral-dependent  loan,  the fair value of the
collateral.

     The second  component of the allowance  model is to estimate losses for all
loans not  considered  to be impaired  loans.  First,  loans that have been risk
graded by the Company as having more than "standard" risk but are not considered
to be impaired are assigned estimated loss percentages generally accepted in the
banking  industry.  Loans that are  classified  by the Company as having  normal
credit risk are  segregated by loan type,  and estimated  loss  percentages  are
assigned to each loan type,  based on the historical  losses,  current  economic
conditions, and operational conditions specific to each loan type.

     The  reserve  estimated  for  impaired  loans is then added to the  reserve
estimated for all other loans. This becomes the Company's "allocated allowance."
In addition to the allocated  allowance derived from the model,  management also
evaluates other data such as the ratio of the allowance for loan losses to total
loans,  net loan growth  information,  nonperforming  asset levels and trends in
such data. Based on this additional analysis,  the Company may determine that an
additional  amount of  allowance  for loan  losses is  necessary  to reserve for
probable losses.  This additional amount, if any, is the Company's  "unallocated
allowance." The sum of the allocated allowance and the unallocated  allowance is
compared to the actual  allowance  for loan losses  recorded on the books of the
Company and any  adjustment  necessary  for the recorded  allowance to equal the
computed allowance is recorded as a provision for loan losses. The provision for
loan losses is a direct charge to earnings in the period recorded.

     Although   management   uses  the  best   information   available  to  make
evaluations,  future adjustments may be necessary if economic,  operational,  or
other  conditions  change.  In  addition,  various  regulatory  agencies,  as an
integral part of their examination  process,  periodically  review the Company's
allowance  for loan losses.  Such  agencies may require the Company to recognize
additions to the allowance  based on the examiners'  judgment about  information
available to them at the time of their examinations.

                                                                         Page 16


     For further  discussion,  see  "Nonperforming  Assets" and "Summary of Loan
Loss Experience" below.

Tax Uncertainties

     The Company reserves for tax uncertainties in instances when it has taken a
position  on a tax return  that may differ  from the  opinion of the  applicable
taxing authority. In accounting for tax contingencies,  the Company assesses the
relative  merits and risks of certain  tax  transactions,  taking  into  account
statutory,  judicial and regulatory guidance in the context of the Company's tax
position.  For those  matters where it is probable that the Company will have to
pay additional taxes, interest or penalties and a loss or range of losses can be
reasonably estimated, the Company records reserves in the consolidated financial
statements.  For those matters where it is reasonably  possible but not probable
that the Company will have to pay  additional  taxes,  interest or penalties and
the loss or range of losses can be reasonably estimated,  the Company only makes
disclosures  in the  notes  and does not  record  reserves  in the  consolidated
financial  statements.  The  process  of  concluding  that a loss is  reasonably
possible or probable  and  estimating  the amount of loss or range of losses and
related tax reserves is inherently subjective, and future changes to the reserve
may be necessary  based on changes in  management's  intent,  tax law or related
interpretations, or other functions.

     See Note 10 to the Consolidated  Financial Statements above for information
related to a tax loss contingency accrual that was recorded in 2005.

Intangible Assets

     Due to the estimation process and the potential  materiality of the amounts
involved,  the Company has also identified the accounting for intangible  assets
as an  accounting  policy  critical  to  the  Company's  consolidated  financial
statements.

     When the Company  completes an acquisition  transaction,  the excess of the
purchase price over the amount by which the fair market value of assets acquired
exceeds the fair market value of  liabilities  assumed  represents an intangible
asset.  The  Company  must  then  determine  the  identifiable  portions  of the
intangible asset, with any remaining amount classified as goodwill. Identifiable
intangible  assets  associated with these  acquisitions are generally  amortized
over the  estimated  life of the  related  asset,  whereas  goodwill  is  tested
annually for impairment, but not systematically amortized.  Assuming no goodwill
impairment,  it is beneficial to the Company's  future  earnings to have a lower
amount  assigned  to  identifiable  intangible  assets  and a higher  amount  to
goodwill  as opposed to having a higher  amount  considered  to be  identifiable
intangible assets and a lower amount classified as goodwill.

     For the  Company,  the  primary  identifiable  intangible  asset  typically
recorded in connection with a whole bank or bank branch acquisition is the value
of the core deposit  intangible,  whereas when the Company acquires an insurance
agency, the primary  identifiable  intangible asset is the value of the acquired
customer list.  Determining  the amount of  identifiable  intangible  assets and
their average lives involves multiple assumptions and estimates and is typically
determined  by  performing a discounted  cash flow  analysis,  which  involves a
combination   of   any  or  all   of   the   following   assumptions:   customer
attrition/runoff,  alternative  funding  costs,  deposit  servicing  costs,  and
discount rates. The Company typically engages a third party consultant to assist
in each analysis.  For the whole bank and bank branch  transactions  recorded to
date, the core deposit  intangible in each case has been estimated to have a ten
year life,  with an  accelerated  rate of  amortization.  For the 2003 insurance
agency  acquisition,  the identifiable  intangible asset related to the customer
list was determined to have a ten year life,  with  amortization  occurring on a
straight-line basis.

     Subsequent to the initial  recording of the identifiable  intangible assets
and goodwill,  the Company  amortizes the  identifiable  intangible  assets over
their estimated  average lives, as discussed above. In addition,  on at least an
annual basis,  goodwill is evaluated for  impairment by comparing the fair value
of the Company's  reporting  units to their related  carrying  value,  including
goodwill  (the  Company's  community  banking  operation  is its  only  material
reporting  unit).  At its  last  evaluation,  the fair  value  of the  Company's
community banking operation exceeded its

                                                                         Page 17


carrying value,  including  goodwill.  If the carrying value of a reporting unit
were ever to exceed its fair value,  the  Company  would  determine  whether the
implied  fair value of the  goodwill,  using a  discounted  cash flow  analysis,
exceeded  the  carrying  value of the  goodwill.  If the  carrying  value of the
goodwill  exceeded the implied fair value of the goodwill,  an  impairment  loss
would  be  recorded  in an  amount  equal  to  that  excess.  Performing  such a
discounted cash flow analysis would involve the significant use of estimates and
assumptions.

     The Company reviews identifiable  intangible assets for impairment whenever
events or changes in  circumstances  indicate that the carrying value may not be
recoverable.  The  Company's  policy is that an impairment  loss is  recognized,
equal to the difference  between the asset's carrying amount and its fair value,
if the sum of the  expected  undiscounted  future  cash  flows is less  than the
carrying amount of the asset.  Estimating  future cash flows involves the use of
multiple estimates and assumptions, such as those listed above.

Current Accounting Matters

     See Note 2 to the Consolidated  Financial Statements above as it relates to
accounting standards that have been recently adopted by the Company.

