SECURITIES AND EXCHANGE COMMISSION
                       Washington, D. C.  20549

                               FORM 10-K

           Annual Report Pursuant to Section 13 or 15(d) of
                  the Securities Exchange Act of 1934



For the fiscal year ended       December 31, 2000

Commission File Number          0-12885

                NBC Capital Corporation
(Exact name of registrant as specified in its charter)

         Mississippi                     64-0694755
(State or other jurisdiction of       (I.R.S. Employer
incorporation or organization)        Identification No.)


NBC Plaza, Starkville, Mississippi          39760-1187
(Address of principal executive offices)    (Zip Code)

Registrant's telephone number, including area code:
(662) 323-1341

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:  Common stock, $1 par value
Name of each exchange on which registered:  American Stock Exchange

     Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.

 Yes   X               No

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

Aggregate market value of the voting stock held by nonaffiliates as of
March 23, 2001, was approximately:

         $106,345,000
___________________________
(based on most recent sale)

Indicate the number of shares outstanding of each of the issuers'
classes of common stock as of the latest practicable date:

     Common Stock, $1 par value - 6,222,632 shares outstanding as
        of March 23, 2001.


Documents incorporated by reference -

     Portions of the Proxy Statement dated April 9, 2001,
        are incorporated by reference into Part III.


                                FORM 10K
                                 INDEX

     Part I

     Item  1.   Business
     Item  2.   Properties
     Item  3.   Legal Proceedings
     Item  4.   Submission of Matters to a Vote of Security
                 Holders

     Part II

     Item  5.   Market for the Company's Common Stock and Related
                 Shareholder Matters
     Item  6.   Selected Financial Data
     Item  7.   Management's Discussion and Analysis of Financial
                 Condition and Results of Operations
     Item  7.A. Quantitative and Qualitative Disclosures About
                 Market Risk
     Item  8.   Financial Statements and Supplementary Data
     Item  9.   Changes in and Disagreements with Accountants on
                 Accounting and Financial Disclosure Matters




     Part III

     Item 10.   Directors and Executive Officers of the Registrant
     Item 11.   Executive Compensation
     Item 12.   Security Ownership of Certain Beneficial Owners
                 and Management
     Item 13.   Certain Relationship and Related Transactions

     Part IV

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


                                     PART I

ITEM 1 - BUSINESS

Forward Looking Statements

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

NBC Capital Corporation

     The Company is a bank holding company which was organized under the
laws of the State of Mississippi.  On July 2, 1984, the Company acquired
all of the outstanding common stock of the National Bank of Commerce (NBC),
a national banking corporation.  For the year ended December 31, 2000, the
Company's subsidiaries accounted for approximately 99% of the Company's
consolidated income and consolidated expenses.

National Bank of Commerce

     NBC was originally formed through a series of mergers which began
in 1972 and concluded on October 1, 1974.  In March, 1991, NBC acquired
the assets and assumed the liabilities of the Bank of Philadelphia.  In
1994, the Company acquired NBC of Tuscaloosa (formerly First State Bank
of Tuscaloosa).  On December 31, 1998, the Company acquired all the
outstanding common stock of First National Corporation of West Point
("FNC") in exchange for 864,736 shares of the Company's common stock.  The
acquisition was accounted for as a pooling of interest.  FNC was merged
into the Company and FNC's wholly-owned subsidiary banks, First National
Bank of West Point and National Bank of the South, were merged into NBC.
Concurrently, the Company's subsidiary, NBC of Tuscaloosa, was merged into
NBC (formerly NBC of Mississippi).  As a result of the acquisition and
reorganization, NBC was the resulting financial institution.  Also, First
National Finance Company, a wholly-owned finance company subsidiary of FNC
became a wholly-owned subsidiary of the Company.  On August 31, 1999, the
Company acquired all the outstanding stock of FFBS Bancorp, Inc. (FFBS).
FFBS was the holding company of its wholly-owned savings bank, First
Federal Bank for Savings (First Federal), Columbus, Mississippi.  The
Company exchanged 1,396,162 shares of its common stock and a nominal amount
of cash in lieu of fractional shares for each common share of FFBS.  First
Federal was merged into NBC with NBC as the surviving institution.  The
transaction was accounted for as a pooling of interests and historical
financial statements of the Company were restated to give effect of the
acquisition.  On September 30, 1999, NBC acquired the insurance agencies of
Galloway-Wiggers Insurance Agency, Inc., Kyle Chandler Insurance Agency,
Inc., Galloway-Chandler-McKinney, Inc., and Napier Insurance Agency, Inc.
NBC exchanged 173,184 of the Company's common stock for all of the issued
and outstanding stock of the insurance agencies.  The insurance agencies
were combined into a wholly-owned subsidiary of NBC,
Galloway-Chandler-McKinney Insurance Agency, Inc. (GCM).  The acquisition
was accounted for as a pooling of interests.  The historical financial
statements of the Company were not restated as the changes would have been
immaterial.  On April 28, 2000, GCM acquired Heritage Insurance Agency,
Ltd., an independent insurance agency located in Starkville, Mississippi,
for $47,025 in cash and 14,028 shares of the Company's common stock.  The
acquisition was accounted for as a purchase.

     NBC is the largest commercial bank domiciled in the north central
area of the state known as the Golden Triangle.  A total of twenty-six
banking facilities and an operation/administration center serves the
communities of Aberdeen, Amory, Brooksville, Columbus, Hamilton, Maben,
New Hope, Philadelphia, West Point and Starkville.  This area extends into
six Mississippi counties with a radius of approximately 65 miles from the
home office in Starkville.  The Bank also serves the Tuscaloosa, Alabama,
area with a main office and four branch locations.

     NBC is engaged in the general banking business and activities
closely related to banking as authorized by the banking laws and
regulations of the United States.  There were no significant changes
in the business activities of NBC during 2000.

     NBC provides a complete line of wholesale and retail services
including mortgage loans and trusts.  The customer base is well
diversified and consists of business, industry, agriculture,
government, education and individual accounts.  Profitability and
growth have been consistent throughout the history of the bank.

     NBC utilizes a written Asset/Liability Management Policy which
calls for a static gap position of no more than a plus or minus 10% of
aggregate assets over a 24-month period.

     NBC is operated in a conservative fashion while meeting the
needs of the community.  There has been no disposition of any material
amounts of assets nor has there been a material change in the mode of
conducting business.  No major changes in operations are planned for
the near future.

NBC Service Corporation

     NBC Service Corporation (Service) is a wholly-owned subsidiary
of NBC and was formed to provide additional financial services that
otherwise might not be provided by NBC.  For the years 2000 and 1999,
its primary activity was limited to its investment in Commerce National
Insurance Company (CNIC) of which Service owns 79%.  Commerce National
Insurance Company is a credit life insurance company whose primary
source of income is from premiums on credit life insurance on loans
issued by NBC.

Galloway-Chandler-McKinney Insurance Agency, Inc.

     Galloway-Chandler-McKinney Insurance Agency, Inc. (GCM) is a wholly-
owned subsidiary of NBC.  GCM operates as an independent insurance
agency with its primary source of revenue coming from commissions and
premiums on the sale of property and casualty insurance, life insurance,
annuities, and other commercial lines.  GCM is the result of the insurance
agencies acquired on September 30, 1999, and April 28, 2000, as
previously described.  GCM has locations in Columbus, West Point, Amory,
Starkville, and Aberdeen, Mississippi.  At December 31, 2000, GCM had total
assets of approximately $2.4 million, and for the year ended December 31,
2000, reported gross revenues of approximately $3.6 million.

NBC Insurance Services of Alabama, Inc.

     NBC Insurance Services of Alabama is a wholly-owned subsidiary of NBC
and was formed in 1999 for the purpose of selling annuity products in the
State of Alabama.  For the years ended December 31, 2000 and 1999, its
activities were not significant.  Management anticipates significant
revenues from this activity, but is uncertain as to anticipated results
since activities remain in the development stage.

First National Finance

     First National Finance (Finance), a wholly-owned subsidiary of the
Company, is a finance company that provides lending and financing services
to consumers.  It engages in consumer financing, and its loans are of a
smaller amount and a higher interest rate than those of NBC.  Its loan
portfolio totaled approximately $1.3 million at December 31, 2000.
Finance is located in West Point, Mississippi.  Finance was acquired as
part of the FNC acquisition previously mentioned.

Competition

     NBC and its subsidiaries currently serve six counties and ten
municipalities in North Central Mississippi.  Over this same area, the
bank competes directly with approximately 16 competing banking
institutions, numerous credit unions, finance companies, brokerage firms,
mortgage companies and insurance companies.  The competing banking
institutions range in asset size from approximately $150 million to in
excess of $45 billion.  NBC is the largest bank domiciled in its immediate
service area.  Asset size of competitive banks depends on whether the
reference is made to the branch banks or to their parent banks.  Several
other competitors are branches or divisions of nationwide and regional
companies with more resources than the Company and its subsidiaries.

     NBC also serves the City of Tuscaloosa, Alabama, with a main office
and four branch locations.  The bank competes with approximately eight
other financial institutions, most of which are larger. The other
institutions range in size from approximately $150 million to $45 billion.
Asset size of the competitive banks depends on whether reference is made to
the branch banks or to their parent bank.  In Tuscaloosa, NBC also competes
with numerous credit unions, finance companies, etc., many of which are
branches of nationwide companies.

Supervision and Regulation

     The Company and its subsidiary bank are subject to state and federal
banking laws and regulations which impose specific requirements or
restrictions on and provide for general regulatory oversight with respect
to virtually all aspects of operations.  These laws and regulations are
generally intended to protect depositors, not shareholders.  To the extent
that the following summary describes statutory or regulatory provisions,
it is qualified in its entirety by reference to the particular statutory
and regulatory provisions.  Any change in applicable laws or regulations
may have a material effect on the business and prospects of the Company.
Beginning with the enactment of the Financial Institutions Reform, Recovery
and Enforcement Act of 1989 ("FIRREA") and following with Federal Deposit
Insurance Corporation Improvement Act (FDICIA), which was enacted in 1991,
numerous additional regulatory requirements have been placed on the banking
industry, and additional changes have been proposed.  The operations of the
Company and its subsidiaries may be affected by legislative changes and the
policies of various regulatory authorities.  The Company is unable to
predict the nature or the extent of the effect on its business and earnings
that fiscal or monetary policies, economic control, or new federal or state
legislation may have in the future.

     The Company is a bank holding company within the meaning of the
Bank Holding Company Act of 1956 (the Act) and is registered as such
with the Board of Governors of the Federal Reserve System (the Federal
Reserve Board).  As a bank holding company, the Company is required
to file with the Federal Reserve Board an annual report and such other
information as may be required.  The Federal Reserve Board may also
make examinations of the Company.  In addition, the Federal Reserve
Board has the authority to regulate provisions of certain bank holding
company debt.

     The Act requires every bank holding company to obtain the prior
approval of the Federal Reserve Board before acquiring substantially
all the assets of or direct or indirect ownership or control of more
than 5% of the voting shares of any bank which is not already
majority-owned.  The Act also prohibits a bank holding company, with
certain exceptions, from engaging in or acquiring direct or indirect
control of more than 5% of the voting shares of any company engaged in
non-banking activities.  One of the principal exceptions to these
prohibitions is for engaging in or acquiring shares of a company
engaged in activities found by the Federal Reserve Board by order or
regulation to be so closely related to banking or managing banks as to
be a proper incident thereto.  The Act prohibits the acquisition by a
bank holding company of more than 5% of the outstanding voting shares
of a bank located outside the state in which the operations of its
banking subsidiaries are principally conducted, unless such an
acquisition is specifically authorized by statute of the state in
which the bank to be acquired is located.  The Act and regulations of
the Federal Reserve Board also prohibit a bank holding company and its
subsidiaries from engaging in certain tie-in arrangements in connection
with any extension of credit or provision of any property or services.

     In addition, and subject to certain exceptions, the Bank Holding
Company Act and the Change in Bank Control Act require Federal Reserve
approval prior to any person or company acquiring "control" of a bank
holding company.  Control is conclusively presumed to exist if an
individual or company acquires 25% or more of any class of voting
securities of a bank holding company.  Control is rebuttably presumed to
exist if a person acquires 10% or more, but less than 25%, of any class of
voting securities and either the company has registered securities under
Section 12 of the Securities Exchange Act of 1934 or no other person owns a
greater percentage of that class of voting securities immediately after the
transaction.

     In accordance with Federal Reserve Board policy, the Company is
expected to act as a source of financial strength to the subsidiaries.
The Federal Reserve Board may require a bank holding company to
terminate any activity or relinquish control of a nonbank subsidiary
(other than a nonbank subsidiary of a bank) upon the Federal Reserve
Board's determination that such activity or control constitutes a
serious risk to the financial soundness or stability of any subsidiary
depository institution of the bank holding company.  Further, federal
bank regulatory authorities have additional discretion to require a
bank holding company to divest itself of any bank or nonbank subsidiary
if the agency determines that divestiture may aid the depository
institution's financial condition.

     Dividends paid by the Company are substantially provided from
dividends from NBC.  Generally, the approval of the OCC is required if
the total of all dividends declared by a bank in any calendar year exceeds
the total of its net profits for that year combined with its retained net
profits of the preceding two years.  At December 31, 2000, NBC had
available for payment of dividends to the Company, without prior approval
of its regulator, approximately $17.5 million.

     The Federal Reserve Board, FDIC and OCC have established risk-based
capital guidelines for holding companies, such as the Company, and its
subsidiary bank.  The capital-based regulatory framework contains five
categories of compliance with regulatory capital requirements, including
"well capitalized," "adequately capitalized," "undercapitalized,"
"significantly undercapitalized," and "critically undercapitalized."  The
Company's strategy related to risk-based capital is to maintain capital
levels which will be sufficient to qualify the Company's bank subsidiary
for the "well capitalized" category under the guidelines set forth by the
FDICIA.  Maintaining capital ratios at the "well capitalized" level avoids
certain restrictions which, for example, could impact the Company's bank
subsidiary's FDIC assessment, trust services and asset/liability
management.  At December 31, 2000, the Tier 1 and total capital ratios,
respectively, of the Company (consolidated) and NBC (individually) were
well above the minimum 6% and 10% levels required to be categorized as a
"well capitalized" insured depository institution.

     The FDIC, OCC and Federal Reserve Board have historically had
common capital adequacy guidelines involving minimum (a) leverage
capital and (b) risk-based capital requirements:

     (a) The first requirement establishes a minimum ratio of capital
as a percentage of total assets.  The FDIC, OCC, and Federal Reserve
Board require institutions to maintain a minimum leverage ratio of
Tier 1 capital (as defined) to total average assets based on the
institution's rating under the regulatory CAMELS rating system.
Institutions with CAMELS ratings of one that are not anticipating or
experiencing significant growth and have well-diversified risk are
required to maintain a minimum leverage ratio of 3 percent.  An
additional 100 to 200 basis points are required for all but these
most highly rated institutions.  At December 31, 2000, the Company's
leverage capital ratio was 12.1%.

     (b) The second requirement also establishes a minimum ratio of
capital as a percentage of total assets, but gives weight to the
relative risk of each asset.  The FDIC, OCC, and Federal Reserve Bank
require institutions to maintain a minimum ratio of Tier 1 capital to
risk-weighted assets of 3.0 percent.  Banks must also maintain a
minimum ratio of total capital to risk-weighted assets of 8.0 percent.
At December 31, 2000, the Company's Tier 1 and total capital ratios
were 18.1% and 19.4%, respectively.

     The primary supervisory authority of NBC is the OCC.  The OCC
regulates or monitors virtually all areas of operations, including
security devices and procedures, adequacy of capitalization and loss
reserves, loans, investments, borrowings, deposits, mergers, issuances of
securities, payment of dividends, interest rates payable on deposits,
interest rates or fees chargeable on loans, establishment of branches,
corporate reorganizations, maintenance of books and records, and adequacy
of staff training to carry on safe lending and deposit gathering practices.
The OCC also imposes limitations on the aggregate investment in real
estate, bank premises, and furniture and fixtures.  In addition to regular
examinations, the institution must furnish to its regulator quarterly
reports containing a full and accurate statement of its affairs.

     Banks are subject to the provisions of Section 23A of the Federal
Reserve Act, which place limits on the amount of loans or extensions of
credit to, or investments in, or certain other transactions with,
affiliates and on the amount of advances to third parties collateralized
by the securities or obligations of affiliates.  The aggregate of all
covered transactions is limited in amount, as to any one affiliate, to
10% of the bank's capital and surplus and, as to all affiliates combined,
to 20% of the bank's capital and surplus.  Furthermore, within the
foregoing limitations as to amount, each covered transaction must meet
specified collateral requirements.  Compliance is also required with
certain provisions designed to avoid the taking of low quality assets.

     Banks are also subject to the provisions of Section 23B of the
Federal Reserve Act which, among other things, prohibit an institution
from engaging in certain transactions with certain affiliates unless the
transactions are on terms substantially the same, or at least as
favorable to such institution or its subsidiaries, as those prevailing
at the time for comparable transactions with non-affiliated companies.
The Bank is subject to certain restrictions on extensions of credit to
executive officers, directors, certain principal shareholders, and their
related interests.  Such extensions of credit (i) must be made on
substantially the same terms, including interest rates and collateral,
as those prevailing at the time for comparable transactions with third
parties and (ii) must not involve more than the normal risk of repayment
or present other unfavorable features.

     National banks are required by the National Bank Act to adhere to
branch office banking law.  NBC may open branches throughout Mississippi
or Alabama with the prior approval of the OCC. In addition, with prior
regulatory approval, the subsidiary bank is able to acquire existing
banking operations in Mississippi and Alabama.  Furthermore, federal
legislation permits interstate branching.  The law also permits out of
state acquisitions by bank holding companies (subject to veto by new state
law), interstate branching by banks if allowed by state law, interstate
merging by banks, and de novo branching by national banks if allowed by
state law.  Effective June 1, 1997, the Interstate Banking Act allows banks
with different home states to merge, unless a particular state opts out of
the statute.  In addition, beginning June 1, 1997, the Interstate
Banking Act permitted national and state banks to establish de novo
branches in another state if there is a law in that state which applies
equally to all banks and expressly permits all out-of-state banks to
establish such branches.

     The Community Reinvestment Act (CRA) requires that, in connection with
examinations of financial institutions within their respective
jurisdictions, the Federal Reserve, the FDIC, or the OCC shall evaluate
the record of the financial institutions in meeting the credit needs of
their local communities, including low and moderate income neighborhoods,
consistent with the safe and sound operation of those institutions.
These factors are also considered in evaluating mergers, acquisitions,
and applications to open a branch or facility.

