##### Table of Contents

---



SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



Form 10-KSB



Annual Report Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934



For the fiscal year ended June 30, 2004



Commission File No.: 0-24479



AF Financial Group

(Exact name of
small business issuer as specified in its charter)



|                       |  |                    
|---------------------- |  | -------------------
|Federally Chartered    |  | 56-2098545         
|State of Incorporation |  | IRS Employer Number



21 East Ashe Street

West Jefferson, North Carolina 28694-0026

(Address of Principal Executive Offices)



Issuers telephone, including area code: (336) 246-4344



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



Common Stock, par value $0.01 per share

Title of Class



Indicate by check mark whether the issuer (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 issuer 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 there is no disclosure of delinquent filers pursuant to Item 405 of Regulation S-B contained
herein and no disclosure will be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in part III of this Form 10-KSB, or any amendment to this Form 10-KSB. x



The revenues for the
issuers fiscal year ended June 30, 2004 are $14,575,166.



The issuer had 1,049,838 shares of common stock outstanding as of August 31, 2004. The aggregate value of the voting stock held by non-affiliates of the issuer, computed by reference to the price at which the common stock was sold on August
31, 2004 was $7,257,496.



Documents Incorporated by
Reference.



Portions of the Annual Report to Stockholders
for the year ended June 30, 2004 are incorporated by reference into Parts I and II of this Form 10-KSB.



Portions of the Proxy Statement for the 2004 Annual Meeting of Stockholders are incorporated by reference into Part III of this Form 10-KSB.



Transitional Small Business Disclosure Format. Yes ̈No x



---



---

##### Table of Contents

TABLE OF CONTENTS



|           |  |                                                                                     |  |   
|---------- |  | ----------------------------------------------------------------------------------- |  | --
|PART I     |  |                                                                                     |  |   
|Item 1.    |  | Description of Business                                                             |  | 2 
|Item 2.    |  | Properties                                                                          |  | 31
|Item 3.    |  | Legal Proceedings                                                                   |  | 33
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                 |  | 33
|           |  |                                                                                    
|PART II    |  |                                                                                     |  |   
|Item 5.    |  | Market for Common Stock and Related Stockholder Matters                             |  | 33
|Item 6.    |  | Managements Discussion and Analysis                                                |  | 33
|Item 7.    |  | Financial Statements                                                                |  | 33
|Item 8.    |  | Changes in and Disagreement with Accountants on Accounting and Financial Disclosure |  | 34
|Item 8A.   |  | Controls and Procedures                                                             |  | 34
|           |  |                                                                                    
|PART III   |  |                                                                                     |  |   
|Item 9.    |  | Directors, Executive Officers, Promoters and Control Persons                        |  | 34
|Item 10.   |  | Executive Compensation                                                              |  | 34
|Item 11.   |  | Security Ownership of Certain Beneficial Owners and Management                      |  | 35
|Item 12.   |  | Certain Relationships and Related Transactions                                      |  | 35
|Item 13.   |  | Exhibits and Reports on Form 8-K                                                    |  | 35
|Item 14.   |  | Principal Accountant Fees and Services                                              |  | 37
|           | 
|SIGNATURES |  | 38                                                                                 





---

##### Table of Contents

PART I



|ITEM1. | DESCRIPTION OF BUSINESS
|------ | -----------------------



General



AF Financial Group (the Company) is a federally chartered thrift holding company which owns 100% of the common stock of AF Bank (the
Bank), AF Insurance Services, Inc. and AF Brokerage, Inc. The Company has no operations and conducts no business of its own other than ownership of its subsidiaries. The Bank is a federally chartered stock savings bank, which conducts
business from its main office located in West Jefferson, North Carolina and seven branches located in Sparta, Jefferson, Boone, Warrensville, and West Jefferson, North Carolina. The principal activities of the Bank consist of obtaining savings
deposits and providing credit to customers in its primary market area: Ashe, Alleghany and Watauga Counties. On April 15, 1996, the Board of Directors of the Bank adopted a Plan of Reorganization and related Stock Issuance Plan pursuant to which the
Bank exchanged its federal mutual savings bank charter for a federal stock savings bank charter, conducted a minority stock offering, and formed AsheCo, M.H.C., a mutual holding company which owned 53.8% of the common stock issued by the Bank. The
Bank conducted its minority stock offering in July and August of 1996 and the closing occurred on October 4, 1996. The Bank sold 461,779 shares of common stock in the minority stock offering, including 36,942 shares sold to its Employee Stock
Ownership Plan (the ESOP), and issued 538,221 shares to the mutual holding company.



On June 16, 1998, the Board of Directors approved the formation of a mid-tier federal thrift holding company, AF Bankshares, Inc., which became the 100%
owner of the Bank in a stock swap with AsheCo, M.H.C. (the Mutual Holding Company), which was accounted for similar to a pooling of interests. At the Companys annual meeting held on November 4, 2002, stockholders approved a
resolution to change the Companys name from AF Bankshares, Inc. to AF Financial Group. At June 30, 2004, AsheCo, M.H.C.s ownership of AF Financial Group equaled 51.27%. No changes in AsheCo, M.H.C.s ownership of AF Financial Group
occurred during the year ended June 30, 2004.



On July 1, 1997,
the Bank purchased two insurance agencies to form AF Insurance Services, Inc., which became a wholly owned subsidiary of the Bank. A plan of reorganization was completed during the year ended June 30, 1999 and AF Insurance Services, Inc. became a
wholly owned subsidiary of AF Financial Group. During the fiscal years ended June 30, 1999, 2000, 2001, 2002 and 2004, AF Insurance Services, Inc. purchased additional insurance agencies. AF Insurance Services, Inc. operates from its main office in
West Jefferson, North Carolina and branch offices in Lenoir, North Wilkesboro, Jefferson, Elkin, Boone, Sparta and West Jefferson, North Carolina. AF Insurance offers traditional property and casualty, life and health insurance products.



On August 5, 1998, the Company formed AF Brokerage, Inc., which is a
wholly owned subsidiary of the Company. Prior to receiving its approval from the NASD to become a registered broker/dealer, AF Brokerage, Inc. operated through the use of a third party clearing broker. AF Brokerage, Inc. began operating as an
independent broker/dealer in May 2000. AF Brokerage offers non-FDIC insured investment products, including fixed-rate and variable annuities and mutual funds. In addition, on July 16, 2001, the Company formed AF Capital Trust 1, a Delaware business
trust, for the sole purpose of issuing trust preferred securities in a pooled capital securities transaction.



The Company realized a net loss of $308,254 for the year ended June 30, 2004 and net income of $375,464 for the year ended June 30, 2003. The
Companys operating results are primarily dependent upon net interest income, fees and charges and insurance commissions. Net interest income is the difference between interest earned on loans, investments and interest-earning deposits at other
financial



2



---

##### Table of Contents

institutions, and the cost of interest-bearing savings deposits and other borrowings. The primary interest-earning asset of the Company is its mortgage loan
portfolio, representing 86.8% of total loans with approximately 69.8% of portfolio mortgage loans at fixed rates as of June 30, 2004. The net interest income of the Company is affected by changes in economic conditions that influence market interest
rates and to a large extent by the monetary actions by the Federal Reserve. This exposure to changes in interest rates contributes to a moderate degree of interest rate risk because of the negative impact of changing rates to the Banks
earnings and to the new market value of its assets and liabilities. Historically, mortgage lenders have made loans and funded those loans with core and short-term deposits, exposing the lender to a higher level of interest rate risk in a rising rate
scenario. We have reduced our exposure to rising rates by limiting the term or the time to reprice of loans that we retain in our portfolio. During the rate environment of the fiscal year ending June 30, 2004, declining rates were less favorable to
the Bank than rising rates would have been from an interest rate risk perspective.



The Bank sells mortgage loans with terms exceeding 15 years unless the loan documents permit us to re-price the loan at an interval of ten years or less. Non-mortgage loans have rates that allow for adjustment as the
prime rate changes, where possible, and where non-mortgage loans are made with fixed terms, the terms typically do not exceed five years. We make fixed rate mortgage loans with provisions allowing the Bank to call the loan due after
three or five year periods, which reduces the period of time we are exposed to a fixed rate of interest in order to reduce interest rate risk. During the 2004 fiscal year, borrowers have been reluctant to accept a loan with a call provision and have
chosen longer-term mortgages that we sell in the secondary market. The call provision is now used primarily where the fixed rate mortgage does not qualify for sale in the secondary market, and where the borrower has no desire for an adjustable rate
mortgage.



We also offer consumer loans, including automobile
and home improvement loans. At June 30, 2004, consumer loans constituted approximately 6.3% of portfolio loans. In addition, we offer commercial loans to small businesses in Ashe, Alleghany and Watauga Counties and to areas contiguous to those
counties. Commercial loans generally have rates based on the prime rate of interest that more closely reflects prevailing market interest rates than do fixed rate products or other rate indices. Consumer and commercial loans also generally have
shorter terms and greater interest rate sensitivity than mortgage loans. We have pursued the preceding mortgage and non-mortgage loan strategies in order to reduce the level of interest rate risk in the Banks loan portfolio, while maintaining
acceptable levels of credit risk. Funding for loan originations has been provided by aggressively marketing savings and checking accounts, competitively pricing certificates of deposit, and borrowing from the Federal Home Loan Bank of Atlanta
(FHLB). Deposits increased $7.9 million as the result of normal business activities and FHLB advances increased $12.0 million during the year ended June 30, 2004.



In addition to loans, the Bank invests in federal agency securities, certificates of deposit of insured banks, overnight
deposits with the FHLB, equity securities in the Federal Home Loan Mortgage Corporation (FHLMC), municipal bonds, and mortgage-backed securities issued by the Government National Mortgage Association (GNMA) and Federal National Mortgage Association
(FNMA). We do not engage in the practice of trading securities. Rather, the Banks investment portfolio consists primarily of securities designated as available for sale. We intend to maintain investment securities to meet liquidity needs, as a
supplement to our lending activities, and as a means to reduce the interest rate risk and credit risk of our asset base in exchange for lower rates of return than would typically be available with other lending activities.



The Company receives fee income primarily from loan origination fees; late
loan payments fees; commissions from the sale of credit life; accident and health insurance; deposit transaction fees; insurance commissions generated from AF Insurance Services, Inc.; commission income generated from AF Brokerage, Inc.; and from
payment for other services provided to customers by the Company.



3



---

##### Table of Contents

Major non-interest costs to the Company include compensation and benefits; occupancy and equipment;
information technology costs; and provision for loan losses. Other external factors that affect the operating results of the Company include changes in government and accounting regulations; costs of implementing information technology; and changes
in the competitive dynamics within the Companys market area.



Our executive offices are located at 21 East Ashe Street, West Jefferson, North Carolina 28694-0026. Our telephone number is (336) 246-4344. We maintain a website at www.afgrp.com on which we will post all reports we file with the SEC under
Section 13(a) and Section 16 of the Securities Exchange Act of 1934. You can review these reports free of charge by clicking on About Us on the homepage of AF Financial Group, proceeding to Investor Information and then to
reports filed with the SEC. We also post on this site our key corporate governance documents, including our board committee charters and our code of ethics. Information on our website is not, however, a part of this report.



Market Area and Competition



The Banks market area for deposit gathering and lending is
concentrated in Alleghany, Ashe and Watauga Counties, North Carolina and to areas contiguous to those counties. Headquartered in West Jefferson, North Carolina, AF Insurance Services, Inc., has branches in Boone, Elkin, Jefferson, Lenoir, Sparta,
West Jefferson, and North Wilkesboro, North Carolina. AF Brokerage, Inc. serves Ashe, Alleghany, Wilkes and Watauga counties in North Carolina. We believe our strategy of expanding our market area and diversifying our product lines will strengthen
earnings in the future.



We also believe that the foundation is
in place to successfully compete in our established markets. In all AF Bank markets, we have the capability to deliver comprehensive insurance services through our insurance subsidiary and the potential to deliver securities services through AF
Brokerage, Inc. Our new Financial Center in Boone, North Carolina is scheduled to open during the second quarter of the 2005 fiscal year. The Financial Center will combine banking, insurance and investments into one convenient location serving the
Watauga County market. The challenge facing us is to provide the most economical, efficient  and most importantly  desirable platform to offer AF customers, clients and prospects for these services. It is a challenge we are
working hard to meet.



The Company has substantial competition
for each of the deposits it accepts, the loans it makes and for insurance and investment services. The Company believes that it has the largest deposit base in Ashe County and the largest deposit base in the part of Ashe County which comprises its
primary zip code, 28694. Located within Ashe County are branches of six other depository institutions, four of which are commercial banks and two of which are credit unions. The Company competes for deposits by offering a variety of customer
services and deposit accounts at competitive interest rates. Insurance and investment sales are price sensitive as well as service oriented. The Company, like its competitors, is affected by general economic conditions, particularly changes in
market interest rates, real estate market values, government policies and regulatory authorities actions. Changes in the ratio of the demand for loans relative to the availability of credit may affect the level of competition from financial
institutions which may have greater resources than our Company, but which have not generally engaged in lending activities in our market area in the past, and from credit unions that can expand into our market area and compete for customers without
the level of taxation experienced by the Company. Competition may also increase as a result of the lifting of restrictions on the interstate operations of financial institutions. See Regulation.



4



---

##### Table of Contents

Lending Activities



Loan Portfolio Composition. The Companys loan portfolio consists primarily of mortgage loans. The Company also makes consumer and commercial
loans.



The types of loans that the Company may originate are
subject to federal and state laws and regulations. Interest rates charged by the Bank on loans are affected by the demand for such loans, the supply of money available for lending purposes and the rates offered by competitors. These factors are in
turn affected by, among other things, economic conditions, monetary policies of the federal government, including the Federal Reserve Board (the FRB), and legislative tax policies.



