##### Table of Contents





U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM
10-K

Annual Report under Section 13 or 15(d) of the

Securities Exchange Act of 1934

For the Fiscal Year ended December 31,
2008

OR

Transition Report under Section 13 or 15(d) of the

Securities Exchange Act of 1934

For the Transition Period from
 to

Commission File Number: 000-49898

North State Bancorp

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|North Carolina                                                 |  | 65-1177289                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

4270 The Circle at North Hills

Raleigh, North Carolina 27609

(Address of principal executive offices, including
zip code)

(919) 787-9696

(Issuers telephone number)

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

Securities Registered under Section 12(g) of the Act:



| |  |                            |  |                                           |  | 
| |  | -------------------------- |  | ----------------------------------------- |  | 
| |  | Title of Each Class        |  | Name of Each Exchange On Which Registered |  | 
| |  | Common Stock, No Par Value |  | None                                      |  | 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes [    ] No [X]

Indicate by check mark if the registrant is not required to file reports to Section 13 or
Section 15(d) of the Act. Yes [    ] No [X]

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

Indicated by check mark if disclosure of delinquent filers in
response to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or
any amendment to this Form 10-K.  [  ]

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

Indicate by check mark whether the
registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer, and smaller reporting company
in Rule 12b-2 of the Exchange Act:

Large accelerated filer [  ]    Accelerated filer
[  ]    Non-accelerated filer    [X] (Do not check if a smaller reporting company)

Smaller reporting company [  ]

The aggregate market value of the common stock held by non-affiliates was $36.3 million as of
June 30, 2008, based on the closing price of the common stock as quoted on the over-the-counter Bulletin Board on that day.

As of March 26, 2009,
the registrant had outstanding 7,176,236 shares of Common Stock, no par value.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the registrants definitive proxy statement to be filed for its 2009 Annual Meeting of Shareholders to be held on May 20, 2009 to be mailed to
shareholders within 120 days of December 31, 2008 are incorporated by reference into Part III of this report.









---

##### Table of Contents

NORTH STATE BANCORP

ANNUAL REPORT ON FORM 10-K

Table of Contents



|            |  |                                                                                                              |  |     
|----------- |  | ------------------------------------------------------------------------------------------------------------ |  | ----
|            |  |                                                                                                              |  | Page
|           
|PART I     
|            |  |                                                                                                             
|Item 1.     |  | Business                                                                                                     |  | 1   
|            |  |                                                                                                             
|Item 1A.    |  | Risk Factors                                                                                                 |  | 7   
|            |  |                                                                                                             
|Item 1B.    |  | Unresolved Staff Comments                                                                                    |  | 14  
|            |  |                                                                                                             
|Item 2.     |  | Properties                                                                                                   |  | 14  
|            |  |                                                                                                             
|Item 3.     |  | Legal Proceedings                                                                                            |  | 15  
|            |  |                                                                                                             
|Item 4.     |  | Submission of Matters to a Vote of Security Holders                                                          |  | 15  
|           
|PART II    
|            |  |                                                                                                             
|Item 5.     |  | Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 15  
|            |  |                                                                                                             
|Item 6.     |  | Selected Financial Data                                                                                      |  | 17  
|            |  |                                                                                                             
|Item 7.     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                        |  | 19  
|            |  |                                                                                                             
|Item 7A.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                   |  | 42  
|            |  |                                                                                                             
|Item 8.     |  | Financial Statements and Supplementary Data                                                                  |  | 43  
|            |  |                                                                                                             
|Item 9.     |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                         |  | 43  
|            |  |                                                                                                             
|Item 9A(T). |  | Controls and Procedures                                                                                      |  | 43  
|            |  |                                                                                                             
|Item 9B.    |  | Other Information                                                                                            |  | 43  
|           
|PART III   
|            |  |                                                                                                             
|Item 10.    |  | Directors, Executive Officers and Corporate Governance                                                       |  | 43  
|            |  |                                                                                                             
|Item 11.    |  | Executive Compensation                                                                                       |  | 44  
|            |  |                                                                                                             
|Item 12.    |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters               |  | 44  
|            |  |                                                                                                             
|Item 13.    |  | Certain Relationships and Related Transactions, and Director Independence                                    |  | 44  
|            |  |                                                                                                             
|Item 14.    |  | Principal Accountant Fees and Services                                                                       |  | 44  
|           
|PART IV    
|Item 15.    |  | Exhibits and Financial Statement Schedules                                                                   |  | 45  



---

##### Table of Contents

NOTE REGARDING FORWARD-LOOKING STATEMENTS

Statements contained in this report, which are not historical facts, are forward-looking statements, as that term is defined in the Private Securities
Litigation Reform Act of 1995. Amounts herein could vary as a result of market and other factors. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently
anticipated due to a number of factors, which include, but are not limited to, factors discussed in documents we file with the U.S. Securities and Exchange Commission from time to time. Such forward-looking statements may be identified by the use of
such words as believe, expect, anticipate, should, might, planned, estimated, and potential. Examples of forward-looking statements include, but are not
limited to, estimates with respect to our financial condition, expected or anticipated revenue, results of operations and business that are subject to various factors which could cause actual results to differ materially from these estimates. These
factors include, but are not limited to: local, regional and national economies; substantial changes in financial markets; changes in real estate values and real estate markets; changes in interest rates; changes in legislation or regulation; our
ability to manage growth; loss of deposits and loan demand to other savings and financial institutions; changes in accounting principles, policies, or guidelines; and other economic competitive, governmental, regulatory, and technological factors
affecting our operations, pricing, products and services.

PART I

Item 1.Business.

Overview

We are a commercial bank holding company that was incorporated on June 5, 2002. We
have one corporate subsidiary, North State Bank, which we acquired on June 28, 2002 as part of the Banks holding company reorganization. Our primary business is the ownership and operation of North State Bank. We also have three trust
subsidiaries that we established to issue trust preferred securities and an approximately 5.6% equity interest in a title insurance agency.

North State Bank was incorporated under the laws of the State of North Carolina in May 2000 and opened for business on June 1, 2000. The Bank is not a member of the Federal Reserve System. Our main office and that of the Bank is
located at 4270 The Circle at North Hills, Raleigh, North Carolina. The Bank also operates offices at 6200 Falls of Neuse Road in north Raleigh, 2413 Blue Ridge Road in west Raleigh, 14091 New Falls of Neuse Road in the Wakefield area of North
Raleigh, 835 Highway 70 West in Garner, North Carolina, 16 West Martin Street in downtown Raleigh, 1411 Commonwealth Drive, Wilmington, North Carolina and a loan production office at 4650-A Arendell Street, Morehead City, North Carolina. The term
we in this report refers interchangeably to North State Bancorp and North State Bank.

We focus on serving the total banking
needs of professional firms, professionals, property management companies, churches, non-profits and individuals who highly value a mutually beneficial banking relationship in the cities of Raleigh, Garner and Wilmington and the greater Wake County
and New Hanover County market areas, by providing banking services including checking, savings and investment accounts; commercial, installment, mortgage, and personal loans; safe deposit boxes; savings bonds; wire transfer; and other associated
services. We offer limited services in the Carteret County market area through our loan production office in Morehead City. Although we have offered services specific to community association management firms throughout our history, we furthered our
commitment to this industry in February 2009 by launching a new division, CommunityPLUS. This new division will be dedicated to serving the specialized needs of community association management firms. We own approximately 5.6% of Beacon
Title Agency, LLC, a title insurance agency. Through the Banks subsidiary, North State Bank Financial Services, Inc., we offer brokerage services.

Supervision and Regulation

Regulation of North State Bank

North State Bank is a North Carolina banking corporation whose deposits are insured by the Federal Deposit Insurance Corporation, or FDIC. As a
commercial bank, we are subject to extensive regulation by the FDIC and the North Carolina Commissioner of Banks. The North Carolina Commissioner of Banks and the FDIC periodically examine our operations and require us to submit periodic reports
regarding our financial condition and operations.

We are subject to various state and federal laws and regulations that restrict or
otherwise apply to our lending, deposit-taking and other business activities. Additionally, federal law generally prohibits us from engaging as principal in activities that are not



1



---

##### Table of Contents

permitted for national banks unless the FDIC determines that the activity would pose no significant risk to the deposit insurance fund, and we are, and
continue to be, in compliance with all applicable capital standards. In addition, we generally are not able to acquire or retain equity investments of a type, or in an amount, that is not permissible for a national bank.

A bank must obtain the prior approval of the North Carolina Commissioner of Banks for any of the following events:



| |  |  | the merger with or purchase of substantially all the assets or assumption of liabilities of another financial institution;
| | - |  | --------------------------------------------------------------------------------------------------------------------------

| |  |  | the establishment of a branch office; and
| | - |  | -----------------------------------------

| |  |  | the establishment or acquisition of a subsidiary corporation.
| | - |  | -------------------------------------------------------------

The North Carolina Commissioner of Banks or the FDIC may sanction any insured bank not operated in accordance with or not conforming to their regulations, policies, and directives. Proceedings may be instituted
against an insured bank or any director, officer or employee of a bank that engages in unsafe and unsound practices, including the violation of applicable laws and regulations. The FDIC can terminate insurance of accounts of any insured bank not
operated in accordance with or not conforming to its regulations, policies, and directives.

All FDIC-insured banks must maintain average
daily reserves against their transaction accounts. Because required reserves must be maintained in the form of vault cash or in a non-interest-bearing account at a Federal Reserve Bank, the effect of the reserve requirement is to reduce the amount
of the Banks interest-earning assets.

The Bank is subject to the provisions of Section 23A of the Federal Reserve Act.
Section 23A places limits on the amount of certain transactions with affiliate entities. The total amount of the transactions by the Bank with a single affiliate is limited to 10% of the Banks capital and surplus and, for all affiliates,
to 20% of the Banks capital and surplus. Each of the transactions among affiliates must also meet specified collateral requirements and must comply with other provisions of Section 23A designed to avoid transfers of low-quality assets
between affiliates. The Bank also is subject to the provisions of Section 23B of the Federal Reserve Act which, among other things, prohibits transactions with affiliates that are subject to Section 23A unless the transactions are on terms
substantially the same, or at least as favorable to the Bank or its subsidiaries, as those prevailing at the time for comparable transactions with nonaffiliated companies.

The USA Patriot Act of 2001 is intended to strengthen the ability of U.S. law enforcement and the intelligence community to work cohesively to combat
terrorism on a variety of fronts. The Patriot Act contains sweeping anti-money laundering and financial transparency laws which require various regulations, including standards for verifying customer identification at account opening, and rules to
promote cooperation among financial institutions, regulators, and law enforcement entities in identifying parties that may be involved in terrorism or money laundering. The Patriot Act has required financial institutions to adopt policies and
procedures to combat money laundering, and it grants the Secretary of the Treasury broad authority to establish regulations and impose requirements and restrictions on financial institutions operations.

Community Reinvestment Act

We are
subject to the provisions of the Community Reinvestment Act of 1977, which requires financial institutions to meet the credit needs of their local communities, including low and moderate income communities. In accordance with the Community
Reinvestment Act, the FDIC periodically assesses our record of meeting the credit needs of our local communities by assigning one of the following ratings to our performance in that regard:



| |  |  | outstanding;
| | - |  | ------------

| |  |  | satisfactory;
| | - |  | -------------

| |  |  | needs to improve; or
| | - |  | --------------------

| |  |  | substantial noncompliance.
| | - |  | --------------------------

In
addition, the FDIC will strongly consider our performance under the Community Reinvestment Act as a factor upon any application by us for any of the following:



| |  |  | the establishment of a branch;
| | - |  | ------------------------------

| |  |  | the relocation of a main office or branch; and
| | - |  | ----------------------------------------------

| |  |  | the merger or consolidation with or the acquisition of assets or assumption of liabilities of an insured depository institution.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



2



---

##### Table of Contents

Capital Requirements

We must comply with the capital requirements imposed by the FDIC. Under the FDICs regulations, state-chartered, nonmember banks that receive the highest rating during the examination process have the following
characteristics:



| |  |  | no anticipated or significant current growth;
| | - |  | ---------------------------------------------

| |  |  | well-diversified risk (including no undue interest rate risk exposure), excellent asset quality, high liquidity and good earnings; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------

| |  |  | in general, are considered strong banking organizations.
| | - |  | --------------------------------------------------------

The FDIC requires banks to maintain a minimum leverage ratio of 3% of Tier 1 capital, which is common stockholders equity less intangible assets, identified losses and other adjustments, to average total
consolidated assets. The FDIC can require banks to maintain a ratio of 100 to 200 basis points above the stated minimum, and has generally set a minimum leverage ratio of not less than 4% for most banks.

To provide measurement of capital adequacy that is more sensitive to the individual risk profiles of financial institutions, the FDICs risk-based
capital regulations provide that, in addition to maintaining their required leverage ratio, banks are expected to maintain a level of capital commensurate with risk profiles assigned to their assets. The regulations generally require a minimum ratio
of Tier 1 capital to risk-weighted assets of 4%, and a minimum ratio of total capital to risk-weighted assets of 8%, of which at least one-half must be in the form of Tier 1 capital.

Dividends

The payment of any cash
dividend is subject to the Banks board of directors evaluation of its operating results, financial condition, future growth plans, general business conditions, and to tax and other relevant considerations and regulatory limitations,
including our minimum capital requirements. The Bank might not declare and pay any cash dividends, and if it were to do so, it might not continue to declare them or maintain them at the same level. As North State Bancorp owns all of the stock of
North State Bank, any dividend declared would be paid to it.

In addition, statutory and regulatory restrictions apply to the payment of
cash dividends on our common stock. Under North Carolina law applicable to banks, our directors may declare a cash dividend in an amount equal to our undivided profits, as they deem appropriate, subject to the limitation that the Banks capital
surplus is at least 50% of its paid-in capital. Cash dividends may only be paid out of retained earnings. We cannot pay a cash dividend at any time that we are undercapitalized or insolvent, or when payment of the dividend would render
us insolvent. Also, a FDIC-insured bank cannot pay a cash dividend while it is in default on any assessment due the FDIC.

Insurance
Assessments

The FDIC insures our customers deposits. Under the Federal Deposit Insurance Reform Act of 2005, the FDIC uses a
risk-based assessment system to determine the amount of a banks deposit insurance assessment based on an evaluation of the probability that the deposit insurance fund will incur a loss with respect to that bank. The evaluation considers risks
attributable to different categories and concentrations of the banks assets and liabilities and other factors the FDIC considers to be relevant, including information obtained from the banks federal and state banking regulators. The FDIC
is responsible for maintaining the adequacy of the deposit insurance fund, and the amount paid by a bank for deposit insurance is influenced not only by the assessment of the risk it poses to the deposit insurance fund, but also by the adequacy of
the insurance fund to cover the risk posed by all insured institutions.

The FDIC amended its risk-based assessment system for 2007 to
implement authority granted by the Federal Deposit Insurance Reform Act of 2005, as amended (the Reform Act). Under the revised system, insured institutions are assigned to one of four risk categories based on supervisory evaluations,
regulatory capital levels and certain other factors. An institutions assessment rate depends upon the category to which it is assigned. Risk Category I is the lowest risk category while Risk Category IV is the highest risk category. For
2007 and 2008, the Bank qualified for Risk Category I. For banks under $10 billion in total assets in Risk Category I, the 2007 and 2008 deposit assessment ranged from five to seven basis points of total qualified deposits. The actual
assessment is dependent upon certain risk measures as defined in the final rule.

In an effort to restore capitalization levels and to
ensure the Deposit Insurance Fund will adequately cover projected losses from future bank failures, the FDIC, in October 2008, proposed a rule to alter the way in which it differentiates for risk in the risk-based assessment system and to revise
deposit insurance assessment rates, including base assessment rates. For the first quarter of



3



---

##### Table of Contents

2009 only, the FDIC increased all FDIC deposit assessment rates by seven basis points. These new rates range from 12 to 14 basis points for Risk
Category I institutions to 50 basis points for Risk Category IV institutions. Under the FDICs restoration plan, the FDIC proposes to establish new initial base assessment rates that will be subject to adjustment as described
below. Beginning April 1, 2009, the base assessment rates would range from 10 to 14 basis points for Risk Category I institutions to 45 basis points for Category IV institutions. Changes in the risk-based assessment system would
include increasing premiums for institutions that rely on excessive amounts of brokered deposits, including CDARS, increasing premiums for excessive use of secured liabilities, including Federal Home Loan Bank advances, and lowering premiums for
smaller institutions with very high capital levels.

On February 27, 2009, the FDIC proposed amendments to the restoration plan for
the Deposit Insurance Fund. This amendment proposes the imposition of a 20 basis point emergency special assessment on insured depository institutions as of June 30, 2009. The assessment is proposed to be collected on
September 30, 2009. On March 5, 2009, the FDIC pledged to cut the emergency assessment from 20 basis points to 10 basis points provided that the U.S. Congress clears legislation expanding the FDICs line of credit with the
Treasury to $100 billion. On March 17, 2009 the FDIC adopted changes to the Temporary Liquidity Guarantee Program or TLGP which may provide for reduction of the emergency special assessment by up to four basis points. The interim rule proposed
on February 27, 2009 would also permit the FDIC to impose an emergency special assessment after June 30, 2009, of up to 10 basis points if necessary to maintain public confidence in federal deposit insurance. Based on our average deposits
for the fourth quarter of 2008, the emergency special assessment, if implemented as proposed between 20 basis points and six basis points, would range between approximately $400,000 and approximately $1.2 million for us, independent of our
regular assessments for 2009. Further changes to the proposed emergency special assessment could be announced until finalized. Our FDIC insurance expense totaled $396,000 in 2008 and $300,000 in 2007.

See additional discussion in Item 7 Managements Discussion and Analysis of Financial Condition and Results of Operations. FDIC
insurance assessments could be further increased in the future if the FDIC finds such an increase to be necessary in order to adequately maintain the Deposit Insurance Fund.

Insurance of an institutions deposits may be terminated by the FDIC upon a finding that the institution has engaged in unsafe or unsound practices,
is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. Management of the Bank does not know of any practice, condition or violation that might lead to
termination of the Banks deposit insurance.

Interstate Banking and Branching

Subject to state law, federal law permits adequately capitalized and managed bank holding companies to acquire control of a bank in any state. In
addition, federal law permits banks to merge with banks located in other states and allows states to adopt legislation permitting out-of-state banks to open branch offices within that states borders. The North Carolina Reciprocal Interstate
Banking Act permits banking organizations in any state with similar reciprocal legislation to acquire North Carolina banking organizations. In addition, subject to another state having similar laws, the North Carolina Interstate Branch Banking Act:



| |  |  | permits North Carolina banks and out-of-state banks to merge;
| | - |  | -------------------------------------------------------------

| |  |  | authorizes North Carolina banks to establish or acquire branch offices in any other state; and
| | - |  | ----------------------------------------------------------------------------------------------

| |  |  | permits out-of-state banks to establish or acquire branch offices in North Carolina.
| | - |  | ------------------------------------------------------------------------------------

Prompt Corrective Action

The
Federal Deposit Insurance Corporation Improvement Act of 1991 establishes a system of prompt corrective action to resolve the problems of undercapitalized institutions. Under this system, the federal banking regulators must rate supervised
institutions on a basis of five capital categories. The federal banking regulators also must take certain mandatory supervisory actions and are authorized to take all other discretionary actions with respect to institutions in the three
undercapitalized categories, the severity of which will depend upon the capital category in which the institution is placed. Generally, subject to narrow exception, the Federal Deposit Insurance Corporation Improvement Act requires the primary or
appropriate banking regulator to appoint a receiver or conservator for an institution that is critically undercapitalized. The federal banking agencies have specified by regulation the relevant capital level for each category.

Under the Federal Deposit Insurance Corporation Improvement Act, the FDIC adopted regulations setting forth a five-tier scheme for measuring the capital
adequacy of FDIC-insured commercial banks. Under the regulations, a bank is placed in one of the following capital categories:



4



---

##### Table of Contents

| |  |  | Well Capitalized  a bank which has a total capital ratio of at least 10%, a Tier 1 capital ratio of at least 6%, and a Tier 1 leverage ratio of at
least 5%;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Adequately Capitalized  a bank which has a total capital ratio of at least 8%, a Tier 1 capital ratio of at least 4%, and a Tier 1 leverage ratio of at
least 4%;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Undercapitalized  a bank that has a total capital ratio of under 8%, a Tier 1 capital ratio of under 4%, or a Tier 1 leverage ratio of under 4%;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Significantly Undercapitalized  a bank that has a total capital ratio of under 6%, a Tier 1 capital ratio of under 3%, or a Tier 1 leverage ratio of
under 3%; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Critically Undercapitalized  a bank whose tangible equity is not greater than 2% of total tangible assets.
| | - |  | -----------------------------------------------------------------------------------------------------------

The regulations permit the FDIC to downgrade a bank to the next lower category if the FDIC determines after notice and opportunity for hearing or
response that the bank is in an unsafe or unsound condition or that the bank has received and not corrected a less-than-satisfactory rating for any of the categories of asset quality, management, earnings, or liquidity in its most recent
examination. Supervisory actions by the appropriate federal banking regulator depend upon an institutions classification within the five categories.

The Federal Deposit Insurance Corporation Improvement Act generally prohibits a depository institution from making any capital distribution including payment of a cash dividend if the depository institution would
thereafter be undercapitalized. Undercapitalized depository institutions are subject to restrictions on borrowing from the Federal Reserve System. In addition, undercapitalized depository institutions are subject to growth limitations and are
required to submit capital restoration plans. If a depository institution fails to submit an acceptable plan, it is treated as if it is significantly undercapitalized.

Significantly undercapitalized depository institutions might be subject to a number of requirements and restrictions including orders to sell sufficient voting stock to become adequately capitalized, requirements to
reduce total assets, and cessation of receipt of deposits from correspondent banks. Critically undercapitalized depository institutions are subject to appointment of a receiver or conservator.

Safety and Soundness Standards

The
Federal Deposit Insurance Act requires the federal bank regulatory agencies to prescribe standards relating to internal controls, information systems and internal audit systems, loan documentation, credit underwriting, interest rate risk exposure,
asset growth, asset quality, earnings, stock valuation, and compensation, fees and benefits, and such other operational and managerial standards as the agencies deem appropriate. The federal bank regulatory agencies have adopted a set of guidelines
prescribing safety and soundness standards under the Federal Deposit Insurance Corporation Improvement Act. In general, the guidelines require appropriate systems and practices to identify and manage the risks and exposures specified in the
guidelines. The guidelines prohibit excessive compensation as an unsafe and unsound practice and describe compensation as excessive when the amounts paid are unreasonable or disproportionate to the services performed by the executive officer,
employee, director or principal shareholder. In addition, the agencies adopted regulations that authorize, but do not require, an agency to order an institution that has been given notice by an agency that is not satisfying any of such safety and
soundness standards to submit a compliance plan. If, after being so notified, an institution fails to submit an acceptable compliance plan, the agency must issue an order directing action to correct the deficiency and may issue an order directing
other actions of the types to which an undercapitalized institution is subject under the prompt correction action provisions of the Federal Deposit Insurance Corporation Improvement Act. If an institution fails to comply with such an order, the
agency may seek to enforce such order in judicial proceedings and to impose civil money penalties.

Financial Modernization
Legislation

The Gramm-Leach-Bliley Act of 1999 permits bank holding companies meeting management, capital and Community Reinvestment
Act standards, and that register as a financial holding company, to engage in a broad range of non-banking activities, including insurance underwriting and investment banking. The Act allows insurance companies and other financial
services companies to acquire banks and allows bank holding companies to acquire securities firms and mutual fund advisory companies. The Act requires appropriate safeguards if a bank holding company wishes to engage in any of these activities. The
Act also contains extensive customer privacy protection provisions which require banks to adopt and implement policies and procedures for the protection of the financial privacy of their customers, including procedures that allow customers to elect
that certain financial information not be disclosed to certain persons.



5



---

##### Table of Contents

A bank holding company may become a financial holding company under the Gramm-Leach-Bliley Act if each of
its subsidiary banks is well capitalized under the Federal Deposit Insurance Corporation Improvement Act prompt corrective action provisions, is well managed and has at least a satisfactory rating under the Community Reinvestment Act. In
addition, the bank holding company must file a declaration with the Federal Reserve Board that the bank holding company wishes to become a financial holding company. A bank holding company that falls out of compliance with these requirements may be
required to cease engaging in some of its activities. We registered as a financial holding company in September 2007 in order to invest in Beacon Title Agency, LLC, a title insurance agency, as a means to generate non-interest income.

Regulation of North State Bancorp

As a registered bank holding company, we are subject to the supervision of, and to regular inspection by, the Board of Governors of the Federal Reserve System.

The Federal Reserve is authorized to adopt regulations affecting various aspects of bank holding companies. As a bank holding company, our activities, and those of companies which we control or in which we hold more
than 5% of the voting stock, are limited to banking or managing or controlling banks or furnishing services to or performing services for our subsidiaries, or any other activity which the Federal Reserve determines to be so closely related to
banking or managing or controlling banks as to be a proper incident thereto. In making such determinations, the Federal Reserve is required to consider whether the performance of such activities by a bank holding company or its subsidiaries can
reasonably be expected to produce benefits to the public such as greater convenience, increased competition or gains in efficiency that outweigh possible adverse effects, such as undue concentration of resources, decreased or unfair competition,
conflicts of interest or unsound banking practices.

Generally, bank holding companies are required to obtain prior approval of the Federal
Reserve to engage in any new activity not previously approved by the Federal Reserve or acquire more than 5% of any class of voting stock of any company. Bank holding companies also must obtain the prior approval of the Federal Reserve before
acquiring more than 5% of any class of voting stock of any bank that is not already majority-owned by the bank holding company. Similarly, an entity seeking to acquire more than 5% of the voting securities of a bank holding company such as our
company must first receive Federal Reserve approval.

Bank holding companies are required to give the Federal Reserve Board prior written
notice of any purchase or redemption of outstanding equity securities if the gross consideration for the purchase or redemption, when combined with the net consideration paid for all such purchases or redemptions during the preceding 12 months, is
equal to 10% or more of the holding companys consolidated net worth. The Federal Reserve Board may disapprove such a purchase or redemption if it determines that the proposal would constitute an unsafe and unsound practice, or would violate
any law, regulation, Federal Reserve Board order or directive, or any condition imposed by, or written agreement with, the Federal Reserve Board. Such notice and approval is not required for a bank holding company that would be treated as well
capitalized under applicable regulations of the Federal Reserve Board, that has received a composite 1 or 2 rating at its most recent bank holding company inspection by the Federal Reserve Board, and that is not the
subject of any unresolved supervisory issues.

Bank holding companies are required to serve as a source of financial strength for their
depository institution subsidiaries, and, if their depository institution subsidiaries become undercapitalized, bank holding companies may be required to guarantee the subsidiaries compliance with capital restoration plans filed with their
bank regulators, subject to certain limits.

Bank holding companies must meet minimum capital requirements imposed by the Federal Reserve.
These capital requirements generally are the same as those for banks imposed by the FDIC.

Dividends

As a bank holding company that does not, as an entity, currently engage in separate business activities of a material nature, our ability to pay cash
dividends depends upon the cash dividends we receive from our subsidiary, North State Bank. At present, our only sources of income are cash dividends paid by the Bank. We must pay all of our operating expenses from funds we receive from the Bank.
Therefore, shareholders may receive cash dividends from us only to the extent that funds are available after payment of our operating expenses and only in the event that the board decides to declare a dividend. In addition, the Federal Reserve Board
generally prohibits bank holding companies from paying cash dividends except out of operating earnings where the prospective rate of earnings retention appears consistent with the bank holding companys capital needs, asset quality and overall
financial condition. To date, we have retained our earnings for use in the development of our business. As a relatively young bank holding company that expects to continue to expand its operations in Wake County, and other markets in North Carolina,
we may or may not pay cash dividends on our common stock in the foreseeable future. We might not declare and pay any cash dividends, and if we were to do so, we might not



6



---

##### Table of Contents

continue to declare them or maintain them at the same level. We expect that, for the foreseeable future, any cash dividends paid by the Bank to us will
likely be limited to amounts needed to pay any separate expenses or to make required payments on our debt obligations, including the interest payments on our junior subordinated debt.

Competition

The banking laws of North Carolina allow banks located in North Carolina to develop
branches throughout the state. In addition, out-of-state institutions may open branches in North Carolina as well as acquire or merge with institutions located in North Carolina. As a result of such laws, banking in North Carolina is highly
competitive.

We have six full-service banking offices located in Wake County, one full-service banking office in Wilmington, New Hanover
County and a loan production office in Morehead City, Carteret County. These counties have numerous branches and corporate headquarters of money-center, super-regional, regional and statewide institutions, some of which have a major presence in
Raleigh, Wilmington, and/or Morehead City. In our market areas, we face competition from other banks, savings and loan associations, savings banks, credit unions, finance companies and major retail stores that offer competing financial services.
Many of these competitors have greater resources, broader geographic coverage and higher lending limits than we do. We focus our efforts on selective niches including professional firms, professionals, churches, property management companies,
non-profits and individuals who value a mutually beneficial banking relationship. We believe our efforts in attracting and keeping relationships with our niche customers, helps to provide us with a competitive advantage. As of June 30, 2008 we
held 3.46% of deposits at bank offices in Wake County.

Employees

As of December 31, 2008, we had 94 full time employees. We believe that our future success will depend in part on our continued ability to attract, hire, and retain qualified personnel. None of our employees are
represented by a labor union. We have not experienced any work stoppages and consider our relations with our employees to be good.

Available
Information

Our web site address is www.northstatebank.com. Information on our web site is not incorporated by reference herein. We
make available free of charge through our web site our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after such material is
electronically filed with or furnished to the Securities and Exchange Commission, or SEC.

Item 1A.Risk Factors

Ownership of the common stock of the
Company involves certain risks. Holders of the Companys securities and prospective investors in those securities should carefully consider the following risk factors and uncertainties described below together with all of the other
information included and incorporated by reference in this report, in evaluating an investment in the Companys securities. If any of the risks and uncertainties discussed below actually occurs, our business, financial condition and
results of operations could be materially adversely affected. In addition, other risks and uncertainties of which we are not currently aware, including those relating to the banking and financial services industries in general, or which we do
not now believe are material, may cause earnings to be lower, or impair our future financial condition or results of operations. The value or market price of our common stock could decline due to any of these identified or other risks, and you
could lose all or part of your investment.

Risks Related to Our Business

Our Business May Be Adversely Affected by Conditions in the Financial Markets and Economic Conditions Generally.

The United States is currently in a recession. Business activity across a wide range of industries and regions is greatly reduced and local governments and many businesses are experiencing serious financial difficulty
due to the lack of consumer spending and the lack of liquidity in the credit markets. Unemployment has increased significantly. Since mid-2007, and particularly during the second half of 2008, the financial services industry and the securities
markets generally have been, and continue to be materially and adversely affected by significant declines in the values of nearly all asset classes and by a serious lack of liquidity and a lack of financing for many investors.

Market conditions have also led to the failure or merger of a number of prominent financial institutions. In addition, declining asset values, defaults
on mortgages and consumer loans, and the lack of market and investor confidence, as well as other factors, have all combined to cause rating agencies to lower credit ratings, and to otherwise increase the cost and decrease the availability of
liquidity, despite very significant declines in Federal Reserve borrowing rates and other government actions.



7



---

##### Table of Contents

Some banks and other lenders have suffered significant losses and have become reluctant to lend, even on
a secured basis, due to the increased risk of default and the impact of declining asset values on the value of collateral. The foregoing has significantly weakened the strength and liquidity of some financial institutions. In 2008, the U.S.
government, the Federal Reserve and other regulators have taken numerous steps to increase liquidity and to restore investor confidence, including significant investment in the equity of other banking organizations, but asset values have continued
to decline and access to liquidity continues to be very limited.

Our financial performance generally, and in particular the ability of our
borrowers to pay interest on and repay principal of outstanding loans and the value of collateral securing those loans, is highly dependent upon the business environment in the markets where we operate in Wake and New Hanover counties, in North
Carolina and in the United States as a whole.

Overall, during 2008, the business environment has been adverse for many households and
businesses in the United States. The business environment in North Carolina and the markets in which we operate has been less adverse than in the United States generally but continues to deteriorate. It is expected that the business environment in
North Carolina and the United States will continue to deteriorate for the foreseeable future. There can be no assurance that these conditions will improve in the near term. Such conditions could adversely affect the credit quality of our loans, the
value of our investment securities, and our overall results of operations and financial condition.

The FDIC Deposit Insurance assessments that we are
required to pay will increase, possibly materially, in the future, which would have an adverse affect on our earnings.

As a member
institution of the FDIC, we are required to pay semi-annual deposit insurance premium assessments to the FDIC. During the year ended December 31, 2008, we paid $396,000 in deposit insurance assessments and we paid $300,000 in 2007. Due to the
recent turmoil in the financial system, including the failure of several unaffiliated FDIC-insured depository institutions, the deposit insurance premium assessments paid by all banks will increase. Currently, banks pay anywhere from five basis
points to 43 basis points for deposit insurance. The FDIC has proposed that the assessment rate schedule be raised uniformly by seven basis points (annualized) beginning on January 1, 2009. On February 27, 2009, the FDIC proposed
amendments to the restoration plan for the Deposit Insurance Fund. This amendment proposes the imposition of a 20 basis point emergency special assessment on insured depository institutions as of June 30, 2009. The assessment is
proposed to be collected on September 30, 2009. On March 5, 2009, the FDIC pledged to cut the emergency assessment from 20 basis points to 10 basis points provided that the U.S. Congress clears legislation expanding the
FDICs line of credit with the Treasury to $100 billion. On March 17, 2009 the FDIC adopted changes to the Temporary Liquidity Guarantee Program or TLGP which may provide the possibility for reduction in the emergency special
assessment by up to four basis points. The interim rule proposed on February 27, 2009 would also permit the FDIC to impose an emergency special assessment after June 30, 2009, of up to 10 basis points if necessary to maintain public
confidence in federal deposit insurance. Based on average deposits for the fourth quarter, the emergency special assessment, if implemented as proposed between 20 basis points and six basis points, would range between approximately $400,000 and
$1.2 million for us, independent of our regular assessments for 2009. Further changes to the proposed emergency special assessment could be announced until finalized. This special assessment, if implemented as proposed, will have a significant
impact on our results of operations for 2009. Additional or increased assessments in the future also would impact our results of operations, perhaps significantly depending on the assessment.

The effects of the U.S. governments plans to stabilize the financial system and the economy are unknown at this time.

In response to the financial crisis affecting the financial markets and the banking system, the U.S. Congress on October 3, 2008 adopted the
Emergency Economic Stabilization Act of 2008, or EESA, which established the Troubled Asset Relief Program, or TARP. Pursuant to the EESA, the Treasury was initially authorized to use $350 billion for the TARP. Of this amount, Treasury allocated
$250 billion to the TARP Capital Purchase Program, or CPP. On January 15, 2009, the second $350 billion of TARP was released to the Treasury. The Secretary of the Treasurys authority under TARP expires on December 31, 2009 unless the
Secretary of the Treasury certifies to Congress that extension is necessary provided that his authority may not be extended beyond October 3, 2010. On February 17, 2009, the American Recovery and Reinvestment Act of 2009, or ARRA was
enacted as a sweeping economic recovery package intended to stimulate the economy and provide for extensive infrastructure, energy, health, and education needs. There can be no assurance as to the actual impact that EESA or its programs, including
the CPP, and ARRA or its programs, will have on the national economy or financial markets. The failure of these significant legislative measures to help stabilize the financial markets and a continuation or worsening of current financial market
conditions could materially and adversely affect our financial condition and results of operation.

Our profitability depends significantly on economic
conditions in our market areas.



8



---

##### Table of Contents

Our success depends to a large degree on the general economic conditions in Wake and New Hanover Counties
and adjoining markets. As of December 31, 2008, approximately 83.0% of our total loan portfolio was secured by real estate located in Wake and New Hanover Counties. The local economic conditions in these areas have a significant impact on the
amount of loans that we make to our borrowers, the ability of our borrowers to repay these loans and the value of the collateral securing these loans. The recession affecting the nation as a whole began to affect North Carolina in the latter half of
2008. If the value of real estate in our market areas were to decline materially, a significant portion of our loan portfolio could become under collateralized despite our underwriting efforts to minimize risk, which could have a material adverse
effect on us A significant decline in general economic condition caused by the recession, unemployment and other factors beyond our control could impact our market areas, perhaps significantly, and could negatively affect our financial condition and
performance.

The lack of seasoning of our loan portfolio makes it difficult to assess the adequacy of our loan loss reserves accurately.

We attempt to maintain an appropriate allowance for loan losses to provide for probable losses in our loan portfolio. We periodically
determine the amount of the allowance based on consideration of several factors, including:



| |  |  | Historical loss rates through peer statistics and internal historical data;
| | - |  | ---------------------------------------------------------------------------



| |  |  | Evaluation of general economic factors such as unemployment, inflation and interest rate environment;
| | - |  | -----------------------------------------------------------------------------------------------------



| |  |  | Regulatory examination results and asset quality rating;
| | - |  | --------------------------------------------------------



| |  |  | Regular reviews of loan delinquencies and overall loan portfolio quality; and
| | - |  | -----------------------------------------------------------------------------



| |  |  | the levels of construction, development and non-owner occupied commercial real estate lending, the amount and quality of collateral, including guarantees, securing
those loans and the levels of highly leveraged transactions.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There is no precise method of predicting credit losses, however, since any
estimate of loan losses is necessarily subjective and the accuracy depends on the outcome of future events. In addition, due to our rapid growth over the past several years and our limited operating history, a large portion of the loans in our loan
portfolio was originated recently. In general, loans do not begin to show signs of credit deterioration or default until they have been outstanding for some period of time, a process referred to as seasoning. As a result, a portfolio of
older loans will usually perform more predictably than a newer portfolio. Because our loan portfolio is relatively new, the current level of delinquencies and defaults may not be representative of the level that will prevail when the portfolio
becomes more seasoned, which may be higher than current levels. If charge-offs in future periods increase, we may be required to increase our provision for loan losses, which would decrease our net income and possibly our capital.

We make and hold in our loan portfolio a significant number of commercial real estate loans, including construction and development loans, which pose more credit and
regulatory risk than other types of loans typically made by financial institutions.

At December 31, 2008, commercial real estate
loans, including construction and development loans, comprised approximately 76.6% of our loan portfolio. The amount of construction and development loans in our portfolio approximately doubled between 2003 and 2008, but has slowed since that time
as we returned to our historic niche of lending only to borrowers with deposit accounts. Real estate values are generally affected by changes in economic conditions, fluctuations in interest rates, the availability of loans to potential purchasers,
changes in tax and other laws and acts of nature. A downturn in the real estate markets in which we operate could hurt our business because these loans are secured by real estate. Our concentration in commercial real estate exposes us to risk should
the economy in our market areas continue to decline. Borrowers may not be able to make current payments on or repay commercial real estate loans and the value of the properties securing these loans may decline, which would reduce the security for
these loans. A continuation of the downturn in the real estate markets where we have loans could have a material adverse effect on our business, financial condition and results of operations. Further, banks concentration in commercial real
estate loans have become a focal point of the federal banking regulators; our concentration in these loans subject us to adverse comment or action by our federal banking regulators, including the FDIC and the Federal Reserve.

If we experience greater loan losses than anticipated, it would have an adverse effect on our net income.

While the risk of nonpayment of loans is inherent in banking, if we experience greater nonpayment levels than we anticipate, our earnings, would be
adversely impacted, which could adversely affect our overall financial condition. We cannot assure you that our monitoring procedures and policies will reduce certain lending risks or that our allowance for loan losses will be adequate to cover
actual losses. In addition, as a result of the rapid growth in our loan portfolio, loan losses may be greater than managements estimates



9



---

##### Table of Contents

of the appropriate level for the allowance. Loan losses can cause insolvency and failure of a financial institution. In addition, future provisions for loan
losses could materially and adversely affect our profitability. Any loan losses will reduce our loan loss allowance. A reduction in our loan loss allowance may require an increase in our provision for loan losses, which would reduce our earnings.

Liquidity is essential to our business and we rely, in part, on external sources to finance a significant portion of our operations.

Liquidity is essential to our business. Our liquidity could be substantially negatively affected by our inability to attract sufficient deposits; access
secured lending markets, brokered deposit markets or raise funding in the long-term or short-term capital markets. Factors that we cannot control, such as disruption of the financial markets or negative views about the financial services industry
generally, could impair our ability to raise funding. In addition, our ability to raise funding could be impaired if the Federal Home Loan Bank or deposit brokers develop a negative perception of our long-term or short-term financial prospects. Such
negative perceptions could be developed if we suffer a decline in the level of our business activity, regulatory authorities take significant action against us, or we discover employee misconduct or illegal activity, among other things. If we were
unable to raise funds using the methods described above, we would likely need to liquidate unencumbered assets, such as our investment and loan portfolios, to meet maturing liabilities. We may be unable to sell some of our assets, or we may have to
sell assets at a discount from market value, either of which could adversely affect our operations.

