AF BANKSHARES INC
10KSB, 1999-09-28
BLANK CHECKS
Previous: AMERITRANS CAPITAL CORP, 10-K, 1999-09-28
Next: EQUITY SECURITIES TRUST SER 19 SIG SE ZAC ALLSTAR ANA TR IV, 24F-2NT, 1999-09-28




                       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, 1999

                          Commission File No.: 0-24479

                               AF BANKSHARES, INC.

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

          Federally Chartered                               56-0125319
        State of Incorporation                         IRS Employer Number

                           206 South Jefferson Avenue
                                   P.O. Box 26
                      West Jefferson, North Carolina 28694
                    (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 there is no  disclosure  of  delinquent  filers
pursuant to Item 405 of Regulation S-B contained herein or any amendment to this
Form 10-KSB. [ ]

         The  revenues  for the  issuer's  fiscal  year ended June 30,  1999 are
$9,084,938.

         The issuer  had  1,053,678  shares of common  stock  outstanding  as of
August 18, 1999. 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 18, 1999 ($11.25) was $4,287,128.

         Transitional Small Business Disclosure Format.       Yes [ ]    No [X]

                      DOCUMENTS INCORPORATED BY REFERENCE.

         Portions of the Annual Report to  Stockholders  for the year ended June
30, 1999 are incorporated by reference into Part I and II of this Form 10-KSB.

         Portions  of the  Proxy  Statement  for  the  1999  Annual  Meeting  of
Stockholders are incorporated by reference into Part III of this Form 10-KSB.


<PAGE>


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

PART I

<S>     <C>                                                                                <C>
         ITEM 1.     DESCRIPTION OF BUSINESS................................................1
         ITEM 2.     PROPERTIES............................................................29
         ITEM 3.     LEGAL PROCEEDINGS.....................................................30
         ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS...................30

PART II

         ITEM 5.     MARKET FOR COMMON STOCK AND RELATED STOCKHOLDER MATTERS...............30
         ITEM 6.     MANAGEMENT'S DISCUSSION AND ANALYSIS..................................30
         ITEM 7.     FINANCIAL STATEMENTS..................................................30
         ITEM 8.     CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING
                     AND FINANCIAL DISCLOSURE..............................................31
PART III

         ITEM 9.     DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS..........31
         ITEM 10.    EXECUTIVE COMPENSATION................................................31
         ITEM 11.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT........31
         ITEM 12.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........................31
         ITEM 13.    EXHIBITS, LISTS AND REPORTS ON FORM 8-K...............................31

SIGNATURES.................................................................................33
</TABLE>


<PAGE>

                                     PART I

ITEM 1.  DESCRIPTION OF BUSINESS

GENERAL

         AF  Bankshares,  Inc. (the  "Company") is a federally  chartered  stock
holding  company  which owns 100% of the common  stock of AF Bank (the  "Bank"),
formerly Ashe Federal 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  and  investing  in  securities.  The  Bank is a
federally  chartered  stock savings bank which  conducts  business from its main
office located in West Jefferson,  North  Carolina,  branches in West Jefferson,
Jefferson and Warrensville,  North Carolina  operating under the trade name Ashe
Federal Bank, one branch in Allegheny County, North Carolina operating under the
trade name Allegheny First Bank and one branch in Watauga County, North Carolina
operating under the trade name  Appalachian  First Bank. The Bank was founded in
1939 as a building and loan association.  In the early 1980s, the Bank converted
from a North  Carolina  chartered  building  and loan to a  federally  chartered
mutual  savings  and loan  association,  and in  August of 1995  converted  to a
federally  chartered  mutual  savings bank.  During  fiscal year 1997,  the Bank
converted  from  a  federally  chartered  mutual  savings  bank  to a  federally
chartered stock savings bank which is majority owned by AsheCo, M.H.C., a mutual
holding company.  On June 16, 1998, the Bank completed its reorganization into a
two-tier  mutual  holding  company and became a wholly owned  subsidiary  of the
Company.  See "Management's  Discussion and Analysis -- The Reorganization." The
Bank's deposits are insured by the Savings  Association  Insurance Fund ("SAIF")
of the Federal Deposit Insurance  Corporation (the "FDIC") to the maximum extent
permitted by law. At June 30, 1999, the Bank had total assets of $109.9 million,
total deposits of $93.1 million and equity of $12.2 million.

         The historical  operations of the Company have been that of a portfolio
mortgage  lender,  providing  fixed rate loans for the residents of Ashe County,
North Carolina.  Management has recently expanded the market area of the Company
to include  Allegheny and Watauga counties and has diversified its product lines
by  engaging in  non-mortgage  lending and  offering  non-traditional  financial
services,  such as insurance and brokerage  products.  More specifically,  since
1996,  the  Company has made a major  commitment  to small  business  commercial
lending  and  consumer  lending  as a means to  increase  the  yield on its loan
portfolio  and  attract  lower  cost  deposit  accounts.  As a  result  of  this
commitment, commercial loans increased by 359% and consumer loans have increased
by 47% since June 30,  1998.  In  addition,  since July 1997,  the  Company  has
offered  traditional  property and casualty,  life and health insurance products
through AF Insurance Services,  Inc., a wholly-owned  subsidiary of the Company,
which  operates  under the trade  name AF  Ashelande  Insurance  Service in West
Jefferson, AF Brown Insurance Agency in Wilkesboro, AF Blair Insurance Agency in
Lenoir and AF Insurance Services,  Inc. in Sparta, West Jefferson and Jefferson,
North  Carolina.  In August of 1998,  the Company  also began  offering  various
uninsured investment  products,  including fixed-rate and variable annuities and
mutual  funds  through a  relationship  with a  third-party  broker-dealer.  The
Company believes that its strategy of expanding its market area and diversifying
its product lines will enhance its franchise  value and  strengthen  earnings in
the future.

         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 institutions and the interest paid
on savings deposits and borrowings of the company. The primary  interest-earning
asset of the Company is its mortgage loan portfolio  representing 65.3% of total
loans, with approximately 50% of portfolio mortgage loans at fixed rates at June
30,  1999.  The net  interest  income of the  Company is  affected by changes in
economic  conditions  that influence  market  interest  rates.  This exposure to
changes in interest rates contributes to a moderate degree of interest rate risk
because of the negative impact of increasing rates to the Bank's earnings and to
the net market value of its assets and  liabilities.  Additionally,  the Company
receives fee income  primarily  from loan  origination  fees,  late loan payment
fees,  commissions from the sale of credit life,  accident and health insurance,
insurance  commissions  generated  from the insurance  agency  subsidiary and in
payment for other  services  provided to the customer by the Company.  The major
non-interest costs to the Company include  compensation and benefits,  occupancy
and equipment and data processing costs.  Other external factors that affect the
operating  results of the Company  include  changes in



                                       1
<PAGE>



government  and  accounting  regulations,   costs  of  implementing  information
technology,  and  changes in the  competition's  emphasis  within the  Company's
market.

         As of June 30, 1999,  $57.2 million,  or 65.3% of the Bank's total loan
portfolio  consisted  of real  estate  loans.  Total loans at June 30, 1999 were
$87.6  million of which  $48.4  million or 55.3%  were  secured   by one-to-four
family residences.  Total mortgage loans,  including construction loans, totaled
$57.2  million  as of June 30,  1999.  Of that  amount,  approximately  50% were
adjustable  rate loans.  This change in the  composition  of the  mortgage  loan
portfolio results from the Company's  strategy of selling long term,  fixed-rate
mortgages  while  retaining the  servicing.  The reduction in the level of fixed
rate  mortgages  has served to reduce the  Company's  exposure to interest  rate
risk.