RESULTS OF OPERATIONS

Overview

     Net income for the three months ended March 31, 2006 was $4,991,000, a 5.8%
increase  from the  $4,716,000  recorded in the first  quarter of 2005.  The net
income for the three month  period  ended  March 31, 2006  amounted to $0.35 per
diluted  share,  a 6.1% increase over the $0.33 net income per diluted share for
the same period in 2005.

         Total assets at March 31, 2006 amounted to $1.91 billion,  13.1% higher
than a year earlier. Total loans at March 31, 2006 amounted to $1.55 billion, an
11.3% increase from a year earlier,  and total  deposits were $1.57 billion,  an
8.0% increase from a year earlier.

     The increase in loans and deposits over the past twelve months  resulted in
an increase in the  Company's  net  interest  income  when  comparing  the first
quarter of 2006 to the first quarter of 2005. Net interest  income for the first
quarter  of 2006  amounted  to $17.9  million,  a 9.6%  increase  over the $16.3
million recorded in the first quarter of 2005.

     The  Company's  net interest  margin  (tax-equivalent  net interest  income
divided  by average  earning  assets)  was 4.33% for the first  quarter of 2006,
which is the same as it was in the  first  quarter  of 2005.  This net  interest
margin was a four basis  point  decrease  from the 4.37%  realized in the fourth
quarter of 2005.  The slight  decrease in margin from the  previous  quarter was
primarily a result of the average rates paid on deposits rising by more than the
corresponding increases in average yields realized from loans.

     The Company's provision for loan losses amounted to $1,015,000 in the first
quarter of 2006 compared to $580,000 in the first quarter of 2005.  The increase
was primarily the result of strong loan growth in 2006, as asset quality  ratios
remained  stable.  Loan  growth  was $71  million  in the first  quarter of 2006
compared to $28 million in the first  quarter of 2005.  The  Company's  ratio of
annualized  net  charge-offs to average loans amounted to 3 basis points for the
first  quarter of 2006 compared to 7 basis points for the first quarter of 2005.
The Company's ratio of  nonperforming  assets to total assets was 0.25% at March
31, 2006 compared to 0.40% at March 31, 2005.

     Noninterest  income amounted to $4.0 million for the first quarter of 2006,
a 6.6% increase from the first quarter of 2005. Noninterest expenses amounted to
$12.7 million in the first  quarter of 2006,  an 8.7% increase over 2005.  There
were no unusual items of noninterest  income or expense that were significant in
either  period.  In

                                                                         Page 18


accordance   with  the  new  accounting   requirements   regarding   stock-based
compensation (FASB Statement 123(R)) that were effective on January 1, 2006, the
Company  recorded  $47,000  in  expense  related  to stock  options in the first
quarter of 2006.

     The Company's effective tax rate remained relatively unchanged in comparing
the  first  quarter  of 2006 to the first  quarter  of 2005 - 38.1% in the first
quarter of 2006 compared to 38.8% for the first quarter of 2005.

     The Company's  annualized return on average assets for the first quarter of
2006 was 1.12%  compared to 1.16% for the first  quarter of 2005.  The Company's
annualized  return on average  equity  for the first  quarter of 2006 was 12.78%
compared to 12.57% for the first quarter of 2005.

Components of Earnings

     Net interest income is the largest component of earnings,  representing the
difference  between  interest and fees  generated  from  earning  assets and the
interest  costs of deposits and other funds needed to support those assets.  Net
interest  income for the three month  period  ended  March 31, 2006  amounted to
$17,853,000, an increase of $1,568,000, or 9.6% from the $16,285,000 recorded in
the first quarter of 2005. Net interest income on a taxable equivalent basis for
the three month period ended March 31, 2006 amounted to $17,979,000, an increase
of  $1,581,000,  or 9.6% from the  $16,398,000  recorded in the first quarter of
2005.   Management   believes  that  analysis  of  net  interest   income  on  a
tax-equivalent basis is useful and appropriate because it allows a comparison of
net interest income amounts in different periods without taking into account the
different mix of taxable versus  non-taxable  investments  that may have existed
during those periods.

     There are two  primary  factors  that  cause  changes  in the amount of net
interest income  recorded by the Company - 1) growth in loans and deposits,  and
2) the Company's net interest margin. For the three months ended March 31, 2006,
the increase in net interest  income was caused by growth in loans and deposits,
as the Company's  net interest  margin of 4.33% in the first quarter of 2006 was
unchanged from the first quarter of 2005.

      The  following   table  presents  net  interest   income   analysis  on  a
taxable-equivalent basis.

                                                                         Page 19




                                                            For the Three Months Ended March 31,
                                       -----------------------------------------------------------------------------
                                                        2006                                  2005
                                       -------------------------------------   -------------------------------------
                                                                    Interest                               Interest
                                         Average      Average       Earned      Average      Average        Earned
($ in thousands)                         Volume        Rate         or Paid      Volume        Rate         or Paid
                                       ----------   ----------    ----------   ----------   ----------    ----------
                                                                                           
Assets
Loans (1)                              $1,516,456         7.16%   $   26,762   $ 1,383,216        6.26%   $   21,359
Taxable securities                        114,910         4.69%        1,329       103,248        4.54%        1,155
Non-taxable securities (2)                 11,822         8.68%          253        11,340        8.65%          242
Short-term investments,
    principally federal funds              39,347         5.12%          497        39,361        2.80%          272
                                       ----------                 ----------    ----------                ----------
Total interest-earning assets           1,682,535         6.95%       28,841     1,537,165        6.08%       23,028
                                                                  ----------                              ----------

Liabilities
Savings, NOW and money
     market deposits                   $  467,760         1.16%   $    1,333   $  474,683         0.75%   $      881
Time deposits >$100,000                   365,465         4.08%        3,677      342,487         2.78%        2,345
Other time deposits                       494,847         3.63%        4,432      424,878         2.36%        2,474
                                       ----------                 ----------   ----------                 ----------
     Total interest-bearing deposits    1,328,072         2.88%        9,442    1,242,048         1.86%        5,700
Securities sold under agreements
     to repurchase                         30,314         3.51%          262           --           --            --
Borrowings                                 73,550         6.39%        1,158       76,683         4.92%          930
                                       ----------                 ----------   ----------                 ----------
Total interest-bearing liabilities      1,431,936         3.08%       10,862    1,318,731         2.04%        6,630
                                                                  ----------                              ----------
Non-interest-bearing deposits             197,095                                 172,673
Net yield on interest-earning
  assets and net interest income                          4.33%   $   17,979                      4.33%   $   16,398
                                                                  ==========                              ==========
Interest rate spread                                      3.87%                                   4.04%

Average prime rate                                        7.42%                                   5.44%
--------------------------------------------------------------------------------------------------------------------


(1) Average loans include nonaccruing loans, the effect of which is to lower the
    average rate shown.