We may not be able to maintain and manage our
growth, which may adversely affect our results of operations and financial condition and the value of our common stock.

Our strategy
has been to increase the size of our company by opening new offices and pursuing business relationship opportunities within our chosen niches. We have grown rapidly since we began operations. We can provide no assurance that we will continue to be
successful in increasing the volume of loans and deposits at acceptable risk levels and upon acceptable terms while managing the costs and implementation risks associated with our growth strategy. Furthermore, we anticipate slower growth in our
volume of loans in the near future compared to our growth in previous years due to economic conditions and our focus on our selected niche of customers. There can be no assurance that any further expansion will be profitable or that we will continue
to be able to sustain our historic rate of growth, either through internal growth or through expansion in our existing markets or into new markets, or that we will be able to maintain capital sufficient to support our continued growth. If we grow
too quickly, however, and are not able to control costs and maintain asset quality, rapid growth also could adversely affect our financial performance. There are considerable costs involved in opening new banking offices. New banking offices
generally do not generate sufficient revenues to offset their costs until they have been in operation for at least a year or more. Accordingly, we expect our new banking offices opened in 2007 and 2008, and expected to open in 2009, to negatively
impact our earnings for some period of time until the offices reach economies of scale if ever. Also, we have no assurance these new or any future banking offices will be successful even after they are established.

Interest rate volatility could significantly harm our business.

Our results of operations may be significantly affected by the monetary and fiscal policies of the federal government and the regulatory policies of government authorities. A significant component of our earnings is
our net interest income. Net interest income is the difference between income from interest-earning assets, such as loans, and the expense of interest-bearing liabilities, such as deposits and our borrowings. We may not be able to effectively manage
changes in what we charge as interest on our earning assets and the expense we must pay on interest-bearing liabilities, which may significantly reduce our earnings. The Federal Reserve has made significant changes in interest rates during the last
few years, and especially during 2008. The decline in market interest rates that occurred throughout 2008 and in particular in the fourth quarter negatively impacted our net interest income, net interest spread, net interest margin, and overall
results of operations. Since rates charged on loans often tend to react to market conditions faster than do rates paid on deposit accounts, these rate changes, especially decreasing rates, are expected to have a negative impact on our earnings until
we can make appropriate adjustments in our deposit rates. Fluctuations in interest rates are not predicable or controllable and therefore there can be no assurances of our ability to continue to maintain a consistent positive spread between the
interest earned on our earning assets and the interest paid on our interest-bearing liabilities. In addition, increases in interest rates could increase the interest we owe on our long-term debt which would have a negative effect on our results of
operations.

We rely heavily on the services of key personnel.

Larry D. Barbour, our president and chief executive officer, has substantial experience with our operations and has contributed significantly to our growth since our founding. The loss of the services of
Mr. Barbour or of one or more members of our executive management team may have a material adverse effect on our operations. If Mr. Barbour or other members of our executive management team were no longer employed by us, our ability to
implement our growth strategy could be impaired.



10



---

##### Table of Contents

Our ability to retain and attract qualified employees is critical to the success of our business and the failure to do
so may materially adversely affect our performance.

Our people are our most important resource and competition for qualified employees
is intense. We may expand our banking network over the next several years, not just in our existing core market areas, but also in other community markets throughout central and eastern North Carolina and other contiguous markets. To expand into new
markets successfully, we must identify and retain experienced key management members with local expertise and relationships in these markets. In order to attract and retain qualified employees, we must compensate such employees at market levels.
Those levels have caused employee compensation to be our greatest noninterest expense as compensation is highly variable and moves with performance. If we are unable to continue to attract and retain qualified employees, or if compensation costs
required to attract and retain employees become more expensive, our performance, including our competitive position, could be materially adversely affected.

New or acquired bank office facilities and other facilities may not be profitable.

We may not be able to identify
profitable locations for new bank offices. In addition the costs to start up new bank office facilities or to acquire existing bank offices, and the additional costs to operate these facilities, may increase our noninterest expense and decrease
earnings in the short term. If offices of other banks become available for sale, we may acquire those offices. It may be difficult to adequately and profitably manage our growth through the establishment or purchase of bank offices. In addition, we
can provide no assurance that any such offices will successfully attract enough deposits and other business to offset the expenses of their operation.

We are subject to operational risk and an operational failure could materially adversely affect our businesses.

Operational risk refers to the risk of loss arising from inadequate or failed internal processes, people and/or systems. Operational risk also refers to the risk that external events, such as external changes (e.g., natural disasters,
terrorist attacks and/or health epidemics), failures or frauds, will result in losses to our businesses.

Our business is highly dependent
on our ability to process, on a daily basis, a large number of transactions and the transactions we process have become increasingly complex. We perform the functions required to operate our business either by ourselves or through agreements with
third parties. We rely on the ability of our employees, our internal systems and systems at technology centers operated by third parties to process high numbers of transactions. In the event of a breakdown or improper operation of our own or our
third-partys systems or improper action by third parties or employees, we could suffer financial loss, an impairment to our liquidity, a disruption of our businesses, regulatory sanctions and damage to our reputation.

In order to be profitable, we must compete successfully with other financial institutions which have greater resources and capabilities than we do.

The banking business in North Carolina in general and in Wake and New Hanover Counties in particular, in which we operate, is extremely competitive. Most
of our competitors are larger and have greater resources than we do and have been in existence a longer period of time. We will have to overcome historical bank-customer relationships to attract customers away from our competition. We compete with
other commercial banks, savings banks, thrifts, credit unions and securities brokerage firms.

Some of our competitors are not regulated as
extensively as we are and, therefore, may have greater flexibility in competing for business. Some of these competitors are subject to similar regulation but have the advantages of larger established customer bases, higher lending limits, extensive
branch networks, numerous automated teller machines, greater advertising-marketing budgets or other factors.

Our legal lending limit is
determined by law and is based on our capital levels. The size of the loans that we offer to our customers may be less than the size of the loans that larger competitors are able to offer. This limit may affect our success in establishing
relationships with the larger businesses in our markets.

We are subject to extensive regulation that could limit or restrict our activities.



11



---

##### Table of Contents

We operate in a highly regulated industry and are subject to examination, supervision, and comprehensive
regulation by the North Carolina Office of the Commissioner of Banks, the FDIC, and the Federal Reserve Board. Our compliance with these regulations is costly and restricts certain of our current and possible future activities, including,
investments, loans and interest rates charged, interest rates paid on deposits, locations of offices, payment of cash dividends, and mergers and acquisitions. We must also meet regulatory capital requirements. If we fail to meet these capital and
other regulatory requirements, our financial condition, liquidity, and results of operations would be materially and adversely affected. Our failure to remain well capitalized and well managed for regulatory purposes could
affect customer confidence, our ability to grow, the cost of our funds and FDIC insurance, our ability, should we decide, to pay cash dividends on our common stock, and our ability to make acquisitions. Further, a critically
undercapitalized institution (even if it has a positive net worth) may not, beginning 60 days after becoming critically undercapitalized, make any payment of principal or interest on subordinated debt (subject to certain limited
exceptions). Accordingly, if we were to become critically undercapitalized, we would generally be prohibited from making payments on the subordinated notes we issued in May and July 2008. In addition, critically
undercapitalized institutions are subject to the appointment of a receiver or conservator with specified time frames. The regulators have discretion to impose additional restrictions on undercapitalized, significantly undercapitalized and
critically undercapitalized institutions which could restrict our operations and our ability to make payments on our subordinated notes were we to fall under any undercapitalized category.

The laws and regulations applicable to the banking industry could change at any time, and we cannot predict the effects of these changes on our business
and profitability. For example, new legislation or regulation could limit the manner in which we may conduct our business, including our ability to obtain financing, attract deposits, and make loans. Many of these regulations are intended to protect
depositors, the public, and the FDIC, not shareholders. In addition, the burden imposed by these regulations may place us at a competitive disadvantage compared to competitors who are larger or who are less regulated. The laws, regulations,
interpretations, and enforcement policies that apply to us have been subject to significant change in recent years, sometimes retroactively applied, and may change significantly in the future, including as part of the EESA. Any future legislation or
regulation enacted into law could significantly alter the current regulatory scheme. Our cost of compliance with new legislation or regulation could adversely affect our ability to operate profitably.

Our growth may require us to raise additional capital that may not be available when it is needed, or at all.

We are required by regulatory authorities to maintain adequate levels of capital to support our operations. We anticipate that our capital resources will
satisfy our capital requirements for the foreseeable future. We may at some point, however, need to raise additional capital to support our continued growth, to offset operating losses, if any, or in response to regulatory changes. Our ability to
raise additional capital, if needed, will depend in part on conditions in the capital markets at that time, which are outside our control, and on our financial performance. Accordingly, we may be unable to raise additional capital, if and when
needed, on terms acceptable to us, or at all. If we cannot raise additional capital when needed, our ability to further expand our operations through internal growth and acquisitions could be materially impaired. In addition, if we issue additional
equity capital, the interests of existing shareholders would be diluted.

Declines in value in investment securities held by us could require
write-downs, which would reduce our earnings.

The securities in our investment portfolio primarily consist of U.S. Government agency
securities, over half or which are mortgage-backed securities, or MBSs, where mortgages are the underlying collateral. As a result of the national downturn in real estate markets and the rising mortgage delinquency and foreclosure rates, investors
are increasingly concerned about these types of securities, which has negatively impacted the prices of such securities in the marketplace. The MBSs included in our investment portfolio are all agency-guaranteed with fixed rate mortgage securities
underwritten and guaranteed by Freddie Mac (FHLMC) and Fannie Mae (FNMA) with Treasury funding commitment under the Treasury Senior Preferred Stock Purchase Agreement. Our investment portfolio also includes municipal securities that are insured by
bond insurers. Some of the bond insurers have been downgraded and others may follow. The recent downgrades reflect concerns about the ability of these bond insurers to cover potential claims on issuers unable to make their principal or interest
payments. We monitor the value of our investment portfolio regularly, including the ratings of securities in the portfolio and the dealer price quotes. Based upon these and other factors, the investment portfolio may experience impairment, which
could harm our earnings and financial condition. If we were to conclude there were unrealized losses which were other than temporary, we would be required under U.S. generally accepted accounting principles, or GAAP, to reduce the carrying amount of
the security to fair value and record a corresponding charge to earnings, which would also reduce our regulatory capital and negatively impact our capital ratios. These negative impacts could significantly impair our ability to borrow funds under
credit arrangements, as well as various material depository arrangements and relationships. Temporary impairments on available for sale securities also reduce our book value per share as the changes in the value reduce shareholders equity.
Currently, all of our available for sale securities in our investment portfolio are rated A or better by the three major rating agencies.



12



---

##### Table of Contents

We are subject to security and operational risks relating to use of our technology that could damage our reputation
and business.

Security breaches in our internet banking activities could expose us to possible liability and damage our reputation.
Any compromise of our security also could deter customers from using our internet banking services that involve the transmission of confidential information. We rely on standard internet security systems to provide the security and authentication
necessary to effect secure transmission of data and access to bank informational systems. These precautions may not protect our systems from compromises or breaches of our security measures that could result in damage to our reputation and business.
Additionally, we outsource our data processing to a third party. If our third party provider encounters difficulties or if we have difficulty in communicating with such a third party, it will significantly affect our ability to adequately process
and account for customer transactions, which would significantly affect our business operations.

Changes in the federal or state tax laws may
negatively impact our financial performance.

We are subject to changes in tax law that could increase the effective tax rate payable
to the state or federal government. These changes may be retroactive to previous periods and, as a result, could negatively affect our current and future financial performance.

Volatile and illiquid financial markets resulting from a significant event in the market may hinder our ability to increase or maintain our current liquidity position.

Financial concerns in broad based financial sectors such as mortgage banking or home building may result in a volatile and illiquid bond market and may
reduce or eliminate our ability to pledge certain types of assets to increase or maintain our liquidity position. A decline in our liquidity position may hinder our ability to grow the balance sheet through internally generated loan growth or
otherwise.

Changes in accounting standards or interpretation of new or existing standards could materially affect our financial results.

From time to time the Financial Accounting Standards Board, or FASB, and the SEC change accounting regulations and reporting standards
that govern the preparation of our consolidated financial statements. In addition, the FASB, the SEC, bank regulators and our outside independent auditors may revise their previous interpretations regarding existing accounting regulations and the
application of these accounting standards. Revisions to these interpretations are beyond our control and may have a material impact on our results of operations.

Risks Related to Owning Our Common Stock

We have implemented anti-takeover devices that could make it more difficult for another
company to acquire us, even though such an acquisition may increase shareholder value.

If we were to be acquired by another company,
our shareholders may receive a premium for their shares. However, provisions in our articles of incorporation and bylaws could make it difficult for anyone to acquire us. Our articles of incorporation require a supermajority vote of two-thirds of
our outstanding common stock in order to affect a sale or merger of our company that has not been approved by our board of directors. Our articles of incorporation also provide for blank check preferred stock, which allows our board of
directors, without shareholder approval, to issue preferred shares with rights and preferences superior to those of our common stock, including superior rights on voting and to cash dividends and liquidation proceeds. In addition, our articles of
incorporation permit our board to consider constituents other than our shareholders in deciding on a merger or sale of the company. These constituents are our employees, depositors, customers, creditors and the communities in which we conduct
business. This provision also allows the board to consider the competence, experience and integrity of any proposed acquirer as well as the prospects of success of any merger or sale proposal. All of these provisions may make a merger or sale of our
company more difficult or prevent a merger or sale altogether even if the merger or sale is supported by our shareholders and would provide them a premium for their shares.



13



---

##### Table of Contents

Our bylaws divide the board of directors into three classes of directors serving staggered three-year
terms with approximately one-third of the board of directors elected at each annual meeting of shareholders. The classification of directors makes it more difficult for shareholders to change the composition of the board of directors. As a result,
at least two annual meetings of shareholders would be required for the shareholders to change a majority of the directors, whether or not a change in the board of directors would be beneficial and whether or not a majority of shareholders believe
that such a change would be desirable. Consequently, a takeover attempt may prove difficult, and shareholders may not realize the highest possible price for their shares.

Our common stock is quoted on the Over-the-Counter Bulletin Board and is not quoted on a stock exchange, the trading volume is low and the sale of a substantial amount of our common stock in the public market could
depress the price of our common stock.

Our common stock is not traded on a national stock exchange, such as the NASDAQ. It is only
quoted on the Over-the-Counter Bulletin Board. Consequently, our common stock is not as liquid as most stocks traded on an exchange. In addition, the average daily trading volume of our shares as quoted on the Over-the-Counter Bulletin Board for all
trading days in 2008 on which there were trades in our stock, was approximately 1,400 shares, which means our stock is thinly traded. Thinly traded stock can be more volatile than stock trading on an exchange. We cannot predict the extent to which
an active public market for our common stock will develop or be sustained. Since mid-2008, the stock market has experienced an unprecedented level of price and volume volatility, and market prices for the stock of many companies have experienced
wide price fluctuations that have not necessarily been related to their operating performance. Therefore, our shareholders may not be able to sell their shares at the volumes, prices, or times that they desire. We cannot predict the effect, if any,
that future sales of our common stock in the market, or availability of shares of our common stock for sale in the market, will have on the market price of our common stock. We therefore can give no assurance that sales of substantial amounts of our
common stock in the market, or the potential for large amounts of sales in the market, would not cause the price of our common stock to decline or impair our ability to raise capital through sales of our common stock.

We have never paid cash dividends and may not ever pay cash dividends.

We have never paid cash dividends on our common stock and may never do so. Consequently, any returns on an investment in our common stock in the foreseeable future will have to come from an increase in the value of
the stock itself. As noted above, the lack of an active trading market for our common stock could make it difficult to sell shares of our common stock. The payment of cash dividends would be dependent on our operations, capital levels and needs and
other factors.

Our securities are not FDIC insured.

Our common stock is not a savings or deposit account or other obligation of the bank, and is not insured by the Federal Deposit Insurance Corporation or any other governmental agency and is subject to investment risk,
including the possible loss of principal.

The holders of our junior subordinated debentures have rights that are senior to those of our common
shareholders.

We have supported our past growth through the issuance of trust preferred securities from three special purpose trusts
and an accompanying sale of an aggregate of $15.5 million junior subordinated debentures to these trusts. Payments of the principal and interest on the preferred securities of the trusts are conditionally guaranteed by us. Further, the accompanying
junior subordinated debentures that we issued to the trusts are senior to our shares of common stock. As a result, we must make payments on the junior subordinated debentures before any cash dividends can be paid on our common stock and, in the
event of our bankruptcy, dissolution or liquidation, the holder of the junior subordinated debentures must be satisfied before any distributions can be made on our common stock. We have the right to defer distributions on the junior subordinated
debentures (and the related trust preferred securities) for up to five years, during which time no cash dividends may be paid on our common stock.

Item 1B.Unresolved Staff Comments

None.

Item 2.Properties.

Our headquarters are located in Raleigh, North Carolina, where we occupy approximately 12,000 square feet of office space in a stand-alone building under
a lease extending through March 2015. We have an office and operations center in north Raleigh that consists of approximately 9,773 square feet of office space under a lease extending through April 2017. Beginning in May 2008, we added another 1,756
square feet under lease in the same building. We own an office in west Raleigh that consists of approximately



14



---

##### Table of Contents

10,000 square feet, approximately 5,200 square feet of which we occupy and the remainder of which is under tenant lease. We have an office in Garner, North
Carolina, where we own a building that has approximately 5,000 square feet of office space. We own an office in the Wakefield area of Raleigh, which has approximately 10,000 square feet of office space. In January 2008, our Wilmington office became
a full service banking office and relocated to a new stand-alone building under lease where we occupy the entire first floor, which is approximately 9,440 square feet of office space. This lease runs through December 31, 2022. We lease
approximately 3,700 square feet of office space for our downtown Raleigh office which began operations as a full service banking office in December 2007. This lease runs through October 2011. In May 2008, we opened a loan production office in
Morehead City, North Carolina where we lease 1,012 square feet of office space under a lease agreement extending through April 
30, 2010.

Item 3.Legal Proceedings.

From time to time, we are party to various legal proceedings or claims, either asserted or unasserted, which arise in the ordinary course of business.
Although the ultimate outcome of these matters is not yet determined, we do not believe that the resolution of these matters will have a material effect upon our financial condition or results of operations in any interim or annual period.

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

No matter was submitted to a vote of our shareholders during the fourth quarter of the year ended December 31, 2008.

PART II

Item 5.Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.

Stock Information

Our common stock is not traded on
any exchange. Our stock is listed on the Over-the-Counter Bulletin Board under the symbol NSBC.OB. Set forth below for each quarter in 2008 and 2007 is information on the high and low bid and asked prices of our common stock as reported
on the Over-the-Counter Bulletin Board. Prices have been adjusted for the 3-for-2 stock split in the second quarter of 2007.



|                                    |  |      |       |     |   |      
|----------------------------------- |  | ---- | ----- | --- | - | -----
|                                    |  | High |       | Low
|Fiscal Year Ended December 31, 2008 |  |      |       |     |   |      
|January 1 through March 31, 2008    |  | $    | 14.35 |     | $ | 9.00 
|April 1 through June 30, 2008       |  |      | 11.50 |     |   | 9.00 
|July 1 through September 30, 2008   |  |      | 10.90 |     |   | 7.75 
|October 1 through December 31, 2008 |  |      | 8.00  |     |   | 5.25 
|                                    |  |     
|Fiscal Year Ended December 31, 2007 |  |      |       |     |   |      
|January 1 through March 31, 2007    |  | $    | 17.49 |     | $ | 15.70
|April 1 through June 30, 2007       |  |      | 17.20 |     |   | 15.67
|July 1 through September 30, 2007   |  |      | 21.75 |     |   | 16.80
|October 1 through December 31, 2007 |  |      | 17.25 |     |   | 12.00

As of March 20, 2009, there were approximately 560 shareholders of record. We estimate that
there were approximately 1,200 beneficial owners on March 7, 2009.

Dividends

To date, we have not paid any cash dividends. Our ability to pay cash dividends is dependent on the earnings of our subsidiary, North State Bank. Pursuant
to the order of the North Carolina Commissioner of Banks approving the organization of North State Bank in 2000, North State Bank could not pay cash dividends for its first three years of operation. In the future, we expect that any earnings will be
used for the development of our business as we seek to expand our operations in North Carolina. Subject to these restrictions, the Board of Directors will consider the payment of cash dividends when it is deemed prudent to do so. Further, our
ability to declare and pay cash dividends depends upon, among other things, restrictions imposed by the reserve and capital requirements of North Carolina and federal law, our income and fiscal condition, tax considerations, and general business
conditions. Therefore, we may or may not pay cash dividends on our common stock in the foreseeable future, and it is possible we might never pay cash dividends.

On March 17, 2004, our trust subsidiary issued preferred securities in a private placement. On December 15, 2005 and on November 28, 2007, our second and third trust subsidiaries, respectively, issued
preferred securities in a private placement. In each



15



---

##### Table of Contents

instance, we, in turn, issued $5.0 million unsecured subordinated debentures to each trust to serve as the income source for the trusts payment of
interest on its preferred securities. Pursuant to the terms of the indentures that govern our debentures, we are prohibited from paying cash dividends on our stock in the event we are in default on the terms of the debentures or the indentures.



Equity Compensation Plans

Set forth below is information on our equity compensation plans as of December 31, 2008.



|                                                           |  |                                                                                           |  |                                                                           |  |                                                                                             
|---------------------------------------------------------- |  | ----------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------- |  | --------------------------------------------------------------------------------------------
|Plan Category                                              |  | Number of securities to be issued upon exercise ofoutstanding options,warrants and rights |  | Weighted-average exercise price ofoutstanding options,warrants and rights |  | Number of securities remaining available for future issuance under equity compensation plans
|                                                           |  |                                                                                           |  |                                                                           |  |                                                                                             
|                                                           |  |                                                                                           | 
|Equity compensation plans approved by our
shareholders     |  | 401,253                                                                                   |  | $5.18                                                                     |  | 493,449                                                                                     
|Equity compensation plans not
approved by our shareholders |  | -                                                                                         |  | -                                                                         |  | -                                                                                           
|Total                                                      |  | 401,253                                                                                   |  | $5.18                                                                     |  | 493,449                                                                                     

Our equity compensation plans consist of the 2000 Stock Option Plan for Employees, the 2000 Stock
Option Plan for Non-Employee Directors and the 2003 Stock Plan, all of which were approved by our shareholders. We do not have any equity compensation plans or arrangements that have not been approved by our shareholders.



16



---

##### Table of Contents

Comparison of Cumulative Total Return

The following graph compares the cumulative total shareholder return on our common stock over the five-year period ended December 31, 2008, with the
cumulative total return for the same period on the Russell 2000 Index, the SNL $500M - $1B and SNL Bank Pink Banks Index. The graph assumes that at the beginning of the period indicated $100 was invested in our common stock and the stock of the
companies comprising the Russell 2000 Index, the SNL $500M - $1B and SNL Bank Pink Banks Index, and that all dividends, if any, were reinvested. Prices are based on quotations for our common stock on the Over-the-Counter Bulletin Board.

LOGO



|                    |  |               |  |          |  |          |  |          |  |          |  |         
|------------------- |  | ------------- |  | -------- |  | -------- |  | -------- |  | -------- |  | --------
|                    |  | Period Ending
|Index               |  | 12/31/03      |  | 12/31/04 |  | 12/31/05 |  | 12/31/06 |  | 12/31/07 |  | 12/31/08
|North State Bancorp |  | 100.00        |  | 192.06   |  | 199.65   |  | 331.22   |  | 263.94   |  | 144.91  
|Russell 2000        |  | 100.00        |  | 118.33   |  | 123.72   |  | 146.44   |  | 144.15   |  | 95.44   
|SNL Bank $500M-$1B  |  | 100.00        |  | 113.32   |  | 118.18   |  | 134.41   |  | 107.71   |  | 69.02   
|SNL Bank Pink       |  | 100.00        |  | 119.40   |  | 129.52   |  | 141.81   |  | 128.70   |  | 92.32   

Item 6.Selected Financial Data.

The following table sets forth selected consolidated financial information for our company as of and for the years ended December 31,
2008, 2007, 2006, 2005 and 2004. The data has been derived from our audited consolidated financial statements. The consolidated financial statements as of December 31, 2008 and 2007 and for the years ended December 31, 2008, 2007 and 2006
and the independent registered public accounting firms report thereon, are included elsewhere in this report. The following should also be read in conjunction with Managements Discussion and Analysis of Financial Condition and
Results of Operations included in Item 7 of this report.



17



---

##### Table of Contents

|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|--------------------------------------------------------- |  | --------------------------------------------- | --------- | - | ---- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                                          |  | At or for the Year Ended December 31,         |          
|                                                          |  | 2008                                          |           |   | 2007 |   |           | 2006 |  |   | 2005      |   |  | 2004 |          
|                                                          |  | (Dollars in thousands, except per share data) |          
|Operating Data:                                           |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total interest income                                     |  | $                                             | 36,075    |   |      | $ | 32,738    |      |  | $ | 26,412    |   |  | $    | 18,781    |   |  | $ | 12,599    |  
|Total interest expense                                    |  |                                               | 15,817    |   |      |   | 15,439    |      |  |   | 11,587    |   |  |      | 6,497     |   |  |   | 4,135     |  
|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net interest income                                       |  |                                               | 20,258    |   |      |   | 17,299    |      |  |   | 14,825    |   |  |      | 12,284    |   |  |   | 8,464     |  
|Provision for loan losses                                 |  |                                               | 2,755     |   |      |   | 1,339     |      |  |   | 69        |   |  |      | 792       |   |  |   | 920       |  
|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net interest income after provision for loan losses       |  |                                               | 17,503    |   |      |   | 15,960    |      |  |   | 14,756    |   |  |      | 11,492    |   |  |   | 7,544     |  
|Noninterest income                                        |  |                                               | 1,226     |   |      |   | 1,121     |      |  |   | 1,174     |   |  |      | 1,310     |   |  |   | 1,034     |  
|Noninterest expense                                       |  |                                               | 14,809    |   |      |   | 12,033    |      |  |   | 10,743    |   |  |      | 8,901     |   |  |   | 6,364     |  
|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Income before income taxes                                |  |                                               | 3,920     |   |      |   | 5,048     |      |  |   | 5,187     |   |  |      | 3,901     |   |  |   | 2,214     |  
|Provision for income taxes                                |  |                                               | 1,555     |   |      |   | 1,953     |      |  |   | 1,915     |   |  |      | 1,463     |   |  |   | 838       |  
|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net income                                                |  | $                                             | 2,365     |   |      | $ | 3,095     |      |  | $ | 3,272     |   |  | $    | 2,438     |   |  | $ | 1,376     |  
|                                                          |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|                                                          |  |                                               |           |   |     
|Per Share Data: (1)                                       |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Earnings per share - basic                                |  | $                                             | 0.33      |   |      | $ | 0.45      |      |  | $ | 0.49      |   |  | $    | 0.38      |   |  | $ | 0.22      |  
|Earnings per share - diluted                              |  |                                               | 0.32      |   |      |   | 0.42      |      |  |   | 0.46      |   |  |      | 0.35      |   |  |   | 0.20      |  
|Market price:                                             |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Ask                                                       |  |                                               | 14.35     |   |      |   | 21.75     |      |  |   | 16.66     |   |  |      | 10.00     |   |  |   | 9.28      |  
|Bid                                                       |  |                                               | 5.25      |   |      |   | 12.00     |      |  |   | 9.55      |   |  |      | 5.43      |   |  |   | 4.69      |  
|Close                                                     |  |                                               | 7.00      |   |      |   | 12.75     |      |  |   | 16.00     |   |  |      | 9.64      |   |  |   | 9.28      |  
|Book value                                                |  |                                               | 4.96      |   |      |   | 4.52      |      |  |   | 3.90      |   |  |      | 3.31      |   |  |   | 2.96      |  
|                                                          |  |                                               |           |   |     
|Weighted average shares outstanding:                      |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Basic                                                     |  |                                               | 7,158,545 |   |      |   | 6,917,365 |      |  |   | 6,617,228 |   |  |      | 6,392,127 |   |  |   | 6,379,555 |  
|Diluted                                                   |  |                                               | 7,356,364 |   |      |   | 7,301,377 |      |  |   | 7,162,121 |   |  |      | 6,944,169 |   |  |   | 6,793,980 |  
|                                                          |  |                                               |           |   |     
|Selected Year-End Balance Sheet Data:                     |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total assets                                              |  | $                                             | 687,581   |   |      | $ | 547,520   |      |  | $ | 455,477   |   |  | $    | 382,438   |   |  | $ | 309,542   |  
|Loans                                                     |  |                                               | 546,357   |   |      |   | 469,228   |      |  |   | 345,943   |   |  |      | 294,175   |   |  |   | 244,620   |  
|Allowance for loan losses                                 |  |                                               | 6,376     |   |      |   | 5,020     |      |  |   | 3,983     |   |  |      | 3,679     |   |  |   | 3,053     |  
|Deposits                                                  |  |                                               | 612,678   |   |      |   | 457,310   |      |  |   | 402,078   |   |  |      | 337,371   |   |  |   | 269,133   |  
|Short-term borrowings                                     |  |                                               | 7,782     |   |      |   | 37,886    |      |  |   | 10,670    |   |  |      | 10,006    |   |  |   | 14,273    |  
|Long-term debt                                            |  |                                               | 27,311    |   |      |   | 16,332    |      |  |   | 11,196    |   |  |      | 11,215    |   |  |   | 5,155     |  
|Shareholders equity                                      |  |                                               | 35,546    |   |      |   | 31,557    |      |  |   | 26,597    |   |  |      | 21,140    |   |  |   | 18,914    |  
|                                                          |  |                                               |           |   |     
|Selected Average Balances:                                |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total assets                                              |  | $                                             | 594,532   |   |      | $ | 472,827   |      |  | $ | 398,097   |   |  | $    | 330,922   |   |  | $ | 271,694   |  
|Loans                                                     |  |                                               | 520,075   |   |      |   | 393,927   |      |  |   | 316,620   |   |  |      | 262,962   |   |  |   | 212,127   |  
|Total interest-earning assets                             |  |                                               | 574,937   |   |      |   | 454,005   |      |  |   | 382,899   |   |  |      | 318,720   |   |  |   | 261,559   |  
|Deposits                                                  |  |                                               | 512,855   |   |      |   | 412,125   |      |  |   | 349,070   |   |  |      | 293,565   |   |  |   | 230,265   |  
|Short-term borrowings                                     |  |                                               | 16,130    |   |      |   | 14,681    |      |  |   | 10,784    |   |  |      | 10,003    |   |  |   | 15,699    |  
|Long-term debt                                            |  |                                               | 26,927    |   |      |   | 11,666    |      |  |   | 11,205    |   |  |      | 5,166     |   |  |   | 6,043     |  
|Total interest-bearing liabilities                        |  |                                               | 476,414   |   |      |   | 349,144   |      |  |   | 284,504   |   |  |      | 233,631   |   |  |   | 194,680   |  
|Shareholders Equity                                      |  |                                               | 34,526    |   |      |   | 29,219    |      |  |   | 23,944    |   |  |      | 20,017    |   |  |   | 18,338    |  
|                                                          |  |                                               |           |   |     
|Selected Performance Ratios:                              |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Return on average assets                                  |  |                                               | 0.40%     |   |      |   | 0.65%     |      |  |   | 0.82%     |   |  |      | 0.74%     |   |  |   | 0.51%     |  
|Return on average equity                                  |  |                                               | 6.85%     |   |      |   | 10.59%    |      |  |   | 13.67%    |   |  |      | 12.18%    |   |  |   | 7.50%     |  
|Net interest spread                                       |  |                                               | 2.95%     |   |      |   | 2.79%     |      |  |   | 2.83%     |   |  |      | 3.11%     |   |  |   | 2.69%     |  
|Net interest margin                                       |  |                                               | 3.52%     |   |      |   | 3.81%     |      |  |   | 3.87%     |   |  |      | 3.85%     |   |  |   | 3.24%     |  
|Noninterest income to total revenue                       |  |                                               | 5.71%     |   |      |   | 6.09%     |      |  |   | 7.34%     |   |  |      | 9.64%     |   |  |   | 10.89%    |  
|Noninterest income to average assets                      |  |                                               | 0.21%     |   |      |   | 0.24%     |      |  |   | 0.29%     |   |  |      | 0.40%     |   |  |   | 0.38%     |  
|Noninterest expense to average assets                     |  |                                               | 2.49%     |   |      |   | 2.54%     |      |  |   | 2.70%     |   |  |      | 2.69%     |   |  |   | 2.34%     |  
|Efficiency ratio                                          |  |                                               | 68.93%    |   |      |   | 65.33%    |      |  |   | 67.15%    |   |  |      | 65.48%    |   |  |   | 67.00%    |  
|                                                          |  |                                               |           |   |     
|Asset Quality Ratios:                                     |  |                                               |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Nonperforming loans to period-end loans                   |  |                                               | 0.93%     |   |      |   | 0.66%     |      |  |   | 0.11%     |   |  |      | 0.00%     |   |  |   | 0.11%     |  
|Allowance for loan losses to period-end loans             |  |                                               | 1.17%     |   |      |   | 1.07%     |      |  |   | 1.15%     |   |  |      | 1.25%     |   |  |   | 1.25%     |  
|Ratio of allowance for loan losses to nonperforming loans |  |                                               | 1.26      | x |      |   | 1.62      | x    |  |   | 10.03     | x |  |      | 0.00      | x |  |   | 11.74     | x
|Nonperforming assets to total assets                      |  |                                               | 1.07%     |   |      |   | 0.57%     |      |  |   | 0.09%     |   |  |      | 0.00%     |   |  |   | 0.25%     |  
|Net loan (charge-offs) recoveries to average loans        |  |                                               | -0.27%    |   |      |   | -0.08%    |      |  |   | 0.07%     |   |  |      | -0.06%    |   |  |   | -0.11%    |  



18



---

##### Table of Contents

|                                         |  |                                               |   |  |       |   |  |       |   |  |       |   |  |       |  
|---------------------------------------- |  | --------------------------------------------- | - |  | ----- | - |  | ----- | - |  | ----- | - |  | ----- | -
|                                         |  | At or for the Year Ended December 31,         |  
|                                         |  | 2008                                          |   |  | 2007  |   |  | 2006  |   |  | 2005  |   |  | 2004  |  
|                                         |  | (Dollars in thousands, except per share data) |  
|Capital Ratios (2):                      |  |                                               |   |  |       |   |  |       |   |  |       |   |  |       |  
|Total risk-based capital                 |  | 11.99                                         | % |  | 10.32 | % |  | 10.21 | % |  | 10.30 | % |  | 11.01 | %
|Tier 1 risk-based capital                |  | 8.85                                          | % |  | 9.25  | % |  | 9.09  | % |  | 9.09  | % |  | 9.76  | %
|Leverage ratio                           |  | 7.39                                          | % |  | 8.50  | % |  | 7.58  | % |  | 7.53  | % |  | 7.94  | %
|Equity to assets ratio                   |  | 5.17                                          | % |  | 5.76  | % |  | 5.84  | % |  | 5.53  | % |  | 6.11  | %
|Average equity to average assets         |  | 5.81                                          | % |  | 6.18  | % |  | 6.01  | % |  | 6.05  | % |  | 6.75  | %
|                                         |  |                                               |   |  |      
|Other Data (3)(4):                       |  |                                               |   |  |       |   |  |       |   |  |       |   |  |       |  
|Number of banking offices                |  | 8                                             |   |  | 7     |   |  | 6     |   |  | 5     |   |  | 4     |  
|Number of full time equivalent employees |  | 100                                           |   |  | 99    |   |  | 75    |   |  | 68    |   |  | 48    |  



| | (1) | Adjusted for the 3-for-2 stock splits in 2007 and 2006, the 6-for-5 stock split in 2005 and the 23-for-20 stock split in 2004, all of which were effected in the form of stock
dividends
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Capital ratios are for bank only.
| | --- | ---------------------------------

| | (3) | Includes one loan production office for each of the years 2008, 2007, 2006, 2005 and 2004.
| | --- | ------------------------------------------------------------------------------------------

| | (4) | Year 2004 does not include our full-service main banking office in Raleigh that opened in March 2005.
| | --- | -----------------------------------------------------------------------------------------------------

Item 7.Managements Discussion and Analysis of Financial Condition and Results of Operations.



Managements Discussion and Analysis

The following discussion and analysis is presented to assist in understanding our consolidated financial condition and results of operations for the
years ended December 31, 2008 and 2007. You should read this discussion and the related financial data in conjunction with the information set forth under Item 1A Risk Factors, and our audited consolidated financial statements
and the related footnotes, which are included elsewhere in Item 8 in this report. In 2007 and 2006, we issued a three-for-two stock split. In 2005 we issued a six-for-five stock split, and in 2004 we issued a 23-for-20 stock split. All
references in this report to per share results and weighted average common and potential common shares outstanding have been adjusted for the effects of these stock splits. Because we have no operations and our only significant business is the
ownership of North State Bank, the following discussion concerns primarily the business of the Bank. However, for ease of reading and because the financial statements are presented on a consolidated basis, this discussion makes no distinction
between our company and the Bank unless otherwise noted.

Recent Market Developments

The economy is experiencing significantly reduced business activity as a result of, among other factors, disruptions in the financial system during the
past year. Declines in the housing market during the past year, due to falling home prices and increased foreclosures and unemployment, have resulted in substantial declines in mortgage-related asset values, which have had a dramatic negative impact
on government-sponsored entities and major commercial and investment banks.

Reflecting concern about the stability of the finance markets
in general and the strength of counterparties, many lenders and institutional investors have reduced, and in some cases, ceased, to provide funding and liquidity to borrowers, including other financial institutions. In response to the financial
crisis affecting the banking system and financial markets and going concern threats to investment banks and other financial institutions, on October 3, 2008, the Emergency Economic Stabilization Act of 2008, or EESA, was signed into law.
Pursuant to the EESA, specifically the Troubled Asset Relief Program, or TARP, thereunder, the U.S. Treasury has the authority to, among other things, purchase up to $700 billion of mortgages, mortgage-backed securities and certain other financial
instruments from financial institutions for the purpose of stabilizing and providing liquidity to the U.S. financial markets.

On
October 14, 2008, the Secretary of the Department of the Treasury announced the Department of the Treasury will purchase equity stakes in a wide variety of banks and thrifts through TARPs Capital Purchase Program, or CPP. Under this
program, from the $700 billion authorized by the EESA, the Treasury made $250 billion of capital available to U.S. financial institutions in the form of preferred stock. In conjunction with the purchase of preferred stock, the Treasury
received, from participating financial institutions, warrants to purchase common stock with an aggregate market price equal to 15% of the preferred stock investment. Participating financial institutions were required to adopt the Treasurys
standards for executive compensation and corporate governance for the period during which the Treasury holds equity in such institution issued under the CPP. After careful and complete evaluation, management chose not to participate in the
CPP.



19



---

##### Table of Contents

On November 21, 2008, the Board of Directors of the FDIC adopted a final rule relating to the
Temporary Liquidity Guarantee Program, or TLGP. The TLGP was announced by the FDIC on October 14, 2008, after the determination of systemic risk by the Secretary of the Department of Treasury (after consultation with the President), as an
initiative to counter the system-wide crisis in the nations financial sector. Under the TLGP, the FDIC will (i) guarantee, through the earlier of maturity or June 30, 2012, certain newly issued senior unsecured debt issued by
participating institutions on or after October 14, 2008, and before June 30, 2009 and (ii) provide full FDIC deposit insurance coverage for noninterest bearing transaction deposit accounts, Negotiable Order of Withdrawal, or NOW
accounts paying less than 0.5% interest per annum and Interest on Lawyers Trust Accounts held at participating FDIC-insured institutions through December 31, 2009. Coverage under the TLGP was available for the first 30 days without
charge. The fee assessment for coverage of senior unsecured debt ranges from 50 basis points to 100 basis points per annum, depending on the initial maturity of the debt. The fee assessment for deposit insurance coverage is 10 basis points
per quarter on amounts in covered accounts exceeding $250,000. We elected to participate in the TLGP, in part, through full FDIC insurance coverage of all non-interest bearing deposit transaction accounts, as defined above, regardless of dollar
amount through December 31, 2009.