         The Bank also invests in consumer  loans and  commercial  loans.  As of
June 30, 1999, the Bank's  consumer loans and commercial  loan  portfolios  were
$30.4 million, or 34.7% of total loans.  Commercial loans totaled $18.3 million,
or 20.9% of the Bank's total loan  portfolio.  The Bank invests a portion of its
assets  in  equity  securities  issued  by the FHLB and the  Federal  Home  Loan
Mortgage  Corporation  (the  "FHLMC")  and began  investing  in  mortgage-backed
securities during fiscal 1996.  Mortgage-backed  securities totaled $4.7 million
or 4.3% of total assets at June 30, 1999, and FHLB, Federal Farm Credit Bank and
FHLMC securities  investments  totaled $5.3 million, or 4.9%, of total assets at
June 30, 1999.

REORGANIZATION

         On October  4,  1996,  the Bank  reorganized  into the  mutual  holding
company form of  organization.  Members of the mutual holding company consist of
depositors  of the  Bank,  who have the sole  authority  to elect  the  board of
directors  of the  mutual  holding  company  for as long as it remains in mutual
form. Initially, the mutual holding company's principal assets are the shares of
the Bank's  common  stock  received  in the  reorganization  and on its  initial
capitalization  of $100,000 in cash.  The mutual holding  company,  which by law
must own in  excess of 50% of the stock of the  Bank,  was  issued  stock in the
Reorganization  resulting in a majority ownership interest of 53.8% of the Bank.
The remaining shares of common stock of the Bank were sold to the depositors and
borrowers  of  the  Bank.  By  virtue  of its  ownership  of a  majority  of the
outstanding shares of the Bank, the mutual holding company can generally control
the  outcome  of most  matters  presented  to the  stockholders  of the Bank for
resolution  by vote except for  certain  matters  related to stock  compensation
plans, a vote regarding  conversion of the mutual holding company to stock form,
or others  matters which require a vote only by the minority  stockholders.  The
mutual holding  company has registered as a savings and loan holding company and
its subject to regulation,  examination, and supervision by the Office of Thrift
Supervision (OTS).

         On June 16, 1998, the Bank completed its reorganization into a two-tier
mutual  holding  company,  pursuant to the agreement and plan of  reorganization
approved  by  the  Bank's   shareholders   on   December  8,  1997.   Under  the
reorganization,  the Bank became the  wholly-owned  subsidiary of AF Bankshares,
Inc., a newly formed stock holding  company (the  "Company")  and holders of the
Bank's common stock became  holders of the Company's  common stock,  on an equal
share for shares exchange.

MARKET AREA AND COMPETITION

         Previously,  the Bank's  market area for deposit  gathering and lending
has been  concentrated  in Ashe  County,  North  Carolina.  However,  management
believes  that the  Company  must  expand its market base to build value for the
Company and its  shareholders.  In March 1998, the Company opened a branch of AF
Bank in Allegheny  County and operates the branch under the trade name Allegheny
First  Bank.  At the same  time,  an  insurance  agency  branch of AF  Insurance
Services,  Inc., was opened in the same location.  The staff of Allegheny  First
came from the local banking  community and is attuned to the needs and habits of
Allegheny citizens. The insurance agency personnel direct their attention to the
special needs of Allegheny  County  citizens as well. On March 1, 1999, the Bank
also opened a branch office in Boone,  North Carolina  operating under the trade
name  Appalachian  First Bank.  The Company  also added an  insurance  agency in
Lenoir, North Carolina operating under the name AF Blair Insurance Agency. Entry
into the  Boone  and  Allegheny  markets  significantly  expands  the  Company's
potential to market its banking, insurance and noninsured investment products to
a larger and more



                                       2
<PAGE>

diverse  market.  Management  now  believes  that  it  is  delivering  the  same
personalized  customer  service to Allegheny  and Watauga  counties  that it has
historically delivered to Ashe County. Management believes that penetration into
other markets  increases  the  opportunity  to deliver  products from all of the
Company's  subsidiaries  to a broader  market  and will make the  insurance  and
brokerage  subsidiaries more profitable  investments by increasing the economies
of scale and adding to the  products  that are  available  for  delivery  to the
Company's customers. The Company continues to seek opportunities to increase its
market penetration for its services.

         Management  believes that the Company's  customers perceive  "financial
services" to include three elements:  funds transfer,  including loans, checking
accounts and savings instruments,  insurance and securities brokerage.  Further,
management  believes that failure to offer insurance and brokerage services will
impair the  Company's  growth and make  retention  of  existing  customers  more
difficult.  During the year ended  June 30,  1999,  the  Company  established  a
securities brokerage subsidiary, AF Brokerage, Inc., which has applied to become
a member of the National Association of Securities Dealers,  Inc. ("NASD").  The
Company  currently  conducts  brokerage  services  as a branch of a third  party
broker/dealer but will operate  independently  once its regulatory  applications
are approved.  The Company  expects to be accepted  into  membership in the NASD
within the first  quarter of the fiscal year ending  June 30,  2000.  Management
continues to evaluate  acquisitions and business  opportunities that it believes
will provide  access to customers and markets that enhance the  Company's  value
and earnings potential in the long term.

         The Bank faces substantial competition for both the deposits it accepts
and the loans it makes. Management believes that the Bank has the second largest
deposit base in Ashe County,  and the second 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 Bank  competes  for
deposits  by  offering a variety of customer  services  and deposit  accounts at
competitive  interest  rates.  The Bank,  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 the Bank,  but which have not generally  engaged in
lending activities in the Bank's market area in the past, and from credit unions
that can expand into the Bank's  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."

LENDING ACTIVITIES

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

         The types of loans that the Bank 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.





                                       3
<PAGE>

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

<TABLE>
<CAPTION>

                                                                                AT JUNE 30,
                                    -----------------------------------------------------------------------------------------------
                                                 1999                              1998                             1997
                                    -----------------------------     -----------------------------     ---------------------------
                                                          % OF                              % OF                           % OF
                                      AMOUNT              TOTAL         AMOUNT              TOTAL         AMOUNT           TOTAL
                                    ---------           ---------     ----------          ---------     ---------         ---------
<S>                                 <C>                   <C>         <C>                 <C>          <C>                  <C>
                                                                          (DOLLARS IN THOUSANDS)
Mortgage loans:
  One- to four-family......         $  48,433               59.68%    $   55,462              76.36%    $  53,903             76.75%
  Multi-family.............               316                0.39%           668               0.92%          742              1.06%
  Non-residential..........             2,068                2.55%         1,418               1.95%        2,804              3.99%
  Land.....................             1,258                1.55%         2,424               3.34%        1,586              2.26%
  Construction.............             5,082                6.26%         3,477               4.79%        1,562              2.22%
                                    ---------           ---------     ----------          ---------     ---------         ---------
   Total mortgage loans....            57,157               70.43%        63,449              87.36%       60,597             86.28%
                                    ---------           ---------     ----------          ---------     ---------         ---------
Other loans:
  Commercial...............            18,261               22.50%         3,975               5.48%        4,182              5.95%
  Consumer loans...........            12,144               14.96%         8,282              11.40%        7,705             10.97%
                                    ---------           ---------     ----------          ---------     ---------         ---------
   Total other loans.......            30,405               37.46%        12,257              16.88%       11,887             16.92%
                                    ---------           ---------     ----------          ---------     ---------         ---------
  Gross loans..............            87,562              107.89%        75,706             104.24%       72,484            103.20%
                                    ---------           ---------     ----------          ---------     ---------         ---------
Less:
  Undisbursed loan funds...             5,033                6.20%         1,598               2.20%          759              1.08%
  Deferred loan fees.......               249                0.31%           316               0.44%          458              0.65%
  Allowance for loan losses             1,123                1.38%         1,164               1.60%        1,031              1.47%
                                    ---------           ---------     ----------          ---------     ---------         ---------
                                        6,405                7.89%         3,078               4.24%        2,248              3.20%
                                    ---------           ---------     ----------          ---------     ---------         ---------
   Loans, net..............         $  81,157              100.00%    $   72,628             100.00%    $  70,236            100.00%
                                    =========           =========     ==========          =========     =========         =========
Loans serviced for others:
  One- to four-family and
     cooperative apartment.         $  20,657              100.00%    $    8,511             100.00%    $     383            100.00%
                                    ---------           ---------     ----------          ---------     ---------         ---------
      Total loans serviced
          for others.......         $  20,657              100.00%    $    8,511             100.00%    $     383            100.00%
                                    =========           =========     ==========          =========     =========         =========
</TABLE>