(2) Includes  tax-equivalent  adjustments  of $126,000  and $113,000 in 2006 and
    2005,  respectively,  to reflect the tax benefit  that the Company  receives
    related to its tax-exempt securities,  which carry interest rates lower than
    similar taxable  investments due to their tax exempt status. This amount has
    been  computed  assuming  a 39%  tax  rate  and is  reduced  by the  related
    nondeductible portion of interest expense.

     Average  loans  outstanding  for the  first  quarter  of 2006  were  $1.516
billion,  which was 9.6% higher than the average loans outstanding for the first
quarter  of 2005  ($1.383  billion).  The mix of the  Company's  loan  portfolio
remained substantially the same at March 31, 2006 compared to December 31, 2005,
with  approximately 86% of the Company's loans being real estate loans, 9% being
commercial,  financial,  and  agricultural  loans,  and the  remaining  5% being
consumer  installment loans. The majority of the Company's real estate loans are
primarily  various  personal  and  commercial  loans where real estate  provides
additional security for the loan.

     Average  deposits  outstanding  for the first  quarter of 2006 were  $1.525
billion,  which was 7.8% higher than the average amount of deposits  outstanding
in the first  quarter of 2005  ($1.415  billion).  Generally,  the  Company  can
reinvest  funds from deposits at higher yields than the interest rate being paid
on those  deposits,  and  therefore  increases in deposits  typically  result in
higher amounts of net interest income for the Company.

     See additional  discussion  regarding the nature of the growth in loans and
deposits in the section entitled "Financial  Condition" below. The effect of the
higher amounts of average loans and deposits was to increase net interest income
in 2006.

     As  shown in the  table  above,  yields  on  interest  earning  assets  and
liabilities both generally increased in 2006 compared to 2005 as a result of the
rising rate  environment  that began in the third quarter of 2004. In 2005,  the
Federal Reserve increased  interest rates eight times totaling 200 basis points,
which  followed five rate  increases  totaling 125 basis points that occurred in
the second  half of 2004.  In the first  quarter of 2006,  the  Federal  Reserve
increased interest rates two times by a total of 50 basis points.

                                                                         Page 20


     See  additional  information  regarding net interest  income in the section
entitled "Interest Rate Risk."

     The Company's  provision for loan losses  increased  significantly  in 2006
compared to 2005,  amounting to  $1,015,000  in the first quarter of 2006 versus
$580,000 in the first quarter of 2005.  The increase was primarily the result of
the strong  loan growth  realized  in 2006,  as asset  quality  ratios  remained
stable. Loan growth was $71 million in the first quarter of 2006 compared to $28
million in the first  quarter of 2005.  The Company's  ratio of  annualized  net
charge-offs to average loans amounted to 3 basis points for the first quarter of
2006  compared to 7 basis points for the first  quarter of 2005.  The  Company's
ratio of  nonperforming  assets to total  assets  was  0.25% at March  31,  2006
compared to 0.40% at March 31, 2005.

     Noninterest  income amounted to $3,954,000 for the first quarter of 2006, a
6.6% increase  from the  $3,710,000  recorded in the first quarter of 2005.  The
increase  was  primarily a result of general  growth in the  Company's  customer
base, increased usage of credit cards and debit cards by the Company's customers
(which  impacted the line item "other service  charges,  commissions and fees"),
and increased  commissions from financial product sales resulting from increased
sales, as well as $55,000 more in "experience  bonuses" recorded by the Company.
Experience  bonuses are received annually in the first quarter of each year from
the insurance  companies that the Company acts as an agent for and can fluctuate
depending on the actual loss experience that the insurance companies  experience
related to the Company's customers.

     These  increases  were  partially  offset by a  $111,000  decrease  in data
processing  income in the first quarter of 2006 compared to 2005.  The Company's
data  processing  subsidiary  makes  its  excess  data  processing  capabilities
available  to area  financial  institutions  for a fee. At January 1, 2005,  the
Company had five  community bank  customers  using this service.  Three of these
customers  terminated  their  contracts  with the  Company in the latter half of
2005, which resulted in the decrease in data processing fee income.  The Company
intends to continue to market this service to area banks, but does not currently
have any near-term prospects for additional business.

     Noninterest  expenses for the three  months ended March 31, 2006  increased
8.7% to $12,729,000  from $11,715,000 in the first quarter of 2005. The increase
in noninterest  expenses  occurred in all categories and is associated  with the
overall growth of the Company in terms of branch network, employees and customer
base. In accordance with the new accounting  requirements  regarding stock-based
compensation  that were  effective  on  January 1, 2006,  the  Company  recorded
$47,000 in expense  related to stock  options in the first quarter of 2006 - see
Note 4 to the Consolidated Financial Statements above for additional discussion.

     The provision for income taxes was $3,072,000 in the first quarter of 2006,
an effective  tax rate of 38.1%,  compared to $2,984,000 in the first quarter of
2005, an effective tax rate of 38.8%. The Company expects its effective tax rate
to remain at approximately 38-39% for the foreseeable future.

     The  Consolidated   Statements  of  Comprehensive   Income  reflect  "Other
Comprehensive  Loss" of $49,000 and $857,000  during the first  quarters of 2006
and 2005,  respectively,  related  primarily to  unrealized  available  for sale
security holding losses occurring  during the quarter.  The unrealized  security
holding  losses were caused by an  increase  in market  yields for fixed  income
securities  during each  quarter.  The Company's  available for sale  securities
portfolio is predominantly  comprised of fixed income securities that decline in
value when market yields for fixed income securities increase.

                                                                         Page 21


FINANCIAL CONDITION

     Total assets at March 31, 2006 amounted to $1.91 billion, 13.1% higher than
a year  earlier.  Total loans at March 31, 2006  amounted to $1.55  billion,  an
11.3% increase from a year earlier, and total deposits amounted to $1.57 billion
at March 31, 2006, an 8.0% increase from a year earlier.

     The  following  tables  present  information  regarding  the  nature of the
Company's growth since March 31, 2005.