On February 27, 2009, the FDIC proposed amendments to its restoration plan for the Deposit
Insurance Fund. This amendment proposes the imposition of a 20 basis point emergency special assessment on insured depository institutions as of June 30, 2009. The assessment is proposed to be collected on September 30,
2009. On March 5, 2009, the FDIC pledged to cut the emergency assessment from 20 basis points to 10 basis points provided that the U.S. Congress clears legislation expanding the FDICs line of credit with the Treasury to $100
billion. On March 17, 2009 the FDIC adopted changes to the TLGP which may provide the possibility of a reduction to the emergency special assessment by up to four basis points. The interim rule proposed on February 27, 2009 would also
permit the FDIC to impose an emergency special assessment after June 30, 2009, of up to 10 basis points if necessary to maintain public confidence in federal deposit insurance. Based on average deposits for the fourth quarter, the emergency
special assessment, if implemented as proposed between 20 basis points and six basis points, would range between approximately $400,000 and approximately $1.2 million for us, independent of our regular assessments for 2009. Further changes
to the proposed emergency special assessment could be announced until finalized. This special assessment if implemented as proposed will have a significant impact on our results of operations for 2009.

The current recession, and the resulting effects on the housing market and economy, could significantly impact our results of operations and financial
condition in the future. Further, the U.S. governments response to the recession and the financial crisis including EESA also could significantly impact our operations, including the imposition of new laws and regulations.

Description of Business

We are a commercial bank
holding company that was incorporated on June 5, 2002. We have one subsidiary, North State Bank, which we acquired on June 28, 2002 as part of our bank holding company reorganization. In March 2004, we established a subsidiary trust, North
State Statutory Trust I, which we refer to as Trust I, to issue trust preferred securities. In December 2005, we established a second subsidiary trust, North State Statutory Trust II, which we refer to as Trust II and in November 2007 we established
a third subsidiary trust, North State Statutory Trust III, which we refer to as Trust III. In October 2007, we acquired approximately 5.6% of Beacon Title Agency, LLC, a title insurance agency. Our only business is the ownership and operation of
North State Bank and its three subsidiary trusts and our investment in Beacon Title Agency.

North State Bank is a North Carolina chartered
banking corporation. The Bank, which offers a full array of commercial and retail banking services, opened for business on June 1, 2000. Through the Bank, we currently operate six full-service banking offices located in Raleigh and Garner,
North Carolina, one full-service banking office located in Wilmington, North Carolina and one loan production office located in Morehead City, North Carolina. Our principal customers consist of professional firms, professionals, churches, property
management companies, non-profits and individuals who value a mutually beneficial banking relationship. The Bank has a subsidiary, North State Financial Services, Inc., which offers brokerage services.

Financial Condition at December 31, 2008 and 2007

Total assets at December 31, 2008 were $687.6 million, up $140.1 million or 26.6% from $547.5 million at December 31, 2007. Although loan growth slowed during the second half of 2008, our loan portfolio continued to lead our asset
growth for the year, ending the year 2008 at $546.4 million, an increase of $77.1 million over the prior year-end. Our short-term earning assets and marketable investments grew $59.1 million to $113.3 million at December 31, 2008. Our asset
growth was funded by deposits, which grew $155.4 million or 34.0% to $612.7 million at December 31, 2008. Our continued loan growth during 2008 and our decision to increase our level of liquid assets necessitated the broadening of our funding
sources during the year to include additional wholesale brokered certificates of deposits, internet deposits and the issuance of long-term subordinated notes. Of the $155.4 million increase in deposits, nearly half was funded through wholesale
brokered certificates of deposit, up $65.6 million over December 31, 2008 while



20



---

##### Table of Contents

non-brokered internet deposits funds (a new source of funding during 2008) generated an additional $28.8 million in deposits. We anticipate and plan to
reduce our level of wholesale brokered certificates of deposit throughout 2009 as we anticipate growth in core deposits from new banking relationships formed through our new offices, the launching of our new property management division
Community Plus as well as continuing to seek opportunities to develop our banking relationships with our niche customers throughout all our markets in general. As another source of new funding during the year 2008, the Bank issued in May
2008 and July 2008, $9.8 million and $1.2 million, respectively, long-term subordinated notes. Short-term borrowings decreased $30.1 million from December 31, 2007 to $7.8 million at December 31, 2008. We have no exposure to subprime loans
and chose not to participate in the Capital Purchase Plan of the U.S. Governments TARP.

Substantially all of our investments are
accounted for as available for sale under Financial Accounting Standards Board, or FASB, No. 115 and are presented at their fair market value. Our available for sale investment portfolio grew slightly over the prior year, up $1.6 million to
$36.4 million at December 31, 2008. The investment portfolio at December 31, 2008 consisted of U.S. Government agency securities, mortgage-backed securities and municipal bonds. The net increase in the portfolio during 2008 was attributed
to an increase in fair value of $532,000 and purchases of $15.4 million offset by decreases in the portfolio of $14.7 million representing principal re-payments, maturities, sales and calls on investments. We have no holdings in Fannie Mae or
Freddie Mac preferred stock and no holdings in non-agency mortgage-backed securities. During the year 2008, the Bank invested $750,000 in corporate bonds that are accounted for as held to maturity and are stated at book value.

Federal Funds sold declined to $105,000 at December 31, 2008 compared to $18.2 million at December 31, 2007 due to our decision to primarily
utilize our Federal Reserve account for our overnight excess funds. Included in interest-earning deposits with banks at December 31, 2008 were $54.0 million in excess overnight funds in our Federal Reserve account. Other interest-earning
deposits included $958,000 held at correspondent banks and $21.8 million invested in certificates of deposit with various federally insured banking institutions. Our interest-earning deposits with banks at December 31, 2007 consisted of $1.1
million held at correspondent banks.

Loan production was up $77.1 million or 16.4% and the loan portfolio ended the year at $546.4 million
compared to $469.2 million at December 31, 2007. The loan growth occurred primarily during the first six months of 2008 and slowed during the latter half of the year as we emphasized our historic niche of mutually-beneficially relationship
lending rather than making loans without related deposit accounts. The loan growth primarily occurred in commercial real estate and construction loans throughout our markets in Wake and New Hanover counties. Commercial real-estate and real-estate
construction loans increased $44.0 million and $27.4 million, respectively as of December 31, 2008 compared to December 31, 2007. These loan types represented approximately 76.6% of the loan portfolio at December 31, 2008. Commercial,
industrial and agricultural loans declined $6.9 million from December 31, 2007. Other loans such as 1-4 family real estate mortgages were up $5.0 million and home equity lines of credit were up $7.8 million as of December 31, 2008 compared
to December 31, 2007. Installment loans to individuals remained flat for the year 2008. During 2008, our variable rate loan portfolio averaged approximately 38.1% of our total loans, repricing with each change in prime rate during the year. The
prime interest rate fell from 7.25% at the beginning of the year to 3.25% by year-end 2008. We have no direct exposure to sub-prime mortgages.

The allowance for loan losses was $6.4 million at December 31, 2008 compared to $5.0 million at December 31, 2007 representing 1.17% and 1.07% respectively, of loans outstanding at each date. The level of the allowance relative to
gross loans was increased due to loan growth in general and additional specific reserves for impaired loans. We established the allowance for loan losses at a level management considers adequate to provide for probable loan losses based on our
assessment of our loan portfolio at December 31, 2008. We monitor the allowance regularly.

Our premises and equipment grew to $12.3
million at December 31, 2008, an increase of $1.8 million over December 31, 2007. The increase reflects additions in leasehold improvements, furniture and equipment for our new full service office in Wilmington which opened in January
2008, initial costs on construction of our new multi-story building for our North Raleigh banking and new corporate offices which began in the second quarter of 2008 and the opening in June 2008 of our loan production office in Morehead City. Other
assets grew $2.6 million over December 31, 2007 including additions of $2.3 million in other real-estate owned. During March 2008, we terminated our interest rate floor at $1.9 million, see Quantitative and Qualitative Disclosures about
Market Risk discussed in Item 7A for additional information. FHLB stock decreased $464,000 as our short-term borrowings decreased over the prior year-end.

A key source of funding for our asset growth during the year 2008 was deposits, increasing $155.4 million to $612.7 million at December 31, 2008. The continued increase in loan demand during the first half of
2008 in addition to increasing short-term liquid assets necessitated our supplementing our local deposit funds substantially during 2008 with funding sources outside our local market areas.

For the year, total time deposits grew to $305.3 million as of December 31, 2008, a $142.2 million increase over $163.0 million at December 31,
2007. Non-traditional funding sources of wholesale brokered time deposits and internet time deposits grew $65.6 million and $28.8 million, respectively, over the prior year-end. These funding sources represented 66.4% of the $142.2 million



21



---

##### Table of Contents

increase in total time deposits at December 31, 2008 over December 31, 2007. We began issuing certificates of deposit by means of an internet
subscription service during third quarter 2008, which grew to $28.8 million as of December 31, 2008. We had no internet deposits as of December 31, 2007. Wholesale brokered time deposits grew to $75.7 million as of December 31, 2008
compared to $10.0 million as of December 31, 2007. Other time deposits through participation in the Certificate of Deposit Account Registry Service, or CDARS, program grew $15.9 million over the prior year-end to $28.7 million at
December 31, 2008 as increased uncertainty in the financial system during the fourth quarter of 2008 encouraged more customers to use these accounts. The CDARS program provides full FDIC insurance on deposit balances greater than posted FDIC
limits by exchanging larger depository relationships with other CDARS members. Time deposits over $100,000 (excluding internet deposits) increased $17.6 million to $108.0 million at December 31, 2008. Traditional core time deposits less than
$100,000 (excluding internet deposits) grew to $64.1 million, up $14.3 million over the prior year-end. Time deposit growth accelerated during 2008 to fund loan growth and liquidity, with time deposits representing 49.8% of our deposits outstanding
as of December 31, 2008 compared to 35.6% as of December 31, 2007.

Interest-bearing transaction accounts which are savings,
money market and interest checking accounts grew to $220.8 million at December 31, 2008, an increase of $21.3 million over the prior year-end, representing 36.0% of total deposits. We experienced a decline in noninterest-bearing demand deposits
of $8.2 million over the prior year-end in part as a result of the North Carolina State Bar requiring deposit accounts of our attorney trust account customers to be moved from noninterest-bearing demand deposits accounts and held in interest-bearing
deposit accounts by the end of June 30, 2008. In total, our traditional core deposits, which exclude internet, CDARS, wholesale brokered and time deposits greater than $100,000, grew $27.4 million to $371.5 million, representing 60.6% of total
deposits outstanding at December 31, 2008. Our ability to maintain and grow these core deposits is a result of our continued efforts to emphasize relationship banking with our customers in which we aim to obtain the customers borrowing
and deposit accounts. The slowdown in growth in lower-cost core deposits reflects in part a substantial slowdown in real-estate closings due to easing of property sales with our attorney customers. To reduce wholesale brokered deposits in the future
as a source of funding, we continue to seek opportunities to grow core deposits in our local markets by expanding and developing our banking relationships with our customers. Our efforts to grow core deposits will continue to be a top priority in
2009 as we build banking relationships and push to reduce non-relationship lending.

We also use borrowings to support our balance sheet
growth and management, however, our use of brokered time deposits and internet deposits assisted in the reduction of our need for short-term borrowings for 2008. Short-term borrowings as of December 31, 2008 were $7.8 million, down $30.1
million from the prior year-end. At December 31, 2007, short-term borrowings included FHLB advances of $14.0 million and securities sold under repurchase agreement and Federal Funds purchased from correspondent banks of $23.9 million.
Short-term borrowings at December 31, 2008 consisted entirely of securities sold under repurchase agreement.

Long-term borrowings
increased $11.0 million to $27.3 million due to the issuance of $9.8 million of subordinated notes by the Bank in May 2008 and an additional $1.2 million of these notes on July 1, 2008. All of these notes mature in June 2018. In addition to the
$11.0 million in subordinated notes, long-term debt at December 31, 2008 included $846,000 in long-term FHLB advances and $15.5 million in junior subordinated debentures. Total long-term debt as of December 31, 2007 was $16.3 million.
During November 2007, we issued $5.2 million of junior subordinated debentures to Trust III in exchange for the proceeds of trust preferred securities issued by Trust III. At December 31, 2007, we had $867,000 in long-term FHLB advances and
$15.5 million in junior subordinated debentures.

Total shareholders equity increased $4.0 million or 12.6% from $31.6 million at
December 31, 2007. The increase was provided by net income of $2.4 million and the conversion of 196,664 stock options held by directors and employees into common stock. The exercise of these options contributed $884,000 to our total
shareholders equity while stock-based compensation added $155,000. Other comprehensive income components increased shareholders equity at December 31, 2008 by $585,000.

Investments

Our investment portfolio primarily consists of U.S. Government agency securities,
including mortgage-backed securities, or MBSs. The MBSs consist of fixed rate mortgage securities underwritten and guaranteed by Freddie Mac (FHLMC) and Fannie Mae (FNMA) with Treasury funding commitment under the EESA. Currently, all of our
available for sale securities in our investment portfolio are rated A or better by the three major rating agencies. Most all of the securities held in our investment portfolio are available for sale. In addition to economic and market conditions,
our overall management strategy for our investment portfolio is determined by, among other factors, loan demand, deposit mix, liquidity and collateral needs, our interest rate risk position and the overall structure of our balance sheet.

Available for sale securities are reported at fair value and consist of debt instruments not classified as trading securities or as held to maturity
securities. Unrealized holding gains and losses on available for sale securities are reported, net of related tax effect, in other comprehensive income. Gains and losses on the sale of available for sale securities are determined using the
specific-identification method. Premiums and discounts are recognized in interest income using the interest method over the period to maturity.



22



---

##### Table of Contents

During 2008, the Bank purchased corporate bonds for which the Bank has the intent and ability to hold to maturity and report at cost. Declines in the fair
value of individual held to maturity and available for sale securities below their cost that are other than temporary would result in permanent write-downs of the individual securities to their fair value. Such write-downs would be included in
earnings as realized losses. The classification of securities is generally determined at the date of purchase.

The tables below present
information on our investment portfolio at the dates indicated.



|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|------------------------------------------------------------------------- |  | -------------------- | ---------------------- | -------------------- | - | --------------------- |  | ---------- | --- |  | - | ------
|                                                                          |  | At December 31, 2008
|                                                                          |  | Amortizedcost        |                        | Grossunrealizedgains |   | Grossunrealizedlosses |  | Fair value
|                                                                          |  |                      | (Dollars in thousands)
|Securities available for sale:                                            |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|U. S. government securities and obligations of U.S. governmental agencies |  | $                    | 15,271                 |                      | $ | 573                   |  | $          | -   |  | $ | 15,844
|State and municipal securities                                            |  |                      | 1,434                  |                      |   | 10                    |  |            | 1   |  |   | 1,443 
|Mortgage-backed securities                                                |  |                      | 18,721                 |                      |   | 407                   |  |            | 9   |  |   | 19,119
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|Total securities available for sale                                       |  | $                    | 35,426                 |                      | $ | 990                   |  | $          | 10  |  | $ | 36,406
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|                                                                          |  |                      |                        |                     
|Securities held to maturity:                                              |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|Corporate securities                                                      |  | $                    | 750                    |                      | $ | -                     |  | $          | 14  |  | $ | 736   
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|Total securities held to maturity                                         |  | $                    | 750                    |                      | $ | -                     |  | $          | 14  |  | $ | 736   
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|                                                                          | 
|                                                                          |  | At December 31, 2007
|                                                                          |  | Amortizedcost        |                        | Grossunrealizedgains |   | Grossunrealizedlosses |  | Fair value
|Securities available for sale:                                            |  |                      | (Dollars in thousands)
|U. S. government securities and obligations of U.S. governmental agencies |  | $                    | 9,232                  |                      | $ | 133                   |  | $          | 1   |  | $ | 9,364 
|State and municipal securities                                            |  |                      | 5,993                  |                      |   | 2                     |  |            | 25  |  |   | 5,970 
|Mortgage-backed securities                                                |  |                      | 19,503                 |                      |   | 118                   |  |            | 112 |  |   | 19,509
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|                                                                          |  |                      |                        |                     
|Total securities available for sale                                       |  | $                    | 34,728                 |                      | $ | 253                   |  | $          | 138 |  | $ | 34,843
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|                                                                          | 
|                                                                          |  | At December 31, 2006
|                                                                          |  | Amortizedcost        |                        | Grossunrealizedgains |   | Grossunrealizedlosses |  | Fair value
|Securities available for sale:                                            |  |                      | (Dollars in thousands)
|U. S. government securities and obligations of U.S. governmental agencies |  | $                    | 11,991                 |                      | $ | 9                     |  | $          | 57  |  | $ | 11,943
|State and municipal securities                                            |  |                      | 6,110                  |                      |   | -                     |  |            | 34  |  |   | 6,076 
|Mortgage-backed securities                                                |  |                      | 24,240                 |                      |   | 11                    |  |            | 338 |  |   | 23,913
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       
|                                                                          |  |                      |                        |                     
|Total securities available for sale                                       |  | $                    | 42,341                 |                      | $ | 20                    |  | $          | 429 |  | $ | 41,932
|                                                                          |  |                      |                        |                      |   |                       |  |            |     |  |   |       

The amortized cost, fair value and weighted average yield of securities available for sale at
December 31, 2008 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.



23



---

##### Table of Contents

|                                     |  |                         |                        |           |   |                      |  |      
|------------------------------------ |  | ----------------------- | ---------------------- | --------- | - | -------------------- |  | -----
|                                     |  | As of December 31, 2008
|                                     |  | AmortizedCost           |                        | FairValue |   | WeightedAverageYield
|                                     |  |                         | (Dollars in thousands)
|Securities available for sale:       |  |                         |                        |           |   |                      |  |      
|                                     |  |                         |                       
|U. S. Government agencies            |  |                         |                        |           |   |                      |  |      
|Due within one year                  |  | $                       | -                      |           | $ | -                    |  | -    
|Due after one but within five years  |  |                         | 15,271                 |           |   | 15,844               |  | 3.48%
|Due after five but within ten years  |  |                         | -                      |           |   | -                    |  | -    
|Due after ten years                  |  |                         | -                      |           |   | -                    |  | -    
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         | 15,271                 |           |   | 15,844               |  | 3.48%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         |                       
|State and local governments          |  |                         |                        |           |   |                      |  |      
|Due within one year                  |  |                         | -                      |           |   | -                    |  | -    
|Due after one but within five years  |  |                         | 996                    |           |   | 1,006                |  | 4.51%
|Due after five but within ten years  |  |                         | -                      |           |   | -                    |  | -    
|Due after ten years                  |  |                         | 438                    |           |   | 436                  |  | 4.83%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         | 1,434                  |           |   | 1,442                |  | 4.61%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         |                       
|Mortgage-backed securities           |  |                         |                        |           |   |                      |  |      
|Due within one year                  |  |                         | 188                    |           |   | 190                  |  | 5.00%
|Due after one but within five years  |  |                         | 1,188                  |           |   | 1,197                |  | 4.62%
|Due after five but within ten years  |  |                         | 5,728                  |           |   | 5,870                |  | 4.89%
|Due after ten years                  |  |                         | 11,617                 |           |   | 11,863               |  | 4.87%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         | 18,721                 |           |   | 19,120               |  | 4.86%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         |                       
|Total securities available for sale: |  |                         |                        |           |   |                      |  |      
|Due within one year                  |  | $                       | 188                    |           | $ | 190                  |  | 5.00%
|Due after one but within five years  |  |                         | 17,455                 |           |   | 18,047               |  | 3.62%
|Due after five but within ten years  |  |                         | 5,728                  |           |   | 5,870                |  | 4.89%
|Due after ten years                  |  |                         | 12,055                 |           |   | 12,299               |  | 4.87%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  | $                       | 35,426                 |           | $ | 36,406               |  | 4.26%
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  |                         |                       
|Securities held to maturity:         |  |                         |                        |           |   |                      |  |      
|Corporate securities                 |  |                         |                        |           |   |                      |  |      
|Due within one year                  |  | $                       | -                      |           | $ | -                    |  | -    
|Due after one but within five years  |  |                         | -                      |           |   | -                    |  | -    
|Due after five but within ten years  |  |                         | 750                    |           |   | 736                  |  | 6.80%
|Due after ten years                  |  |                         | -                      |           |   | -                    |  | -    
|                                     |  |                         |                        |           |   |                      |  |      
|                                     |  | $                       | 750                    |           | $ | 736                  |  | 6.80%
|                                     |  |                         |                        |           |   |                      |  |      

Loan Portfolio

Our loan policies and procedures establish the basic guidelines governing lending operations. Generally, the guidelines address the type of loans that we seek, target markets, underwriting and collateral requirements,
terms, interest rate and yield considerations and compliance with laws and regulations. The policies are reviewed and approved at least annually by the board of directors. Responsibility for loan review, underwriting, compliance and document
monitoring resides with the chief credit officer. He is responsible for loan processing and approval. All loans and credit lines are subject to approval procedures and amount limitations. Depending upon the loan requested, approval may be granted by
the individual commercial banker, our credit administration officers or, for the largest relationships, the loan committee of our Board of Directors. Any loan exposure in the aggregate greater than $3 million requires the approval of the committee.
All individual loan authorities are reviewed and approved annually by the chief executive officer and the loan committee.

We make loans
primarily to professional firms, professionals, property management companies, non-profits, churches and individuals. These loans consist of commercial and consumer real estate loans, business loans and loans to individuals. Loan growth slowed,
particularly in the latter half of 2008 compared to 2007 due to our re-focus to our historic niche of mutually beneficial



24



---

##### Table of Contents

relationship lending and the downturn in the economy. Our total loan portfolio grew by $77.1 million or 16.4% between December 31, 2007 and
December 31, 2008 compared to growth for the prior year of $123.3 million or 35.6%. Loan growth continued to be strong in the New Hanover County market throughout 2008, with loan growth of approximately $22.8 million from this market area,
representing 29.5% of our annual loan growth for the year 2008. In January 2008, our Wilmington loan production office became a full service banking office. The remainder of our loan growth was represented throughout our Wake County market.

Real estate construction loans comprised 22.4% and real estate commercial loans comprised 54.2% of our total loan portfolio at
December 31, 2008. Combined, these loans increased $71.5 million or 20.6%, which was the primary source of the growth in the loan portfolio for the year 2008 compared to December 31, 2007. Commercial loans secured by real estate are
principally secured by owner-occupied buildings including professional practices, office, and church properties. Properties securing these loans are located primarily within our markets of Wake and New Hanover County, North Carolina. These loans
typically have interest rates that are initially fixed for one to seven years with the remainder of the loan term subject to repricing. Commercial, industrial and agricultural loans comprised 11.2% of the portfolio and were down $6.9 million from
$68.2 million as of December 31, 2007. As of December 31, 2008, approximately 34.8% of our loan portfolio was subject to repricing based on variable interest rates compared to 35.6% as of December 31, 2007.

Home equity loans, the predominant type of consumer loan in our portfolio, increased $7.8 million over December 31, 2007 and comprised 5.2% of our
total loan portfolio. These loans are typically secured by the primary residence of the borrower and the combined loan-to-value ratio is usually 90% or less.

While we originate mortgage loans and retain a small number in our loan portfolio, as of year-end 2008, we refer substantially all mortgage loan requests to an unrelated mortgage company. We terminated our mortgage
loan division in the second quarter of 2008. We do not service loans for other financial institutions. We do not engage in sub-prime mortgage lending. We have no foreign loans and we do not engage in lease financing or loan financing in highly
leveraged transactions used for buyouts, acquisitions and recapitalizations.

The table below presents information on our loan portfolio by
major category at the dates indicated.



|                                         |  |                        |         |      |                |         |        |      |         |                |  |         |  |   |                |   |        |         |  |                |         |        |  |         |                |   |         |   |  |        
|---------------------------------------- |  | ---------------------- | ------- | ---- | -------------- | ------- | ------ | ---- | ------- | -------------- |  | ------- |  | - | -------------- | - | ------ | ------- |  | -------------- | ------- | ------ |  | ------- | -------------- | - | ------- | - |  | -------
|                                         |  | At December 31,       
|                                         |  | 2008                   |         | 2007 |                | 2006    |        | 2005 |         | 2004          
|                                         |  | Amount                 |         |      | % ofTotalLoans |         | Amount |      |         | % ofTotalLoans |  | Amount  |  |   | % ofTotalLoans |   | Amount |         |  | % ofTotalLoans |         | Amount |  |         | % ofTotalLoans
|                                         |  | (Dollars in thousands)
|Commercial , industrial and agricultural |  | $                      | 61,303  |      |                | 11.21%  |        | $    | 68,230  |                |  | 14.53%  |  | $ | 60,319         |   |        | 17.42%  |  | $              | 49,757  |        |  | 16.90%  |                | $ | 36,661  |   |  | 14.98% 
|Real estate - commercial                 |  |                        | 296,201 |      |                | 54.17%  |        |      | 252,156 |                |  | 53.69%  |  |   | 178,695        |   |        | 51.62%  |  |                | 151,193 |        |  | 51.35%  |                |   | 137,446 |   |  | 56.14% 
|Real estate - construction               |  |                        | 122,479 |      |                | 22.40%  |        |      | 95,033  |                |  | 20.24%  |  |   | 67,404         |   |        | 19.47%  |  |                | 56,586  |        |  | 19.22%  |                |   | 35,987  |   |  | 14.70% 
|Real estate - 1 to 4 family mortgage     |  |                        | 34,569  |      |                | 6.32%   |        |      | 29,534  |                |  | 6.29%   |  |   | 21,438         |   |        | 6.19%   |  |                | 19,222  |        |  | 6.53%   |                |   | 19,170  |   |  | 7.83%  
|Loans to individuals                     |  |                        | 3,785   |      |                | 0.69%   |        |      | 4,065   |                |  | 0.87%   |  |   | 3,414          |   |        | 0.99%   |  |                | 2,933   |        |  | 1.00%   |                |   | 2,359   |   |  | 0.96%  
|Home equity lines of credit              |  |                        | 28,436  |      |                | 5.21%   |        |      | 20,592  |                |  | 4.38%   |  |   | 14,933         |   |        | 4.31%   |  |                | 14,732  |        |  | 5.00%   |                |   | 13,189  |   |  | 5.39%  
|                                         |  |                        |         |      |                |         |        |      |         |                |  |         |  |   |                |   |        |         |  |                |         |        |  |         |                |   |         |   |  |        
|Subtotal                                 |  |                        | 546,773 |      |                | 100.00% |        |      | 469,610 |                |  | 100.00% |  |   | 346,203        |   |        | 100.00% |  |                | 294,423 |        |  | 100.00% |                |   | 244,812 |   |  | 100.00%
|                                         |  |                        |         |      |                |         |        |      |         |               
|Unamortized net deferred loan fees       |  |                        | (416    | )    |                |         |        |      | (382    | )              |  |         |  |   | (260           | ) |        |         |  |                | (248    | )      |  |         |                |   | (192    | ) |  |        
|                                         |  |                        |         |      |                |         |        |      |         |                |  |         |  |   |                |   |        |         |  |                |         |        |  |         |                |   |         |   |  |        
|                                         |  |                        |         |      |                |         |        |      |         |               
|Total loans                              |  | $                      | 546,357 |      |                |         |        | $    | 469,228 |                |  |         |  | $ | 345,943        |   |        |         |  | $              | 294,175 |        |  |         |                | $ | 244,620 |   |  |        
|                                         |  |                        |         |      |                |         |        |      |         |                |  |         |  |   |                |   |        |         |  |                |         |        |  |         |                |   |         |   |  |        



25



---

##### Table of Contents

The table below presents as of December 31, 2008 (i) the aggregate maturities of loans in the
named categories of our loan portfolio and (ii) the aggregate amounts of such loans, by variable and fixed rates.



|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|------------------------------------ |  | ----------------------- | ------- | ------------------------------ | ----- | ------------------- | - | ------- |  | ------ |  | ----- | ------ | ------ | ----- | ----- | - | ------- |  | -----
|                                     |  | As of December 31, 2008
|                                     |  | Due withinone year      |         | Due after oneyear but within 5 |       | Due afterfive years |   | Total  
|                                     |  | Amount                  |         | Yield                          |       | Amount              |   | Yield   |  | Amount |  | Yield |        | Amount |       | Yield
|                                     |  | (Dollars in thousands) 
|Variable rate loans:                 |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|Real estate - construction           |  | $                       | 41,429  |                                | 4.54% |                     | $ | 8,435   |  | 5.80%  |  | $     | 3,001  |        | 4.60% |       | $ | 52,865  |  | 4.74%
|Commercial and industrial loans      |  |                         | 59,738  |                                | 4.67% |                     |   | 37,785  |  | 4.57%  |  |       | 4,886  |        | 4.38% |       |   | 102,409 |  | 4.62%
|Installment loans                    |  |                         | 75      |                                | 4.00% |                     |   | 200     |  | 4.00%  |  |       | -      |        | -     |       |   | 275     |  | 4.00%
|Equity Lines                         |  |                         | 1,777   |                                | 4.03% |                     |   | 26,012  |  | 3.95%  |  |       | 637    |        | 4.19% |       |   | 28,426  |  | 3.96%
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|                                     |  |                         |         |                                |       |                     |   |        
|Total at variable rates              |  |                         | 103,019 |                                | 4.61% |                     |   | 72,432  |  | 4.49%  |  |       | 8,524  |        | 4.44% |       |   | 183,975 |  | 4.55%
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|                                     |  |                         |         |                                |       |                     |   |        
|Fixed rate loans:                    |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|Real estate - construction           |  |                         | 15,783  |                                | 6.52% |                     |   | 31,466  |  | 6.83%  |  |       | 18,141 |        | 6.17% |       |   | 65,390  |  | 6.57%
|Real estate - 1 to 4 family mortgage |  |                         | 8,139   |                                | 6.19% |                     |   | 12,497  |  | 6.61%  |  |       | 13,859 |        | 5.93% |       |   | 34,495  |  | 6.24%
|Commercial and industrial loans      |  |                         | 71,389  |                                | 6.56% |                     |   | 138,312 |  | 6.85%  |  |       | 44,221 |        | 6.31% |       |   | 253,922 |  | 6.67%
|Installment loans                    |  |                         | 2,289   |                                | 5.08% |                     |   | 1,198   |  | 7.34%  |  |       | 31     |        | 6.95% |       |   | 3,518   |  | 5.87%
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|                                     |  |                         |         |                                |       |                     |   |        
|Total at fixed rates                 |  |                         | 97,600  |                                | 6.49% |                     |   | 183,473 |  | 6.83%  |  |       | 76,252 |        | 6.21% |       |   | 357,325 |  | 6.61%
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|                                     |  |                         |         |                                |       |                     |   |        
|Subtotal                             |  |                         | 200,619 |                                | 5.52% |                     |   | 255,905 |  | 6.17%  |  |       | 84,776 |        | 6.03% |       |   | 541,300 |  | 5.91%
|                                     |  |                         |         |                                |       |                     |   |        
|Nonaccrual loans                     |  |                         | 4,511   |                                |       |                     |   | 546     |  |        |  |       | -      |        |       |       |   | 5,057   |  |      
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      
|                                     |  |                         |         |                                |       |                     |   |        
|Loans, gross                         |  | $                       | 205,130 |                                |       |                     | $ | 256,451 |  |        |  | $     | 84,776 |        |       |       | $ | 546,357 |  |      
|                                     |  |                         |         |                                |       |                     |   |         |  |        |  |       |        |        |       |       |   |         |  |      

The above table is based on contractual scheduled maturities. Early repayment of loans or renewals
at maturity is not considered in this table. Demand loans and loans having no stated schedule of repayments and no stated maturity are reported as due in one year or less.

Asset Quality and the Allowance for Loan Losses

We prepare our consolidated financial statements on
the accrual basis of accounting, including the recognition of interest income on our loan portfolio, unless a loan is placed on a non-accrual basis. We place loans on a non-accrual basis when a loan becomes ninety days past due and/or in
managements opinion the borrower may be unable to meet payments as they become due. Amounts received on non-accrual loans generally are applied first to principal and then to interest only after all principal has been collected. Restructured
loans are those for which concessions, including the reduction of interest rates below a rate otherwise available to that borrower or the deferral of interest or principal have been granted due to the borrowers weakened financial condition.
Interest on restructured loans is accrued at the restructured rates when it is anticipated that no loss of original principal will occur. Our nonperforming assets as of December 31, 2008 were comprised of $5.1 million in non-accrual loans and
other real estate owned of $2.3 million. Nonperforming assets as of December 31, 2008 did not contain any accruing loans that were past due 90 days or more or any restructured loans.

Due to the continued weakening of the real estate market during 2008 and a substantial portion of our loan portfolio consisting of real estate
construction and real estate commercial loans, we added one additional full-time employee to our credit risk management function and increased a part-time position to full-time to assist in the monitoring of our asset quality and management of
problem loans, particularly real estate construction and commercial loans. We also increased our frequency of review and monitoring of this portfolio during 2008.

Nonperforming loans increased $2.0 million to $5.1 million or .93% of loans as of December 31, 2008 compared to $3.1 million or .66% of loans as of December 31, 2007. A substantial portion of the increase in
nonperforming loans for 2008 is attributable to two individual residential real estate builders for various real estate construction loans totaling $1.3 million and $1.4 million, respectively. The loans within these builder relationships have been
analyzed for impairment in accordance with SFAS No. 114 and our management concluded that additional specific impairment reserve allowances of $14,800 and $15,800, respectively, were necessary. Our SFAS No. 114 analysis on the remaining
$2.3 million of nonperforming loans resulted in additional impairment reserves of $330,800 for outstanding loans with balances of $1.3 million. Included in nonperforming loans as of December 31, 2007 is $2.8 million in loans attributable to a
single-practice physician who died unexpectedly. During 2008, $543,000 attributable to this borrower was charged off. During fourth quarter 2008, the deed to the commercial building securing the loan was acquired in lieu of



26



---

##### Table of Contents

foreclosure procedures and $2.1 million was transferred into other real estate owned as settlement of the loan. The property is currently under tenant lease
and no additional loss is probable.

Other real estate owned at December 31, 2008 consists of four properties acquired through
foreclosure. The largest dollar value of other real estate property at December 31, 2008 was $2.1 million representing the commercial building acquired from the deceased physician discussed above. We have reviewed recent appraisals of these
properties and believe that the fair values, less estimated costs to sell, equal or exceed their carrying value. The Bank did not own any other real estate as of December 31, 2007.

There were no accruing loans 90 days or more past due as of December 31 2008. Accruing loans past due 90 days or more as of December 31, 2007
were $492,000.

As of December 31, 2008, we also identified and evaluated $3.5 million of potential problem loans primarily as a
result of information regarding possible credit problems of the related borrowers. These loans were performing in accordance with the original terms of the loans and not past due as of December 31, 2008 with the exception of two loans that were
30-89 days past due. Management considered these loans in assessing the adequacy of our allowance for loan losses. Although these loans were represented by 17 individual loans, of 11 borrowers, a single commercial real estate loan of $1.9 million
was the largest represented while the remaining 16 individual loans averaged less than $100,000. Approximately $721,000 of these remaining potential problem loans are also secured by real estate and approximately $837,000 are secured with inventory,
equipment or are unsecured.

The table below sets forth for the dates indicated information about our non-performing assets.



|                                                              |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | - |  | ---- | ----- | - |  | - | ----- | -
|                                                              |  | At December 31,        |      
|                                                              |  | 2008                   |       |   | 2007 |   |       | 2006 |  |   | 2005  |   |  | 2004 |      
|                                                              |  | (Dollars in thousands) |      
|                                                              |  |                        |       |   |     
|Nonaccrual loans                                              |  | $                      | 5,057 |   |      | $ | 3,103 |      |  | $ | 397   |   |  | $    | -     |   |  | $ | 260   |  
|Restructured loans                                            |  |                        | -     |   |      |   | -     |      |  |   | -     |   |  |      | -     |   |  |   | -     |  
|                                                              |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|                                                              |  |                        |       |   |     
|Total nonperforming loans                                     |  |                        | 5,057 |   |      |   | 3,103 |      |  |   | 397   |   |  |      | -     |   |  |   | 260   |  
|                                                              |  |                        |       |   |     
|Other real estate owned                                       |  |                        | 2,276 |   |      |   | -     |      |  |   | -     |   |  |      | -     |   |  |   | 520   |  
|                                                              |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|                                                              |  |                        |       |   |     
|Total nonperforming assets                                    |  | $                      | 7,333 |   |      | $ | 3,103 |      |  | $ | 397   |   |  | $    | -     |   |  | $ | 780   |  
|                                                              |  |                        |       |   |      |   |       |      |  |   |       |   |  |      |       |   |  |   |       |  
|                                                              |  |                        |       |   |     
|Accruing loans past due 90 days or more                       |  | $                      | -     |   |      | $ | 492   |      |  | $ | -     |   |  | $    | -     |   |  | $ | 46    |  
|Potential problem loans                                       |  |                        | 3,494 |   |      |   | 327   |      |  |   | 242   |   |  |      | -     |   |  |   | -     |  
|Allowance for loan losses                                     |  |                        | 6,376 |   |      |   | 5,020 |      |  |   | 3,983 |   |  |      | 3,679 |   |  |   | 3,053 |  
|                                                              |  |                        |       |   |     
|Nonperforming loans to period end loans                       |  |                        | 0.93% |   |      |   | 0.66% |      |  |   | 0.11% |   |  |      | 0.00% |   |  |   | 0.11% |  
|Allowance for loan losses to period end loans                 |  |                        | 1.17% |   |      |   | 1.07% |      |  |   | 1.15% |   |  |      | 1.25% |   |  |   | 1.25% |  
|Nonperforming assets to loans and other real estate           |  |                        | 1.34% |   |      |   | 0.66% |      |  |   | 0.11% |   |  |      | 0.00% |   |  |   | 0.32% |  
|Nonperforming assets to total assets                          |  |                        | 1.07% |   |      |   | 0.57% |      |  |   | 0.09% |   |  |      | 0.00% |   |  |   | 0.25% |  
|Ratio of allowance for loan losses to nonperforming loans (x) |  |                        | 1.26  | x |      |   | 1.62  | x    |  |   | 10.03 | x |  |      | 0.00  | x |  |   | 11.74 | x

Our allowance for loan losses is maintained at a level that our management considers adequate to
provide for probable loan losses based on our assessment of various factors affecting our loan portfolio, including a review of problem loans, business conditions and loss experience and an overall evaluation of the quality of the underlying
collateral.

The allowance is increased by provisions charged to operations and reduced by loans charged off, net of recoveries. At
December 31, 2008, our allowance as a percentage of loans was 1.17%, up from 1.07% at December 31, 2007. As discussed above, as of December 31, 2008, our recorded investment in loans considered impaired in accordance with SFAS
No. 114 totaled $5.1 million. As a result, we provided for probable losses through specific impairment reserve allowances of $361,000 on $4.1 million of these loans. Managements analysis determined the collateral on the remaining $935,000
of impaired loans is adequate and no additional specific reserve allowance is necessary. Specific reserve allowance of approximately $864,600 was provided for the $3.5 million potential problem loans discussed above. The allowance for loan losses
was established at a level management considers adequate to provide for probable loan losses based on our assessment of our loan portfolio at December 31, 2008. We regularly monitor our loan portfolio and our allowance for loan losses, as
discussed below.



27



---

##### Table of Contents

The increase in the level of the allowance relative to gross loans resulted primarily from the increase
in the actual impairment allocated to specific loans. The actual impairment increased to $1.1 million as of December 31, 2008 from $472,000 as of December 31, 2007, representing a ten basis point increase in the allowance as a percentage
of total loans outstanding. Once a loan is considered impaired, it is not included in the determination of the SFAS 5 component of the allowance, discussed below.

Management evaluates the adequacy of our allowance for loan losses on a monthly basis and our directors review managements evaluation of the allowance for loan losses on a quarterly basis. In evaluating the
allowance for loan losses, we prepare on a monthly basis an analysis of our current loan portfolio using historical loss rates, peer statistics and data from our portfolio. We utilize a system of nine possible risk ratings. The risk ratings are
established based on perceived probability of loss. All loans risk rated doubtful and loss are removed from their homogeneous group and individually analyzed for impairment as detailed in SFAS 114. Other groups of loans based
on loan size may be selected for impairment review. For loans determined to be impaired, the specific allowance is based on the present value of expected cash flows or the fair value of the collateral or the loans observable market price. We
have identified seven qualitative factors that are considered indicators of changes in the level of risk of loss inherent in our loan portfolio. These factors include and consider the risk of payment performance, overall portfolio quality (utilizing
weighted average risk rating), general economic factors such as unemployment, inflation, delinquency and charge-off rates, regulatory examination results, interest rate environment, levels of highly leveraged transactions (as defined in
Section 365.2 of the FDIC regulations) and levels of construction, development and non-owner occupied commercial real estate lending. These factors are examined for trends and the risk that they represent to our loan portfolio. Each of these
factors is assigned a level of risk and this risk factor is applied to only the SFAS No. 5 Accounting for Contingencies (SFAS 5) pool of loans to calculate the appropriate allowance. Using the data gathered during this
monthly evaluation process, the model calculates an estimated reserve amount.

