U.S. SECURITIES AND EXCHANGE COMMISSION



Washington, DC 20549



FORM 10-QSB/A

(Amendment No. 1)



QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period ended June 30, 2005



Commission file number- 1-14081



YADKIN VALLEY COMPANY

(Exact name of registrant as specified in its charter)



|                                                               |  |                                  
|-------------------------------------------------------------- |  | ---------------------------------
|North Carolina                                                 |  | 56-1249566                       
|(State or other jurisdiction of incorporation or organization) |  | (IRS Employer Identification No.)



Post Office Box 18747

Raleigh, North Carolina 27619

(address of principal executive offices)



Telephone:
(919) 716-2266

(Registrants telephone number)



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



On June 30, 2005, there were 180,598 outstanding shares of Registrants common
stock.



1



---

Explanatory Note



This Amendment to the Quarterly Report on Form 10-QSB/A for the quarter ended June 30, 2005, is being filed in response to comments
received from the Securities and Exchange Commission in connection with its review of the Registrants filed reports. Among other changes, this amendment changes the values at which certain investment securities are recorded in the
Registrants consolidated financial statements. Those investment securities consist of equity securities which do not have readily determinable fair values and previously were carried at the lower of the cost or fair value. The change is to
carry those securities at their fair value as required by U.S. generally accepted accounting principles. The impact of the change is to increase the values at which the investment securities are reflected in the consolidated financial statements,
and to increase total assets, deferred income taxes and accumulated other comprehensive income. The change does not have an impact on previously reported earnings. See Note 2 of the Notes to Consolidated Financial Statements for additional
discussion.



2



---

PART I - FINANCIAL INFORMATION



Item 1. Financial Statements



YADKIN VALLEY COMPANY AND SUBSIDIARY



CONSOLIDATED BALANCE SHEETS



|                                                                                                                                          |  |                          |            |                          |           
|----------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | ---------- | ------------------------ | ----------
|                                                                                                                                          |  | June 30, 2005            |            | December 31, 2004       
|                                                                                                                                          |  | (As restated, seeNote 2) |            | (As restated, seeNote 2)
|ASSETS                                                                                                                                    |  |                          |            |                          |           
|Cash and investments:                                                                                                                     |  |                          |            |                          |           
|Cash                                                                                                                                      |  | $                        | 71,838     |                          | 108,783   
|Investments in equity securities                                                                                                          |  |                          | 24,718,075 |                          | 24,218,928
|Certificates of deposit                                                                                                                   |  |                          | 322,000    |                          | 358,951   
|                                                                                                                                          |  |                          |            |                          |           
|Total cash and investments                                                                                                                |  |                          | 25,111,913 |                          | 24,686,662
|Accrued investment income                                                                                                                 |  |                          | 588        |                          | 338       
|Other assets                                                                                                                              |  |                          | 100        |                          | 100       
|                                                                                                                                          |  |                          |            |                          |           
|Total assets                                                                                                                              |  | $                        | 25,112,601 |                          | 24,687,100
|                                                                                                                                          |  |                          |            |                          |           
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                      |  |                          |            |                          |           
|Liabilities :                                                                                                                             |  |                          |            |                          |           
|Life policy claims reserves                                                                                                               |  |                          | 6,374      |                          | 6,374     
|Deferred income taxes                                                                                                                     |  |                          | 8,635,829  |                          | 8,473,954 
|Notes payable                                                                                                                             |  |                          | 899,205    |                          | 899,205   
|Accrued interest payable                                                                                                                  |  |                          | 3,376      |                          | 3,202     
|                                                                                                                                          |  |                          |            |                          |           
|Total liabilities                                                                                                                         |  |                          | 9,544,784  |                          | 9,382,735 
|                                                                                                                                          |  |                          |            |                          |           
|Shareholders equity :                                                                                                                    |  |                          |            |                          |           
|Common stock, par value $1 per share; authorized 500,000 shares, issued and outstanding 180,598 shares in 2005 and 180,700 shares in
2004 |  |                          | 180,598    |                          | 180,700   
|Retained earnings                                                                                                                         |  |                          | 1,698,004  |                          | 1,738,931 
|Accumulated other comprehensive income                                                                                                    |  |                          | 13,689,215 |                          | 13,384,734
|                                                                                                                                          |  |                          |            |                          |           
|Total shareholders equity                                                                                                                |  |                          | 15,567,817 |                          | 15,304,365
|                                                                                                                                          |  |                          |            |                          |           
|Total liabilities and shareholders equity                                                                                                |  | $                        | 25,112,601 |                          | 24,687,100
|                                                                                                                                          |  |                          |            |                          |           



See accompanying notes to consolidated
financial statements.