The following table sets forth the composition of the Companys mortgage
and other loan portfolios in dollar amounts and percentages at the dates indicated.



|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|--------------------------------------------- |  | ---------------------- | ------- | --------- | ------ | - | ------ | ---- | --------- |  | ------ | ------ |  | --------- | ------- |  | ------ | - | --------- | - | ------- | ------ | ------ | --------- |  | - | ------- |  | ------ | -
|                                              |  | At June 30,            |        
|                                              |  | 2004                   |         |           | 2003   |   |        | 2002 |           |  | 2001   |        |  | 2000      |        
|                                              |  | Amount                 |         | % ofTotal |        |   | Amount |      | % ofTotal |  |        | Amount |  | % ofTotal |         |  | Amount |   | % ofTotal |   |         | Amount |        | % ofTotal | 
|                                              |  | (Dollars in thousands) |        
|Mortgage loans:                               |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|One-to four-family                            |  | $                      | 96,024  |           | 52.90  | % |        | $    | 88,725    |  | 56.78  | %      |  | $         | 80,952  |  | 56.39  | % |           | $ | 73,821  |        | 59.21  | %         |  | $ | 68,813  |  | 63.26  | %
|Multi-family                                  |  |                        | 5,728   |           | 3.16   | % |        |      | 6,226     |  | 3.98   | %      |  |           | 6,142   |  | 4.28   | % |           |   | 3,507   |        | 2.81   | %         |  |   | 2,277   |  | 2.09   | %
|Non-residential                               |  |                        | 28,958  |           | 15.96  | % |        |      | 18,873    |  | 12.08  | %      |  |           | 15,196  |  | 10.59  | % |           |   | 8,525   |        | 6.84   | %         |  |   | 8,577   |  | 7.89   | %
|Land                                          |  |                        | 13,906  |           | 7.66   | % |        |      | 7,961     |  | 5.11   | %      |  |           | 8,008   |  | 5.58   | % |           |   | 8,298   |        | 6.66   | %         |  |   | 2,440   |  | 2.24   | %
|Construction                                  |  |                        | 14,203  |           | 7.83   | % |        |      | 9,383     |  | 6.00   | %      |  |           | 10,329  |  | 7.20   | % |           |   | 5,344   |        | 4.29   | %         |  |   | 4,059   |  | 3.73   | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Total mortgage loans                          |  | $                      | 158,819 |           | 87.51  | % |        | $    | 131,168   |  | 83.95  | %      |  | $         | 120,627 |  | 84.03  | % |           | $ | 99,495  |        | 79.80  | %         |  |   | 86,166  |  | 79.21  | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Other loans:                                  |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Commercial                                    |  | $                      | 12,626  |           | 6.96   | % |        | $    | 15,186    |  | 9.72   | %      |  | $         | 10,784  |  | 7.51   | % |           | $ | 12,378  |        | 9.93   | %         |  |   | 10,456  |  | 9.62   | %
|Consumer loans                                |  |                        | 11,512  |           | 6.34   | % |        |      | 11,227    |  | 7.18   | %      |  |           | 13,512  |  | 9.41   | % |           |   | 14,051  |        | 11.27  | %         |  |   | 17,376  |  | 15.97  | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Total other loans                             |  | $                      | 24,138  |           | 13.30  | % |        | $    | 26,413    |  | 16.90  | %      |  |           | 24,296  |  | 16.92  | % |           |   | 26,429  |        | 21.20  | %         |  |   | 27,832  |  | 25.59  | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Gross loans                                   |  | $                      | 182,957 |           | 100.81 | % |        | $    | 157,581   |  | 100.85 | %      |  | $         | 144,923 |  | 100.95 | % |           | $ | 125,924 |        | 101.00 | %         |  |   | 113,998 |  | 104.80 | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Less:                                         |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Undisbursed loan funds                        |  |                        |        |           |       | % |        |      |          |  |       | %      |  |           |        |  |       | % |           |   |        |        |       | %         |  |   | 3,993   |  | 3.67   | %
|Unearned discounts and net deferred loan fees |  | $                      | 223     |           | 0.12   | % |        | $    | 212       |  | 0.14   | %      |  | $         | 239     |  | 0.17   | % |           | $ | 227     |        | 0.18   | %         |  |   | 248     |  | 0.23   | %
|Allowance for loan losses                     |  |                        | 1,245   |           | 0.69   | % |        |      | 1,111     |  | 0.71   | %      |  |           | 1,131   |  | 0.79   | % |           |   | 1,022   |        | 0.82   | %         |  |   | 979     |  | 0.90   | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|                                              |  |                        | 1,468   |           | 0.81   | % |        |      | 1,323     |  | 0.85   | %      |  |           | 1,370   |  | 0.95   | % |           |   | 1,249   |        | 1.00   | %         |  |   | 5,220   |  | 4.80   | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  
|Loans, net                                    |  | $                      | 181,489 |           | 100.00 | % |        | $    | 156,258   |  | 100.00 | %      |  | $         | 143,553 |  | 100.00 | % |           | $ | 124,675 |        | 100.00 | %         |  | $ | 108,778 |  | 100.00 | %
|                                              |  |                        |         |           |        |   |        |      |           |  |        |        |  |           |         |  |        |   |           |   |         |        |        |           |  |   |         |  |        |  



5



---

##### Table of Contents

Loan Maturity.The following table shows the maturity or period to repricing of the Companys
loan portfolio at June 30, 2004. Loans that have adjustable rates are shown using scheduled principal amortization. The table does not consider estimated prepayments of principal.



|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|------------------------------------- |  | ------------------- | ------ | ------------ | - | ---------------- |  | ---- | ------ | ------------ | - | --------------- |  | ------------- | ------ | ----- | - | ------ |  | - | ------ |  | - | ------- |  | ------ | -
|                                      |  | At June 30, 2004    |        |              |  
|                                      |  | Mortgage Loans      |        |              |   |                  |  |      |        |              |  
|                                      |  | One- toFour- Family |        | Multi-Family |   | Non- Residential |  | Land |        | Construction |   | CommercialLoans |  | ConsumerLoans |        | Total |  
|                                      |  |                     |        |              |   |                  |  |      | Amount |              | % |                
|                                      |  | (In Thousands)      |       
|Fixed rate loans:                     |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Amount due or repricing:              |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One year or less                      |  | $                   | 2,250  |              | $ | 93               |  | $    | 764    |              | $ | 156             |  | $             | 3,135  |       | $ | 1,506  |  | $ | 1,007  |  | $ | 8,911   |  | 4.87   | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One to three years                    |  |                     | 11,746 |              |   | 782              |  |      | 3,589  |              |   | 1,742           |  |               |       |       |   | 126    |  |   | 3,120  |  |   | 21,104  |  | 11.53  | %
|More than three years to five years   |  |                     | 20,266 |              |   | 2,525            |  |      | 6,314  |              |   | 1,823           |  |               |       |       |   | 1,288  |  |   | 3,613  |  |   | 35,830  |  | 19.58  | %
|More than five years to fifteen years |  |                     | 33,357 |              |   |                 |  |      | 6,232  |              |   | 5,364           |  |               | 896    |       |   | 893    |  |   | 1,275  |  |   | 48,016  |  | 26.24  | %
|Over fifteen years                    |  |                     | 9,643  |              |   |                 |  |      |       |              |   | 120             |  |               |       |       |   |       |  |   | 75     |  |   | 9,838   |  | 5.38   | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total due or repricing after one year |  |                     | 75,013 |              |   | 3,307            |  |      | 16,135 |              |   | 9,048           |  |               | 896    |       |   | 2,307  |  |   | 8,083  |  |   | 114,788 |  | 62.74  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total amounts due or repricing, gross |  | $                   | 77,263 |              | $ | 3,400            |  | $    | 16,899 |              | $ | 9,203           |  | $             | 4,031  |       | $ | 3,813  |  | $ | 9,090  |  | $ | 123,699 |  | 67.61  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Variable rate loans:                  |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Amount due or repricing:              |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One year or less                      |  | $                   | 14,721 |              | $ | 2,328            |  | $    | 11,639 |              | $ | 4,703           |  | $             | 10,172 |       | $ | 8,813  |  | $ | 2,359  |  | $ | 54,736  |  | 29.92  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One to three years                    |  |                     | 3,972  |              |   |                 |  |      |       |              |   |                |  |               |       |       |   |       |  |   | 63     |  |   | 4,035   |  | 2.21   | %
|More than three years to five years   |  |                     |       |              |   |                 |  |      | 420    |              |   |                |  |               |       |       |   |       |  |   |       |  |   | 420     |  | 0.23   | %
|More than five years to fifteen years |  |                     | 23     |              |   |                 |  |      |       |              |   |                |  |               |       |       |   |       |  |   |       |  |   | 23      |  | 0.01   | %
|Over fifteen years                    |  |                     | 45     |              |   |                 |  |      |       |              |   |                |  |               |       |       |   |       |  |   |       |  |   | 45      |  | 0.02   | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total due or repricing after one year |  |                     | 4,040  |              |   | 0                |  |      | 420    |              |   | 0               |  |               | 0      |       |   | 0      |  |   | 63     |  |   | 4,522   |  | 2.47   | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total amounts due or repricing, gross |  | $                   | 18,761 |              | $ | 2,328            |  | $    | 12,059 |              | $ | 4,703           |  | $             | 10,172 |       | $ | 8,813  |  | $ | 2,422  |  | $ | 59,258  |  | 32.39  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total loans:                          |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Amount due or repricing:              |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One year or less                      |  | $                   | 16,971 |              | $ | 2,421            |  | $    | 12,403 |              | $ | 4,859           |  | $             | 13,307 |       | $ | 10,319 |  | $ | 3,366  |  | $ | 63,647  |  | 34.79  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|One to three years                    |  |                     | 15,718 |              |   | 782              |  |      | 3,589  |              |   | 1,742           |  |               | 0      |       |   | 126    |  |   | 3,183  |  |   | 25,139  |  | 13.74  | %
|More than three years to five years   |  |                     | 20,266 |              |   | 2,525            |  |      | 6,734  |              |   | 1,823           |  |               | 0      |       |   | 1,288  |  |   | 3,613  |  |   | 36,250  |  | 19.81  | %
|More than five years to fifteen years |  |                     | 33,380 |              |   | 0                |  |      | 6,232  |              |   | 5,364           |  |               | 896    |       |   | 893    |  |   | 1,275  |  |   | 48,039  |  | 26.26  | %
|Over fifteen years                    |  |                     | 9,688  |              |   | 0                |  |      | 0      |              |   | 120             |  |               | 0      |       |   | 0      |  |   | 75     |  |   | 9,883   |  | 5.40   | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total due or repricing after one year |  |                     | 79,053 |              |   | 3,307            |  |      | 16,555 |              |   | 9,048           |  |               | 896    |       |   | 2,307  |  |   | 8,145  |  |   | 119,311 |  | 65.21  | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  
|Total amounts due or repricing, gross |  | $                   | 96,024 |              | $ | 5,728            |  | $    | 28,958 |              | $ | 13,906          |  | $             | 14,203 |       | $ | 12,626 |  | $ | 11,512 |  | $ | 182,957 |  | 100.00 | %
|                                      |  |                     |        |              |   |                  |  |      |        |              |   |                 |  |               |        |       |   |        |  |   |        |  |   |         |  |        |  



6



---

##### Table of Contents

Origination, Purchase, Sale and Servicing of Loans. The Banks lending activities are
conducted through its branches in Ashe, Alleghany and Watauga counties, North Carolina. The Bank originates both adjustable-rate loans and fixed-rate mortgage loans for portfolio and for sale in the secondary market. The Bank retains in its
portfolio adjustable-rate mortgage loans and fixed-rate mortgage loans that carry maximum maturities of 30 years and 15 years, respectively. Fixed-rate loans originated for sale in the secondary market have maximum maturities of 30 years. The Bank
sells qualified fixed-rate loans to the Federal National Mortgage Association (Fannie Mae), but retains the servicing rights. The determination to sell loans is based upon managements efforts to reduce interest rate risk. At June 30, 2004, the
Bank serviced approximately $57.6 million of loans for Fannie Mae.



One- to Four-Family Mortgage Lending. The Bank offers both fixed-rate and adjustable-rate mortgage loans, with maturities up to 30 years, which are secured by one- to four-family residences, which generally are owner-occupied.
Fixed-rate loans held in the Banks portfolio have higher interest rates and shorter terms than those loans sold to Fannie Mae. Most are secured by property located in Ashe, Alleghany and Watauga counties, North Carolina. Loan originations are
generally obtained from existing or past customers and members of the local communities. See Origination, Purchase, Sale and Servicing of Loans.



The Bank offers three to five year call loans, which are either called or modified based on the Banks interest rates
currently in effect at the call date. These loans are similar to adjustable rate loans in that the loans generally amortize over terms of up to 30 years but are not indexed to any widely recognized rate, such as the one year U.S. Treasury securities
rate, and do not have interest rate caps or floors. Instead, the majority of such loans are modified at the call date and the rate is adjusted to the Banks current rate offered for similar loans being originated on such dates. For purposes of
the tabular presentations included throughout this document, such loans are considered to be adjustable.



In view of its operating strategy, the Bank adheres to its Board-approved underwriting guidelines for loan originations, which, though prudent in approach
to credit risk and evaluation of collateral, allow management flexibility with respect to documentation of certain matters, such as loan amount and certain credit requirements. As a result, such underwriting guidelines in certain lending situations
may be less rigid than comparable Fannie Mae underwriting guidelines. The Banks loans are typically originated under terms, conditions and documentation which permit them to be sold to U.S. government sponsored agencies such as Fannie Mae. The
Bank sells qualifying fixed-rate loans to Fannie Mae, while retaining servicing rights. The Banks policy is to originate one- to four-family residential mortgage loans in amounts up to 80% of the lower of the appraised value or the selling
price of the property securing the loan. The Bank offers products with a higher loan-to-value ratio in conjunction with private mortgage insurance. Mortgage loans originated by the Bank generally include due-on-sale clauses which provide the Bank
with the contractual right to deem the loan immediately due and payable in the event the borrower transfers ownership of the property without the Banks consent. Due-on-sale clauses are an important means of adjusting the rates on the
Banks fixed-rate mortgage loan portfolio and the Bank has generally exercised its rights under these clauses.



Construction Lending. The Bank originates construction loans primarily to finance construction of one- to four-family homes to the individuals who
will be the owners and occupants upon completion of construction, in the Banks market area. At June 30, 2004, the Banks portfolio contained construction loans with balances of approximately $14.2 million, or 7.8%, of net loans. The
Banks policy is to disburse loan proceeds as construction progresses and as periodic inspections warrant. These loans are made primarily to the individuals who will ultimately occupy the home, and are structured to guarantee the permanent
financing to the Bank. Thus construction loans typically roll into permanent financing. Construction loans are normally made for a maximum of 12 months, by which time permanent financing must be obtained. From time to time the Bank makes
construction loans to a select group of builders for



7



---

##### Table of Contents

speculative purposes. The Bank imposes limits on the number of speculative units that each builder has unsold at any time. The Bank is restrictive on the
builders that qualify for speculative construction loans.



Construction lending is generally considered to involve a higher degree of credit risk than long-term financing of residential properties. The Banks risk of loss on a construction loan is dependent largely upon the accuracy of the
initial estimate of the propertys value at completion of construction or development and the estimated cost of construction. If the estimated construction cost proves to be inaccurate, the Bank may be compelled to advance additional funds to
complete construction.



Non-Residential Mortgage
Lending. The Bank originates commercial real estate mortgage loans that are generally secured by properties used for business purposes and retail facilities, such as small office buildings and church loans. The Banks underwriting
procedures provide that non-residential mortgage loans may be made based on debt service coverage or in amounts up to the lesser of (i) 80% of the lesser of the appraised value or purchase price of the property or (ii) the Banks current
loans-to-one-borrower limit. These loans are generally originated as three to five year call loans with amortization periods of up to 15 years. The Bank considers factors such as the borrowers expertise, credit history, profitability, cash
flow and the value of the collateral while underwriting these loans. At June 30, 2004 the Banks non-residential mortgage loan portfolio was $29.0 million, or 15.8% of total loans outstanding. The largest non-residential mortgage loan in the
Banks portfolio at June 30, 2004 was approximately $1.5 million and is secured by a commercial property.