                                   Balance at                       Change in      Balance at         Total        Internal growth,
       April 1, 2005 to           beginning of     Internal         brokered         end of         percentage   excluding change in
        March 31, 2006              period          Growth          deposits         period           growth      brokered deposits
-------------------------------  -------------   -------------    -------------   -------------   -------------   -----------------
                                                                                                           
                                                                         ($ in thousands)

Loans                            $   1,395,324         158,047               --       1,553,371            11.3%            11.3%
                                 =============   =============    =============   =============   =============    =============

Deposits - Noninterest bearing   $     175,698          37,963               --         213,661            21.6%            21.6%
Deposits - Savings, NOW, and
     Money Market                      477,838          (4,183)              --         473,655            -0.9%            -0.9%
Deposits - Time>$100,000               361,567          60,538          (49,873)        372,232             2.9%            16.7%
Deposits - Time<$100,000               433,589          71,903               --         505,492            16.6%            16.6%
                                 -------------   -------------    -------------   -------------
   Total deposits                $   1,448,692         166,221          (49,873)      1,565,040             8.0%            11.5%
                                 =============   =============    =============   =============   =============    =============

      January 1, 2006 to
        March 31, 2006
------------------------------
Loans                            $   1,482,611          70,760               --       1,553,371             4.8%             4.8%
                                 =============   =============    =============   =============   =============    =============

Deposits - Noninterest bearing   $     194,051          19,610               --         213,661            10.1%            10.1%
Deposits - Savings, NOW, and
     Money Market                      458,221          15,434               --         473,655             3.4%             3.4%
Deposits - Time>$100,000               356,281          15,951               --         372,232             4.5%             4.5%
Deposits - Time<$100,000               486,024          19,468               --         505,492             4.0%             4.0%
                                 -------------   -------------    -------------   -------------
   Total deposits                $   1,494,577          70,463               --       1,565,040             4.7%             4.7%
                                 =============   =============    =============   =============   =============    =============


     In the second and third quarters of 2005, $50 million in brokered  deposits
that had been gathered in 2004 matured and were paid off, without renewing.

     The Company  experienced  strong loan and deposit  growth  during the first
quarter of 2006, with loans increasing by $71 million, or 19.5% on an annualized
basis, and deposits increasing by $70 million, or 19.1% on an annualized basis.

     The mix of the Company's loan portfolio  remains  substantially the same at
March 31, 2006  compared to December 31,  2005,  with  approximately  86% of the
Company's loans being real estate loans,  9% being  commercial,  financial,  and
agricultural  loans, and the remaining 5% being consumer  installment loans. The
majority of the Company's real estate loans are primarily  various  personal and
commercial loans where real estate provides additional security for the loan.

                                                                         Page 22


Nonperforming Assets

     Nonperforming  assets are defined as nonaccrual loans, loans past due 90 or
more days and still accruing interest, restructured loans and other real estate.
Nonperforming assets are summarized as follows:



                                            March 31,      December 31,     March 31,
($ in thousands)                               2006            2005            2005
----------------------------------------   ------------    ------------    ------------
                                                                         
Nonperforming loans:
   Nonaccrual loans                        $      3,283           1,640           4,249
   Restructured loans                                12              13              15
   Accruing loans > 90 days past due                 --              --              --
                                           ------------    ------------    ------------
Total nonperforming loans                         3,295           1,653           4,264
Other real estate                                 1,451           1,421           2,401
                                           ------------    ------------    ------------

Total nonperforming assets                 $      4,746           3,074           6,665
                                           ============    ============    ============

Nonperforming loans to total loans                0.21%           0.11%           0.31%
Nonperforming assets as a percentage of
   loans and other real estate                    0.31%           0.21%           0.48%
Nonperforming assets to total assets              0.25%           0.17%           0.40%
Allowance for loan losses to total loans          1.07%           1.06%           1.08%



     Management  has  reviewed  the  collateral  for the  nonperforming  assets,
including  nonaccrual  loans,  and has  included  this review  among the factors
considered in the evaluation of the allowance for loan losses discussed below.

     Nonperforming  loans  (which  includes  nonaccrual  loans and  restructured
loans) as of March 31,  2006,  December  31,  2005,  and March 31, 2005  totaled
$3,295,000, $1,653,000, and $4,264,000,  respectively.  Nonperforming loans as a
percentage  of total loans  amounted to 0.21%,  0.11%,  and 0.31%,  at March 31,
2006,  December 31, 2005,  and March 31, 2005,  respectively.  The  variances in
nonperforming  loans  among the  periods  has been  primarily  due to changes in
nonaccrual loans, as restructured loans have not changed  significantly.  In the
fourth  quarter of 2005,  the  collection  process for several of the  Company's
largest nonaccrual loan  relationships  reached a conclusion and their principal
balances  were  reduced  to zero  either  as a result  of cash  received  or the
recording  of a  charge-off.  This  resulted  in the  amount  of  the  Company's
nonperforming  loans at December  31, 2005  reaching  their lowest level in over
five years. In the first quarter of 2006, the Company  experienced  more typical
activity within its nonaccrual loan category, and the amount of nonaccrual loans
rebounded upwards. Although nonperforming loans increased from December 31, 2005
to March 31,  2006,  the 0.21%  ratio of  nonperforming  loans to total loans at
March 31,  2006 is lower  than the 0.31%  ratio at March 31,  2005 and  compares
favorably to industry averages. The largest nonaccrual relationship at March 31,
2006 amounted to $308,000.

     At March 31,  2006,  December 31,  2005,  and March 31, 2005,  the recorded
investments in loans  considered to be impaired were $1,205,000,  $338,000,  and
$2,138,000,  respectively,  all of which were on nonaccrual status. At March 31,
2006,  December 31, 2005,  and March 31, 2005,  the related  allowances for loan
losses  for  all  impaired   loans  were  $298,000,   $100,000,   and  $619,000,
respectively.  At March 31, 2006,  December 31, 2005, and March 31, 2005,  there
was  $124,000,  $0, and  $1,045,000  in  impaired  loans for which  there was no
related allowance. The average recorded investments in impaired loans during the
three month period ended March 31, 2006,  the year ended  December 31, 2005, and
the three months ended March 31, 2005 were approximately  $772,000,  $1,474,000,
and $1,858,000,  respectively.  For the same periods,  the Company recognized no
interest  income  on those  impaired  loans  during  the  period  that they were
considered to be impaired.

     The Company's  other real estate owned amounted to $1,451,000,  $1,421,000,
and  $2,401,000  at March 31,  2006,  December  31,  2005 and  March  31,  2005,
respectively.  The  decrease  in other real  estate  owned  from March 31,  2005
relates  primarily  to a lake-front  single  family  residence  that the Company
foreclosed on in the first quarter

                                                                         Page 23


of 2005 with a balance of $559,000. This property was subsequently sold in April
2005 at a loss of less than $20,000 to the Company. The Company's management has
reviewed recent appraisals of its other real estate and believes that their fair
values,  less estimated costs to sell, equal or exceed their respective carrying
values at the dates presented.

Summary of Loan Loss Experience

     The allowance for loan losses is created by direct  charges to  operations.
Losses on loans are charged  against the  allowance  in the period in which such
loans, in management's opinion,  become  uncollectible.  The recoveries realized
during the period are credited to this allowance.

     The  Company  has no foreign  loans,  few  agricultural  loans and does not
engage  in  significant  lease  financing  or  highly  leveraged   transactions.
Commercial loans are diversified among a variety of industries.  The majority of
the Company's  real estate loans are primarily  various  personal and commercial
loans where real estate provides  additional  security for the loan.  Collateral
for  virtually  all of these  loans is located  within the  Company's  principal
market area.