                                        4
<PAGE>


         Loan  Maturity.  The  following  table shows the  maturity or period to
repricing  of the  Bank's  loan  portfolio  at June 30,  1999.  Loans  that have
adjustable  rates are shown using scheduled  principal  amortization.  The table
does not consider estimated prepayments of principal.  Prepayments and scheduled
principal  amortization on the Bank's loan  portfolio,  excluding loan portfolio
held for sale, totaled $47.9 million for the year ended June 30, 1999, and $24.8
million  and  $18.9  million  for the  years  ended  June  30,  1998  and  1997,
respectively.

<TABLE>
<CAPTION>

                                                                            AT JUNE 30, 1999
                                        -------------------------------------------------------------------------------------------
                                                            MORTGAGE LOANS
                                        ---------------------------------------------------------
                                        ONE- TO
                                         FOUR-     MULTI-      NON-                                COMMERCIAL   CONSUMER     TOTAL
                                        FAMILY     FAMILY   RESIDENTIAL      LAND    CONSTRUCTION     LOANS       LOANS      LOANS
                                        -------    ------   -----------    -------   ------------  ----------   ---------   -------
<S>                                       <C>      <C>        <C>        <C>         <C>           <C>          <C>        <C>
                                                                              (IN THOUSANDS)
Amount due:
   One year or less................       $ 3,291  $     0    $     0    $     0     $ 5,082       $ 5,649      $ 1,312    $15,334
                                          -------  -------    -------    -------     -------       -------      -------    -------
   After one year:
     One to three years............         1,889        8        385        311           0         2,839        2,331      7,763
     More than three years to five
      years........................         2,711        0         39        219           0         3,804        6,660     13,433
     More than five years to ten
      years........................         8,239       80        615         92           0         2,509        1,458     12,993
     More than ten years to
      twenty years.................        15,173      228        606        636           0         3,220          384     20,247
     Over twenty years.............        17,129        0        423          0           0           240            0     17,792
                                          -------  -------    -------    -------     -------       -------      -------    -------
    Total due or repricing after one
      year..........................       45,141      316      2,068      1,258           0        12,612       10,833     72,228
    Total amounts due or repricing,       -------  -------    -------    -------     -------       -------      -------    -------
      gross.........................      $48,432  $   316    $ 2,068    $ 1,258     $ 5,082       $18,261      $12,145    $87,562
                                          =======  =======    =======    =======     =======       =======      =======    =======
</TABLE>

         The following table sets forth the dollar amounts in each loan category
at June 30, 1999 that are due after June 30,  2000,  and whether such loans have
fixed or adjustable interest rates.

<TABLE>
<CAPTION>

                                                                        DUE AFTER JUNE 30, 2000
                                                       --------------------------------------------------------
                                                          FIXED              ADJUSTABLE                TOTAL
                                                       -----------           ----------             -----------
<S>                                                     <C>                  <C>                    <C>
                                                                           (IN THOUSANDS)

Mortgage loans:                                        $    23,048           $   22,093             $   45,141
  One- to four-family.......................                   160                  156                    316
  Multi-family..............................                 1,855                  213                  2,068
  Non-residential...........................                   640                  618                  1,258
  Land......................................                 4,008                8,604                 12,612
Commercial loans............................                 8,359                2,474                 10,833
                                                       -----------           ----------             ----------
Consumer loans..............................           $    38,070           $   34,158             $   72,228
                                                       ===========           ==========             ==========
</TABLE>


         Origination,  Purchase, Sale and Servicing of Loans. The Bank's lending
activities  are  conducted  through its branches in Ashe,  Allegheny 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.
Adjustable-rate  mortgage  loans  carried in portfolio and  fixed-rate  mortgage
loans 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.  Historically,  the  Bank  held  for its  portfolio  all  loans it
originated. The Bank now sells all qualified fixed-rate loans to 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, 1999,  the Bank
serviced approximately $20.7 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 and Allegheny  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."


                                       5
<PAGE>


         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 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 and certain credit
requirements.  As a result,  such  underwriting  guidelines  in certain  lending
situations are 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 all  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, 1999,  that Bank's  portfolio  contained  approximately  $5.1
million,  or 5.8%, of construction  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 as well.
Thus construction loans typically "roll" into permanent financing.  Construction
loans are made for a maximum of 12 months,  by which  time  permanent  financing
must be obtained.

         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  estimate  of
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, 1999, the Bank's non-residential  mortgage
loan portfolio was $2.1 million, or 2.4% of total loans outstanding. The largest
non-residential  mortgage  loan in the  Bank's  portfolio  at June 30,  1999 was
approximately $750,000 and is secured by a commercial property.


<PAGE>


         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



                                       6
<PAGE>


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 for speculative  purposes.  Multi-family loans generally consist of
residential  properties  with more than four units,  typically  small  apartment
complexes,  located in the Bank's  primary  lending area. At June 30, 1999,  the
Bank's total land loan portfolio was $1.3 million or 1.4% of total loans and its
multi-family loan portfolio was $316,000 or 0.36% of total loans.

         The Bank requires  appraisals  of all mortgage  loans.  Appraisals  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.

         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.

         Consumer Loans.  Subject to the restrictions  contained in federal laws
and regulations, the Bank also is authorized to make loans for a wide variety of
personal or consumer purposes.  As of June 30, 1999, $12.1 million, or 13.9%, of
the Bank's total loan  portfolio  consisted of consumer  loans  (including  home
equity credit line loans and second mortgage  loans).  The primary  component of
the Bank's consumer loan portfolio was $4.8 million of home equity credit lines.
Consumer loans are available at fixed or variable interest rates.

         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,  1999,  the Bank had $8,000 of  non-performing  consumer
loans.  Charge-offs for consumer loans totaled $37,000,  $13,000 and $69,000 for
the years ended June 30, 1999, 1998 and 1997, respectively.

         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, 1999,  the Bank's  savings  account loan
portfolio totaled $302,000 or 0.34% of the total loans outstanding.

         The Bank offers  adjustable  rate home equity  credit lines tied to the
prime interest rate. The home equity portfolio  amounted to $4.8 million or 5.4%
of the total loan  portfolio as of June 30, 1999. The home equity credit line is
available  on  any  owner-occupied   one-to-four  family  home,  townhouse,   or
condominium in the Bank's  lending area provided the homeowner  meets the Bank's
lending  criteria.  A home equity loan is an adjustable  rate mortgage  which is
based on the equity in the home,  and is generally  secured by a first or second
mortgage on the



                                       7
<PAGE>


residence.  The  current  maximum  term is 180  months.  The Bank may offer home
equity  loans up to 100% of the value of the  collateral  to  certain  customers
meeting a higher level of credit criteria.

         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  real  estate  and
receivables.  The Bank  requires  principals  of  corporate  borrowers to become
co-borrowers or obtains personal  guarantees from the principals of the borrower
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, 1999, the Bank had no non-performing commercial business
loans. The Bank had no charge-offs with respect to commercial  business loans in
the years ended June 30, 1999, 1998 or 1997.