Mortgage loans secured by non-residential properties can be larger and therefore may involve a greater degree of credit risk than one- to four-family
residential mortgage loans. This risk is attributable to the uncertain realization of projected income-producing cash flows which are affected by vacancy rates, the ability to maintain rent levels against competitively-priced properties and the
ability to collect rent from tenants on a timely basis. Because payments on loans secured by non-residential properties are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to a
greater extent to adverse conditions in the real estate market or the economy. The Bank seeks to minimize these risks through its underwriting standards, which require such loans to be qualified on the basis of the propertys income and debt
service ratio.



Other Mortgage Lending. The Bank also
offers loans secured by land and multi-family residences. Land loans generally consist of residential building lots for which the borrower intends to ultimately construct residential properties, but may also include tracts purchased for agricultural
use and a minor amount purchased for speculative purposes. Multi-family loans generally consist of residential properties with more than four units, typically small apartment complexes. At June 30, 2004, the Banks total land loan portfolio was
$13.9 million or 7.7% of total loans and its multi-family loan portfolio was $5.7 million or 3.1% of total loans.



The Bank originates multi-family residential loans with both fixed and adjustable interest rates which vary as to maturity. Such loans are typically
income-producing investment loans. Loan to value ratios on the Banks multi-family residential loans are generally limited to 80%. As part of the criteria for underwriting these loans, the Banks general policy is to require principals of
corporate borrowers to become co-borrowers or to obtain personal guarantees from the principals of corporate borrowers.



Multi-family residential lending generally entails significant additional risks as compared with single-family residential property lending. Such loans
typically involve large loan balances to single borrowers or groups of related borrowers. The payment experience on such loans is typically dependent on the successful operation of the real estate project. The success of such projects is sensitive
to changes in supply and demand, conditions in the market for multi-family residential properties as well as to regional and economic conditions, generally.



8



---

##### Table of Contents

Appraisals for most mortgage loans are performed by independent appraisers designated by the Bank. The
appraisals of such properties are then reviewed by the Banks management. The independent appraisers used by the Bank are reviewed annually by management and the Board of Directors. Experienced loan officers may rely on tax records for smaller
mortgage loans where the loan to value ratios are high, such as home equity or second mortgages, especially where the Bank holds the first mortgage.



Consumer Loans. Subject to the restrictions contained in federal laws and regulations, the Bank is also authorized to make loans for a wide variety
of personal or consumer purposes. As of June 30, 2004, $11.5 million, or 6.3%, of the Banks total loan portfolio consisted of consumer loans. The primary component of the Banks consumer loan portfolio was $6.6 million of auto loans.
Consumer loans are available at fixed or variable interest rates.



The Bank also offers loans secured by savings accounts at the Bank. Interest rates charged on such loans are tied to the prime rate and are available in amounts up to 90% of the value of the account. Savings account loans are reviewed and
approved in conformity with standards approved by the Banks Board of Directors. At June 30, 2004, the Banks savings account loan portfolio totaled $420,282 or 0.2% of the total loans outstanding.



Consumer loans generally involve more credit risk than mortgage loans because
of the type and nature of the collateral. In addition, consumer lending collections are dependent on the borrowers continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness, and personal
bankruptcy. In many cases, any repossessed collateral resulting from a defaulted consumer loan will not provide an adequate source of repayment of the outstanding loan balance because of depreciation and improper repair and maintenance of the
underlying security.



As of June 30, 2004, the Bank had $38,000
in non-performing consumer loans. Charge-offs for consumer loans totaled $112,000 and $306,000 for the years ended June 30, 2004 and 2003, respectively.



Commercial Business Loans. The Bank offers commercial business loans that are generally provided to various types of closely held businesses
located in the Banks primary market area. Commercial business loans generally have terms of three years or less and interest rates which float in accordance with the prime rate although the Bank occasionally originates commercial business
loans with fixed rates of interest. The Bank performs a cash flow analysis in underwriting these loans. The Banks commercial loans generally are secured by equipment, machinery or other corporate assets including receivables. The Bank requires
principals of corporate borrowers to become co-borrowers or obtains personal guarantees from the principals of the borrowers with respect to all commercial business loans.



Commercial business lending generally entails significantly greater credit risk than residential real estate lending. The
repayment of commercial business loans typically is dependent on the successful operations and income of the borrower. Such risks can be significantly affected by economic conditions. In addition, commercial business lending generally requires
substantially greater oversight efforts compared to residential real estate lending.



As of June 30, 2004, the Bank had no non-performing commercial business loans. Charge-offs for commercial business loans totaled $399,000 and $69,000 for the years ended June 30, 2004 and 2003, respectively.



Loan Approval Procedures and Authority. The Board of
Directors establishes the lending policies of the Bank. The Board of Directors has established the following lending authority: the Banks Chief Operating Officer, Chief Lending Officer, Chief Credit Officer and lending officers may approve



9



---

##### Table of Contents

lending relationships up to $750,000, and the Loan Committee, comprised of the Executive Committee of the Board of Directors, may approve loans up to the
Banks loans-to-one-borrower limit. In addition, the Bank Loan Committee, comprised of the Acting Chief Executive Officer, Chief Financial Officer, Chief Lending Officer, Chief Operating Officer, Chief Credit Officer, and Collection Officer,
meets weekly to review recently closed loans for quality and compliance. The Bank Loan Committee can approve lending relationships up to $1,500,000. Larger amounts must be approved by the Executive Committee of the Board of Directors. The foregoing
lending limits are reviewed annually and, as needed, revised by the Board of Directors. The Board generally ratifies all loans on a monthly basis.



For all loans originated by the Bank, upon receipt of a completed loan application from a prospective borrower, a credit report is obtained and certain
other information supporting the borrowers ability to repay is required. An appraisal performed by a Bank approved independent appraiser is required for all real property intended to secure a proposed loan when the amount of the loan proceeds
will exceed $100,000. The Board annually approves the independent appraisers used by the Bank and approves the Banks appraisal policy. It is the Banks policy to obtain title insurance on all real estate loans of $25,000 or more and
hazard insurance on all improved real estate loans. In connection with a borrowers request for a renewal of a mortgage loan, the Bank evaluates both the borrowers ability to service the renewed loan applying an interest rate that
reflects prevailing market conditions and the customers payment history, as well as the value of the underlying collateral property.



Asset Quality



Non-Performing Loans. Loans are considered non-performing if they are in foreclosure or are 90 or more days delinquent. Management and the Board of
Directors perform a monthly review of all delinquent loans. The actions taken by the Bank with respect to delinquencies vary depending on the nature of the loan and period of delinquency. The Banks policies generally provide that delinquent
mortgage loans be reviewed and that a written late charge notice be mailed no later than the 17th day of delinquency. The Banks policies provide that telephone contact and further written notification will be attempted to ascertain the reasons
for delinquency and the prospects of repayment. When contact is made with the borrower at any time prior to foreclosure, the Bank attempts to obtain full payment or work out a repayment schedule with the borrower to avoid foreclosure. It is the
Banks general policy to reserve all accrued interest due on all loans that are 90 days or more past due.



Real Estate Owned. Property acquired by the Bank as a result of foreclosure on a mortgage loan is classified as real estate owned
(REO). At June 30, 2004, the Bank did not hold any REO, while non-performing loans, defined as loans that are 90 days or more delinquent, totaled $519,000. The Banks REO is initially recorded at the fair value of the related assets
at the date of foreclosure. Thereafter, if there is a further deterioration in value, the Bank provides an REO valuation allowance and charges operations for the diminution in value less cost to sell. It is the policy of the Bank to obtain an
appraisal on all real estate acquired through foreclosure as soon as practicable after it determines that foreclosure is imminent. The Bank generally reassesses the value of REO at least annually thereafter. The policy for loans is to establish loss
reserves in accordance with the Banks asset classification process, based on Generally Accepted Accounting Principles (GAAP).



10



---

##### Table of Contents

Non-performing Assets. The following table sets forth information regarding the Banks
non-performing assets at the dates indicated.



|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|----------------------------------------------------------------------------------------- |  | ---------------------- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | - |  | ---- | ---- | - |  | - | ---- | -
|                                                                                          |  | At June 30,            |     
|                                                                                          |  | 2004                   |      |   | 2003 |   |      | 2002 |  |   | 2001 |   |  | 2000 |     
|                                                                                          |  | (Dollars in thousands) |     
|Non-accrual mortgage loans:                                                               |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|One-to four-family                                                                        |  | $                      | 232  |   |      | $ | 321  |      |  | $ | 305  |   |  | $    |     |   |  | $ | 125  |  
|Multi-family                                                                              |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|Non-residential                                                                           |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|Land                                                                                      |  |                        |     |   |      |   | 22   |      |  |   |     |   |  |      |     |   |  |   |     |  
|Construction                                                                              |  |                        | 249  |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total mortgage loans                                                                      |  |                        | 481  |   |      |   | 343  |      |  |   | 305  |   |  |      |     |   |  |   | 125  |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Commercial                                                                                |  |                        |     |   |      |   | 33   |      |  |   |     |   |  |      |     |   |  |   | 286  |  
|Consumer Loans                                                                            |  |                        | 38   |   |      |   | 67   |      |  |   | 155  |   |  |      |     |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total non-accruing loans                                                                  |  | $                      | 519  |   |      | $ | 443  |      |  | $ | 460  |   |  | $    |     |   |  | $ | 411  |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Loans delinquent 90 or more days for which interest is fully reserved and still accruing: |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|One-to four-family                                                                        |  | $                      |     |   |      | $ |     |      |  | $ |     |   |  | $    | 383  |   |  | $ |     |  
|Multi-family                                                                              |  |                        |     |   |      |   |     |      |  |   |     |   |  |      | 28   |   |  |   |     |  
|Non-residential                                                                           |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|Land                                                                                      |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|Construction                                                                              |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total mortgage loans                                                                      |  |                        |     |   |      |   |     |      |  |   |     |   |  |      | 411  |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Commercial                                                                                |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|Consumer Loans                                                                            |  |                        |     |   |      |   |     |      |  |   |     |   |  |      | 68   |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total loans delinquent 90 or more days for which interest has been fully reserved         |  |                        |     |   |      |   |     |      |  |   |     |   |  |      |     |   |  |   |     |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total non-performing loans                                                                |  | $                      | 519  |   |      | $ | 443  |      |  | $ | 460  |   |  | $    | 479  |   |  | $ | 411  |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total real estate owned                                                                   |  |                        |     |   |      |   | 43   |      |  |   | 263  |   |  |      | 248  |   |  |   | 289  |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total non-performing assets                                                               |  | $                      | 519  |   |      | $ | 486  |      |  | $ | 723  |   |  | $    | 727  |   |  | $ | 700  |  
|                                                                                          |  |                        |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Total non-performing loans to loans, gross                                                |  |                        | 0.28 | % |      |   | 0.28 | %    |  |   | 0.32 | % |  |      | 0.36 | % |  |   | 0.36 | %
|Total non-performing assets to total assets                                               |  |                        | 0.25 | % |      |   | 0.25 | %    |  |   | 0.41 | % |  |      | 0.47 | % |  |   | 0.53 | %



Classified
Assets. Federal regulations and the Banks Classification of Assets Policy require the Bank to use an internal asset classification system as a means of reporting problem and potential problem assets. The Bank has incorporated the Office of
Thrift Supervisions (OTS) internal asset classifications as a part of its credit monitoring system. The Bank currently classifies problem and potential problem assets as Special Mention, Substandard,
Doubtful or Loss assets. Additionally, the Bank places assets on an internal Watch List when those assets demonstrate characteristics that if not corrected or that if deteriorated further would lead to a more
severe classification. An asset is considered Substandard if it is inadequately protected by the current equity and paying capacity of the obligor or of the collateral pledged, if any. Substandard assets include those
characterized by the



11



---

##### Table of Contents

distinct possibility that the insured institution will sustain some loss if the deficiencies are not corrected. Assets classified as
Doubtful have all of the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing
facts, conditions, and values, highly questionable and improbable. Assets classified as Loss are those considered uncollectible and of such little value that their continuance as assets without the establishment
of a specific loss reserve is not warranted. Assets which do not currently expose the insured institution to sufficient risk to warrant classification in one of the aforementioned categories but possess weaknesses are required to be designated
Special Mention.



The Banks management
reviews and classifies the Banks assets and reports the results to the Banks Board of Directors on a monthly basis. The Bank classifies assets in accordance with the management guidelines described above. At June 30, 2004, the Bank had
$400,100 of assets classified as Substandard, $1.7 million of assets designated as Special Mention, no assets classified as Loss and no assets classified as Doubtful.



Allowance for Loan Losses. The Allowance for Loan Losses (ALL) is established through a provision for
loan losses based on managements evaluation of the risks inherent in the Banks loan portfolio, prior loss history and the general economy. The ALL is maintained at an amount we consider adequate to cover loan losses which are deemed
probable and estimable. The allowance is based upon a number of factors, including asset classifications, economic trends, industry experience and trends, industry and geographic concentrations, estimated collateral values, our assessment of the
credit risk inherent in the portfolio, historical loan loss experience, and the Banks underwriting policies. At June 30, 2004, the Banks ALL was $1.2 million, or 0.7% of total loans, as compared to $1.1 million or 0.7% of total loans at
June 30, 2003. The Bank had non-performing loans of $519,000 and $443,000 at June 30, 2004 and June 30, 2003, respectively. The Bank will continue to monitor and modify its ALL as conditions dictate. While the Bank believes it has established its
existing allowances for loan losses in accordance with GAAP, various regulatory agencies, as an integral part of their examination processes, periodically review the Banks ALL. These agencies may require the Bank to establish additional
valuation allowances, based on their judgments of the information available at the time of the examination, and thereby negatively affect the Banks financial condition and earnings. In addition, there can be no assurance that increases in the
Banks allowance for loan losses will not occur in the future.