     The Company's  provision for loan losses  increased  significantly  in 2006
compared to 2005,  amounting to  $1,015,000  in the first quarter of 2006 versus
$580,000 in the first quarter of 2005.  The increase was primarily the result of
the strong  loan growth  realized  in 2006,  as asset  quality  ratios  remained
stable. Loan growth was $71 million in the first quarter of 2006 compared to $28
million in the first  quarter of 2005.  The Company's  ratio of  annualized  net
charge-offs to average loans amounted to 3 basis points for the first quarter of
2006  compared to 7 basis points for the first  quarter of 2005.  The  Company's
ratio of  nonperforming  assets to total  assets  was  0.25% at March  31,  2006
compared to 0.40% at March 31, 2005.

    At March 31, 2006,  the allowance for loan losses  amounted to  $16,610,000,
compared to $15,716,000 at December 31, 2005 and  $15,066,000 at March 31, 2004.
The  allowance for loan losses as a percentage of total loans was 1.07% at March
31, 2006, 1.06% at December 31, 2005, and 1.08% at March 31, 2005.

     Management  believes  the  Company's  reserve  levels are adequate to cover
probable loan losses on the loans outstanding as of each reporting date. It must
be  emphasized,  however,  that  the  determination  of the  reserve  using  the
Company's  procedures and methods rests upon various  judgments and  assumptions
about economic conditions and other factors affecting loans. No assurance can be
given that the Company  will not in any  particular  period  sustain loan losses
that  are  sizable  in  relation  to the  amounts  reserved  or that  subsequent
evaluations  of the loan  portfolio,  in light of  conditions  and factors  then
prevailing,  will not  require  significant  changes in the  allowance  for loan
losses or future charges to earnings.

     In addition,  various  regulatory  agencies,  as an integral  part of their
examination process, periodically review the Company's allowance for loan losses
and value of other  real  estate.  Such  agencies  may  require  the  Company to
recognize  adjustments  to the  allowance  or the  carrying  value of other real
estate based on their judgments about information available at the time of their
examinations.

                                                                         Page 24


     For the periods  indicated,  the following  table  summarizes the Company's
balances  of  loans  outstanding,  average  loans  outstanding,  changes  in the
allowance for loan losses arising from charge-offs and recoveries, and additions
to the allowance for loan losses that have been charged to expense and additions
that were recorded related to acquisitions.




                                                               Three Months    Twelve Months    Three Months
                                                                  Ended            Ended           Ended
                                                                 March 31,      December 31,     March 31,
($ in thousands)                                                   2006            2005            2005
                                                                -----------     -----------     -----------
                                                                                         
Loans outstanding at end of period                              $ 1,553,371       1,482,611       1,395,324
                                                                ===========     ===========     ===========
Average amount of loans outstanding                             $ 1,516,456       1,422,419       1,383,216
                                                                ===========     ===========     ===========

Allowance for loan losses, a
   beginning of period                                          $    15,716          14,717          14,717

       Total charge-offs                                               (208)         (2,363)           (298)
       Total recoveries                                                  87             322              67
                                                                -----------     -----------     -----------
            Net charge-offs                                            (121)         (2,041)           (231)
                                                                -----------     -----------     -----------

Additions to the allowance charged to expense                         1,015           3,040             580
                                                                -----------     -----------     -----------

Allowance for loan losses, at end of period                     $    16,610          15,716          15,066
                                                                ===========     ===========     ===========

Ratios:
   Net charge-offs (annualized) as a percent of average loans          0.03%           0.14%           0.07%
   Allowance for loan losses as a
         percent of  loans at end of period                            1.07%           1.06%           1.08%


     Based on the results of the Company's loan analysis and grading program and
management's  evaluation  of the  allowance  for loan losses at March 31,  2006,
there have been no material  changes to the allocation of the allowance for loan
losses among the various categories of loans since December 31, 2005.

Liquidity, Commitments, and Contingencies

     The Company's  liquidity is determined by its ability to convert  assets to
cash or acquire  alternative sources of funds to meet the needs of its customers
who are withdrawing or borrowing funds, and to maintain required reserve levels,
pay expenses and operate the Company on an ongoing basis. The Company's  primary
liquidity  sources  are net income  from  operations,  cash and due from  banks,
federal funds sold and other short-term  investments.  The Company's  securities
portfolio is comprised almost entirely of readily marketable  securities,  which
could also be sold to provide cash.

     In addition to internally  generated liquidity sources, the Company has the
ability  to  obtain  borrowings  from  the  following  three  sources  -  1)  an
approximately  $380  million  line of credit with the Federal Home Loan Bank (of
which  $90.5  million  was  outstanding  at March 31,  2006),  2) a $50  million
overnight federal funds line of credit with a correspondent  bank (none of which
was outstanding at March 31, 2006), and 3) an approximately  $69 million line of
credit through the Federal  Reserve Bank of Richmond's  discount window (none of
which was outstanding at March 31, 2006).

     The Company's  liquidity  remained stable during the first quarter of 2006.
The  Company's  loan to deposit  ratio was 99.3% at March 31,  2006  compared to
99.2% at December 31, 2005. The level of the Company's liquid assets (consisting
of cash,  due from banks,  federal funds sold,  presold  mortgages in process of
settlement and  securities) as a percentage of deposits and borrowings was 15.6%
at March 31, 2006 compared to 14.4% at December 31, 2005.

                                                                         Page 25


     The Company's  management believes its liquidity sources,  including unused
lines of credit,  are at an  acceptable  level and remain  adequate  to meet its
operating needs in the foreseeable  future. The Company will continue to monitor
its liquidity  position  carefully and will explore and implement  strategies to
increase liquidity if deemed appropriate.

     The  amount  and  timing  of  the  Company's  contractual  obligations  and
commercial  commitments  has not changed  materially  since  December  31, 2005,
detail of which is presented in Table 18 on page 56 of the  Company's  2005 Form
10-K.

     See Note 10 to the Consolidated  Financial Statements above for information
related to a tax contingency.

     The Company is not involved in any legal  proceedings that, in management's
opinion,  could have a material effect on the consolidated financial position of
the Company.

Off-Balance Sheet Arrangements and Derivative Financial Instruments

     Off-balance sheet arrangements include transactions,  agreements,  or other
contractual  arrangements  in which the  Company  has  obligations  or  provides
guarantees on behalf of an unconsolidated entity. The Company has no off-balance
sheet arrangements of this kind other than repayment guarantees  associated with
trust preferred securities.

     Derivative financial instruments include futures,  forwards,  interest rate
swaps,  options  contracts,   and  other  financial   instruments  with  similar
characteristics.  The Company has not engaged in derivative  activities  through
March 31, 2006, and has no current plans to do so.

Capital Resources

     The Company is regulated  by the Board of Governors of the Federal  Reserve
Board (FED) and is subject to the securities  registration  and public reporting
regulations  of the Securities and Exchange  Commission.  The Company's  banking
subsidiary is regulated by the Federal Deposit Insurance  Corporation (FDIC) and
the North Carolina Office of the Commissioner of Banks. The Company is not aware
of any  recommendations  of regulatory  authorities or otherwise  which, if they
were to be implemented,  would have a material effect on its liquidity,  capital
resources, or operations.