     Interest and certain other charges collected or contracted by Banks
are often subject to state usuary laws and certain federal laws
concerning interest rates.  The loan operations are also subject to
certain federal laws applicable to credit transactions.  These include but
are not limited to the federal Truth-In-Lending Act, governing disclosures
of credit terms to consumer borrowers; the Home Mortgage Disclosure Act of
1975, requiring financial institutions to provide information to enable the
public and public officials to determine whether a financial institution
will be fulfilling its obligation to help meet the housing needs of the
community it serves; the Equal Credit Opportunity Act, prohibiting
discrimination on the basis of race, creed or other prohibited factors in
extending credit; and the rules and regulations of the
various federal agencies charged with the responsibility of implementing
such federal laws.  The deposit operations also are subject to certain laws
and regulations, included but not limited to, the Right to Financial
Privacy Act, which imposes a duty to maintain confidentiality of consumer
financial records and prescribes procedures for complying with
administrative subpoenas of financial records, and the Electronic Funds
Transfer Act and Regulation E issued by the Federal Reserve Board to
implement that act, which governs automatic deposits to and withdrawals
from deposit accounts and customers' rights and liabilities arising from
the use of automated teller machines and other electronic banking services.

     A subsidiary bank of a bank holding company is subject to certain
restrictions imposed by the Federal Reserve Act on any extensions of
credit to the bank holding company or its subsidiary, on investments in
stock or other securities thereof and on the taking of such stock or
securities as collateral for loans to any borrower.

     The bank subsidiary is a member of the FDIC and its deposits are
insured as provided by law.

     CNIC, GCM, and NBC Insurance Services of Alabama, Inc., are subject
to regulation by the applicable state agencies.  These agencies set reserve
requirements, reporting standards, and establish regulations, all of which
affect business operations.

     The Company's common stock is registered with the SEC under the
Securities Act of 1933, as amended, and the Securities Exchange Act of
1934, as amended (the "Exchange Act").  Consequently, the Company is
subject to the information, proxy solicitation, insider trading, and other
restrictions and requirements of the SEC under the Exchange Act.

Recent Regulatory Developments

     The Gramm-Leach-Bailey Act was signed into law in November, 1999, and
allows banks to engage in a wider range of nonbanking activities, including
greater authority to engage in securities and insurance activities through
the use of "financial holding companies."  The expanded powers, which
became effective March 11, 2001, generally are available to banks only if
the bank and its bank subsidiaries remain well-capitalized and
well-managed, and have a satisfactory CRA rating.  Under the Act, a
national bank may engage in expanded financial activities through a
"financial subsidiary," provided the aggregate assets of all of its
financial subsidiaries do not exceed the lesser of 45 percent of the
bank's assets or $50 billion.  A financial subsidiary may underwrite any
financial product other than insurance and may sell any financial product,
including title insurance.  A national bank itself may not sell title
insurance, however, unless the state in which the bank is located permits
state banks to sell title insurance.

Governmental Monetary Policies

     As a bank chartered under the laws of the United States, NBC is a
member of the Federal Reserve System.  Its earnings are affected by the
fiscal and monetary policies of the Federal Reserve System which regulates
the national money supply in order to mitigate recessionary and
inflationary pressures.  The techniques used by the Federal Reserve System
include setting the reserve requirements of depository institutions and
establishing the discount rate on member bank borrowings.  The Federal
Reserve System also conducts open market operations in United States
Government securities.

     The policies of the Federal Reserve System and other regulatory
agencies have a direct effect on the amount of bank loans and deposits,
and the interest rates charged and paid thereon.  While the impact these
policies may have upon the future business and earnings of the financial
institutions cannot be accurately predicted, such policies can materially
affect the earnings of commercial banks.

Sources and Availability of Funds

     The materials essential to the business of the Company and its
subsidiaries consist primarily of funds derived from deposits and other
borrowings in the financial markets.  The availability of funds is
primarily dependent upon the economic policies of the government, the
economy in general and the institution's ability to compete in the market
place.

Seasonability

     Neither the Company nor any of its subsidiaries are dependent upon
any seasons.

Dependence Upon A Single Customer

     Neither the Company nor any of its subsidiaries are dependent upon
a single customer or very few customers.

Executive Officers

     The executive officers of the Company and its bank subsidiary,
NBC, are listed below.  The title indicates a position held in the
Company and the bank.

         Name and Title        Age           Five Year Experience
_____________________________  ___  ____________________________________

L. F. Mallory, Jr.              58  Chairman and Chief Executive Officer,
 Chairman and Chief Executive        NBC Capital Corporation and NBC
 Officer, NBC Capital
 Corporation and NBC

Bobby Harper                    59  Chairman of Executive Committe, NBC
 Chairman of the Executive           Capital Corporation and Executive
 Committee, NBC Capital              Vice President, Banking Center
 Corporation and Executive           Administration, NBC
 Vice President, Banking
 Center Administration, NBC

Hunter M. Gholson               68  Secretary of NBC Capital Corporation
 Secretary                           and NBC

Mark A. Abernathy               44  President and Chief Operating Officer,
 President and Chief                 NBC Capital Corporation and NBC since
 Operating Officer, NBC              December, 1997, Executive Vice
 Capital Corporation and NBC         President and Chief Operating Officer
                                     of NBC Capital Corporation and NBC
                                     from August, 1994 - December, 1997

Richard Haston                  54  Executive Vice President, Chief
 Executive Vice President,           Financial Officer, and Treasurer,
 CFO, and Treasurer, NBC             NBC Capital Corporation, and
 Capital Corporation and             Executive Vice President and
 Executive Vice President            Chief Financial Officer, NBC, since
 and Chief Financial Officer,        January, 1997; Senior Vice
 NBC                                 President - Finance, NBC Capital
                                     Corporation and NBC from
                                     September, 1996 - December, 1996;
                                     Executive Vice President and Chief
                                     Financial Officer of Legacy
                                     Securities Corp., Memphis, Tennessee,
                                     April, 1996 - September, 1996;
                                     and President and Chief Financial
                                     Officer of Calibre Financial Group,
                                     June, 1993 - March, 1996

Tommy M. Tomlinson              47  Vice President, NBC Capital
 Vice President, NBC Capital         Corporation and Executive Vice
 Corporation and Executive           President, Credit Administration,
 Vice President, Credit              NBC, since January, 1999;
 Administration, NBC                 Executive Vice President and Senior
                                     Credit Officer of the Starkville
                                     Banking Center, NBC, from
                                     January, 1996 - December 1998

Clifton B. Fowler               52  Vice President, NBC Capital
 Vice President, NBC Capital         Corporation and President, NBC,
 Corporation and President,          Starkville Banking Center
 NBC, Starkville Banking
 Center

Thomas J. Prince, Jr.           59  Vice President, NBC Capital
 Vice President, NBC Capital         Corporation and Executive Vice
 Corporation and Executive           President, Division Manager of
 Vice President, Division            Consumer Financial Service, NBC,
 Manager of Consumer Financial       since April, 1998;  Vice President,
 Services, NBC                       NBC Capital Corporation and
                                     President, NBC, Aberdeen Banking
                                     Center from January, 1985 -
                                     April, 1998

John Davis                      45  Vice President, NBC Capital
 Vice President, NBC Capital         Corporation and Senior Vice
 Corporation and Senior Vice         President and Trust Officer,
 President and Trust Officer,        NBC since January, 1999, Vice
 NBC                                 President and Trust Officer
                                     of NBC from January, 1991 -
                                     December, 1998

Donald J. Bugea, Jr.            47  Vice President, NBC Capital
 Vice President, NBC Capital         Corporation and Executive Vice
 Corporation and Executive           President and Investment
 Vice President and Investment       Officer, NBC
 Officer, NBC


Personnel

     At December 31, 2000, NBC had approximately 411 full-time employees,
Finance had 3 full-time employees and GCM had approximately 48 full-time
employees.  The Company, Service, and CNIC had no employees at
December 31, 2000.


ITEM 2 - PROPERTIES

     The Company, Service and CNIC owned no properties at December 31,
2000.  GCM and Finance operate out of leased office buildings.

     The following listing describes the locations and general character of
the Bank-owned properties:

                                                             Approximate
                                                             Office Space
                Type                     Location           (Square Feet)
______________________________  _________________________   _____________

NBC:

Main Office                     Starkville, Mississippi          35,000
University Branch               Starkville, Mississippi           1,485
Motor Branch                    Starkville, Mississippi           2,000
Operations Center               Starkville, Mississippi          16,500
Starkville Crossing             Starkville, Mississippi           2,000

Main Office                     Columbus, Mississippi            36,000
Mortgage Loan Center            Columbus, Mississippi            14,000
North Columbus Branch           Columbus, Mississippi             1,440
Fairlane Branch                 Columbus, Mississippi             2,400
Bluecutt Road Branch            Columbus, Mississippi             3,200

New Hope Branch                 New Hope, Mississippi             1,500

Main Office                     Aberdeen, Mississippi            11,026
Maple Street Branch             Aberdeen, Mississippi               998
Highway 45 North Branch         Aberdeen, Mississippi             1,205

Main Office                     Amory, Mississippi                8,550
Medical and Industrial
  Center Branch                 Amory, Mississippi                  950

Main Office                     Brooksville, Mississippi          3,000

Main Office                     Hamilton, Mississippi             1,800

Main Office                     Maben, Mississippi                4,000

Main Office                     Philadelphia, Mississippi         6,000
Northside Branch                Philadelphia, Mississippi           300
Southside Branch                Philadelphia, Mississippi           450
Westside Branch                 Philadelphia, Mississippi         3,250

Main Office                     Tuscaloosa, Alabama              30,000
Northport Branch                Tuscaloosa, Alabama               3,018
University Branch               Tuscaloosa, Alabama               2,480
North Tuscaloosa Branch         Tuscaloosa, Alabama               3,250
Highway 69 South Branch         Tuscaloosa, Alabama               2,000

Main Office                     West Point, Mississippi          18,000
East Main Branch                West Point, Mississippi           1,900
Highway 45 South Branch         West Point, Mississippi           1,520
Highway 45 North Branch         West Point, Mississippi             825

     In the opinion of management, all properties are in good condition
and are adequate to meet the needs of the communities they serve.


ITEM 3 - LEGAL PROCEEDINGS

     NBC is a defendant in a lawsuit in which a class is pursuing
unspecified and punitive damages as a result of the placement of
collateral protection insurance.  NBC has vigorously defended its
position and, as of March 15, 2001, had reached a preliminary settlement
in the amount of $450,000.  The settlement is yet to be approved by the
court.

     There are no other pending proceedings of a material nature to which
the Company, or its subsidiaries, are a party.


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None

                                PART II


ITEM 5 - MARKET FOR COMPANY'S COMMON STOCK AND RELATED STOCKHOLDER
MATTERS

 (a)  Effective April 20, 2000, the Company listed its stock on the
American Stock Exchange and is currently traded on the AMEX under the
symbol NBY.  Prior to that date, the stock was traded on the NASDAQ
Inter-Dealer Market under the symbol NBCA. The following table sets
forth the range of sales prices of the Company's common stock for the
periods indicated.

         1999         First            $40.000           $37.875
                      Second            38.500            30.000
                      Third             33.500            27.250
                      Fourth            31.500            26.000

         2000         First            $29.000           $20.000
                      Second            21.375            20.000
                      Third             20.625            18.625
                      Fourth            20.000            18.750

 (b)  At December 31, 2000, the Company had approximately 2,700 security
holders.

 (c)  Dividends on common stock were declared quarterly in 2000 and
semiannually in June and December of 1999 and totaled as follows:

                                                      (In thousands)
                                                       December 31,
                                                      ______________
                                                       2000    1999
                                                      ______  ______

   Dividends declared, $.97 per share                 $6,963  $   -

   Dividends declared, $.87 per share                     -    5,983

                                                      ______  ______

                                                      $6,963  $5,983
                                                      ======  ======

ITEM 6 - SELECTED FINANCIAL DATA

                                  Years Ended December 31,
                        2000      1999      1998     1997     1996
                    __________ ___________ ________ ________ ________
                           (In thousands, except per share data)
INCOME DATA
Interest and
 fees on loans      $   57,535 $    52,219 $ 52,955 $ 51,682 $ 46,972
Interest and
 dividends on
 securities             14,052      12,430   13,416   13,755   14,076
Other interest
 income                  1,148       2,440    1,953    1,268      787
                    __________ ___________ ________ ________ ________
 Total interest
  income                72,735      67,089   68,324   66,705   61,835
Interest expense        34,978      30,998   32,744   30,877   27,723
                    __________ ___________ ________ ________ ________
 Net interest
  income                37,757      36,091   35,580   35,828   34,112
Provision for
 loan losses             1,280       1,769    3,187    1,482    1,677
                    __________ ___________ ________ ________ ________
Net interest
 income after
 provision for
 loan losses            36,477      34,322   32,393   34,346   32,435
                    __________ ___________ ________ ________ ________
Service charges
 on deposit
 accounts                5,306       5,230    4,720    4,653    4,453
Other income             8,456       7,824    4,871    3,759    3,509
                    __________ ___________ ________ ________ ________
Total noninterest
 income                 13,762      13,054    9,591    8,412    7,962
                    __________ ___________ ________ ________ ________
Salaries and
 employee
 benefits               17,260      17,545   16,024   14,651   14,146
Occupancy and
 equipment
 expense                 4,539       4,213    3,778    3,558    3,154
Other expenses           9,118      12,211    9,299    8,041    8,551
                    __________ ___________ ________ ________ ________
Total noninterest
 expenses               30,917      33,969   29,101   26,250   25,851
                    __________ ___________ ________ ________ ________
Income before
 income taxes           19,322      13,407   12,883   16,508   14,546
Income taxes             5,277       2,899    2,881    4,826    3,729
                    __________ ___________ ________ ________ ________

Net income          $   14,045 $    10,508 $ 10,002 $ 11,682 $ 10,817
                    ========== =========== ======== ======== ========
PER SHARE DATA
Net income -
 basic                   $1.96       $1.46    $1.43    $1.68    $1.54
Net income -
 diluted                  1.96        1.46     1.42     1.67     1.53
Dividends                  .97         .87      .73      .66      .61

FINANCIAL DATA
Shares issued            7,213       7,213    7,045    7,044    7,036
Total assets        $1,009,515 $   973,570 $937,147 $900,886 $847,131
Net loans              637,800     613,557  576,731  563,590  535,886
Total deposits         804,804     752,810  776,955  734,107  707,240
Total
 stockholders'
 equity                120,123     111,251  111,868  105,304  100,774


(1)  Financial data includes accounts of significant pooled acquisitions
     for all years presented.
(2)  Merger-related expenses amounted to $2.5 million after tax in 1999
     and $1.8 million after tax in 1998.



                     SUPPLEMENTAL STATISTICAL INFORMATION

  I. DISTRIBUTION OF ASSETS, LIABILITIES, AND STOCKHOLDERS' EQUITY;
     INTEREST RATES AND INTEREST DIFFERENTIAL

     A. Average balance sheets (consolidated):

        The following table presents, for the years indicated, condensed
        daily average balance sheet information.

                                                (In Thousands)
            Assets                           2000     1999      1998
                                          ________  ________  ________

        Cash and due from banks           $ 28,968  $ 36,514  $ 32,419
        Securities:
          Taxable                          133,497   128,605   136,689
          Non-taxable                      118,341   106,062   104,961
                                          ________  ________  ________
            Total securities               251,838   234,667   241,650
        Federal funds sold and other
          interest-bearing assets           17,962    50,951    51,101

        Loans, net of unearned interest    630,538   605,561   579,649
        Less reserve for loan losses        10,093    10,514     8,993
                                          ________  ________  ________
          Net loans                        620,445   595,047   570,656
        Other assets                        45,041    36,247    29,248
                                          ________  ________  ________

        Total Assets                      $964,254  $953,426  $925,074
                                          ========  ========  ========


                                                (In Thousands)
            Liabilities and                 2000      1999      1998
            Stockholders' Equity          ________  ________  ________

        Deposits:
          Noninterest-bearing             $ 94,038  $ 89,950  $ 91,262
          Interest-bearing                 685,287   674,606   667,855
                                          ________  ________  ________
            Total deposits                 779,325   764,556   759,117

        Federal funds purchased and
          securities sold under
          agreement to repurchase           18,734    18,985    12,936
        Borrowed funds                      39,781    44,428    30,562
        Other liabilities                   10,806    11,735    12,850
                                          ________  ________  ________

          Total liabilities                848,646   839,704   815,465

        Stockholders' equity               115,608   113,722   109,609
                                          ________  ________  ________
        Total Liabilities and
          Stockholders' Equity            $964,254  $953,426  $925,074
                                          ========  ========  ========

     B. Analysis of Net Interest Earnings

     The table below shows, for the periods indicated, an analysis of
     net interest earnings, including the average amount of interest-
     earning assets and interest-bearing liabilities outstanding during
     the period, the interest earned or paid on such amounts, the
     average yields/rates paid and the net yield on interest-earning
     assets:
                                                ($ In Thousands)
                                                 Average Balance
                                          ____________________________
                                            2000      1999      1998
                                          ________  ________  ________
        EARNING ASSETS
        Net loans                         $620,445  $595,047  $570,656
        Federal funds sold and
         other interest-bearing
         assets                             17,962    50,951    51,101
        Securities:
         Taxable                           133,497   128,605   136,689
         Nontaxable                        118,341   106,062   104,961
                                          ________  ________  ________
        Totals                             890,245   880,665   863,407
                                          ________  ________  ________

        INTEREST-BEARING LIABILITIES
        Interest-bearing deposits          685,287   674,606   667,855
        Borrowed funds, federal funds
          purchased and securities sold
          under agreement to repurchase     58,515    63,413    43,498
                                          ________  ________  ________

        Totals                             743,802   738,019   711,353
                                          ________  ________  ________

        Net Amounts                       $146,443  $142,646  $152,054
                                          ========  ========  ========


                                     ($ In Thousands)     Yields Earned
                                  Interest for the Year        And
                                    Ended December 31,    Rates Paid (%)
                                 _______________________  ______________
                                   2000    1999    1998   2000 1999 1998
                                 _______ _______ _______  ____ ____ ____
        EARNING ASSETS
        Net loans                $57,535 $52,219 $52,955  9.27 8.78 9.28
        Federal funds sold and
         other interest-bearing
         assets                    1,148   2,440   1,953  6.39 4.80 3.82
        Securities:
         Taxable                   7,966   6,981   7,748  5.97 5.43 5.67
         Nontaxable                6,086   5,449   5,668  5.14 5.14 5.40
                                 _______ _______ _______  ____ ____ ____

        Totals                   $72,735 $67,089 $68,324  8.17 7.62 7.91
                                 ======= ======= =======  ==== ==== ====


                                     ($ In Thousands)     Yields Earned
                                  Interest for the Year        And
                                    Ended December 31,    Rates Paid (%)
                                 _______________________  ______________
                                   2000    1999    1998   2000 1999 1998
                                 _______ _______ _______  ____ ____ ____
        INTEREST-BEARING
        LIABILITIES
        Interest-bearing
         deposits                $31,559 $28,399 $30,416  4.61 4.21 4.55
        Borrowed funds, federal
         funds purchased and
         securities sold under
         agreement to repurchase   3,419   2,599   2,328  5.84 4.10 5.35
                                 _______ _______  ______  ____ ____ ____

        Totals                    34,978  30,998  32,744  4.70 4.20 4.60
                                 _______ _______  ______

        Net interest income      $37,757 $36,091 $35,580
                                 ======= ======= =======

        Net yield on earning assets                       4.24 4.10 4.12


        (1) Interest and yields on tax-exempt obligations are not on a
            fully taxable equivalent basis.

        (2) For the purpose of these computations, nonaccruing loans
            are included in the average loan balances outstanding.