3



---

YADKIN VALLEY COMPANY AND SUBSIDIARY



CONSOLIDATED STATEMENTS OF INCOME (LOSS)

UNAUDITED



|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|----------------------------------- |  | -------------------------------------- | ------- | - | -------------------------------------- | - | ------------------------------------ |  | ------- | ------------------------------------ |  | ------- | -
|                                    |  | For the threemonths endedJune 30, 2005 |         |   | For the threemonths endedJune 30, 2004 |   | For the sixmonths endedJune 30, 2005 |  |         | For the sixmonths endedJune 30, 2004 | 
|Premiums and other revenue:         |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Life premium                        |  | $                                      | 24,923  |   |                                        | $ | 33,023                               |  | 51,856  |                                      |  | 68,958  |  
|Dividend income                     |  |                                        | 21,036  |   |                                        |   | 46,525                               |  | 40,962  |                                      |  | 64,480  |  
|Interest income                     |  |                                        | 1,492   |   |                                        |   | 766                                  |  | 2,911   |                                      |  | 1,554   |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|                                    |  |                                        | 47,451  |   |                                        |   | 80,314                               |  | 95,729  |                                      |  | 134,992 |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Benefits and expenses:              |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Death benefits                      |  |                                        | 2,646   |   |                                        |   |                                     |  | 13,777  |                                      |  | 4,109   |  
|Operating expenses:                 |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Commissions                         |  |                                        | 10,530  |   |                                        |   | 14,758                               |  | 22,618  |                                      |  | 30,812  |  
|Interest                            |  |                                        | 9,908   |   |                                        |   | 5,766                                |  | 18,293  |                                      |  | 11,181  |  
|Professional fees                   |  |                                        | 24,956  |   |                                        |   | 6,640                                |  | 50,584  |                                      |  | 29,795  |  
|Management fees                     |  |                                        | 6,923   |   |                                        |   | 5,441                                |  | 13,846  |                                      |  | 14,322  |  
|General, administrative and other   |  |                                        | 3,704   |   |                                        |   | 5,440                                |  | 44,431  |                                      |  | 44,169  |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|                                    |  |                                        | 58,667  |   |                                        |   | 38,045                               |  | 163,549 |                                      |  | 134,388 |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Income (loss) before income taxes   |  |                                        | (11,216 | ) |                                        |   | 42,269                               |  | (67,820 | )                                    |  | 604     |  
|                                    |  |                                        |         |  
|Income tax expense (benefit)        |  |                                        | (8,812  | ) |                                        |   | 3,784                                |  | (32,791 | )                                    |  | (15,124 | )
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Net income (loss)                   |  | $                                      | (2,404  | ) |                                        | $ | 38,485                               |  | (35,029 | )                                    |  | 15,728  |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Net income (loss) per share         |  | $                                      | (0.01   | ) |                                        | $ | 0.21                                 |  | (0.19   | )                                    |  | 0.09    |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  
|Weighted average shares outstanding |  |                                        | 180,639 |   |                                        |   | 181,109                              |  | 180,670 |                                      |  | 181,117 |  
|                                    |  |                                        |         |   |                                        |   |                                      |  |         |                                      |  |         |  



See
accompanying notes to consolidated financial statements.



4



---

YADKIN VALLEY COMPANY AND SUBSIDIARY



CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY

FOR THE SIX MONTH PERIOD ENDED JUNE 30, 2005

UNAUDITED



|                                                                                                     |  |             |         |   |                  |           |   |                                                  |            |                                       |            |  
|---------------------------------------------------------------------------------------------------- |  | ----------- | ------- | - | ---------------- | --------- | - | ------------------------------------------------ | ---------- | ------------------------------------- | ---------- | -
|                                                                                                     |  | CommonStock |         |   | Retainedearnings |           |   | Accumulatedothercomprehensiveincome (asrestated) |            | Totalshareholdersequity (asrestated) |           
|Balance at December 31, 2004 (as restated)                                                           |  | $           | 180,700 |   |                  | 1,738,931 |   |                                                  | 13,384,734 |                                       | 15,304,365 |  
|                                                                                                     |  |             |         |  
|Comprehensive income:                                                                                |  |             |         |   |                  |           |   |                                                  |            |                                       |            |  
|Net loss                                                                                             |  |             |        |   |                  | (35,029   | ) |                                                  |           |                                       | (35,029    | )
|Net unrealized gains on equity securities, net of income taxes of $194,668 (as restated, see Note 2) |  |             |        |   |                  |          |   |                                                  | 304,481    |                                       | 304,481    |  
|                                                                                                     |  |             |         |   |                  |           |   |                                                  |            |                                       |            |  
|Comprehensive income (as restated)                                                                   |  |             |         |   |                  |           |   |                                                  |            |                                       | 269,452    |  
|Redemption of 102 shares of common stock                                                             |  |             | (102    | ) |                  | (5,898    | ) |                                                  |           |                                       | (6,000     | )
|                                                                                                     |  |             |         |   |                  |           |   |                                                  |            |                                       |            |  
|Balance at June 30, 2005 (as restated)                                                               |  | $           | 180,598 |   |                  | 1,698,004 |   |                                                  | 13,689,215 |                                       | 15,567,817 |  
|                                                                                                     |  |             |         |   |                  |           |   |                                                  |            |                                       |            |  