         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 Executive Officer
and  lending  officers  may approve  loans in amounts  within  assigned  lending
limits, and the Loan Committee,  comprised of the Board of Directors may approve
loans up to the Bank's  loans-to-one-borrower limit. In addition, the staff loan
committee,  comprised of the chief executive  officer,  chief financial officer,
chief lending officer,  collection officer and compliance officer, meets twice a
week  to  review  all  loan  applications,  except  for  secured  consumer  loan
applications  for less than $25,000 that meet all lending policy  criteria.  The
staff loan committee can approve lending  relationships  up to $750,000.  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 ordered 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 the proposed loan. 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 $50,000 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.


                                       8
<PAGE>


         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, 1999, the Bank held $59,000 in REO, while non-performing loans, defined
as loans that are 90 days or more delinquent, totaled $60,000. 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").




                                       9
<PAGE>


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

<TABLE>
<CAPTION>

                                                                        AT JUNE 30,
                                                ---------------------------------------------------------
                                                         1999                   1998              1997
                                                ---------------------- --------------------- ------------
<S>                                             <C>                    <C>                   <C>
                                                                    (DOLLARS IN THOUSANDS)
Non-accrual mortgage loans:
    One- to four-family.......................  $         52           $         --          $         --
    Multi-family..............................            --                     --                    --
    Non-residential...........................            --                     --                    --
    Land......................................            --                     --                    --
    Construction..............................            --                     --                    --
                                                ------------           ------------          ------------
        Total mortgage loans..................            52                     --                    --
                                                ------------           ------------          ------------
    Commercial................................            --                     --                    --
    Consumer Loans............................             8                     --                    --
                                                ------------           ------------          ------------
      Total non-accruing loans................  $         60           $         --          $         --
                                                ------------           ------------          ------------
Loans delinquent 90 or more days for which
  interest is fully reserved and still
  accruing:
    One- to four-family.......................  $         --           $         18          $        119
    Multi-family..............................            --                     --                    --
    Non-residential...........................            --                     --                    --
    Land......................................            --                     --                    --
    Construction..............................            --                     --                    --
                                                ------------           ------------          ------------
       Total mortgage loans...................            --                     18                   119
                                                ------------           ------------          ------------
    Commercial................................            --                     --                    --
    Consumer Loans............................            --                      6                    12
                                                ------------           ------------          ------------
Total loans delinquent 90 or more days for
which interest has been fully reserved........            --                     24                   131
                                                ------------           ------------          ------------
Total non-performing loans....................  $         60           $         24          $        131
                                                ------------           ------------          ------------
Total real estate owned.......................            59                     38                    --
                                                ------------           ------------          ------------
    Total non-performing assets...............  $        119           $         62          $        131
                                                ============           ============          ============
Total non-performing loans to loans, gross....          0.07%                  0.03%                 0.18%
Total non-performing assets to total assets...          0.11%                  0.06%                 0.16%

</TABLE>

         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 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.  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 "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



                                       10
<PAGE>


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 monthly
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,  1999,  the  Bank  had  $68,000  of  assets  classified  as
Substandard,  $6,000 of  assets  classified  as  Special  Mention,  $0 of assets
classified as Loss and $6,000 of 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 and the general economy.  The
ALL is  maintained  at an amount  management  considers  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,  management's  assessment of the credit risk inherent in the
portfolio,   historical  loan  loss  experience,  and  the  Bank's  underwriting
policies.  At June 30, 1999,  the Bank's ALL was $1.1 million,  or 1.3% of total
loans,  as  compared to $1.2  million or 1.5%,  at June 30,  1998.  The Bank had
non-performing  loans of $60,000 and $24,000 at June 30, 1999 and June 30, 1998,
respectively. The Bank will continue to monitor and modify its ALL as conditions
dictate.  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.




                                       11
<PAGE>

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

<TABLE>
<CAPTION>

                                                                   AT OR FOR THE YEAR ENDED JUNE 30,
                                                       ----------------------------------------------------
                                                             1999                1998               1997
                                                       ------------------- ------------------- ------------
<S>                                                         <C>                 <C>                 <C>
                                                                     (DOLLARS IN THOUSANDS)

Total loans outstanding at end of period............   $      87,562       $      75,706       $      72,484
Average total loans outstanding.....................          76,597              74,095              69,332
Balance at beginning of year........................           1,164               1,031               1,096
                                                       -------------       -------------       -------------
Provision for loan losses...........................              20                 (25)                 20
                                                       -------------       -------------       -------------
Charge-offs:
   One- to four-family residential..................              (4)                 --                 (20)
   Multi-family residential.........................              --                  --                  --
   Non-residential and land.........................             (33)                 --                  --
   Construction.....................................              --                  --                  --
   Commercial.......................................              --                  --                  --
   Consumer loans...................................             (37)                (13)                (69)
                                                       --------------      -------------       -------------
     Total charge-offs..............................             (74)                (13)                (89)
                                                       --------------      -------------       -------------
Recoveries..........................................              13                 171                   4
                                                       -------------       -------------       -------------
Balance at end of year..............................        $  1,123            $  1,164            $  1,031
                                                       =============       =============       =============
Allowance for loan losses to total loans
  at end of period..................................            1.28%               1.54%               1.42%
                                                       =============       =============       =============
Allowance for loan losses to total non-performing
  assets at end of period...........................          943.70%           1,877.42%             787.02%
                                                       =============       =============       =============
Allowance for loan losses to total non-performing
   loans at end of period...........................        1,871.14%           4,851.00%             787.02%
                                                       =============       =============       =============
Ratio of net charge-offs during the period
   To average loans outstanding during period.......            0.08%               0.02%               0.13%
                                                       =============       =============       =============
</TABLE>


                                       12
<PAGE>

         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.

<TABLE>
<CAPTION>

                                                                          AT JUNE 30,
                          ---------------------------------------------------------------------------------------------------------
                                        1999                               1998                                 1997
                          ----------------------------------    ------------------------------- -----------------------------------
                                                  PERCENT OF                         PERCENT OF                          PERCENT OF
                                                   LOANS IN                           LOANS IN                             LOANS IN
                                      PERCENT OF     EACH                 PERCENT OF   EACH                   PERCENT OF    EACH
                                      ALLOWANCE    CATEGORY               ALLOWANCE   CATEGORY                 ALLOWANCE  CATEGORY
                          ALLOWANCE    TO TOTAL    TO TOTAL    ALLOWANCE   TO TOTAL   TO TOTAL  ALLOWANCE      TO TOTAL   TO TOTAL
                            AMOUNT    ALLOWANCE      LOANS      AMOUNT    ALLOWANCE    LOANS     AMOUNT        ALLOWANCE   LOANS
                          --------   ----------- -----------   ---------  ---------   --------- ---------     ---------- ----------
<S>                          <C>         <C>         <C>        <C>         <C>        <C>      <C>             <C>        <C>
                                                              (DOLLARS IN THOUSANDS)

Mortgage loans:
  One- to four-family..   $    456       40.61%      55.32%    $   634      54.47%      73.26%  $   543          52.67%     74.37%
  Multi-family.........         10        0.89%       0.36%          8       0.69%       0.88%        7           0.68%      1.02%
  Non-residential and           61        5.43%       3.80%         58       4.98%       5.07%       42           4.07%      6.06%
   land................
  Construction.........         14        1.25%       5.80%          7       0.60%       4.59%        5           0.48%      2.15%
Other:
  Consumer.............        442       39.36%      13.87%        457      39.26%      10.94%      434          42.10%     10.63%
  Commercial...........        140       12.46%      20.85%         --         --        5.26%       --             --       5.77%
                          --------      ------      ------     -------     ------      ------   -------         ------     ------
  Total................   $  1,123      100.00%     100.00%    $ 1,164     100.00%     100.00%  $ 1,031         100.00%    100.00%
                          ========      ======      ======     =======     ======      ======   =======         ======     ======
</TABLE>

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, the FHLMC and the Government National Mortgage Association ("GNMA"),
certificates  of deposit  of insured  banks and  savings  institutions,  federal
funds,  mutual funds and overnight  deposits at the FHLB. At June 30, 1999,  the
Bank held $11.8 million in investment securities.