While we believe that our management uses the best
information available to determine the allowance for loan losses, unforeseen market conditions could result in adjustments to the allowance for loan losses, and net income could be significantly affected, if circumstances differ substantially from
the assumptions used in making the final determination. Because these factors and managements assumptions are subject to change, the allocation is not necessarily indicative of future loan portfolio performance. Also, as an important component
of their periodic examination process, regulatory agencies review our allowance for loan losses and may require additional provisions for estimated losses based on judgments that differ from those of management. Additional information regarding our
allowance for loan losses and loan loss experience is presented in Note E to our consolidated financial statements included in this report. If the economy continues to deteriorate, our borrowers could be negatively impacted which could result in
increased charge-offs and non-performing loans, which could require us to increase our allowance for loan losses.

The table below provides
information on our allocation of our allowance for loan losses among various loan categories at the dates presented.



|                                          |  |                        |       |                    |         |        |   |                    |  |         |  |                    |       |        |         |                    |   |        |  |                    |  |   |       |  |        
|----------------------------------------- |  | ---------------------- | ----- | ------------------ | ------- | ------ | - | ------------------ |  | ------- |  | ------------------ | ----- | ------ | ------- | ------------------ | - | ------ |  | ------------------ |  | - | ----- |  | -------
|                                          |  | At December 31,       
|                                          |  | 2008                   |       | 2007               |         | 2006   |   | 2005               |  | 2004   
|                                          |  | Amount                 |       | % of TotalLoans(1) |         | Amount |   | % of TotalLoans(1) |  | Amount  |  | % of TotalLoans(1) |       | Amount |         | % of TotalLoans(1) |   | Amount |  | % of TotalLoans(1)
|                                          |  | (Dollars in thousands)
|                                          |  |                        |       |                    |         |        |   |                    |  |        
|Commercial and industrial                 |  | $                      | 715   |                    | 11.21%  |        | $ | 729                |  | 14.53%  |  | $                  | 694   |        | 17.42%  |                    | $ | 511    |  | 16.90%             |  | $ | 430   |  | 14.98% 
|Real estate - commercial and agricultural |  |                        | 3,454 |                    | 54.17%  |        |   | 2,696              |  | 53.69%  |  |                    | 2,056 |        | 51.62%  |                    |   | 1,553  |  | 51.35%             |  |   | 1,611 |  | 56.14% 
|Real estate - construction                |  |                        | 1,428 |                    | 22.40%  |        |   | 1,016              |  | 20.24%  |  |                    | 775   |        | 19.47%  |                    |   | 581    |  | 19.22%             |  |   | 422   |  | 14.70% 
|Real estate - 1-4 family                  |  |                        | 403   |                    | 6.32%   |        |   | 316                |  | 6.29%   |  |                    | 247   |        | 6.19%   |                    |   | 198    |  | 6.53%              |  |   | 225   |  | 7.83%  
|Loans to individuals                      |  |                        | 44    |                    | 0.69%   |        |   | 43                 |  | 0.87%   |  |                    | 39    |        | 0.99%   |                    |   | 30     |  | 1.00%              |  |   | 27    |  | 0.96%  
|Home equity lines of credit               |  |                        | 332   |                    | 5.21%   |        |   | 220                |  | 4.38%   |  |                    | 172   |        | 4.31%   |                    |   | 151    |  | 5.00%              |  |   | 155   |  | 5.39%  
|                                          |  |                        |       |                    |         |        |   |                    |  |         |  |                    |       |        |         |                    |   |        |  |                    |  |   |       |  |        
|Total allocated                           |  |                        | 6,376 |                    | 100.00% |        |   | 5,020              |  | 100.00% |  |                    | 3,983 |        | 100.00% |                    |   | 3,024  |  | 100.00%            |  |   | 2,870 |  | 100.00%
|                                          |  |                        |       |                    |         |        |   |                    |  |        
|Unallocated                               |  |                        | -     |                    |         |        |   | -                  |  |         |  |                    | -     |        |         |                    |   | 655    |  |                    |  |   | 183   |  |        
|                                          |  |                        |       |                    |         |        |   |                    |  |         |  |                    |       |        |         |                    |   |        |  |                    |  |   |       |  |        
|Total                                     |  | $                      | 6,376 |                    |         |        | $ | 5,020              |  |         |  | $                  | 3,983 |        |         |                    | $ | 3,679  |  |                    |  | $ | 3,053 |  |        
|                                          |  |                        |       |                    |         |        |   |                    |  |         |  |                    |       |        |         |                    |   |        |  |                    |  |   |       |  |        



|(1) | Represents an estimated allocation of the allowance for loan losses based on loans outstanding in each category as a percent of total loans outstanding. This allocation of the
allowance for loan and lease losses is calculated on an approximate basis and is not necessarily indicative of future losses or allocations.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The table below presents information regarding the changes in our allowance for loan losses at or for the years indicated.



28



---

##### Table of Contents

|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|-------------------------------------------------------------- |  | ------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                               |  | At or for the Year Ended December 31, |        
|                                                               |  | 2008                                  |         |   | 2007 |   |         | 2006 |  |   | 2005    |   |  | 2004 |        
|                                                               |  | (Dollars in thousands)                |        
|                                                               |  |                                       |         |   |     
|Loan outstanding at the end of the year                        |  | $                                     | 546,357 |   |      | $ | 469,228 |      |  | $ | 345,943 |   |  | $    | 294,175 |   |  | $ | 244,620 |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Average loans outstanding during the year                      |  | $                                     | 520,075 |   |      | $ | 393,927 |      |  | $ | 316,620 |   |  | $    | 262,962 |   |  | $ | 212,127 |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Allowance for loan losses at beginning of year                 |  | $                                     | 5,020   |   |      | $ | 3,983   |      |  | $ | 3,679   |   |  | $    | 3,053   |   |  | $ | 2,360   |  
|Provision for loan losses                                      |  |                                       | 2,755   |   |      |   | 1,339   |      |  |   | 69      |   |  |      | 792     |   |  |   | 920     |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       | 7,775   |   |      |   | 5,322   |      |  |   | 3,748   |   |  |      | 3,845   |   |  |   | 3,280   |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Loans charged off:                                             |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Real estate loans                                              |  |                                       | (316    | ) |      |   | -       |      |  |   | -       |   |  |      | (32     | ) |  |   | (82     | )
|Commercial and industrial loans                                |  |                                       | (805    | ) |      |   | (299    | )    |  |   | -       |   |  |      | (169    | ) |  |   | (183    | )
|Installment loans                                              |  |                                       | (284    | ) |      |   | (3      | )    |  |   | (5      | ) |  |      | (5      | ) |  |   | (13     | )
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total charge-offs                                              |  |                                       | (1,405  | ) |      |   | (302    | )    |  |   | (5      | ) |  |      | (206    | ) |  |   | (278    | )
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Recoveries of loans previously charged off:                    |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Real estate loans                                              |  |                                       | -       |   |      |   | -       |      |  |   | 230     |   |  |      | 9       |   |  |   | -       |  
|Commercial and industrial loans                                |  |                                       | 6       |   |      |   | -       |      |  |   | 2       |   |  |      | 22      |   |  |   | 50      |  
|Installment loans                                              |  |                                       | -       |   |      |   | -       |      |  |   | 8       |   |  |      | 9       |   |  |   | 1       |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total recoveries                                               |  |                                       | 6       |   |      |   | -       |      |  |   | 240     |   |  |      | 40      |   |  |   | 51      |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Net recoveries/(charge-offs)                                   |  |                                       | (1,399  | ) |      |   | (302    | )    |  |   | 235     |   |  |      | (166    | ) |  |   | (227    | )
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Allowance for loan losses at end of year                       |  | $                                     | 6,376   |   |      | $ | 5,020   |      |  | $ | 3,983   |   |  | $    | 3,679   |   |  | $ | 3,053   |  
|                                                               |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                               |  |                                       |         |   |     
|Ratios:                                                        |  |                                       |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Nonperforming loans to period-end loans                        |  |                                       | 0.93%   |   |      |   | 0.66%   |      |  |   | 0.11%   |   |  |      | 0.00%   |   |  |   | 0.11%   |  
|Allowance for loan losses as a percent of loans at end of year |  |                                       | 1.17%   |   |      |   | 1.07%   |      |  |   | 1.15%   |   |  |      | 1.25%   |   |  |   | 1.25%   |  
|Net recoveries/(charge-offs) as a percent of average loans     |  |                                       | -0.27%  |   |      |   | -0.08%  |      |  |   | 0.07%   |   |  |      | -0.06%  |   |  |   | -0.11%  |  

Deposits

Our deposits are the primary source of our funds for loans and investments. Our deposit strategy is to raise our deposits in our market areas through relationship banking wherein we do not lend to a customer without a
deposit relationship. We believe that the great majority of our deposits are from individuals and entities located in our market areas and an increasing concentration of deposits from community association management companies located within and
outside of our market area. As of December 31, 2008, deposits by community association management companies represented 18.4% of our total deposits. Success in serving this market led to our launching a division, Community Plus,
early in February 2009 within the Bank dedicated to growing deposits specifically within this industry.

Our traditional core deposits of
demand deposits, savings, money market and interest checking accounts and non-internet time deposits less than $100,000 grew $27.4 million or 8.0% to $371.5 million as of December 31, 2008, representing 60.6% of total deposits outstanding at
December 31, 2008. However, strong loan growth which began during the year 2007 and continued for the first six months of 2008, outpaced our growth in core deposits which necessitated our utilizing non-traditional funding sources throughout
2008. As of December 31, 2008, our total deposits included $75.7 million in wholesale brokered certificate of deposit funds and $28.8 million in certificates of deposit issued by means of an internet subscription service, representing 12.3% and
4.7%, respectively, of total deposits outstanding. We had $10.0 million in wholesale brokered certificates of deposit as of December 31, 2007 and no internet deposits. Non-internet time deposits greater than $100,000 were up $17.6 million over
the prior year end to $108.0 million as of December 31, 2008, representing 17.6% of total deposits outstanding. Time deposits generated through the CDARS program grew to $28.7 million at December 31, 2008, and represented 4.7% of total
deposits outstanding. We continually seek opportunities to expand and develop our banking relationships with our customers to build core deposits and minimize our level of non-traditional funds, particularly wholesale brokered deposits. We
anticipate and plan to reduce our level of wholesale brokered certificates of deposit throughout 2009 through a combination of efforts including anticipated growth in core deposits from new banking relationships formed through our new offices, the
launching of our new property management division Community Plus as well as from our continued efforts throughout all our markets in general to focus on our banking relationships with our niche customers.

The table below presents information on our average deposits for the years presented.



29



---

##### Table of Contents

|                                |  |                                 |         |             |       |               |   |             |  |               |  |             |         |  |      
|------------------------------- |  | ------------------------------- | ------- | ----------- | ----- | ------------- | - | ----------- |  | ------------- |  | ----------- | ------- |  | -----
|                                |  | For the Year Ended December 31,
|                                |  | 2008                            |         | 2007        |       | 2006         
|                                |  | AverageAmount                   |         | AverageRate |       | AverageAmount |   | AverageRate |  | AverageAmount |  | AverageRate
|                                |  | (Dollars in thousands)         
|Savings, NOW and money market   |  | $                               | 212,885 |             | 2.18% |               | $ | 181,377     |  | 3.79%         |  | $           | 143,123 |  | 3.64%
|Time deposits over $100,000     |  |                                 | 98,494  |             | 4.59% |               |   | 77,784      |  | 5.23%         |  |             | 56,916  |  | 4.70%
|Other time deposits             |  |                                 | 121,978 |             | 3.96% |               |   | 63,636      |  | 4.90%         |  |             | 62,476  |  | 4.23%
|                                |  |                                 |         |             |       |               |   |             |  |               |  |             |         |  |      
|                                |  |                                 |         |             |       |              
|Total interest-bearing deposits |  |                                 | 433,357 |             | 3.23% |               |   | 322,797     |  | 4.36%         |  |             | 262,515 |  | 4.01%
|                                |  |                                 |         |             |       |              
|Non-interest-bearing deposits   |  |                                 | 79,498  |             | -     |               |   | 89,328      |  | -             |  |             | 86,555  |  | -    
|                                |  |                                 |         |             |       |               |   |             |  |               |  |             |         |  |      
|                                |  |                                 |         |             |       |              
|Total deposits                  |  | $                               | 512,855 |             | 2.73% |               | $ | 412,125     |  | 3.41%         |  | $           | 349,070 |  | 3.02%
|                                |  |                                 |         |             |       |               |   |             |  |               |  |             |         |  |      

The following table presents the amounts and maturities of deposits with balances of $100,000 or more:



|                       |  |                         |        
|---------------------- |  | ----------------------- | -------
|                       |  | As of December 31, 2008
|                       |  | (Dollars in thousands) 
|Remaining maturity:    |  |                         |        
|Less than three months |  | $                       | 26,533 
|Three to six months    |  |                         | 29,755 
|Six to twelve months   |  |                         | 49,282 
|Over twelve months     |  |                         | 13,376 
|                       |  |                         |        
|                       | 
|Total                  |  | $                       | 118,946
|                       |  |                         |        

Borrowings

The following table sets forth certain information regarding our short-term borrowings for the periods indicated.



30



---

##### Table of Contents

|                                                              |  |                                 |        |      |   |        |  |   |       
|------------------------------------------------------------- |  | ------------------------------- | ------ | ---- | - | ------ |  | - | ------
|                                                              |  | For the Year Ended December 31,
|                                                              |  | 2008                            |        | 2007 |   | 2006  
|                                                              |  | (Dollars in thousands)         
|Short-term borrowings:                                        |  |                                 |        |      |   |        |  |   |       
|Repurchase agreements and federal funds purchased             |  |                                 |        |      |   |        |  |   |       
|Balance outstanding at end of period                          |  | $                               | 7,782  |      | $ | 23,886 |  | $ | 10,670
|Maximum amount outstanding at any month end during the period |  |                                 | 22,342 |      |   | 23,886 |  |   | 11,031
|Average balance outstanding                                   |  |                                 | 11,089 |      |   | 12,459 |  |   | 10,784
|Weighted-average interest rate during the period              |  |                                 | 1.94%  |      |   | 3.32%  |  |   | 2.54% 
|Weighted-average interest rate at end of period               |  |                                 | 0.05%  |      |   | 4.49%  |  |   | 2.05% 
|                                                              |  |                                 |       
|Federal Home Loan Bank advances                               |  |                                 |        |      |   |        |  |   |       
|Balance outstanding at end of period                          |  | $                               | -      |      | $ | 14,000 |  | $ | -     
|Maximum amount outstanding at any month end during the period |  |                                 | 23,000 |      |   | 14,000 |  |   | -     
|Average balance outstanding                                   |  |                                 | 5,041  |      |   | 2,222  |  |   | -     
|Weighted-average interest rate during the period              |  |                                 | 2.80%  |      |   | 4.55%  |  |   | 0.00% 
|Weighted-average interest rate at end of period               |  |                                 | 0.00%  |      |   | 4.56%  |  |   | 0.00% 
|                                                              |  |                                 |       
|Total Short-term borrowings:                                  |  |                                 |        |      |   |        |  |   |       
|Balance outstanding at end of period                          |  | $                               | 7,782  |      | $ | 37,886 |  | $ | 10,670
|Maximum amount outstanding at any month end during the period |  |                                 | 31,988 |      |   | 37,886 |  |   | 11,031
|Average balance outstanding                                   |  |                                 | 16,130 |      |   | 14,681 |  |   | 10,784
|Weighted-average interest rate during the period              |  |                                 | 2.21%  |      |   | 3.51%  |  |   | 2.54% 
|Weighted-average interest rate at end of period               |  |                                 | 0.05%  |      |   | 4.52%  |  |   | 2.05% 

Results of Operations For the Years Ended December 31, 2008 and 2007

Overview. For the year ended December 31, 2008, our net income was $2.4 million compared to $3.1 million for the year ended
December 31, 2007, a decrease of 23.6%. Diluted net income per share of common stock was $0.32 in 2008 and $0.42 in 2007, a decrease of $0.10 or 23.8%. The decrease in earnings was primarily attributable to: additional provision for loan losses
due to loan growth and a higher level of impaired loans; the impact of a 400 basis point drop in the prime interest rate during the year; the effect of increased reliance on non-traditional and more expensive funding sources during the year; a
change in deposit mix, including less funds in non-interest bearing accounts; additional interest expense from issuance of subordinated notes; and additional operating expenses related to the opening of two new banking offices, a loan production
office and construction of a new banking and corporate office. As of December 31, 2008, 34.8% of our loan portfolio reprices with each reduction in the Wall Street Journal prime interest rate and new loans funded during 2008 were priced at a
comparably lower interest rate than the prior year. Overall for the year ended December 31, 2008 compared to the prior year, net interest income increased $3.0 million, provision for loan losses increased $1.4 million, noninterest income
increased $105,000 and noninterest expense increased $2.8 million. Return on average assets was 0.40% in 2008 versus 0.65% in 2007 while return on average equity was 6.85% and 10.59% for the years ended December 31, 2008 and December 31,
2007, respectively.

Net Interest Income. Net interest income was $20.3 million for the year ended December 31, 2008, an
increase of $3.0 million or 17.1% over the year ended December 31, 2007. The increase in net interest income for the year 2008 was attributable to an overall higher level of average earning assets, specifically average loan volume. This growth
in average loan volume more than offset lower loan yields, providing most of the $3.3 million increase in interest income. The increase in interest income was reduced by an increase in interest expense. The increase in interest expense was minimized
for the year 2008 to just $378,000 due to significantly lower cost of funds rates.

Overall, interest income increased $3.3 million over
the prior year primarily due to growth in average earning assets. Average earning asset growth provided approximately $8.9 million of additional interest income. Substantially all the growth in earning assets was in average loans. For the year ended
December 31, 2008 compared to the prior year, average loan volumes increased $126.1 million, providing an increase in interest income of approximately $8.9 million. Interest income provided by growth in average interest earning deposits was
offset by declines in average volumes of investment securities and Federal funds sold. The increase in interest income provided through higher average earning-asset volume was partially offset due to lower rates earned on those assets. A
substantially lower rate environment effectively reduced total interest income by approximately $5.6 million during the 2008 year, with $4.4 million of the reduction resulting from lower loan yields on our loan portfolio.



31



---

##### Table of Contents

Other factors affecting our net interest income for the year 2008 include changes in our average deposit
mix and the effect of our average loan volume continuing to outpace our average traditional core deposits, requiring additional funds from typically higher-costing funding sources.

In addition to an increase in average interest-bearing deposit volume, a change in the mix of average deposits also was a factor in the increase in
interest expense. Savings, money market and interest checking accounts as a percentage of average interest-bearing deposits declined to 49.1% for the year 2008 compared to 56.2% for the year 2007. For the year ended December 31, 2008, these
funds paid an average rate of 2.18%. Higher costing wholesale brokered certificates of deposits, included in other time deposits, averaged $38.6 million or 8.9% of average interest-bearing deposits for the year 2008 compared to $1.3 million or .4%
for the prior year period. For the year ended December 31, 2008, these higher-costing funds, added to provide additional funds to support our loan growth and liquidity, paid an average rate of 3.48%. Non-interest-bearing deposits decreased to
15.5% of average total deposits for the year 2008 compared to 21.7% for the year 2007. Noninterest-bearing demand deposits declined throughout the year as deposits from our attorney trust account customers transitioned from noninterest-bearing
demand deposit accounts to interest-bearing checking accounts by the end of June 30, 2008 as required by the North Carolina State Bar.

Overall deposit interest expense increased $378,000 for the year 2008 compared to the prior year. Although interest-bearing deposits grew $110.6 million for the year 2008 over the prior year, a lower interest rate environment substantially
minimized the impact on interest expense from the growth. Growth in total average time deposits of $79.1 million, including wholesale brokered time deposits and internet deposits, increased interest expense approximately $3.6 million. An increase of
$31.9 million in average money market and interest checking deposits resulted in an increase in interest expense of approximately $1.0 million for the year 2008 compared to the prior year. The declining rate environment reduced interest expense on
all interest-bearing deposits by approximately $4.6 million. Interest expense on average short-term and long-term borrowings increased $737,000 over the prior year as growth in these funds increased an average of $16.7 million, most of which was due
to the issuance of $11.0 million of subordinated notes during 2008. The issuance of subordinated notes added $492,000 to interest expense for the year 2008. Declining rates effectively reduced our interest expense on our trust preferred securities
included in long-term debt by approximately $270,000.

The average yield on our earning assets during 2008 was 6.27% compared to 7.21%
during 2007, down 94 basis points. During the same period, the average cost of our interest-bearing liabilities decreased by 110 basis points to 3.32% for the year 2008. The yield and rate decreases primarily reflect rate declines, principally
changes to the prime lending rate. For the year 2008 the national prime lending rate averaged 296 basis points lower than the prior year. The national prime lending rate began the year at 7.25%, decreased to 5.00% by April 2008, 4.00% by October
2008 and ended at 3.25% by year-end 2008. Overall our net interest margin declined 29 basis points to 3.52% during 2008 compared to 3.81% during 2007.

Provision for Loan Losses. We recorded $2.8 million in provision for loan losses in 2008 compared to $1.3 million recorded in 2007. Provisions for loan losses are charged to income to bring the allowance
for loan losses to a level deemed appropriate by our management. The increase in the provision during 2008 is principally in response to probable losses identified in our SFAS 114 evaluations throughout the year. During 2008, net loan charge-offs
were $1.4 million compared to net charge-offs of $302,000 for the year 2007. The allowance for loan losses was $6.4 million at December 31, 2008 and $5.0 million at December 31, 2007, representing 1.17% and 1.07%, respectively, of loans
outstanding at December 31, 2008 and 2007. See Asset Quality and the Allowance For Loan Losses above for more detail.

Non-interest Income. Non-interest income is derived primarily from service charges and fees on deposit accounts and other loan fees. For the year-ended December 31, 2008, we recognized a modest increase in non-interest
income of $105,000 to $1.2 million from $1.1 million for the corresponding prior year. We began efforts at the beginning of 2008 to dissolve our mortgage operations by the end of June 2008, resulting in the decrease of $158,000 in mortgage operation
fees from the prior year. Mortgage operations were terminated as of June 30, 2008. Service charges and fees on deposits increased $115,000 for the year 2008 compared to the prior year due to efforts to reduce the volume of fees waived on
accounts and lower earnings credit rates on accounts. Merchant and other loan fees were up $130,000 over the prior year primarily due to an increase in service fees on loans which were up $181,800 over the prior year. A review of our costs to
service loan modifications and renewals resulted in further efforts to increase our fees on such loans. Fees from annuity sales and other fees generated from wealth management services provided $167,300 in non-interest income, up $39,000 over the
prior year. We expect wealth management income to slow under the continuation or worsening of current financial market conditions. Non-interest income as a percentage of average total assets declined as our growth in average assets has outpaced our
growth and sources of non-interest income. As a percentage of average assets, non-interest income decreased to .21% for the year 2008 compared to .24% for the year 2007. In October 2007, we acquired an approximately 5.6% equity interest in a title
insurance agency, which provided $21,000 in additional non-interest income for the year 2008.

Non-interest Expense.
Non-interest expense includes salaries and benefits paid to employees, occupancy and equipment expenses and all other operating costs. Non-interest expense increased $2.8 million to $14.8 million for the year ended December 31, 2008 compared to
$12.0 million for the year ended December 31, 2007. Salaries and employee benefits comprised over half of the non-interest expense for 2008, increasing $1.6 million to $8.1 million compared to 2007. This increase is attributable to additional
commercial bankers, management and support staff added late in the year 2007 and general increases in employee benefits. Our full-



32



---

##### Table of Contents

time equivalent employees grew by 24 for the year 2007 and by one for the year 2008. We hired six additional staff late in 2007 for our new full service
office in Wilmington which opened in January 2008 and five additional staff for our full service office in downtown Raleigh which opened in December 2007. Other management and support staff have also been added throughout the Bank. As a percentage
of average assets, personnel expense decreased slightly to 1.37% for the year 2008 compared to 1.39% for the year 2007.

Occupancy and
equipment costs increased $609,000 to $2.5 million for the year ended December 31, 2008 compared to the previous year. These costs include the additional lease expense for our new full-service office in Wilmington which opened in January 2008
and additional lease expense for expansion in our current operations area. Overall, lease expense increased approximately $320,600 over the prior year. Other non-interest expenses increased $610,000 during the year ended December 31, 2008 over
the prior year in 2007. Fees for directors were down $87,000 compared to the prior year. A decision by our board of directors to waive their equity compensation for fiscal 2007 was approved during September 2007. The plan was permanently terminated
beginning January 2008. In addition, fees were reduced due to two fewer corporate board members for most of 2008. The new offices also contributed to additional costs in general other non-interest expense. Our outsourced services expense is related
to data processing and other services for our customers accounts. These services are primarily volume driven and increase as we add new offices and products with corresponding increases in loan, deposit and other customer-based accounts.
Outsourced data processing fees were up $175,000, professional fees were up $73,000 primarily due to our issuance of subordinated notes, telephone expense was up $78,000 and FDIC insurance and state regulatory assessments was up $99,000 due to
higher regulatory rate requirements. The remaining non-interest expenses were up overall in various categories due to increases in general operating expense. In the aggregate, non-interest expense as a percentage of average total assets decreased to
2.49% for the year 2008 compared to 2.54% for the year 2007.

Income Taxes. We recorded $1.6 million in income tax expense
for the year ended December 31, 2008 and $2.0 million for the year ended December 31, 2007. Income tax expense as a percentage of pretax income was 39.7% for 2008 and 38.7% for 2007. We adopted the provisions of Interpretation No. 48
Accounting for Uncertainty in Income Taxes  an interpretation of Financial Accounting Standards Board Statement No. 109 (FIN 48) on January 1, 2007. Management has evaluated our tax positions and has concluded
that we have no uncertain tax positions for which we should not recognize a tax benefit. The adoption of this statement had no material effect on our financial position or results of operations.

Results of Operations For the Years Ended December 31, 2007 and 2006

Overview. For the year ended December 31, 2007, our net income was $3.1 million compared to $3.3 million for the year ended December 31, 2006, a decrease of 5.4%. The decrease in earnings was
primarily attributable to: additional provision for loan losses due to loan growth; significant loan growth not arising until the last quarter of the year; the effect of declining interest rates in the last quarter of the year; a change in deposit
mix into more expensive accounts; the implementation of Check 21; increased interest expense due to higher levels of short-term borrowings; and additional operating expenses due to new offices. Diluted net income per share of common stock was $0.42
in 2007 and $0.46 in 2006, a decrease of $0.04 or 7.2%. Return on average assets was 0.65% in 2007 versus 0.82% in 2006 while return on average equity was 10.59% and 13.67% for the years ended December 31, 2007 and December 31, 2006,
respectively.

Net Interest Income. Net interest income was $17.3 million for the year ended December 31, 2007, an
increase of $2.5 million or 16.7% over the year ended December 31, 2006. The increase in net interest income was attributable to an overall higher level of average earning assets, specifically average loan volume. The growth in average loan
volume of $77.3 million provided substantially all of the $6.3 million increase in interest income while the growth in average interest-bearing liabilities of $64.6 million was the primary cause of the $3.9 million increase in interest expense for
the year ended December 31, 2007 compared to the prior year.

Changes in interest rates had a minimal effect on net interest income
for the year, contributing to a decrease in net interest income of approximately $376,000. However, potential additional interest revenue was lost due to a substantial portion of our average loan growth occurring during a period of declining
interest rates. Also, approximately 35.6% of our loan portfolio repriced immediately in response to declines in interest rates in the last few months of 2007. Other factors affecting our net interest income for the year 2007 include changes in our
average deposit mix and the effect of our average loan volume outpacing average deposits, requiring additional funds from short-term borrowings rather than lower-costing core deposits.

In addition to an increase in average interest-bearing deposit volume, a change in the mix of average deposits also was a factor in the increase in
interest expense. Higher costing time deposits greater than $100,000 increased to 18.9% of total average deposits for the year 2007 compared to 16.3% for the year 2006 while non-interest-bearing deposits decreased to 21.7% of total average deposits
for the year 2007 compared to 24.8% for the year 2006. Wholesale brokered certificates of deposit were added during the fourth quarter of 2007 to provide additional funds to support our loan growth, paying an average rate of 4.98%. These deposits
resulted in additional interest expense of $63,000 for the year ended December 31, 2007.



33



---

##### Table of Contents

The average yield on our earning assets during 2007 was 7.21% compared to 6.90% during 2006, up 31 basis
points. During the same period, the average cost of our interest-bearing liabilities increased by 35 basis points to 4.42% for the year 2007. The yield and rate increases primarily reflect the increase in average market rates, principally changes in
the Fed Funds rate and subsequent changes to the prime lending rate. For the first nine months of 2007, the national prime lending rate averaged 32 basis points higher than the prior year, but averaged only nine basis points higher for the entire
year 2007 compared to 2006. The national prime lending rate remained at 8.25% for the year until it decreased to 7.75% in September 2007, down to 7.25% at December 31, 2007. Our net interest margin decreased slightly to 3.81% during 2007
compared to 3.87% during 2006.

Provision for Loan Losses. We recorded $1.3 million in provision for loan losses in 2007
compared to $69,000 for the provision recorded in 2006. Provisions for loan losses are charged to income to bring the allowance for loan losses to a level deemed appropriate by our management. The increase in the provision during 2007 resulted
principally from increased loan volume and managements evaluation of the loan portfolio at December 31, 2007. During 2007, loan charge-offs were $302,000 compared to net recoveries of $235,000 for the year 2006. The allowance for loan
losses was $5.0 million at December 31, 2007 and $4.0 million at December 31, 2006, representing 1.07% and 1.15%, respectively, of loans outstanding at December 31, 2007 and 2006. See Asset Quality and the Allowance For Loan
Losses above for more detail.

Non-interest Income. Non-interest income is derived primarily from service charges and
fees on deposit accounts and other loan fees. Non-interest income was $1.1 million for the year 2007, a decrease of $53,000 from the prior year period. Income from mortgage lending decreased $96,000 in 2007 to $230,000 as a result of continued slow
mortgage loan production. Fees earned on deposit accounts decreased by $28,100 to $312,300. Credit card and other loan fees decreased $22,800 for the same period. Fees generated from financial and wealth management services provided $128,300 in
non-interest income during 2007 compared to $49,900 during 2006. Non-interest income as a percentage of average total assets decreased to .24% for the year 2007 compared to .29% for the year 2006. In October 2007, we acquired an approximately 5.6%
equity interest in a tile insurance agency to provide non-interest income in the future.

Non-interest Expense. Non-interest
expense includes salaries and benefits paid to employees, occupancy and equipment expenses and all other operating costs. Non-interest expense increased $1.3 million to $12.0 million for the year ended December 31, 2007 compared to $10.7
million for the year ended December 31, 2006. Salaries and employee benefits comprised over half of the non-interest expense for 2007 and increased $1.0 million compared to 2006. This reflects an increase in additional commercial bankers,
management and support staff added throughout the year. Our full-time equivalent employees grew by 24 to 99 at December 31, 2007 compared to 75 for the prior year period. We hired additional staff for the opening of our office in downtown
Raleigh and the opening of our full service banking office in Wilmington which occurred in January 2008.

Premises and equipment costs
increased $228,000 for the year ended December 31, 2007 compared to the previous year. Most of this increase related to the opening of the office in downtown Raleigh as well as the opening of our full service banking office in Wilmington during
January 2008. Building lease expense increased approximately $90,000 over the prior year primarily for our building lease for our downtown Raleigh office. Other non-interest expense increased $27,000 during 2007. The primary contributors to the
overall net increase in other noninterest expense were data processing and other outsourced services up $126,000 and increased FDIC insurance and state regulatory assessments of $277,000 due to higher regulatory rate requirements; these increases
were offset by a decrease in director fees of $352,000 due to the decision of the board of directors to waive their equity compensation for fiscal 2007. Our outsourced services expense is related to data processing and other services for our
customers accounts. These services are primarily volume driven and increase as we add new offices and products with corresponding increases in loan, deposit and other customer based accounts. In the aggregate, non-interest expense as a
percentage of average total assets decreased to 2.54% for the year 2007 compared to 2.70% for the year 2006.

Income Taxes.
We recorded $2.0 million in income tax expense for the year ended December 31, 2007 and $1.9 million for the year ended December 31, 2006. Income tax expense as a percentage of pretax income was 38.7% for 2007 and 36.9% for 2006. We
adopted the provisions of Interpretation No. 48 Accounting for Uncertainty in Income Taxes  an interpretation of Financial Accounting Standards Board Statement No. 109 (FIN 48) on January 1, 2007.
Management has evaluated our tax positions and has concluded that we have no uncertain tax positions for which we should not recognize a tax benefit. The adoption of this statement had no material effect on our financial position or results of
operations.

Net Interest Income

Like
most financial institutions, the primary component of our earnings is net interest income. Net interest income is the difference between interest income, principally from loan and investment securities portfolios, and interest expense, principally
on customer deposits and borrowings. Changes in net interest income result from changes in volume, spread and margin. For this purpose, volume refers to the average dollar level of interest-earning assets and interest-bearing liabilities, spread
refers to the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities, and margin refers to net interest income divided by average interest-earning assets and is influenced by the level
and relative mix of interest-earning assets and interest-bearing liabilities, as well as levels of non-interest-bearing liabilities. The following table sets forth, for the periods indicated, information with



34



---

##### Table of Contents

regard to average balances of assets and liabilities, as well as the total dollar amounts of interest income from interest-earning assets and interest
expense on interest-bearing liabilities, resultant yields or costs, net interest income, net interest spread, net interest margin and ratio of average interest-earning assets to average interest-bearing liabilities. Non-accrual loans are included in
determining average loans outstanding. Accretion of net deferred loan fees is included in interest income in the table below.



35



---

##### Table of Contents

|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|-------------------------------------------------------------------------------- |  | ---------------------------- | ------- | ---------------------------- | - | ---------------------------- |  | -------------- |  | -------- | ------- | ----------- | - | -------------- |  | -------- |  | ----------- | ------- |  | - | ------ |  | -------
|                                                                                 |  | Year Ended December 31, 2008 |         | Year Ended December 31, 2007 |   | Year Ended December 31, 2006
|                                                                                 |  | AverageBalance               |         | Interest                     |   | AverageRate                  |  | AverageBalance |  | Interest |         | AverageRate |   | AverageBalance |  | Interest |  | AverageRate
|                                                                                 |  | (Dollars in thousands)      
|Interest-earning assets:                                                         |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Loans (1)                                                                        |  | $                            | 520,075 |                              | $ | 34,318                       |  | 6.60%          |  | $        | 393,927 |             | $ | 29,756         |  | 7.55%    |  | $           | 316,620 |  | $ | 23,426 |  | 7.40%  
|Investment securities available for sale                                         |  |                              | 29,492  |                              |   | 1,349                        |  | 4.57%          |  |          | 38,600  |             |   | 1,751          |  | 4.54%    |  |             | 42,658  |  |   | 1,739  |  | 4.08%  
|Investment securities held to maturity                                           |  |                              | 285     |                              |   | 20                           |  | 7.02%          |  |          | -       |             |   | -              |  | -        |  |             | -       |  |   | -      |  | -      
|Other interest-earning assets                                                    |  |                              | 25,085  |                              |   | 388                          |  | 1.55%          |  |          | 21,478  |             |   | 1,231          |  | 5.73%    |  |             | 23,621  |  |   | 1,247  |  | 5.28%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Total interest-earning assets                                                    |  |                              | 574,937 |                              |   | 36,075                       |  | 6.27%          |  |          | 454,005 |             |   | 32,738         |  | 7.21%    |  |             | 382,899 |  |   | 26,412 |  | 6.90%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Other assets                                                                     |  |                              | 19,595  |                              |   |                              |  |                |  |          | 18,822  |             |   |                |  |          |  |             | 15,198  |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Total assets                                                                     |  | $                            | 594,532 |                              |   |                              |  |                |  | $        | 472,827 |             |   |                |  |          |  | $           | 398,097 |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Interest-bearing liabilities:                                                    |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Deposits:                                                                        |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Savings, NOW and money market                                                    |  | $                            | 212,885 |                              |   | 4,644                        |  | 2.18%          |  | $        | 181,377 |             |   | 6,883          |  | 3.79%    |  | $           | 143,123 |  |   | 5,210  |  | 3.64%  
|Time deposits over $100,000                                                      |  |                              | 98,494  |                              |   | 4,520                        |  | 4.59%          |  |          | 77,784  |             |   | 4,069          |  | 5.23%    |  |             | 56,916  |  |   | 2,677  |  | 4.70%  
|Other time deposits                                                              |  |                              | 121,978 |                              |   | 4,826                        |  | 3.96%          |  |          | 63,636  |             |   | 3,117          |  | 4.90%    |  |             | 62,476  |  |   | 2,645  |  | 4.23%  
|Borrowings:                                                                      |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Short-term borrowings                                                            |  |                              | 16,130  |                              |   | 356                          |  | 2.21%          |  |          | 14,681  |             |   | 515            |  | 3.51%    |  |             | 10,784  |  |   | 274    |  | 2.54%  
|Long-term debt                                                                   |  |                              | 26,927  |                              |   | 1,471                        |  | 5.46%          |  |          | 11,666  |             |   | 855            |  | 7.33%    |  |             | 11,205  |  |   | 781    |  | 6.97%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Total interest-bearing liabilities                                               |  |                              | 476,414 |                              |   | 15,817                       |  | 3.32%          |  |          | 349,144 |             |   | 15,439         |  | 4.42%    |  |             | 284,504 |  |   | 11,587 |  | 4.07%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Non-interest-bearing deposits                                                    |  |                              | 79,498  |                              |   |                              |  |                |  |          | 89,328  |             |   |                |  |          |  |             | 86,555  |  |   |        |  |        
|Other liabilities                                                                |  |                              | 4,094   |                              |   |                              |  |                |  |          | 5,136   |             |   |                |  |          |  |             | 3,094   |  |   |        |  |        
|Shareholders equity                                                             |  |                              | 34,526  |                              |   |                              |  |                |  |          | 29,219  |             |   |                |  |          |  |             | 23,944  |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|Total liabilities and shareholders equity                                       |  | $                            | 594,532 |                              |   |                              |  |                |  | $        | 472,827 |             |   |                |  |          |  | $           | 398,097 |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Net interest income and interest rate spread                                     |  |                              |         |                              | $ | 20,258                       |  | 2.95%          |  |          |         |             | $ | 17,299         |  | 2.79%    |  |             |         |  | $ | 14,825 |  | 2.83%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Net interest margin                                                              |  |                              |         |                              |   |                              |  | 3.52%          |  |          |         |             |   |                |  | 3.81%    |  |             |         |  |   |        |  | 3.87%  
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        
|                                                                                 |  |                              |         |                              |   |                              |  |                | 
|Ratio of average interest-earning assets to average interest-bearing liabilities |  |                              |         |                              |   |                              |  | 120.68%        |  |          |         |             |   |                |  | 130.03%  |  |             |         |  |   |        |  | 134.58%
|                                                                                 |  |                              |         |                              |   |                              |  |                |  |          |         |             |   |                |  |          |  |             |         |  |   |        |  |        

(1) Nonaccrual loans are included in loan amounts.