See
accompanying notes to consolidated financial statements.



5



---

YADKIN VALLEY COMPANY AND SUBSIDIARY



CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2005 AND 2004

UNAUDITED



|                                                                                                                                    |  |      |          |   |      |          |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | -------- | -
|                                                                                                                                    |  | 2005 |          |   | 2004 |         
|Operating activities :                                                                                                              |  |      |          |   |      |          |  
|Net income (loss)                                                                                                                   |  | $    | (35,029  | ) |      | 15,728   |  
|Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:                                     |  |      |          |   |      |          |  
|Deferred tax benefit                                                                                                                |  |      | (32,791  | ) |      | (15,124  | )
|Decrease (increase) in accrued investment income                                                                                    |  |      | (250     | ) |      | 10       |  
|Increase in accrued interest payable                                                                                                |  |      | 174      |   |      | 403      |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Net cash provided (used) by operating activities                                                                                    |  |      | (67,896  | ) |      | 1,017    |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Investing activities :                                                                                                              |  |      |          |   |      |          |  
|Purchases of certificates of deposit                                                                                                |  |      | (774,000 | ) |      | (530,477 | )
|Maturities of certificates of deposit                                                                                               |  |      | 810,951  |   |      | 510,000  |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Net cash provided (used) by investing activities                                                                                    |  |      | 36,951   |   |      | (20,477  | )
|                                                                                                                                    |  |      |          |   |      |          |  
|Financing activities :                                                                                                              |  |      |          |   |      |          |  
|Purchases and retirement of common stock                                                                                            |  |      | (6,000   | ) |      | (1,300   | )
|                                                                                                                                    |  |      |          |   |      |          |  
|Net cash used by financing activities                                                                                               |  |      | (6,000   | ) |      | (1,300   | )
|                                                                                                                                    |  |     
|Net decrease in cash                                                                                                                |  |      | (36,945  | ) |      | (20,760  | )
|                                                                                                                                    |  |     
|Cash at beginning of reporting period                                                                                               |  |      | 108,783  |   |      | 98,945   |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Cash at end of reporting period                                                                                                     |  | $    | 71,838   |   |      | 78,185   |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Cash payments for :                                                                                                                 |  |      |          |   |      |          |  
|Interest                                                                                                                            |  | $    | 18,118   |   |      | 10,778   |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Income taxes                                                                                                                        |  |      |         |   |      |         |  
|                                                                                                                                    |  |      |          |   |      |          |  
|Non-cash investing and financing activities :                                                                                       |  |      |          |   |      |          |  
|Increase in unrealized gain on equity securities, net of applicable income taxes of $194,668 and $1,730, respectively (as
restated) |  | $    | 304,481  |   |      | 3,358    |  
|                                                                                                                                    |  |      |          |   |      |          |  



See
accompanying notes to consolidated financial statements.



6



---

YADKIN VALLEY COMPANY AND SUBSIDIARY



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Note 1: Basis of Presentation



The accompanying condensed consolidated financial statements include the accounts and operations of Yadkin Valley Company (the Parent) and its wholly owned
subsidiary, Yadkin Valley Life Insurance Company, hereinafter collectively referred to as the Company. Inter-company accounts and transactions have been eliminated. The condensed consolidated financial statements have been prepared in accordance
with accounting principles generally accepted in the United States of America which, as to the insurance subsidiary, may vary in some respects from statutory accounting practices which are prescribed or permitted by the Insurance Department of the
State of Arizona. All adjustments considered necessary for a fair presentation of the results for the interim periods have been included (such adjustments are normal and recurring in nature).



The information contained in the footnotes to the Companys condensed consolidated
financial statements included in the Companys Form 10-KSB and Form 10-KSB/A should be referenced when reading these unaudited condensed interim financial statements. Operating results for the interim periods presented herein are not
necessarily indicative of the results that may be expected for the year ending December 31, 2005.