         The  following  table sets  forth  activity  in the  Bank's  investment
securities portfolio for the periods indicated:

<TABLE>
<CAPTION>
                                                                           FOR THE YEAR ENDED JUNE 30,
                                                             ---------------------------------------------------
                                                                    1999             1998               1997
                                                             ----------------  ---------------   ---------------
<S>                                                          <C>               <C>               <C>
                                                                              (IN THOUSANDS)

Amortized cost at beginning of period...................     $       8,533     $       6,362     $       5,272
Purchases, net..........................................             4,122             2,609             1,390
Principal payments from mortgage backed securities......            (1,333)             (731)             (316)
Gain on sales...........................................               166               306                --
Premium and discount amortization, net..................               (24)              (13)               16
                                                             --------------    -------------     -------------
Amortized cost at end of period.........................            11,464             8,533             6,362
Net unrealized gain(1)..................................               334               484               575
                                                             -------------     -------------     -------------
Total securities, net...................................     $      11,798     $       9,017     $       6,937
                                                             =============     =============     =============
</TABLE>

(1)      The net  unrealized  gain at June 30,  1999,  1998 and 1997  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 Bank's
         securities  portfolio  in the  "Carrying  Cost,"  as  reflected  in the
         Statements of Financial Condition.


                                       13
<PAGE>

         The following table sets forth the amortized cost and fair value of the
Bank's securities at the dates indicated.
<TABLE>
<CAPTION>

                                                                         AT JUNE 30,
                                   -----------------------------------------------------------------------------
                                              1999                      1998                      1997
                                   -----------------------     ----------------------    -----------------------
                                    AMORTIZED                  AMORTIZED                 AMORTIZED
                                      COST      FAIR VALUE       COST      FAIR VALUE      COST       FAIR VALUE
                                   ----------   ----------     --------    ----------    --------     ----------
<S>                                   <C>           <C>          <C>           <C>         <C>            <C>
                                                             (IN THOUSANDS)
Mortgage-backed securities:
  Fannie Mae and Government
  National Mortgage Association...  $  4,626      $  4,672     $  2,174      $  2,235    $  1,375       $  1,440
                                                               --------      --------    --------       --------
Other debt securities:
  U.S. Treasury and Agency........     4,624         4,589        5,530         5,522       4,200          4,177
  Other...........................       480           459          198           198         198            198
                                    --------      --------     --------      --------    --------       --------
Total debt securities.............     5,104         5,048        5,728         5,720       4,398          4,375
                                    --------      --------     --------      --------    --------       --------
Equity securities(1)..............     1,210         1,554            7           438          13            546
Federal Home Loan Bank Stock......       524           524          624           624         576            576
Net unrealized gain(2)............       334            --          484            --         575             --
                                    --------      --------     --------      --------    --------       --------
Total securities, net.............  $ 11,798      $ 11,798     $  9,017      $  9,017    $  6,937       $  6,937
                                    ========      ========     ========      ========    ========       ========
</TABLE>
(1)  Equity securities consist of FHLMC common stock and mutual funds.
(2)  The net  unrealized  gain at June  30,  1999,  1998  and  1997  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 Bank's securities portfolio in the "Carrying Cost," as reflected in the
     Statements of Financial Condition.

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

<TABLE>
<CAPTION>
                                                                         AT JUNE 30,
                                          ---------------------------------------------------------------------------
                                                   1999                    1998                         1997
                                          ----------------------  ------------------------   ------------------------
                                          AMORTIZED                AMORTIZED                  AMORTIZED
                                            COST      FAIR VALUE     COST        FAIR VALUE     COST       FAIR VALUE
                                          ---------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>          <C>           <C>            <C>
                                                                     (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........       4,626       4,672       2,174        2,235         1,375          1,440
   Other debt securities:............       4,806       4,750       5,430        5,422         4,100          4,077
   Equity securities.................       1,210       1,554           7          438            13            546
   Net unrealized gain(1)............         334          --         484           --           575             --
                                          -------     -------     -------      -------       -------        -------
         Total available-for-sale....      10,976      10,976       8,095        8,095         6,063          6,063
                                          -------     -------     -------      -------       -------        -------
Certificates of deposit..............         198         198         198          198           198            198
                                          -------     -------     -------      -------       -------        -------
Federal Home Loan Bank Stock.........         524         524         624          624           576            576
                                          -------     -------     -------      -------       -------        -------
   Total securities, net.............     $11,798     $11,798     $ 9,017      $ 9,017       $ 6,937        $ 6,937
                                          =======     =======     =======      =======       =======        =======
</TABLE>
(1)      The net  unrealized  gains at June 30,  1999,  1998 and 1997  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 Bank's securities portfolio in the "Carrying Cost," as reflected
         in the Statements of Financial Condition.

                                       14
<PAGE>


         The  following  table  sets forth  certain  information  regarding  the
amortized  cost,  fair  value and  weighted  average  yield of the  Bank's  debt
securities at June 30, 1999, 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.


<TABLE>
<CAPTION>
                                                                  AT JUNE 30, 1999
                                           -------------------------------------------------------------------------------
                                                      HELD-TO-MATURITY                        AVAILABLE FOR SALE
                                           -------------------------------------------------------------------------------
                                                                       WEIGHTED                                   WEIGHTED
                                            AMORTIZED      FAIR         AVERAGE       AMORTIZED       FAIR         AVERAGE
                                              COST         VALUE         YIELD          COST          VALUE         YIELD
                                            ---------     ------      ---------       ---------       ------       --------
<S>                                          <C>          <C>          <C>             <C>          <C>             <C>
                                                                           (DOLLARS IN THOUSANDS)

Debt Securities
Mortgaged-backed securities:
  Due within 1 year.....................    $   --        $  --       $    --%        $    --       $    --        $   --%
  Due after 1 year but within 5 years           --           --            --              66            66          7.29
  Due after 5 years but within 10
    years...............................        --           --            --              --            --            --
  Due after 10 years....................        --           --            --           4,560         4,606          6.76
                                                                                      -------       -------
              Total                             --           --            --           4,626         4,672          6.77
 U.S. Treasury and Agency:
  Due within 1 year.....................       100          100          5,83              --            --            --
  Due after 1 year but within 5 years           --           --            --           2,880         2,849          5.75
  Due after 5 years but within 10
   years................................        --           --            --           1,017         1,018          7.53
  Due after 10 years....................        --           --            --             627           622          5.80
                                                                                      -------       -------
              Total                            100          100          5.83           4,524         4,489          6.16
                                            ------        -----       -------         -------       -------
Corporate & Other:
  Due within 1 year.....................        99           99          5.10              --            --            --
  Due after 1 year but within 5 years           99           99          7.25              --            --            --
  Due after 5 years but within 10
   years................................        --           --            --              --            --            --
  Due after 10 years....................        --           --            --             282           261          4.60
                                                                                      -------
                                               198          198          6.18             282           261          4.60
                                                                                      -------
  Equity Securities:....................        --           --            --           1,210         1,554            --
                                                                                      -------
  Total:
    Due within 1 year...................       199          199          5.47              --            --            --
    Due after 1 year but within 5 years         99           99          7.25           2,946         2,915          5.79
    Due after 5 years but within 10
     years..............................        --           --            --           1,017         1,018          7.53
    Due after 10 years..................        --           --            --           5,469         5,489          6.54
    Equity Securities...................        --           --            --           1,210         1.554            --
                                                                                      -------       -------
                                               298          298          6.06          10,642        10,976          6.41
                                               ---          ---                       -------       -------
     Federal Home Loan Bank Stock.......       524          524            --              --            --            --
                                            ------        -----       --------        -------       -------        ------
                                            $  822        $ 822           6.06%       $10,642       $10,976          6.41%
                                            ======        =====       ========        =======       =======
</TABLE>