12



---

##### Table of Contents

The following table sets forth activity in the Banks ALL at or for the dates indicated.



|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|------------------------------------------------------------------------------------- |  | --------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                                      |  | At or For the Year Ended June 30, |        
|                                                                                      |  | 2004                              |         |   | 2003 |   |         | 2002 |  |   | 2001    |   |  | 2000 |        
|                                                                                      |  | (Dollars in thousands)            |        
|Balance at beginning of year                                                          |  | $                                 | 1,111   |   |      | $ | 1,131   |      |  | $ | 1,022   |   |  | $    | 979     |   |  | $ | 1,123   |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Provision for loan losses                                                             |  |                                   | 668     |   |      |   | 243     |      |  |   | 420     |   |  |      | 225     |   |  |   | 88      |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Charge-offs:                                                                          |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|One- to four-family residential                                                       |  |                                   | (73     | ) |      |   | (39     | )    |  |   | (123    | ) |  |      |        |   |  |   | (19     | )
|Multi-family residential                                                              |  |                                   |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Non-residential and land                                                              |  |                                   | (19     | ) |      |   | (3      | )    |  |   | (11     | ) |  |      | (5      | ) |  |   |        |  
|Construction                                                                          |  |                                   |        |   |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Commercial                                                                            |  |                                   | (399    | ) |      |   | (69     | )    |  |   | (11     | ) |  |      | (172    | ) |  |   | (115    | )
|Consumer loans                                                                        |  |                                   | (112    | ) |      |   | (306    | )    |  |   | (282    | ) |  |      | (126    | ) |  |   | (194    | )
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total charge-offs                                                                     |  |                                   | (603    | ) |      |   | (417    | )    |  |   | (427    | ) |  |      | (303    | ) |  |   | (328    | )
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Recoveries                                                                            |  |                                   | 69      |   |      |   | 154     |      |  |   | 116     |   |  |      | 121     |   |  |   | 96      |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Balance at end of year                                                                |  | $                                 | 1,245   |   |      | $ | 1,111   |      |  | $ | 1,131   |   |  | $    | 1,022   |   |  | $ | 979     |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total loans outstanding at end of period                                              |  | $                                 | 182,957 |   |      | $ | 157,581 |      |  | $ | 144,923 |   |  | $    | 125,924 |   |  | $ | 113,998 |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Average total loans outstanding                                                       |  | $                                 | 169,549 |   |      | $ | 154,586 |      |  | $ | 136,621 |   |  | $    | 119,965 |   |  | $ | 100,228 |  
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Allowance for loan losses to total loans at end of period                             |  |                                   | 0.68    | % |      |   | 0.71    | %    |  |   | 0.78    | % |  |      | 0.81    | % |  |   | 0.86    | %
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Allowance for loan losses to total non-performing assets at end of period             |  |                                   | 239.88  | % |      |   | 228.60  | %    |  |   | 156.43  | % |  |      | 140.58  | % |  |   | 139.86  | %
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Allowance for loan losses to total non-performing loans at end of period              |  |                                   | 239.88  | % |      |   | 250.79  | %    |  |   | 245.87  | % |  |      | 213.36  | % |  |   | 238.20  | %
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Ratio of net charge-offs during the period to average loans outstanding during period |  |                                   | 0.31    | % |      |   | 0.17    | %    |  |   | 0.23    | % |  |      | 0.15    | % |  |   | 0.23    | %
|                                                                                      |  |                                   |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  



13



---

##### Table of Contents

The following table sets forth the Banks ALL allocated by loan category and the percent of loans in
each category to total loans at the dates indicated.



|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |                 |  |                                      |       |  |                                              |   |  |        |  
|------------------------ |  | ---------------------- | ----- | ------------------------------------ | ------ | - | -------------------------------------------- | ------ | - | --------------- | - | ------------------------------------ |  | ------ | -------------------------------------------- |  | ------ | --------------- |  | ------------------------------------ | ----- |  | -------------------------------------------- | - |  | ------ | -
|                         |  | At June 30,            |      
|                         |  | 2004                   |       |                                      | 2003   |   |                                              | 2002   |  
|                         |  | AllowanceAmount        |       | Percent ofAllowanceto TotalAllowance |        |   | Percent ofLoans inEachCategory toTotal Loans |        |   | AllowanceAmount |   | Percent ofAllowanceto TotalAllowance |  |        | Percent ofLoans inEachCategory toTotal Loans |  |        | AllowanceAmount |  | Percent ofAllowanceto TotalAllowance |       |  | Percent ofLoans inEachCategory toTotal Loans |  
|                         |  | (Dollars in thousands) |      
|Mortgage Loans:          |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |                 |  |                                      |       |  |                                              |   |  |        |  
|One-to four family       |  | $                      | 651   |                                      | 52.29  | % |                                              | 52.49  | % |                 | $ | 646                                  |  | 58.15  | %                                            |  | 56.30  | %               |  | $                                    | 606   |  | 53.58                                        | % |  | 55.92  | %
|Multi-family             |  |                        | 20    |                                      | 1.61   | % |                                              | 3.13   | % |                 |   | 20                                   |  | 1.80   | %                                            |  | 3.95   | %               |  |                                      | 20    |  | 1.77                                         | % |  | 4.23   | %
|Non-residential and land |  |                        | 93    |                                      | 7.47   | % |                                              | 23.43  | % |                 |   | 80                                   |  | 7.20   | %                                            |  | 17.03  | %               |  |                                      | 75    |  | 6.63                                         | % |  | 16.03  | %
|Construction             |  |                        | 45    |                                      | 3.61   | % |                                              | 7.76   | % |                 |   | 25                                   |  | 2.25   | %                                            |  | 5.95   | %               |  |                                      | 25    |  | 2.21                                         | % |  | 7.11   | %
|Other:                   |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |                 |  |                                      |       |  |                                              |   |  |        |  
|Consumer                 |  |                        | 160   |                                      | 12.85  | % |                                              | 6.90   | % |                 |   | 150                                  |  | 13.50  | %                                            |  | 9.64   | %               |  |                                      | 310   |  | 27.41                                        | % |  | 9.29   | %
|Commercial               |  |                        | 276   |                                      | 22.17  | % |                                              | 6.29   | % |                 |   | 190                                  |  | 17.10  | %                                            |  | 7.13   | %               |  |                                      | 95    |  | 8.40                                         | % |  | 7.42   | %
|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |                 |  |                                      |       |  |                                              |   |  |        |  
|Total                    |  | $                      | 1,245 |                                      | 100.00 | % |                                              | 100.00 | % |                 | $ | 1,111                                |  | 100.00 | %                                            |  | 100.00 | %               |  | $                                    | 1,131 |  | 100.00                                       | % |  | 100.00 | %
|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |                 |  |                                      |       |  |                                              |   |  |        |  



|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |  
|------------------------ |  | ---------------------- | ----- | ------------------------------------ | ------ | - | -------------------------------------------- | ------ | - | --------------- | - | ------------------------------------ |  | ------ | -------------------------------------------- |  | ------ | -
|                         |  | At June 30,            |      
|                         |  | 2001                   |       |                                      | 2000   |  
|                         |  | AllowanceAmount        |       | Percent ofAllowanceto TotalAllowance |        |   | Percent ofLoans inEachCategory toTotal Loans |        |   | AllowanceAmount |   | Percent ofAllowanceto TotalAllowance |  |        | Percent ofLoans inEachCategory toTotal Loans | 
|                         |  | (Dollars in thousands) |      
|Mortgage Loans:          |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |  
|One-to four family       |  | $                      | 572   |                                      | 55.96  | % |                                              | 60.47  | % |                 | $ | 559                                  |  | 57.10  | %                                            |  | 60.37  | %
|Multi-family             |  |                        | 15    |                                      | 1.47   | % |                                              | 2.67   | % |                 |   | 15                                   |  | 1.53   | %                                            |  | 2.00   | %
|Non-residential and land |  |                        | 61    |                                      | 5.97   | % |                                              | 12.68  | % |                 |   | 60                                   |  | 6.13   | %                                            |  | 9.66   | %
|Construction             |  |                        | 15    |                                      | 1.47   | % |                                              | 4.07   | % |                 |   | 19                                   |  | 1.94   | %                                            |  | 3.56   | %
|Other:                   |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |  
|Consumer                 |  |                        | 284   |                                      | 27.79  | % |                                              | 10.69  | % |                 |   | 255                                  |  | 26.05  | %                                            |  | 9.17   | %
|Commercial               |  |                        | 75    |                                      | 7.34   | % |                                              | 9.42   | % |                 |   | 71                                   |  | 7.25   | %                                            |  | 15.24  | %
|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |  
|Total                    |  | $                      | 1,022 |                                      | 100.00 | % |                                              | 100.00 | % |                 | $ | 979                                  |  | 100.00 | %                                            |  | 100.00 | %
|                         |  |                        |       |                                      |        |   |                                              |        |   |                 |   |                                      |  |        |                                              |  |        |  



14



---

##### Table of Contents

Investment Activities



The Banks investment policy permits it to invest in U.S. government obligations, certain securities of various government-sponsored agencies and
municipal obligations, including mortgage-backed securities issued/guaranteed by Fannie Mae, Freddie Mac and the Government National Mortgage Association (GNMA), certificates of deposit of insured banks, federal funds and mutual funds.
At June 30, 2004, the Company held $6.5 million in investment securities.



The following table sets forth activity in the Companys investment securities portfolio for the periods indicated.



|                                                   |  |                            |        |   |      |   |        |      |  |   |        |  
|-------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | ---- |  | - | ------ | -
|                                                   |  | For the Year Ended June 30 |       
|                                                   |  | 2004                       |        |   | 2003 |   |        | 2002 | 
|                                                   |  | (In thousands)             |       
|Amortized cost at beginning of period              |  | $                          | 8,658  |   |      | $ | 11,359 |      |  | $ | 7,680  |  
|Proceeds, net                                      |  |                            | (907   | ) |      |   | (1,782 | )    |  |   | 4,624  |  
|Principal payments from mortgage backed securities |  |                            | (1,221 | ) |      |   | (913   | )    |  |   | (1,109 | )
|Gain on sales                                      |  |                            |       |   |      |   | 7      |      |  |   | 131    |  
|Premium and discount amortization, net             |  |                            | (46    | ) |      |   | (13    | )    |  |   | 33     |  
|                                                   |  |                            |        |   |      |   |        |      |  |   |        |  
|Amortized cost at end of period                    |  |                            | 6,484  |   |      |   | 8,658  |      |  |   | 11,359 |  
|Net unrealized gain(1)                             |  |                            | 17     |   |      |   | 96     |      |  |   | 62     |  
|                                                   |  |                            |        |   |      |   |        |      |  |   |        |  
|Total securities, net                              |  | $                          | 6,501  |   |      | $ | 8,754  |      |  | $ | 11,421 |  
|                                                   |  |                            |        |   |      |   |        |      |  |   |        |  



|(1) | The net unrealized gain at June 30, 2004, 2003 and 2002 relates to available for sale securities in accordance with Statement of Financial Accounting Standards
(SFAS) No. 115. The net unrealized gain is presented in order to reconcile the Amortized Cost of the Companys securities portfolio to the Carrying Cost, as reflected in the Statements of Financial Condition.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The following table sets forth the amortized
cost and fair value of the Companys securities at the dates indicated.



|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|--------------------------- |  | -------------- | ----- | --------- | - | ------------- |  | --------- | ----- | ------------- | - | --------- |  | - | ------ |  | - | ------
|                            |  | At June 30,   
|                            |  | 2004           |       | 2003      |   | 2002         
|                            |  | AmortizedCost  |       | FairValue |   | AmortizedCost |  | FairValue |       | AmortizedCost |   | FairValue
|                            |  | (In thousands)
|Mortgage-backed securities: |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|Fannie Mae and GNMA         |  | $              | 1,711 |           | $ | 1,706         |  | $         | 2,979 |               | $ | 3,002     |  | $ | 1,871  |  | $ | 1,866 
|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|Other debt securities:      |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|U.S. Treasury and Agency    |  |                | 1,400 |           |   | 1,400         |  |           | 3,335 |               |   | 3,370     |  |   | 6,641  |  |   | 6,688 
|Other                       |  |                | 286   |           |   | 300           |  |           | 286   |               |   | 308       |  |   | 797    |  |   | 809   
|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|Total debt securities       |  |                | 1,686 |           |   | 1,700         |  |           | 3,621 |               |   | 3,678     |  |   | 7,438  |  |   | 7,497 
|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|Equity securities(1)        |  |                | 1,001 |           |   | 1,009         |  |           | 1,001 |               |   | 1,017     |  |   | 1,001  |  |   | 1,009 
|FHLB Stock                  |  |                | 1,657 |           |   | 1,657         |  |           | 1,057 |               |   | 1,057     |  |   | 1,049  |  |   | 1,049 
|Certificates of Deposit     |  |                | 429   |           |   | 429           |  |           |      |               |   |          |  |   |       |  |   |      
|Net unrealized gain(2)      |  |                | 17    |           |   |              |  |           | 96    |               |   |          |  |   | 62     |  |   |      
|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       
|Total securities, net       |  | $              | 6,501 |           | $ | 6,501         |  | $         | 8,754 |               | $ | 8,754     |  | $ | 11,421 |  | $ | 11,421
|                            |  |                |       |           |   |               |  |           |       |               |   |           |  |   |        |  |   |       

---

|(1) | Equity securities consist of Freddie Mac common stock and mutual fund securities.
|--- | ---------------------------------------------------------------------------------



|(2) | The net unrealized gain at June 30, 2004, 2003 and 2002 relates to available for sale securities in accordance with SFAS No. 115. The net unrealized gain is
presented in order to reconcile the Amortized Cost of the Companys securities portfolio in the Carrying Cost, as reflected in the Statements of Financial Condition.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

The following table sets forth the amortized cost and fair value of the Companys securities, by
accounting classification and by type of security, at the dates indicated.



|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|-------------------------- |  | ------------- | ----- | --------- | - | -------------- |  | --------- | ----- | ------------- | - | --------- |  | - | ------ |  | - | ------
|                           |  | At June 30,  
|                           |  | 2004          |       | 2003      |   | 2002          
|                           |  | AmortizedCost |       | FairValue |   | AmortizedCost  |  | FairValue |       | AmortizedCost |   | FairValue
|                           |  |               |       |           |   | (In thousands) |  |           |       |              
|Held-to-Maturity:          |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Other debt securities      |  | $             | 100   |           | $ | 100            |  | $         | 100   |               | $ | 100       |  | $ | 100    |  | $ | 100   
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Total held-to-maturity     |  |               | 100   |           |   | 100            |  |           | 100   |               |   | 100       |  |   | 100    |  |   | 100   
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Available-for-Sale:        |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Mortgage-backed securities |  |               | 1,711 |           |   | 1,706          |  |           | 2,979 |               |   | 3,002     |  |   | 1,871  |  |   | 1,866 
|Other debt securities      |  |               | 1,586 |           |   | 1,600          |  |           | 3,521 |               |   | 3,578     |  |   | 7,338  |  |   | 7,397 
|Equity securities          |  |               | 1,001 |           |   | 1,009          |  |           | 1,001 |               |   | 1,017     |  |   | 1,001  |  |   | 1,009 
|Net unrealized gain(1)     |  |               | 17    |           |   |               |  |           | 96    |               |   |          |  |   | 62     |  |   |      
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Total available-for-sale   |  |               | 4,315 |           |   | 4,315          |  |           | 7,597 |               |   | 7,597     |  |   | 10,272 |  |   | 10,272
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Certificates of deposit    |  |               | 429   |           |   | 429            |  |           |      |               |   |          |  |   |       |  |   |      
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|FHLB Stock                 |  |               | 1,657 |           |   | 1,657          |  |           | 1,057 |               |   | 1,057     |  |   | 1,049  |  |   | 1,049 
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       
|Total securities, net      |  | $             | 6,501 |           | $ | 6,501          |  | $         | 8,754 |               | $ | 8,754     |  | $ | 11,421 |  | $ | 11,421
|                           |  |               |       |           |   |                |  |           |       |               |   |           |  |   |        |  |   |       

---

|(1) | The net unrealized gains at June 30, 2004, 2003 and 2002 relate to available for sale securities in accordance with SFAS No. 115. The net unrealized gain is
presented in order to reconcile the Amortized Cost of the Companys securities portfolio to the Carrying Cost, as reflected in the Statements of Financial Condition.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