For the six months ended June 30, 2005 and 2004, total comprehensive income consisting of net income (loss) and unrealized gains on equity securities, net of taxes, was $269,452 (as restated) and $14,700 (as
restated), respectively. For the three months ended June 30, 2005 and 2004, total comprehensive income consisting of net income (loss) and unrealized gains on equity securities, net of taxes, was $(31,553) and $(213,317), respectively.



Note 2: Restatement of Financial Statements



On August 24, 2005, the Company received a notice from the Division of Corporation
Finance of the Securities and Exchange Commission (SEC), addressing its views regarding the valuation of certain equity securities under generally accepted accounting principles in the United States of America (GAAP). In
response to the notice, the Companys management discussed with the current and prior auditors and the SEC the accounting and valuation of certain equity securities held by the Company and determined that the Companys method of accounting
for nonmarketable equity securities was not consistent with GAAP. As a result, the Company is restating its financial statements for the fiscal years December 31, 2004 and 2003 and quarterly periods ended March 31, 2005 and June 30,
2005.



The effect of this accounting change on the Companys consolidated
balance sheets as of June 30, 2005 and December 31, 2004, the consolidated statement of changes in shareholders equity and consolidated statement of cash flows for the six months ended June 30, 2005, is summarized as follows:



|                                           |  |                       |            |             |           |             |           
|------------------------------------------ |  | --------------------- | ---------- | ----------- | --------- | ----------- | ----------
|Consolidated Balance Sheet June 30,
2005   |  | As previouslyreported |            | Adjustments |           | As restated
|Investments in equity securities           |  | $                     | 22,605,851 |             | 2,112,224 |             | 24,718,075
|Total assets                               |  |                       | 23,000,377 |             | 2,112,224 |             | 25,112,601
|Deferred income taxes                      |  |                       | 7,812,062  |             | 823,767   |             | 8,635,829 
|Total liabilities                          |  |                       | 8,721,017  |             | 823,767   |             | 9,544,784 
|Accumulated other comprehensive income     |  |                       | 12,400,758 |             | 1,288,457 |             | 13,689,215
|Total shareholders equity                 |  |                       | 14,279,360 |             | 1,288,457 |             | 15,567,817
|Total liabilities and shareholders equity |  |                       | 23,000,377 |             | 2,112,224 |             | 25,112,601



7



---

|                                                                        |  |                       |            |             |           |             |           
|----------------------------------------------------------------------- |  | --------------------- | ---------- | ----------- | --------- | ----------- | ----------
|Consolidated Statement of Changes in Shareholders Equity June 30, 2005 |  | As previouslyReported |            | Adjustments |           | As restated
|Net unrealized gains on equity securities net of income taxes           |  | $                     | 265,838    |             | 38,643    |             | 304,481   
|Accumulated other comprehensive income                                  |  |                       | 12,400,758 |             | 1,288,457 |             | 13,689,215
|Total shareholders equity                                              |  |                       | 14,279,360 |             | 1,288,457 |             | 15,567,817
|                                                                        |  |                       |           
|Consolidated Statement of Cash Flow June 30, 2005                       |  | As previouslyReported |            | Adjustments |           | As restated
|Non-cash investing and financing activities:                            |  |                       |            |             |           |             |           
|Unrealized gain on equity securities, net of applicable income taxes    |  | $                     | 265,838    |             | 38,643    |             | 304,481   
|                                                                        |  |                       |           
|Consolidated Balance Sheet December 31, 2004                            |  | As previouslyReported |            | Adjustments |           | As restated
|Investments in equity securities                                        |  | $                     | 22,170,052 |             | 2,048,876 |             | 24,218,928
|Total assets                                                            |  |                       | 22,638,224 |             | 2,048,876 |             | 24,687,100
|Deferred income taxes                                                   |  |                       | 7,674,892  |             | 799,062   |             | 8,473,954 
|Total liabilities                                                       |  |                       | 8,583,673  |             | 799,062   |             | 9,382,735 
|Accumulated other comprehensive income                                  |  |                       | 12,134,920 |             | 1,249,814 |             | 13,384,734
|Total shareholders equity                                              |  |                       | 14,054,551 |             | 1,249,814 |             | 15,304,365
|Total liabilities and shareholders equity                              |  |                       | 22,638,224 |             | 2,048,876 |             | 24,687,100



Note 3: Related Parties



Certain significant shareholders of the Company are also significant
shareholders of First Citizens BancShares, Inc., Raleigh, North Carolina (FCB), First Citizens Bancorporation, Inc., Columbia, South Carolina (FCB-SC), Heritage BancShares, Inc., Lucama, North Carolina (HBI), The
Heritage Bank, Lucama, North Carolina (Heritage), Southern Bank & Trust Company, Mount Olive, North Carolina (Southern), and The Fidelity Bank, Fuquay-Varina, North Carolina (Fidelity). All of these
entities are related through common ownership. American Guaranty Insurance Company (AGI) and First-Citizens Bank & Trust Company (FCB&T) are wholly owned subsidiaries of FCB, and Triangle Life Insurance Company
(TLIC) is wholly owned by FCB&T. The Company holds stock in FCB, FCB-SC and HBI. At June 30, 2005 and December 31, 2004, the Company had $222,000 and $258,951 respectively, invested in certificates of deposit in FCB&T.