                                       15
<PAGE>



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 regular  (passbook)
savings accounts,  checking accounts,  money market deposit accounts,  statement
savings  accounts,  IRAs and certificates of deposit.  In recent years, the Bank
has offered  certificates of deposit with maturities of up to 48 months. At June
30,  1999,  the Bank's core  deposits  (which the Bank  considers  to consist of
checking  accounts,  regular savings  accounts and statement  savings  accounts)
constituted  44.2%  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,  Allegheny  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.
<TABLE>
<CAPTION>

                                                                     FOR THE YEAR ENDED JUNE 30,
                                                   ---------------------------------------------------------
                                                          1999                  1998                1997
                                                   ---------------------  --------------------  ------------
<S>                                                   <C>                    <C>                  <C>
                                                                           (IN THOUSANDS)

Total deposits at beginning of period,
  including accrued interest..................         $  82,488              $  68,218           $   63,468
Net increase before interest credited.........             6,848                 10,728                1,554
Interest credited.............................             3,770                  3,542                3,196
                                                       ---------              ---------           ----------
Total deposits at end of period...............         $  93,106              $  82,488           $   68,218
                                                       =========              =========           ==========
</TABLE>

         At June 30, 1999,  the Bank had  approximately  $13.9  million in Jumbo
certificate of deposits (accounts in amounts over $100,000) maturing as follows:
<TABLE>
<CAPTION>


                                                                                             WEIGHTED
                                                                       AMOUNT              AVERAGE RATE
                                                                      --------            -------------
<S>                                                                 <C>                   <C>
                                                                               (IN THOUSANDS)

Maturity Period
   Within three months.....................................         $    4,975                 5.25%
   After three but within six months.......................              3,393                 4.76%
   After six but within 12 months..........................              4,232                 4.97%
   After 12 months.........................................              1,310                 4.92%
                                                                    ----------
              Total........................................         $   13,910                 5.01%
                                                                    ==========
</TABLE>



                                       16
<PAGE>



         The following  table sets forth the  distribution of the Bank's deposit
accounts and the related weighted average interest rates at the dates indicated.
<TABLE>
<CAPTION>

                                                               AT JUNE 30,
                           --------------------------------------------------------------------------------------------------------
                                          1999                                 1998                                1997
                           ---------------------------------     ---------------------------------   ------------------------------
                                        PERCENT     WEIGHTED                PERCENT       WEIGHTED             PERCENT     WEIGHTED
                                       OF TOTAL     AVERAGE                 OF TOTAL      AVERAGE              OF TOTAL    AVERAGE
                            AMOUNT     DEPOSITS      RATE        AMOUNT     DEPOSITS       RATE      AMOUNT    DEPOSITS     RATE
                           --------    --------    ---------     ------     --------      --------   ------    --------    --------
<S>                         <C>          <C>        <C>        <C>           <C>          <C>        <C>       <C>         <C>
                                                           (DOLLARS IN THOUSANDS)

Noninterest bearing
checking accounts......   $  3,914          4.20%       --%    $  3,469         4.21%         --%    $   901     1.33%         --
Interest bearing
checking / Money Market     15,425         16.57%     2.28%      10,321        12.51%       3.13%     11,347    16.63%       3.38%
accounts..............
Passbook savings......      21,841         23.46%     3.05%      16,729        20.28%       4.25%     10,672    15.64%       4.03%
Certificates of deposit     51,788         55.62%     4.94%      51,801        62.80%       5.52%     45,133    66.16%       5.52%
Accrued interest......         138          0.15%       --          168         0.20%         --         165     0.24%         --
                          --------       -------    ------     --------      -------    --------     -------  -------     -------
        Totals            $ 93,106        100.00%     4.29%    $ 82,488       100.00%       4.94%    $68,218   100.00%       4.96%
                          ========       =======    ======     ========      =======    ========     =======  =======     =======
</TABLE>

         The following  table presents,  by interest rate ranges,  the amount of
certificate accounts outstanding at June 30, 1999 and the period to maturity.
<TABLE>
<CAPTION>

                                                       PERIOD TO MATURITY AT JUNE 30, 1999
- ------------------------------------------------------------------------------------------------------------
                                          LESS THAN             ONE TO              FOUR TO
       INTEREST RATE RANGE                ONE YEAR            THREE YEARS         FIVE YEARS        TOTAL
- --------------------------------    -------------------  -------------------   ---------------  ------------
<S>                                  <C>                  <C>                  <C>              <C>
                                                           (DOLLARS IN THOUSANDS)
4.00% to 5.99%                      $       42,693        $       5,577        $       1,219    $      49,489
6.01% to 7.99%..................             1,964                  272                   63            2,299
  Total.............                $       44,657        $       5,849        $       1,282    $      51,788
                                    ==============        =============        =============    =============
</TABLE>


         Borrowings.  The Bank  historically has not used borrowings as a source
of funds.  However, 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,  1999,  the maximum
amount of FHLB advances  available to the Bank was $16.0  million.  The Bank had
short term advances of $2.6 million at June 30, 1999 from the FHLB.  Interest is
payable at rates  ranging from 5.68% to 6.87%.  $912,500 of the advances are due
by August of 2002, $1.5 million are due by September of 2002, with the remaining
$152,000 due January 2007.

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. An additional insurance agency was purchased in April of 1999.
AF Insurance  Services,  Inc. offers these services in a segregated  location at
the Bank's executive offices,  Sparta,  Lenoir,  Jefferson and North Wilkesboro,
North Carolina.


                                       17
<PAGE>


AF BROKERAGE, INC.

         AF  Brokerage,  Inc., a wholly  owned  subsidiary  of the Company,  was
formed in August  1998 for the  purpose  of  selling  brokerage  and  investment
products through a third-party vendor. AF Brokerage,  Inc. offers these services
in a segregated location at the Bank's executive offices and branch locations.

PERSONNEL

         As of June 30,  1999,  the  Company  had 70  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 Bank's employees.

                                   REGULATION

GENERAL

         The  Company  and  the  Bank  are  subject  to  extensive   regulation,
examination and supervision by the OTS, as their chartering  agency.  The Bank's
deposit  accounts  are insured up to  applicable  limits by the FDIC and it is a
member  of the  FHLB of  Atlanta.  The  Bank  must  file  reports  with  the OTS
concerning its activities and financial  condition and it must obtain regulatory
approvals prior to entering into certain transactions,  such as mergers with, or
acquisitions  of,  other  depository  institutions.  The OTS  conducts  periodic
examinations   to  assess  the  Bank's   compliance   with  various   regulatory
requirements.  This  regulation  and  supervision  establishes  a  comprehensive
framework  of  activities  in which a  savings  institution  can  engage  and is
intended primarily for the protection of the insurance fund and depositors.  The
Company and the Holding  Company,  as savings and loan  holding  companies,  are
required to file certain reports with, and otherwise  comply with, the rules and
regulations of the OTS.

         The OTS has significant discretion in connection with their supervisory
and enforcement  activities and examination  policies,  including  policies with
respect to the  classification  of assets and the establishment of adequate loan
loss reserves for regulatory purposes.  Any change in such policies,  whether by
the OTS or the  Congress,  could have a material  adverse  impact on the Holding
Company, the Company or the Bank.

         The  following  discussion  is intended to be a summary of the material
statutes and regulations  applicable to savings  institutions  and their holding
companies, and it does not purport to be a comprehensive description of all such
statutes and regulations.