     The Company must comply with regulatory capital requirements established by
the FED and FDIC.  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  Company's
financial  statements.  Under capital  adequacy  guidelines  and the  regulatory
framework for prompt corrective  action,  the Company must meet specific capital
guidelines  that  involve   quantitative   measures  of  the  Company's  assets,
liabilities,  and certain off-balance sheet items as calculated under regulatory
accounting practices.  The Company's capital amounts and classification are also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings,  and other factors.  These capital  standards require the Company to
maintain  minimum ratios of "Tier 1" capital to total  risk-weighted  assets and
total capital to risk-weighted assets of 4.00% and 8.00%,  respectively.  Tier 1
capital is comprised of total shareholders' equity calculated in accordance with
generally   accepted   accounting   principles,   excluding   accumulated  other
comprehensive  income  (loss),  less  intangible  assets,  and total  capital is
comprised of Tier 1 capital plus certain  adjustments,  the largest of which for
the Company is the allowance for loan losses.  Risk-weighted assets refer to the
on- and off-balance  sheet exposures of the Company,  adjusted for their related
risk levels using formulas set forth in FED and FDIC regulations.

     In addition to the risk-based  capital  requirements  described  above, the
Company is subject to a leverage capital requirement,  which calls for a minimum
ratio of Tier 1 capital (as defined above) to quarterly  average total assets of
3.00% to 5.00%, depending upon the institution's composite ratings as determined
by its  regulators.  The FED has not  advised  the  Company  of any  requirement
specifically applicable to it.

                                                                         Page 26


     At March 31, 2006,  the Company's  capital  ratios  exceeded the regulatory
minimum  ratios  discussed  above.  The following  table  presents the Company's
capital  ratios and the  regulatory  minimums  discussed  above for the  periods
indicated.



                                                     March 31,   December 31,  March 31,
                                                       2006         2005         2005
                                                    -----------  -----------  ----------
                                                                        
Risk-based capital ratios:
   Tier I capital to Tier I risk adjusted assets      10.16%       10.52%       10.88%
   Minimum required Tier I capital                     4.00%        4.00%        4.00%

   Total risk-based capital to
         Tier II risk-adjusted assets                 11.15%       11.51%       11.90%
   Minimum required total risk-based capital           8.00%        8.00%        8.00%

Leverage capital ratios:
   Tier I leverage capital to
       adjusted most recent quarter average assets     8.59%        8.62%        8.85%
   Minimum required Tier I leverage capital            4.00%        4.00%        4.00%



     The Company's  capital ratios have decreased since March 31, 2005 primarily
as a result of the Company's  strong  balance sheet growth.  In April 2006,  the
Company issued an additional $25 million in trust  preferred  securities,  which
increased the Tier I capital ratio by approximately  80 basis points,  the total
risk based  capital  ratio by  approximately  165 basis  points,  and the Tier I
leverage ratio by approximately 70 basis points.

     The  Company's  bank   subsidiary  is  also  subject  to  similar   capital
requirements as those discussed above. The bank  subsidiary's  capital ratios do
not vary materially from the Company's  capital ratios presented above. At March
31, 2006, the Company's bank subsidiary  exceeded the minimum ratios established
by the FED and FDIC.

SHARE REPURCHASES

      During the first quarter of 2006,  the Company did not  repurchase  any of
its own common stock. At March 31, 2006, the Company had  approximately  315,000
shares  available for  repurchase  under  existing  authority  from its board of
directors.  The Company may repurchase these shares in open market and privately
negotiated  transactions,  as  market  conditions  and the  Company's  liquidity
warrant,  subject to compliance with applicable  regulations.  See also Part II,
Item 2 "Unregistered Sales of Equity Securities and Use of Proceeds."

                                                                         Page 27


Item 3 - Quantitative and Qualitative Disclosures About Market Risk

INTEREST RATE RISK (INCLUDING  QUANTITATIVE  AND QUALITATIVE  DISCLOSURES  ABOUT
MARKET RISK)

     Net  interest  income  is  the  Company's  most  significant  component  of
earnings.  Notwithstanding  changes  in  volumes  of  loans  and  deposits,  the
Company's  level of net interest income is continually at risk due to the effect
that  changes in general  market  interest  rate trends have on interest  yields
earned and paid with  respect to the various  categories  of earning  assets and
interest-bearing  liabilities. It is the Company's policy to maintain portfolios
of earning assets and interest-bearing liabilities with maturities and repricing
opportunities that will afford protection, to the extent practical, against wide
interest  rate  fluctuations.  The  Company's  exposure to interest rate risk is
analyzed on a regular basis by management  using standard GAP reports,  maturity
reports,  and an asset/liability  software model that simulates future levels of
interest  income and expense based on current  interest  rates,  expected future
interest rates, and various intervals of "shock" interest rates. Over the years,
the  Company  has been able to  maintain  a fairly  consistent  yield on average
earning  assets (net interest  margin).  Over the past five  calendar  years the
Company's net interest  margin has ranged from a low of 4.23% (realized in 2001)
to a high of 4.58% (realized in 2002).  During that five year period,  the prime
rate of interest has ranged from a low of 4.00% to a high of 9.50%.

     Using  stated  maturities  for  all  instruments   except   mortgage-backed
securities  (which are allocated in the periods of their  expected  payback) and
securities  and  borrowings  with call  features  that are expected to be called
(which are included in the period of their expected call), at March 31, 2006 the
Company had $324.2 million more in interest-bearing liabilities that are subject
to interest rate changes  within one year than earning  assets.  This  generally
would indicate that net interest income would experience  downward pressure in a
rising  interest rate  environment  and would benefit from a declining  interest
rate environment.  However,  this method of analyzing interest  sensitivity only
measures the magnitude of the timing  differences and does not address earnings,
market value, or management  actions.  Also,  interest rates on certain types of
assets and  liabilities  may fluctuate in advance of changes in market  interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  In  addition to the effects of "when"  various  rate-sensitive  products
reprice,  market rate  changes may not result in uniform  changes in rates among
all products. For example, included in interest-bearing liabilities at March 31,
2006  subject to interest  rate changes  within one year are  deposits  totaling
$473.7  million  comprised of NOW,  savings,  and certain  types of money market
deposits  with  interest  rates  set by  management.  These  types  of  deposits
historically have not repriced  coincidentally with or in the same proportion as
general market indicators.