16



---

##### Table of Contents

The following table sets forth certain information regarding the amortized cost, fair value and weighted
average yield of the Companys investment securities at June 30, 2004, by remaining period to contractual maturity. With respect to mortgage-backed securities, the entire amount is reflected in the maturity period that includes the final
security payment date and, accordingly, no effect has been given to periodic repayments or possible prepayments.



|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|------------------------------------- |  | ---------------------- | --- | ---------- | ------------------ | -------------------- |  | ---- | ------------- |  | --------- | ----- | -------------------- | - | ----- |  | ---- | -
|                                      |  | At June 30, 2004       |    
|                                      |  | Held-to-Maturity       |     |            | Available-for-Sale |                     
|                                      |  | AmortizedCost          |     | Fair Value |                    | WeightedAverageYield |  |      | AmortizedCost |  | FairValue |       | WeightedAverageYield |  
|                                      |  | (Dollars in thousands) |    
|Debt Securities                       |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Mortgaged-backed securities:          |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Due within 1 year                     |  | $                      |    |            | $                  |                     |  |     | %             |  | $         |      |                      | $ |      |  |     | %
|Due after 1 year but within 5 years   |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 5 years but within 10 years |  |                        |    |            |                    |                     |  |     |               |  |           | 524   |                      |   | 521   |  | 4.92 |  
|Due after 10 years                    |  |                        |    |            |                    |                     |  |     |               |  |           | 1,187 |                      |   | 1,185 |  | 4.55 |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total                                 |  |                        |    |            |                    |                     |  |     |               |  |           | 1,711 |                      |   | 1,706 |  | 4.67 |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|U.S. Treasury and Agency:             |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Due within 1 year                     |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 1 year but within 5 years   |  |                        | 100 |            |                    | 100                  |  | 3.05 |               |  |           |      |                      |   |      |  |     |  
|Due after 5 years but within 10 years |  |                        |    |            |                    |                     |  |     |               |  |           | 1,300 |                      |   | 1,300 |  | 4.00 |  
|Due after 10 years                    |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total                                 |  |                        | 100 |            |                    | 100                  |  | 3.05 |               |  |           | 1,300 |                      |   | 1,300 |  | 4.00 |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Corporate & Other:                    |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Due within 1 year                     |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 1 year but within 5 years   |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 5 years but within 10 years |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 10 years                    |  |                        |    |            |                    |                     |  |     |               |  |           | 286   |                      |   | 300   |  | 4.82 |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total                                 |  |                        |    |            |                    |                     |  |     |               |  |           | 286   |                      |   | 300   |  | 4.82 |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Equity Securities:                    |  |                        |    |            |                    |                     |  |     |               |  |           | 1,001 |                      |   | 1,009 |  |     |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Certificates of Deposit:              |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Due within 1 year                     |  |                        | 429 |            |                    | 429                  |  | 1.32 |               |  |           |      |                      |   |      |  |     |  
|Due after 1 year but within 5 years   |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 5 years but within 10 years |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|Due after 10 years                    |  |                        |    |            |                    |                     |  |     |               |  |           |      |                      |   |      |  |     |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total                                 |  |                        | 429 |            |                    | 429                  |  |     |               |  |           |      |                      |   |      |  |     |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total:                                |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Due within 1 year                     |  |                        | 429 |            |                    | 429                  |  | 1.32 |               |  |           |      |                      |   |      |  |     |  
|Due after 1 year but within 5 years   |  |                        | 100 |            |                    | 100                  |  | 3.05 |               |  |           |      |                      |   |      |  |     |  
|Due after 5 years but within 10 years |  |                        |    |            |                    |                     |  |     |               |  |           | 1,824 |                      |   | 1,821 |  | 4.27 |  
|Due after 10 years                    |  |                        |    |            |                    |                     |  |     |               |  |           | 1,473 |                      |   | 1,485 |  | 4.61 |  
|Equity Securities                     |  |                        |    |            |                    |                     |  |     |               |  |           | 1,001 |                      |   | 1,009 |  |     |  
|FHLB Stock                            |  |                        |    |            |                    |                     |  |     |               |  |           | 1,657 |                      |   | 1,657 |  |     |  
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  
|Total                                 |  | $                      | 529 |            | $                  | 529                  |  | 1.65 | %             |  | $         | 5,955 |                      | $ | 5,972 |  | 4.42 | %
|                                      |  |                        |     |            |                    |                      |  |      |               |  |           |       |                      |   |       |  |      |  



17



---

##### Table of Contents

Sources of Funds



General. Deposits, loan and security repayments and prepayments, proceeds of refinanced loans sold to Fannie Mae and cash flows generated from
operations are the primary sources of the Banks funds for use in lending and for other general purposes.



Deposits. The Bank offers a variety of deposit accounts with a range of interest rates and terms. The Banks deposits consist of savings
accounts, checking accounts, money market deposit accounts, IRAs and certificates of deposit. At June 30, 2004, the Banks core deposits (which the Bank considers to consist of checking accounts and savings accounts) constituted 51.2% of total
deposits. The flow of deposits is influenced significantly by general economic conditions, changes in money market rates, prevailing interest rates and competition. The Banks deposits are obtained predominantly from Ashe, Alleghany and Watauga
counties. The Bank relies primarily on customer service and long-standing relationships with customers to attract and retain these deposits; however, market interest rates and rates offered by competing financial institutions significantly affect
the Banks ability to attract and retain deposits.



The
following table presents the deposit activity of the Bank for the periods indicated.



|                                                                  |  |                             |         |      |   |         |  |   |        
|----------------------------------------------------------------- |  | --------------------------- | ------- | ---- | - | ------- |  | - | -------
|                                                                  |  | For the Year Ended June 30,
|                                                                  |  | 2004                        |         | 2003 |   | 2002   
|                                                                  |  | (In thousands)             
|Total deposits at beginning of period, including accrued interest |  | $                           | 149,571 |      | $ | 136,769 |  | $ | 120,074
|Net increase before interest credited                             |  |                             | 5,156   |      |   | 9,510   |  |   | 12,472 
|Interest credited                                                 |  |                             | 2,707   |      |   | 3,292   |  |   | 4,223  
|                                                                  |  |                             |         |      |   |         |  |   |        
|Total deposits at end of period                                   |  | $                           | 157,434 |      | $ | 149,571 |  | $ | 136,769
|                                                                  |  |                             |         |      |   |         |  |   |        



At June 30, 2004, the
Bank had approximately $21.4 million in jumbo certificates of deposit (accounts in amounts over $100,000) maturing as follows:



|                                  |  |                |        |                     |      |  
|--------------------------------- |  | -------------- | ------ | ------------------- | ---- | -
|                                  |  | Amount         |        | WeightedAverageRate |     
|                                  |  | (In thousands) |       
|Maturity Period                   |  |                |        |                     |      |  
|Within three months               |  | $              | 6,315  |                     | 2.49 | %
|After three but within six months |  |                | 5,299  |                     | 2.27 | %
|After six but within 12 months    |  |                | 6,361  |                     | 2.75 | %
|After 12 months                   |  |                | 3,393  |                     | 4.85 | %
|                                  |  |                |        |                     |      |  
|Total                             |  | $              | 21,368 |                     | 2.89 | %
|                                  |  |                |        |                     |      |  



18



---

##### Table of Contents

The following table sets forth the distribution of the Banks deposit accounts and the related
weighted average interest rates at the dates indicated.



|                                      |  |                        |         |                         |        |   |                     |      |   |        |   |                         |  |        |                     |  |      |        |  |                         |         |  |                     |   |  |      |  
|------------------------------------- |  | ---------------------- | ------- | ----------------------- | ------ | - | ------------------- | ---- | - | ------ | - | ----------------------- |  | ------ | ------------------- |  | ---- | ------ |  | ----------------------- | ------- |  | ------------------- | - |  | ---- | -
|                                      |  | At June 30,            |        
|                                      |  | 2004                   |         |                         | 2003   |   |                     | 2002 |  
|                                      |  | Amount                 |         | Percentof TotalDeposits |        |   | WeightedAverageRate |      |   | Amount |   | Percentof TotalDeposits |  |        | WeightedAverageRate |  |      | Amount |  | Percentof TotalDeposits |         |  | WeightedAverageRate |  
|                                      |  | (Dollars in thousands) |        
|Noninterest bearing checking accounts |  | $                      | 13,793  |                         | 8.76   | % |                     | 0.00 | % |        | $ | 12,772                  |  | 8.54   | %                   |  | 0.00 | %      |  | $                       | 12,382  |  | 9.05                | % |  | 0.00 | %
|Interest bearing checking accounts    |  |                        | 22,724  |                         | 14.43  | % |                     | 0.49 | % |        |   | 18,893                  |  | 12.63  | %                   |  | 0.59 | %      |  |                         | 22,768  |  | 16.65               | % |  | 1.34 | %
|Money Market accounts                 |  |                        | 1,646   |                         | 1.05   | % |                     | 0.48 | % |        |   | 1,305                   |  | 0.87   | %                   |  | 0.82 | %      |  |                         | 1,467   |  | 1.07                | % |  | 1.30 | %
|Savings                               |  |                        | 42,495  |                         | 26.99  | % |                     | 1.12 | % |        |   | 43,474                  |  | 29.07  | %                   |  | 1.64 | %      |  |                         | 33,299  |  | 24.35               | % |  | 2.40 | %
|Certificates of deposit               |  |                        | 76,436  |                         | 48.55  | % |                     | 2.55 | % |        |   | 72,782                  |  | 48.66  | %                   |  | 3.13 | %      |  |                         | 66,667  |  | 48.74               | % |  | 3.78 | %
|Accrued interest                      |  |                        | 340     |                         | 0.22   | % |                     | 0.00 | % |        |   | 345                     |  | 0.23   | %                   |  | 0.00 | %      |  |                         | 186     |  | 0.14                | % |  | 0.00 | %
|                                      |  |                        |         |                         |        |   |                     |      |   |        |   |                         |  |        |                     |  |      |        |  |                         |         |  |                     |   |  |      |  
|Totals                                |  | $                      | 157,434 |                         | 100.00 | % |                     | 1.62 | % |        | $ | 149,571                 |  | 100.00 | %                   |  | 2.09 | %      |  | $                       | 136,769 |  | 100.00              | % |  | 4.39 | %
|                                      |  |                        |         |                         |        |   |                     |      |   |        |   |                         |  |        |                     |  |      |        |  |                         |         |  |                     |   |  |      |  



19



---

##### Table of Contents

The following table presents, by interest rate ranges and the period to maturity, the amount of
certificate of deposit accounts outstanding at June 30, 2004.



|                    |  |                                     |        |                   |   |                     |  |       |       |  |   |       
|------------------- |  | ----------------------------------- | ------ | ----------------- | - | ------------------- |  | ----- | ----- |  | - | ------
|                    |  | Period to Maturity at June 30, 2004
|Interest Rate Range |  | Less thanOne Year                   |        | One toThree years |   | Four Years andAfter |  | Total
|                    |  | (In thousands)                     
|0.40% to 5.99%      |  | $                                   | 63,647 |                   | $ | 9,843               |  | $     | 1,237 |  | $ | 74,727
|6.00% to 7.99%      |  |                                     | 205    |                   |   | 1,504               |  |       |      |  |   | 1,709 
|                    |  |                                     |        |                   |   |                     |  |       |       |  |   |       
|Total               |  | $                                   | 63,852 |                   | $ | 11,347              |  | $     | 1,237 |  | $ | 76,436
|                    |  |                                     |        |                   |   |                     |  |       |       |  |   |       



Borrowings. The
Bank may obtain advances from the FHLB as an alternative to retail deposit funds and may do so in the future as part of its operating strategy. These advances would be collateralized primarily by certain of the Banks mortgage loans and
secondarily by the Banks investment in capital stock of the FHLB. See RegulationRegulation of Federal Savings BanksFederal Home Loan Bank System. Such advances may be made pursuant to several different credit programs,
each of which has its own interest rate and range of maturities. The maximum amount that the FHLB will advance to member institutions, including the Bank, fluctuates from time to time in accordance with the policies of the OTS and the FHLB. As of
June 30, 2004, the maximum amount of FHLB advances available to the Bank was $52.3 million. The Bank had advances of $33.1 million at June 30, 2004 from the FHLB. Interest is payable at rates ranging from 1.03% to 6.87%. FHLB advances are due in
future years as follows:



|                     |  |        |           
|-------------------- |  | ------ | ----------
|Year Ending June 30, |  | Amount
|2005                 |  | $      | 5,000,000 
|2006                 |  |        |          
|2007                 |  |        | 5,143,754 
|2008                 |  |        |          
|2009                 |  |        | 2,000,000 
|Thereafter           |  |        | 21,000,000
|                     |  |        |           
|                     |  | $      | 33,143,754
|                     |  |        |           



In addition, the Bank
has a $1.5 million letter of credit from the FHLB used to collateralize public deposits.



Subsidiary Activities



AF Insurance Services, Inc., a wholly owned subsidiary of the Company, was formed in July 1997 upon the purchase of two independent insurance agencies for the sole purpose of selling traditional property and casualty, life and health
insurance. During the fiscal years ended June 30, 1999, 2000, 2001, 2002 and 2004, AF Insurance Services, Inc. purchased additional insurance agencies. AF Insurance Services, Inc. offers these services in a segregated location at the Companys
offices and branch locations in, Boone, Sparta, Lenoir, Jefferson, North Wilkesboro, West Jefferson and Elkin, North Carolina.



AF Brokerage, Inc., a wholly owned subsidiary of the Company, was formed in August 1998 for the purpose of selling non-FDIC insured investment products
through a third-party vendor. During the 2000 fiscal year, AF Brokerage, Inc.s application for registration was accepted by the NASD and the broker dealer began selling non-insured investment products directly. AF Brokerage, Inc. offers these
services in a segregated location at the Companys offices and branch locations.



20



---

##### Table of Contents

On July 16, 2001, AF Capital Trust I, a Delaware business trust, was formed by the Company and completed
the sale of $5.0 million of 10.25% Capital Securities (liquidation amount of $1,000 per security) in a private placement as part of a pooled capital securities transaction. The Trust also issued common securities to the Company and used the net
proceeds from the offering to purchase a like amount of 10.25% Junior Subordinated Deferrable Interest Debentures (the Subordinated Debentures) of the Company. The Subordinated Debentures are the sole assets of the Trust and are
eliminated, along with the related income statement effects, in the consolidated financial statements of the Company.



Personnel



As of June 30, 2004, the Company had 127 full-time employees. The employees are not represented by a collective bargaining unit and the Company considers
its relationship with its employees to be good. See Executive Compensation for a description of certain compensation and benefit programs offered to the Companys employees.



REGULATION



General



The Company and the Mutual Holding Company are regulated as savings and loan holding companies by the OTS. The Bank, as a
federal stock savings bank, is subject to regulation, examination and supervision by the OTS. The Bank must file reports with the OTS concerning its activities and financial condition. The Company and the Mutual Holding Company are also required to
file reports with, and otherwise comply with the rules and regulations of the OTS. The Company is also required to file reports with, and otherwise comply with, the rules and regulations of the SEC under the federal securities laws.