36



---

##### Table of Contents

Rate/Volume Analysis

The following table analyzes the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. The table distinguishes between
(i) changes attributable to volume (changes in volume multiplied by the prior periods rate), (ii) changes attributable to rate (changes in rate multiplied by the prior periods volume), and (iii) net change (the sum of the
previous columns). The change attributable to both rate and volume (changes in rate multiplied by changes in volume) has been allocated equally to both the changes attributable to volume and the changes attributable to rate.



|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|---------------------------------------- |  | ------------------------------------- | ----- | - | ------------------------------------- | - | ------ | ----- |  | - | ------ | - |  | ---- | ----- | - | ----- | - | ----- | - |  | - | ----- | -
|                                         |  | Year Ended December 31, 2008 vs. 2007 |       |   | Year Ended December 31, 2007 vs. 2006 |  
|                                         |  | Increase (Decrease) Due to            |       |   | Increase (Decrease) Due to            |  
|                                         |  | Volume                                |       |   | Rate                                  |   |        | Total |  |   | Volume |   |  | Rate |       |   | Total |  
|                                         |  | (Dollars in thousands)                |      
|Interest income:                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|Loans                                    |  | $                                     | 8,926 |   |                                       | $ | (4,364 | )     |  | $ | 4,562  |   |  | $    | 5,780 |   |       | $ | 550   |   |  | $ | 6,330 |  
|Investment securities available for sale |  |                                       | (415  | ) |                                       |   | 13     |       |  |   | (402   | ) |  |      | (175  | ) |       |   | 187   |   |  |   | 12    |  
|Investment securities held to maturity   |  |                                       | 10    |   |                                       |   | 10     |       |  |   | 20     |   |  |      | -     |   |       |   | -     |   |  |   | -     |  
|Other interest-earning assets            |  |                                       | 405   |   |                                       |   | (1,248 | )     |  |   | (843   | ) |  |      | (118  | ) |       |   | 102   |   |  |   | (16   | )
|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|                                         |  |                                       |       |   |                                       |  
|Total interest income                    |  |                                       | 8,926 |   |                                       |   | (5,589 | )     |  |   | 3,337  |   |  |      | 5,487 |   |       |   | 839   |   |  |   | 6,326 |  
|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|                                         |  |                                       |       |   |                                       |  
|Interest expense:                        |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|Deposits:                                |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|Savings, NOW and money market            |  |                                       | 956   |   |                                       |   | (3,195 | )     |  |   | (2,239 | ) |  |      | 1,422 |   |       |   | 251   |   |  |   | 1,673 |  
|Time deposits over $100,000              |  |                                       | 1,017 |   |                                       |   | (566   | )     |  |   | 451    |   |  |      | 1,037 |   |       |   | 355   |   |  |   | 1,392 |  
|Other time deposits                      |  |                                       | 2,583 |   |                                       |   | (874   | )     |  |   | 1,709  |   |  |      | 27    |   |       |   | 445   |   |  |   | 472   |  
|Borrowings:                              |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|Short-term borrowings                    |  |                                       | 41    |   |                                       |   | (200   | )     |  |   | (159   | ) |  |      | 118   |   |       |   | 123   |   |  |   | 241   |  
|Long-term debt                           |  |                                       | 696   |   |                                       |   | (80    | )     |  |   | 616    |   |  |      | 33    |   |       |   | 41    |   |  |   | 74    |  
|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|                                         |  |                                       |       |   |                                       |  
|Total interest expense                   |  |                                       | 5,293 |   |                                       |   | (4,915 | )     |  |   | 378    |   |  |      | 2,637 |   |       |   | 1,215 |   |  |   | 3,852 |  
|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  
|                                         |  |                                       |       |   |                                       |  
|Net interest income increase (decrease)  |  | $                                     | 3,633 |   |                                       | $ | (674   | )     |  | $ | 2,959  |   |  | $    | 2,850 |   |       | $ | (376  | ) |  | $ | 2,474 |  
|                                         |  |                                       |       |   |                                       |   |        |       |  |   |        |   |  |      |       |   |       |   |       |   |  |   |       |  

Liquidity

Our liquidity is a measure of our ability to fund loans, withdrawals and maturities of deposits, and other cash outflows in a cost effective manner. Our principal sources of liquidity are deposits, scheduled payments
and prepayments of loan principal, maturities of investment securities, access to liquid assets, and funds provided by operations. While scheduled loan payments and maturing investments are relatively predictable sources of funds, deposit flows and
loan prepayments are greatly influenced by general interest rates, economic conditions and competition.

Liquid assets (consisting of cash
and due from banks, interest-earning deposits with other banks, federal funds sold and investment securities classified as available for sale) comprised 18.1% and 12.0% of our total assets at December 31, 2008 and 2007, respectively.

We have historically been a net seller of Federal funds, as our liquidity has exceeded our need to fund new loan demand. However, strong
loan demand beginning in 2007 began to reduce our level of liquid assets. To support our loan growth and maintain our liquid assets at an adequate level, beginning in the fourth quarter of 2007, we increased our short-term borrowings and
substantially increased our level of funds in wholesale brokered certificates of deposits and new funding sources such as internet time deposits during 2008. For the year 2008, our short-term borrowings averaged $16.1million, wholesale brokered
certificates of deposit averaged $38.6 million and internet time deposits averaged $6.2 million. We have established credit lines with other financial institutions to purchase up to $20.3 million in Federal funds. As a member of the FHLB, we may
obtain advances up to 10% of our Banks assets. We are also authorized to borrow from the Federal Reserve Banks discount window. As of December 31, 2008, the Bank pledged specific collateral for potential borrowing up to
$135.3 million from the discount window. As another source of short-term borrowings, we also utilize securities sold under agreements to repurchase. As of December 31, 2008, our short-term borrowings consisted entirely of securities
sold under agreements to repurchase of $7.8 million. As of December 31, 2008, overnight excess funds of $54.0 million were invested in our account at the Federal Reserve, and $105,000 was invested in Federal funds sold. In addition, $21.8
million was invested in short-term time deposits with federally insured domestic banking institutions.

Total deposits were $612.7 million
and $457.3 million at December 31, 2008 and December 31, 2007, respectively. Time deposits, which are the only deposit accounts that have stated maturity dates, are generally considered to be rate sensitive. Time deposits represented 49.8%
and 35.6%, respectively, of total deposits as of December 31, 2008 and December 31, 2007. Time deposits of $100,000 or more represented 19.4% and 19.8%, respectively, of our total deposits at December 31, 2008 and December 31,
2007. As of



37



---

##### Table of Contents

December 31, 2008 our overall level of wholesale brokered certificates of deposits increased to $75.7 million from $10.0 million as of December 31,
2007. Under FDIC regulations governing brokered deposits, well capitalized institutions are not subject to brokered deposit limitations. The Bank is currently considered well capitalized. As new source of funding for 2008, deposits
generated through an internet subscription service grew to $28.8 million as of December 31, 2008. Both of these non-traditional deposit sources are included in time deposits on our balance sheet. Maturities of these accounts are substantially
within one year. In 2007, we began acquiring brokered deposits and in 2008 also began acquiring internet deposits to partially fund the significant rise in loan demand that began in 2007 and had out-paced our growth in core deposits. Other than
brokered deposits and internet deposits, we believe that most of our time deposits are relationship-oriented. While we will need to pay competitive rates to retain deposits at their maturities, there are other subjective factors that will determine
their continued retention and we will continue to focus on developing full banking relationships with our customers. Based upon prior experience, we anticipate that a substantial portion of outstanding certificates of deposit will renew upon
maturity.

Also, on May 13, 2008 and July 1, 2008, the Bank sold $9.8 million and $1.2 million, respectively, in principal of
3-month LIBOR plus 3.50% floating rate subordinated notes due June 30, 2018. We closely monitor and evaluate our overall liquidity position on an ongoing basis and adjust our position as management deems appropriate. We believe our liquidity
position at December 31, 2008 is adequate to meet our operating needs.

Asset/Liability Management

Our results of operations depend substantially on our net interest income. Like most financial institutions, our interest income and cost of funds are
affected by general economic conditions and by competition in the marketplace.

The purpose of asset/liability management is to provide
stable net interest income growth by protecting our earnings from undue interest rate risk, which arises from volatile interest rates and changes in the balance sheet mix, and by managing the risk/return relationships between liquidity, interest
rate risk, market risk, and capital adequacy. We maintain, and have complied with, our Board approved asset/liability management policy that provides guidelines for controlling exposure to interest rate risk by utilizing the following ratios and
trend analysis: liquidity, equity, volatile liability dependence, portfolio maturities, maturing assets and maturing liabilities. Our policy is to control the exposure of our earnings to changing interest rates by generally endeavoring to maintain a
position within a narrow range around an earnings neutral position, which is defined as the mix of assets and liabilities that generate a net interest margin that is least affected by interest rate changes.

When suitable lending opportunities are not sufficient to utilize available funds, we have generally invested such funds in securities, primarily
securities issued by governmental agencies and mortgage-backed securities. The securities portfolio contributes to our earnings and plays an important part in our overall interest rate management. However, management of the securities portfolio
alone cannot balance overall interest rate risk. The securities portfolio must be used in combination with other asset/liability techniques to actively manage the balance sheet. The primary objectives in our overall management of our securities
portfolio are safety, liquidity, yield, asset/liability management, which is also known as interest rate risk, and investing in securities that can be pledged for public deposits.

In reviewing our needs with regard to proper management of our asset/liability program, we estimate our future needs, taking into consideration
historical periods of high loan demand and low deposit balances, estimated loan and deposit increases (due to increased demand through marketing), and forecasted interest rate changes.

The analysis of an institutions interest rate gap, which is the difference between the repricing of interest-earning assets and interest-bearing
liabilities during a given period of time, is a standard tool for the measurement of exposure to interest rate risk. We currently utilize a process of net interest income simulation where we project future balance sheet levels, interest rates, and
noninterest income and noninterest expenses. These projections are then shocked with changes in interest rates to capture any interest rate risk within the base case projections. Beginning in 2009, we began to incorporate Economic Value of Equity,
or EVE, as a component of asset/liability management. EVE analysis provides insight into the trends of our banks earning capacity and utilizes a process of determining the present net value of our cash flows. The following table sets forth the
amounts of our interest-earning assets and interest-bearing liabilities outstanding at December 31, 2008, which is projected to reprice or mature in each of the future time periods shown. Except as stated below, the amounts of assets and
liabilities shown which reprice or mature within a particular period were determined in accordance with the contractual terms of the assets or liabilities. Loans with adjustable rates are shown as being due at the end of the next upcoming adjustment
period. Money market deposit accounts and negotiable order of withdrawal or other transaction accounts are assumed to be subject to immediate repricing and depositor availability and have been placed in the shortest period. In making the gap
computations, none of the assumptions made regarding prepayment rates and deposit drop off rates have been used for any interest-earning assets or interest-bearing liabilities. In addition, the table does not reflect scheduled principal payments
that will be received throughout the lives of the loans. The interest rate sensitivity of our assets and liabilities illustrated in the following table would vary substantially if different assumptions were used or if actual experience differs from
that indicated by such assumptions.



38



---

##### Table of Contents

|                                                                                  |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|--------------------------------------------------------------------------------- |  | ------------------------------------------ | ------- | ------------------------- | - | --------------------- |  | ------------- | --------- | ----- | - | ------- |  | - | -------
|                                                                                  |  | Terms to Repricing as of December 31, 2008
|                                                                                  |  | 3 Monthsor Less                            |         | Over 3 Monthsto 12 Months |   | Total Within12 Months |  | Over 12Months |           | Total
|                                                                                  |  | (Dollars in thousands)                    
|Interest-earning assets:                                                          |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|Loans                                                                             |  | $                                          | 294,996 |                           | $ | 59,700                |  | $             | 354,696   |       | $ | 191,661 |  | $ | 546,357
|Investment securities available for sale                                          |  |                                            | 2,407   |                           |   | 4,735                 |  |               | 7,142     |       |   | 29,264  |  |   | 36,406 
|Investment securities held to maturity                                            |  |                                            | -       |                           |   | -                     |  |               | -         |       |   | 750     |  |   | 750    
|Other earning assets                                                              |  |                                            | 65,727  |                           |   | 11,129                |  |               | 76,856    |       |   | -       |  |   | 76,856 
|                                                                                  |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|Total interest-earning assets                                                     |  | $                                          | 363,130 |                           | $ | 75,564                |  | $             | 438,694   |       | $ | 221,675 |  | $ | 660,369
|                                                                                  |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|                                                                                  |  |                                            |         |                           |  
|Percent of total interest-earning assets                                          |  |                                            | 54.99%  |                           |   | 11.44%                |  |               | 66.43%    |       |   | 33.57%  |  |   | 100.00%
|Cumulative percent of total interest- earning assets                              |  |                                            | 54.99%  |                           |   | 66.43%                |  |               | 66.43%    |       |   | 100.00% |  |   | 100.00%
|                                                                                  |  |                                            |         |                           |  
|Interest-bearing liabilities                                                      |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|Deposits:                                                                         |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|Savings, money market, and NOW                                                    |  | $                                          | 220,808 |                           | $ | -                     |  | $             | 220,808   |       | $ | -       |  | $ | 220,808
|Time deposits (1)                                                                 |  |                                            | 100,484 |                           |   | 183,901               |  |               | 284,385   |       |   | 20,865  |  |   | 305,250
|Borrowings:                                                                       |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|Short-term borrowings                                                             |  |                                            | 7,782   |                           |   | -                     |  |               | 7,782     |       |   | -       |  |   | 7,782  
|Long-term debt                                                                    |  |                                            | 26,465  |                           |   | -                     |  |               | 26,465    |       |   | 846     |  |   | 27,311 
|                                                                                  |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|                                                                                  |  | $                                          | 355,539 |                           | $ | 183,901               |  | $             | 539,440   |       | $ | 21,711  |  | $ | 561,151
|                                                                                  |  |                                            |         |                           |   |                       |  |               |           |       |   |         |  |   |        
|                                                                                  |  |                                            |         |                           |  
|Percent of total interest-bearing liabilities                                     |  |                                            | 63.36%  |                           |   | 32.77%                |  |               | 96.13%    |       |   | 3.87%   |  |   | 100.00%
|Cumulative percent of total interest- bearing liabilities                         |  |                                            | 63.36%  |                           |   | 96.13%                |  |               | 96.13%    |       |   | 100.00% |  |   | 100.00%
|                                                                                  |  |                                            |         |                           |  
|Interest sensitivity gap                                                          |  | $                                          | 7,591   |                           | $ | (108,337)             |  | $             | (100,746) |       | $ | 199,964 |  | $ | 99,218 
|Cumulative interest sensitivity gap                                               |  |                                            | 7,591   |                           |   | (100,746)             |  |               | (100,746) |       |   | 99,218  |  |   | 99,218 
|Cumulative interest sensitivity gap as a percent of total interest-earning assets |  |                                            | 1.15%   |                           |   | -15.26%               |  |               | -15.26%   |       |   | 15.02%  |  |   | 15.02% 
|Cumulative ratio of interest-sensitive assets to interest-sensitive liabilities   |  |                                            | 102.14% |                           |   | 81.32%                |  |               | 81.32%    |       |   | 117.68% |  |   | 117.68%

|(1) | Includes an aggregate of $75,653,000 wholesale brokered certificates of deposit maturing in March, April and October 2009.
|--- | --------------------------------------------------------------------------------------------------------------------------

Capital

A significant measure of the strength of a
financial institution is its capital base. Federal bank regulators have classified capital into the following components: (1) Tier I capital, which includes common shareholders equity (excluding accumulated other comprehensive income) and
qualifying preferred equity, and (2) Tier II capital, which includes a portion of the allowance for loan losses, certain qualifying long-term debt and preferred stock that does not qualify as Tier I capital. Minimum capital levels are regulated
by risk-based capital adequacy guidelines, which require a financial institution to maintain capital as a percentage of its risk-adjusted assets, which are the institutions assets and certain off-balance sheet items adjusted for predefined
credit risk factors. A financial institution is required to maintain, at a minimum, Tier I capital as a percentage of risk-adjusted assets of 4.0% and combined Tier I and Tier II capital as a percentage of risk-adjusted assets of 8.0%. In addition
to the risk-based guidelines, federal regulations require a financial institution to maintain a minimum leverage ratio (Tier I capital as a percentage of tangible assets) of 4.0%. Our equity to assets ratio was 5.17% and 5.76%, respectively, at
December 31, 2008 and December 31, 2007. As the following table indicates, at December 31, 2008 we exceeded our regulatory capital requirements.



|                                |  |                      |  |                    |  |                            
|------------------------------- |  | -------------------- |  | ------------------ |  | ---------------------------
|                                |  | At December 31, 2008
|                                |  | ActualRatio          |  | MinimumRequirement |  | Well-CapitalizedRequirement
|Total risk-based capital ratio  |  | 12.14%               |  | 8.00%              |  | 10.00%                     
|                                |  |                      | 
|Tier 1 risk-based capital ratio |  | 8.29%                |  | 4.00%              |  | 6.00%                      
|                                |  |                      | 
|Tier 1 leverage ratio           |  | 6.91%                |  | 4.00%              |  | 5.00%                      



39



---

##### Table of Contents

In March 2004, we established a trust, North State Statutory Trust I, which sold $5.2 million of its
preferred and common securities in a pooled private placement and in turn used these funds to purchase $5.2 million of junior subordinated debentures issued by us. In December 2005, we established a second trust, North State Statutory Trust II,
which sold $5.2 million of its preferred and common securities in a pooled private placement and in turn used these funds to purchase $5.2 million of junior subordinated debentures issued by us. In November 2007, we established a third trust, North
State Statutory Trust III, which sold $5.2 million of its preferred and common securities in a pooled private placement and in turn used these funds to purchase $5.2 million of junior subordinated debentures issued by us.

Our trust preferred securities presently qualify as Tier 1 regulatory capital and are reported in Federal Reserve regulatory reports as a minority
interest in a consolidated subsidiary. The Federal Accounting Standards Board adopted in 2003 a rule, FASB Interpretation No. 46 (Revised) that requires the Trusts to be deconsolidated from our financial statements. On July 2, 2003, the
Board of Governors of the Federal Reserve issued a letter, SR 03-13, stating that notwithstanding FIN 46 trust preferred securities will continue to be included in Tier 1 capital until notice is given to the contrary. There can be no assurance that
the Federal Reserve will continue to allow institutions to include trust preferred securities in Tier 1 capital for regulatory capital purposes. In the event of a disallowance, there would be a reduction in our consolidated Tier 1 and leverage
capital ratios.

On May 13, 2008, the Bank issued $9.8 million and on July 1, 2008 an additional $1.2 million of floating-rate
subordinated notes due June 30, 2018. The Bank may redeem some or all of the notes at any time beginning on June 30, 2013 at a price equal to 100% of the principal amount of the notes redeemed plus accrued but unpaid interest to the
redemption date. The subordinated notes are included in long-term debt and qualify as Tier II capital.

We intend that our company and our
bank remain well-capitalized for regulatory purposes. To do so, we might need additional capital in the future due to greater than expected future growth, any impact on our operations or financial condition caused by the current
recession and any governmental and regulatory responses to the recession, or other reasons. If necessary, we will consider all viable alternatives for raising capital including additional issuances of trust preferred securities.

After careful and complete evaluation, in November 2008 we chose not to participate in the Capital Purchase Plan of the U.S. Governments TARP.

Contractual Obligations and Commitments

In the normal course of business, we have various outstanding contractual obligations that will require future cash outflows, as well as commitments and contingent liabilities, such as commitments to extend credit that may or may not
require future cash outflows. To meet the financing needs of our customers, we issue various financial instruments, such as lines of credit, loan commitments and standby letters of credit. These instruments either are not recorded on our balance
sheet or are recorded on our balance sheet in amounts that differ from the full contract or notional amounts. These instruments involve varying elements of market, credit and liquidity risk. The following table reflects our expected contractual
obligations and future operating lease commitments as of December 31, 2008.



|                                                  |  |                        |         |                          |   |             |  |             |        |              |   |       |  |   |       
|------------------------------------------------- |  | ---------------------- | ------- | ------------------------ | - | ----------- |  | ----------- | ------ | ------------ | - | ----- |  | - | ------
|                                                  |  | Payments Due by Period
|Contractual Obligations                           |  | Total                  |         | On Demandor Within1 Year |   | 2 - 3 Years |  | 4 - 5 Years |        | After5 Years
|                                                  |  | (Dollars in thousands)
|Short-term borrowings                             |  | $                      | 7,782   |                          | $ | 7,782       |  | $           | -      |              | $ | -     |  | $ | -     
|Long-term debt                                    |  |                        | 27,311  |                          |   | -           |  |             | -      |              |   | -     |  |   | 27,311
|Operating lease payments                          |  |                        | 10,034  |                          |   | 1,076       |  |             | 2,166  |              |   | 2,040 |  |   | 4,752 
|Commitments for construction in process           |  |                        | 2,040   |                          |   | 2,040       |  |             | -      |              |   | -     |  |   | -     
|Commitments to fund affordable housing investment |  |                        | 318     |                          |   | 245         |  |             | 61     |              |   | 12    |  |   | -     
|Time deposits                                     |  |                        | 305,250 |                          |   | 284,379     |  |             | 18,778 |              |   | 2,087 |  |   | 6     
|                                                  |  |                        |         |                          |   |             |  |             |        |              |   |       |  |   |       
|                                                  |  |                        |         |                          |  
|Total contractual cash obligations                |  | $                      | 352,735 |                          | $ | 295,522     |  | $           | 21,005 |              | $ | 4,139 |  | $ | 32,069
|                                                  |  |                        |         |                          |   |             |  |             |        |              |   |       |  |   |       

The following table reflects our other commitments outstanding as of December 31, 2008.



40



---

##### Table of Contents

|                                                                                             |  |                                            |        |              |   |             |  |             |       |              |   |       |  |   |      
|-------------------------------------------------------------------------------------------- |  | ------------------------------------------ | ------ | ------------ | - | ----------- |  | ----------- | ----- | ------------ | - | ----- |  | - | -----
|                                                                                             |  | Amount of Commitment Expiration Per Period
|Contractual Obligations                                                                      |  | TotalAmountsCommitted                      |        | Within 1Year |   | 2 - 3 Years |  | 4 - 5 Years |       | After5 Years
|                                                                                             |  | (Dollars in thousands)                    
|                                                                                             |  |                                            |        |              |  
|Undisbursed portion of home equity credit lines secured by 1-4 family residential properties |  | $                                          | 17,524 |              | $ | 6,787       |  | $           | 2,979 |              | $ | 4,145 |  | $ | 3,613
|Undisbursed portion of commercial, construction and land development loans                   |  |                                            | 38,297 |              |   | 36,166      |  |             | 551   |              |   | 857   |  |   | 723  
|Other commitments and lines of credit                                                        |  |                                            | 21,248 |              |   | 9,587       |  |             | 3,017 |              |   | 4,689 |  |   | 3,955
|Standby letters of credit                                                                    |  |                                            | 4,615  |              |   | 4,615       |  |             | -     |              |   | -     |  |   | -    
|                                                                                             |  |                                            |        |              |   |             |  |             |       |              |   |       |  |   |      
|                                                                                             |  |                                            |        |              |  
|Total commercial commitments                                                                 |  | $                                          | 81,684 |              | $ | 57,155      |  | $           | 6,547 |              | $ | 9,691 |  | $ | 8,291
|                                                                                             |  |                                            |        |              |   |             |  |             |       |              |   |       |  |   |      

Off-Balance Sheet Arrangements

Information about our off-balance sheet risk exposure is presented in Note L to the accompanying consolidated financial statements. As part of our
ongoing business, we do not participate in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often referred to as special purpose entities, or SPEs, which generally are established for
the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. As of December 31, 2008, our sole SPE activity is with North State Statutory Trust I, North State Statutory Trust II and North State
Statutory Trust III. We issued $5.2 million of junior subordinated debentures, included in long-term debt on the balance sheet, to each of these trusts on March 17, 2004, December 15, 2005 and November 28, 2007, respectively, in
exchange for the proceeds of trust preferred securities issued by these trusts.

Recent Accounting Pronouncements

See Note B to our consolidated financial statements for a discussion of recent accounting pronouncements and managements assessment of the
potential impact on our consolidated financial statements.

Critical Accounting Policy

Our most significant critical accounting policy is the determination of our allowance for loan losses. A critical accounting policy is one that is both
very important to the portrayal of our financial condition and results, and requires our most difficult, subjective or complex judgments. What makes these judgments difficult, subjective and/or complex is the need to make estimates about the effects
of matters that are inherently uncertain. If the mix and amount of future write-offs differ significantly from those assumptions we use in making our determination, the allowance for loan losses and provision for loan losses on our income statement
could be materially affected. For further discussion of the allowance for loan losses and a detailed description of the methodology we use in determining the adequacy of the allowance, see the section of this discussion titled Asset Quality
and the Allowance for Loan Losses and Note E to our consolidated financial statements contained in this report.

QUARTERLY
FINANCIAL DATA (UNAUDITED)

The following table sets forth, for the periods indicated, certain of our consolidated quarterly financial information.
This information is derived from our unaudited financial statements, which include, in the opinion of management, all normal recurring adjustments which management considers necessary for a fair presentation of the results for such periods. This
information should be read in conjunction with our consolidated financial statements included elsewhere in this report. The results for any quarter are not necessarily indicative of results for any future period.



41



---

##### Table of Contents

|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|----------------------------------- |  | --------------------------------------------- | ----- | ------------ | - | ------------- |  | ------------ | ----- | ------------- | - | ------------ |  | ------------- | ----- | ------------ | - | ----- |  | - | ----- |  | - | -----
|                                    |  | Selected Quarterly Financial Data (Unaudited)
|                                    |  | 2008                                          |       | 2007        
|                                    |  | FourthQuarter                                 |       | ThirdQuarter |   | SecondQuarter |  | FirstQuarter |       | FourthQuarter |   | ThirdQuarter |  | SecondQuarter |       | FirstQuarter
|                                    |  | (Dollars in thousands, except per share data)
|Operating Data:                     |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Total interest income               |  | $                                             | 9,103 |              | $ | 9,141         |  | $            | 8,843 |               | $ | 8,988        |  | $             | 8,858 |              | $ | 8,415 |  | $ | 7,917 |  | $ | 7,548
|Total interest expense              |  |                                               | 4,145 |              |   | 3,875         |  |              | 3,652 |               |   | 4,145        |  |               | 4,300 |              |   | 3,933 |  |   | 3,663 |  |   | 3,544
|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net interest income                 |  |                                               | 4,958 |              |   | 5,266         |  |              | 5,191 |               |   | 4,843        |  |               | 4,558 |              |   | 4,482 |  |   | 4,254 |  |   | 4,004
|Provision for loan losses           |  |                                               | 881   |              |   | 777           |  |              | 671   |               |   | 426          |  |               | 662   |              |   | 255   |  |   | 211   |  |   | 211  
|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net interest income after provision |  |                                               | 4,077 |              |   | 4,489         |  |              | 4,520 |               |   | 4,417        |  |               | 3,896 |              |   | 4,227 |  |   | 4,043 |  |   | 3,793
|Noninterest income                  |  |                                               | 201   |              |   | 395           |  |              | 327   |               |   | 303          |  |               | 275   |              |   | 293   |  |   | 303   |  |   | 250  
|Noninterest expense                 |  |                                               | 3,388 |              |   | 3,876         |  |              | 3,822 |               |   | 3,723        |  |               | 3,176 |              |   | 3,015 |  |   | 2,937 |  |   | 2,904
|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Income before income taxes          |  |                                               | 890   |              |   | 1,008         |  |              | 1,025 |               |   | 997          |  |               | 995   |              |   | 1,505 |  |   | 1,409 |  |   | 1,139
|Provision for income taxes          |  |                                               | 383   |              |   | 422           |  |              | 382   |               |   | 368          |  |               | 385   |              |   | 573   |  |   | 563   |  |   | 432  
|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net income                          |  | $                                             | 507   |              | $ | 586           |  | $            | 643   |               | $ | 629          |  | $             | 610   |              | $ | 932   |  | $ | 846   |  | $ | 707  
|                                    |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|                                    |  |                                               |       |              |   |               |  |             
|Per Share Data: (1)                 |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Net income:                         |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|Basic                               |  | $                                             | 0.07  |              | $ | 0.08          |  | $            | 0.09  |               | $ | 0.09         |  | $             | 0.09  |              | $ | 0.13  |  | $ | 0.12  |  | $ | 0.10 
|Diluted                             |  | $                                             | 0.07  |              | $ | 0.08          |  | $            | 0.09  |               | $ | 0.09         |  | $             | 0.08  |              | $ | 0.13  |  | $ | 0.12  |  | $ | 0.10 
|                                    |  |                                               |       |              |   |               |  |             
|Common stock price:                 |  |                                               |       |              |   |               |  |              |       |               |   |              |  |               |       |              |   |       |  |   |       |  |   |      
|High                                |  | $                                             | 8.00  |              | $ | 10.90         |  | $            | 11.50 |               | $ | 14.35        |  | $             | 17.25 |              | $ | 21.75 |  | $ | 17.20 |  | $ | 17.49
|Low                                 |  |                                               | 5.25  |              |   | 7.75          |  |              | 9.00  |               |   | 9.00         |  |               | 12.00 |              |   | 16.80 |  |   | 15.67 |  |   | 15.70
|Close                               |  |                                               | 7.00  |              |   | 8.50          |  |              | 9.00  |               |   | 11.00        |  |               | 12.75 |              |   | 16.85 |  |   | 17.20 |  |   | 16.67
|                                    |  |                                               |       |              |   |               |  |             
|Book value                          |  | $                                             | 4.96  |              | $ | 4.85          |  | $            | 4.71  |               | $ | 4.68         |  | $             | 4.52  |              | $ | 4.35  |  | $ | 4.10  |  | $ | 4.03 

(1)  Adjusted for the effects of three for two stock splits in 2007

Item 7A.Quantitative and Qualitative Disclosures About Market Risk.

Market risk reflects the risk of economic loss resulting from adverse changes in market price and interest rates. This risk of loss can be reflected in
diminished current market values and/or reduced potential net interest income in future periods.

The largest component of our earnings is
net interest income which can fluctuate widely, directly impacting our overall earnings. Significant interest rate movements occur due to differing maturities or repricing intervals of our interest-earning assets and interest-bearing liabilities and
the fact that rates on these financial instruments do not change uniformly. Management is responsible for minimizing our exposure to interest rate risk. This is accomplished by developing objectives, goals and strategies designed to enhance
profitability and performance while minimizing our overall interest rate risk.

We use several modeling techniques to measure interest rate
risk. Our primary method is the simulation of net interest income under varying interest rate scenarios. We believe this methodology is preferable in that it takes into account the pricing strategies we would undertake in response to rate changes,
whereas other methods such as interest rate shock or balance sheet gap analysis do not take these into consideration. Our balance sheet remains asset-sensitive, which means that more assets than liabilities are subject to immediate repricing as
market rates change. During periods of rising rates, this should result in increased interest income. The opposite would be expected during periods of declining rates.

Our hedging strategy is generally intended to take advantage of opportunities to reduce, to the extent possible, unpredictable cash flows. We may use a variety of commonly used derivative products that are instruments
used by financial institutions to manage interest rate risk. The products that may be used as part of a hedging strategy include swaps, caps, floors and collars. We previously have used a stand-alone derivative financial instrument, in the form of
an interest rate floor, in our asset/liability management program. The transaction involved both credit and market risk. The instrument was designated as a cash flow hedge of the risk of overall changes in cash flows below the strike rate of 7.50%
on the floor. Although the cash flow hedge was consistent with our risk management objective, we decided in March 2008 to terminate the interest rate floor agreement after considering the impact of the transaction on our risk management objectives.
On March 17, 2008, we received $1.9 million in connection with the termination of the interest rate floor and are amortizing the remaining pre-tax gain of $1.5 million over the remaining 19 months of the original contract period. At
December 31, 2007, the outstanding notional value of the interest rate floor was $50.0 million with a fair value of $1.0 million and an unrealized gain of $681,000 and a maturity date of November 1, 2009. Additional discussion of
derivatives is presented in Note L to our consolidated financial statements included under Item 8 of Part II in this Form 10-K.



42



---

##### Table of Contents

See the section entitled Asset/Liability Management in Item 7 for a more detailed
discussion of market risk.

Item 8.Financial Statements and Supplemental Data.

The information required by this Item is found beginning at page F-1 of this report.

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

Not applicable.

Item 9A(T).  Controls and Procedures.

Disclosure
Controls and Procedures

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief
Financial Officer, carried out an evaluation of our disclosure controls and procedures as defined in Rule 13a-15(e) of the Exchange Act. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure
controls and procedures were effective as of December 31, 2008.

Managements Report on Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule
13a-15(f) of the Securities Exchange Act of 1934 as amended. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial
statements for external purposes in accordance with accounting principles generally accepted in the United States of America.

Under the
supervision and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in
Internal Control  Integrated Framework promulgated by the Committee of Sponsoring Organizations of the Treadway Commission, commonly referred to as the COSO criteria. Based on this evaluation under the COSO criteria,
management concluded that our internal control over financial reporting was effective as of December 31, 2008.

Because of its
inherent limitations, internal control over financial reporting cannot provide absolute assurance of achieving financial reporting objectives. Internal control over financial reporting is a process that involves human adherence to and compliance
with policies and procedures. It is subject to lapses in judgment and breakdowns resulting from human failures. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate due to
changes in conditions, or that the degree of compliance with the policies and procedures may deteriorate.

This annual report does not
include an attestation report of our registered public accounting firm regarding internal control over financial reporting. Managements report was not subject to attestation by our registered public accounting firm pursuant to temporary rules
of the Securities and Exchange Commission that permit us to provide only managements report in this annual report.

There was no
change in our internal control over financial reporting that occurred during the fourth quarter of 2008 that has materially affected or is likely to materially affect our internal control over financial reporting.

Item 9B.Other Information.

Not applicable.

PART III

Item 10.Directors, Executive Officers, and
Corporate Governance.

The information required by this Item concerning our directors and executive officers is incorporated
by reference from the sections captioned Proposal No. 1 - Election of Directors, Other Information  Other Directors and Other Information - Executive Officers contained in our proxy statement related to
the 2009 Annual Meeting of Shareholders scheduled to be held on May 20, 2009. The information required by this Item concerning compliance with Section 16(a) of the United States Securities Exchange Act of 1934, as amended, is incorporated
by reference from the section of our proxy statement captioned Section 16(a) Beneficial Ownership Reporting Compliance.

The
information required by this Item concerning our audit committee financial expert is contained under the section



43



---

##### Table of Contents

captioned Other Information-Report of the Audit Committee contained in our proxy statement.

Our Board of Directors has adopted a code of ethics for our Chief Executive Officer, Chief Financial Officer and any other senior accounting officer or
other persons performing similar functions. We will provide copies of our code of ethics without charge upon request. To obtain a copy of our code of ethics, please send your written request to North State Bancorp, 4270 The Circle at North Hills,
Raleigh, North Carolina 27609, Attention: Stacey Koble.

Since the date of our proxy statement for our 2008 Annual Meeting of Shareholders,
we have not made any material change to the procedures by which our shareholders may recommend nominees to our Board of Directors. Those procedures are discussed under the section captioned Director Nominations in our proxy statement for
the 2009 Annual Meeting of Shareholders.

Item 11.Executive Compensation.

The information required by this Item is incorporated by reference to the information under the sections captioned Executive Compensation,
Other Information  Compensation Discussion and Analysis, Employment and Change in Control Agreements , Other Information  Compensation Committee Report, Other Information  Compensation
Committee Interlocks and Insider Participation, and Other Information - Director Compensation contained in our proxy statement.

Item 12.Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.

The information required by this Item is incorporated by reference to the information under the section captioned Security Ownership of Management and Certain Beneficial Owners contained in our proxy
statement and in Part II, Item 5 of this report.

Item 13.Certain Relationships and Related
Transactions, and Director Independence.

The information required by this Item is incorporated by reference to the
information under the section captioned Certain Transactions contained in our proxy statement.

Item 14.  Principal Accountant Fees and Services.

The
information required by this Item is incorporated by reference to the information under the section captioned

Report of the Audit Committee
contained in our proxy statement.



44



---

##### Table of Contents

Item 15.    Exhibits and Financial
Statement Schedules.



|(A) | Exhibits
|--- | --------



| |  |             |  |                                                                                                                                                                                                                                                                                                        
| |  | ----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | Exhibit No. |  | Exhibit Title                                                                                                                                                                                                                                                                                          
| |  |            
| |  | 3.1 (a)     |  | Articles of Incorporation, amended as of May 9, 2007                                                                                                                                                                                                                                                   
| |  |            
| |  | 3.2 (a)     |  | Bylaws adopted June 7, 2002                                                                                                                                                                                                                                                                            
| |  |            
| |  | 4.1 (a)     |  | Form of North State Bancorp stock certificate                                                                                                                                                                                                                                                          
| |  |            
| |  | 4.2 (f)     |  | Amended and Restated Declaration of Trust by and among U.S. Bank National Association, as Institutional Trustee, North State Bancorp, as Sponsor, and Larry D. Barbour and Kirk A. Whorf as
administrators, dated as of March 17, 2004                                                                 
| |  |            
| |  | 4.3 (f)     |  | Indenture dated as of March 17, 2004, between North State Bancorp, as Issuer and U.S. Bank National Association, as Trustee                                                                                                                                                                            
| |  |            
| |  | 4.4 (b)     |  | Amended and Restated Declaration of Trust by and among Wilmington Trust Company, as Delaware Trustee, Wilmington Trust Company, as Institutional Trustee, North State Bancorp, as Sponsor, and
Larry D. Barbour and Kirk A. Whorf as administrators, dated as of December 15, 2005                     
| |  |            
| |  | 4.5 (b)     |  | Indenture dated as of December 15, 2005, between North State Bancorp, as Issuer and Wilmington Trust Company, as Trustee                                                                                                                                                                               
| |  |            
| |  | 4.6 (h)     |  | Amended and Restated Declaration of Trust by and among Wells Fargo Delaware Trust Company, as Delaware Trustee, Wells Fargo Bank, N.A., as Property Trustee, North State Bancorp, as Depositor,
and Kirk A. Whorf, Sandra A. Temple and David M. Shipp as administrators, dated as of November 28, 2007
| |  |            
| |  | 4.7 (h)     |  | Junior Subordinated Indenture dated as of November 28, 2007, between North State Bancorp, as Issuer and Wells Fargo Bank, N.A., as Trustee                                                                                                                                                             
| |  |            
| |  | 10.1 (c)    |  | Stock Option Plan for Non-Employee Directors, assumed as of June 28, 2002                                                                                                                                                                                                                              
| |  |            
| |  | 10.2 (c)    |  | Stock Option Plan for Employees, assumed as of June 28, 2002                                                                                                                                                                                                                                           
| |  |            
| |  | 10.3 (d)    |  | Employment Agreement between North State Bank and Larry D. Barbour, dated as of June 1, 2000                                                                                                                                                                                                           
| |  |            
| |  | 10.4 (d)    |  | Change in Control Agreement between North State Bank and Kirk A. Whorf, dated as of June 1, 2000, as amended on October 29, 2002                                                                                                                                                                       
| |  |            
| |  | 10.5 (d)    |  | Change in Control Agreement between North State Bank and Judy M. Stephenson, dated as of June 1, 2000                                                                                                                                                                                                  
| |  |            
| |  | 10.6 (d)    |  | Change in Control Agreement between North State Bank and Sandra A. Temple, dated as of June 1, 2000, as amended on October 24, 2002                                                                                                                                                                    
| |  |            
| |  | 10.7 (e)    |  | 2003 Stock Plan                                                                                                                                                                                                                                                                                        
| |  |            
| |  | 10.8 (f)    |  | Guarantee Agreement dated as of March 17, 2004, by and between North State Bancorp and U.S. Bank National Association                                                                                                                                                                                  
| |  |            
| |  | 10.9 (b)    |  | Guarantee Agreement dated as of December 15, 2005, by and between North State Bancorp and Wilmington Trust Company                                                                                                                                                                                     



45



---

##### Table of Contents

| |  |          |  |                                                                                                                                                                                   
| |  | -------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  |         
| |  | 10.11(f) |  | Lease dated May 1, 2003 between North State Bancorp and NHM00, LLC.                                                                                                               
| |  |         
| |  | 10.12(g) |  | Assignment and Assumption of Lease effective January 14, 2000 among North State Bank, Oberlin Investors Two, LLC and Branch Banking & Trust Company.                              
| |  |         
| |  | 10.13(g) |  | Office Lease dated April 10, 2000 between North State Bank and Oberlin Investors Two, LLC (including Amendment No. One dated March 29, 2001).                                     
| |  |         
| |  | 10.14(i) |  | Lease agreement dated as of December 29, 2006 by and between North State Bank and Atrium Investments, LLC                                                                         
| |  |         
| |  | 10.15(i) |  | Lease agreement dated as of November 1, 2006 between North State Bancorp and Capital Club Properties, LLC                                                                         
| |  |         
| |  | 10.16(h) |  | Guarantee Agreement dated as of November 28, 2007, by and between North State Bancorp and Wells Fargo Bank, N.A.                                                                  
| |  |         
| |  | 10.17(j) |  | Change in Control Agreement between North State Bank and David M. Shipp, dated September 10, 2007                                                                                 
| |  |         
| |  | 10.18(k) |  | Fiscal and Paying Agent Agreement, dated May 13, 2008, between North State Bank and Wilmington Trust Company (including form of Floating Rate Subordinated Note due June 30,
2018)
| |  |         
| |  | 21.1     |  | List of Subsidiaries                                                                                                                                                              
| |  |         
| |  | 23       |  | Consent of Dixon Hughes PLLC                                                                                                                                                      
| |  |         
| |  | 31.1     |  | Certification pursuant to Rule 13a-14(a)                                                                                                                                          
| |  |         
| |  | 31.2     |  | Certification pursuant to Rule 13a-14(a)                                                                                                                                          
| |  |         
| |  | 32.1     |  | Certifications pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                            





(a)   Incorporated by reference to exhibits filed with our Quarterly Report of Form 10-Q filed on May 15, 2007.