The Company has no employees. AGI provides all managerial, administration and
operational services necessary in carrying out the Companys business. AGI is a subsidiary of FCB and provides management services to the Company. Management fees were $13,846 for the six months ending June 30, 2005 and $14,322 for the
corresponding period in 2004.



8



---

Yadkin Valley Life provides reinsurance to TLIC, a subsidiary of FCB&T. The policies reinsured are sold through
Southern, Fidelity and Heritage. Amounts related to business assumed from TLIC for the six months ended June 30, 2005 and the corresponding period in 2004 are as follows:



|                       |  |      |        |      |   |       
|---------------------- |  | ---- | ------ | ---- | - | ------
|                       |  | 2005 |        | 2004
|Premiums assumed       |  | $    | 51,856 |      | $ | 68,958
|Death benefits assumed |  |      | 13,777 |      |   | 4,109 
|Commissions assumed    |  |      | 22,618 |      |   | 30,812



At both June 30, 2005 and
December 31, 2004, the Companys balance sheet reflected assumed life policy claim reserves of $6,374.



Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations



The following discussion is presented to assist shareholders in
understanding Yadkins consolidated financial condition and results of operations and should be read in conjunction with the consolidated financial statements appearing elsewhere in this report.



The Company restated its consolidated financial statements for the fiscal
years ended December 31, 2004 and 2003 and the quarterly periods ended March 31, 2005 and June 30, 2005. See Note 2of the Notes to Condensed Consolidated Financial Statements for additional discussion.



RESULTS OF OPERATIONS. The Company realized a consolidated loss before
income taxes of $67,820 during the first six months of 2005 compared to a consolidated net income before income taxes of $604 during the corresponding period in 2004. The loss was primarily due to a decrease in life premium of $17,102, a decrease in
dividend income received of $23,518, an increase in death benefits paid of $9,668, an increase in professional fees of $20,789 and an increase in interest expense on notes of $7,112. Consolidated net loss during the period was $35,029 compared to a
consolidated net income of $15,728 during the corresponding period of 2004.



The second quarter results deteriorated from the first quarter primarily due to a $8,100 decrease in premium income and a $25,489 decrease in dividend income as well as an $18,316 increase in professional fees and a
$4,142 increase in interest expense on notes.



The main source
of operating funds for the period reported was from Yadkin Valley Life Insurance Companys (Yadkin Valley Life) operation. Revenue from Yadkin Valley Lifes operation continued to decline primarily as a result of a decrease in
sales of credit life insurance by producing banks. Premiums have decreased $17,102 (25.0%) from the corresponding period in 2004 and management expects the decline may continue for the remainder of the year as the products being reinsured are
not being actively marketed. The premium volume of Yadkin Valley Life does vary from year to year based on the volume and eligibility of loans for credit life insurance in producing banks.



The primary outflows of the Companys funds are for claim payments,
commission payments and general expenses. Incurred claims increased $9,668 (235.3%) from the corresponding period in 2004. The change is not specifically attributable to any known events as there have been no change in operations, underwriting
or any other procedure. Management believes all claims filed and paid to be proper and paid according to provisions in the various policies issued and the increase is not indicative of a trend. While the policyholder mortality experience represents
the primary uncertainty of Yadkin Valley Lifes operations, claim reserves have proven to be adequate. The life policy claim reserves reported at June 30, 2005 and December 31, 2004, were $6,374 and $6,374, respectively. The reserve
amount was developed by using a 3 year average of claims paid from reserves as it relates to the total in force amount of insurance plus case reserves. Trends, adequacy of the reserves and catastrophic events are reviewed by a qualified independent
actuary. Corrections and/or adjustments are made based on the



9



---

trends, historical adequacy and catastrophic events. For the quarters ending June 30, 2005 and 2004 respectively,
all of the reported reserves were IBNR. There were no case reserves. Additionally, the historical nature of the registrants credit insurance business is such that the timing of reported claims are of a short duration, generally less than 60
days. The decline in commission payments in 2005 versus 2004 is directly correlated to the decline in assumed premium written. Operating expenses, excluding commissions, increased by $27,687 (27.8%) for the period reported from the
corresponding period of 2004, primarily due to an increase in professional fees of $20,789 (69.7%) and an increase in interest expense of $7,112 (63.6 %). The Professional expenses increased primarily due to compliance with Sarbanes Oxley Act
of 2002 and expenses related to changes in auditors as well as timing of invoice receipts. The reason for the increase in interest expense was due to the increase in the LIBOR rate.