Gramm-Leach-Bliley Act



On November 12, 1999, President Clinton signed into law landmark financial services legislation, titled the
Gramm-Leach-Bliley Act (GLB Act). The GLB Act repeals depression-era laws restricting affiliations among banks, securities firms, insurance companies and other financial services providers. The impact of the GLB Act on the Company, the
Mutual Holding Company, and the Bank where relevant, is discussed throughout the regulation section below.



Any change in such laws and regulations, whether by the OTS, the FDIC, or through legislation, could have a material adverse impact on the Company and the
Bank and their operations and stockholders.



Federal Banking Regulation



Activity Powers. The Bank derives its lending and
investment powers from the Home Owners Loan Act, as amended, and the regulations of the OTS. Under these laws and regulations, the Bank may invest in mortgage loans secured by residential and commercial real estate; commercial and consumer
loans; certain types of debt securities; and certain other assets. The Bank may also establish service corporations that may engage in activities not otherwise permissible for the Bank, including certain real estate equity investments and securities
and insurance brokerage. The Banks authority to invest in certain types of loans or other investments is limited by federal law.



Loans-to-One-Borrower Limitations. The Bank is generally subject to the same limits on loans to one borrower as a national bank. With specified
exceptions, the Banks total loans or extensions of credit



21



---

##### Table of Contents

to a single borrower cannot exceed 15% of the Banks unimpaired capital and surplus which does not include accumulated other comprehensive income. The
Bank may lend additional amounts up to 10% of its unimpaired capital and surplus, if the loans or extensions of credit are fully-secured by readily-marketable collateral. The Bank currently complies with applicable loans-to-one-borrower limitations.



QTL Test. Under federal law, the Bank must comply with
the qualified thrift lender, or QTL test. Under the QTL test, the Bank is required to maintain at least 65% of its portfolio assets in certain qualified thrift investments in at least nine months of the most
recent 12-month period. Portfolio assets means, in general, the Banks total assets less the sum of:



| |  | specified liquid assets up to 20% of total assets;
| | - | --------------------------------------------------



| |  | goodwill and other intangible assets; and
| | - | -----------------------------------------



| |  | the value of property used to conduct the Banks business.
| | - | ----------------------------------------------------------



The Bank may also satisfy the QTL test by qualifying as a domestic building and loan association as defined in the Internal Revenue Code of
1986. The Bank met the QTL test at June 30, 2004, and in each of the prior 12 months, and, therefore, qualifies as a thrift lender. For purposes of calculating compliance with the QTL test, we use the cost basis of our investment in our Freddie Mac
common stock, rather than the current market value of the stock.



If the Bank fails the QTL test it must either operate under certain restrictions on its activities or convert to a bank charter.



Capital Requirements. OTS regulations require the Bank to meet three minimum capital standards:



| | (1) | a tangible capital ratio requirement of 1.5% of total assets, as adjusted under the OTS regulations;
| | --- | ----------------------------------------------------------------------------------------------------



| | (2) | a leverage ratio requirement of 3% of core capital to such adjusted total assets, if a savings association has been assigned the highest composite rating of 1 under the Uniform
Financial Institutions Ratings System; and
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (3) | a risk-based capital ratio requirement of 8% of core and supplementary capital to total risk-weighted assets.
| | --- | -------------------------------------------------------------------------------------------------------------



The minimum leverage capital ratio for any other depository institution that
does not have a composite rating of 1 will be 4%, unless a higher leverage capital ratio is warranted by the particular circumstances or risk profile of the depository institution. In determining compliance with the risk-based capital requirement,
the Bank must compute its risk-weighted assets by multiplying its assets and certain off-balance sheet items by risk-weights, which range from 0% for cash and obligations issued by the United States Government or its agencies to 100% for consumer
and commercial loans, as assigned by the OTS capital regulation based on the risks that the OTS believes are inherent in the type of asset.



Tangible capital is defined, generally, as common stockholders equity (including retained earnings), certain non-cumulative perpetual preferred
stock and related earnings and minority interests in equity accounts of fully consolidated subsidiaries, less intangibles (other than certain mortgage servicing rights) and investments in and loans to subsidiaries engaged in activities not
permissible for a national bank. Core capital is defined similarly to tangible capital, but core capital also includes certain qualifying



22



---

##### Table of Contents

supervisory goodwill and certain purchased credit card relationships. Supplementary capital currently includes cumulative and other perpetual preferred
stock, mandatory convertible securities, subordinated debt and intermediate preferred stock and the allowance for loan and lease losses, as defined. In addition, up to 45% of unrealized gains on available-for-sale equity securities with a readily
determinable fair value may be included in tier 2 capital. The allowance for loan and lease losses, as defined, is includable in tier 2 capital to a maximum of 1.25% of risk-weighted assets, and the amount of supplementary capital that may be
included as total capital cannot exceed the amount of core capital. At June 30, 2004, the Bank met each of its capital requirements.



Community Reinvestment Act. Under the Community Reinvestment Act (CRA), as implemented by OTS regulations, the Bank has a continuing
and affirmative obligation to help meet the credit needs of its entire community, including low and moderate income neighborhoods. The CRA does not establish specific lending requirements or programs for the Bank nor does it limit its discretion to
develop the types of products and services that it believes are best suited to its particular community, consistent with the CRA. The CRA requires the OTS, in connection with its examination of the Bank, to assess the Banks record of meeting
the credit needs of its community and to take the record into account in its evaluation of certain applications by the Bank. The CRA also requires all institutions to make public disclosure of their CRA ratings. The Bank received a
Satisfactory CRA rating in its most recent examination.



CRA regulations rate an institution based on its actual performance in meeting community needs. In particular, the system focuses on three tests:



| |  | a lending test, to evaluate the institutions record of making loans in its assessment areas;
| | - | ---------------------------------------------------------------------------------------------



| |  | an investment test, to evaluate the institutions record of investing in community development projects, affordable housing, and programs benefiting low or moderate income
individuals and businesses; and
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | a service test, to evaluate the institutions delivery of services through its branches, ATMs and other offices.
| | - | ----------------------------------------------------------------------------------------------------------------



Transactions with Related Parties. The Banks authority to engage
in transactions with its affiliates is limited by the OTS regulations and by Sections 23A and 23B of the Federal Reserve Act (the FRA). In general, these transactions must be on terms which are as favorable to the Bank as
comparable transactions with non-affiliates. In addition, certain types of these transactions are restricted to an aggregate percentage of the Banks capital. Collateral in specified amounts must usually be provided by affiliates in order to
receive loans from the Bank. In addition, the OTS regulations prohibit a savings association from lending to any of its affiliates that is engaged in activities that are not permissible for bank holding companies and from purchasing the securities
of any affiliate, other than a subsidiary.



Effective April 1,
2003, the Federal Reserve Board, or FRB, rescinded its interpretations of Sections 23A and 23B of the FRA and replaced these interpretations with Regulation W. In addition, Regulation W expands the definition of what constitutes an affiliate subject
to Sections 23A and 23B and exempting certain subsidiaries of state-chartered banks from the restrictions of Sections 23A and 23B.



Under Regulation W, all transactions entered into on or before December 12, 2002, which either became subject to Sections 23A and 23B solely because of
Regulation W, and all transactions covered by Sections 23A and 23B, the treatment of which changed solely because of Regulation W, became subject to Regulation W on July 1, 2003. All other covered affiliate transactions became subject to Regulation
W



23



---

##### Table of Contents

on April 1, 2003. The Federal Reserve Board expects each depository institution that is subject to Sections 23A and 23B to implement policies and procedures
to ensure compliance with Regulation W. We do not expect that the changes made by Regulation W will have a material adverse effect on our business.



The Banks authority to extend credit to its directors, executive officers and 10% shareholders, as well as to entities controlled by such persons,
is currently governed by the requirements of Sections 22(g) and 22(h) of the FRA and Regulation O of the Federal Reserve Board. Among other things, these provisions require that extensions of credit to insiders (a) be made on terms that are
substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present
other unfavorable features and (b) not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of the Banks capital. The regulations allow
small discounts on fees on residential mortgages for directors, officers and employees. In addition, extensions of credit in excess of certain limits must be approved by the Banks Board of Directors.



Section 402 of the Sarbanes-Oxley Act of 2002, or Sarbanes-Oxley, prohibits
the extension of personal loans to directors and executive officers of issuers (as defined in Sarbanes-Oxley). The prohibition, however, does not apply to mortgages advanced by an insured depository institution, such as the Bank, that are subject to
the insider lending restrictions of Section 22(h) of the FRA.



Enforcement. The OTS has primary enforcement responsibility over savings associations, including the Bank. This enforcement authority includes, among other things, the ability to assess civil money penalties, to issue cease and
desist orders and to remove directors and officers. In general, these enforcement actions may be initiated in response to violations of laws and regulations and to unsafe or unsound practices.



Standards For Safety And Soundness. Under federal law, the OTS has
adopted a set of guidelines prescribing safety and soundness standards. These guidelines establish general standards relating to internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate
exposure, asset growth, asset quality, earnings standards, and compensation, fees and benefits. In general, the guidelines require appropriate systems and practices to identify and manage the risks and exposures specified in the guidelines.



In addition, the OTS adopted regulations that authorize, but
do not require, the OTS to order an institution that has been given notice that it is not satisfying these safety and soundness standards to submit a compliance plan. If, after being notified, an institution fails to submit an acceptable plan or
fails in any material respect to implement an accepted plan, the OTS must issue an order directing action to correct the deficiency and may issue an order directing corrective actions and may issue an order directing other actions of the types to
which an undercapitalized association is subject under the prompt corrective action provisions of federal law. If an institution fails to comply with such an order, the OTS may seek to enforce such order in judicial proceedings and to
impose civil money penalties.



Limitation on Capital
Distributions. The OTS imposes various restrictions or requirements on the Banks ability to make capital distributions, including cash dividends. A savings institution that is the subsidiary of a savings and loan holding company must file
a notice with the OTS at least 30 days before making a capital distribution. The Bank must file an application for prior approval if the total amount of its capital distributions, including the proposed distribution, for the applicable calendar year
would exceed an amount equal to the Banks net income for that year plus the Banks retained net income for the previous two years.



24



---

##### Table of Contents

The OTS may disapprove of a notice or application if:



| |  | the Bank would be undercapitalized following the distribution;
| | - | --------------------------------------------------------------



| |  | the proposed capital distribution raises safety and soundness concerns; or
| | - | --------------------------------------------------------------------------



| |  | the capital distribution would violate a prohibition contained in any statute, regulation or agreement.
| | - | -------------------------------------------------------------------------------------------------------



Liquidity. The Bank is required to maintain a sufficient amount of liquid assets to ensure its safe and sound
operation.



Prompt Corrective Action Regulations. Under
the OTS prompt corrective action regulations, the OTS is required to take certain, and is authorized to take other, supervisory actions against undercapitalized savings associations. For this purpose, a savings association would be placed in one of
the following four categories based on the associations capital:



| |  | well-capitalized;
| | - | -----------------



| |  | adequately capitalized;
| | - | -----------------------



| |  | undercapitalized; and
| | - | ---------------------



| |  | critically undercapitalized.
| | - | ----------------------------



At June 30, 2004, the Bank met the criteria for being considered well-capitalized.



When appropriate, the OTS can require corrective action by a savings
association holding company under the prompt corrective action provisions of federal law.



Insurance of Deposit Accounts. The Bank is a member of the Savings Association Insurance Fund, and the Bank pays its deposit insurance assessments
to the SAIF. The FDIC also maintains another insurance fund, the Bank Insurance Fund, which primarily insures the deposits of banks and state chartered savings banks.



Under federal law, the FDIC established a risk-based assessment system for determining the deposit insurance assessments to
be paid by insured depository institutions. Under the assessment system, the FDIC assigns an institution to one of three capital categories based on the institutions financial information as of its most recent quarterly financial report filed
with the applicable bank regulatory agency prior to commencement of the assessment period. An institutions assessment rate depends on the capital category and supervisory sub-category to which it is assigned. Under the regulation, there are
nine assessment risk classifications (i.e., combinations of capital groups and supervisory subgroups) to which different assessment rates are applied. Assessment rates currently range from 0.0% of deposits for an institution in the highest category
(i.e., well-capitalized and financially sound, with no more than a few minor weaknesses) to 0.27% of deposits for an institution in the lowest category (i.e., undercapitalized and substantial supervisory concern). The FDIC is authorized to raise the
assessment rates as necessary to maintain the required reserve ratio of 1.25%.



In addition, all FDIC insured institutions are required to pay assessments to the FDIC at an annual rate of approximately .0212% of insured deposits to fund interest payment on bonds issued by the Financing
Corporation, an agency of the federal government established to recapitalize the predecessor to the SAIF. These assessments will continue until the Financing Corporation bonds mature in 2017.



25



---

##### Table of Contents

Federal Home Loan Bank System. The Bank is a member of the Federal Home Loan Bank (the
FHLB) of Atlanta, which is one of the regional FHLBs making up the FHLB System. Pursuant to regulations promulgated by the Federal Housing Finance Board, as required by Gramm-Leach-Bliley Act, the FHLB of Atlanta has adopted a capital
plan, which is expected to be implemented no earlier than December 2003, that will change the foregoing minimum stock ownership requirements for Atlanta stock. Under the new capital plan, each member of the FHLB of Atlanta will have to maintain a
minimum investment in FHLB of Atlanta stock in an amount estimated to be the sum of (i) an amount (up to a maximum of $25 million) equal to approximately 0.25% of the members total assets and (ii) 4.5% of the members outstanding
advances, plus 4.5% of the outstanding assets purchased from the member and held by the FHLB under master commitments, plus 8% of any Affordable Multi-Family Participation Program loans purchased from the member. Any advances from a FHLB must be
secured by specified types of collateral, and all long-term advances may be obtained only for the purpose of providing funds for residential housing finance.



FHLBs are required to provide funds for the resolution of insolvent thrifts and to contribute funds for affordable housing programs. These requirements
could reduce the amount of earnings that the FHLBs can pay as dividends to their members and could also result in the FHLBs imposing a higher rate of interest on advances to their members. If dividends were reduced, or interest on future FHLB
advances increased, the Banks net interest income would be affected.



Prohibitions Against Tying Arrangements. Federal savings banks are subject to the prohibitions of 12 U.S.C. § 1972 on certain tying arrangements. A depository institution is prohibited, subject to some
exceptions, from extending credit to or offering any other service, or fixing or varying the consideration for such extension of credit or service, on the condition that the customer obtain some additional service from the institution or its
affiliates or not obtain services of a competitor of the institution.