        (3) Interest income on loans includes related fees.

C.  Increase (Decrease) in Interest Income and Interest Expense

The following table analyzes the changes in both the rate and volume
components of net interest revenue:

                            (In Thousands)          (In Thousands)
                            2000 Over 1999          1999 Over 1998
                     _________________________  ________________________
                           Change Due To:            Change Due To:
                     _________________________  ________________________
                      Total    Rate    Volume    Total    Rate    Volume
                     _______  _______  _______  _______  _______  _______
EARNING ASSETS
Net loans            $ 5,316  $ 3,033  $ 2,283  $  (736) $(3,453) $ 2,717
Federal funds sold
 and other interest-
 bearing assets       (1,292)   1,382   (2,674)     487      493       (6)
Securities:
 Taxable                 985      712      273     (767)    (320)    (447)

 Nontaxable              637        6      631     (219)    (279)      60

                     _______  _______  _______  _______  _______  _______

Totals               $ 5,646  $ 5,133  $   513  $(1,235) $(3,559) $ 2,324

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


                               (In Thousands)         (In Thousands)
                               2000 Over 1999         1999 Over 1998
                        _______________________  ________________________
                              Change Due To:         Change Due To:
                        _______________________  ________________________
                         Total   Rate   Volume    Total    Rate    Volume
                        ______  ______  _______  _______  _______  ______
INTEREST-BEARING
LIABILITIES
Interest-bearing
 deposits               $3,160  $3,931  $  (771) $(2,017) $(2,333) $  316
Interest on borrowed
 funds and federal
 funds purchased and
 securities sold under
 agreement to
 repurchase                820   1,002     (182)     271     (284)    555

                        ______  ______  _______  _______  _______  ______

Totals                  $3,980  $4,933  $  (953) $(1,746) $(2,617) $  871
                        ======  ======  =======  =======  =======  ======

NOTE: (1) Change in volume is the change in volume times the previous
          year's rate.

      (2) Change in rate is the change in rate times the previous year's
          balance.

      (3) The change in interest due to both rate and volume has been
          allocated to volume and rate changes in proportion to the
          relationship of the absolute dollar amounts of change to each.


 II. INVESTMENT PORTFOLIO

     A. The following tables present the book values of securities as of
        the dates indicated:
                                                 (In Thousands)
                                                  December 31,
                                          ____________________________
                                            2000      1999      1998
                                          ________  ________  ________

        U. S. Treasury                    $  4,544  $  7,732  $ 15,987
        U. S. Government agencies and
          mortgage-backed securities       137,684   106,946    84,972
        States and political subdivisions  124,011   105,330   115,786
        Other                               15,551    10,272     9,503
                                          ________  ________  ________

        Total book value                  $281,790  $230,280  $226,248
                                          ========  ========  ========

     B. The following table sets forth the maturities of investment and
        mortgage-backed securities (carrying values) at December 31,
        2000, and the weighted average yield of such securities:

                                         ($ In Thousands)
                                      Weighted Average Yield
                        _________________________________________________
                         0 - 1    Yield    1 - 5    Yield  5 - 10   Yield
                          Year     (%)     Years     (%)    Years    (%)
                        ________  _____  _________  _____  _______  _____
        Securities:

         U. S. Treasury $    346   6.7%  $   4,198   4.7%  $   -       -
         U. S. Govern-
          ment agencies   16,193   6.2%      5,655   5.7%   22,291   6.8%
         States and
          political
          subdivisions    10,225   5.1%     66,747   4.7%   29,232   5.8%
         Other               892   5.6%      1,427   6.4%      506   7.4%

                        ________         _________         _______
         Total          $ 27,656         $  78,027         $52,029
                        ========         =========         =======

                          10+    Yield
                         Years    (%)
                        _______  _____
        U. S. Govern-
         ment agencies  $   413   7.0%
        State and
         political       17,807   6.2%
        Other
         (including
          equity
          securities)    12,726   6.1%
                        _______
        Total           $30,946
                        =======


                          Book   Yield
                         Value    (%)
                        _______  _____
        Mortgage-
         backed
         securities     $93,132   6.2%
                        =======

        NOTE:  Interest and yields on tax-exempt obligations are not on
               a taxable equivalent basis.

               Average yield on floating rate securities was determined
               using the current yield.

               The majority of mortgage-backed securities are backed by
               U. S. Government agencies.

     C. Investment securities in excess of 10% of stockholders' equity.

        At December 31, 2000, there were no securities from any issues
        in excess of 10% of stockholders' equity that were not securities
        of the U. S. Government or U. S. Government agencies or
        corporations.

III. LOAN PORTFOLIO

     A. Type of loans

        The amount of loans outstanding by type at the indicated dates
        are shown in the following table:

                                        (In Thousands)
                                         December 31,
                        ________________________________________________
             Type         2000      1999      1998      1997      1996
        ______________  ________  ________  ________  ________  ________

        Commercial,
         financial and
         agriculture    $103,045  $101,503  $ 81,365  $ 78,491  $ 76,205
        Real estate -
         construction     33,638    26,185    27,253    27,636    27,000

        Real estate -
         mortgage        402,987   390,205   366,219   352,550   323,601

        Installment
         loans to
         individuals     105,564   101,624   104,470   106,603   109,566

        Other              2,255     4,234     7,526     7,155     8,813
                        ________  ________  ________  ________  ________

          Total loans    647,489   623,751   586,833   572,435   545,185

        Unearned
         interest            -         -         -        (317)   (1,123)
                        ________  ________  ________  ________  ________

                        $647,489  $623,751  $586,833  $572,118  $544,062
                        ========  ========  ========  ========  ========

     B.  Maturities and sensitivities of loans to changes in interest
         rates:

                                                    (In Thousands)
                                                  December 31, 2000
                                             ____________________________
                                                 Maturing or Repricing
                                             ____________________________
                                              After
                                             1 Year
                                    Within   Through     Over
                    Type            1 Year   5 Years   5 Years    Total
         _______________________   ________  ________  ________  ________

         Commercial, financial
          and agricultural         $ 76,371  $ 24,060  $ 2,614   $103,045
         Real estate -
          construction               29,853     3,704       81     33,638
                                   ________  ________  ________  ________
                                   $106,224  $ 27,764  $ 2,695   $136,683
                                   ========  ========  ========  ========


                                                    (In Thousands)
                                                  December 31, 2000
                                             ____________________________
                                                 Maturing or Repricing
                                             ____________________________
                                              After
                                              1 Year
                                             Through     Over
                    Type                     5 Years   5 Years    Total
         ________________________            ________  ________  ________

         Loans with:
          Predetermined interest
           rates                             $180,998  $ 67,959  $248,957
          Floating interest
           rates                                  618       -         618
                                             ________  ________  ________
                                             $181,616  $ 67,959  $249,575
                                             ========  ========  ========

     C. Nonperforming loans

        1.  The following table states the aggregate amount of loans
            which were nonperforming in nature:

                                             (In Thousands)
                                              December 31,
                                ______________________________________
                  Type           2000    1999    1998    1997    1996
            __________________  ______  ______  ______  ______  ______

            Loans accounted
             for on a
             nonaccrual basis   $1,384  $  270  $  927  $2,648  $1,901
                                ======  ======  ======  ======  ======
            Accruing loans
             past due 90 days
             or more            $2,356  $2,975  $2,902  $1,660  $2,322
                                ======  ======  ======  ======  ======
            Renegotiated
             "troubled" debt    $  294  $  132  $  337  $  826  $  511
                                ======  ======  ======  ======  ======

        2.  There were no loan concentrations in excess of 10% of total
            loans at December 31, 2000. However, lending activities are
            affected by the economic trends within the areas served by
            the Company and its subsidiaries.  This, in turn, can be
            influenced by the areas' larger employers, such as
            Mississippi State University, University of Alabama,
            Columbus Air Force Base, and the Mercedes-Benz Automotive
            Plant.

        3.  There were no outstanding foreign loans at December 31,
            2000.

        4.  Loans classified for regulatory purposes or for internal
            credit review purposes that have not been disclosed in
            the above table do not represent or result from trends or
            uncertainties that management expects will materially
            impact the financial condition of the Company or its
            subsidiary banks, or their future operating results,
            liquidity, or capital resources.

        5.  If all nonaccrual loans had been current throughout their
            terms, interest income would have not been significantly
            different for the years ended 2000, 1999 and 1998.

        6.  Management stringently monitors loans that are classified
            as nonperforming.  Nonperforming loans include nonaccrual
            loans, loans past due 90 days or more, and loans renegotiated
            or restructured because of a debtor's financial difficulties.
            Loans are generally placed on nonaccrual status if any of the
            following events occur:  1) the classification of a loan as
            nonaccrual internally or by regulatory examiners,
            2) delinquency on principal for 90 days or more unless
            management is in the process of collection, 3) a balance
            remains after repossession of collateral, 4) notification
            of bankruptcy, or 5) management's judgment that nonaccrual
            is appropriate.

        7.  At December 31, 2000, the recorded investment in loans
            identified as impaired totaled approximately $3.1 million.
            The allowance for loan losses related to these loans approxi-
            mated $1.6 million.  The average recorded investment in
            impaired loans during the year ended December 31, 2000, was
            $2.1 million.  Total interest recognized on impaired loans
            and the amount recognized on a cash basis were not
            significant.

     D. Other interest-bearing assets

            There were no other interest-bearing non-performing assets
            at December 31, 2000.


 IV. SUMMARY OF LOAN LOSS EXPERIENCE

     A. An analysis of the loan loss experience for the periods
        indicated is as follows:
                                             ($ In Thousands)
                                               December 31,
                              ___________________________________________
                                2000     1999     1998      1997    1996
                              _______  _______  _______  _______  _______

        Beginning balance     $10,194  $10,102  $ 8,528  $ 8,175  $ 7,799
                              _______  _______  _______  _______  _______
        Charge-offs:
          Domestic:
            Commercial,
             financial and
             agricultural        (499)    (566)    (575)    (379)    (312)
            Real estate          (206)    (444)    (451)    (145)    (114)
            Installment
             loans and
             other             (1,497)  (1,047)    (960)  (1,073)  (1,272)
                              _______  _______  _______  _______  _______

        Total charge-offs      (2,202)  (2,057)  (1,986)  (1,597)  (1,698)
                              _______  _______  _______  _______  _______

        Recoveries:
          Domestic:
           Commercial,
            financial and
            agricultural           55       89      124      269       52
           Real estate             17       25       76       97       68
           Installment
            loans and
            other                 345      266      173      227      267
                              _______  _______  _______  _______  _______
        Total recoveries          417      380      373      593      387
                              _______  _______  _______  _______  _______
        Net charge-offs        (1,785)  (1,677)  (1,613)  (1,004)  (1,311)
                              _______  _______  _______  _______  _______
        Reserve of sold
          finance company         -        -        -       (125)     -
        Provision charged
          to operations         1,280    1,769    3,187    1,482    1,687
                              _______  _______  _______  _______  _______

        Ending balance        $ 9,689  $10,194  $10,102  $ 8,528  $ 8,175
                              =======  =======  =======  =======  =======
        Ratio of net
          charge-offs to
          average loans
          outstanding             .29      .28      .28      .18      .26
        Ratio of reserve
          for loan losses
          to loans
          outstanding at
          year end               1.50     1.63     1.72     1.49     1.50


     B. Determination of Reserve for Loan Losses

        The provision for loan losses charged to operations is based upon
        management's estimations of the amount necessary to maintain the
        allowance at an adequate level, considering past loan loss
        experience, current economic conditions, the value of any
        underlying collateral, credit reviews of the loan portfolio,
        changes in the size and character of the loan portfolio, and other
        factors warranting consideration.  Allowances for any impaired
        loans are generally determined based on collateral values.  Loans
        are charged against the allowance for loan losses when management
        believes that the collectibility of the principal is unlikely.
        The allowance is maintained at a level believed adquate by
        management to absorb potential loan losses.  Also, reference
        should be made to the discussion in Item 7 - Mangement's
        Discussion and Analysis under the heading, "Financial Condition
        and Results of Operations."

     C. Loans and Risk Descriptions

        Real Estate Loans

        NBC originates loans secured by commercial real estate, one-
        to-four family residential properties, and multi-family dwelling
        units (5 or more units).  At December 31, 2000, these loans
        totaled $436 million or approximately 67% of the loan portfolio.

        NBC originates commercial real estate loans up to 80% of the
        appraised value.  Currently, it is the philosophy to originate
        these loans only to selected known borrowers and on properties in
        the market area.

        Of primary concern in commercial real estate lending is the
        borrower's credit worthiness and the feasibility and cash flow
        potential of the project.  To monitor cash flows of borrowers,
        annual financial statements are obtained from the borrower and
        loan guarantors, if any.  Although many banks have had
        significant losses in commercial real estate lending, NBC has
        sustained few losses, and those losses were not significant
        relative to the size of the entire commercial real estate loan
        portfolio at the time.

        NBC originates loans secured by first and junior liens on
        one-to-four family residences in their lending areas.  Typically,
        such loans are single family homes that serve as the primary
        residence of the borrower.  Generally, these loans are originated
        in amounts up to 80% of the appraised value or selling price of
        the property.  In the past, very few losses from these types of
        loans have been experienced.

        Loans for multi-family (5 or more) residential properties are
        generally secured by apartment buildings.  Loans secured by
        income properties are generally larger and involve greater risk
        than residential loans because payments are often dependent on
        the successful operation or management of the properties.  As a
        result, these types of loans may be more sensitive to adverse
        conditions in the real estate market or the economy. Cash flow
        and financial statements are obtained from the borrowers and any
        guarantors.  Also, rent rolls are often obtained.

        Consumer and Other Loans

        NBC offers consumer loans in the form of home improvement loans,
        mobile home loans, automobile loans and unsecured personal loans.
        These loans totaled $104 million or 16% of total loans at
        December 31, 2000.  Consumer loans are originated in order to
        provide a wide range of financial services to customers and
        because the terms and normally higher interest rates on such
        loans help maintain a profitable spread between the average loan
        yield and the cost of funds.

        In connection with consumer loan applications, the borrower's
        income statement and credit bureau report are reviewed.  In
        addition, the relationship of the loan to the value of the
        collateral is considered.  All automobile loan applications
        are reviewed, as well as the value of the unit which secured
        the loan. NBC intends to continue to emphasize the origination
        of consumer loans.  Management believes that its loan loss
        experience in connection with its consumer loan portfolio is
        favorable in comparison to industry averages.

        NBC makes commercial business loans on both a secured and
        unsecured basis with terms which generally do not exceed five
        years.  Non-real estate commercial loans primarily consist of
        short-term loans for working capital purposes, inventories,
        seasonal loans, lines of credit and equipment loans.  A personal
        guaranty of payment by the principals of any borrowing entity is
        often required and the financial statements and income tax returns
        of the entity and its guarantors are reviewed.  At December 31,
        2000, NBC's commercial business loans represented approximately
        14% of its total loan portfolio.

     D. For the year 2001, losses for all loan categories, as a
        percentage of average loans, are expected to approximate that
        of 2000.

  V. DEPOSITS
                                        ($ In Thousands)
                               2000            1999           1998
                         ______________  ______________  ______________
                          Amount   Rate   Amount   Rate   Amount   Rate
                         ________  ____  ________  ____  ________  ____
     A. Average
         deposits:
          Domestic:
           Noninterest-
            bearing      $ 94,038    -   $ 89,950    -   $ 91,262    -
           Interest-
            bearing
            demand (1)    254,458   3.6%  312,642  2.3%   207,478  2.7%
           Savings         48,414   2.1%   34,913  2.5%    36,204  2.5%
           Time           382,415   5.6%  327,051  6.2%   424,173  5.7%
          Foreign            N/A             N/A             N/A
                         ________  ____  ________  ____  ________  ____

            Total        $779,325        $764,556        $759,117
                         ========        ========        ========

        (1)  Includes Money Market accounts

     B. Other categories

        None

     C. Foreign deposits

        Not material

     D. Time certificate of deposit of $100,000 or more and maturities at
        December 31, 2000
                                          (In Thousands)
                                                 3        6
                                              Months   Months
                                        3     Through  Through   Over
                                      Months     6       12       12
                             Total   Or Less  Months   Months   Months
                           ________  _______  _______  _______  _______
        Time certificates
         of deposit of
         $100,000 or more  $147,541  $46,335  $30,721  $40,985  $29,500
                           ========  =======  =======  =======  =======

     E. Foreign office time deposits of $100,000 or more

        Not applicable


 VI. RETURN ON EQUITY AND ASSETS

     The following financial ratios are presented for analytical
     purposes:
                                                       December 31,
                                                 ______________________
                                                  2000    1999    1998
                                                 ______  ______  ______
     Return on assets (net income divided by
      total average assets)                        1.4     1.1     1.1

     Return on equity (net income divided by
      average equity)                             12.2     9.3     9.1

     Dividend payout ratio (dividends per share
      divided by basic net income per share)      49.5    59.5    51.0

     Equity to asset ratio (average equity
      divided by average total assets)            12.0    11.9    11.8


VII. SHORT-TERM BORROWINGS                            (In Thousands)
                                                  Federal
                                                   Funds
                                                 Purchased
                                                    And
                                                Securities    Treasury
                                                Sold Under     Tax and
                                               Agreement to   Loan Note
                                                Repurchase     Payable
                                               ____________  ____________

     Balance at December 31, 2000                 $16,326       $2,374

     Weighted average interest rate at
       December 31, 2000                            4.15%        4.14%

     Maximum amount outstanding at any
       month end for the year 2000                 17,831        2,677

     Average amount outstanding during
       the year 2000                               17,049        1,634

     Weighted average interest rate during
       the year                                     4.16%        4.18%


VIII.  CAPITAL ADEQUACY DATA

     Total consolidated capital of the Company was as follows:

                                                        ($ In Thousands)
                                                           December 31,
                                                       __________________
                                                         2000      1999
                                                       ________  ________
     Total stockholders' equity (excluding
       unrealized gain/loss)                           $120,191  $113,889
     Allowance for loan losses, as allowed                9,606     9,668
     Other components of capital                            -         -
                                                       ________  ________
       Total primary capital                            129,797   123,557
       Total secondary capital                              -         -
                                                       ________  ________
     Total capital                                      129,797   123,557

     Less intangible assets and other adjustments        (3,235)   (3,288)
                                                       ________  ________
     Total capital, as defined for regulatory
       purposes                                        $126,562  $120,269
                                                       ========  ========

     Tier 1 and total capital as a percentage of "risk-weighted" assets
     at December 31, 2000 and 1999, are as follows:
                                                           December 31,
                                                          ______________
                                                           2000    1999
                                                          ______  ______

     Tier 1 capital percentage                              18.1%  18.4%

     Total capital percentage                               19.4%  19.6%



     The Company's capital ratios exceed the minimum capital requirements
     at December 31, 2000, and management expects this to continue.


ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The following provides a narrative discussion and analysis of significant
changes in the Corporation's results of operations and financial
condition.  This discussion should be read in conjunction with the
consolidated financial statements, including the notes thereto, and the
supplemental financial data included elsewhere in this report, including
the five-year summary of Selected Financial Data and management's letter
to shareholders at the beginning of this Annual Report.