INVESTMENTS.During 2005, the Companys investments in equity securities experienced an increase in fair values
of $499,147 (2.1%) from December 31, 2004. The increase in fair values of the Companys investments as of June 30, 2005 is driven by the fact that the Companys largest individual holding is in a banking organization whose
equity securities are not widely traded and thus are subject to fluctuation.



The most significant estimate the Company makes, related to its investment portfolio, is the determination of fair market value of First Citizens Bancorporation, Inc. (Bancorporation) nonvoting common
stock and Heritage BancShares, Inc. (HBI) common stock. The fair value of the Bancorporation nonvoting common stock is reported using a 25% discount from the fair value of Bancorporations voting common stock, which is determined by
quoted market prices. There are only four shareholders of the nonvoting common stock and there have been no transfers in the last five years. There is no known market for the stock. The 25% discount was determined by management of the Company based
on a comprehensive evaluation by an independent third party and discussions with management of the issuer. Refer also to Part II, Item 5 regarding subsequent events. The fair value of the HBI stock is reported using a buy back price determined
annually by management of HBI. This stock is thinly traded and there is no known market.



If there are changes in the market price of Bancorporations voting common stock, or the buy back price of HBIs common stock, materially different amounts may be reported in the Companys consolidated
balance sheet.



There can be no assurances that the current
fair values of either of these securities will be sustained in future periods, and continued fluctuations in the fair values of these investments in future periods will result in fluctuations in the Companys shareholders equity.



LIQUIDITY. Management views liquidity as a key
financial objective. Management relies on the operations of Yadkin Valley Life as the principal source of liquidity. Further, limited borrowings have allowed the Company to fund asset growth and maintain liquidity. A factor which could impact the
Companys financial position and liquidity is a significant increase or decrease in the market values of the securities held in the investment portfolio.



Management believes the liquidity of the Company to be adequate as evidenced by ratios of assets to liabilities of 2.63 at June 30, 2005 and 2.63
at December 31, 2004, which ratio continues to remain constant. Investments in equity securities had a carrying value at June 30, 2005 and December 31, 2004 of $24,718,075 and $24,218,928 respectively, of which $21,882,445 are
classified as available for sale and portions of which could be sold as a source of cash. Factors which could impact the Companys financial position and liquidity are significant increases or decreases in the market values of these equity
securities. While management considers $21,882,445 of the securities to be readily marketable, the Companys ability to sell a substantial portion of these investments may be inhibited by the limited trading of most of these securities, and may
result in the Company realizing substantial losses on any such sales. Management of the Company believes that Yadkin Valley Life maintains sufficient other sources of liquidity such as certificates of deposit and borrowings and that sales of these
investments would not appear necessary for the foreseeable future.



FINANCIAL CONDITION. The increase in total assets from December 31, 2004 was primarily due to an increase in unrealized gains on equity securities. There were no other material changes in assets during the second quarter of 2005.



10



---

CAPITAL RESOURCES. There are no material commitments for capital expenditures and none are
anticipated. At June 30, 2005, Registrant had outstanding borrowings, which is with an unrelated bank, of $899,205 secured by 18,139 shares of the Class A Common Stock of First Citizens BancShares, Inc., Raleigh, North Carolina which have a carrying
value of $2,621,992 and 10,000 voting common shares of First Citizens Bancorporation, Inc., Columbia, South Carolina which have a carrying value of $5,400,000. Any funds needed to satisfy loan repayments would be derived from the sale of or
repositioning of investments and dividends from Yadkin Valley Life.



REGULATORY MATTERS.The Sarbanes-Oxley Act of 2002 is sweeping federal legislation that was signed into law on July 30, 2002 and that addresses accounting, corporate governance and disclosure issues relating to public companies.
Some of the provisions of the Act became effective immediately, while others are still in the process of being implemented.



In general, the Act mandates important new corporate governance, financial reporting and disclosure requirements intended to enhance the accuracy and
transparency of public companies reported financial results. It establishes new responsibilities for corporate chief executive officers and chief financial officers and boards of directors in the financial reporting process, and it creates a
new regulatory body to oversee auditors of public companies.



The economic and operational effects of the Act on public companies, including the Company, have been and will continue to be significant in terms of the increased time, resources and costs associated with complying with the new law.
Because the Act, for the most part, applies equally to larger and smaller public companies, it will present the Company with particular challenges, and increased audit fees and compliance costs associated with the Act could have a negative effect on
our results of operations.