REGULATION OF FEDERAL SAVINGS BANKS

         Business Activities. The Bank derives its lending and investment powers
from  the  Home  Owner's  Loan  Act  ("HOLA")  and  the  regulations  of the OTS
thereunder.  Under these laws and  regulations,  the Bank may invest in mortgage
loans secured by residential  and  non-residential  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.  These investment powers are
subject  to  various  limitations,  including  (a)  a  prohibition  against  the
acquisition  of any corporate debt security that is not rated in one of the four
highest rating  categories;  (b) a limit of 400% of an association's  capital on
the aggregate amount of loans secured by  non-residential  real estate property;
(c) a limit of 20% of an association's  assets on commercial  loans; (d) a limit
of 35% of an association's  assets on the aggregate amount of consumer loans and
acquisitions  of  certain  debt  securities;  (e) a  limit  of 5% of  assets  on
non-conforming  loans (loans in excess of the specific limitations of HOLA); and
(f) a limit of the  greater  of 5% of  assets  or an  association's  capital  on
certain  construction  loans  made for the  purpose of  financing  what is or is
expected to become residential property.




                                       18
<PAGE>

         Loans to One Borrower.  Under HOLA, savings  associations are generally
subject to the same  limits on loans to one  borrower as are imposed on national
banks. Generally,  under these limits, a savings institution may not make a loan
or extend  credit to a single or related  group of borrowers in excess of 15% of
the  association's  unimpaired  capital and surplus.  Additional  amounts may be
lent, not exceeding 10% of the association's  unimpaired capital and surplus, if
such  loans and  extensions  of credit are fully  secured by  readily-marketable
collateral.  Such  collateral  is  defined to  include  certain  debt and equity
securities and bullion,  but generally does not include real estate. At June 30,
1999, the Bank's limit on loans to one borrower was approximately  $1.8 million.
At June 30, 1999, the Bank's largest  aggregate  amount of loans to one borrower
was $1.5 million and is secured by a mix of one- to four-family, multifamily and
commercial  properties.  The second largest borrower had an aggregate balance of
approximately $1.4 million,  secured by an apartment complex.  At June 30, 1999,
all of the  loans in both of these  lending  relationships  were  performing  in
accordance with their terms.

         QTL Test.  HOLA  requires  a savings  institution  to meet a  Qualified
Thrift Lender  ("QTL") test. A savings  institution  may satisfy the QTL test by
maintaining at least 65% of its "portfolio  assets" in certain "qualified thrift
investments" in at least 9 months of the most recent 12-month period. "Portfolio
assets" means,  in general,  an  association's  total assets less the sum of (a)
specified  liquid  assets up to 20% of total  assets,  (b) certain  intangibles,
including  goodwill and credit card and purchased  mortgage servicing rights and
(c) the value of property used to conduct the association's  business.  The term
"qualified  thrift  investments"  includes  various  types  of  loans  made  for
residential  and  housing  purposes,   investments  related  to  such  purposes,
including  certain  mortgage-backed  and  related  securities,   and  loans  for
personal,  family,  household and certain other purposes up to a limit of 20% of
an association's  portfolio assets.  Recent  legislation  broadened the scope of
"qualified thrift  investments" to include 100% of an institution's  credit card
loans, education loans, and small business loans. A savings association may also
satisfy the QTL test by qualifying as a Adomestic building and loan association@
as defined in the  Internal  Revenue Code of 1986.  At June 30,  1999,  the Bank
maintained 89.8% of its portfolio assets in qualified  thrift  investments.  The
Bank  had  also  satisfied  the QTL test in each of the  prior  12  months  and,
therefore, was a qualified thrift lender.

         A savings institution that fails the QTL test must either operate under
certain restrictions on its activities or convert to a bank charter. The initial
restrictions  include  prohibitions against (a) engaging in any new activity not
permissible  for a national bank,  (b) paying  dividends not  permissible  under
national  bank  regulations,  (c)  obtaining  new advances from any FHLB and (d)
establishing any new branch in a location not permissible for a national bank in
the association's home state. In addition, within one year of the date a savings
institution ceases to meet the QTL test, any company controlling the association
would have to register  under,  and become subject to the  requirements  of, the
Bank  Holding  Company  Act of 1956,  as amended  ("BHC  Act").  If the  savings
institution  does not requalify under the QTL test within the three-year  period
after it failed the QTL test, it would be required to terminate any activity and
to dispose of any investment not  permissible for a national bank and would have
to repay as  promptly as  possible  any  outstanding  advances  from an FHLB.  A
savings  institution  that has failed the QTL test may  requalify  under the QTL
test and be free of such limitations, but it may do so only once.

         Capital Requirements.  The OTS regulations require savings associations
to meet three minimum capital standards: a tangible capital ratio requirement of
1.5% of total assets as adjusted  under the OTS  regulations,  a leverage  ratio
requirement of 3% of core capital to such adjusted total assets and a risk-based
capital  ratio  requirement  of 8% of core and  supplementary  capital  to total
risk-weighted  assets.  The OTS and the federal banking regulators have proposed
amendments  to their  minimum  capital  regulations  to provide that the minimum
leverage  capital ratio for a depository  institution that has been assigned the
highest composite rating of 1 under the Uniform Financial  Institutions  Ratings
System  will be 3% and that the  minimum  leverage  capital  ratio for any other
depository  institution  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,
a savings  association 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 OTS believes are inherent in the of asset.




                                       19
<PAGE>



         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
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.  The
allowance for loan and lease losses  includable in supplementary  and capital is
limited  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.

         The  OTS  has   promulgated  a  regulation   that  requires  a  savings
association with "above normal" interest rate risk, when determining  compliance
with its risk-based capital  requirement,  to hold additional capital to account
for its "above normal" interest rate risk. A savings association's interest rate
risk is measured by the decline in the net portfolio  value of its assets (i.e.,
the difference between incoming and outgoing  discounted cash flows from assets,
liabilities and off-balance  sheet  contracts)  resulting from a hypothetical 2%
increase or  decrease  in market  rates of  interest,  divided by the  estimated
economic value of the  association's  assets,  as calculated in accordance  with
guidelines  set forth by the OTS.  At the times when the 3-month  Treasury  bond
equivalent  yield falls below 4%, an  association  may compute its interest rate
risk on the basis of a decrease  equal to one-half of that  Treasury rate rather
than on the basis of 2%. A savings association whose measured interest rate risk
exposure  exceeds  2% would be  considered  to have  "above  normal"  risk.  The
interest  rate risk  component is an amount equal to one-half of the  difference
between the association's  measured interest rate risk and 2%, multiplied by the
estimated  economic  value of the  association's  assets.  That dollar amount is
deducted from an association's total capital in calculating  compliance with its
risk-based  capital  requirement.  Any required deduction for interest rate risk
becomes  effective on the last day of the third quarter  following the reporting
date of the  association's  financial  data on which the interest  rate risk was
computed.  The OTS has indefinitely  deferred the implementation of the interest
rate risk component in the computation of an  institution's  risk-based  capital
requirements.  The OTS continues to monitor the interest rate risk of individual
institutions and retains the right to impose additional capital  requirements on
individual institutions. At June 30, 1999, the Bank was not required to maintain
any  additional  risk-based capital under this rule. At June 30, 1999, the  Bank
met each of its capital requirements.