Certain information included in this discussion contains forward-looking
statements and information that are based on management's conclusions,
drawn from certain assumptions and information currently available to
management.  The Private Securities Litigation Act of 1995 encourages the
disclosure of forward-looking information by management by providing safe
harbor for such information.  Specifically, this discussion contains
forward-looking statements with respect to the adequacy of the Allowance
for Loan Losses and other market, liquidity and credit risk disclosures.
Although management believes that the expectations reflected in such
forward-looking statements are reasonable and based on management's best
judgements, it can give no assurance that such expectations will prove to
be correct.  Such forward-looking statements are subject to certain risks
that assumptions will change and uncertainties will materialize.  Should
this happen, then underlying assumptions may prove to be significantly
different and actual results may vary materially from those anticipated or
projected.


BUSINESS COMBINATIONS

On April 28, 2000, NBC Capital Corporation completed an acquisition of
Heritage Insurance Agency, LTD., located in Starkville, Mississippi.
Heritage was acquired for a combination of cash and common stock of NBC
Capital Corporation.  The transaction was accounted for as a purchase.
Upon completion of the transaction, Heritage became part of Galloway-
Chandler-McKinney Insurance Agency, Inc., a wholly-owned subsidiary of
National Bank of Commerce, which is a wholly-owned subsidiary of NBC
Capital Corporation.

Merger related expenses associated with this transaction were not material
to the consolidated financial statements of NBC Capital Corporation.


FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Since 1996, the total assets of the Corporation have increased 19.2%.
During this same period, loans have increased 19.0%; even though there has
been increased competition for good quality credits.   The quality of the
portfolio remains excellent. Net charge-offs for 1998, 1999 and 2000 were
 .28%, .28% and .29% of average net loans outstanding for each year,
respectively.

Deposits have grown 13.8% between 1996-2000. During the period 1996 -
1998, loans grew by approximately $41 million. This growth was funded by
deposits, which increased by approximately $70 million during this same
period.  In 1999, the trend reversed as competition increased for
deposits, not only from within the banking industry, but from throughout
the financial services industry as billions of dollars continued to flow
into the stock markets.  During 1999, as loans grew by $37 million,
deposits declined by approximately $24 million. Approximately 79% of this
decline in deposits occurred during the last sixty days of 1999.   This
situation required the Corporation to look to other funding sources such
as reallocating funds from lower yielding assets and additional borrowings
from the Federal Home Loan Bank.  During 2000, this trend again reversed
as the equity markets turned down and cash began flowing back into the
banking system.   As a result, the Corporation was able to fund its loan
growth of approximately $24 million with a growth in deposits of
approximately $52 million.  See the section entitled "Liquidity, Asset /
Liability Management" for additional comments on sources and uses of cash
during 2000.

Stockholders' equity has represented a consistent strength of the
Corporation throughout the years noted in the summary of Selected
Financial Data. Stockholders' equity has increased 19.2% since 1996.
Stockholders' equity includes Accumulated Other Comprehensive Income which
is composed of unrealized gain (loss), net of taxes on "Available-for-Sale
Securities" of ($2,638,000) and ($68,000) at December 31, 1999 and 2000,
respectively, as required to be reported under FASB 115.

Net income increased from 1996 to 1997.  In 1998, consolidated net income
declined as a result of incurring approximately $1.8 million of merger
related expenses (net of taxes) associated with the acquisition of First
National Corporation of West Point ("FNC").  Net income increased in 1999
by $506,000, even though it included approximately $2.5 million of merger
related expenses (net of taxes) associated with the acquisitions of FFBS
Bancorp, Inc., ("FFBS") and Galloway-Chandler-McKinney Insurance Agency
("GCM").  Fully diluted earnings per share grew from $1.53 in 1996 to
$1.67 in 1997. In 1998 and 1999, fully diluted earnings per share were
$1.42 and $1.46, respectively, after being impacted by approximately $.26
in 1998 and $.36 in 1999, for the above mentioned non-recurring merger
expenses.   In 2000, fully diluted earnings per share increased by 34.2%
to $1.96 per fully diluted share.  All earnings per share amounts have
been restated to reflect the 1997 stock split, the 1998 merger with FNC
and the 1999 merger with FFBS.

Regular cash dividends have increased in each of the years outlined in the
summary of Selected Financial Data. Also, a special cash dividend of
$.06 per share was paid in 1999 in recognition of the company's strong
earnings and equity position.  As stated in the preceding paragraph, all
per share amounts have been restated to reflect the 1997 stock split, the
1998 merger with FNC and the 1999 merger with FFBS.

Net interest income ("NII"), the primary source of earnings for the
Corporation, represents income generated from earning assets less the
interest expense of funding those assets. NII increased 1.4% in 1999 and
4.6% in 2000.  Changes in NII may be divided into two components; first,
the change in average earning assets (volume component) and second, the
change in the net interest spread (rate component). Net interest spread
represents the difference between yields on earning assets and rates paid
on interest bearing liabilities. Net interest spread for 2000 increased to
4.09% from 4.07% in 1999.  The primary reason for this increase was an
increase in average loan yields of approximately 51 basis points during
2000.  This increase in loan yields was partially offset by an overall
increase in the average cost of deposits of approximately 41 basis points.
The volume component also contributed to this increase in NII as earning
assets grew $32.9 million or 3.9%.  Net interest spread for 1999 decreased
to 4.07% from 4.08% in 1998.  The primary reason for this decline was a
decrease in loan yields that resulted from an increased competition for
good quality loans.  This occurred even though rates trended upward during
the year.  The Corporation was able to offset this decline in loan yields
by reducing the overall cost of deposits by a comparable amount.  Since
the rate component pushed NII slightly down in 1999, the overall increase
in NII for the year resulted from an increase in the volume component.
Earning Assets grew during 1999 by $21.9 million or 2.6%.

NII was also adversely impacted during 1999 by a significant increase in
cash reserves during the last quarter of the year.  The purpose of this
increase was to meet any unusual customer demands for cash as a result of
Y2K. As the cash reserves were built, additional borrowings from the
Federal Home Loan Bank were being incurred to fund this cash buildup and
the Corporation's normal daily liquidity needs.  It is estimated that this
Y2K preparation cost the Corporation approximately $320,000 in NII during
the fourth quarter.  If this cost had not been incurred, NII for 1999
would have increased by 2.3%.

The Corporation's Provision for Loan Losses is utilized to replenish the
Reserve for Loan Losses on its balance sheet. The reserve is maintained at
a level deemed adequate by the Board of Directors after its evaluation of
the risk exposure contained in the Corporation's loan portfolio.  The
methodology used to make this determination is performed on a quarterly
basis.  An overall analysis of the portfolio is performed by the senior
credit officers and the loan review staff.  As a part of this evaluation,
certain loans are individually reviewed to determine if there is an
impairment of the bank's ability to collect the loan and the related
interest.  This determination is generally made based on collateral value.
If it is determined that an impairment exist, a specific portion of the
reserve is allocated to these individual loans.  All other loans are
grouped into homogeneous pools and risk exposure is determined by
considering the following list of factors (this list is not all inclusive
and the factors reviewed may change as circumstances change): Historical
loss experiences; trends in delinquencies and non-accruals and national,
regional and local economic conditions. These economic conditions would
include, but not be limited to, general real estate conditions, the
current interest rate environment and trends, unemployment levels and
other information, as deemed appropriate. Classified loan to capital has
declined from 22.3% at December 31, 1999 to 16.6% at December 31, 2000.
The Reserve for Loan Losses as a percentage of total loans has also
declined from 1.63% of net loans at the end of 1999 to 1.50% at the end of
2000.  Based on these evaluations, the reserve amounts maintained at the
end of 2000 and 1999 were deemed adequate to cover exposure within the
Corporation's loan portfolio.

The Provision for Loan Losses has declined from $3,187,000 in 1998 to
$1,769,000 in 1999 to $1,280,000 in 2000.  The provisions in 1998 and 1999
were unusually high due to the level of credit risk in the loans that came
into the portfolio from the acquisitions completed during those years.
These provisions included special provisions of $1.8 million in 1998 and
$780,000 in 1999, made by FNC and FFBS as a condition of their mergers
with the Corporation.  However, the level of the provision for 2000 was
reduced due to the improvement in the overall quality of the portfolio and
to allow the balance in the Reserve for Loan Losses to be at the
appropriate level to cover the credit risk in the portfolio as of
December 31, 2000, as determined by the above described analysis.

Non-interest income includes various service charges, fees and commissions
collected by the Corporation, including insurance commissions earned by
GCM, the wholly-owned subsidiary of National Bank of Commerce. During 2000,
non-interest income increased by $708,000 or 5.4%.  This increase was
caused primarily by increases in the Corporation's Trust Department Income
and Insurance Commissions, Fees and Premiums.  Trust Department Income
increased by $211,000 or 15.0% resulting from continued growth in overall
trust related activities.  Additionally, Insurance Commissions, Fees and
Premiums increased during 2000 by $555,000 or 15.2%.  This increase was
caused by an increase in the volume of insurance written during the year
and by the purchase of Heritage Insurance Agency in April of 2000.  This
acquisition was accounted for as a purchase; therefore, all commissions,
fees and premiums generated by Heritage from the date of the purchase are
included in the Corporation's numbers for 2000.  During 1999, non-interest
income increased by 36.1%.  This increase was primarily due to the
acquisition of GCM on September 30, 1999.  This acquisition, which was
accounted for as a pooling of interest, generated approximately $3.2
million of commissions, which were included in Other Income for 1999.
The 1998 financial statements were not restated for this acquisition
because it was not considered material to the NBC Capital Corporation
Consolidated Financial Statements.  As a result, 92% of the total
increase came from these commissions.  Additionally, Trust Department
Income increased by 12.3% resulting from continued growth in overall trust
related activities.  Service Charges on Deposit Accounts also increased by
10.8% due to an increased number of accounts resulting primarily from the
acquisitions, account promotions and an increased effort to collect fees
earned.

Non-interest expense represents ordinary overhead expenses, including
salaries, bonuses and benefits. The Corporation maintains a formal salary
administration program that considers extensive comparative salary data
and other indexes supplied by a leading outside consulting firm. This data
is utilized to assure that salaries are in line and competitive with
comparable jobs in the marketplace. Incentive bonuses were expensed in
each of the years noted and were paid to employees based on the attainment
of predetermined profit goals. Overall, non-interest expense decreased by
approximately $3.1 million or 9.0% during 2000.  This decrease resulted
from a $285,000 or 1.6% decrease in Salaries and Employee Benefits, a
$326,000 or 7.7% increase in Net Occupancy and Furniture and Equipment
Expense and a $3.0 million or 99.3% decrease in Merger and Integration
Expenses.  Salaries and Employee Benefits decreased as the result of the
successful integration of the two acquisitions completed during the third
quarter of 1999.  The increase in Net Occupancy and Furniture and
Equipment Expense resulted primarily from a large purchase of data
processing hardware and software in late 1999 and early 2000 as part of
an overall platform automation project approved in 1999 and normal
increases in utility and repairs and maintenance expenses.  The large
reduction in Merger and Integration Expenses was due to the merger-related
expenses incurred in 1999, which were not repeated in 2000.  Non-interest
expense increased by approximately 16.7% during 1999.  Of this total
increase, 40% resulted from increased merger related expenses incurred in
the acquisitions of FFBS and GCM.  Salaries and Employee Benefits increased
by 9.5% during 1999. Approximately 50% of this increase in salary and
employee benefits came from the acquisition of GCM, which was included in
the 1999 amounts, but not in 1998.  The remaining portion of the salary
and employee benefits increase for 1999 resulted from normal raises and
positions added to accommodate the Corporation's growth. The remaining
portion of the increase in non-interest expense in 1999 was primarily due
to the acquisition of GCM on September 30,1999.  The major portion of
GCM's expenses for all of 1999, exclusive of salary and employee benefits,
were included in Other Expenses in the 1999 Consolidated Statements of
Income.  As previously stated, the 1998 amounts were not restated for the
GCM acquisition.

Changes in the Corporation's income tax expense have generally paralleled
income gains.  The Corporation's effective tax rates were 22.4% in 1998,
21.6% in 1999 and 27.3% in 2000. The large increase in the effective rate
in 2000 was the result of the acquisitions completed in the third quarter
of 1999. All the earning assets acquired from FFBS generated fully taxable
income.  This resulted in the tax-exempt income as a percentage of total
pre-tax income declining from 46.7% in 1999 to 34.0% in 2000 for the
combined corporations.  Also, Galloway-Chandler- McKinney Insurance Agency
was a Sub S corporation prior to the acquisition and; therefore, it had no
income tax expense to be included in the 1999 consolidated statements. The
Corporation's ability to reduce income tax expense by acquiring additional
tax-free investments is limited by the Alternative Minimum Tax Provision,
the market supply of acceptable municipal securities and the Corporation's
normal liquidity and balance sheet structure requirements.


LIQUIDITY, ASSET/LIABILITY MANAGEMENT

Liquidity may be defined as the ability of the Corporation to meet cash
flow requirements created by decreases in deposits and/or other sources of
funds or increases in loan demand. The Corporation has not experienced any
problems with liquidity over any of the years noted and anticipates that
all liquidity requirements will be met comfortably in the future. The
Corporation's traditional sources of funds from deposit increases,
maturing loans and investments and earnings have generally allowed it
to consistently generate sufficient funds for liquidity needs. As the
result of a $23.7 million increase in loans and a $52.0 million increase
in deposits, the Corporation's loan/deposit ratio has decreased from
82.9% in 1999 to 80.5% in 2000.  At December 31, 1999, the Corporation
had approximately $82.2 million in cash accumulated for Y2K contingency
purposes.  The reduction of this balance to $31.7 million at December 31,
2000, provided an additional $50.5 million in liquidity for the year 2000.
In addition to the above mentioned loan growth, the securities portfolio
increased by $51.5 million and Federal Funds sold increased by $13.2
million during the year.  The remaining cash was used to reduce short-term
borrowings by $12.3 million and Other Borrowed Funds by $9.8 million.  All
the remaining liquidity needs for the year were provided from normal
operating activities.

The Corporation offers repurchase agreements to accommodate excess funds of
some of its larger depositors. Management believes that these repurchase
agreements stabilize traditional deposit sources as opposed to risking the
potential loss of these funds to alternative investment arrangements.
Repurchase Agreements, which are viewed as a source of funds to the
Corporation, totaled $16.3 million and $17.6 million at December 31, 2000
and 1999, respectively.  The level of repurchase agreement activity is
limited by the availability of investment portfolio securities to be
pledged against the accounts.  Due to the limited amount of repurchase
agreements and the fact that the underlying securities remain under the
control of National Bank of Commerce, the exposure of the Corporation for
this program is not considered material.

During the next five years, approximately $54.5 million of the Federal Home
Loan Bank borrowings will mature.   The Corporation believes that normal
earnings and other traditional sources of cash flow, along with additional
borrowings from the Federal Home Loan Bank, if necessary, will provide the
cash to allow it to meet these maturities with no adverse effect on
liquidity.  At December 31, 2000, the Corporation had the ability to borrow
approximately $140 million from the Federal Home Loan Bank and had other
short-term borrowing lines of approximately $38 million.

The Corporation has no plans for the refinancing or redemption of any
liabilities other than normal maturities and payments relating to the
borrowings from the Federal Home Loan Bank.  The Corporation does not have
plans at this time for any discretionary spending that would have a
material impact on liquidity other than the repurchase of a block of its
common stock.  In February, the Corporation entered into a Letter of
Intent to purchase approximately 977,000 shares of its common stock for a
total purchase price of approximately $24.5 million.  This transaction,
which was consummated on March 22, 2001, was financed through borrowings
from the Federal Home Loan Bank.  The Corporation has excess consolidated
capital when compared to its peers and management believes that this
repurchase of its stock is the quickest and most efficient method of
utilizing a portion of this excess capital. The completion of this
transaction will result in reducing the Corporation's equity to assets
ratio to a more appropriate level.  If this transaction had been completed
at the beginning of 2000, it would have had the following effect on the
Corporation's year-end numbers: the equity to assets ratio would have
decreased from 11.9% to approximately 9.5%; earnings per share would have
increased from $1.96 per share to approximately $2.13 per share; and return
on average equity would have improved from 12.2% to approximately 13.8%.
In management's opinion, this transaction is very positive for the
shareholders of the Corporation.  The Corporation's decision to purchase
this block of shares was supported by a Fairness Opinion from an
independent, professional source.

The Corporation has maintained a consistent and disciplined asset/liability
management policy during each of the years noted in the summary. This
policy focuses on interest rate risk and rate sensitivity. As part of this
policy, the Corporation does not engage in currency or interest rate swaps,
nor does it purchase and hold any derivative securities.

The primary objective of rate sensitivity management is to maintain net
interest income growth while reducing exposure to adverse fluctuations in
rates. The Corporation utilizes an Asset/Liability Management Committee
that evaluates and analyzes the Corporation's pricing, asset/liability
maturities and growth, and balance sheet mix strategies in an effort to
make informed decisions that will increase income and limit interest rate
risk. The committee uses simulation modeling as a guide for its decision
making. Modeling techniques are also utilized to forecast changes in net
income and the economic value of equity under assumed fluctuations in
interest rate levels.

Due to the potential volatility of interest rates, the Corporation's goal
is to stabilize the net interest margin by maintaining a neutral rate
sensitive position. At year-end 2000, the Corporation's balance sheet
reflected approximately $57.7 million more in rate sensitive liabilities
than assets that were scheduled to reprice within one year. This represents
5.7% of total assets and would indicate that the Corporation is slightly
liability sensitive.  This computation results from a static gap analysis
that weights assets and liabilities equally.  It is the Corporation's
policy to maintain a static gap position of no more than a plus or minus
10% of aggregate assets over a moving twenty-four month period.  The
Corporation's position is considered essentially neutral when using
simulation modeling that provides different weighting for assets and
liabilities. Management believes that interest rates will decline during
2001. As a result, it is felt that the Corporation's current position
places it in a low interest rate risk posture. Management does not believe
that it is in the Corporation's best interest to speculate on changes in
interest rate levels.  Although earnings could be enhanced if predictions
were correct, they could also be put at significant risk if interest rates
move against predictions.


CAPITAL

Retained earnings have served as the Corporation's exclusive source of
capital growth over the five years noted in the summary of Selected
Financial Data.  Stockholders' Equity, as stated previously, has grown
consistently over this period, except for 1999 and relates quite favorably
to the Corporation's assets. The equity to assets ratio increased from
11.4% at December 31, 1999 to 11.9% at December 31, 2000.   In 1999, total
Stockholders' Equity showed a decline of approximately $600,000.  The
reason for this decline was that Accumulated Other Comprehensive Income,
which is primarily composed of unrealized gains (losses) on available-
for-sale securities, moved from a gain of $1.4 million in 1998 to a loss
of $2.6 million in 1999.  This resulted from an increasing rate
environment during 1999, which caused a decline in market value of these
investment securities.  The interest rate trend reversed in 2000 and as a
result the Accumulated Other Comprehensive Income improved from a loss of
$2.6 million to a loss of only $68,000.