     Thus,  the Company  believes  that in the near term  (twelve  months),  net
interest income would not likely experience  significant  downward pressure from
rising  interest  rates.  Similarly,  management  would not expect a significant
increase in near term net interest income from falling  interest rates (In fact,
it has been the Company's  experience  that the interest rate cuts that occurred
in  2001-2003  negatively  impacted (at least  temporarily)  the  Company's  net
interest  margin and that interest rate increases  occurring  since July 1, 2004
have  positively  impacted (at least  temporarily)  the  Company's  net interest
margin).  Generally, when rates change, the Company's  interest-sensitive assets
that are subject to  adjustment  reprice  immediately  at the full amount of the
change, while the Company's  interest-sensitive  liabilities that are subject to
adjustment  reprice at a lag to the rate  change and  typically  not to the full
extent of the rate change.  The net effect is that in the twelve month  horizon,
as rates  change,  the  impact  of having a higher  level of  interest-sensitive
liabilities  is   substantially   negated  by  the  later  and  typically  lower
proportionate change these liabilities experience compared to interest sensitive
assets.  However,  the rate cuts  totaling 75 basis points that occurred in late
2002 and mid-2003 had a more pronounced and a longer lasting  negative impact on
the  Company's  net  interest  margin  than  previous  rate cuts  because of the
inability of the Company to reset deposit  rates by an amount  (because of their
already  near-zero  rates) that would offset the negative impact of the rate cut
on the yields earned on the Company's  interest  earning  assets.  Additionally,
from 2001 - 2004, the Company  originated  significantly  more  adjustable  rate
loans  compared  to fixed  rate  loans in an effort to  protect  itself  from an
anticipated  rise  in the  interest  rate  environment.  Adjustable  rate  loans
generally

                                                                         Page 28


carry lower initial interest rates than fixed rate loans. For these reasons, the
second  quarter of 2004 marked the fifth  consecutive  quarter of declining  net
interest  margins.  Since the second half of 2004, the Federal Reserve increased
interest  rates  fifteen  times  totaling  375 basis  points,  which was largely
responsible for the Company's net interest margin  reversing its downward trend.
Over the past six quarters,  the Company's net interest margin has been within a
fairly  tight  range - from a low of 4.31%  to a high of  4.37%.  The  immediate
positive  impact of increases in interest  rates has been largely  offset by the
mix of the Company's deposit growth being more concentrated in the categories of
time deposits and time deposits  greater than $100,000.  These are the Company's
highest cost  categories  of deposits and adjust  upwards when rates change to a
greater extent than the Company's other categories of deposits.

     The  Company  has no market  risk  sensitive  instruments  held for trading
purposes, nor does it maintain any foreign currency positions.

     See  additional  discussion  of the  Company's  net interest  margin in the
"Components of Earnings" section above.

Item 4 - Controls and Procedures

     As of the end of the period  covered  by this  report,  we  carried  out an
evaluation,  under  the  supervision  and with the  participation  of our  chief
executive  officer and chief  financial  officer,  of the  effectiveness  of the
design and operation of our  disclosure  controls and  procedures.  Based on the
evaluation,  our chief executive  officer and chief financial  officer concluded
that our disclosure  controls and  procedures  are effective in timely  alerting
them to material  information  required to be included in our  periodic  reports
with the  Securities  and Exchange  Commission.  In  addition,  no change in our
internal control over financial reporting has occurred during, or subsequent to,
the period covered by this report that has materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

FORWARD-LOOKING STATEMENTS

    Part  I  of  this   report   contains   statements   that  could  be  deemed
forward-looking  statements  within the meaning of Section 21E of the Securities
Exchange Act of 1934 and the Private  Securities  Litigation  Reform Act,  which
statements are inherently  subject to risks and  uncertainties.  Forward-looking
statements are statements that include projections, predictions, expectations or
beliefs  about  future  events or results or  otherwise  are not  statements  of
historical  fact.  Such  statements  are  often  characterized  by  the  use  of
qualifying  words  (and  their   derivatives)   such  as  "expect,"   "believe,"
"estimate,"  "plan,"  "project,"  or other  statements  concerning  opinions  or
judgment of the Company and its  management  about future  events.  Factors that
could influence the accuracy of such forward-looking statements include, but are
not limited to, the  financial  success or changing  strategies of the Company's
customers, the Company's level of success in integrating  acquisitions,  actions
of  government  regulators,  the level of market  interest  rates,  and  general
economic conditions.

                                                                         Page 29


Part II.  Other Information

Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds



                                            Issuer Purchases of Equity Securities
-------------------------------------------------------------------------------------------------------------------------------
                                                                              Total Number of Shares      Maximum Number of
                                                                               Purchased as Part of    Shares that May Yet Be
                                 Total Number of     Average Price Paid per     Publicly Announced       Purchased Under the
           Period               Shares Purchased              Share              Plans or Programs      Plans or Programs (1)
                              ---------------------  ------------------------  -----------------------  -----------------------
                                                                                                     
January 1, 2006 to January
    31, 2006                               --                     --                       --                    315,015
February 1, 2006 to
    February 28, 2006                      --                     --                       --                    315,015
March 1, 2006 to March 31,
    2006                                   --                     --                       --                    315,015
                              ---------------------  ------------------------  -----------------------  -----------------------
Total                                      --                     --                       --                    315,015 (2)
                              =====================  ========================  =======================  =======================


Footnotes to the Above Table
----------------------------
(1)  All shares  available  for  repurchase  are pursuant to publicly  announced
     share repurchase  authorizations.  On July 30, 2004, the Company  announced
     that its Board of Directors had approved the  repurchase of 375,000  shares
     of the Company's common stock. The repurchase  authorization  does not have
     an  expiration  date.  There  are no  plans  or  programs  the  issuer  has
     determined to terminate prior to expiration, or under which the issuer does
     not intend to make further purchases.

(2)  The above  table  above does not  include  shares  that were used by option
     holders to satisfy the exercise  price of the Company's call options issued
     by the Company to its  employees  and  directors  pursuant to the Company's
     stock option plans. There were three such exercises during the three months
     ended March 31, 2006. In January 2006,  439 shares of the Company's  common
     stock,  with a market  price of $22.50 per  share,  were used to satisfy an
     exercise of options.  In February 2006, 125 shares of the Company's  common
     stock,  with a market  price of $21.30 per  share,  were used to satisfy an
     exercise of options.  In March 2006,  1,086 shares of the Company's  common
     stock,  with a market  price of $22.70 per  share,  were used to satisfy an
     exercise of options.


Item 6 - Exhibits

         The  following  exhibits  are filed with this report or, as noted,  are
         incorporated by reference. Management contracts, compensatory plans and
         arrangements are marked with an asterisk (*).

3.a.     Copy of Articles of Incorporation of the Company and amendments thereto
         were filed as Exhibits  3.a.i through 3.a.v to the Company's  Quarterly
         Report  on Form  10-Q  for the  period  ended  June 30,  2002,  and are
         incorporated herein by reference.

3.b      Copy of the  Amended  and  Restated  Bylaws of the Company was filed as
         Exhibit 3.b to the  Company's  Annual  Report on Form 10-K for the year
         ended December 31, 2003, and is incorporated herein by reference.