FORWARD-LOOKING STATEMENTS.The foregoing discussion may contain statements that could be deemed forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act, which statements are
inherently subject to risks and uncertainties. Forward-looking statements are statements that include projections, predictions, expectations, or beliefs about future events or results or otherwise are not statements of historical fact. Such
statements are often characterized by the use of qualifying words (and their derivatives) such as expect, believe, estimate, plan, project, or other statements concerning opinions or
judgment of the Company and its management about future events. Factors that could influence the accuracy of such forward looking statements include, but are not limited to, the market value and marketability of the Companys investment
securities, changing levels of life insurance claims, the financial success or changing strategies of banks that sell credit life insurance, actions of government regulators, the level of market interest rates, and general economic conditions.



Item 3. Controls and Procedures



Registrants original Quarterly Report on Form 10-QSB for the quarter
ended June 30, 2005 (the Original Report) indicated that Registrants Chief Executive Officer, who also serves as Registrants Chief Financial Officer, had concluded that, as of the end of the period covered by the Original
Report, Registrants disclosure controls and procedures, as defined in Rule 13a-15 under the Securities Exchange Act of 1934 (the Exchange Act), were effective in enabling Registrant to record, process, summarize and report in a
timely manner the information required to be disclosed in reports Registrant files under the Exchange Act.



Subsequently, on August 24, 2005, Registrant received notification by the Division of Corporation Finance of the Securities and Exchange Commission
(SEC) of comments and questions regarding Registrants method of determining the values of certain non-marketable equity securities as reported in its consolidated financial statements. Following discussions between
Registrants management, Registrants current and former independent public accountants, and the SEC staff, Registrant determined that its method of valuing those non-marketable equity securities was not consistent with accounting
principles generally accepted in the United States.



11



---

As a result, on September 8, 2005, Registrants Board of Directors concluded that
Registrants previously issued consolidated financial statements for the fiscal years ended December 31, 2004 and 2003, and the quarterly periods ended March 31, 2005 and June 30, 2005 should be restated and no longer should be
relied upon.



In connection with the restatement and
preparation of this Form 10-QSB/A, Registrants Chief Executive Officer carried out another evaluation of the effectiveness of the design and operation of Registrants disclosure controls and procedures. Based upon that evaluation,
Registrants Chief Executive Officer concluded that, as discussed below, a change should be made in Registrants disclosure controls and procedures to ensure that the information required to be disclosed in reports Registrant files under
the Exchange Act is recorded, processed, summarized and reported in a timely manner.



Based on the definition of material weakness in the Public Company Accounting Oversight Boards Auditing Standard No. 2, An Audit of Internal Control Over Financial Reporting Performed in
Conjunction With an Audit of Financial Statements, restatement of financial statements in prior filings with the SEC is an indicator of the existence of a material weakness in the design or operation of internal control over
financial reporting. Registrant has conducted a review of its accounting methods related to the valuation of equity securities and has modified its method of accounting for equity securities in accordance with accounting principles generally
accepted in the United States. Registrant believes that these remedial steps have corrected the material weakness in internal control over financial reporting described above.



Registrant will continue to evaluate its internal control over financial reporting on a regular basis and, if problems or
deficiencies are identified during the course of those evaluations, Registrant will consider what revision, improvement and/or correction is needed in order to ensure that its internal controls over financial reporting is effective.



PART II - OTHER INFORMATION



Item 1. Legal Proceedings



At June 30, 2005, Registrant was not a party to any legal proceedings
that are expected to have a material effect on its financial condition or results of operation.



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



ISSUER PURCHASES OF EQUITY SECURITIES



|                          |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    
|------------------------- |  | -------------------------------------- |  | ------------------------------ | ----- | --------------------------------------------------------------------------------- | - | -------------------------------------------------------------------------------- | ---
|Period                    |  | (a) Total numberof sharespurchased (1) |  | (b) Averageprice paidper share |       | (c) Total number ofshares purchased as partof publicly announcedplans or programs |   | (d) Maximum number of shares that may yetbe purchased under theplans or programs
|Month #1:                 |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    
|04/01/05 through 04/30/05 |  | 4                                      |  | $                              | 53.00 |                                                                                   | 0 |                                                                                  | N/A
|                          |  |                                        |  |                               
|Month #2:                 |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    
|05/01/05 through 05/31/05 |  | 36                                     |  | $                              | 54.00 |                                                                                   | 0 |                                                                                  | N/A
|                          |  |                                        |  |                               
|Month #3:                 |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    
|06/01/05 through 06/30/05 |  | 62                                     |  | $                              | 62.00 |                                                                                   | 0 |                                                                                  | N/A
|                          |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    
|Total                     |  | 102                                    |  | $                              | 58.82 |                                                                                   | 0 |                                                                                  | N/A
|                          |  |                                        |  |                                |       |                                                                                   |   |                                                                                  |    