During 2000, the amount of Treasury Stock increased from $579,000 to
$1,043,000, as the number of shares held in the treasury increased from
17,470 to 37,235.  When the Corporation formed its ESOP, it was required by
the IRS regulations to provide a put option to plan participants in order
to provide liquidity to participants who received the Corporation's common
stock.  Prior to listing its stock on the American Stock Exchange in April
of 2000, the corporation acquired 41,561 shares as a result of the exercise
of these put options.  Also during 2000, the Corporation issued 7,768
shares upon the exercise of stock options from a plan carried over from
FFBS and 14,028 shares in connection with the acquisition of Heritage
Insurance Agency.

Current regulatory requirements call for a basic leverage ratio of 5.0% for
an institution to be considered as "well-capitalized." At the end of 2000,
NBC maintained a 12.1% leverage ratio that obviously allowed it to
significantly exceed the ratio required for a "well-capitalized"
institution.

Regulatory authorities also evaluate a financial institution's capital
under certain risk-weighted formulas (high-risk assets would require a
higher capital allotment, lower risk assets a lower capital allotment). In
this context, a "well-capitalized" bank is required to have a Tier 1
risk-based capital ratio (excludes reserve for loan losses) of 6.0% and a
total risk-based capital ratio (includes reserve for loan losses) of 10.0%.
At the end of 2000, the Corporation had a Tier 1 ratio of 18.3% and a total
risk-based capital ratio of 19.5%, once again placing the Corporation well
above the level required for a "well-capitalized" institution.

The Corporation's capital position obviously exceeds regulatory
requirements, even for "well-capitalized" institutions. Capital has
increased 19.2% since 1996 to total 11.9% of assets at the end of 2000.
Management considered this level of capital to be excessive in relation to
the amount needed to support the assets of the Corporation.  Even though
the purchase of the Corporation's stock, as discussed under the section on
Liquidity / Asset Liability Management, had the positive effect of reducing
this ratio to a more acceptable level, management is continuing to consider
other alternatives to safely leverage the excess capital in an effort to
increase the earnings of the Corporation and improve Return of Average Equity.
There are no material commitments for the use of capital resources that can
not be funded through currently available liquidity sources.


MARKET INFORMATION

Effective April 20, 2000, the Corporation listed its stock on the American
Stock Exchange and is currently traded on the AMEX under the symbol NBY.
Prior to that time, the stock was traded on the NASDAQ Inter-Dealer Market
under the symbol NBCA.  Sun Trust Bank, Atlanta currently acts as Transfer
Agent for the Corporation.  During 1999, dividends were declared
semi-annually in June and December.  In 2000, the Corporation began paying
dividends on a quarterly basis.   The following table sets forth, for the
periods indicated, the range of sales prices of the Corporation's common
stock as reported on the Inter-Dealer Market through March of 2000 and the
AMEX for the remainder of 2000 and the dividends declared for each year:

                                                  CASH DIVIDEND
                                                  DECLARED PER
YEAR      QUARTER            HIGH         LOW        QUARTER
____      _______          _______      _______   _____________

1999      First            $40.000      $37.875       $  -
          Second            38.500       30.000         0.18
          Third             33.500       27.250          -
          Fourth            31.500       26.000         0.69

2000      First            $29.000      $20.000       $ 0.24
          Second            21.375       20.000         0.24
          Third             20.625       18.625         0.24
          Fourth            20.000       18.750         0.25



ITEM 7A. - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company is exposed only to U.S. dollar interest rate changes and,
accordingly, the Company manages exposure by considering the possible
changes in the net interest margin.  The Company does not have any trading
instruments nor does it classify any portion of the investment portfolio as
held for trading.  The Company does not engage in any hedging activities or
enter into any derivative instruments with a higher degree of risk than
collateralized mortgage obligations which are commonly held securities
generally collateralized by pools of GNMA, FNMA, or FHLMC pass-through
securities.  Finally, the Company has no exposure to foreign currency
exchange rate risk, commodity price risk, and other market risks.

     The following table reflects the year-end position of the Company's
interest-earning assets and interest-bearing liabilities which can either
reprice or mature within the designated time period.  The interest rate
sensitivity gaps can vary from day-to-day and are not necessarily a
reflection of the future.  In addition, certain assets and liabilities
within the same designated time period may nonetheless reprice at different
times and at different levels.
                                          ($ In Thousands)
                                          December 31, 2000
                                ______________________________________
                                Interest Sensitive Within (Cumulative)
                                ______________________________________
                                                              Total of
                                 Within    Within    Within   Interest-
                                    3        12         5     Earning
                                 Months    Months     Years    Assets
                                ________  ________  ________  ________
      Interest-earning assets:
       Loans                    $321,884  $464,377  $581,470  $647,489
       Investment and
        mortgage-backed
        securities                15,756    62,660   203,946   281,790
       Federal funds sold
        and other                 15,711    15,711    15,711    15,711
                                ________  ________  ________  ________

       Totals                   $353,351  $542,748  $801,127  $944,990
                                ========  ========  ========  ========

       Interest-bearing
        liabilities:
          Deposits              $307,976  $554,743  $708,016  $708,016
          Borrowed funds          20,925    45,669    73,160    73,352
                                ________  ________  ________  ________

                                $328,901  $600,412  $781,176  $781,368
                                ========  ========  ========  ========

       Sensitivity gap:
        Dollar amount           $ 24,450  $(57,664) $ 19,951  $163,622

       Percent of total
        interest-earning
        assets                     2.59%    (6.10%)    2.11%

     The matching of assets and liabilities may be analyzed by examining
the extent to which such assets and liabilities are "interest rate
sensitive" and by monitoring an institution's interest rate
sensitivity "gap". An asset or liability is said to be interest
rate sensitive within a specific time period if it will mature or
reprice within that time period.  The interest rate sensitivity gap
is defined as the difference between the amount of interest-earning
assets anticipated, based upon certain assumptions, to mature or
reprice within that time period.  A gap is considered positive when
the amount of interest rate sensitive assets maturing within a
specific time frame exceeds the amount of interest rate sensitive
liabilities maturing within that same time frame.  During a period
of falling interest rates, a negative gap would tend to result in
an increase in net interest income while a positive gap would tend
to adversely affect net interest income. In a rising interest rate
environment, an institution with a positive gap would generally be
expected, absent the effects of other factors, to experience a
greater increase in the yield of its assets relative to the costs
of its liabilities and thus an increase in the institution's net
interest income would result whereas an institution with a negative
gap could experience the opposite results.

     At December 31, 2000, total interest-earning assets maturing or
repricing within one year were less than interest-bearing liabilities
maturing or repricing within the same time period by approximately
$57.7 million (cumulative), representing a negative cumulative one
year gap of 6.1% of earning assets.  Management of the Company
believes this is the proper position in the current interest rate
environment.

     Banking regulators have issued advisories concerning the management
of interest rate risk (IRR).  The regulators consider that effective
interest rate management is an essential component of safe and sound
banking practices.  To monitor its IRR, the Company's risk management
practices include (a) Risk Management, (b) Risk Monitoring and
(c) Risk Control.  Risk Management consists of a system in which a
measurement is taken of the amount of earnings at risk when interest
rates change.  The Company does this by first preparing a "base
strategy" which is the position of the bank and its forecasted
earnings based upon the current interest rate environment or, most
likely, interest rate environment.  The IRR is then measured based
upon hypothetical changes in interest rates by measuring the impact
such a change will have on the "base strategy."

     Risk monitoring consists of evaluating the "base strategy" and the
assumptions used in its development based upon the current interest
rate environment.  This evaluation is performed quarterly by
management or more often in a rapidly changing interest rate
situation and monitored by an Asset/Liability Management Committee.

     Risk control is utilized based upon the setting of guidelines as to
the tolerance for interest rate exposure. These guidelines are set
by senior management and approved by the board of directors.  The
December, 2000, model reflects an increase of 1.23% in income and a
12.44% decrease in market value equity for a 200 basis point increase
in interest rates.  The same model shows a 1.94% decrease in income
and a 19.46% increase in market value equity for a 200 basis points
decrease in interest rates.  The guidelines allow for no more than a
+ - 10% change in income, and no more than a + - 25% change in market
value equity.


ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                        NBC CAPITAL CORPORATION

                   CONSOLIDATED FINANCIAL STATEMENTS

                                  AND

            INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS' REPORT

                       DECEMBER 31, 2000 AND 1999



                              REPORT OF
               INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Board of Directors and Stockholders
NBC Capital Corporation


We have audited the accompanying consolidated balance sheets of NBC Capital
Corporation and subsidiaries as of December 31, 2000 and 1999, and the
related consolidated statements of income, changes in stockholders' equity
and cash flows for each of the three years in the period ended December 31,
2000.  These financial statements are the responsibility of the
Corporation's management.  Our responsibility is to express an opinion on
these financial statements based on our audits.

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

In our opinion, the financial statements referred to above, present fairly,
in all material respects, the consolidated financial position of NBC
Capital Corporation and subsidiaries as of December 31, 2000 and 1999, and
the consolidated results of their operations and their cash flows for each
of the three years in the period ended December 31, 2000, in conformity
with generally accepted accounting principles.


                                /S/ T. E. LOTT & COMPANY


Columbus, Mississippi
January 19, 2001 (Except for Note R, as to which the
    date is February 1, 2001)





                         NBC CAPITAL CORPORATION

                       CONSOLIDATED BALANCE SHEETS

                        DECEMBER 31, 2000 AND 1999


                                                   2000         1999
                                                __________   __________
      ASSETS                                         (In thousands)

Cash and due from banks (Note M)                $   29,439   $   80,288
Interest-bearing deposits with banks                 2,289        1,895
Federal funds sold                                  13,422          201
                                                __________   __________
   Total cash and cash equivalents                  45,150       82,384
                                                __________   __________
Securities available-for-sale (Note C)             231,994      200,456
Securities held-to-maturity (Note C)
   (estimated fair value of $53,343 in 2000
   and $31,406 in 1999)                             49,796       29,824
                                                __________   __________
     Total securities                              281,790      230,280
                                                __________   __________

Loans (Note D)                                     647,489      623,751
Less allowance for loan losses (Note D)             (9,689)     (10,194)
                                                __________   __________
   Net loans                                       637,800      613,557
                                                __________   __________
Interest receivable                                 10,521        8,847
Premises and equipment (Note E)                     16,285       16,757
Intangible assets                                    3,235        3,288
Other assets                                        14,734       18,457
                                                __________   __________

Total Assets                                    $1,009,515   $  973,570
                                                ==========   ==========
      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
   Noninterest-bearing deposits                 $   96,788  $    92,506
   Interest-bearing deposits, $100,000 or more     147,541      124,148
   Other interest-bearing deposits                 560,475      536,156
                                                __________   __________
      Total deposits                               804,804      752,810
                                                __________   __________
   Interest payable                                  3,420        2,813
   Federal funds purchased and securities sold
     under repurchase agreements (Note F)           16,326       28,666
   Other borrowed funds (Note F)                    57,027       66,857
   Other liabilities                                 7,815       11,173
                                                __________   __________
      Total liabilities                            889,392      862,319
                                                __________   __________

Commitments and contingent liabilities (Note N)
Stockholders' equity (Notes B, I and M):
   Common stock - $1 par value, authorized
      10,000,000 shares in 2000 and 1999;
      issued 7,212,662 shares in 2000 and 1999       7,213        7,213
   Surplus                                          51,529       51,845
   Retained earnings                                62,492       55,410
   Accumulated other comprehensive income
      (Note G)                                         (68)      (2,638)
   Treasury stock, at cost (Note K)                 (1,043)        (579)
                                                __________   __________
      Total stockholders' equity                   120,123      111,251
                                                __________   __________

Total Liabilities and Stockholders' Equity      $1,009,515   $  973,570
                                                ==========   ==========

     The accompanying notes are an integral part of these statements.



                         NBC CAPITAL CORPORATION

                     CONSOLIDATED STATEMENTS OF INCOME

                YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998



                                             2000      1999      1998
                                           _______   _______   _______

                                                   (In thousands,
                                               except per share data)
INTEREST INCOME
Interest and fees on loans                 $57,535   $52,219   $52,955
Interest and dividends on securities:
   Taxable interest and dividends            7,966     6,981     7,748
   Tax-exempt interest                       6,086     5,449     5,668
Other                                        1,148     2,440     1,953
                                           _______   _______   _______
   Total interest income                    72,735    67,089    68,324
                                           _______   _______   _______

INTEREST EXPENSE
Interest on time deposits of $100,000
   or more                                   7,692     6,096     5,372
Interest on other deposits                  23,867    22,303    25,044
Interest on borrowed funds                   3,419     2,599     2,328
                                           _______   _______   _______
   Total interest expense                   34,978    30,998    32,744
                                           _______   _______   _______

Net interest income                         37,757    36,091    35,580

Provision for loan losses (Note D)           1,280     1,769     3,187
                                           _______   _______   _______
   Net interest income after provision
      for loan losses                       36,477    34,322    32,393
                                           _______   _______   _______

OTHER INCOME
Service charges on deposit accounts          5,306     5,230     4,720
Insurance commissions, fees, and premiums    4,204     3,649       538
Other service charges and fees               1,938     1,916     2,073
Trust Department income                      1,616     1,405     1,251
Securities (losses) gains, net                 (22)       37       110
Other                                          720       817       899
                                           _______   _______   _______

   Total other income                       13,762    13,054     9,591
                                           _______   _______   _______

OTHER EXPENSE
Salaries                                    14,976    14,696    13,110
Employee benefits (Note J)                   2,284     2,849     2,914
Net occupancy expense                        2,161     2,048     1,965
Furniture and equipment expense              2,378     2,165     1,813
Merger and integration expense (Note B)         22     3,070     1,100
Other                                        9,096     9,141     8,199
                                           _______   _______   _______

   Total other expense                      30,917    33,969    29,101
                                           _______   _______   _______


Income before income taxes                  19,322    13,407    12,883
Income taxes (Note H)                        5,277     2,899     2,881
                                           _______   _______   _______


Net income                                 $14,045   $10,508   $10,002
                                           =======   =======   =======
Net income per share:
   Basic                                   $  1.96   $  1.46   $  1.43
   Diluted                                    1.96      1.46      1.42

     The accompanying notes are an integral part of these statements.



                         NBC CAPITAL CORPORATION

        CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS

              YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998

                                                                

                                                                           Accumulated
                                                                              Other
                  Compre-                              Unearned              Compre-
                  hensive  Common            Retained   Compen-  Treasury    hensive
                  Income    Stock   Surplus  Earnings   sation    Stock       Income     Total
                 _______  _______  _______  ________  ________  ________  ___________  ________
                                               (In thousands)
Balance,
 January 1, 1998           $ 7,044  $52,466  $ 46,206  $   (762) $   (268) $       618  $105,304
 Comprehensive
  income:
   Net income for
    1998          $10,002      -        -      10,002        -         -           -      10,002
   Net change in
    unrealized
    gains
    (losses)on
    securities
    available-
    for-sale,
    net of tax        758      -        -         -          -         -           758       758
                  _______
Comprehensive
 income           $10,760
                  =======
Cash dividends
 declared, $.73
 per share                     -        -      (3,907)       -         -           -      (3,907)
Purchase of
 fractional
 shares                        -         (6)      -          -         -           -          (6)
Pre-merger
 transactions
 of pooled
 entity:
  Dividends                    -        -        (749)       -         -           -        (749)
  Other                          1       94       -         105       266          -         466

                           _______  _______  ________  ________  ________  ___________  ________
Balance,
 December 31,
 1998                        7,045   52,554    51,552      (657)       (2)       1,376   111,868
Comprehensive
 income:
  Net income for
   1999           $10,508      -        -      10,508        -         -           -      10,508
  Net change in
   unrealized
   gains (losses)
   on securities
   available-
   for-sale,
   net of tax      (4,016)     -        -         -          -         -        (4,016)   (4,016)
                  _______
Comprehensive
 income           $ 6,492
                  =======
Issuance of
 common stock
 for acquisition
 accounted for
 as a pooling
 of interests
 (Note B)                      173     (232)      -          -         -             2       (57)
Cash dividends
 declared, $.87
 per share                     -        -      (5,983)       -         -           -      (5,983)
Purchase of
 treasury stock                -        -         -          -     (1,900)         -      (1,900)
Purchase of
 fractional
 shares                        -        (11)      -          -         -           -         (11)
Treasury shares
 issued for
 acquisition
 (Note K)                      (21)    (814)      -          -        835          -         -
Exercise of
 stock options                 -       (327)      -          -        486          -         159
Pre-merger
 transactions
 of pooled
 entities:
  Dividends                    -         -       (667)       -        -            -        (667)
  Other                         16       675      -         657         2          -       1,350
                           _______  _______  ________  ________  ________  ___________  ________
Balance,
 December 31,
 1999                        7,213    51,845   55,410        -       (579)      (2,638)  111,251
Comprehensive
 income:
  Net income for
   2000           $14,045      -         -     14,045        -        -            -      14,045
  Net change in
   unrealized
   gains (losses)
   on securities
   available-
   for-sale,
   net of tax       2,570      -         -         -          -       -           2,570    2,570
                  _______
Comprehensive
 income           $16,615
                  =======
Cash dividends
 declared, $.97
 per share                     -         -     (6,963)       -        -             -     (6,963)
Purchase of
 treasury stock                -         -         -         -     (1,164)          -     (1,164)
Treasury shares
 issued for
 acquisition
 (Note K)                      -       (184)       -         -        479           -        295
Exercise of
 stock options                 -       (132)       -         -        221           -         89
                           _______  _______  ________  ________  ________  ___________  ________
Balance,
 December 31,
 2000                      $ 7,213  $51,529  $ 62,492  $     -   $ (1,043) $       (68) $120,123
                           =======  =======  ========  ========  ========  ===========  ========

       The accompanying notes are an integral part of these statements.




                            NBC CAPITAL CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998



                                             2000      1999      1998
                                           ________  ________  ________
                                                  (In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                 $ 14,045  $ 10,508  $ 10,002
Adjustments to reconcile net income
 to net cash:
  Depreciation and amortization               2,458     2,430     2,328
  Deferred income taxes (credits)               103      (719)   (1,349)
  Provision for loan losses                   1,280     1,769     3,187
  FHLB stock dividend                          (278)     (175)     (174)
  Losses (gains) on sale of securities           22       (37)     (110)
  Deferred credits                             (397)     (154)      (80)
  Changes in:
   Interest receivable                       (1,674)      399      (583)
   Other assets                               2,125      (503)   (5,451)
   Interest payable                             607      (462)     (342)
   Other liabilities                           (167)      476       854
  Amortization of unearned compensation         -         657       262
  Excess of fair market value of
    allocated ESOP shares over cost             -         504       231
  Other                                         -         -          87
                                           ________  ________  ________

Net cash provided by operating activities    18,124    14,693     8,862
                                           ________  ________  ________


CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of securities available-for-
 sale                                       (46,745)  (76,330)  (99,500)
Proceeds from sales of securities
 available-for-sale                           1,883    12,989    29,200
Proceeds from maturities and calls of
 securities available-for-sale               17,488    52,058    85,724
Purchases of securities held-to-maturity    (22,866)     (487)      -
Proceeds from maturities and calls of
 securities held-to-maturity                  2,894     1,819       202
Increase in loans                           (25,126)  (38,441)  (16,627)
Additions to premises and equipment          (1,450)   (1,724)   (1,145)
Cash paid in business acquisition               (47)      -         -
Other                                           -         -         448
                                            ________  ________  ________

Net cash used in investing activities        (73,969)  (50,116)   (1,698)
                                            ________  ________  ________


CASH FLOWS FROM FINANCING ACTIVITIES
Increase (decrease) in deposits               51,994   (24,145)   42,848
Dividends paid on common stock               (10,138)   (5,344)   (4,277)
Net increase (decrease) in borrowed funds    (22,170)   59,896   (14,033)
Exercise of stock options                         89       337       132
Acquisition of stock                          (1,164)   (1,900)       (2)
Other                                            -         (57)        4
                                            ________  ________  ________

Net cash provided by financing activities     18,611    28,787    24,672
                                            ________  ________  ________

Net increase (decrease) in cash and
 cash equivalents                            (37,234)   (6,636)   31,836

Cash and cash equivalents at beginning
 of year                                      82,384    89,020    57,184
                                            ________  ________  ________


Cash and cash equivalents at end of year    $ 45,150  $ 82,384  $ 89,020
                                            ========  ========  ========


     The accompanying notes are an integral part of these statements.