4        Form  of  Common  Stock  Certificate  was  filed  as  Exhibit  4 to the
         Company's  Quarterly Report on Form 10-Q for the quarter ended June 30,
         1999, and is incorporated herein by reference.

                                                                         Page 30


10       Material Contracts

10.a     Data Processing  Agreement dated October 1, 1984 by and between Bank of
         Montgomery (First Bank) and Montgomery Data Services, Inc. was filed as
         Exhibit  10(k)  to  the  Registrant's   Registration  Statement  Number
         33-12692, and is incorporated herein by reference.

10.b     First Bancorp  Annual  Incentive Plan was filed as Exhibit 10(a) to the
         Form 8-K  filed on  January  26,  2005 and is  incorporated  herein  by
         reference. (*)

10.c     Indemnification  Agreement  between the Company and its  Directors  and
         Officers was filed as Exhibit  10(t) to the  Registrant's  Registration
         Statement Number 33-12692, and is incorporated herein by reference.

10.d     First Bancorp Senior Management  Supplemental Executive Retirement Plan
         was filed as Exhibit 10(d) to the Company's  Annual Report on Form 10-K
         for the year ended  December 31, 2001,  and is  incorporated  herein by
         reference. (*)

10.e     First  Bancorp 1994 Stock Option Plan was filed as Exhibit 10(f) to the
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         2001, and is incorporated herein by reference. (*)

10.f     First  Bancorp  2004  Stock  Option  Plan was filed as Exhibit B to the
         Registrant's  Form Def 14A filed on March 30, 2004 and is  incorporated
         herein by reference. (*)

10.g     Employment  Agreement  between the  Company  and James H. Garner  dated
         August 17, 1998 was filed as Exhibit 10(l) to the  Company's  Quarterly
         Report on Form 10-Q for the quarter ended  September  30, 1998,  and is
         incorporated by reference (Commission File Number 000-15572). (*)

10.h     Employment  Agreement  between the Company  and Anna G.  Hollers  dated
         August 17, 1998 was filed as Exhibit 10(m) to the  Company's  Quarterly
         Report on Form 10-Q for the quarter ended  September  30, 1998,  and is
         incorporated by reference (Commission File Number 000-15572). (*)

10.i     Employment  Agreement  between  the  Company  and Teresa C. Nixon dated
         August 17, 1998 was filed as Exhibit 10(n) to the  Company's  Quarterly
         Report on Form 10-Q for the quarter ended  September  30, 1998,  and is
         incorporated by reference (Commission File Number 000-15572). (*)

10.j     Employment  Agreement  between the  Company  and Eric P.  Credle  dated
         August 17,  1998 was filed as  Exhibit  10(p) to the  Company's  Annual
         Report  on Form  10-K for the year  ended  December  31,  1998,  and is
         incorporated herein by reference (Commission File Number 333-71431).(*)

10.k     Employment  Agreement  between  the  Company  and John F.  Burns  dated
         September 14, 2000 was filed as Exhibit 10.w to the Company's Quarterly
         Report on Form 10-Q for the  quarter  ended  September  30, 2000 and is
         incorporated herein by reference. (*)

10.l     Employment Agreement between the Company and James G. Hudson, Jr. dated
         May 17, 2001 was filed as Exhibit 10(p) to the Company's  Annual Report
         on Form 10-K for the year ended December 31, 2001, and is  incorporated
         herein by reference. (*)

10.m     Amendment to the employment  agreement between the Company and James G.
         Hudson,  Jr. dated April 26, 2005 was filed as Exhibit 10.a to the Form
         8-K filed on April 29, 2005 and is  incorporated  herein by  reference.
         (*)

                                                                         Page 31


10.n     Employment  Agreement  between the  Company  and R. Walton  Brown dated
         January 15, 2003 was filed as Exhibit 10(b) to the Company's  Quarterly
         Report  on Form  10-Q  for the  quarter  ended  June  30,  2003  and is
         incorporated herein by reference. (*)

10.o     Amendment to the employment agreement between the Company and R. Walton
         Brown  dated March 8, 2005 was filed as Exhibit  10.n to the  Company's
         Annual Report on Form 10-K for the year ended  December 31, 2004 and is
         incorporated herein by reference. (*)

10.p     Employment  Agreement  between the Company and Jerry L.  Ocheltree  was
         filed as Exhibit 10.1 to the Form 8-K filed on January 25, 2006, and is
         incorporated herein by reference. (*)

10.q     First Bancorp Long Term Care  Insurance Plan was filed as Exhibit 10(o)
         to the  Company's  Quarterly  Report on Form 10-Q for the quarter ended
         September 30, 2004, and is incorporated by reference. (*)

10.r     Description    of    Director    Compensation    pursuant    to    Item
         601(b)(10)(iii)(A) of Regulation S-K.

10.s     Advances  and  Security  Agreement  with the Federal  Home Loan Bank of
         Atlanta  dated  February 15, 2005 was attached as Exhibit  99(a) to the
         Form 8-K filed on February  22,  2005,  and is  incorporated  herein by
         reference

10.t     The 2006 base salaries for certain of the Company's executive officers,
         and disclosure that the  Compensation  Committee had recommended to the
         Board of Directors  the 2006 earnings  target for the Company's  Annual
         Incentive  Plan,  was  disclosed  in the  Company's  Form 8-K  filed on
         January 25, 2006, and is incorporated herein by reference. (*)

21       List of  Subsidiaries  of  Registrant  was filed as  Exhibit  21 to the
         Company's  Annual  Report on Form 10-K for the year ended  December 31,
         2003, and is incorporated herein by reference.

31.1     Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted Pursuant
         to Section 302(a) of the Sarbanes-Oxley Act of 2002.

31.2     Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted Pursuant
         to Section 302(a) of the Sarbanes-Oxley Act of 2002.

32.1     Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted Pursuant
         to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2     Certification  Pursuant to 18 U.S.C.  Section 1350, as Adopted Pursuant
         to Section 906 of the Sarbanes-Oxley Act of 2002

Copies of exhibits are available upon written request to: First Bancorp, Anna G.
Hollers, Executive Vice President, P.O. Box 508, Troy, NC 27371


                                                                         Page 32



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





                                                FIRST BANCORP


           May 9, 2006                          BY:   James H. Garner
                                                ---------------------------
                                                      James H. Garner
                                                          President
                                                (Principal Executive Officer),
                                                   Treasurer and Director


           May 9, 2006                          BY:   Anna G. Hollers
                                                ---------------------------
                                                      Anna G. Hollers
                                                 Executive Vice President,
                                                          Secretary
                                                 and Chief Operating Officer


           May 9, 2006                          BY:   Eric P. Credle
                                                ---------------------------
                                                      Eric P. Credle
                                                    Senior Vice President
                                                and Chief Financial Officer


                                                                         Page 33