(b)   Incorporated by reference to exhibits filed with our Current Report on Form 8-K filed on December 20,
2005.

(c)   Incorporated by reference to exhibits filed with our Registration Statement on Form S-8 filed on
July 31, 2002 (Registration Statement No. 333-97419).

(d)   Incorporated by reference to exhibits filed
with our Annual Report on Form 10-KSB for the year ended December 31, 2002.

(e)   Incorporated by reference
to exhibits filed with our Registration Statement on Form S-8 filed on July 25, 2003 (Registration Statement No. 333-107337).

(f)   Incorporated by reference to exhibits filed with our Annual Report on Form 10-KSB for the year ended December 31, 2005.

(g)   Incorporated by reference to exhibits filed with our Quarterly Report on Form 10-QSB for the quarter ended March 31,
2005.

(h)   Incorporated by reference to exhibits filed with our Current Report on Form 8-K filed on
November 30, 2007.

(i)   Incorporated by reference to exhibits filed with our Annual Report on Form 10-KSB
for the year ended December 31, 2006.

(j)   Incorporated by reference to exhibits filed with our Annual
Report on Form 10-K for the year ended December 31, 2007.

(k)   Incorporated by reference to exhibits filed with our
Quarterly Report on Form 10-Q for the quarter ended June 30, 2008.



46



---

##### Table of Contents

ITEM 8  FINANCIAL STATEMENTS

NORTH STATE BANCORP & SUBSIDIARY

INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                |  |         
|--------------------------------------------------------------------------------------------------------------- |  | --------
|                                                                                                                |  | Page No.
|                                                                                                                | 
|Report of Independent Registered Public Accounting Firm                                                         |  | F-2     
|                                                                                                                | 
|Consolidated Balance Sheets as of December 31, 2008 and 2007                                                    |  | F-3     
|                                                                                                                | 
|Consolidated Statements of Operationsfor the years ended December 31, 2008, 2007 and 2006                       |  | F-4     
|                                                                                                                | 
|Consolidated Statements of Comprehensive Incomefor the years ended December 31, 2008, 2007 and
2006             |  | F-5     
|                                                                                                                | 
|Consolidated Statements of Changes in Shareholders Equityfor the years ended December 
31, 2008, 2007 and 2006 |  | F-6     
|                                                                                                                | 
|Consolidated Statements of Cash Flowsfor the years ended December 31, 2008, 2007 and 2006                       |  | F-7     
|                                                                                                                | 
|Notes to Consolidated Financial Statements                                                                      |  | F-9     



F-1



---

##### Table of Contents

LOGO







REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM





To the Shareholders and the Board of Directors

North State Bancorp

Raleigh, North Carolina

We have audited the accompanying consolidated balance sheets of North State Bancorp and subsidiary (the Company) as of December 31, 2008 and 2007, and
the related consolidated statements of operations, comprehensive income, changes in shareholders equity and cash flows for each of the years in the three-year period ended December 31, 2008. These consolidated financial statements are the
responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. We were not engaged to perform an audit of the Companys internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An
audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the
consolidated financial statements referred to above present fairly, in all material respects, the financial position of North State Bancorp and subsidiary at December 31, 2008 and 2007 and the results of their operations and their cash flows
for each of the years in the three-year period ended December 31, 2008 in conformity with accounting principles generally accepted in the United States of America.

LOGO

Greenville, North Carolina

March 23, 2009



F-2



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED BALANCE SHEETS

December 31, 2008 and 2007





|                                                                                                                                                        |  |                        |         |      |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | ---- | - | -------
|                                                                                                                                                        |  | 2008                   |         | 2007
|                                                                                                                                                        |  | (Dollars in thousands)
|ASSETS                                                                                                                                                  |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|Cash and due from banks                                                                                                                                 |  | $                      | 11,416  |      | $ | 11,425 
|Interest-earning deposits with banks                                                                                                                    |  |                        | 54,909  |      |   | 1,139  
|Certificates of deposit with banks                                                                                                                      |  |                        | 21,842  |      |   | -      
|Federal funds sold                                                                                                                                      |  |                        | 105     |      |   | 18,202 
|Investment securities available for sale, at fair value (Note C)                                                                                        |  |                        | 36,406  |      |   | 34,843 
|Investment securities held to maturity, at amortized cost (Note C)                                                                                      |  |                        | 750     |      |   | -      
|                                                                                                                                                        |  |                       
|Loans (Note D)                                                                                                                                          |  |                        | 546,357 |      |   | 469,228
|Less allowances for loan losses (Note E)                                                                                                                |  |                        | 6,376   |      |   | 5,020  
|                                                                                                                                                        |  |                        |         |      |   |        
|NET LOANS                                                                                                                                               |  |                        | 539,981 |      |   | 464,208
|Accrued interest receivable                                                                                                                             |  |                        | 2,171   |      |   | 2,090  
|Stock in the Federal Home Loan Bank of Atlanta, at cost                                                                                                 |  |                        | 1,157   |      |   | 1,621  
|Premises and equipment, net (Note F)                                                                                                                    |  |                        | 12,288  |      |   | 10,463 
|Other assets (Note I)                                                                                                                                   |  |                        | 6,556   |      |   | 3,529  
|                                                                                                                                                        |  |                        |         |      |   |        
|TOTAL ASSETS                                                                                                                                            |  | $                      | 687,581 |      | $ | 547,520
|                                                                                                                                                        |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                                    |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|Deposits:                                                                                                                                               |  |                        |         |      |   |        
|Demand                                                                                                                                                  |  | $                      | 86,620  |      | $ | 94,788 
|Savings, money market and NOW                                                                                                                           |  |                        | 220,808 |      |   | 199,503
|Time (Note G)                                                                                                                                           |  |                        | 305,250 |      |   | 163,019
|                                                                                                                                                        |  |                        |         |      |   |        
|TOTAL DEPOSITS                                                                                                                                          |  |                        | 612,678 |      |   | 457,310
|                                                                                                                                                        |  |                       
|Accrued interest payable                                                                                                                                |  |                        | 2,243   |      |   | 2,511  
|Short-term borrowings (Note H)                                                                                                                          |  |                        | 7,782   |      |   | 37,886 
|Long-term debt (Note H)                                                                                                                                 |  |                        | 27,311  |      |   | 16,332 
|Accrued expenses and other liabilities (Note O)                                                                                                         |  |                        | 2,021   |      |   | 1,924  
|                                                                                                                                                        |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|TOTAL LIABILITIES                                                                                                                                       |  |                        | 652,035 |      |   | 515,963
|                                                                                                                                                        |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|Commitments (Note L)                                                                                                                                    |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|Shareholders equity (Notes K):                                                                                                                         |  |                        |         |      |   |        
|Preferred stock, no par value, 1,000,000 shares authorized, none issued                                                                                 |  |                        | -       |      |   | -      
|Common stock, no par value; 10,000,000 shares authorized 7,171,268 and 6,974,604 shares issued and outstanding December 31, 2008 and
2007, respectively |  |                        | 20,648  |      |   | 19,609 
|Accumulated earnings                                                                                                                                    |  |                        | 13,804  |      |   | 11,439 
|Accumulated other comprehensive income                                                                                                                  |  |                        | 1,094   |      |   | 509    
|                                                                                                                                                        |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|TOTAL SHAREHOLDERS EQUITY                                                                                                                              |  |                        | 35,546  |      |   | 31,557 
|                                                                                                                                                        |  |                        |         |      |   |        
|                                                                                                                                                        |  |                       
|TOTAL LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                              |  | $                      | 687,581 |      | $ | 547,520
|                                                                                                                                                        |  |                        |         |      |   |        

See accompanying notes.



F-3



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED STATEMENTS OF OPERATIONS

Years Ended December 31, 2008, 2007 and 2006





|                                                    |  |                                               |           |      |   |           |  |   |          
|--------------------------------------------------- |  | --------------------------------------------- | --------- | ---- | - | --------- |  | - | ---------
|                                                    |  | 2008                                          |           | 2007 |   | 2006     
|                                                    |  | (Dollars in thousands, except per share data)
|INTEREST INCOME                                     |  |                                               |           |      |   |           |  |   |          
|Loans                                               |  | $                                             | 34,318    |      | $ | 29,756    |  | $ | 23,426   
|Investment securities:                              |  |                                               |           |      |   |           |  |   |          
|Taxable                                             |  |                                               | 1,207     |      |   | 1,482     |  |   | 1,474    
|Tax-exempt                                          |  |                                               | 162       |      |   | 269       |  |   | 265      
|Federal funds sold                                  |  |                                               | 129       |      |   | 1,010     |  |   | 1,031    
|Dividends and interest earning deposits             |  |                                               | 259       |      |   | 221       |  |   | 216      
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|TOTAL INTEREST INCOME                               |  |                                               | 36,075    |      |   | 32,738    |  |   | 26,412   
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|INTEREST EXPENSE                                    |  |                                               |           |      |   |           |  |   |          
|Money market, NOW and savings deposits              |  |                                               | 4,644     |      |   | 6,883     |  |   | 5,210    
|Time deposits                                       |  |                                               | 9,346     |      |   | 7,186     |  |   | 5,322    
|Short-term borrowings                               |  |                                               | 356       |      |   | 515       |  |   | 274      
|Long-term debt                                      |  |                                               | 1,471     |      |   | 855       |  |   | 781      
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|TOTAL INTEREST EXPENSE                              |  |                                               | 15,817    |      |   | 15,439    |  |   | 11,587   
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NET INTEREST INCOME                                 |  |                                               | 20,258    |      |   | 17,299    |  |   | 14,825   
|                                                    |  |                                               |          
|PROVISION FOR LOAN LOSSES (Note E)                  |  |                                               | 2,755     |      |   | 1,339     |  |   | 69       
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |  |                                               | 17,503    |      |   | 15,960    |  |   | 14,756   
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NON-INTEREST INCOME (Note J)                        |  |                                               | 1,226     |      |   | 1,121     |  |   | 1,174    
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NON-INTEREST EXPENSE                                |  |                                               |           |      |   |           |  |   |          
|Salaries and employee benefits (Note O)             |  |                                               | 8,131     |      |   | 6,574     |  |   | 5,539    
|Occupancy and equipment (Note F)                    |  |                                               | 2,509     |      |   | 1,900     |  |   | 1,672    
|Other (Note J)                                      |  |                                               | 4,169     |      |   | 3,559     |  |   | 3,532    
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|TOTAL NON-INTEREST EXPENSE                          |  |                                               | 14,809    |      |   | 12,033    |  |   | 10,743   
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|INCOME BEFORE INCOME TAXES                          |  |                                               | 3,920     |      |   | 5,048     |  |   | 5,187    
|                                                    |  |                                               |          
|INCOME TAXES (Note I)                               |  |                                               | 1,555     |      |   | 1,953     |  |   | 1,915    
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NET INCOME                                          |  | $                                             | 2,365     |      | $ | 3,095     |  | $ | 3,272    
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|NET INCOME PER COMMON SHARE                         |  |                                               |           |      |   |           |  |   |          
|Basic                                               |  | $                                             | .33       |      | $ | .45       |  | $ | .49      
|                                                    |  |                                               |           |      |   |           |  |   |          
|Diluted                                             |  | $                                             | .32       |      | $ | .42       |  | $ | .46      
|                                                    |  |                                               |           |      |   |           |  |   |          
|                                                    |  |                                               |          
|WEIGHTED AVERAGE COMMON SHARES OUTSTANDING          |  |                                               |           |      |   |           |  |   |          
|Basic                                               |  |                                               | 7,158,545 |      |   | 6,917,365 |  |   | 6,617,228
|                                                    |  |                                               |           |      |   |           |  |   |          
|Diluted                                             |  |                                               | 7,356,364 |      |   | 7,301,377 |  |   | 7,162,121
|                                                    |  |                                               |           |      |   |           |  |   |          

See accompanying notes.



F-4



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Years Ended December 31, 2008, 2007 and 2006





|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|----------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                                            |  | 2008                   |       |   | 2007 |   |       | 2006 | 
|                                                            |  | (Dollars in thousands) |      
|                                                            |  |                        |      
|Net income                                                  |  | $                      | 2,365 |   |      | $ | 3,095 |      |  | $ | 3,272 |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|                                                            |  |                        |      
|Other comprehensive income:                                 |  |                        |       |   |      |   |       |      |  |   |       |  
|Securities available for sale:                              |  |                        |       |   |      |   |       |      |  |   |       |  
|Unrealized holding gains on available for sale securities   |  |                        | 873   |   |      |   | 524   |      |  |   | 278   |  
|Tax effect                                                  |  |                        | (337  | ) |      |   | (202  | )    |  |   | (106  | )
|Reclassification of net gain recognized in net income       |  |                        | (7    | ) |      |   | -     |      |  |   | -     |  
|Tax effect                                                  |  |                        | 3     |   |      |   | -     |      |  |   | -     |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|Net of tax amount                                           |  |                        | 532   |   |      |   | 322   |      |  |   | 172   |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|                                                            |  |                        |      
|Cash flow hedging activities:                               |  |                        |       |   |      |   |       |      |  |   |       |  
|Unrealized holding gains (losses) on hedging activities     |  |                        | 900   |   |      |   | 700   |      |  |   | (60   | )
|Tax effect                                                  |  |                        | (370  | ) |      |   | (248  | )    |  |   | 23    |  
|Reclassification of (gains) losses recognized in net income |  |                        | (777  | ) |      |   | 42    |      |  |   | -     |  
|Tax effect                                                  |  |                        | 300   |   |      |   | (16   | )    |  |   | -     |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|Net of tax amount                                           |  |                        | 53    |   |      |   | 478   |      |  |   | (37   | )
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|                                                            |  |                        |      
|Total other comprehensive income                            |  |                        | 585   |   |      |   | 800   |      |  |   | 135   |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  
|                                                            |  |                        |      
|Comprehensive income                                        |  | $                      | 2,950 |   |      | $ | 3,895 |      |  | $ | 3,407 |  
|                                                            |  |                        |       |   |      |   |       |      |  |   |       |  

See accompanying notes.



F-5



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS EQUITY

Years Ended December 31, 2008,
2007 and 2006





|                                                             |  |                        |  |         |        |             |   |               |  |                  |        |        |   |       |  |   |       
|------------------------------------------------------------ |  | ---------------------- |  | ------- | ------ | ----------- | - | ------------- |  | ---------------- | ------ | ------ | - | ----- |  | - | ------
|                                                             |  |                        |  |         |        | Additional  |   |               |  | Accumulatedother |        | Total 
|                                                             |  | Common stock           |  | paid-in |        | Accumulated |   | comprehensive |  | shareholders   
|                                                             |  | Shares                 |  | Amount  |        | capital     |   | earnings      |  | income (loss)    |        | equity
|                                                             |  | (Dollars in thousands)
|                                                             |  |                        |  |         |        |            
|Balance at December 31, 2005                                 |  | 2,842,159              |  | $       | 2,842  |             | $ | 13,652        |  | $                | 5,072  |        | $ | (426) |  | $ | 21,140
|                                                             |  |                        |  |         |        |            
|Net income                                                   |  | -                      |  |         | -      |             |   | -             |  |                  | 3,272  |        |   | -     |  |   | 3,272 
|                                                             |  |                        |  |         |        |            
|Other comprehensive income, net of tax                       |  | -                      |  |         | -      |             |   | -             |  |                  | -      |        |   | 135   |  |   | 135   
|                                                             |  |                        |  |         |        |            
|Three-for-two stock split                                    |  | 1,471,881              |  |         | 1,472  |             |   | (1,472)       |  |                  | -      |        |   | -     |  |   | -     
|                                                             |  |                        |  |         |        |            
|Stock based compensation                                     |  | -                      |  |         | -      |             |   | 65            |  |                  | -      |        |   | -     |  |   | 65    
|                                                             |  |                        |  |         |        |            
|Stock options exercised including income tax benefit of $844 |  | 228,021                |  |         | 228    |             |   | 1,757         |  |                  | -      |        |   | -     |  |   | 1,985 
|                                                             |  |                        |  |         |        |             |   |               |  |                  |        |        |   |       |  |   |       
|                                                             |  |                        |  |         |        |            
|Balance at December 31, 2006                                 |  | 4,542,061              |  |         | 4,542  |             |   | 14,002        |  |                  | 8,344  |        |   | (291) |  |   | 26,597
|                                                             |  |                        |  |         |        |            
|Net income                                                   |  | -                      |  |         | -      |             |   | -             |  |                  | 3,095  |        |   | -     |  |   | 3,095 
|                                                             |  |                        |  |         |        |            
|Other comprehensive income, net of tax                       |  | -                      |  |         | -      |             |   | -             |  |                  | -      |        |   | 800   |  |   | 800   
|                                                             |  |                        |  |         |        |            
|Three-for-two stock split                                    |  | 2,300,561              |  |         | -      |             |   | -             |  |                  | -      |        |   | -     |  |   | -     
|                                                             |  |                        |  |         |        |            
|Stock based compensation                                     |  | -                      |  |         | 109    |             |   | -             |  |                  | -      |        |   | -     |  |   | 109   
|                                                             |  |                        |  |         |        |            
|Stock options exercised including income tax benefit of $504 |  | 131,982                |  |         | 780    |             |   | 176           |  |                  | -      |        |   | -     |  |   | 956   
|                                                             |  |                        |  |         |        |            
|Change in par value of common stock                          |  | -                      |  |         | 14,178 |             |   | (14,178)      |  |                  | -      |        |   | -     |  |   | -     
|                                                             |  |                        |  |         |        |             |   |               |  |                  |        |        |   |       |  |   |       
|                                                             |  |                        |  |         |        |            
|Balance at December 31, 2007                                 |  | 6,974,604              |  |         | 19,609 |             |   | -             |  |                  | 11,439 |        |   | 509   |  |   | 31,557
|                                                             |  |                        |  |         |        |            
|Net income                                                   |  | -                      |  |         | -      |             |   | -             |  |                  | 2,365  |        |   | -     |  |   | 2,365 
|                                                             |  |                        |  |         |        |            
|Other comprehensive income, net of tax                       |  | -                      |  |         | -      |             |   | -             |  |                  | -      |        |   | 585   |  |   | 585   
|                                                             |  |                        |  |         |        |            
|Stock based compensation                                     |  | -                      |  |         | 155    |             |   | -             |  |                  | -      |        |   | -     |  |   | 155   
|                                                             |  |                        |  |         |        |            
|Stock options exercised including income tax benefit of $341 |  | 196,664                |  |         | 884    |             |   | -             |  |                  | -      |        |   | -     |  |   | 884   
|                                                             |  |                        |  |         |        |             |   |               |  |                  |        |        |   |       |  |   |       
|                                                             |  |                        |  |         |        |            
|Balance at December 31, 2008                                 |  | 7,171,268              |  | $       | 20,648 |             | $ | -             |  | $                | 13,804 |        | $ | 1,094 |  | $ | 35,546
|                                                             |  |                        |  |         |        |             |   |               |  |                  |        |        |   |       |  |   |       

See accompanying notes.



F-6



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED STATEMENTS OF CASH FLOWS

Years Ended December 31, 2008, 2007 and 2006



|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|----------------------------------------------------------------------------------- |  | ---------------------- | -------- | - | ---- | - | -------- | ---- |  | - | ------- | -
|                                                                                    |  | 2008                   |          |   | 2007 |   |          | 2006 | 
|                                                                                    |  | (Dollars in thousands) |         
|CASH FLOWS FROM OPERATING ACTIVITIES                                                |  |                        |          |   |      |   |          |      |  |   |         |  
|Net income                                                                          |  | $                      | 2,365    |   |      | $ | 3,095    |      |  | $ | 3,272   |  
|Adjustments to reconcile net income to net cash provided by operating activities:   |  |                        |          |   |      |   |          |      |  |   |         |  
|Depreciation and amortization                                                       |  |                        | 808      |   |      |   | 637      |      |  |   | 542     |  
|Net amortization (accretion) of premiums on investment securities                   |  |                        | 36       |   |      |   | (15      | )    |  |   | 21      |  
|Provision for loan losses                                                           |  |                        | 2,755    |   |      |   | 1,339    |      |  |   | 69      |  
|Stock based compensation                                                            |  |                        | 155      |   |      |   | 109      |      |  |   | 65      |  
|Gain on termination of derivative instrument                                        |  |                        | (777     | ) |      |   | -        |      |  |   | -       |  
|Net realized gain on call and sales of investment securities available for sale     |  |                        | (7       | ) |      |   | -        |      |  |   | -       |  
|Deferred income taxes                                                               |  |                        | (388     | ) |      |   | (565     | )    |  |   | (278    | )
|Change in assets and liabilities:                                                   |  |                        |          |   |      |   |          |      |  |   |         |  
|Increase in accrued interest receivable                                             |  |                        | (81      | ) |      |   | (336     | )    |  |   | (468    | )
|Decrease (increase) in other assets                                                 |  |                        | (1,324   | ) |      |   | 896      |      |  |   | (1,423  | )
|Increase (decrease) in accrued interest payable                                     |  |                        | (268     | ) |      |   | 214      |      |  |   | 903     |  
|Increase (decrease) in accrued expenses and other liabilities                       |  |                        | 97       |   |      |   | (715     | )    |  |   | 1,031   |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|                                                                                    |  |                        |         
|NET CASH PROVIDED BY OPERATING ACTIVITIES                                           |  |                        | 3,371    |   |      |   | 4,659    |      |  |   | 3,734   |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                                |  |                        |          |   |      |   |          |      |  |   |         |  
|Net change in certificates of deposit with banks                                    |  |                        | (21,842  | ) |      |   | -        |      |  |   | -       |  
|Purchase of investment securities available for sale                                |  |                        | (15,396  | ) |      |   | (7,187   | )    |  |   | (12,177 | )
|Purchase of investment securities held to maturity                                  |  |                        | (750     | ) |      |   | -        |      |  |   | -       |  
|Proceeds from maturities and repayments of investment securities available for sale |  |                        | 8,883    |   |      |   | 14,816   |      |  |   | 12,205  |  
|Proceeds from call and sales of investment securities available for sale            |  |                        | 5,786    |   |      |   | -        |      |  |   | -       |  
|Net increase in loans                                                               |  |                        | (80,804  | ) |      |   | (123,587 | )    |  |   | (51,533 | )
|Redemption (purchase) of Federal Home Loan Bank stock                               |  |                        | 464      |   |      |   | (682     | )    |  |   | (295    | )
|Purchases of premises and equipment                                                 |  |                        | (2,633   | ) |      |   | (3,290   | )    |  |   | (2,494  | )
|Proceeds from termination of derivative instrument                                  |  |                        | 1,905    |   |      |   | -        |      |  |   | -       |  
|Purchase of affordable housing investment accounted for under the cost method       |  |                        | (447     | ) |      |   | -        |      |  |   | -       |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|                                                                                    |  |                        |         
|NET CASH USED BY INVESTING ACTIVITIES                                               |  |                        | (104,834 | ) |      |   | (119,930 | )    |  |   | (54,294 | )
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                |  |                        |          |   |      |   |          |      |  |   |         |  
|Net increase in deposits                                                            |  |                        | 155,368  |   |      |   | 55,232   |      |  |   | 64,707  |  
|Net change in short term borrowings                                                 |  |                        | (30,104  | ) |      |   | 27,216   |      |  |   | 664     |  
|Proceeds from long-term debt borrowings                                             |  |                        | 11,000   |   |      |   | -        |      |  |   | -       |  
|Issuance of junior subordinated debentures                                          |  |                        | -        |   |      |   | 5,155    |      |  |   | -       |  
|Repayments in long-term debt                                                        |  |                        | (21      | ) |      |   | (19      | )    |  |   | (19     | )
|Excess tax benefits from exercise of stock options                                  |  |                        | 341      |   |      |   | 504      |      |  |   | 844     |  
|Proceeds from exercise of stock options                                             |  |                        | 543      |   |      |   | 452      |      |  |   | 1,141   |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|                                                                                    |  |                        |         
|NET CASH PROVIDED BY FINANCING ACTIVITIES                                           |  |                        | 137,127  |   |      |   | 88,540   |      |  |   | 67,337  |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|                                                                                    |  |                        |         
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                |  |                        | 35,664   |   |      |   | (26,731  | )    |  |   | 16,777  |  
|                                                                                    |  |                        |         
|CASH AND CASH EQUIVALENTS, BEGINNING                                                |  |                        | 30,766   |   |      |   | 57,497   |      |  |   | 40,720  |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  
|CASH AND CASH EQUIVALENTS, ENDING                                                   |  | $                      | 66,430   |   |      | $ | 30,766   |      |  | $ | 57,497  |  
|                                                                                    |  |                        |          |   |      |   |          |      |  |   |         |  

See accompanying notes.



F-7



---

##### Table of Contents

NORTH STATE BANCORP

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

Years Ended December 31, 2008, 2007 and 2006





|                                                                        |  |                        |        |      |   |        |  |   |        |  
|----------------------------------------------------------------------- |  | ---------------------- | ------ | ---- | - | ------ |  | - | ------ | -
|                                                                        |  | 2008                   |        | 2007 |   | 2006   | 
|                                                                        |  | (Dollars in thousands) |       
|                                                                        |  |                        |       
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION                       |  |                        |        |      |   |        |  |   |        |  
|                                                                        |  |                        |       
|Interest paid                                                           |  | $                      | 16,085 |      | $ | 15,226 |  | $ | 12,490 |  
|Income taxes paid                                                       |  |                        | 1,723  |      |   | 1,684  |  |   | 1,814  |  
|                                                                        |  |                        |       
|SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING ACTIVITIES                |  |                        |        |      |   |        |  |   |        |  
|                                                                        |  |                        |       
|Unrealized gain on investment securities available for sale, net of tax |  | $                      | 532    |      | $ | 322    |  | $ | 172    |  
|Unrealized gain (loss) on hedging activities, net of tax                |  |                        | 53     |      |   | 478    |  |   | (37    | )
|Transfer of loans to foreclosed assets                                  |  |                        | 2,276  |      |   | -      |  |   | -      |  

See accompanying notes.



F-8



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006



NOTE A - ORGANIZATION AND OPERATIONS

On June 28, 2002, North State Bancorp (the Company) was formed as a holding company for North State Bank (the Bank). Upon formation, one
share of the Companys $1 par value common stock was exchanged for each of the outstanding shares of the Banks $5 par value common stock. On May 9, 2007, the Companys shareholders approved the decrease of the Companys par
value of common stock from $1.00 per share to no par value per share. The Company currently has no operations and conducts no business on its own other than owning the Bank, North State Statutory Trust I, North State Statutory Trust II and North
State Statutory Trust III, all of which are wholly-owned subsidiaries of the Company. The Company is subject to the rules and regulations of the Federal Reserve Bank and the North Carolina Commissioner of Banks.

The Bank was incorporated May 25, 2000 and began banking operations on June 1, 2000. The Bank is engaged in general commercial and retail banking in central
North Carolina, principally Wake County, and in southeast North Carolina in New Hanover County, operating under the banking laws of North Carolina and the rules and regulations of the Federal Deposit Insurance Corporation and the North Carolina
Commissioner of Banks. The Bank undergoes periodic examinations by those regulatory authorities. The Banks wholly-owned subsidiary, North State Bank Financial Services, Inc., offers brokerage services.

NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of
Presentation

The accompanying consolidated financial statements include the accounts and transactions of North State Bancorp and its wholly owned
subsidiary North State Bank. All significant intercompany transactions and balances are eliminated in consolidation. North State Bancorp and its subsidiary are collectively referred to herein as the Company.

Under Financial Accounting Standards Board (FASB) Interpretation No. 46, Consolidation of Variable Interest Entities, North State Statutory
Trust I, North State Statutory Trust II and North State Statutory Trust III are not included in the Companys consolidated financial statements. The junior subordinated debentures issued by the Company to the three Trusts are included in
long-term debt and the Companys equity interest in the three Trusts is included in other assets.

Use of Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to
make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses.

Cash and Cash Equivalents

For the purpose of presentation in
the statement of cash flows, cash and cash equivalents include cash and due from banks, interest-earning deposits with banks and federal funds sold.

Certificates of Deposit with Banks

Certificates of deposits with banks typically have an original maturity of one year or less and
currently bear interest at rates ranging from 1.60% to 3.30%.

Investment Securities

Available for sale securities are reported at fair value and consist of debt instruments not classified as trading securities or as held to maturity securities.
Unrealized holding gains and losses on available for sale securities are reported, net of related tax effect, in other comprehensive income. Gains and losses on the sale of available for sale securities are determined using the
specific-identification method. Bonds and mortgage-backed securities for which



F-9



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Investment Securities (Continued)



the Bank has the positive intent and ability to hold to maturity are reported at cost, adjusted for premiums and discounts that are recognized in interest
income using a method that approximates the interest method over the period to maturity. Declines in the fair value of available for sale and held to maturity securities below their cost that are other than temporary would result in write-downs of
the individual securities to their fair value. Such write- downs would be included in earnings as realized losses. The classification of securities is generally determined at the date of purchase.

Loans

Loans that management has the intent and ability to
hold for the foreseeable future or until maturity are reported at their outstanding principal adjusted for any charge-offs, the allowance for loan losses, and any deferred fees or costs on originated loans and unamortized premiums or discounts on
purchased loans. Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield of the related loan. The accrual of interest on loans is discontinued when, in managements opinion, the
borrower may be unable to meet payments as they become due. When interest accrual is discontinued, all unpaid accrued interest is reversed against interest income. Interest income is subsequently recognized only to the extent cash payments are
received. Loans are written down or charged off when management has determined the loan to be uncollectible in part or in total.

Allowance for Loan
Losses

The provision for loan losses is based upon managements estimate of the amount needed to maintain the allowance for loan losses at an
adequate level. In evaluating the allowance for loan losses the Company prepares an analysis of its current loan portfolio using historical loss rates, peer statistics and data from its portfolio. The Company utilizes a system of nine possible risk
ratings. The risk ratings are established based on perceived probability of loss. All loans risk rated doubtful and loss are removed from their homogeneous group and individually evaluated for impairment as detailed in
Statement of Financial Accounting Standards (SFAS) No. 114, Accounting by Creditors for Impairment of a Loan as amended by SFAS No. 118, Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosure (SFAS No. 114). Other groups of loans based on loan size may be selected for impairment review. The Company has identified seven factors that are considered as indicators of changes in the level of risk of loss
inherent with the Companys loan portfolio. These factors include payment performance, overall portfolio quality utilizing weighted average risk rating, general economic factors such as unemployment, inflation, delinquency and charge-off rates,
regulatory examination results, the interest rate environment, levels of highly leveraged transactions and levels of commercial real estate concentrations, which address the risks associated with construction, development and non-owner occupied
commercial real estate lending.

In accordance with SFAS No. 114, a loan is considered impaired when, based on current information and events, it is
considered probable that the Company will be unable to collect the scheduled payments of principal and interest when due according to the contractual terms of the loan agreement. The measurement of impaired loans is generally based on the present
value of expected future cash flows discounted at the historical effective interest rate, or upon the fair value of the collateral if the loan is collateral dependent. If the recorded investment in the loan exceeds the measure of fair value, a
valuation allowance is established as a component of the allowance for loan losses.

While management uses the best information available to make
evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the assumptions used in making the evaluations. In addition, regulatory examiners may require the Company to recognize adjustments to the
allowance for loan losses based on their judgments about information available to them at the time of their examination.

Mortgage Origination Fees

The Company originates single family, residential first mortgage loans as a mortgage broker. The Company generally does not retain the mortgage
loans it originates. The Company recognizes certain origination and service release fees at the time of closing, which are included in non-interest income as Mortgage origination fees. The Companys mortgage operations were
terminated on June 30, 2008.



F-10



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



Premises and Equipment

Premises and equipment are stated at cost less accumulated depreciation. Depreciation is calculated on the straight-line method over the estimated useful lives of the
assets which are 3 - 10 years for furniture and equipment and 30 years for buildings. Leasehold improvements are amortized over the terms of the respective leases or the estimated useful lives of the improvements, whichever is shorter. Repairs and
maintenance costs are charged to operations as incurred and additions and improvements to premises and equipment are capitalized. Upon sale or retirement, the cost and related accumulated depreciation are removed from the accounts and any gains or
losses are reflected in current operations. Long-lived depreciable assets are evaluated periodically for impairment when events or changes in circumstances indicate the carrying amount may not be recoverable.

Other Real Estate Owned (Foreclosed Assets)

Assets acquired
through, or in lieu of, foreclosure are held for sale and are initially recorded at fair value at the date of foreclosure, establishing a new cost basis. Principal and interest losses existing at the time of acquisition of such assets are charged
against the allowance for loan losses and interest income, respectively. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less estimated cost to
sell. Revenue and expenses from operations and changes in the valuation allowance are included in other expenses.

Stock in Federal Home Loan Bank of
Atlanta

As a requirement for membership, the Company invests in stock of the Federal Home Loan Bank of Atlanta (FHLB). This investment
was carried at a cost of $1.2 million and $1.6 million, respectively, as of December 31, 2008 and 2007. Due to the redemption provisions of the FHLB, the Company estimated that fair value equals cost and that this investment was not impaired at
December 31, 2008.

Income Taxes

Deferred
tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the tax basis of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred tax assets and
liabilities are measured using enacted tax rates in effect for the year in which the temporary differences are expected to be recovered or settled. Deferred tax assets are reduced by a valuation allowance if it is more likely than not that the tax
benefits will not be realized.

Stock Compensation Plans

Effective January 1, 2006, the Company adopted SFAS No. 123 (revised 2004), Share-Based Payment (SFAS No. 123R), which was issued by the FASB in December 2004. SFAS No. 123R
revises SFAS No. 123, Accounting for Stock Based Compensation, and supersedes Accounting Principles Board (APB) No. 25, Accounting for Stock Issued to Employees (APB No. 25), and its
related interpretations. SFAS No.123R requires recognition of the cost of employee services received in exchange for an award of equity instruments in the financial statements over the period the employee is required to perform the services in
exchange for the award (presumptively the vesting period). SFAS No. 123R also requires measurement of the cost of employee services received in exchange for an award based on the grant-date fair value of the award. SFAS No. 123R also
amends SFAS No. 95, Statement of Cash Flows, to require that excess tax benefits be reported as financing cash inflows, rather than as a reduction of taxes paid, which is included within operating cash flows.

The Company adopted SFAS No. 123R on January 1, 2006 using the modified prospective application as permitted under SFAS No.123R. Accordingly, prior period
amounts have not been restated. Under this application, the Company is required to record compensation expense for all awards granted after the date of adoption and for the unvested portion of previously granted awards that remain outstanding at the
date of adoption. Prior to the adoption of SFAS No. 123R, the Company used the intrinsic value method as prescribed by APB No. 25 and thus recognized



F-11



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



Stock Compensation Plans (Continued)



no compensation expense for options granted with exercise prices equal to the fair market value of the Companys common stock on the date of grant.

At December 31, 2008, the Company had three stock-based compensation plans, which are more fully described in Note O.

Earnings Per Common Share

The Company issued a 3-for-2 stock
split in 2007. All references in these financial statements to per share results and weighted average common and potential common shares outstanding have been adjusted for the effects of this stock split.

Basic earnings per share represent income available to common shareholders divided by the weighted-average number of common shares outstanding during the period. Diluted
earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that
may be issued by the Company relate solely to outstanding stock options. Basic and diluted net income per common share have been computed based upon net income as presented in the accompanying consolidated statements of operations divided by the
weighted average number of common shares outstanding or assumed to be outstanding as summarized below:



|                                                                                                                             |  |           |  |           |  |          
|---------------------------------------------------------------------------------------------------------------------------- |  | --------- |  | --------- |  | ---------
|                                                                                                                             |  | 2008      |  | 2007      |  | 2006     
|Weighted average number of common shares used in computing basic net income per share                                        |  | 7,158,545 |  | 6,917,365 |  | 6,617,228
|                                                                                                                             |  |           | 
|Effect of dilutive stock options                                                                                             |  | 197,819   |  | 384,012   |  | 544,893  
|                                                                                                                             |  |           |  |           |  |          
|                                                                                                                             |  |           | 
|Weighted average number of common shares and dilutive potential common shares used in computing diluted net income per share |  | 7,356,364 |  | 7,301,377 |  | 7,162,121
|                                                                                                                             |  |           |  |           |  |          

For the year ended December 31, 2008 and 2007 there were 70,707 and 11,776, respectively, anti-dilutive
shares excluded from the calculation of total dilutive weighted average shares due to the exercise price exceeding the average market price for the year. There were no anti-dilutive options for the year ended December 31, 2006.

Comprehensive Income

The Company reports as comprehensive
income all changes in shareholders equity during the year from sources other than shareholders. Other comprehensive income refers to all components (revenues, expenses, gains and losses) of comprehensive income that is excluded from net
income. The Companys other comprehensive income includes unrealized gains and losses on investment securities available for sale, net of income taxes and unrealized holding gains (losses) on hedge instruments, net of income taxes.



F-12



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



Comprehensive Income (Loss) (Continued)



Accumulated other comprehensive income (loss) consists of the following:



|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  
|---------------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ---- | ---- |  | - | ---- | -
|                                                                       |  | 2008                   |       |   | 2007 |   |      | 2006 | 
|                                                                       |  | (Dollars in thousands) |      
|Accumulated other comprehensive income (loss):                         |  |                        |       |   |      |   |      |      |  |   |      |  
|Unrealized holding gains (losses) on available for sale securities     |  | $                      | 980   |   |      | $ | 115  |      |  |   | (410 | )
|Tax effect                                                             |  |                        | (380  | ) |      |   | (47  | )    |  |   | 156  |  
|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  
|Net unrealized holding gains (losses) on available for sale securities |  |                        | 600   |   |      |   | 68   |      |  |   | (254 | )
|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  
|                                                                       |  |                        |      
|Unrealized holding gains (losses) on hedging activities                |  |                        | 804   |   |      |   | 681  |      |  |   | (60  | )
|Tax effect                                                             |  |                        | (310  | ) |      |   | (240 | )    |  |   | 23   |  
|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  
|Net unrealized holding gains (losses) on hedging activities            |  |                        | 494   |   |      |   | 441  |      |  |   | (37  | )
|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  
|                                                                       |  |                        |      
|Total accumulated other comprehensive income (loss)                    |  | $                      | 1,094 |   |      | $ | 509  |      |  | $ | (291 | )
|                                                                       |  |                        |       |   |      |   |      |      |  |   |      |  

Derivative Instruments

The Companys deposit and loan activities are vulnerable to interest rate risk. The associated variability in cash flows may impact the results of operations of the Company. The Companys hedging strategy is
generally intended to take advantage of opportunities to reduce, to the extent possible, unpredictable cash flows. The Company may employ a variety of common derivative products that are instruments used by financial institutions to manage interest
rate risk. The financial instruments that may be used as part of a hedging strategy include swaps, caps, floors and collars.

Under the guidelines of SFAS
No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), derivative financial instruments generally are required to be carried at fair value. Derivative instruments designated in a hedge
relationship to mitigate exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges under SFAS No. 133. Derivative instruments
designated in a hedge relationship to mitigate exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges.

The Company does not enter into derivative financial instruments for speculative or trading purposes.

The Company utilized
a stand-alone derivative financial instrument, in the form of an interest rate floor, in its asset/liability management program during 2008 and 2007. Under the guidelines of SFAS No. 133, derivative financial instruments generally are required
to be carried at fair value. The floor was designated as a cash flow hedge of the overall changes in cash flows on the first prime-rate-based interest payments received by the Company each calendar month during the term of the hedge that, in the
aggregate for each period, are interest payments on principal from specified portfolios greater than or equal to the notional amount of the floor. During the first quarter of 2008, the Company terminated the interest rate floor agreement. The
contractual maturity of the floor was November 1, 2009. During the life of the floor, pre-tax gains of approximately $1.5 million were deferred in accumulated other comprehensive income or AOCI in accordance with cash flow hedge accounting
rules established by SFAS No. 133. The amounts deferred in AOCI will be reclassified out of equity into earnings over the remaining 19 months of the original contract. SFAS 133 requires that amounts deferred in AOCI be reclassified into
earnings in the same periods during which the originally hedged cash flows (prime-based interest payments on loan assets) affect earnings, as long as the originally hedged cash flows remain probable of occurring (i.e. the principal amount of
designated prime-based loans match or exceed the notional amount of the terminated floor through November 1, 2009). If the principal amount of the originally hedged loans falls below the notional amount of the terminated floor, then amounts in
AOCI could be accelerated.