                           NBC CAPITAL CORPORATION

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                         DECEMBER 31, 2000 AND 1999



NOTE A - SUMMARY OF ACCOUNTING POLICIES

  NBC Capital Corporation (the "Corporation"), and its subsidiaries,
  follow generally accepted accounting principles, including, where
  applicable, general practices within the banking industry.

   1.  Basis of Presentation

  The consolidated financial statements include the accounts of the
  Corporation and

     National Bank of Commerce ("NBC"), a wholly-owned subsidiary of
     the Corporation,

     First National Finance Company, a wholly-owned subsidiary of the
     Corporation,

     Galloway-Chandler-McKinney Insurance Agency, Inc., a wholly-owned
     subsidiary of NBC,

     NBC Insurance Services of Alabama, Inc., a wholly-owned subsidiary
     of NBC, NBC Service Corporation, a wholly-owned subsidiary of NBC,
     and

     Commerce National Insurance Company, a 79%-owned subsidiary of NBC
     Service Corporation.

  Significant intercompany accounts and transactions have been
  eliminated.

   2.  Nature of Operations

  The Corporation is a bank holding company.  Its primary asset is its
  investment in its subsidiary bank.  NBC provides full banking services,
  including trust services.  The bank operates under a national bank
  charter and is subject to regulation of the Office of the Comptroller
  of the Currency. The area served by NBC is the North Central region of
  Mississippi with locations in ten communities and the Tuscaloosa,
  Alabama area.  Galloway-Chandler-McKinney Insurance Agency, Inc.,
  operates insurance agencies in the NBC servicing area.  NBC Insurance
  Services of Alabama, Inc., sells annuity contracts in the State of
  Alabama.  The primary asset of NBC Service Corporation is its
  investment in Commerce National Insurance Company, a life insurance
  company.  First National Finance Company is a finance company located
  in West Point, Mississippi.

   3.  Estimates

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

   4.  Securities

  Investments in securities are classified into three categories and are
  accounted for as follows:

  Securities Available-for-Sale

  Securities classified as available-for-sale are those securities that
  are intended to be held for an indefinite period of time, but not
  necessarily to maturity.  Any decision to sell a security classified as
  available-for-sale would be based on various factors, including
  movements in interest rates, liquidity needs, security risk assessments,
  changes in the mix of assets and liabilities and other similar factors.
  These securities are carried at their estimated fair value, and the net
  unrealized gain or loss is reported as accumulated other comprehensive
  income, net of tax, until realized.  Premiums and discounts are
  recognized in interest income using the interest method.

  Gains and losses on the sale of securities available-for-sale are
  determined using the adjusted cost of the specific security sold.

  Securities Held-to-Maturity

  Securities classified as held-to-maturity are those securities for
  which there is a positive intent and ability to hold to maturity.
  These securities are carried at cost adjusted for amortization of
  premium and accretion of discount, computed by the interest method.

  Trading Account Securities

  Trading account securities are those securities which are held for
  the purpose of selling them at a profit.  There were no trading account
  securities on hand at December 31, 2000 and 1999.

   5.  Loans

  Loans are carried at the principal amount outstanding.  Interest income
  on loans is recognized based on the principal balance outstanding and
  the stated rate of the loan.

  Loans are generally placed on a nonaccrual status when principal or
  interest is past due ninety days, or when specifically determined to be
  impaired.  When a loan is placed on nonaccrual status, interest accrued
  but not received is generally reversed against interest income.  If
  collectibility is in doubt, cash receipts on nonaccrual loans are used
  to reduce principal rather than recorded as interest income.

  Loan origination fees and certain direct origination costs are
  capitalized and recognized as an adjustment of the yield on the related
  loan.

   6.  Allowance for Loan Losses

  For financial reporting purposes, the provision for loan losses charged
  to operations is based upon management's estimations of the amount
  necessary to maintain the allowance at an adequate level, considering
  past loan loss experience, current economic conditions, the value of any
  underlying collateral, credit reviews of the loan portfolio, changes in
  the size and character of the loan portfolio and other factors
  warranting consideration.  Allowances for any impaired loans are
  generally determined based on collateral values.  Loans are charged
  against the allowance for loan losses when management believes that the
  collectibility of the principal is unlikely.  The allowance is
  maintained at a level believed adequate by management to absorb
  potential loan losses.

   7.  Premises and Equipment

  Premises and equipment are stated at cost, less accumulated depreciation
  and amortization. Depreciation and amortization are determined using the
  straight-line method at rates calculated to depreciate or amortize the
  cost of assets over their estimated useful lives.

  Maintenance and repairs of property and equipment are charged to
  operations, and major improvements are capitalized.  Upon retirement,
  sale, or other disposition of property and equipment, the cost and
  accumulated depreciation are eliminated from the accounts, and any gains
  or losses are included in operations.

   8.  Other Real Estate

  Other real estate consists of properties acquired through foreclosure
  and is recorded at the lower of cost or current appraisal less estimated
  costs to sell.  Any write-down from the cost to fair value required at
  the time of foreclosure is charged to the allowance for loan losses.
  Subsequent gains or losses on other real estate are reported in other
  operating income or expenses.

   9.  Intangible Assets

  Intangible assets, consisting principally of goodwill associated with
  acquisitions, are being amortized to expense using the straight-line
  method over a fifteen-year period.  Amortization expense related to
  intangible assets was $394,155 for 2000, $401,330 for 1999, and $331,673
  for 1998.

  10.  Income Taxes

  Income taxes are provided for the tax effects of the transactions
  reported in the financial statements and consist of taxes currently
  payable plus deferred taxes related primarily to differences between the
  bases of assets and liabilities as measured by income tax laws and their
  bases as reported in the financial statements.  The deferred tax assets
  and liabilities represent the future tax consequences of those
  differences, which will either be taxable or deductible when the assets
  and liabilities are recovered or settled.

  The Corporation and its subsidiaries (except for Commerce National
  Insurance Company) file consolidated income tax returns.  The
  subsidiaries provide for income taxes on a separate return basis and
  remit to the Corporation amounts determined to be payable.

  11.  Trust Assets

  Assets of the Trust Department, other than cash on deposit, are not
  included in the accompanying balance sheets, since such items are not
  assets of the bank.

  12.  Employee Benefits

  NBC maintains a noncontributory defined benefit pension plan covering
  substantially all employees. The plan calls for benefits to be paid to
  eligible employees at retirement based primarily upon years of service
  and compensation.  Contributions to the plan reflect benefits attributed
  to employees' services to date, as well as services expected to be
  earned in the future.  The annual pension cost charged to expense is
  actuarially determined in accordance with the provisions of Financial
  Accounting Standards Board (FASB) Statement No. 87, "Employers'
  Accounting for Pensions."  The plan was amended effective January 1,
  2001, to close participation in the plan.  Employees hired subsequent to
  December 31, 2000, will not be eligible to participate.  Current
  participants will continue to accrue benefits, but benefits accrued will
  be offset by contributions to the profit sharing plan.

  On January 1, 2001, the Corporation and its subsidiaries adopted a
  defined contribution profit sharing plan.  Employer contributions will
  be made annually equal to 3% of each participant's base pay.
  Participant accounts will be 100% vested upon completion of five years
  of service.

  NBC provides a deferred compensation arrangement (401(k) plan) whereby
  employees contribute a percentage of their compensation.  NBC makes
  matching contributions of fifty percent of employee contributions of six
  percent or less for employees with less than twenty years of service.
  For employees with service of twenty years or more, the matching
  contribution is seventy-five percent of employee contributions of six
  percent or less.

  Employees of NBC participate in a nonleveraged Employee Stock Ownership
  Plan (ESOP) through which common stock of the Corporation is purchased
  at its market price for the benefit of employees. Contributions are made
  at the discretion of the Board of Directors and are expensed in the
  applicable year.  Effective January 1, 2001, the ESOP plan was amended
  to freeze the plan and to allow no new entrants into the ESOP.  All
  participants at December 31, 2000, became 100% vested in their accounts.
  The ESOP is accounted for in accordance with Statement of Position 93-6,
  "Employers' Accounting for Employee Stock Ownership Plans."

  The Corporation and its subsidiary bank have various deferred income and
  supplemental retirement plans for certain key executive and senior
  officers.  Life insurance contracts have been purchased which may be
  used to fund payments under the plans.  The estimated present value of
  the projected payments under the plans is being accrued to expense over
  the remaining expected term of each participant's active employment.

  The Corporation provides an employee stock benefit plan whereby 8,434
  shares of the Corporation's stock have been assigned for the benefit of
  certain key employees.  Under the terms of the plan, retirement or
  similar payments will be equal to the fair market value of the stock
  plus all cash dividends paid since the adoption of the agreement.  An
  expense was recorded at the establishment date based on the market value
  of the stock.  The difference between any increase or decrease in the
  value of the stock is recorded as an adjustment to employee benefits
  expense.

  13.  Stock Options

  Stock option grants are accounted for in accordance with Accounting
  Principles Board (APB) Opinion No. 25, "Accounting for Stock Issued to
  Employees," and, accordingly, no compensation expense is recognized for
  stock options granted.

  14.  Cash Flows

  For purposes of reporting cash flows, cash and cash equivalents include
  cash on hand and amounts due from banks, interest-bearing deposits with
  banks, and federal funds sold.  Generally, federal funds are sold for
  one to seven day periods.

  15.  Net Income Per Share

  Basic net income per share computations are based upon the weighted
  average number of common shares outstanding during the periods.  Diluted
  net income per share computations are based upon the weighted average
  number of common shares outstanding during the periods plus the dilutive
  effect of outstanding stock options.  Net income per share for periods
  prior to 1999 have been restated to reflect the effect of the FFBS
  Bancorp, Inc. ("FFBS") acquisition which was accounted for as a pooling
  of interest.

  Presented below is a summary of the components used to calculate basic
  and diluted net income per share for the years ended December 31, 2000,
  1999, and 1998:

                                            Years Ended December 31,
                                            2000      1999      1998
                                          ________  ________  ________

                                     (In thousands, except per share data)
     Basic Net Income Per Share
      Weighted average common shares
       outstanding                           7,180     7,178     6,987
                                          ========  ========  ========
        Net income                        $ 14,045  $ 10,508  $ 10,002
                                          ========  ========  ========
        Basic net income per share        $   1.96  $   1.46  $   1.43
                                          ========  ========  ========

     Diluted Net Income Per Share
      Weighted average common shares
       outstanding                           7,180     7,178     6,987
      Net effect of the assumed exercise
       of stock options based on the
       treasury stock method                     5        36        32
                                          ________  ________  ________
      Total weighted average common
       shares and common stock
       equivalents outstanding               7,185     7,214     7,019
                                          ========  ========  ========
      Net income                          $ 14,045  $ 10,508  $ 10,002
                                          ========  ========  ========
      Diluted net income per share        $   1.96  $   1.46  $   1.42
                                          ========  ========  ========

  16.  Off-Balance Sheet Financial Instruments

  In the ordinary course of business, NBC enters into off-balance sheet
  financial instruments consisting of commitments to extend credit, credit
  card lines, commercial and similar letters of credit and commitments to
  purchase securities.  Such financial instruments are recorded in the
  financial statements when they are exercised.

  17.  Business Segments

  FASB Statement No. 131, "Disclosures About Segments of an Enterprise and
  Related Information," requires public companies to report (i) certain
  financial and descriptive information about their reportable operating
  segments (as defined) and (ii) certain enterprise-wide financial
  information about products and services, geographic areas, and major
  customers.  Management believes the Corporation's principal activity is
  community banking and that any other activities are not considered
  significant segments.

  18.  Accounting Pronouncements

  In June, 1998, the FASB issued Statement No. 133, "Accounting for
  Derivative Instruments and for Hedging Activities."  Statement No. 133
  requires all derivatives to be recorded on the balance sheet at fair
  value.  Statement No. 133 is effective for fiscal periods beginning
  after June 15, 2000, and its adoption will not have a material effect on
  the Corporation's consolidated financial statements.


NOTE B - ACQUISITIONS

  On April 28, 2000, NBC acquired Heritage Insurance Agency, Ltd.
  (Heritage), an independent insurance agency located in Starkville,
  Mississippi, for $47,025 in cash and 14,028 shares of the Corporation's
  common stock.  Simultaneously with the acquisition, Heritage was merged
  into Galloway-Chandler-McKinney Insurance Agency, Inc.  The acquisition
  of Heritage was accounted for as a purchase business combination, and
  the results of operations of Heritage, which are not material, have been
  included in the consolidated financial statements from the acquisition
  date.

  On August 31, 1999, the Corporation acquired all of the outstanding
  common stock of FFBS in exchange for 1,396,162 shares of the
  Corporation's common stock and a nominal amount of cash in lieu of
  fractional shares.  Simultaneously, the wholly-owned subsidiary of FFBS,
  First Federal Bank for Savings ("First Federal"), was merged into NBC
  with NBC as the surviving institution.  The acquisition of FFBS has been
  accounted for as a pooling of interests and, accordingly, all prior
  financial statements have been restated to include the consolidated
  accounts and consolidated operations of FFBS and its subsidiary.  The
  effect of the pooling of interests on reported operations follows:

                                         NBC          FFBS
                                       Capital      Bancorp,    Currently
                                     Corporation      Inc.      Reported
                                     ___________  ___________  ___________
                                                 (In thousands)
     1998:
       Net interest income             $30,877       $4,703       $35,580
       Provision for loan losses         3,187          -           3,187
       Other income                      8,838          753         9,591
       Other expense                    26,056        3,045        29,101
       Net income                        8,494        1,508        10,002

  On September 30, 1999, NBC acquired the insurance agencies of Galloway-
  Wiggers Insurance Agency, Inc., Kyle Chandler Insurance Agency, Inc.,
  Galloway-Chandler-McKinney, Inc., and Napier Insurance Agency, Inc.
  (GCM).  GCM had total assets of approximately $1.4 million at
  acquisition.  NBC exchanged 173,184 shares of the Corporation's common
  stock for all of the issued and outstanding common stock of GCM.  The
  insurance agencies were combined into a wholly-owned subsidiary of NBC,
  Galloway-Chandler-McKinney Insurance Agency, Inc.  The transaction has
  been accounted for as a pooling of interests, and the Corporation's
  consolidated financial statements for 1999 include the accounts of GCM.
  The consolidated financial statements for periods prior to 1999 were not
  restated as the changes would have been immaterial.

  On December 31, 1998, the Corporation acquired all of the outstanding
  stock of First National Corporation of West Point ("First National") in
  exchange for 864,736 shares of the Corporation's common stock and a
  nominal amount of cash in lieu of fractional shares.  First National's
  wholly-owned subsidiary banks, First National Bank of West Point and
  National Bank of the South, were merged into NBC with NBC as the
  surviving institution.  The merger was accounted for as a pooling of
  interests.

  The Corporation recognized approximately $3.9 million of expense
  associated with the acquisitions of FFBS and GCM.  The following table
  presents the primary components of merger and integration expenses
  incurred through December 31, 1999, and the amounts remaining as accrued
  expenses and included in other liabilities at December 31, 1999:


                                                   Total      Remaining
                                                Merger and    Accrued at
                                                Integration  December 31,
                  Description                     Expense       1999
     _____________________________________      ___________  ___________
                                                     (In thousands)

     Employee contract and severance costs         $  803       $   50
     ESOP and other employee plan terminations        564           -
     Service contract terminations                    341           -
     Investment banker costs                          447           -
     Professional fees                                575           21
     Integration costs and other                      340           82
                                                   ______       ______

                                                   $3,070       $  153
                                                   ======       ======

  Other expenses associated with the merger and included in other
  categories in the accompanying consolidated statement of income for the
  year ended December 31, 1999, totaled approximately $780,000, and
  consisted principally of an additional provision for loan losses.

  Included in merger and integration expenses for the year ended
  December 31, 1998, are costs of $1.1 million associated with the First
  National acquisition.  Also, approximately $1.8 million of additional
  expenses were incurred and these consisted principally of an additional
  provision for loan losses.


NOTE C - SECURITIES

  A summary of amortized cost and estimated fair value of securities
  available-for-sale and securities held-to-maturity at December 31, 2000
  and 1999, follows:

                                          December 31, 2000

                            ____________________________________________
                                          Gross      Gross     Estimated
                            Amortized  Unrealized  Unrealized    Fair
                               Cost       Gains      Losses      Value
                            _________  __________  __________  _________
                                            (In thousands)
  Securities available-
   for-sale:
    U. S. Treasury
     securities             $   4,595  $        3   $      54  $   4,544
    Obligations of other
     U. S. Government
      agencies                 44,596         141         185     44,552
    Obligations of states
     and municipal
     subdivisions              73,898         404          87     74,215
    Mortgage-backed
     securities                93,366         305         539     93,132
    Equity securities          10,572         -           -       10,572
    Other securities            5,100         -           121      4,979
                            _________  __________  __________  _________

                            $ 232,127  $      853  $      986  $ 231,994
                            =========  ==========  ==========  =========
  Securities held-to-
   maturity:
    Obligations of states
     and municipal
     subdivisions           $  49,796  $    3,547  $      -    $  53,343
                            =========  ==========  ==========  =========


                                          December 31, 1999
                            ____________________________________________
                                          Gross      Gross     Estimated
                            Amortized  Unrealized  Unrealized    Fair
                               Cost       Gains      Losses      Value
                            _________  __________  __________  _________
                                           (In thousands)
  Securities available-
   for-sale:
    U. S. Treasury
     securities             $   7,980  $        4  $      252  $   7,732
    Obligations of other
     U. S. Government
     agencies                  31,269          -          847     30,422
    Obligations of states
     and municipal
     subdivisions              76,337         174       1,005     75,506
    Mortgage-backed
     securities                78,489         177       2,142     76,524
    Equity securities           5,294          -           -       5,294
    Other securities            5,129           1         152      4,978
                            _________  __________  __________  _________

                            $ 204,498  $      356  $    4,398  $ 200,456
                            =========  ==========  ==========  =========
  Securities held-to-
   maturity:
    Obligations of states
     and municipal
     subdivisions           $  29,824  $    1,601  $       19  $  31,406
                            =========  ==========  ==========  =========
  The scheduled maturities of securities available-for-sale and securities
  held-to-maturity at December 31, 2000, are as follows:


                              Available-for-Sale     Held-to-Maturity
                            _____________________  _____________________
                                       Estimated               Estimated
                            Amortized     Fair     Amortized     Fair
                               Cost       Value       Cost       Value

                            _________  __________  __________  _________
                                           (In thousands)

   Due in one year or less  $  25,967  $   26,019  $    1,637  $   1,668
   Due after one year
    through five years         65,124      65,131      12,896     13,783
   Due after five years
    through ten years          33,059      33,214      18,815     20,111
   Due after ten years          1,779       1,773      16,448     17,781
   Mortgage-backed
    securities and other
    securities                106,198     105,857         -          -

                            _________  __________  __________  _________

                            $ 232,127  $  231,994  $   49,796  $  53,343
                            =========  ==========  ==========  =========

  Equity securities consist of investments in FNMA preferred stock and
  stock of the Federal Reserve Bank and the Federal Home Loan Bank (FHLB).
  The transferability of the Federal Reserve Bank and FHLB stock is
  restricted.