Federal Reserve System



Under regulations of
the Federal Reserve Board (the FRB), the Bank is required to maintain noninterest-earning reserves against its transaction accounts. FRB regulations generally require that reserves of 3% must be maintained against aggregate transaction
accounts of $45.4 million or less, subject to adjustment by FRB, and an initial reserve of $1.164 million, plus 10% of that portion of total transaction accounts in excess of $45.4 million. The first $6.6 million of otherwise reservable balances,
subject to adjustments by FRB, are exempted from the reserve requirements. The Bank is in compliance with these requirements. Because required reserves must be maintained in the form of either vault cash, a noninterest-bearing account at a Federal
Reserve bank or a pass-through account as defined by FRB, the effect of this reserve requirement is to reduce the Banks interest-earning assets, to the extent the requirement exceeds vault cash.



Holding Company Regulation



The Company and the Mutual Holding Company are savings and loan holding
companies regulated by the OTS. As such, the Company and the Mutual Holding Company are registered with and are subject to OTS examination and supervision, as well as certain reporting requirements. In addition, the OTS has enforcement authority
over the Company and the Mutual Holding Company and any of their non-savings institution subsidiaries. Among other things, this authority permits the OTS to restrict or prohibit activities that are determined to be a serious risk to the financial
safety, soundness or stability of a subsidiary savings institution. Unlike bank holding companies, federal savings and loan holding companies are not subject to any regulatory capital requirements or to supervision by the Federal Reserve System.



26



---

##### Table of Contents

Restrictions Applicable to the Company. Because the Company was organized before May 4, 1999,
under the GLB Act, it is grandfathered under the GLB Act and generally has no restriction on its business activities.



Restrictions Applicable to Activities of Mutual Holding Companies. Under federal law, a mutual holding company may engage only in the following
activities:



| |  | investing in the stock of a savings institution;
| | - | ------------------------------------------------



| |  | acquiring a mutual association through the merger of such association into a savings institution subsidiary of such holding company or an interim savings institution subsidiary of
such holding company;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | merging with or acquiring another holding company, one of whose subsidiaries is a savings institution;
| | - | ------------------------------------------------------------------------------------------------------



| |  | investing in a corporation the capital stock of which is available for purchase by a savings institution under federal law or under the law of any state where the subsidiary savings
institution or association is located; and
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the permissible activities described above for non-grandfathered savings and loan holding companies.
| | - | ----------------------------------------------------------------------------------------------------



If a mutual holding company acquires or merges with another holding company, the holding company acquired or the holding
company resulting from such merger or acquisition may only invest in assets and engage in activities listed above, and it has a period of two years to cease any non-conforming activities and divest any non-conforming investments.



Restrictions Applicable to All Savings and Loan Holding Companies.
Federal law prohibits a savings and loan holding company, including the Company and the Mutual Holding Company, directly or indirectly, from acquiring:



| |  | control (as defined under HOLA) of another savings institution (or a holding company parent) without prior OTS approval;
| | - | ------------------------------------------------------------------------------------------------------------------------



| |  | through merger, consolidation, or purchase of assets, another savings institution or a holding company thereof, or acquiring all or substantially all of the assets of such
institution (or a holding company) without prior OTS approval; or
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | control of any depository institution not insured by the FDIC (except through a merger with and into the holding companys savings institution subsidiary that is approved by
the OTS).
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



A savings and loan holding company may
not acquire as a separate subsidiary an insured institution that has a principal office outside of the state where the principal office of its subsidiary institution is located, except:



| |  | in the case of certain emergency acquisitions approved by the FDIC;
| | - | -------------------------------------------------------------------



| |  | if such holding company controls a savings institution subsidiary that operated a home or branch office in such additional state as of March 5, 1987; or
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

| |  | if the laws of the state in which the savings institution to be acquired is located specifically authorize a savings institution chartered by that state to be acquired by a savings
institution chartered by the state where the acquiring savings institution or savings and loan holding company is located or by a holding company that controls such a state chartered association.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



If the savings institution subsidiary of a federal mutual holding company
fails to meet the QTL test set forth in Section 10(m) of the HOLA and regulations of the OTS, the holding company must register with the FRB as a bank holding company under the BHC Act within one year of the savings institutions failure to so
qualify.



The Sarbanes-Oxley Act



On July 30, 2002, President George W. Bush signed into law the
Sarbanes-Oxley Act of 2002. The Sarbanes-Oxley Act implements a broad range of corporate governance and accounting measures for public companies designed to promote honesty and transparency in corporate America and better protect investors from
corporate wrongdoing. The Sarbanes-Oxley Acts principal legislation includes:



| |  | the creation of an independent accounting oversight board;
| | - | ----------------------------------------------------------



| |  | auditor independence provisions which restrict non-audit services that accountants may provide to their audit clients;
| | - | ----------------------------------------------------------------------------------------------------------------------



| |  | additional corporate governance and responsibility measures, including the requirement that the chief executive officer and chief financial officer certify financial statements;
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | the forfeiture of bonuses or other incentive-based compensation and profits from the sale of an issuers securities by directors and senior officers in the twelve month period
following initial publication of any financial statements that later require restatement;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | an increase in the oversight of, and enhancement of certain requirements relating to audit committees of public companies and how they interact with the companys
independent auditors.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | requirement that audit committee members must be independent and are absolutely barred from accepting consulting, advisory or other compensatory fees from the issuer;
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | requirement that companies disclose whether at least one member of the committee is a financial expert (as such term will be defined by the Securities and
Exchange Commission) and if not, why not;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | expanded disclosure requirements for corporate insiders, including accelerated reporting of stock transactions by insiders and a prohibition on insider trading during pension
blackout periods;
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | a prohibition on personal loans to directors and officers, except certain loans made by insured financial institutions;
| | - | -----------------------------------------------------------------------------------------------------------------------



| |  | disclosure of a code of ethics and filing a Form 8-K for a change or waiver of such code;
| | - | -----------------------------------------------------------------------------------------



| |  | mandatory disclosure by analysts of potential conflicts of interest; and
| | - | ------------------------------------------------------------------------



| |  | a range of enhanced penalties for fraud and other violations.
| | - | -------------------------------------------------------------



28



---

##### Table of Contents

Although we anticipate that we will incur additional expense in complying with the provisions of the
Sarbanes-Oxley Act and the resulting regulations, management does not expect that such compliance will have a material impact on our results of operations or financial condition.



USA Patriot Act



In response to the events of September 11th, President George W. Bush signed into law the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, or the USA PATRIOT Act, on October 26, 2001. The USA
PATRIOT Act gives the federal government new powers to address terrorist threats through enhanced domestic security measures, expanded surveillance powers, and increased amendments to the Bank Secrecy Act. Title III of the USA PATRIOT Act takes
measures intended to encourage information sharing among bank regulatory agencies and law enforcement bodies. Further, certain provisions of Title III impose affirmative obligations on a broad range of financial institutions, including banks,
thrifts, brokers, dealers, credit unions, money transfer agents and parties registered under the Commodity Exchange Act.



Among other requirements, Title III of the USA PATRIOT Act imposes the following requirements with respect to financial institutions:



| |  | Pursuant to Section 352, all financial institutions must establish anti-money laundering programs that include, at a minimum: (i) internal policies, procedures, and controls,
(ii) specific designation of an anti-money laundering compliance officer, (iii) ongoing employee training programs, and (iv) an independent audit function to test the anti-money laundering program.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Pursuant to Section 326, on May 9, 2003 the Secretary of the Department of Treasury, in conjunction with other bank regulators, issued Joint Final Rules that provide for minimum
standards with respect to customer identification and verification. These rules became effective on October 1, 2003.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Section 312 requires financial institutions that establish, maintain, administer, or manage private banking accounts or correspondent accounts in the United States for non-United
States persons or their representatives (including foreign individuals visiting the United States) to establish appropriate, specific, and, where necessary, enhanced due diligence policies, procedures, and controls designed to detect and report
money laundering.
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Effective December 26, 2001, financial institutions are prohibited from establishing, maintaining, administering or managing correspondent accounts for foreign shell banks (foreign
banks that do not have a physical presence in any country), and will be subject to certain recordkeeping obligations with respect to correspondent accounts of foreign banks.
| | - | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Bank regulators are directed to consider a holding companys effectiveness in combating money laundering when ruling on Federal Reserve Act and Bank Merger Act applications.
| | - | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---

##### Table of Contents

Federal Securities Law



Our common stock is registered with the SEC under Section 12(g) of the Securities Exchange Act of 1934, as amended (the Exchange Act). We
are subject to information, proxy solicitation, insider trading restrictions, and other requirements under the Exchange Act.



FEDERAL AND STATE TAXATION



Federal Taxation



General. The following discussion is intended only as a summary and does not purport to be a comprehensive description of the tax rules applicable
to the Bank, Mutual Holding Company or the Company. The Bank has not been audited by the Internal Revenue Service for the last eight years.



For federal income tax purposes, the Company reports its income on the basis of a taxable year ending June 30, using the accrual method of accounting, and
is subject to federal income taxation in the same manner as other corporations with some exceptions, including particularly the Banks tax reserve for bad debts, discussed below. The Bank, AF Insurance Services, Inc., AF Brokerage, Inc. and the
Company constitute an affiliated group of corporations and, therefore, are eligible to report their income on a consolidated basis. Because the Mutual Holding Company will own less than 80% of the Common Stock, it will not be a member of such
affiliated group and will report its income on a separate return.



Bad Debt Reserves. The Bank, as a small bank (one with assets having an adjusted tax basis of $500 million or less), is permitted to maintain a reserve for bad debts with respect to qualifying loans, which, in
general, are loans secured by certain interests in real property, and to make, within specified formula limits, annual additions to the reserve which are deductible for purposes of computing the Banks taxable income. Pursuant to the Small
Business Job Protection Act of 1996, the Bank is now recapturing (taking into income) over a multi-year period a portion of the balance of its bad debt reserve as of June 30, 1996. Since the Bank has already provided a deferred tax liability equal
to the amount of such recapture, the recapture will not adversely impact the Banks financial condition or results of operations.



Distributions. To the extent that the Bank makes non-dividend distributions to shareholders, such distributions will be considered to
result in distributions from the Banks base year reserve, to the extent thereof and then from its supplemental reserve for losses on loans, and an amount based on the amount distributed will be included in the Banks taxable
income. Non-dividend distributions include distributions in excess of the Banks current and accumulated earnings and profits, distributions in redemption of stock and distributions in partial or complete liquidation. However, dividends paid
out of the Banks current or accumulated earnings and profits, as calculated for federal income tax purposes, will not constitute non-dividend distributions and, therefore, will not be included in the Banks income.



The amount of additional taxable income created from a non-dividend
distribution is equal to the lesser of the Banks base year reserve and supplemental reserve for losses on loans; or an amount that, when reduced by the tax attributable to the income, is equal to the amount of the distribution. Thus, in
certain situations approximately one and one-half times the non-dividend distribution would be includable in gross income for federal income tax purposes, assuming a 35% federal corporate income tax rate.



Corporate Alternative Minimum Tax. The Internal Revenue Code of 1986,
as amended (the Code), imposes a tax (AMT) on alternative minimum taxable income (AMTI) at a rate of 20%. Only 90% of AMTI can be offset by net operating loss carryovers. AMTI is also adjusted by determining the
tax treatment of certain items in a manner that negates the deferral of income resulting from the



30



---

##### Table of Contents

regular tax treatment of those items. Thus, the Banks AMTI is increased by an amount equal to 75% of the amount by which the Banks adjusted
current earnings exceeds its AMTI (determined without regard to this adjustment and prior to reduction for net operating losses).



Elimination of Dividends; Dividends Received Deduction. The Company may exclude from its income 100% of dividends received from the Bank as a
member of the same affiliated group of corporations. Because, following completion of the Reorganization, the Mutual Holding Company is not a member of such affiliated group, it does not qualify for such 100% dividends exclusion, but will be
entitled to deduct 70% of the dividends it receives from the Company so long as it owns more than 20% of the common stock.



State Taxation



Under North Carolina law, the corporate income tax is 6.9% of federal taxable income as computed under the Code, subject to certain prescribed
adjustments. An annual state franchise tax is imposed at a rate of 0.0015 applied to the greatest of the institutions (i) capital stock, surplus and undivided profits, (ii) investment in tangible property in North Carolina or (iii) 55% of the
appraised valuation of property in North Carolina.



|ITEM2. | PROPERTIES
|------ | ----------



The Company conducts its business through its main office, located in West Jefferson, North Carolina, and its branches located in Boone, Elkin, Jefferson,
Lenoir, Sparta, Warrensville, North Wilkesboro and West Jefferson, North Carolina. The Company owns the main office and corporate offices located in West Jefferson, the Mt. Jefferson Financial Center Office, the Lenoir branch and the Jefferson
branch. Additionally, the Company is constructing a new facility at a highly accessible and visible location in Boone, North Carolina. The Company expects the Boone facility to open during the first quarter of the 2005 fiscal year at a cost of
approximately $7.2 million. Two floors of the proposed four-story facility will be offered for lease to the professional and medical communities. The Company has executed a contract with a general contractor to construct the Financial Center at a
cost of approximately $5.4 million with construction well underway at June 30, 2004. Management believes that the Companys current and planned facilities are adequate to meet the present and immediately foreseeable needs of the Company.



31



---

##### Table of Contents

|                                                                                 |  |                |  |                        |  |                      |     |  |                               |          
|-------------------------------------------------------------------------------- |  | -------------- |  | ---------------------- |  | -------------------- | --- |  | ----------------------------- | ---------
|                                                                                 |  | Leased orOwned |  | Date Leasedor Acquired |  | LeaseExpiration Date |     |  | Net BookValue atJune 30, 2004
|Corporate Offices 21 East Ashe Street West Jefferson, NC 28694                   |  | Owned          |  | 06/15/2000             |  |                     |     |  | $                             | 1,655,174
|                                                                                 |  |                |  |                       
|Insurance and Brokerage Offices 206 S. Jefferson Avenue West Jefferson, NC 28694 |  | Owned          |  | 06/30/1997             |  |                     |     |  | $                             | 202,147  
|                                                                                 |  |                |  |                       
|AF Bank 205 S. Jefferson Avenue West Jefferson, NC 28694                         |  | Owned          |  | 06/30/1963             |  |                     |     |  | $                             | 90,390   
|                                                                                 |  |                |  |                       
|AF Bank 840 E. Main Street Jefferson, NC 28640                                   |  | Owned          |  | 05/18/1994             |  |                     |     |  | $                             | 461,089  
|                                                                                 |  |                |  |                       
|AF Bank 4951 NC Hwy. 88 West Warrensville, NC 28693                              |  | Leased         |  | 08/01/1995             |  | 07/31/2005           | *   |  |                               |         
|                                                                                 |  |                |  |                       
|AF Bank 381 South Main Street Sparta, NC 28675                                   |  | Leased         |  | 01/09/1998             |  | 10/04/2005           | **  |  |                               |         
|                                                                                 |  |                |  |                       
|AF Bank 285 Hwy 105 Ext. Boone, NC 28607                                         |  | Leased         |  | 02/26/1999             |  | 02/26/2004           |     |  |                               |         
|                                                                                 |  |                |  |                       
|AF Insurance Services, Inc. 315 Main Street North Wilkesboro, NC 28659           |  | Leased         |  | 06/01/2000             |  | 05/31/2005           | *** |  |                               |         
|                                                                                 |  |                |  |                       
|AF Insurance Services, Inc. 324 Morganton Blvd., SW Lenoir, NC 28645             |  | Owned          |  | 07/03/2000             |  |                     |     |  | $                             | 79,778   
|                                                                                 |  |                |  |                       
|AF Insurance Services, Inc. 948 Johnson Ridge Road Elkin, NC 28621               |  | Leased         |  | 01/01/2002             |  | 01/01/2005           | **  |  |                               |         
|                                                                                 |  |                |  |                       
|AF Insurance Services, Inc. 400 Shadowline Drive Boone, NC 28607                 |  | Leased         |  | 12/01/2000             |  | 09/30/2007           |     |  |                               |         
|                                                                                 |  |                |  |                       
|AF Financial Center 1441 Mt. Jefferson Road West Jefferson, NC 28694             |  | Owned          |  | 04/10/2001             |  |                     |     |  | $                             | 1,320,734
|                                                                                 |  |                |  |                       
|AF Bank 1489 Mt. Jefferson Road West Jefferson, NC 28694                         |  | Leased         |  | 01/05/2001             |  | 01/08/2011           | *   |  |                               |         

---

|* | Option to renew for an additional five-year period.
|- | ---------------------------------------------------



|** | Option to renew for an additional three-year period.
|-- | ----------------------------------------------------



|*** | Option to renew for five additional one-year periods.
|--- | -----------------------------------------------------



32



---

##### Table of Contents

|ITEM3. | LEGAL PROCEEDINGS
|------ | -----------------



At June 30, 2004, there were no material legal proceedings to which the Company or any of its subsidiaries was a party or to which any of its property was
subject.



|ITEM4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|------ | ---------------------------------------------------



Not applicable.