F-13



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Segment Reporting



SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information, requires
management to report selected financial and descriptive information about reportable operating segments. It also establishes standards for related disclosures about products and services, geographic areas, and major customers. Generally, disclosures
are required for segments internally identified to evaluate performance and resource allocation. In all material respects, the Companys operations are entirely within the commercial and retail banking segment, and the consolidated financial
statements presented herein reflect the results of that segment. Also, the Company has no foreign operations or customers.

Recent Accounting
Pronouncements

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, (SFAS
No. 157), which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. SFAS No. 157 clarifies that fair value is the price that would be received to sell an asset
or the price paid to transfer a liability in the principal or most advantageous market available to the entity in an orderly transaction between market participants on the measurement date. SFAS No. 157 is required to be applied whenever
another financial accounting standard requires or permits an asset or liability to be measured at fair value. SFAS No. 157 does not expand the use of fair value to any new circumstances. The Company adopted SFAS No. 157 effective
January 1, 2008. The adoption of SFAS No. 157 did not have a material effect on the Companys consolidated financial statements. In February 2008, Financial Accounting Standards Board Staff Position (FSP) No. 157-2,
Effective Date of FASB Statement No. 157, was issued that delayed the application of SFAS No. 157 for non-financial assets and non-financial liabilities, until January 1, 2009. In October 2008, the FASB issued FASB Staff
Position (FSP) FSP FAS 157-3, Determining the Fair Value of a Financial Asset When the Market for That Asset Is Not Active, (FSP FAS 157-3). FSP FAS 157-3 clarifies the application of SFAS No. 157 in
determining the fair value of a financial asset during periods of inactive markets. FSP FAS 157-3 was effective as of September 30, 2008 and did not have a material impact on the consolidated financial statements.

Beginning January 1, 2008, the Company can prospectively elect to apply SFAS No. 159, The Fair Value Option for Financial Assets and Financial
Liabilities  including an amendment of FASB Statement No. 115 (SFAS No. 159), and measure selected financial assets and liabilities at fair value on a contract-by-contract basis. SFAS No. 159 allows an entity
to make an irrevocable election to measure certain financial instruments at fair value. The changes in fair value from one reporting period to the next period must be reported in the income statement with additional disclosures to identify the
effect on net income. The Company continued to account for securities available for sale at fair value as reported in prior years which is required by SFAS No. 115. Derivative activity is also reported at fair value as required by SFAS
No. 133. Securities available for sale and derivative activity are reported on a recurring basis. Upon adoption of SFAS No. 159, no additional financial assets or liabilities were reported at fair value and there was no material effect on
earnings.

In December 2008, the FASB issued FASB Staff Position No. 132(R)-1, Employers Disclosures about Postretirement Benefit Plan
Assets (FSP 132(R)-1). This FSP amends FASB Statement No. 132(R),  Employers Disclosures about Pensions and Other Postretirement Benefits (FAS 132(R)), to require additional disclosures
about assets held in an employers defined benefit pension or other postretirement plan. This FSP is applicable to an employer that is subject to the disclosure requirements of FAS 132(R) and is generally effective for fiscal years ending after
December 15, 2009. The adoption of FSP 132(R)-1 is not expected to have a material impact on the consolidated financial statements.

In February 2008,
the FASB issued FASB Staff Position No. 140-3, Accounting for Transfers of Financial Assets and Repurchase Financing Transactions (FSP 140-3). This FSP provides guidance on accounting for a transfer of a financial
asset and the transferors repurchase financing of the asset. This FSP presumes that an initial transfer of a financial asset and a repurchase financing are considered part of the same arrangement (linked transaction) under SFAS No. 140.
However, if certain criteria are met, the initial transfer and repurchase financing are not evaluated as a linked transaction and are evaluated separately under Statement 140. FSP 140-3 will be effective for financial statements issued for fiscal
years beginning after November 15, 2008, and interim periods within those



F-14



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued)



fiscal years and earlier application is not permitted. Accordingly, this FSP was effective for the Company on January 1, 2009. The adoption of FSP
140-3 had no impact on the Companys financial statements.

In December 2007, the FASB issued SFAS No. 141 (revised 2007), Business
Combinations, (SFAS No. 141(R)). SFAS No. 141(R) requires the acquiring entity in a business combination to recognize the full fair value of assets acquired and liabilities assumed in the transaction (whether a full or
partial acquisition); establishes the acquisition-date fair value as the measurement objective for all assets acquired and liabilities assumed; requires expensing of most transaction and restructuring costs; and requires the acquirer to disclose to
investors and other users all of the information needed to evaluate and understand the nature and financial effect of the business combination. SFAS No. 141(R) is effective for business combinations entered into on or after January 1,
2009.

In April 2008, the FASB issued FASB Staff Position No. 142-3, Determination of the Useful Life of Intangible Assets (FSP
142-3). This FSP amends the factors that should be considered in developing renewal or extension assumptions used to determine the useful life of a recognized intangible asset under SFAS No. 142, Goodwill and Other Intangible
Assets. The intent of this FSP is to improve the consistency between the useful life of a recognized intangible asset under SFAS No. 142 and the period of expected cash flows used to measure the fair value of the asset under SFAS
No. 141(R), Business Combinations, and other U.S. generally accepted accounting principles. This FSP is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within
those fiscal years and early adoption is prohibited. Accordingly, this FSP was effective for the Company on January 1, 2009 and did not have a material impact on the financial statements.

In December 2007, the FASB issued Statement of Financial Accounting Standards No. 160, Non-controlling Interests in Consolidated Financial Statements
(FAS No. 160), which requires all entities to report non-controlling (minority) interests in subsidiaries as equity in the consolidated financial statements. Additionally, FAS No. 160 requires that transactions between an
entity and non-controlling interests be treated as equity transactions. FAS No. 160 is effective for fiscal years beginning after December 15, 2008. The Company does not expect the adoption of FAS 160 to have a material impact on the
consolidated financial statements.

On March 19, 2008, FASB issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging
Activities. The new standard is intended to improve financial reporting about derivative instruments and hedging activities by requiring enhanced disclosures to enable investors to better understand their effects on an entitys financial
position, financial performance, and cash flows. It is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. The Company had not adopted the standard as of December 31, 2008.

In May 2008, FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting Principles, (SFAS No. 162). SFAS
No. 162 identifies the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements of nongovernmental entities that are presented in conformity with generally accepted
accounting principles (GAAP) in the United States (the GAAP hierarchy). SFAS No. 162 was effective November 15. The FASB has stated that it does not expect SFAS No. 162 will result in a change in current practice. The application of
SFAS No. 162 had no effect on the Companys consolidated financial statements.

In January 2009, the FASB issued FSP EITF 99-20-01,
Amendments to the Impairment Guidance of EITF Issue No. 99-20, (FSP EITF 99-20-01). The objective of FSP EITF 99-20-01 is to achieve more consistency in the determination of whether an other-than-temporary impairment has
occurred. FSP EITF 99-20-01 also retains and emphasizes the objective of an other-than-temporary impairment assessment and the related disclosure requirements in FASB Statement No. 115, Accounting for Certain Investments in Debt and
Equity Securities, and other related guidance. The adoption of FSP EITF 99-20-01 is effective for interim and annual reporting periods ending after December 15, 2008 and shall be applied prospectively. Management has reviewed the
Companys investment



F-15



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

Recent Accounting Pronouncements (Continued)



security portfolio and evaluated the portfolio for any other-than-temporary impairments as discussed in Note C  Investment Securities.

In December 2008, the FASB issued FSP FAS 140-4 and FIN 46(R)-8, Disclosures by Public Entities (Enterprises) about Transfers of Financial Assets and Interests in
Variable Interest Entities, (FSP FAS 140-4 and FIN 46(R)-8). The disclosures required by FSP FAS 140-4 and FIN 46(R)-8 are intended to provide greater transparency to financial statement users about a transferors continuing
involvement with transferred financial assets and an enterprises involvement with variable interest entities and qualifying SPEs. The adoption of FSP 140-4 and 46(R)-8 had no impact to the Companys consolidated financial statements.

From time to time the FASB issues exposure drafts for proposed statements of financial accounting standards. Such exposure drafts are subject to comment
from the public, to revisions by the FASB and to final issuance by the FASB as statements of financial accounting standards. Management considers the effect of the proposed statements on the consolidated financial statements of the Company and
monitors the status of changes to and proposed effective dates of exposure drafts.

Reclassification

Certain amounts in the 2007 and 2006 financial statements have been reclassified to conform with the 2008 presentation. The reclassifications had no effect on net income
or shareholders equity as previously reported.

NOTE C - INVESTMENT SECURITIES

The amortized cost and fair value of securities available for sale, with gross unrealized gains and losses, follows:



F-16



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE C - INVESTMENT SECURITIES (Continued)





|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|------------------------------------------------------------------------- |  | ----------------------- | ---------------------- | ---------------------------- | - | ----------------------------- |  | --------------- | --- |  | - | ------
|                                                                          |  | As of December 31, 2008
|                                                                          |  | Amortized    cost       |                        | Gross    unrealized    gains |   | Gross    unrealized    losses |  | Fair      value
|                                                                          |  | (Dollars in thousands) 
|Securities available for sale:                                            |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|U. S. government securities and obligations of U.S. governmental agencies |  | $                       | 15,271                 |                              | $ | 573                           |  | $               | -   |  | $ | 15,844
|State and municipal securities                                            |  |                         | 1,434                  |                              |   | 10                            |  |                 | 1   |  |   | 1,443 
|Mortgage-backed securities                                                |  |                         | 18,721                 |                              |   | 407                           |  |                 | 9   |  |   | 19,119
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|Total securities available for sale                                       |  | $                       | 35,426                 |                              | $ | 990                           |  | $               | 10  |  | $ | 36,406
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|                                                                          |  |                         |                        |                             
|Securities held to maturity:                                              |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|Corporate securities                                                      |  | $                       | 750                    |                              | $ | -                             |  | $               | 14  |  | $ | 736   
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|Total securities held to maturity                                         |  | $                       | 750                    |                              | $ | -                             |  | $               | 14  |  | $ | 736   
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|                                                                          | 
|                                                                          |  | As of December 31, 2007
|                                                                          |  | Amortizedcost           |                        | Grossunrealizedgains         |   | Grossunrealizedlosses         |  | Fairvalue      
|Securities available for sale:                                            |  |                         | (Dollars in thousands)
|U. S. government securities and obligations of U.S. governmental agencies |  | $                       | 9,232                  |                              | $ | 133                           |  | $               | 1   |  | $ | 9,364 
|State and municipal securities                                            |  |                         | 5,993                  |                              |   | 2                             |  |                 | 25  |  |   | 5,970 
|Mortgage-backed securities                                                |  |                         | 19,503                 |                              |   | 118                           |  |                 | 112 |  |   | 19,509
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       
|                                                                          |  |                         |                        |                             
|Total securities available for sale                                       |  | $                       | 34,728                 |                              | $ | 253                           |  | $               | 138 |  | $ | 34,843
|                                                                          |  |                         |                        |                              |   |                               |  |                 |     |  |   |       

The following table shows at December 31, 2008 and 2007 gross unrealized losses on and fair values of the
Companys investments, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position. All unrealized losses on investment securities are considered by management to be
temporary given the credit ratings on these investment securities and the Companys intent and ability to hold its securities to maturity. The unrealized losses relate to four mortgage-backed securities, one municipal bond and one corporate
bond. The unrealized losses are not likely to reverse unless and until market interest rates decline to the levels that existed when the securities were purchased. Since none of the unrealized losses relate to the marketability of the securities or
the issuers ability to honor redemption obligations, none of the securities are deemed to be other than temporarily impaired.



F-17



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE C - INVESTMENT SECURITIES (Continued)



|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|----------------------------------------------------------------------- |  | ---------------------- | ----- | ----------------- | - | --------- |  | ---------------- | ------ | --------- | - | ---------------- |  | - | ------ |  | - | ---
|                                                                        |  | 2008                  
|                                                                        |  | Less than 12 months    |       | 12 months of more |   | Total    
|                                                                        |  | FairValue              |       | UnrealizedLosses  |   | FairValue |  | UnrealizedLosses |        | FairValue |   | UnrealizedLosses
|                                                                        |  | (Dollars in thousands)
|Securities available for sale:                                          |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|U. S. government securities and obligations of U.S. government agencies |  | $                      | -     |                   | $ | -         |  | $                | -      |           | $ | -                |  | $ | -      |  | $ | -  
|State and local governments                                             |  |                        | 437   |                   |   | 1         |  |                  | -      |           |   | -                |  |   | 437    |  |   | 1  
|Mortgage-backed securities                                              |  |                        | 2,524 |                   |   | 5         |  |                  | 516    |           |   | 4                |  |   | 3,040  |  |   | 9  
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|                                                                        |  |                        |       |                   |   |          
|Total temporarily impaired securities                                   |  | $                      | 2,961 |                   | $ | 6         |  | $                | 516    |           | $ | 4                |  | $ | 3,477  |  | $ | 10 
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|                                                                        |  |                        |       |                   |   |          
|Securities held to maturity:                                            |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|Corporate securities                                                    |  | $                      | -     |                   | $ | -         |  | $                | 736    |           | $ | 14               |  | $ | 736    |  | $ | 14 
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|Total temporarily impaired securities                                   |  | $                      | -     |                   | $ | -         |  | $                | 736    |           | $ | 14               |  | $ | 736    |  | $ | 14 
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|                                                                        | 
|                                                                        |  | 2007                  
|                                                                        |  | Less than 12 months    |       | 12 months of more |   | Total    
|                                                                        |  | FairValue              |       | UnrealizedLosses  |   | FairValue |  | UnrealizedLosses |        | FairValue |   | UnrealizedLosses
|                                                                        |  | (Dollars in thousands)
|Securities available for sale:                                          |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|U. S. government securities and obligations of U.S. government agencies |  | $                      | -     |                   | $ | -         |  | $                | 1,997  |           | $ | 1                |  | $ | 1,997  |  | $ | 1  
|State and local governments                                             |  |                        | 1,519 |                   |   | 22        |  |                  | 548    |           |   | 3                |  |   | 2,067  |  |   | 25 
|Mortgage-backed securities                                              |  |                        | -     |                   |   | -         |  |                  | 8,306  |           |   | 112              |  |   | 8,306  |  |   | 112
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    
|                                                                        |  |                        |       |                   |   |          
|Total temporarily impaired securities                                   |  | $                      | 1,519 |                   | $ | 22        |  | $                | 10,851 |           | $ | 116              |  | $ | 12,370 |  | $ | 138
|                                                                        |  |                        |       |                   |   |           |  |                  |        |           |   |                  |  |   |        |  |   |    

The amortized cost and fair values of securities available for sale and securities held to maturity at
December 31, 2008 by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.



|                                    |  |                         |        |           |   |       
|----------------------------------- |  | ----------------------- | ------ | --------- | - | ------
|                                    |  | As of December 31, 2008
|                                    |  | AmortizedCost           |        | FairValue
|                                    |  | (Dollars in thousands) 
|Securities available for sale:      |  |                         |        |           |   |       
|Due within one year                 |  | $                       | 188    |           | $ | 190   
|Due after one but within five years |  |                         | 17,455 |           |   | 18,047
|Due after five but within ten years |  |                         | 5,728  |           |   | 5,870 
|Due after ten years                 |  |                         | 12,055 |           |   | 12,299
|                                    |  |                         |        |           |   |       
|                                    |  | $                       | 35,426 |           | $ | 36,406
|                                    |  |                         |        |           |   |       
|                                    |  |                        
|Securities held to maturity:        |  |                         |        |           |   |       
|Due within one year                 |  | $                       | -      |           | $ | -     
|Due after one but within five years |  |                         | -      |           |   | -     
|Due after five but within ten years |  |                         | 750    |           |   | 736   
|Due after ten years                 |  |                         | -      |           |   | -     
|                                    |  |                         |        |           |   |       
|                                    |  | $                       | 750    |           | $ | 736   
|                                    |  |                         |        |           |   |       



F-18



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE C - INVESTMENT SECURITIES (Continued)



Securities with a carrying value of $13.9 million and $30.1 million at December 31, 2008 and 2007, respectively, were pledged to secure
securities sold under agreements to repurchase and public deposits.

During 2008, proceeds from the call and sales of investment securities of $5.8 million
resulted in net gains of $7,000. No investment securities were sold during 2007 and 2006.

NOTE D - LOANS

Following is a summary of loans:



|                                        |  |                    |                        |   |                |        |   |        |   |         |                |  |        |  
|--------------------------------------- |  | ------------------ | ---------------------- | - | -------------- | ------ | - | ------ | - | ------- | -------------- |  | ------ | -
|                                        |  | As of December 31, |                       
|                                        |  | 2008               |                        |   | 2007           |       
|                                        |  | Amount             |                        |   | % ofTotalLoans |        |   | Amount |   |         | % ofTotalLoans | 
|                                        |  |                    | (Dollars in thousands) |  
|                                        |  |                    |                        |  
|Commercial, industrial and agricultural |  | $                  | 61,303                 |   |                | 11.21  | % |        | $ | 68,230  |                |  | 14.53  | %
|Real estate - commercial                |  |                    | 296,201                |   |                | 54.17  | % |        |   | 252,156 |                |  | 53.69  | %
|Real estate - construction              |  |                    | 122,479                |   |                | 22.40  | % |        |   | 95,033  |                |  | 20.24  | %
|Real estate - 1 to 4 family mortgage    |  |                    | 34,569                 |   |                | 6.32   | % |        |   | 29,534  |                |  | 6.29   | %
|Loans to individuals                    |  |                    | 3,785                  |   |                | 0.69   | % |        |   | 4,065   |                |  | 0.87   | %
|Home equity lines of credit             |  |                    | 28,436                 |   |                | 5.21   | % |        |   | 20,592  |                |  | 4.38   | %
|                                        |  |                    |                        |   |                |        |   |        |   |         |                |  |        |  
|Subtotal                                |  |                    | 546,773                |   |                | 100.00 | % |        |   | 469,610 |                |  | 100.00 | %
|                                        |  |                    |                        |  
|Unamortized net deferred loan fees      |  |                    | (416                   | ) |                |        |   |        |   | (382    | )              |  |        |  
|                                        |  |                    |                        |   |                |        |   |        |   |         |                |  |        |  
|                                        |  |                    |                        |  
|Total loans                             |  | $                  | 546,357                |   |                |        |   |        | $ | 469,228 |                |  |        |  
|                                        |  |                    |                        |   |                |        |   |        |   |         |                |  |        |  

Loans are primarily made in Wake County and New Hanover County in North Carolina. Real estate loans can be
affected by the condition of the local real estate market. Commercial and installment loans can be affected by the local economic conditions.

Nonperforming assets at December 31, 2008 and 2007 consisted of the following:



F-19



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE D LOANS (Continued)





|                                                              |  |                        |       |   |      |   |       |  
|------------------------------------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -
|                                                              |  | As of December 31,     |      
|                                                              |  | 2008                   |       |   | 2007 |  
|                                                              |  | (Dollars in thousands) |      
|                                                              |  |                       
|Nonaccrual loans                                              |  | $                      | 5,057 |   |      | $ | 3,103 |  
|Restructured loans                                            |  |                        | -     |   |      |   | -     |  
|                                                              |  |                        |       |   |      |   |       |  
|                                                              |  |                       
|Total nonperforming loans                                     |  |                        | 5,057 |   |      |   | 3,103 |  
|                                                              |  |                       
|Other real estate owned                                       |  |                        | 2,276 |   |      |   | -     |  
|                                                              |  |                        |       |   |      |   |       |  
|                                                              |  |                       
|Total nonperforming assets                                    |  | $                      | 7,333 |   |      | $ | 3,103 |  
|                                                              |  |                        |       |   |      |   |       |  
|                                                              |  |                       
|Accruing loans past due 90 days or more                       |  | $                      | -     |   |      | $ | 492   |  
|Potential problem loans                                       |  |                        | 3,494 |   |      |   | 327   |  
|Allowance for loan losses                                     |  |                        | 6,376 |   |      |   | 5,020 |  
|                                                              |  |                       
|Nonperforming loans to period end loans                       |  |                        | 0.93% |   |      |   | 0.66% |  
|Allowance for loan losses to period end loans                 |  |                        | 1.17% |   |      |   | 1.07% |  
|Nonperforming assets to loans and other real estate           |  |                        | 1.34% |   |      |   | 0.66% |  
|Nonperforming assets to total assets                          |  |                        | 1.07% |   |      |   | 0.57% |  
|Ratio of allowance for loan losses to nonperforming loans (x) |  |                        | 1.26  | x |      |   | 1.62  | x

All loans rated Doubtful and Loss are individually analyzed for impairment as detailed in
SFAS No. 114. Other groups of loans based on loan size may be selected for impairment review. At December 31, 2008, the total recorded investment in loans considered impaired in accordance with SFAS No. 114 totaled $5.1 million. The
Company provided for probable losses through specific reserve allowances of $361,000 with corresponding outstanding loan balances of $4.1 million. Management analyzed and determined the collateral on $935,000 of loan balances analyzed for impairment
to be adequate and no additional specific reserve allowance is necessary. In addition, the Company has identified and evaluated for impairment $3.5 million of potential problem loans primarily as a result of possible credit problems of the related
borrowers. Although these loans are currently performing and not included as nonperforming loans in the above table, they have been considered by management in assessing the adequacy of its allowance for loan losses. Specifically $864,600 of
additional reserve allowance was provided for potential problem loans as of December 31, 2008. The average recorded investment in impaired loans was approximately $4.5 million for 2008 and approximately $761,000 for 2007. There was no interest
income recognized during the periods that the loans were considered impaired. The amount of interest recognized on nonaccrual loans during the portion of the year that they were considered impaired was not material.

At December 31, 2007, the total recorded investment in loans that management considered impaired in accordance with SFAS No. 114 totaled $3.9 million. Impaired
loans of $3.4 million had a corresponding allowance of $472,000. There was no corresponding allowance with the remaining impaired loans consisting of two loans past due ninety days of $434,000 and $58,000. For the years ended December 31, 2007
and 2006, the average recorded investment in impaired loans was approximately $761,000 and $266,000, respectively. The amount of interest recognized on impaired loans during the portion of these years that they were considered impaired was not
material.

The Company has had loan transactions with its directors and executive officers. Such loans were made in the ordinary course of business and on
substantially the same terms and collateral as those for comparable transactions



F-20



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE D  LOANS (Continued)



prevailing at the time and did not involve more than the normal risk of collectability or present other unfavorable features. A summary of related party loan
transactions is as follows (dollars in thousands):



|                             |  |   |         
|---------------------------- |  | - | --------
|Balance at December 31, 2007 |  | $ | 15,226  
|Additional borrowings        |  |   | 19,932  
|Loan repayments              |  |   | (10,357)
|                             |  |   |         
|                             | 
|Balance at December 31, 2008 |  | $ | 24,801  
|                             |  |   |         

At December 31, 2008, the Company had pre-approved but unused lines of credit totaling $8.5 million to
executive officers, directors and their affiliates.

NOTE E - ALLOWANCE FOR LOAN LOSSES

An analysis of the allowance for loan losses for the years ended December 31, 2008, 2007 and 2006 follows:



|                             |  |                        |        |   |      |   |       |      |  |   |       |  
|---------------------------- |  | ---------------------- | ------ | - | ---- | - | ----- | ---- |  | - | ----- | -
|                             |  | 2008                   |        |   | 2007 |   |       | 2006 | 
|                             |  | (Dollars in thousands) |       
|                             |  |                        |       
|Beginning balance            |  | $                      | 5,020  |   |      | $ | 3,983 |      |  | $ | 3,679 |  
|                             |  |                        |       
|Provision for loan losses    |  |                        | 2,755  |   |      |   | 1,339 |      |  |   | 69    |  
|                             |  |                        |       
|Charge-offs                  |  |                        | (1,405 | ) |      |   | (302  | )    |  |   | (5    | )
|Recoveries                   |  |                        | 6      |   |      |   | -     |      |  |   | 240   |  
|                             |  |                        |        |   |      |   |       |      |  |   |       |  
|Net recoveries/(charge-offs) |  |                        | (1,399 | ) |      |   | (302  | )    |  |   | 235   |  
|                             |  |                        |        |   |      |   |       |      |  |   |       |  
|                             |  |                        |       
|Ending balance               |  | $                      | 6,376  |   |      | $ | 5,020 |      |  | $ | 3,983 |  
|                             |  |                        |        |   |      |   |       |      |  |   |       |  

NOTE F - PREMISES AND EQUIPMENT

Following is a summary of premises and equipment at December 31, 2008 and 2007:



|                                  |  |                        |        |   |      |   |        |  
|--------------------------------- |  | ---------------------- | ------ | - | ---- | - | ------ | -
|                                  |  | As of December 31,     |       
|                                  |  | 2008                   |        |   | 2007 |  
|                                  |  | (Dollars in thousands) |       
|Land                              |  | $                      | 4,695  |   |      | $ | 4,695  |  
|Buildings                         |  |                        | 3,689  |   |      |   | 3,683  |  
|Leasehold improvements            |  |                        | 1,457  |   |      |   | 959    |  
|Furniture, fixtures and equipment |  |                        | 4,090  |   |      |   | 3,416  |  
|Construction in process           |  |                        | 1,972  |   |      |   | 522    |  
|                                  |  |                        |        |   |      |   |        |  
|                                  |  |                        | 15,903 |   |      |   | 13,275 |  
|Accumulated depreciation          |  |                        | (3,615 | ) |      |   | (2,812 | )
|                                  |  |                        |        |   |      |   |        |  
|Total                             |  | $                      | 12,288 |   |      | $ | 10,463 |  
|                                  |  |                        |        |   |      |   |        |  

Depreciation and amortization amounting to $808,000 in 2008, $637,000 in 2007 and $542,000 in 2006 is included in
occupancy and equipment expense.

The Company leases office facilities under non-cancelable operating leases. Future minimum lease payments required under
the leases are as follows:



F-21



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE F - PREMISES AND EQUIPMENT (Continued)



Year ending December 31:



|           |  |                        |       
|---------- |  | ---------------------- | ------
|           |  | (Dollars in thousands)
|2009       |  | $                      | 1,076 
|2010       |  |                        | 1,083 
|2011       |  |                        | 1,083 
|2012       |  |                        | 1,010 
|2013       |  |                        | 1,030 
|Thereafter |  |                        | 4,752 
|           |  |                        |       
|           |  | $                      | 10,034
|           |  |                        |       

Total building and equipment rental expense for the years ended December 31, 2008, 2007 and 2006 amounted to
$1.2 million, $894,000 and $809,000, respectively. Rent expense is included in occupancy and equipment expenses.

NOTE G - DEPOSITS

The aggregate amount of time deposits in denominations of $100,000 or more at December 31, 2008 and 2007 was approximately $118.9 million and $90.4 million,
respectively.

As of December 31, 2008, the scheduled maturities of time deposits were as follows:



|     |  |                         |         |                 |   |         |  |   |        
|---- |  | ----------------------- | ------- | --------------- | - | ------- |  | - | -------
|     |  | As of December 31, 2008
|     |  | Less than$100,000 (1)   |         | $100,000or more |   | Total  
|     |  | (Dollars in thousands) 
|2009 |  | $                       | 178,815 |                 | $ | 105,570 |  | $ | 284,385
|2010 |  |                         | 7,001   |                 |   | 10,584  |  |   | 17,585 
|2011 |  |                         | 143     |                 |   | 1,050   |  |   | 1,193  
|2012 |  |                         | 83      |                 |   | 1,112   |  |   | 1,195  
|2013 |  |                         | 262     |                 |   | 630     |  |   | 892    
|     |  |                         |         |                 |   |         |  |   |        
|     |  | $                       | 186,304 |                 | $ | 118,946 |  | $ | 305,250
|     |  |                         |         |                 |   |         |  |   |        

(1) Includes an aggregate of $75,653,000 of wholesale brokered certificates of deposit maturing in March, April
and October 2009 issued in denominations of $1,000 per account.

NOTE H  BORROWINGS

A summary of borrowings are as follows:



F-22



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE H  BORROWINGS (Continued)



|                                                                                                                                                     |  |                        |        |          |   |          |  |            |  |                                           
|---------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------ | -------- | - | -------- |  | ---------- |  | ------------------------------------------
|                                                                                                                                                     |  | As of December 31,     |        |         
|                                                                                                                                                     |  | 2008                   |        | 2007     |  
|                                                                                                                                                     |  | (Dollars in thousands) |       
|Short-term borrowings:                                                                                                                               |  |                        |        |          |   |          | 
|Federal funds purchased                                                                                                                              |  | $                      | -      |          | $ | -        | 
|Repurchase agreements                                                                                                                                |  |                        | 7,782  |          |   | 23,886   | 
|FHLB advances                                                                                                                                        |  |                        | -      |          |   | 14,000   | 
|                                                                                                                                                     |  |                        |        |          |   |          | 
|                                                                                                                                                     |  | $                      | 7,782  |          | $ | 37,886   | 
|                                                                                                                                                     |  |                        |        |          |   |          | 
|Long-term debt:                                                                                                                                      |  |                        |        |          |   |          | 
|FHLB advances                                                                                                                                        |  | $                      | 846    |          | $ | 867      | 
|Subordinated notes                                                                                                                                   |  |                        | 11,000 |          |   | -        | 
|Junior subordinated debentures                                                                                                                       |  |                        | 15,465 |          |   | 15,465   | 
|                                                                                                                                                     |  |                        |        |          |   |          | 
|                                                                                                                                                     |  | $                      | 27,311 |          | $ | 16,332   | 
|                                                                                                                                                     |  |                        |        |          |   |          | 
|                                                                                                                                                    
|A description of the trust preferred securities and related junior subordinated debentures outstanding at December 31, 2008 and
2007 are as follows:
|                                                                                                                                                     |  | Carrying Value as of   |        |          |   |         
|                                                                                                                                                     |  | December 31,           |        | Maturity |   | Interest
|                                                                                                                                                     |  | 2008                   |        | 2007     |   | Date     |  | rate      
|                                                                                                                                                     |  | (Dollars in thousands) |        |          |   |         
|                                                                                                                                                     |  |                        |        |         
|North State Statutory Trust I                                                                                                                        |  | $                      | 5,155  |          | $ | 5,155    |  | 4/17/2034  |  | 3 mo LIBOR plus 2.79%, resets quarterly   
|North State Statutory Trust II                                                                                                                       |  |                        | 5,155  |          |   | 5,155    |  | 4/15/2035  |  | 3 mo LIBOR plus 1.65%, resets quarterly   
|North State Statutory Trust III                                                                                                                      |  |                        | 5,155  |          |   | 5,155    |  | 12/15/2037 |  | 3 mo LIBOR plus 2.75%, resets quarterly   
|                                                                                                                                                     |  |                        |        |          |   |          |  |            |  |                                           
|                                                                                                                                                     |  | $                      | 15,465 |          | $ | 15,465   |  |            |  |                                           
|                                                                                                                                                     |  |                        |        |          |   |          |  |            |  |                                           
|                                                                                                                                                    
|A description of subordinated notes outstanding at December 31, 2008 and 2007 are as follows:                                                       
|                                                                                                                                                     |  | Carrying Value as of   |        |          |   |         
|                                                                                                                                                     |  | December 31,           |        | Maturity |   | Interest
|                                                                                                                                                     |  | 2008                   |        | 2007     |   | Date     |  | rate      
|                                                                                                                                                     |  | (Dollars in thousands) |        |          |   |         
|                                                                                                                                                     |  |                        |        |         
|Floating rate subordinated notes                                                                                                                     |  | $                      | 11,000 |          | $ | -        |  | 6/30/2018  |  | 3-month LIBOR plus 3.50%, resets quarterly

Short-term Borrowings

The Company had repurchase agreements outstanding in the amount of $7.8 million and $23.9 million at December 31, 2008 and 2007, respectively. Securities sold under agreements to repurchase generally mature
within one to four days from the transaction date and are collateralized by U.S. Government Agency obligations. These repurchase agreements are due within one year and are classified as short-term borrowings in the accompanying consolidated balance
sheets.

At December 31, 2008, the Company had no outstanding Federal Home Loan Bank (FHLB) short-term advances. At December 31,
2007, the Company had $14.0 million in short-term FHLB advances. The advances consisted of $8.0 million, maturing January 3, 2008 with an interest rate of 4.60% and $6.0 million maturing January 7, 2008 with an interest rate of 4.51%. The
advances were secured by a blanket floating lien on qualifying 1-4 family mortgage loans.

As of December 31, 2008, the Company had available lines of
credit totaling approximately $194.6 million with various financial institutions and the Federal Reserve for borrowing on a short-term basis, with no amounts outstanding at that date. These lines are subject to annual renewals with varying interest
rates.

Long-term Debt

On
March 17, 2004, the Company issued $5.2 million of junior subordinated debentures to North State Statutory Trust I (Trust I) in exchange for the proceeds of trust preferred securities issued by Trust I. On December 15,



F-23



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE H  BORROWINGS (Continued)

Long-term Debt (Continued)



2005, the Company issued $5.2 million of junior subordinated debentures to North State Statutory Trust II (Trust II) in exchange for the proceeds of trust preferred securities issued by Trust II. On November 28, 2007, the
Company issued $5.2 million of junior subordinated debentures to North State Statutory Trust III (Trust III) in exchange for the proceeds of trust preferred securities issued by Trust III. Trust I, Trust II and Trust III are wholly owned
by the Company. The junior subordinated deferrable interest debentures are included in long-term debt and the Companys equity interests in Trust I, Trust II and Trust III are included in other assets.

The junior subordinated debentures for Trust I pay interest quarterly at an annual rate, reset quarterly, equal to 3-month LIBOR plus 2.79%. The debentures are
redeemable on June 17, 2009 or afterwards in whole or in part, on any January 17, April 17, July 17 or October 17. Redemption is mandatory at April 17, 2034. The Company has fully and unconditionally
guaranteed the repayment of the trust preferred securities. The Companys obligation under the guarantee is unsecured and subordinate to senior and subordinated indebtedness of the Company.

The junior subordinated debentures for Trust II pay interest quarterly at an annual rate, reset quarterly, equal to 3-month LIBOR plus 1.65%. The debentures are
redeemable on March 15, 2011 or afterwards in whole or in part, on any January 15, April 15, July 15 or October 15. Redemption is mandatory at April 15, 2035. The Company has fully and unconditionally
guaranteed the repayment of the trust preferred securities. The Companys obligation under the guarantee is unsecured and subordinate to senior and subordinated indebtedness of the Company.

The junior subordinated debentures for Trust III pay interest quarterly at an annual rate, reset quarterly, equal to 3-month LIBOR plus 2.75%. The debentures are
redeemable on March 15, 2013 or afterwards in whole or in part, on any January 15, April 15, July 15 or October 15. Redemption is mandatory at December 15, 2037. The Company has fully and unconditionally
guaranteed the repayment of the trust preferred securities. The Companys obligation under the guarantee is unsecured and subordinate to senior and subordinated indebtedness of the Company.

The trust preferred securities issued by Trust I, Trust II and Trust III presently qualify as Tier 1 regulatory capital for regulatory capital purposes subject to
certain limitations. Amounts in excess of the limitations count as Tier II supplementary capital for regulatory capital purposes.

On May 13, 2008,
the Bank issued $9.8 million and, on July 1, 2008, $1.2 million of floating-rate subordinated notes due June 30, 2018. Interest on the notes is payable quarterly in arrears on March 31, June 30, September 30 and
December 31 of each year beginning with June 30, 2008. The interest rate on the notes is based on 3-month LIBOR plus 3.50% and resets quarterly on the 15th of March, June, September and December of each year. The Bank may redeem some or
all of the notes at any time beginning on June 30, 2013 at a price equal to 100% of the principal amount of the notes redeemed plus accrued but unpaid interest to the redemption date. The subordinated notes are included in long-term debt and
qualify as Tier II capital.

At December 31, 2008 and 2007, the Company had $846,000 and $867,000, respectively, in a long-term FHLB advance. This
advance, maturing October 7, 2025, funds a qualified Community Investment Program loan. The Company pays 2.00% interest for the advance with the loan earning 4.00%. These advances are secured by a blanket floating lien on qualifying 1-4 family
mortgage loans.

NOTE I - INCOME TAXES-

The
significant components of the provision for income taxes for the years ended December 31, 2008, 2007 and 2006 are as follows:



F-24



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE I  INCOME TAXES (Continued)





|                                                                                             |  |                        |       |      |   |       |  |   |      
|-------------------------------------------------------------------------------------------- |  | ---------------------- | ----- | ---- | - | ----- |  | - | -----
|                                                                                             |  | 2008                   |       | 2007 |   | 2006 
|                                                                                             |  | (Dollars in thousands)
|                                                                                             |  |                        |      
|Current tax expense:                                                                         |  |                        |       |      |   |       |  |   |      
|Federal                                                                                      |  | $                      | 1,544 |      | $ | 2,085 |  | $ | 1,781
|State                                                                                        |  |                        | 399   |      |   | 433   |  |   | 412  
|                                                                                             |  |                        |       |      |   |       |  |   |      
|                                                                                             |  |                        | 1,943 |      |   | 2,518 |  |   | 2,193
|                                                                                             |  |                        |       |      |   |       |  |   |      
|                                                                                             |  |                        |      
|Deferred tax provision:                                                                      |  |                        |       |      |   |       |  |   |      
|Federal                                                                                      |  |                        | (333) |      |   | (472) |  |   | (241)
|State                                                                                        |  |                        | (112) |      |   | (174) |  |   | (60) 
|                                                                                             |  |                        |       |      |   |       |  |   |      
|                                                                                             |  |                        | (445) |      |   | (646) |  |   | (301)
|                                                                                             |  |                        |       |      |   |       |  |   |      
|                                                                                             |  |                        |      
|Provision for income tax expense before adjustment to deferred tax asset valuation allowance |  |                        | 1,498 |      |   | 1,872 |  |   | 1,892
|                                                                                             |  |                        |      
|Increase in valuation allowance                                                              |  |                        | 57    |      |   | 81    |  |   | 23   
|                                                                                             |  |                        |       |      |   |       |  |   |      
|Net provision for income taxes                                                               |  | $                      | 1,555 |      | $ | 1,953 |  | $ | 1,915
|                                                                                             |  |                        |       |      |   |       |  |   |      

The difference between the provision for income taxes and the amounts computed by applying the statutory federal
income tax rate of 34% to income before income taxes is summarized below:



|                                                     |  |                        |       |      |   |       |  |   |      
|---------------------------------------------------- |  | ---------------------- | ----- | ---- | - | ----- |  | - | -----
|                                                     |  | 2008                   |       | 2007 |   | 2006 
|                                                     |  | (Dollars in thousands)
|Expected income tax expense                          |  | $                      | 1,333 |      | $ | 1,716 |  | $ | 1,764
|                                                     |  |                        |      
|Increase (decrease) resulting from:                  |  |                        |       |      |   |       |  |   |      
|State income taxes, net of federal tax effect        |  |                        | 190   |      |   | 171   |  |   | 232  
|Adjustment to deferred tax asset valuation allowance |  |                        | 57    |      |   | 81    |  |   | 23   
|Credits                                              |  |                        | (53)  |      |   | -     |  |   | -    
|Other permanent differences                          |  |                        | 30    |      |   | (15)  |  |   | (104)
|Other                                                |  |                        | (2)   |      |   | -     |  |   | -    
|                                                     |  |                        |       |      |   |       |  |   |      
|Provision for income taxes                           |  | $                      | 1,555 |      | $ | 1,953 |  | $ | 1,915
|                                                     |  |                        |       |      |   |       |  |   |      

Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets
and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of deferred taxes at December 31, 2008 and 2007 are as follows:



F-25



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE I  INCOME TAXES (Continued)





|                                                          |  |                        |        |   |      |   |       |  
|--------------------------------------------------------- |  | ---------------------- | ------ | - | ---- | - | ----- | -
|                                                          |  | 2008                   |        |   | 2007 |  
|                                                          |  | (Dollars in thousands) |       
|                                                          |  |                       
|Deferred tax assets relating to:                          |  |                        |        |   |      |   |       |  
|Allowance for loan losses                                 |  | $                      | 2,335  |   |      | $ | 1,798 |  
|Deferred compensation                                     |  |                        | 312    |   |      |   | 543   |  
|Realized gain on hedge activities                         |  |                        | 310    |   |      |   | -     |  
|Lease obligations                                         |  |                        | 115    |   |      |   | 74    |  
|CAHEC investment                                          |  |                        | 12     |   |      |   | -     |  
|Other                                                     |  |                        | 9      |   |      |   | -     |  
|State net operating loss carrryforwards                   |  |                        | 193    |   |      |   | 132   |  
|                                                          |  |                        |        |   |      |   |       |  
|                                                          |  |                       
|Total deferred tax assets                                 |  |                        | 3,286  |   |      |   | 2,547 |  
|Less: Valuation allowance                                 |  |                        | (189   | ) |      |   | (132  | )
|                                                          |  |                        |        |   |      |   |       |  
|                                                          |  |                       
|Net deferred tax asset                                    |  |                        | 3,097  |   |      |   | 2,415 |  
|                                                          |  |                       
|Deferred tax liabilities relating to:                     |  |                        |        |   |      |   |       |  
|Deferred loan origination fees                            |  |                        | (244   | ) |      |   | (179  | )
|Unrealized loss on available for sale securities          |  |                        | (378   | ) |      |   | (47   | )
|Unrealized loss on hedge activities                       |  |                        | (310   | ) |      |   | (240  | )
|Property and equipment                                    |  |                        | (195   | ) |      |   | (52   | )
|Prepaid expenses                                          |  |                        | (87    | ) |      |   | (58   | )
|                                                          |  |                        |        |   |      |   |       |  
|                                                          |  |                       
|Total deferred tax liabilities                            |  |                        | (1,214 | ) |      |   | (576  | )
|                                                          |  |                        |        |   |      |   |       |  
|                                                          |  |                       
|Net recorded deferred tax assets included in other assets |  | $                      | 1,883  |   |      | $ | 1,839 |  
|                                                          |  |                        |        |   |      |   |       |  

The Company adopted the provisions of FASB Interpretation No. 48 (FIN 48) on January 1,
2007. There was no material impact from the adoption of FIN 48. It is the Companys policy to recognize interest and penalties associated with uncertain tax positions as components of income taxes. There were no interest or penalties accrued
during 2008 or 2007. The Companys federal and state income tax returns are subject to examination for the years 2005, 2006, and 2007. There was no unfunded tax provision at December 31, 2008 or 2007.