  Gross gains of $ -0-, $40,000, and $131,000, and gross losses of
  $22,000, $3,000, and $21,000 were realized on securities available-for-
  sale in 2000, 1999, and 1998, respectively.

  Securities with a carrying value of $202,892,000 and $156,550,000 at
  December 31, 2000 and 1999, respectively, were pledged to secure public
  and trust deposits and for other purposes as required or permitted by
  law.


NOTE D - LOANS

  Loans outstanding include the following types:

                                                       December 31,
                                                    __________________
                                                      2000      1999
                                                    ________  ________
                                                      (In thousands)

    Commercial, financial and agricultural          $103,045  $101,503
    Real estate - construction                        33,638    26,185
    Real estate - mortgage                           402,987   390,205
    Installment loans to individuals                 105,564   101,624
    Other                                              2,255     4,234
                                                    ________  ________
                                                     647,489   623,751
    Allowance for loan losses                         (9,689)  (10,194)
                                                    ________  ________

                                                    $637,800  $613,557
                                                    ========  ========

  Transactions in the allowance for loan losses are summarized as follows:

                                            Years Ended December 31,
                                          ____________________________
                                            2000      1999      1998
                                          ________  ________  ________
                                                 (In thousands)

    Balance at beginning of year          $ 10,194  $ 10,102  $  8,528
    Additions:
      Provision for loan losses
        charged to operating expense         1,280     1,769     3,187
      Recoveries of loans previously
        charged off                            417       380       373
                                          ________  ________  ________
                                            11,891    12,251    12,088
    Deductions:
      Loans charged off                      2,202     2,057     1,986
                                          ________  ________  ________

    Balance at end of year                $  9,689  $ 10,194  $ 10,102
                                          ========  ========  ========

  At December 31, 2000 and 1999, the recorded investment in loans
  considered to be impaired totaled approximately $3,160,000 and
  $1,993,000, respectively.  The allowance for loan losses related to
  these loans approximated $  1,600,000 and $1,009,000 at December 31,
  2000 and 1999, respectively. The average recorded investment in
  impaired loans during the years ended December 31, 2000 and 1999, was
  approximately $2.1 million and $2.5 million, respectively.  For the
  years ended December 31, 2000 and 1999, the amount of income
  recognized on impaired loans was immaterial.


NOTE E - PREMISES AND EQUIPMENT

  Premises and equipment are stated at cost, less accumulated depreciation
  and amortization as follows:

                                       Estimated      December 31,
                                     Useful Lives  __________________

                                       In Years      2000      1999
                                     ____________  ________  ________
                                                     (In thousands)
    Premises:
      Land                                 -       $  2,868  $  3,187
      Buildings, construction and
        improvements                    10 - 50      16,097    16,902
                                                   ________  ________
                                                     18,965    20,089
    Equipment                            3 - 10      11,435    10,964
                                                   ________  ________
                                                     30,400    31,053
    Less accumulated depreciation
      and amortization                              (14,115)  (14,296)
                                                   ________  ________

                                                   $ 16,285  $ 16,757
                                                   ========  ========

  The amount charged to operating expenses for depreciation was
  $1,922,000 for 2000, $1,845,000 for 1999, and $1,821,000 for 1998.


NOTE F - BORROWED FUNDS

  Federal funds purchased and securities sold under repurchase agreements
  consisted of the following at December 31, 2000 and 1999:

                                                         December 31,
                                                      __________________
                                                        2000      1999
                                                      ________  ________
                                                        (In thousands)

     Federal funds purchased                          $     -   $ 11,015
     Securities sold under agreements to repurchase     16,326    17,651
                                                      ________  ________

                                                      $ 16,326  $ 28,666
                                                      ========  ========

  Federal funds purchased and securities sold under agreements to
  repurchase generally mature within one to seven days from the
  transaction date.  Information concerning securities sold under
  agreements to repurchase is summarized as follows:

                                                        2000      1999
                                                      ________  ________
                                                       ($ In thousands)

     Average balance during the year                  $ 17,049  $ 15,766
     Average interest rate during the year               4.16%     4.00%
     Maximum month-end balance during the year          17,831    18,142

  Securities underlying the repurchase agreements remain under the
  control of NBC.

  Other borrowed funds consisted of the following at December 31:

                                                        2000      1999
                                                      ________  ________
                                                         (In thousands)

     FHLB advances                                    $ 54,653  $ 64,395
     Treasury tax and loan note                          2,374     2,462
                                                      ________  ________

                                                      $ 57,027  $ 66,857
                                                      ========  ========

  Advances from the FHLB have maturity dates ranging from January, 2001,
  through January, 2006. Interest is payable monthly at rates ranging from
  5.90% to 7.29%.  Advances due to the FHLB are collateralized by first
  mortgage loans, FHLB capital stock, and amounts on deposit with the
  FHLB. The treasury tax and loan note generally matures within one to
  sixty days from the transaction date. Interest is paid at an adjustable
  rate as set by the U. S. Government.

  Annual principal repayment requirements on FHLB borrowings at
  December 31, 2000, are as follows:

                         Year       Amount
                         ____       ______
                                (In thousands)

                         2001      $ 24,506
                         2002        15,704
                         2003         5,421
                         2004         5,357
                         2005         3,473
                      Thereafter        192


NOTE G - COMPREHENSIVE INCOME

  In the calculation of comprehensive income, certain reclassification
  adjustments are made to avoid double counting amounts that are displayed
  as part of net income for a period that also had been displayed as part
  of other comprehensive income.  The disclosure of the reclassification
  amounts are as follows:

                                             Years Ended December 31,
                                           ____________________________
                                             2000      1999      1998
                                           ________  ________  ________
                                                  (In thousands)
     Net change in unrealized gains
     (losses):
       Net unrealized gains (losses)
         on securities available-for-sale  $  3,887  $ (6,096) $ 1,339
       Reclassification adjustment for
         (gains) losses on securities
         available-for-sale                      22       (37)    (110)
                                           ________  ________  ________
       Net change in unrealized gains
         (losses) on securities available-
         for-sale before tax                  3,909    (6,133)   1,229
                                           ________  ________  ________
     Income tax (expense) benefit:
       Net unrealized gains (losses) on
         securities available-for-sale       (1,323)    2,070     (496)
       Reclassification adjustment for
         gains (losses) on securities
         available-for-sale                      (8)       14       41
                                           ________  ________  ________
       Total income tax (expense)
         benefit                             (1,331)    2,084     (455)
                                           ________  ________  ________
     Net change in unrealized gains
       (losses) on securities available-
       for-sale, net of tax before
       minority interest                      2,578    (4,049)      774
     Minority interest in net change             (8)       33       (16)
                                           ________  ________  ________


                                           $  2,570  $ (4,016) $    758
                                           ========  ========  ========

NOTE H - INCOME TAXES

  The provision for income taxes including the tax effects of securities
  transactions [2000 - $(8,254); 1999 - $13,965; 1998 - $41,200] is as
  follows:

                                              Years Ended December 31,
                                           ____________________________
                                              2000     1999      1998
                                           ________  ________  ________
                                                  (In thousands)

    Current tax expense                    $  5,174  $  3,618  $  4,230
    Deferred tax expense (benefit)              103      (719)   (1,349)
                                           ________  ________  ________

                                           $  5,277  $  2,899  $  2,881
                                           ========  ========  ========

  The difference between the total expected tax expense at the federal
  tax rate of 34% and the reported income tax expense is as follows:

                                             Years Ended December 31,
                                           ____________________________
                                             2000     1999      1998
                                           ________  ________  ________
                                                  (In thousands)

    Tax on income before income taxes      $  6,569  $  4,558  $  4,380
    Increase (decrease) resulting from:
      Tax-exempt income                      (2,231)   (1,959)   (2,046)
      Nondeductible expenses                    442       481       326
      State income taxes, net of federal
        benefit                                 540       334       345
      Recapture of minimum tax by
        subsidiary                              -        (172)      -
      Other, net                                (43)     (343)     (124)
                                           ________  ________  ________

                                           $  5,277  $  2,899  $  2,881
                                           ========  ========  ========

  The components of the net deferred tax asset included in other assets
  as of December 31, 2000 and 1999, are as follows:

                                                       December 31,
                                                    __________________
                                                      2000     1999
                                                    ________  ________
                                                      (In thousands)
    Deferred tax assets:
      Allowance for loan losses                     $  3,460  $  3,574
      Employee benefits                                  547       493
      Other                                              882       747
      Unrealized loss on securities
        available-for-sale                                49     1,380
                                                     _______  ________
          Total deferred tax assets                    4,938     6,194
                                                     _______  ________

    Deferred tax liabilities:
      Premises and equipment                         $  (822) $   (949)
      Other                                           (1,133)     (828)
                                                     _______  ________
        Total deferred tax liabilities                (1,955)   (1,777)
                                                     _______  ________

    Net deferred tax asset                           $ 2,983  $  4,417
                                                     =======  ========

NOTE I - STOCK OPTIONS

  In connection with the business combination with FFBS, the Corporation
  assumed stock options which were previously granted by FFBS and
  converted those options, based upon the appropriate exchange ratio, into
  options to acquire the Corporation's common stock.  The stock options
  had been granted to eligible employees and directors of FFBS.  All
  options were granted with an exercise price of $11.42 per share (as
  adjusted by the exchange ratio).

  Activity for the assumed stock options for the three years ended
  December 31, 2000, follows:

                                                    December 31,
                                               ______________________
                                                2000    1999    1998
                                               ______  ______  ______

    Shares under option at beginning of year   15,547  57,772  69,308
      Granted                                     -       -       -
      Exercised                                 7,768  42,225  11,536
      Canceled                                    -       -       -

                                               ______  ______  ______

    Shares under option at end of year          7,779  15,547  57,772
                                               ======  ======  ======
    Exercisable at end of year                  7,779  15,547  57,772
                                               ======  ======  ======

  The options outstanding have a remaining weighted average contract
  life of 1.4 years.

  The pro forma net income and pro forma net income per share, as
  determined in accordance with FASB Statement No. 123, "Accounting for
  Stock Based Compensation," is not materially different from net income
  and net income per share as reported.


NOTE J - EMPLOYEE BENEFITS

  The following table sets forth the defined benefit plan's funded status
  and amounts recognized in the Corporation's consolidated financial
  statements at December 31, 2000 and 1999:

                                                       December 31,
                                                      ______________
                                                       2000    1999
                                                      ______  ______
                                                     ($ In thousands)
    Change in benefit obligation:
      Benefit obligation at beginning of year         $7,115  $8,367
      Service cost                                       543     572
      Interest cost                                      578     559
      Actuarial (gain) loss                              394    (548)
      Amendments                                        (864)    -
      Beginning of year measurement loss                 634     -
      Administrative expenses paid                       (52)    -
      Benefits paid                                     (601) (1,835)
                                                      ______  ______
      Benefit obligation at end of year                7,747   7,115
                                                      ______  ______
    Change in plan assets:
      Fair value of plan assets at beginning of year   9,545   9,988
      Return on plan assets                             (124)    858
      Employer contributions                              85     -
      Administrative expenses paid                       (52)    -
      Benefits paid                                     (601) (1,835)
      Asset gains deferred for later recognition         -       534
                                                      ______  ______
      Fair value of plan assets at end of year         8,853   9,545
                                                      ______  ______

      Funded status                                    1,106   2,430
      Unrecognized net asset at adoption of
        Statement No. 87 being recognized over
        employees' remaining service life                -       (26)
      Unrecognized net actuarial (gain) loss           1,609    (332)
      Unrecognized prior service cost                 (1,587)   (796)
                                                      ______  ______

      Prepaid benefit cost                            $1,128  $1,276
                                                      ======  ======
      Weighted average assumptions:
        Discount rate                                  7.50%   7.75%
        Expected return on plan assets                 8.50%   9.50%
        Rate of compensation increase                  5.00%   5.00%

      Components of net periodic benefit cost:
        Service cost                                  $  543  $  573
        Interest cost                                    577     559
        Expected return on plan assets                  (730)   (858)
        Amortization of prior service costs              (72)    (72)
        Amortization of transition obligation            (26)    (33)
        Recognized net actuarial loss                     11      33
                                                      ______  ______

                                                      $  303  $  202
                                                      ======  ======

  In connection with its conversion to a stock savings and loan
  association in 1993, First Federal established an ESOP.  At formation,
  the ESOP borrowed $1,269,000 from FFBS to purchase 126,960 shares of
  FFBS common stock.  The loan obligation was considered unearned
  compensation and, as such, was recorded as a reduction of stockholders'
  equity.  Cash contributions to the ESOP were determined based on the
  total debt service of the ESOP less any dividends paid on ESOP shares.
  Accounting for the ESOP was in accordance with Statement of Position
  93-6, "Employers' Accounting for Employee Stock Ownership Plans."  As
  the debt was repaid, shares were released from collateral and allocated
  to qualified employees based on the proportion of debt service paid for
  the year.  As shares were released from collateral, an expense was
  recorded equal to the fair market value of the shares allocated.  For
  the years ended December 31, 1999, and 1998, employee benefit expense
  related to the First Federal ESOP totaled $333,481, and $379,868,
  respectively.  In accordance with the terms of the ESOP, concurrent with
  the business combination, the debt was retired and the remaining
  unallocated shares were allocated to participants, resulting in an
  additional one-time expense in 1999 of $423,400.

  No contributions were made to the Corporation's nonleveraged ESOP in
  2000.  Contributions to the ESOP were $100,000 in 1999, and $80,000 in
  1998.  At December 31, 2000, the plan held 315,856 shares of the
  Corporation's common stock.  Contributions to the 401(k) plan amounted
  to $278,534 in 2000, $336,722  in 1999, and $290,230 in 1998.

  In 1993, First Federal established a Recognition and Retention Plan
  ("RRP") under which awards of FFBS common stock were made to directors
  of First Federal.  Common stock was purchased by the RRP at its market
  value and was considered unearned compensation at the time of purchase
  and earned ratably over the stipulated vesting period.  As such, the RRP
  unearned compensation was reported as a reduction of stockholders'
  equity.  In accordance with the terms of the RRP, the shares awarded
  were immediately vested upon consummation of the merger with NBC,
  resulting in an additional one-time expense in 1999 of $70,536.

  Expenses under the deferred income and supplemental retirement plans,
  net of increases in the cash surrender value of life insurance
  contracts, were not material for 2000, 1999, and 1998.


NOTE K - TREASURY STOCK

  Shares held in treasury totaled 37,235 at December 31, 2000, and 17,470
  at December 31, 1999.

  Upon formation of the Corporation's ESOP, the Corporation was required
  by IRS regulations to provide a put option to plan participants in order
  to provide liquidity to participants who received Corporation common
  stock.  During the years 2000 and 1999, the Corporation acquired, as
  treasury shares, 41,561 and 52,788 shares, respectively, of its common
  stock of which 41,561 and 47,316 shares, respectively, were the result
  of the exercise of the put option.  Upon consummation of the acquisition
  of FFBS, 21,420 treasury shares were issued and in accordance with APB
  Opinion No. 16, "Business Combinations," the issuance of the treasury
  shares has been reported as though the shares were retired.
  Additionally, 7,768 and 13,898 treasury shares were issued in 2000 and
  1999, respectively, upon the exercise of stock options, and 14,028
  treasury shares were issued in connection with the acquisition of
  Heritage.


NOTE L - RELATED PARTY TRANSACTIONS

  In the normal course of business, loans are made to directors and
  executive officers and to companies in which they have a significant
  ownership interest.  In the opinion of management, these loans are made
  on substantially the same terms, including interest rates and
  collateral, as those prevailing at the time for comparable transactions
  with other parties, and are consistent with sound banking practices and
  are within applicable regulatory and lending limitations.  The activity
  in loans to current directors, executive officers, and their affiliates
  during 2000 is summarized as follows:
                                                         (In thousands)
                                                             _______

    Loans outstanding at January 1, 2000                     $11,634
    New loans                                                 14,498
    Repayments                                                (2,921)
                                                             _______

    Loans outstanding at December 31, 2000                   $23,211
                                                             =======

  Also, in the normal course of business, the Corporation and its
  subsidiaries enter into transactions for services with companies and
  firms whose principals are directors and stockholders.


NOTE M - REGULATORY MATTERS

  Any dividends paid by the Corporation are provided from dividends
  received from its subsidiary bank.  Under regulations controlling
  national banks, the payment of any dividends by a bank without prior
  approval of the Comptroller of the Currency is limited to the current
  year's net profits (as defined by the Comptroller of the Currency) and
  retained net profits of the two preceding years.

  The Corporation and its subsidiary bank are subject to regulatory
  capital requirements administered by federal 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 Corporation's
  consolidated financial statements.  Under capital adequacy guidelines
  and the regulatory framework for prompt corrective action, the
  Corporation and its subsidiary bank must meet specific capital
  guidelines that involve quantitative measures of assets, liabilities,
  and certain off-balance-sheet items as calculated under regulatory
  accounting practices. Capital amounts and classifications are also
  subject to qualitative judgment by regulators about components, risk
  weightings, and other related factors.

  To ensure capital adequacy, quantitative measures have been established
  by regulators and these require the Corporation and its bank subsidiary
  to maintain minimum amounts and ratios (set forth in the table below) of
  total and Tier I capital (as defined) to risk-weighted assets (as
  defined), and of Tier I capital to adjusted average total assets
  (leverage).  Management believes, as of December 31, 2000, that the
  Corporation and its subsidiary bank exceed all capital adequacy
  requirements.

  At December 31, 2000, NBC was categorized by regulators as well-
  capitalized under the regulatory framework for prompt corrective action.
  A financial institution is considered to be well-capitalized if it has
  total risk-based capital ratio of 10% or more, has a Tier I risk-based
  capital ratio of 6% or more, and has a Tier I leverage capital ratio of
  5% or more.  There are no conditions or anticipated events that, in the
  opinion of management, would change the categorization.