PART II



|ITEM5. | MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS
|------ | -------------------------------------------------------



Information relating to the market for
Registrants common equity and related stockholder matters appears under Common Stock and Market for the Common Stock in the Registrants 2004 Annual Report to Stockholders on page 55, and is incorporated herein by
reference.



Information relating to the payment of dividends by
the Registrant appears under Common Stock and Market for the Common Stock in the Registrants 2004 Annual Report to Stockholders on page 55, and is incorporated herein by reference. A dividend declared by the Board of
Directors of the Bank is considered a capital distribution from the Bank to the stockholders, including AsheCo, M.H.C., its mutual holding company. AsheCo, M.H.C., waived the right to receive any dividend to be paid on the common stock of the
Company during the next four calendar quarters beginning with the September 2004 quarter and ending with the June 2005 quarter.



Under the requirements of the OTS, there are certain restrictions on the ability of the Bank to pay a capital distribution. See Regulation 
Limitation on Capital Distributions.



The Company paid
cash dividends totaling $.20 per share during each of the years ended June 30, 2004 and 2003. When the Company pays dividends to its stockholders, it is required to pay dividends to AsheCo, M.H.C., unless AsheCo, M.H.C. elects to waive dividends.
AsheCo, M.H.C. waived dividends paid by the Company during the quarters ended September 30, 2003, December 31, 2003 and March 31, 2004. Any decision to waive dividends will be subject to regulatory approval.



|ITEM6. | MANAGEMENTS DISCUSSION AND ANALYSIS
|------ | ------------------------------------



Certain of the above-captioned information appears under Selected
Financial and Other Data of the Company and Managements Discussion and Analysis in the Registrants 2004 Annual Report to Stockholders on pages 2 through 3, and 7 through 18 and is incorporated herein by reference.



|ITEM7. | FINANCIAL STATEMENTS
|------ | --------------------



The Financial Statements of AF Financial Group, together with the report thereon by Dixon Hughes PLLC, appears in the Registrants 2004 Annual Report
to Stockholders on pages 20 through 50 and are incorporated herein by reference.



33



---

##### Table of Contents

|                                                                                           |  |                        
|------------------------------------------------------------------------------------------ |  | -----------------------
|                                                                                           |  | Page(s) inAnnual Report
|      Independent Auditors Report                                                        |  | 50                     
|      Consolidated Statements of Financial Condition, June 30, 2004 and 2003              |  | 19                     
|      Consolidated Statements of Income (Loss), Years Ended June 30, 2004 and 2003        |  | 20                     
|      Consolidated Statements of Stockholders Equity, Years Ended June 30, 2004 and
2003 |  | 21                     
|      Consolidated Statements of Cash Flows, Years Ended June 30, 2004 and 2003           |  | 22                     
|      Notes to Consolidated Financial Statements                                          |  | 24                     



|ITEM8. | CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE
|------ | -----------------------------------------------------------------------------------



Not applicable.



|ITEM8A. | CONTROLS AND PROCEDURES
|------- | -----------------------



The Company maintains a system of internal controls and procedures designed to provide reasonable assurance as to the reliability of our published
financial statements and other disclosures included in this report. The Companys Board of Directors, operating through its Audit Committee, which is composed entirely of independent outside directors, provides oversight of the Companys
financial reporting process.



Management, including the
Companys Acting Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of the end of the
period covered by this report. Based upon that evaluation, the Acting Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective, in all material respects, to ensure that information
required to be disclosed in the reports the Company files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required.



There have been no changes in the Companys internal control over financial reporting identified in connection with the
evaluation that occurred during the Companys last fiscal quarter that has materially affected, or that is reasonably likely to materially affect, the Companys internal control over financial reporting.



PART III



|ITEM9. | DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
|------ | ------------------------------------------------------------



The information relating to Directors and
Executive Officers of the Company is incorporated herein by reference to the Companys Proxy Statement for the Annual Meeting of Stockholders to be held on November 1, 2004.



|ITEM10. | EXECUTIVE COMPENSATION
|------- | ----------------------



The information relating to executive compensation is incorporated herein by reference to the Companys Proxy Statement for the Annual Meeting of
Stockholders to be held on November 1, 2004.



34



---

##### Table of Contents

|ITEM11. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
|------- | --------------------------------------------------------------



The information
relating to security ownership of certain beneficial owners and management is incorporated herein by reference to the Companys Proxy Statement for the Annual Meeting of Stockholders to be held on November 1, 2004.



The following table sets forth the aggregate information with respect to the
Companys equity compensation plans as in effect as of June 30, 2004.



|                                                           |  |                                                                                         |  |                                                                          |       |                                                                                                                                        |  
|---------------------------------------------------------- |  | --------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------ | ----- | -------------------------------------------------------------------------------------------------------------------------------------- | -
|                                                           |  | Equity Compensation Plan Information                                                   
|Plan category                                              |  | Number of securitiesto be issued uponexercise ofoutstanding options,warrants and rights |  | Weighted-averageexercise price ofoutstanding options,warrants and rights |       | Number of securitiesremaining available forfuture issuance underequity compensationplans (excluding securitiesreflected in
column (a))
|                                                           |  | (a)                                                                                     |  | (b)                                                                      |       | (c)                                                                                                                                   
|Equity compensation plans approved by security holders     |  | 21,707                                                                                  |  | $                                                                        | 18.50 |                                                                                                                                        | 
|                                                           |  |                                                                                         |  |                                                                          |       |                                                                                                                                        |  
|Equity compensation plans not approved by security holders |  |                                                                                        |  |                                                                          |      |                                                                                                                                        | 
|                                                           |  |                                                                                         |  |                                                                          |       |                                                                                                                                        |  
|Total                                                      |  | 21,707                                                                                  |  | $                                                                        | 18.50 |                                                                                                                                        | 
|                                                           |  |                                                                                         |  |                                                                          |       |                                                                                                                                        |  



|ITEM12. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|------- | ----------------------------------------------



The information relating to certain relationships and related transactions
is incorporated herein by reference to the Companys Proxy Statement for the Annual Meeting of Stockholders to be held on November 1, 2004.



|ITEM13. | EXHIBITS AND REPORTS ON FORM 8-K
|------- | --------------------------------



| | (a) | Exhibits
| | --- | --------



|    |  |                                                                                                                                                                                                                                                                                               
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.1 |  | Agreement and Plan of Reorganization dated September 15, 1997 by and among Ashe Federal Bank, AF Bankshares, Inc. and Ashe Interim Savings Bank (Incorporated by reference to Exhibit 2.1 of
the Registration Statement on Form 8-A, as filed with the SEC on June 16, 1998 (the Form 8-A)).
|    | 
|3.1 |  | Federal Stock Charter of the Company (Incorporated by reference to Exhibit 3.1 of the Form 8-A).                                                                                                                                                                                              
|    | 
|3.2 |  | Bylaws of the Company (Incorporated by reference to Exhibit 3.2 of the Form 8-A).                                                                                                                                                                                                             
|    | 
|4.1 |  | Common Stock Certificate of the Company (Incorporated by reference to Exhibit 4.3 of the Form 8-A).                                                                                                                                                                                           



35



---

##### Table of Contents

|      |  |                                                                                                                                                                                                                                                  
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      | 
|4.2   |  | Indenture dated July 16, 2001 by and between AF Bankshares, Inc. and The Bank of New York (Incorporated by reference to Exhibit 4.2 of the Annual Report on Form 10-KSB, as filed with the SEC
on September 29, 2003 (the 2003 Form 10-KSB).   
|      | 
|4.3   |  | Guarantee Agreement of AF Bankshares, Inc. dated July 16, 2001 (Incorporated by reference to Exhibit 4.3 of the 2003 Form 10-KSB).                                                                                                               
|      | 
|10.1  |  | Employment Agreement between AF Bank and James A. Todd dated November 18, 2002 (Incorporated by reference to Exhibit 10.1 of the 2003 Form 10-KSB).                                                                                              
|      | 
|10.2  |  | Employment Agreement between AF Bank and Melanie Paisley Miller dated November 18, 2002 (Incorporated by reference to Exhibit 10.2 of the 2003 Form 10-KSB).                                                                                     
|      | 
|10.3  |  | Employment Agreement with Martin G. Little, Senior Vice President and Chief Lending Officer (Incorporated by reference to Exhibit 10.3 of the Annual Report on Form 10-KSB, as filed with the
SEC on September 29, 1998 (the 1998 Form 10-KSB).
|      | 
|10.4  |  | Employee Stock Ownership Plan of Ashe Federal Bank (Incorporated by reference to Exhibit 10.4 of the 1998 Form 10-KSB).                                                                                                                          
|      | 
|10.5  |  | Amendment No. 1 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.5 of the 2003 Form 10-KSB).                                                                                                             
|      | 
|10.6  |  | Amendment No. 2 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.6 of the 2003 Form 10-KSB).                                                                                                             
|      | 
|10.7  |  | Amendment No. 3 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.7 of the 2003 Form 10-KSB).                                                                                                             
|      | 
|10.8  |  | Amendment No. 4 to the Employee Stock Ownership Plan of AF Bank (Incorporated by reference to Exhibit 10.7 of the 2003 Form 10-KSB).                                                                                                             
|      | 
|10.9  |  | Salary Continuation Agreement between AF Bankshares, Inc. and James A. Todd dated April 15, 2002 (Incorporated by reference to Exhibit 10.9 of the 2003 Form 10-KSB).                                                                            
|      | 
|10.10 |  | Salary Continuation Agreement between AF Bankshares, Inc. and Melanie Paisley Miller dated April 15, 2002 (Incorporated by reference to Exhibit 10.10 of the 2003 Form
10-KSB).                                                                  
|      | 
|10.11 |  | Employment Agreement between AF Financial Group and James A. Todd dated November 18, 2002 (Incorporated by reference to Exhibit 10.11 of the 2003 Form 10-KSB).                                                                                  
|      | 
|10.12 |  | Employment Agreement between AF Financial Group and Melanie Paisley Miller dated November 18, 2002 (Incorporated by reference to Exhibit 10.13 of the 2003 Form 10-KSB).                                                                         



36



---

##### Table of Contents

|     |  |                                                                                                          
|---- |  | ---------------------------------------------------------------------------------------------------------
|     | 
|13.1 |  | 2004 Annual Report to Stockholders.                                                                      
|     | 
|21.1 |  | Subsidiary Information Incorporated herein by reference to Part I - Subsidiary Activities.             
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certifications                                                                  
|     | 
|32.1 |  | Section 1350 Certifications                                                                              
|     | 
|99.1 |  | Independent Auditors Report of Larrowe & Company, P.L.C. as of June 30, 2003 (To be filed by amendment).



| | (b) | Reports on Form 8-K
| | --- | -------------------



The Company filed a Current Report on Form 8-K with the Commission on June 10, 2004. The Form 8-K announced that James A. Todd, President, CEO and
Director of the Companies was placed on paid leave effective June 2, 2004 while the Board of Directors investigates personnel matters.



The Company filed a Current Report on Form 8-K with the Commission on July 9, 2004. The Form 8-K announced that James A. Todd, the President and Chief
Executive Officer of the Companies, was terminated for cause pursuant to his employment agreements with the Company, effective July 8, 2004.



|ITEM14. | PRINCIPAL ACCOUNTANT FEES AND SERVICES
|------- | --------------------------------------



Information relating to the principal accountant fees and services is
incorporated herein by reference to the Companys Proxy Statement for the Annual Meeting of Stockholders to be held on November 1, 2004.



37



---

##### Table of Contents

SIGNATURES



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



|                         |  |  |  |                                 |  |                       |  |                               
|------------------------ |  |  |  | ------------------------------- |  | --------------------- |  | ------------------------------
|                         |  |  |  | AF Financial Group (Registrant)
|                         |  |  | 
|Date: September 24, 2004 |  |  |  | By:                             |  | /s/ Melanie P. Miller
|                         |  |  |  |                                 |  |                       |  | Melanie P. Miller             
|                         |  |  |  |                                 |  |                       |  | Acting Chief Executive Officer



In accordance with the
Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                                                                                                                                                                                                   |  |                   
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------
|                                                                                                                                                                                                   |  | Date              
|                                                                                                                                                                                                   | 
|/s/ Melanie P. MillerMelanie Paisley Miller Acting Chief Executive Officer, Executive Vice President, Secretary, Treasurer and Chief Financial Officer (Principal Executive and Financial Officer) |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Wayne R. BurgessWayne R. Burgess - Director                                                                                                                                                    |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Jan R. CaddellJan R. Caddell - Director                                                                                                                                                        |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Kenneth R. GreeneKenneth R. Greene  Director                                                                                                                                                  |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Claudia L. KelleyClaudia L. Kelley  Director                                                                                                                                                  |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Donald R. MooreDonald R. Moore - Director                                                                                                                                                      |  | September 24, 2004
|                                                                                                                                                                                                   | 
|/s/ Jimmy D. ReevesJimmy D. Reeves  Director                                                                                                                                                      |  | September 24, 2004



38



---

##### Table of Contents

|                                                    |  |                   
|--------------------------------------------------- |  | ------------------
|                                                    | 
|/s/ Jerry L. RotenJerry L. Roten - Director         |  | September 24, 2004
|                                                    | 
|/s/ Michael M. ShermanMichael M. Sherman  Director |  | September 24, 2004
|                                                    | 
|/s/ John D. WeaverJohn D. Weaver - Director         |  | September 24, 2004



39