NOTE J - NON-INTEREST INCOME AND OTHER NON-INTEREST EXPENSE

The
major components of non-interest income for the years ended December 31, 2008, 2007 and 2006 are as follows:



|                                      |  |                        |       |      |   |       |  |   |      
|------------------------------------- |  | ---------------------- | ----- | ---- | - | ----- |  | - | -----
|                                      |  | 2008                   |       | 2007 |   | 2006 
|                                      |  | (Dollars in thousands)
|                                      |  |                        |      
|Fees from mortgage operations         |  | $                      | 72    |      | $ | 230   |  | $ | 326  
|Merchant and other loan fees          |  |                        | 520   |      |   | 390   |  |   | 414  
|Service charges and fees on deposits  |  |                        | 428   |      |   | 313   |  |   | 340  
|Gain on sale of investment securities |  |                        | 7     |      |   | -     |  |   | -    
|Other                                 |  |                        | 199   |      |   | 188   |  |   | 94   
|                                      |  |                        |       |      |   |       |  |   |      
|                                      |  | $                      | 1,226 |      | $ | 1,121 |  | $ | 1,174
|                                      |  |                        |       |      |   |       |  |   |      

The major components of other non-interest expense for the years ended December 31, 2008, 2007 and 2006 are
as follows:



F-26



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE J - NON-INTEREST INCOME AND OTHER NON-INTEREST EXPENSE (Continued)





|                                                |  |                        |       |      |   |       |  |   |      
|----------------------------------------------- |  | ---------------------- | ----- | ---- | - | ----- |  | - | -----
|                                                |  | 2008                   |       | 2007 |   | 2006 
|                                                |  | (Dollars in thousands)
|                                                |  |                        |      
|Professional fees                               |  | $                      | 364   |      | $ | 291   |  | $ | 295  
|Postage, printing & office supplies             |  |                        | 169   |      |   | 173   |  |   | 144  
|Advertising & promotion                         |  |                        | 329   |      |   | 317   |  |   | 295  
|Data processing & other outsourced services     |  |                        | 854   |      |   | 679   |  |   | 553  
|Directors fees                                  |  |                        | 199   |      |   | 286   |  |   | 638  
|FDIC insurance and state regulatory assessments |  |                        | 459   |      |   | 360   |  |   | 83   
|Other                                           |  |                        | 1,795 |      |   | 1,453 |  |   | 1,524
|                                                |  |                        |       |      |   |       |  |   |      
|                                                |  | $                      | 4,169 |      | $ | 3,559 |  | $ | 3,532
|                                                |  |                        |       |      |   |       |  |   |      

NOTE K - REGULATORY MATTERS

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

The Company (on a consolidated basis) and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can
initiate certain mandatory - and possibly additional discretionary - actions by regulators that, if undertaken, could have a direct material effect on the Companys consolidated financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of its assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices.
The capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. Prompt corrective action provisions are not applicable to bank holding companies.

As of December 31, 2008, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective
action. To be categorized as well capitalized, the Bank must maintain minimum amounts and ratios. There are no conditions or events since that notification that management believes have changed the Banks category.

Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios, as prescribed by
regulations, of total and Tier I capital to risk-weighted assets and of Tier I capital to average assets. As of December 31, 2008 and 2007, the Company and Bank met their respective capital adequacy requirements as set forth below:



F-27



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE K - REGULATORY MATTERS (Continued)



|                                                                                                                                              |  |                        |        |       |                                      |   |                        |                                                                        |        |  |       |        |  |       |        |  |       |  
|--------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------ | ----- | ------------------------------------ | - | ---------------------- | ---------------------------------------------------------------------- | ------ |  | ----- | ------ |  | ----- | ------ |  | ----- | -
|                                                                                                                                              |  | Actual                 |        |       | Minimum for capitaladequacy purposes |   |                        | Minimum to be wellcapitalized under promptcorrective action provisions |       
|                                                                                                                                              |  | Amount                 |        | Ratio |                                      |   | Amount                 |                                                                        | Ratio  |  |       | Actual |  | Ratio |       
|                                                                                                                                              |  |                        |        |       |                                      |   | (Dollars in thousands) |                                                                        |        |  |       |        | 
|As of December 31, 2008:                                                                                                                      |  |                        |        |       |                                      |   |                        |                                                                        |        |  |       |        |  |       |        |  |       |  
|Total Capital to Risk-weighted assets                                                                                                         |  | $                      | 66,436 |       | 11.99                                | % |                        | $                                                                      | 44,332 |  | 8.00  | %      |  | $     | 55,415 |  | 10.00 | %
|Tier I Capital to Risk-weighted assets                                                                                                        |  |                        | 49,060 |       | 8.85                                 | % |                        |                                                                        | 22,166 |  | 4.00  | %      |  |       | 33,249 |  | 6.00  | %
|Tier I Capital to Average assets                                                                                                              |  |                        | 49,060 |       | 7.39                                 | % |                        |                                                                        | 26,554 |  | 4.00  | %      |  |       | 33,193 |  | 5.00  | %
|                                                                                                                                              |  |                        |        |       |                                      |  
|As of December 31, 2007:                                                                                                                      |  |                        |        |       |                                      |   |                        |                                                                        |        |  |       |        |  |       |        |  |       |  
|Total Capital to Risk-weighted assets                                                                                                         |  | $                      | 48,640 |       | 10.32                                | % |                        | $                                                                      | 37,722 |  | 8.00  | %      |  | $     | 47,153 |  | 10.00 | %
|Tier I Capital to Risk-weighted assets                                                                                                        |  |                        | 43,620 |       | 9.25                                 | % |                        |                                                                        | 18,861 |  | 4.00  | %      |  |       | 28,292 |  | 6.00  | %
|Tier I Capital to Average assets                                                                                                              |  |                        | 43,620 |       | 8.50                                 | % |                        |                                                                        | 20,529 |  | 4.00  | %      |  |       | 25,661 |  | 5.00  | %
|                                                                                                                                             
|The Company is also subject to these capital requirements. Information regarding the Companys capital and capital ratios is set forth below: | 
|                                                                                                                                              |  |                        |       
|                                                                                                                                              |  | December 31, 2008      |        |       | December 31, 2007                    |   |                        |                                                                        |       
|                                                                                                                                              |  | Amount                 |        | Ratio |                                      |   | Amount                 |                                                                        | Ratio  |  |      
|                                                                                                                                              |  | (Dollars in thousands) |        |      
|Total Capital to Risk-weighted assets                                                                                                         |  | $                      | 67,293 |       | 12.14                                | % |                        | $                                                                      | 51,533 |  | 10.89 | %      | 
|Tier I Capital to Risk-weighted assets                                                                                                        |  |                        | 45,936 |       | 8.29                                 | % |                        |                                                                        | 46,513 |  | 9.83  | %      | 
|Tier I Capital to Average assets                                                                                                              |  |                        | 45,936 |       | 6.91                                 | % |                        |                                                                        | 46,513 |  | 9.03  | %      | 

NOTE L  DERIVATIVES AND OFF-BALANCE SHEET RISK

Derivative Financial Instruments and Hedging Activities

SFAS
No. 133 as amended and interpreted, establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. As required by SFAS 133, the
Company records all derivatives on the balance sheet at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative and the resulting designation. Derivatives used to hedge the exposure
to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives used to hedge the exposure to variability in expected future cash
flows, or other types of forecasted transactions, are considered cash flow hedges. To qualify for hedge accounting, the Company must comply with the detailed rules and strict documentation requirements at the inception of the hedge, and hedge
effectiveness is assessed at inception and periodically throughout the life of each hedging relationship.

The Companys objective in using
derivatives is to add stability to interest income and to manage its exposure to changes in interest rates. To accomplish this objective, in October 2006, the Company utilized an interest rate floor to protect against movements in interest
rates below the floors strike rate over the life of the agreement. In the first quarter of 2008, the Company decided to terminate the interest rate floor agreement after considering the impact of the transaction on its risk management
objectives and concluded the termination provided protection against the impact of expected interest rates on its net interest margin. On March 17, 2008, the Company received $1.9 million in connection with the termination of the interest rate
floor agreement. The contractual maturity of the floor was November 1, 2009. During the life of the floor, pre-tax gains of approximately $1.5 million were deferred in accumulated other comprehensive income (AOCI) in
accordance with cash flow hedge accounting rules established by SFAS No. 133. The amounts deferred in AOCI will be reclassified out of equity into earnings over the remaining 19 months of the original contract. SFAS 133 requires that
amounts deferred in AOCI be reclassified into earnings in the same periods during which the originally hedged cash flows (prime-based interest payments on loan assets) affect earnings, as long as the originally hedged



F-28



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE L  DERIVATIVES AND OFF-BALANCE SHEET RISK (Continued)

Derivative Financial Instruments and Hedging Activities (Continued)



cash flows remain probable of occurring (i.e. the principal amount of designated prime-based loans match or exceed the notional amount of the terminated
floor through November 1, 2009). If the principal amount of the originally hedged loans falls below the notional amount of the terminated floor, then amounts in AOCI could be accelerated.

On a quarterly basis, the Company performs effectiveness testing. The Company uses the Hypothetical Derivative Method described in SFAS 133 Implementation
Issue No. G20, Cash Flow Hedges: Assessing and Measuring the Effectiveness of a Purchased Option Used in a Cash Flow Hedge, for quarterly prospective and retrospective assessments of hedge effectiveness, as well as for measurements of
hedge ineffectiveness. The effective portion of changes in the fair value of the derivative is initially reported in other comprehensive income (outside of earnings) and subsequently reclassified to earnings (interest income on loans)
when the hedged transactions affect earnings. Ineffectiveness resulting from the hedge is recorded as a gain or loss in the consolidated statement of income as part of noninterest income. The Company also monitors the risk of counterparty default on
an ongoing basis. Hedge ineffectiveness at December 31, 2007 was insignificant. The floor was terminated in March 2008.

Prepayments in hedged loan
portfolios are treated in a manner consistent with the guidance in SFAS 133 Implementation Issue No. G25, Cash Flow hedges: Using the First-Payments-Received Technique in Hedging the Variable Interest Payments on a Group of
Non-Benchmark-Rate-Based Loans, which allows the designated forecasted transactions to be the variable, prime-rate-based interest payments on a rolling portfolio of prepayable interest-bearing loans using the first-payments-received technique,
thereby allowing interest payments from loans that prepay to be replaced with interest payments from new loan originations.

The principal amount of the
designated prime-based loans as of December 31, 2008 exceeded the notional amount of the terminated floor. At December 31, 2008, the remaining pre-tax gains were approximately $804,000. At December 31, 2007, the fair value of the
derivative of $1.0 million was included in other assets. For the years ended December 31, 2008, 2007 and 2006, the change in net unrealized gains and losses on derivatives designated as cash flow hedges reported in the consolidated statements
of changes in stockholders equity was $123,000 (net gain) and $742,000 (net gain) and $60,000 (net loss), respectively. Prior to 2006, the Company had no derivative financial instruments.

As of December 31, 2008, no derivatives were designated as fair value hedges or hedges of net investments in foreign operations. Additionally, the Company does not
use derivatives for trading or speculative purposes.

Amounts reported in accumulated other comprehensive income related to derivatives will be
reclassified to interest income when the originally hedged forecasted transactions (interest income on variable-rate assets) affect earnings. The change in net unrealized gains and losses on cash flow hedges reflects a reclassification of $777,000
of unrealized gains from accumulated other comprehensive income to increase interest income for the year ended December 31, 2008 and $42,000 and $45 of net unrealized losses from accumulated other comprehensive income to reduce interest income
for the years ended December 31, 2007 and 2006, respectively. For the year ending December 31, 2009, the Company estimates $804,000 will be reclassified from accumulated other comprehensive income as an addition to interest income.

At December 31, 2007, the information pertaining to the outstanding interest rate floor (purchased option) agreement is as follows:



F-29



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE L  DERIVATIVES AND OFF-BALANCE SHEET RISK (Continued)



Derivative Financial Instruments and Hedging Activities (Continued)





|                                                |  |                       
|----------------------------------------------- |  | ----------------------
|                                                |  | December 31, 2007     
|                                                |  | (Dollars in thousands)
|Notional amount                                 |  | $      50,000         
|Fair Value                                      |  | 1,005                 
|Unrealized gain relating to interest rate floor |  | 861                   

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to
meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the
amount recognized in the balance sheet. The contract or notional amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company uses the same credit policies in making
commitments and conditional obligations as it does for on-balance-sheet instruments.

Commitments to extend credit are agreements to lend to a customer as
long as there is no violation of conditions established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without
being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the
Company, upon extension of credit is based on managements credit evaluation of the borrower. Collateral obtained varies but may include real estate, stocks, bonds, and certificates of deposit.

A summary of the contract amount of the Companys exposure to off-balance sheet credit risk as of December 31, 2008 is as follows (dollars in thousands):



|                                                                    |  |   |       
|------------------------------------------------------------------- |  | - | ------
|Financial instruments whose contract amounts represent credit risk: |  |   |       
|Commitments to extend credit                                        |  | $ | 21,248
|Undisbursed lines of credit                                         |  |   | 55,821
|Standby letters of credit                                           |  |   | 4,615 

NOTE M - DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

Financial instruments include cash and due from banks, interest-bearing deposits with banks, federal funds sold, investments, accrued interest, loans, deposit accounts
and borrowings. SFAS No. 107, Disclosures About Fair Value of Financial Instruments (SFAS No. 107), requires the disclosure of the estimated fair value of financial instruments. The Company has recorded certain
assets at fair value as required by SFAS No. 157. Fair value estimates are made at a specific moment in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or
discount that could result from offering for sale at one time the Companys entire holdings of a particular financial instrument. Because no active market readily exists for a portion of the Companys financial instruments, fair value
estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and
matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

The
following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:



F-30



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE M - DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)



Cash and Due from Banks, Interest-Earning Deposits With Banks and Federal Funds Sold

The carrying amounts are a reasonable estimate of fair value for cash and due from banks, and interest-earning deposits with banks and federal
funds sold because of the short maturities of those instruments.

Investment Securities Available for Sale

Fair value for investment securities available for sale equals quoted market price if such information is available. If a quoted market price is not available, fair
value is estimated using quoted market prices for similar securities.

Loans

For certain homogenous categories of loans, such as residential mortgages, fair value is estimated using the quoted market prices for securities backed by similar loans, adjusted for differences in loan
characteristics. The fair value of other types of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

Stock in Federal Home Loan Bank of Atlanta

The fair value for FHLB stock approximates carrying value, based on the redemption provisions of the Federal Home Loan Bank.

Deposits

The fair value of demand, savings, money market and NOW deposits is the amount payable on demand at the reporting date. The fair value of time
deposits and borrowings is estimated by discounting expected cash flows using the rates currently offered for instruments of similar remaining maturities.

Borrowings

The fair values are based on discounting expected cash flows at the interest rate for debt with the same or similar
remaining maturities and collateral requirements.

Accrued Interest

The carrying amounts of accrued interest approximate fair value.

Derivative Financial Instruments

The interest rate floor was terminated during 2008. Fair values for the interest rate floor as of December 31, 2007 are based upon amounts
required to settle the contract.

Financial Instruments with Off-Balance Sheet Risk

With regard to financial instruments with off-balance sheet risk discussed in Note L, it is not practicable to estimate the fair value of future financing commitments.

The following table presents the carrying values and estimated fair values of the Companys financial instruments at December 31, 2008 and 2007.



F-31



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE M - DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)





|                                                   |  |                        |         |                         |   |                    |  |                         |         |  |   |        
|-------------------------------------------------- |  | ---------------------- | ------- | ----------------------- | - | ------------------ |  | ----------------------- | ------- |  | - | -------
|                                                   |  | 2008                   |         | 2007                   
|                                                   |  | Carrying    Amount     |         | Estimated    Fair Value |   | Carrying    Amount |  | Estimated    Fair Value
|                                                   |  | (Dollars in thousands)
|                                                   |  |                        |         |                        
|Financial assets:                                  |  |                        |         |                         |   |                    |  |                         |         |  |   |        
|Cash and due from banks                            |  | $                      | 11,416  |                         | $ | 11,416             |  | $                       | 11,425  |  | $ | 11,425 
|Interest-earning deposits with banks               |  |                        | 76,751  |                         |   | 76,751             |  |                         | 1,139   |  |   | 1,139  
|Federal funds sold                                 |  |                        | 105     |                         |   | 105                |  |                         | 18,202  |  |   | 18,202 
|Investment securities available for sale           |  |                        | 36,406  |                         |   | 36,406             |  |                         | 34,843  |  |   | 34,843 
|Loans, net                                         |  |                        | 539,981 |                         |   | 543,621            |  |                         | 464,208 |  |   | 465,056
|Accrued interest receivable                        |  |                        | 2,171   |                         |   | 2,171              |  |                         | 2,090   |  |   | 2,090  
|Stock in the Federal Home Loan Bank                |  |                        | 1,157   |                         |   | 1,157              |  |                         | 1,621   |  |   | 1,621  
|                                                   |  |                        |         |                        
|Financial liabilities:                             |  |                        |         |                         |   |                    |  |                         |         |  |   |        
|Deposits                                           |  | $                      | 612,678 |                         | $ | 614,509            |  | $                       | 457,310 |  | $ | 456,646
|Short-term borrowings                              |  |                        | 7,782   |                         |   | 7,782              |  |                         | 37,886  |  |   | 37,886 
|Long-term debt                                     |  |                        | 27,311  |                         |   | 29,358             |  |                         | 16,332  |  |   | 16,321 
|Accrued interest payable                           |  |                        | 2,243   |                         |   | 2,243              |  |                         | 2,511   |  |   | 2,511  
|                                                   |  |                        |         |                        
|On-balance sheet derivative financial instruments: |  |                        |         |                         |   |                    |  |                         |         |  |   |        
|Interest rate floor agreement                      |  | $                      | -       |                         | $ | -                  |  | $                       | 1,005   |  | $ | 1,005  

NOTE N - FAIR VALUE MEASUREMENT

The Company utilizes fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. Securities available-for-sale are recorded at fair value on a
recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans. The nonrecurring fair value adjustments typically involve application of lower of
cost or market accounting or write-downs of individual assets. In accordance with FAS 157, the Company groups its financial assets and financial liabilities measured at fair value in three levels, based on the markets in which the assets and
liabilities are traded and the reliability of the assumptions used to determine fair value. These levels are:



| |  |  | Level 1  Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Level 1 also includes U.S. Treasury,
other U.S. government and agency mortgage-backed securities that are traded by dealers or brokers in active markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 2  Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party services for identical
or comparable assets or liabilities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3  Valuations for assets and liabilities that are derived from other valuation methodologies, including option pricing models, discounted cash flow
models and similar techniques, and not based on market exchange, dealer, or brokered traded transactions. Level 3 valuations incorporate certain assumptions and projections in determining the fair value assigned to such assets or liabilities.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following is a description of valuation methodologies used by the Company for assets and liabilities recorded at fair value.

Investment Securities Available-for-Sale

Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent



F-32



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE N - FAIR VALUE MEASUREMENT (Continued)

Investment Securities Available-for-Sale (Continued)



pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the securitys credit rating, prepayment assumptions and other factors such as credit loss
assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2
securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.

Loans

The Company does not record loans at fair value on a
recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual
terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with SFAS 114, Accounting by Creditors for Impairment of a Loan (SFAS 114).
The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance
represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. As of December 31, 2008, a portion of the Companys impaired loans was evaluated based on the fair value of
the collateral. In accordance with SFAS 157, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable
market price or a current appraised value, the Company records the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised
value and there is no observable market price, the Company records the impaired loan as nonrecurring Level 3.

The table below presents the balances of
assets and liabilities measured at fair value on a recurring basis.



|                              |  |                         |        |         |   |         |  |         |        |  |   |  
|----------------------------- |  | ----------------------- | ------ | ------- | - | ------- |  | ------- | ------ |  | - | -
|                              |  | As of December 31, 2008
|                              |  | Total                   |        | Level 1 |   | Level 2 |  | Level 3
|                              |  | (Amounts in thousands) 
|                              |  |                         |        |        
|Securities available for sale |  | $                       | 36,406 |         | $ | -       |  | $       | 36,406 |  | $ | -

The Company may be required, from time to time, to measure certain assets at fair value on a nonrecurring basis in
accordance with U.S. generally accepted accounting principles. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period.

The table below presents the balances of assets and liabilities measured at fair value on a nonrecurring basis.



|                        |  |                         |       |         |   |         |  |         |       |  |   |    
|----------------------- |  | ----------------------- | ----- | ------- | - | ------- |  | ------- | ----- |  | - | ---
|                        |  | As of December 31, 2008
|                        |  | Total                   |       | Level 1 |   | Level 2 |  | Level 3
|                        |  | (Dollars in thousands) 
|                        |  |                         |       |        
|Impaired loans          |  | $                       | 3,698 |         | $ | -       |  | $       | 3,596 |  | $ | 102
|Other real estate owned |  |                         | 2,276 |         |   | -       |  |         | 2,276 |  |   | -  



F-33



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE O - EMPLOYEE AND DIRECTOR BENEFIT PLANS



Stock Option Plans

During
2000, the Bank adopted, with shareholder approval, an Employee Stock Option Plan and a Non-Employee Director Stock Option Plan. The Company assumed these plans in July 2002 as part of the Banks holding company reorganization. In 2003, the
Company adopted, with shareholder approval, the 2003 Stock Plan. The 2003 Stock Plan replaced the two prior plans. All shares available for issuance under the prior plans, plus any shares covered by outstanding options that are forfeited under the
prior plans, were transferred to the 2003 Plan. An aggregate of 1,239,827 shares of the Companys common stock was initially reserved for options under the stock option plans. On May 9, 2007, the Companys shareholders approved an
additional 525,000 shares of the Companys common stock for future issuance of options under the 2003 Stock Plan. Certain of the options granted to directors in 2000 vested immediately at the time of grant. All other options granted vest 20%
annually. All unexercised options expire ten years after the date of grant.

The fair market value of each option award is estimated on the date of grant
using the Black-Scholes option pricing model. In valuing options under Black-Scholes, the risk-free interest rate is based upon a U.S. Treasury instrument with a life that is similar to the expected life of the option grant. Expected volatility is
estimated based on the Companys historical volatility over a period similar to the expected life of the option grant. The expected term of the options is based upon the average life of previously issued stock options. The expected dividend
yield is based upon current yield on date of grant. No post-vesting restrictions exist for these options. The following table illustrates the assumptions for the Black-Scholes model used in determining the fair value of options granted to employees
for the years ended December 31, 2008 and 2007.



|                                         |  |          |  |         
|---------------------------------------- |  | -------- |  | --------
|                                         |  | 2008     |  | 2007    
|Estimated fair value of options granted  |  | $6.99    |  | $10.74  
|                                         |  |         
|Assumptions in estimating option values: |  |          |  |         
|Risk-free interest rate                  |  | 3.66%    |  | 4.45%   
|Dividend yield                           |  | 0.00%    |  | 0.00%   
|Volatility                               |  | 40.38%   |  | 41.67%  
|Expected life                            |  | 10 years |  | 10 years

A summary of option activity under the stock option plans for the year ended December 31, 2008 is as follows:



|                                 |  |           |  |   |  |                  |  |                           |  |                |      
|-------------------------------- |  | --------- |  | - |  | ---------------- |  | ------------------------- |  | -------------- | -----
|                                 |  |           |  |   |  | Weighted Average |  | AggregateIntrinsicValue  
|                                 |  | Shares    |  |   |  | ExercisePrice    |  | RemainingContractual Term | 
|                                 |  |           |  |   |  |                  |  |                           |  | (In thousands)
|Outstanding December 31, 2007    |  | 597,780   |  | $ |  | 4.36             |  | 3.75 years                |  |                |      
|                                 |  |           |  |   | 
|Granted                          |  | 2,000     |  |   |  | 12.25            |  |                           |  |                |      
|Exercised                        |  | (196,664) |  |   |  | 2.76             |  |                           |  |                |      
|Forfeited                        |  | (1,863)   |  |   |  | 5.15             |  |                           |  |                |      
|                                 |  |           |  |   |  |                  |  |                           |  |                |      
|Outstanding December 31, 2008    |  | 401,253   |  | $ |  | 5.18             |  | 3.34 years                |  | $              | 730  
|                                 |  |           |  |   |  |                  |  |                           |  |                |      
|Exercisable at December 31, 2008 |  | 338,074   |  | $ |  | 3.68             |  | 2.52 years                |  | $              | 1,122
|                                 |  |           |  |   |  |                  |  |                           |  |                |      

For the year ended December 31, 2008, the intrinsic value of options exercised was approximately $1.5
million. During first quarter of 2008, 2,000 options were granted with a fair value of $6.99 per option. The fair value of options vested was approximately $155,000 for the year ended December 31, 2008. As of December 31, 2008,
approximately $400,000 of share-based compensation expense remained to be recognized over a weighted average period of three years.

Cash received from
option exercises under share-based payment arrangements for the year ended December 31, 2008 was approximately $543,000. A tax benefit of $341,000 was realized for tax deductions from option exercise of the share-based payment arrangements
during the year ended December 31, 2008.



F-34



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE O - EMPLOYEE AND DIRECTOR BENEFIT PLANS (Continued)

Employment Agreements



The Company has entered into an employment agreement with its chief executive officer to ensure a stable and competent management base. This agreement provides for benefits as spelled out in the contract and cannot be
terminated by the Board of Directors, except for cause, without prejudicing the officers right to receive certain vested rights, including compensation. In the event of a change in control of the Company, as outlined in the agreement, the
acquirer will be bound to the terms of this contract.

The Company has entered into agreements with three executive officers and two non-executive officers
that provide for severance pay benefits in the event of a change in control of the Company that results in the termination of such officers or diminished compensation, duties or benefits.

Deferred Compensation Plan for Directors

In December 2001, the
Company implemented a non-qualifying deferred compensation plan for directors. Under the plan, a participating director could elect to defer receipt of all or a portion of his or her director fees that would otherwise be payable in cash. At the end
of each calendar year, the fees electively deferred during the year were converted, using a formula based upon 125% of the dollar amount of fees deferred and the fair value of the Companys common stock at the close of business on the preceding
January 1, into a hypothetical number of shares (the phantom shares) credited to the participating directors account. The then current value of all phantom shares accumulated under the plan were payable to the participating
director, or to his or her designated beneficiary, upon retirement, disability or death. Provisions of $613,000 in 2006 and $399,000 in 2005 were expensed to provide for future obligations payable under this plan. At December 31, 2006 and
December 31, 2005, the outstanding deferred obligations were $1.3 million and $719,000, respectively. Effective December 31, 2006, the amount of phantom shares credited to a director under the plan was converted to a cash amount based on a
value of $24.00 per phantom share. Beginning January 1, 2007, this amount was credited to a bookkeeping account for each director, and each month a rate of earnings will be credited to the account for the month equal to the 3-month LIBOR rate
in effect on the last business day of the month plus 2%.

Beginning in 2007, the Company implemented a new deferred compensation plan for directors. Under
this plan, a director may elect to defer the payment of all or a portion of his or her directors fees that would otherwise have been paid currently. The fees deferred will be increased by 25% and credited to a bookkeeping account kept by the
Company for the director. Beginning January 1, 2008, the fees will not be increased by 25%. In May 2008, the board of directors terminated deferral of directors fees for fiscal years after 2008.

Director fees of $199,000 were expensed during 2008 to provide for the pre-2007 outstanding deferred obligations and fees expensed under the new 2007 deferred
compensation plan for directors. During September 2007, the board of directors waived the equity compensation portion of the 2007 deferred compensation plan for fiscal 2007 and in December 2007 terminated the equity compensation portion in its
entirety.

401(k) Retirement Plan

The Company
maintains a qualified 401(k) plan for regular full or part-time employees. Under the plan, employees may contribute up to an annual maximum as determined under the Internal Revenue Code. The Company matches 100% of such contributions not exceeding
6% of the participants compensation. In addition, the board of directors can authorize additional discretionary contributions to the plan. The plan provides that employees contributions are 100% vested at all times. For the years prior
to 2008, the Companys contributions vest based on the years of service, vesting at 33.33% at the end of the first year of service, 66.67% at the end of the second year service, and 100% at the end of the third year of service. Company
contributions are 100% vested for the years beginning January 1, 2008. The expense related to this plan for the years ended December 31, 2008, 2007, and 2006 totaled approximately $324,000, $280,000, and $217,000, respectively.



F-35



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE P - PARENT COMPANY FINANCIAL DATA



Following are the condensed financial statements of North State Bancorp as of December 31, 2008 and 2007 and for the years ended
December 31, 2008, 2007 and 2006:



|                                                                                              |  |   |        |  |   |       
|--------------------------------------------------------------------------------------------- |  | - | ------ |  | - | ------
|Condensed Statements of Financial Condition December 31, 2008 and 2007 (Dollars in thousands)
|                                                                                              |  |  
|Assets                                                                                        |  |   | 2008   |  |   | 2007  
|                                                                                              |  |   |        |  |   |       
|Cash                                                                                          |  | $ | 348    |  | $ | 1,098 
|Investment in North State Bank                                                                |  |   | 50,154 |  |   | 44,130
|Investment in North State Statutory Trust I                                                   |  |   | 155    |  |   | 155   
|Investment in North State Statutory Trust II                                                  |  |   | 155    |  |   | 155   
|Investment in North State Statutory Trust III                                                 |  |   | 155    |  |   | 155   
|Other assets                                                                                  |  |   | 117    |  |   | 1,396 
|                                                                                              |  |   |        |  |   |       
|                                                                                              |  |  
|Total Assets                                                                                  |  | $ | 51,084 |  | $ | 47,089
|                                                                                              |  |   |        |  |   |       
|                                                                                              |  |  
|Liabilities and Shareholders equity                                                          |  |   |        |  |   |       
|Other liabilities                                                                             |  | $ | 73     |  | $ | 67    
|Long-term debt                                                                                |  |   | 15,465 |  |   | 15,465
|                                                                                              |  |  
|Shareholders equity                                                                           |  |   |        |  |   |       
|Common stock                                                                                  |  |   | 20,648 |  |   | 19,609
|Retained earnings                                                                             |  |   | 13,804 |  |   | 11,439
|Accumulated other comprehensive income                                                        |  |   | 1,094  |  |   | 509   
|                                                                                              |  |   |        |  |   |       
|Total shareholders equity                                                                    |  |   | 35,546 |  |   | 31,557
|                                                                                              |  |   |        |  |   |       
|                                                                                              |  |  
|Total liabilities and shareholders equity                                                    |  | $ | 51,084 |  | $ | 47,089
|                                                                                              |  |   |        |  |   |       



F-36



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE P - PARENT COMPANY FINANCIAL DATA (Continued)



Condensed Statements of Operations

Years Ended December 31, 2008, 2007 and 2006

(Dollars in thousands)



|                                               |  |      |       |   |      |   |       |      |  |   |       |  
|---------------------------------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ----- | -
|                                               |  | 2008 |       |   | 2007 |   |       | 2006 | 
|Equity in undistributed earnings of subsidiary |  | $    | 2,983 |   |      | $ | 3,895 |      |  | $ | 3,867 |  
|Interest income                                |  |      | 31    |   |      |   | 124   |      |  |   | 213   |  
|Interest expense                               |  |      | (882  | ) |      |   | (838  | )    |  |   | (763  | )
|Other income                                   |  |      | 49    |   |      |   | 24    |      |  |   | 23    |  
|Other expense                                  |  |      | 184   |   |      |   | (110  | )    |  |   | (68   | )
|                                               |  |      |       |   |      |   |       |      |  |   |       |  
|                                               |  |      |      
|Net income                                     |  | $    | 2,365 |   |      | $ | 3,095 |      |  | $ | 3,272 |  
|                                               |  |      |       |   |      |   |       |      |  |   |       |  



F-37



---

##### Table of Contents

NORTH STATE BANCORP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2008, 2007 and 2006





NOTE P - PARENT COMPANY FINANCIAL DATA (Continued)



Condensed Statements of Cash Flows

Years Ended December 31, 2008, 2007 and 2006

(Dollars in thousands)



|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|---------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                                                         |  | 2008 |        |   | 2007 |   |        | 2006 | 
|Cash flows from operating activities:                                                    |  |      |        |   |      |   |        |      |  |   |        |  
|Net income                                                                               |  | $    | 2,365  |   |      | $ | 3,095  |      |  | $ | 3,272  |  
|Adjustments to reconcile net income to net cash provided (used) by operating activities: |  |      |        |   |      |   |        |      |  |   |        |  
|Amortization                                                                             |  |      | 2      |   |      |   | 2      |      |  |   | 1      |  
|Stock based compensation                                                                 |  |      | 155    |   |      |   | 109    |      |  |   | 65     |  
|Equity in undistributed earnings of subsidiaries                                         |  |      | (2,983 | ) |      |   | (3,895 | )    |  |   | (3,867 | )
|Changes in assets and liabilities:                                                       |  |      |        |   |      |   |        |      |  |   |        |  
|(Increase) decrease in other assets                                                      |  |      | 1,862  |   |      |   | 278    |      |  |   | (707   | )
|Increase in other liabilities                                                            |  |      | 6      |   |      |   | 34     |      |  |   | 4      |  
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Net cash provided (used) by operating activities                                         |  |      | 1,407  |   |      |   | (377   | )    |  |   | (1,232 | )
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Cash flows from investing activities:                                                    |  |      |        |   |      |   |        |      |  |   |        |  
|Investment in subsidiaries                                                               |  |      | (3,041 | ) |      |   | (8,356 | )    |  |   | (1,134 | )
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Net cash used by investing activities                                                    |  |      | (3,041 | ) |      |   | (8,356 | )    |  |   | (1,134 | )
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Cash flows from financing activities:                                                    |  |      |        |   |      |   |        |      |  |   |        |  
|Issuance of junior subordinated debentures                                               |  |      | -      |   |      |   | 5,155  |      |  |   | -      |  
|Proceeds from stock options exercised                                                    |  |      | 543    |   |      |   | 453    |      |  |   | 1,141  |  
|Excess tax benefits from stock options                                                   |  |      | 341    |   |      |   | 503    |      |  |   | 844    |  
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Net cash provided by financing activities                                                |  |      | 884    |   |      |   | 6,111  |      |  |   | 1,985  |  
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Net decrease in cash and cash equivalents                                                |  |      | (750   | ) |      |   | (2,622 | )    |  |   | (381   | )
|                                                                                         |  |      |       
|Cash and cash equivalents, beginning                                                     |  |      | 1,098  |   |      |   | 3,720  |      |  |   | 4,101  |  
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  
|                                                                                         |  |      |       
|Cash and cash equivalents, ending                                                        |  | $    | 348    |   |      | $ | 1,098  |      |  | $ | 3,720  |  
|                                                                                         |  |      |        |   |      |   |        |      |  |   |        |  

NOTE Q  SUBSEQUENT SALE OF INVESTMENT SECURITIES AVAILABLE FOR SALE

Management sold in January and February 2009 $15.3 million of its U.S. government securities and obligations of U.S. governmental agencies and $1.4 million of its state
and municipal securities, respectively, for net gains of $463,000. The decision to sell a substantial part of the securities portfolio was due to concerns over the continued negative downturn in real estate markets and the rising mortgage
delinquency and foreclosure rates and the effect of the underlying mortgages on mortgage backed securities in general. Given the FHLB systems large exposure to non-agency mortgage backed securities, management felt it was prudent to reduce the
Companys exposure to the FLHB debt instruments. The same general concern about the affect of current and possible future economic events, led management to conclude it was desirable to reduce the Companys exposure to municipal debt.



F-38



---

##### Table of Contents

SIGNATURES

Pursuant to the requirement of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                     |  |  |  |                     |  |                                                         |  | 
|-------------------- |  |  |  | ------------------- |  | ------------------------------------------------------- |  | 
|                     |  |  |  | NORTH STATE BANCORP
|                     |  |  |  |                    
|Date: March 30, 2009 |  |  |  | By:                 |  | /s/ Larry D. Barbour                                    |  | 
|                     |  |  |  |                     |  | Larry D. Barbour, President and Chief Executive Officer |  | 
|                     |  |  |  |                     |  |                                                         |  | 

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



|                                      |  |                                                                               |  |               
|------------------------------------- |  | ----------------------------------------------------------------------------- |  | --------------
|Signature                             |  | Title                                                                         |  | Date          
|                                      |  |                                                                              
|/s/ Larry D. Barbour Larry D. Barbour |  | President, Chief Executive Officer and Director (principal executive officer) |  | March 30, 2009
|                                      |  |                                                                              
|/s/ Kirk A. Whorf Kirk A. Whorf       |  | Chief Financial Officer (principal financial officer)                         |  | March 30, 2009
|                                      |  |                                                                              
|/s/ JoAnn B. Bratton JoAnn B. Bratton |  | Controller (principal accounting officer)                                     |  | March 30, 2009
|                                      |  |                                                                              
|/s/ Forrest H. Ball Forrest H. Ball   |  | Director                                                                      |  | March 30, 2009
|                                      |  |                                                                              
|/s/ James C. Branch James C. Branch   |  | Director                                                                      |  | March 30, 2009
|                                      |  |                                                                              
|Charles T. Francis                    |  | Director                                                                      |  | March 30, 2009
|                                      |  |                                                                              
|/s/ Glenn Futrell Glenn Futrell       |  | Director                                                                      |  | March 30, 2009
|                                      |  |                                                                              
|C. Thomas Hendrickson                 |  | Director                                                                      |  | March 30, 2009
|                                      |  |                                                                              
|Jeanette W. Hyde                      |  | Director                                                                      |  | March 30, 2009



S-1



---

##### Table of Contents

|                                                    |  |          |  |               
|--------------------------------------------------- |  | -------- |  | --------------
|J. Keith Keener                                     |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ Burley B. Mitchell, Jr. Burley B. Mitchell, Jr. |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ Barry W. Partlo Barry W. Partlo                 |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ W. Harold Perry W. Harold Perry                 |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ Nutan T. Shah Nutan T. Shah                     |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ Fred J. Smith, Jr. Fred J. Smith, Jr.           |  | Director |  | March 30, 2009
|                                                    |  |         
|/s/ Jack M. Stancil Jack M. Stancil                 |  | Director |  | March 30, 2009



S-2