  The actual capital amounts and ratios at December 31, 2000 and 1999, are
  presented in the following table.  No amount was deducted from capital
  for interest-rate risk exposure:

                                        NBC Capital
                                        Corporation
                                       (Consolidated)         NBC
                                      _______________   _______________
                                       Amount   Ratio    Amount   Ratio
                                      ________  _____   ________  _____
                                                ($ In thousands)
     December 31, 2000:
       Total risk-based               $126,562  19.4%   $122,418  18.8%
       Tier I risk-based               118,384  18.1%    114,248  17.5%
       Tier I leverage                 118,384  12.1%    114,248  11.6%

     December 31, 1999:
       Total risk-based               $120,269  19.6%   $115,673  18.9%
       Tier I risk-based               112,602  18.4%    108,008  17.7%
       Tier I leverage                 112,602  11.8%    108,008  11.4%

  The minimum amounts of capital and ratios as established by banking
  regulators at December 31, 2000 and 1999, were as follows:


                                        NBC Capital
                                        Corporation
                                       (Consolidated)         NBC
                                      _______________   _______________
                                       Amount   Ratio    Amount   Ratio
                                      ________  _____   ________  _____
                                                ($ In thousands)
     December 31, 2000:
       Total risk-based               $ 52,366   8.0%   $ 52,166   8.0%
       Tier I risk-based                25,183   4.0%     26,083   4.0%
       Tier I leverage                  29,648   3.0%     29,740   3.0%

     December 31, 1999:
       Total risk-based               $ 49,067   8.0%   $ 48,858   8.0%
       Tier I risk-based                24,534   4.0%     24,429   4.0%
       Tier I leverage                  28,560   3.0%     26,868   3.0%

  NBC is required to maintain average reserve balances in the form of cash
  or deposits with the Federal Reserve Bank.  The reserve balance varies
  depending upon the types and amounts of deposits.  At December 31, 2000,
  the required reserve balance on deposit with the Federal Reserve Bank
  was approximately $500,000.


NOTE N - COMMITMENTS AND CONTINGENT LIABILITIES

  The consolidated financial statements do not reflect various commitments
  and contingent liabilities which arise in the normal course of banking
  business and which involve elements of credit risk, interest rate risk,
  and liquidity risk.  The commitments and contingent liabilities are
  commitments to extend credit, credit card lines, and commercial and
  similar letters of credit.  A summary of commitments and contingent
  liabilities at December 31, 2000 and 1999, is as follows:

                                                      Contractual Amount
                                                       ________________
                                                         December 31,
                                                       ________________
                                                         2000    1999
                                                       _______  _______

                                                        (In thousands)

    Commitments to extend credit                       $91,570  $64,645
    Credit card lines                                    7,230    5,829
    Commercial and similar letters of credit             4,481    4,588

  Commitments to extend credit, credit card lines, and commercial and
  similar letters of credit include some exposure to credit loss in the
  event of nonperformance of the customer.  The credit policies and
  procedures for such commitments are the same as those used for lending
  activities.  Because these instruments have fixed maturity dates and
  because a number expire without being drawn upon, they generally do not
  present any significant liquidity risk.  No significant losses on
  commitments were incurred in 2000 or 1999, nor are any significant
  losses as a result of these transactions anticipated.

  NBC is a defendant in a lawsuit in which a class is pursuing unspecified
  compensatory and punitive damages as a result of the placement of
  collateral protection insurance.  NBC is vigorously defending its
  position and, at present, is unable to determine the potential loss or
  costs, if any, of the litigation.

  NBC is also a defendant in various pending and threatened legal actions
  arising in the normal course of business.  In the opinion of management,
  based upon the advice of legal counsel, the ultimate disposition of
  these matters will not have a material effect on the Corporation's
  consolidated financial statements.


NOTE O - CONCENTRATIONS OF CREDIT

  Most of the loans, commitments and letters of credit of NBC have been
  granted to customers in its market areas.  Generally, such customers are
  also depositors.  Investments in state and municipal securities also
  involve governmental entities within the bank's market areas.  The
  concentrations of credit by type of loan are set forth in Note D.  The
  distribution of commitments to extend credit approximates the
  distribution of loans outstanding.  Letters of credit were granted
  primarily to commercial borrowers.


NOTE P - SUPPLEMENTAL CASH FLOW INFORMATION

                                               Years Ended December 31,

                                               _________________________
                                                 2000     1999    1998
                                               _______  _______  _______
                                                    (In thousands)
  Cash paid during the year for:
    Interest                                   $34,376  $29,195  $32,570
    Income taxes, net of refunds                 4,924    3,840    4,500


NOTE Q - DISCLOSURE ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

  The following disclosure of the estimated fair value of financial
  instruments is made in accordance with FASB Statement No. 107,
  "Disclosures About Fair Value of Financial Instruments."  The estimated
  fair value amounts have been determined using available market
  information and appropriate valuation methodologies.  However,
  considerable judgment is necessarily required to interpret market data
  to develop the estimates of fair value.  Accordingly, the estimates
  presented herein are not necessarily indicative of the amounts that
  could be realized in a current market exchange.  The use of different
  market assumptions and/or estimation methodologies may have a material
  effect on the estimated fair value amounts.

  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:

  Cash and Cash Equivalents - For such short-term instruments, the
  carrying amount is a reasonable estimate of fair value.

  Securities - For securities held as investments, fair value equals
  market price, if available.  If a quoted market price is not available,
  fair value is estimated using quoted market prices for similar
  securities.

  Loans - The fair value 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.

  Deposits - The fair values of demand deposits are, as required by
  Statement No. 107, equal to the carrying value of such deposits.  Demand
  deposits include noninterest-bearing demand deposits, savings accounts,
  NOW accounts, and money market demand accounts.  The fair value of
  variable rate term deposits, those repricing within six months or less,
  approximates the carrying value of these deposits.  Discounted cash
  flows have been used to value fixed rate term deposits and variable rate
  term deposits repricing after six months.  The discount rate used is
  based on interest rates currently being offered on comparable deposits
  as to amount and term.

  Short-Term Borrowings - The carrying value of federal funds purchased,
  securities sold under agreements to repurchase and other short-term
  borrowings approximates their carrying values.

  FHLB and Other Borrowings - The fair value of the fixed rate borrowings
  are estimated using discounted cash flows, based on current incremental
  borrowing rates for similar types of borrowing arrangements.  The
  carrying amount of any variable rate borrowings approximates their fair
  values.

  Off-Balance Sheet Instruments - Fair values of off-balance sheet
  financial instruments are based on fees charged to enter into similar
  agreements.  However, commitments to extend credit do not represent a
  significant value until such commitments are funded or closed.
  Management has determined that these instruments do not have a
  distinguishable fair value and no fair value has been assigned.

                             December 31, 2000     December 31, 1999
                            ____________________  ____________________
                                       Estimated             Estimated
                             Carrying    Fair     Carrying     Fair
                              Amount     Value     Amount      Value
                            _________  _________  _________  _________
    Financial Instruments:                (In thousands)
     Assets:
      Cash and cash
       equivalents          $  45,150  $  45,150  $  82,384  $  82,384
      Securities available-
       for-sale               231,994    231,994    200,456    200,456
      Securities held-to-
       maturity                49,796     53,353     29,824     31,406
      Loans                   637,800    637,083    613,557    612,609

     Liabilities:
      Noninterest-bearing
       deposits                96,788     96,788     92,506     92,506
      Interest-bearing
       deposits               708,016    708,518    660,304    660,495
      Federal funds
       purchased and
       securities sold
       under agreements
       to repurchase           16,326     16,326     28,666     28,666
      FHLB and other
       borrowings              57,027     57,019     66,857     66,854


NOTE R - SUBSEQUENT EVENTS

  On February 1, 2001, the Corporation entered into a letter of intent to
  purchase approximately 977,000 shares of the Corporation's common stock
  for approximately $24.5 million.  The acquisition is expected to be
  completed by March 29, 2001.


NOTE S - CONDENSED PARENT COMPANY STATEMENTS

  Balance sheets as of December 31, 2000 and 1999, and statements of
  income and cash flows for the years ended December 31, 2000, 1999 and
  1998, of NBC Capital Corporation (parent company only) are presented
  below:

                              BALANCE SHEETS

                                                       2000      1999
                                                     ________  ________
                                                        (In thousands)
   Assets
    Cash and cash equivalents                        $  2,469  $  2,605
    Investment in subsidiaries                        116,977   108,163
    Other assets                                        2,675     5,747
                                                     ________  ________

                                                     $122,121  $116,515
                                                     ========  ========
   Liabilities and Stockholders' Equity
    Dividends payable and other liabilities          $  1,998  $  5,264
    Stockholders' equity                              120,123   111,251
                                                     ________  ________

                                                     $122,121  $116,515
                                                     ========  ========

                     STATEMENTS OF INCOME

                                             Years Ended December 31,
                                           ____________________________
                                             2000      1999      1998
                                           ________  ________  ________
                                                  (In thousands)
   Income
    Dividends from subsidiaries            $  8,136  $  9,393  $  4,373
    Other                                       130       149       206
                                           ________  ________  ________
                                              8,266     9,542     4,579
   Expense                                      127     1,135       930
                                           ________  ________  ________
   Income before income taxes and equity
    in undistributed earnings of
    subsidiaries                              8,139     8,407     3,649
   Income tax benefit                             4       258       282
   Income before equity in undistributed
    earnings of subsidiaries                  8,143     8,665     3,931
   Equity in undistributed earnings of
    subsidiaries                              5,902     1,843     6,071
                                          _________  ________  ________

   Net income                             $  14,045  $ 10,508  $ 10,002
                                          =========  ========  ========


                       STATEMENTS OF CASH FLOWS


                                             Years Ended December 31,
                                           ____________________________
                                             2000      1999      1998
                                           ________  ________  ________
                                                  (In thousands)
   Cash Flows From Operating Activities
    Net income                             $ 14,045  $ 10,508  $ 10,002
    Equity in subsidiaries' earnings in
     excess of dividends                     (5,902)   (1,843)   (6,071)
    Other, net                                2,981    (2,148)     (469)
                                           ________  ________  ________

    Net cash provided by operating
     activities                              11,124     6,517     3,462
                                           ________  ________  ________


   Cash Flows From Investing Activities         (47)       -      1,750
                                           ________  ________  ________

   Cash Flows From Financing Activities
    Dividends paid on common stock          (10,138)   (5,344)   (4,277)
    Other, net                               (1,075)   (1,563)      134
                                           ________  ________  ________

   Net cash used in financing activities    (11,213)   (6,907)   (4,143)
                                           ________  ________  ________
  Net increase (decrease) in cash and
   cash equivalents                            (136)     (390)    1,069

  Cash and cash equivalents at beginning
   of year                                    2,605     2,995     1,926

                                           ________  ________  ________
  Cash and cash equivalents at end
   of year                                 $  2,469  $  2,605  $  2,995
                                           ========  ========  ========


NOTE T - SUMMARY OF QUARTERLY RESULTS OF OPERATIONS AND PER SHARE
         AMOUNTS (UNAUDITED)

                                           Three Months Ended
                                   __________________________________
                                   Mar. 31  June 30  Sept. 30 Dec. 31
                                   _______  _______  _______  _______
                                (In thousands, except per share amounts)
  2000
  Total interest income            $17,357  $17,836  $18,405  $19,137
  Total interest expense             7,948    8,481    9,051    9,498
                                   _______  _______  _______  _______
   Net interest income               9,409    9,355    9,354    9,639
  Provision for loan losses            383      382      282      233
                                   _______  _______  _______  _______
   Net interest income after
    provision for loan losses        9,026    8,973    9,072    9,406
  Total noninterest income,
    excluding securities gains
    (losses)                         3,492    3,567    3,439    3,286
  Securities gains (losses)            -        (20)     -         (2)
  Total noninterest expenses         6,986    7,518    7,961    8,452
  Income taxes                       1,643    1,388    1,182    1,064
                                   _______  _______  _______  _______

  Net income                       $ 3,889  $ 3,614  $ 3,368  $ 3,174
                                   =======  =======  =======  =======
  Per share:
   Net income                         $.54     $.50     $.47     $.45
   Net income, diluted                 .54      .50      .47      .45
   Cash dividends declared             .24      .24      .24      .25


  1999
  Total interest income            $16,515  $16,677  $16,918  $16,979
  Total interest expense             7,677    7,634    7,757    7,930
                                   _______  _______  _______  _______
   Net interest income               8,838    9,043    9,161    9,049
  Provision for loan losses            315      315    1,099       40
                                   _______  _______  _______  _______

   Net interest income after
    provision for loan losses        8,523    8,728    8,062    9,009
  Total noninterest income,
   excluding securities gains
   (losses)                          3,315    3,047    3,271    3,384
  Securities gains (losses)            -         17       20      -
  Total noninterest expense,
   including merger and
   consolidation expenses            7,578    7,628   10,199    8,564
  Income taxes                         836    1,037      105      921
                                   _______  _______  _______  _______

  Net income                       $ 3,424  $ 3,127  $ 1,049  $ 2,908
                                   =======  =======  =======  =======
  Per share:
   Net income                         $.48     $.44     $.15     $.39
   Net income, diluted                 .48      .44      .15      .39
   Cash dividends declared             -        .18      -        .69





ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

    Not applicable.


                              PART III


ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

    Reference is made to the material under the captions, "Information
About the Board's Nominees" and "Executive Officers," of the Company's
proxy statement, dated April 9, 2001, which is incorporated herein by
reference.


ITEM 11 - EXECUTIVE COMPENSATION

    Reference is made to the caption, "Executive Compensation" of the
Company's proxy statement, dated April 9, 2001, which is incorporated
herein by reference.


ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    Reference is made to the caption, "Stock Ownership of Directors,
Officers, and Principal Shareholders," of the Company's proxy statement,
dated April 9, 2001, which is incorporated herein by reference.


ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    Reference is made to, "Certain Relationships and Related Transactions
and Indebtedness" of the Company's proxy statement, dated April 9, 2001,
which is incorporated herein by reference.



                                 PART IV

ITEM 14 - EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a) Documents filed as part of this report:

    1.  Financial Statements

        The following consolidated financial statements and report of
        independent auditors of NBC Capital Corporation and subsidiaries
        are included in this Form 10-K (Item 8) of the registrant for the
        year ended December 31, 2000.

                        Report of Independent Auditors

             Consolidated Balance Sheets--December 31, 2000 and 1999

                 Consolidated Statements of Income--Years Ended
                       December 31, 2000, 1999, and 1998

         Consolidated Statements of Shareholders' Equity--Years Ended
                       December 31, 2000, 1999, and 1998

               Consolidated Statements of Cash Flows--Years Ended
                       December 31, 2000, 1999, and 1998

                  Notes to Consolidated Financial Statements

    2.  Financial Statement Schedules

        Schedules not included have been omitted because they are not
        applicable or the required information is shown in the financial
        statements or notes thereto.

    3(a)&(c).  Exhibits:

               1. -  2.  None

                 3.1     Articles of Incorporation of NBC Capital
                         Corporation (included as Exhibit B to NBC Capital
                         Corporation's Definitive Proxy Statement dated
                         March 20, 1998, and filed with the Commission on
                         March 18, 1998, Commission File No. 0-12885,
                         which Exhibit B is incorporated herein by
                         reference).

                 3.2     By-laws of NBC Capital Corporation (included as
                         Exhibit 3(b) to NBC Capital Corporation's
                         Registration Statement on Form S-4A, filed with
                         the Commission on November 4, 1998, Commission
                         File No. 333-65545, which Exhibit 3(b) is
                         incorporated herein by reference.

               4. -  9.  None

                 10.1    Definitive Agreement and Plan of Reorganization
                         and Merger by and between NBC Capital Corporation
                         and First National Corporation of West Point
                         dated as of July 24, 1998 (incorporated by
                         reference to Exhibit 2.1 of Form 8-K filed
                         January 15, 1999).

                 10.2    Employment Agreement dated January 31, 1991,
                         between National Bank of Commerce and L. F.
                         Mallory, Jr., as previously filed.

                 10.3    Agreement and Plan of Merger by and between NBC
                         Capital Corporation and FFBS Bancorp, Inc., dated
                         February 3, 1999 (included as Appendix A to the
                         Proxy Statement-Prospectus dated May 7, 1999,
                         forming part of the Company's Registration
                         Statement on Form S-4 filed with the Commission
                         on March 30, 1999, Commission File No.
                         333-75293) and incorporated herein by reference.

                 10.4    Plan of Reorganization and Merger by and between
                         National Bank of Commerce and First Federal Bank
                         for Savings dated February 3, 1999 (included as
                         Appendix A to the Proxy Statement-Prospectus
                         dated May 7, 1999, forming part of the Company's
                         Registration Statement on Form S-4 filed with the
                         Commission on March 30, 1999, Commission File No.
                         333-75293) and incorporated herein by reference.

                 10.5    Merger Agreement by and between NBC Capital
                         Corporation and National Bank of Commerce and
                         Galloway-Wiggers Insurance Agency, Inc.,
                         Galloway-Chandler-McKinney Insurance, Inc.,
                         Galloway-Chandler-McKinney Insurance Agency of
                         Amory, Inc., Kyle Chandler Insurance Agency,
                         Inc., and Napier Insurance Agency, Inc. (included
                         as Exhibit 99.2 on Form 10Q filed with the
                         Commission on August 10, 1999, Commission File
                         No. 0-12885) and incorporated herein by
                         reference.

                 10.6    1993 Incentive Stock Option Plan and 1993 Stock
                         Option Plan for Outside Directors of FFBS

                         Bancorp, Inc., assumed by NBC Capital Corporation
                         (incorporated by reference to Exhibit A of Form
                         S-8 filed September 20, 1999) and incorporated
                         herein by reference.

                 10.7    Employment Agreement Dated January 2, 2001, by and
                         Between National Bank of Commerce and Richard T.
                         Haston

                 10.8    Employment Agreement Dated January 2, 2001 by and
                         Between National Bank of Commerce and Mark A.
                         Abernathy

              11. - 12.  None

                 13.     None

              14. - 20.  None

                 21.     Subsidiaries of Company

                 23.     None

                 27.     Financial Data Schedule (Electronic Filing Only)-
                         year ended December 31, 2000

(b) No reports on Form 8-K were filed during the quarter ended
    December 31, 2000.

(d) Financial statement schedules - None.



                               SIGNATURES

    Pursuant to the requirements 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.

                              NBC CAPITAL CORPORATION
                                    (Registrant)


                                  /S/ L. F. Mallory, Jr.
                              By _______________________________________
                                  L. F. Mallory, Jr.
                                  Chairman and Chief Executive Officer


                                  /S/ Richard T. Haston
                              By _______________________________________
                                  Richard T. Haston
                                  Executive Vice President, CFO, and
                                  Treasurer (Chief Financial and
                                  Accounting Officer)



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


   /S/ Allen B. Puckett, III                /S/ J. Nutie Dowdle
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Mark A. Abernathy                    /S/ Sammy J. Smith
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Thomas J. Prince                    /S/ Robert S. Jones
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Ralph Pogue                         /S/ Robert S. Caldwell, Jr.
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Robert L. Calvert, III              /S/ Bobby Harper
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Harry Stokes Smith                  /S/ Robert A. Cunningham
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ James C. Galloway, Jr.              /S/ Robert D. Miller
_________________________________        _______________________________
           (Director)                               (Director)

   /S/ Henry Weiss
_________________________________
           (Director)


Date: March 23, 2001