---

|(1) | All shares were purchased in private transactions directly from shareholders.
|--- | -----------------------------------------------------------------------------



12



---

Item 3. Defaults Upon Senior Securities



Not applicable



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



| | (a) | Registrants Annual Meeting of Shareholders was held on April 25, 2005.
| | --- | -----------------------------------------------------------------------



| | (b) | At the Annual Meeting, the following Directors were elected to the Board of Directors for terms of one year or until their successors are duly elected and qualified.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



Hope Holding Connell

Denton F. Lee, Jr.

David Stuart Perry



| | (c) | Matters voted upon at the Annual Meeting and the number of shares voted for, against, withheld, abstaining from voting and broker non-votes were as follows:
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (1) | Election of three Directors for a term expiring in 2006
| | --- | -------------------------------------------------------



|             |  |                    |  |                 |  |                   |  |                
|------------ |  | ------------------ |  | --------------- |  | ----------------- |  | ---------------
|Nominee      |  | Shares voted For |  | Shares Withheld |  | Total SharesVoted |  | BrokerNon-Votes
|Hope Connell |  | 142,846            |  | 1,202           |  | 144,048           |  | 0              
|Denton Lee   |  | 142,846            |  | 1,202           |  | 144,048           |  | 0              
|David Perry  |  | 142,846            |  | 1,202           |  | 144,048           |  | 0              



Item 5. Other Information



Subsequent to June 30, 2005 and prior to the filing
of this Amended Form 10-QSB/A, First Citizens Bancorporation, Inc., Columbia, South Carolina announced its intentions to pursue voluntary de-registration with the Securities and Exchange Commission. The announcement stated that record holders of 170
and fewer voting common stock would receive $735.00 in cash for each voting common stock. This announcement is expected to have a material impact on the fair market value of these securities in subsequent reporting periods. Using this fair value
would increase investments in equity securities by $7,648,534 and increase other comprehensive income by $4,665,606 from the June 30, 2005 values. At the time of this filing the stock was still trading at a discount to this repurchase price.



Subsequent to June 30, 2005, and prior to the filing of
this Amended Form 10-QSB/A, Registrant filed an 8-K with the Securities and Exchange Commission in which it announced its intentions to pursue voluntary de-registration by means of a reverse stock-split. Shareholders will receive 1 share for each 50
shares held immediately prior to the reverse stock-split. In lieu of fractional shares, shareholders will receive $78.00 in cash for each pre-split share comprising a fraction of a newly issued share.



13



---

Item 6. Exhibits



The following exhibits are filed herewith or incorporated herein by reference as part of this Report.



|              |  |                                                                                                                               
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                   
|31.1          |  | Certification of Registrants principal executive officer pursuant to Rule 13a-14(a)                                          
|              | 
|31.2          |  | Certification of Registrants principal financial officer pursuant to Rule 13a-14(a)                                          
|              | 
|32            |  | Certification of Registrants principal executive officer and principal financial officer pursuant to 18 U. S. C. Section 1350



SIGNATURES



In accordance with Section 13 or 15(d) of the
Securities Exchange Act of 1934, Registrant caused this Amendment No. 1 to be signed on its behalf by the undersigned, thereunto duly authorized.



|                        |  |                       |  |                          
|----------------------- |  | --------------------- |  | -------------------------
|                        |  | YADKIN VALLEY COMPANY
|                        |  |                      
|Date: December 29, 2005 |  | By:                   |  | /s/ David S. Perry       
|                        |  |                       |  | David S. Perry, President



In accordance with
Section 13 or 15(d) of the Securities and Exchange Act of 1934, this Amendment No. 1 has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|                                 |  |                                                                                         |  |                  
|-------------------------------- |  | --------------------------------------------------------------------------------------- |  | -----------------
|Signature                        |  | Title                                                                                   |  | Date             
|/s/ David S. PerryDavid S. Perry |  | President, Treasurer and Director (principal executive and principal financial officer) |  | December 29, 2005



14



---

EXHIBIT INDEX



|              |  |                                                                                                                               
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                   
|31.1          |  | Certification of Registrants principal executive officer pursuant to Rule 13a-14(a)                                          
|              | 
|31.2          |  | Certification of Registrants principal financial officer pursuant to Rule 13a-14(a)                                          
|              | 
|32            |  | Certification of Registrants principal executive officer and principal financial officer pursuant to 18 U. S. C. Section 1350



15