         The table below presents the Bank's  regulatory  capital as compared to
the OTS regulatory capital requirements at June 30, 1999:
<TABLE>
<CAPTION>

                                                                CAPITAL           EXCESS
                                               AMOUNT         REQUIREMENTS        CAPITAL
                                             ---------      --------------       ----------
<S>                                           <C>              <C>                <C>
                                                          (IN THOUSANDS)

Core capital...........................       $   10,897       $    3,256         $    7,641
Risk-based capital.....................           11,901            5,484              6,417
</TABLE>


         A reconciliation  between  regulatory  capital and GAAP capital at June
30, 1999 in the accompanying financial statements is presented below:


                                       20
<PAGE>
<TABLE>
<CAPTION>

                                                                         RISK-
                                                        CORE             BASED
                                                       CAPITAL          CAPITAL
                                                    ------------      -----------
<S>                                                 <C>               <C>
GAAP capital....................................    $     11,063      $    11,063
Net unrealized gain on available for
  sale investment securities, net of tax........            (166)            (166)
Allowance for loan losses included as
  supplementary capital.........................              --              856
Goodwill and other nonincludible assets.........              --              148
                                                    ------------      -----------
Regulatory capital..............................    $     10,897      $    11,901
                                                    ============      ===========

</TABLE>



         Limitation on Capital  Distributions.  Effective April 1, 1999, the OTS
amended its capital  distribution  regulations to reduce  regulatory  burdens on
savings  associations.  The  regulations  being  replaced,  which were effective
throughout 1998,  established  limitations upon capital distributions by savings
associations,  such as cash  dividends,  payments  to  repurchase  or  otherwise
acquire its shares, payments to shareholders of another institution in a cashout
merger,  and other  distributions  charged  against  capital.  At least  30-days
written notice to the OTS was required for a proposed capital  distribution by a
savings association,  and capital  distributions in excess of specified earnings
or by certain  institutions  were subject to approval by the OTS. An association
that  had  capital  in  excess  of  all  fully  phased  in  regulatory   capital
requirements  before and after a proposed capital  distribution and that was not
otherwise restricted in making capital distributions,  could, after prior notice
but  without  the  approval  of the OTS,  make  capital  distributions  during a
calendar  year  equal to the  greater  of (a) 100% of its net  earnings  to date
during the calendar  year plus the amount that would reduce by half its "surplus
capital   ratio"  (the  excess   capital   over  its  fully  phased  in  capital
requirements)  at the  beginning  of the  calendar  year,  or (b) 75% of its net
earnings for the previous four quarters.  Any additional  capital  distributions
would  require  prior OTS  approval.  Under the  amendments  adopted by the OTS,
certain  savings  associations  will be permitted  to pay capital  distributions
during a calendar year that do not exceed the  association's net income for that
year plus its retained net income for the prior two years, without notice to, or
the approval of, the OTS. However, a savings association subsidiary of a savings
and loan  holding  company,  such as the Bank,  will  continue to have to file a
notice unless the specific  capital  distribution  requires an  application.  In
addition,  the OTS can  prohibit  a  proposed  capital  distribution,  otherwise
permissible under the regulation, if the OTS has determined that the association
is in need of more than normal  supervision or if it determines  that a proposed
distribution by an association  would constitute an unsafe or unsound  practice.
Furthermore,  under the OTS prompt corrective action regulations, the Bank would
be prohibited from making any capital  distribution if, after the  distribution,
the Bank failed to meet its minimum capital  requirements,  as described  above.
See "--Prompt Corrective Regulatory Action."

         Liquidity. The Bank is required to maintain an average daily balance of
liquid assets (cash,  certain time  deposits,  bankers'  acceptances,  specified
United States Government, state or federal agency obligations, shares of certain
mutual funds and certain  corporate debt securities and commercial  paper) equal
to a  monthly  average  of not  less  than a  specified  percentage  of its  net
withdrawable  deposit  accounts  plus  short-term  borrowings.   This  liquidity
requirement may be changed from time to time by the OTS to any amount within the
range of 4% to 10% depending  upon economic  conditions and the savings flows of
member institutions,  and is currently 4%. Monetary penalties may be imposed for
failure to meet these liquidity requirements. The Bank's average liquidity ratio
for the month ended June 30, 1999 was  approximately  19.7% which  exceeded  the
applicable  requirements.  The Bank has never been subject to monetary penalties
for failure to meet its liquidity requirements.

         Assessments.  The  OTS  has  adopted  amendments  to  its  regulations,
effective January 1, 1999, that are intended to assess savings associations on a
more  equitable  basis.  The new  regulations  will base the  assessment  for an
individual savings association on three components: the size of the association,
on which the basic  assessment  would be based;  the  association's  supervisory
condition,  which would result in an additional assessment based of a percentage
of the basic  assessment for any savings  institution with a composite rating



                                       21
<PAGE>

of 3, 4 or 5 in its  most  recent  safety  and  soundness  examination;  and the
complexity of the association's operations,  which would result in an additional
assessment  based  of a  percentage  of the  basic  assessment  for any  savings
association that managed over $1.0 billion in trust assets,  serviced for others
loans  aggregating  more than $1.0  billion,  or had certain  off-balance  sheet
assets aggregating more than $1.0 billion.  In order to avoid a disproportionate
impact on the smaller savings  institutions,  which are those whose total assets
never exceeded $100.0 million,  the new regulations  provide that the portion of
the assessment  based on asset size will be the lesser of the  assessment  under
the amended  regulations or the  regulations  before the  amendment.  Management
believes  that any  change  in its rate of OTS  assessments  under  the  amended
regulations will not be material.

         Branching. Subject to certain limitations, HOLA and the OTS regulations
permit federally  chartered  savings  institutions to establish  branches in any
state of the  United  States.  The  authority  to  establish  such a  branch  is
available  (a)  in  states  that   expressly   authorize   branches  of  savings
institutions  located in another  state and (b) to an  association  that  either
satisfies  the  "QTL"  test for a  qualified  thrift  lender or  qualifies  as a
"domestic building and loan association" under the Internal Revenue Code of 1986
(the "Code"),  which imposes  qualification  requirements similar to those for a
"qualified  thrift  lender"  under HOLA.  See "--QTL Test." The authority  for a
federal  savings  institution  to establish an interstate  branch  network would
facilitate a geographic  diversification of the association's  activities.  This
authority under HOLA and the OTS  regulations  preempts any state law purporting
to regulate branching by federal savings institutions.

         Community  Reinvestment.  Under the Community Reinvestment Act ("CRA"),
as implemented by OTS  regulations,  a savings  institution has a continuing and
affirmative obligation consistent with its safe and sound operation 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  financial   institutions  nor  does  it  limit  an  institution's
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 a savings  institution,
to assess the association's  record of meeting the credit needs of its community
and to take such record into account in its  evaluation of certain  applications
by such  association.  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 on January 20, 1998.

         The CRA  regulations  establish  an  assessment  system  that  bases an
association's  rating on its actual  performance in meeting  community needs. In
particular, the assessment system focuses on three tests: (a) a lending test, to
evaluate the  institution's  record of making loans in its assessment areas; (b)
an  investment  test,  to evaluate  the  institution's  record of  investing  in
community development projects, affordable housing, and programs benefitting low
or moderate  income  individuals  and  businesses;  and (c) 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  ("FRA").  In  general,  an
affiliate of the Bank is any company that controls the Bank or any other company
that is  controlled  by a company that  controls the Bank,  excluding the Bank's
subsidiaries other than those that are insured depository institutions.  The OTS
regulations  prohibit  a  savings  institution  (a) from  lending  to any of its
affiliates  that is  engaged in  activities  that are not  permissible  for bank
holding  companies under Section 4(c) of the BHC Act and (b) from purchasing the
securities  of any  affiliate  other than a  subsidiary.  Section 23A limits the
aggregate  amount of  transactions  with any individual  affiliate to 10% of the
capital  and surplus of the savings  institution  and also limits the  aggregate
amount of transactions  with all affiliates to 20% of the savings  institution's
capital and  surplus.  Extensions  of credit to  affiliates  are  required to be
secured by collateral  in an amount and of a type  described in Section 23A, and
the purchase of low quality  assets from  affiliates  is  generally  prohibited.
Section 23B provides that certain transactions with affiliates,  including loans
and asset purchases, must be on terms and under circumstances,  including credit
standards,  that are  substantially  the same or at  least as  favorable  to the
association  as those  prevailing at the time for comparable  transactions  with
non-affiliated  companies.  In the  absence  of  comparable  transactions,  such
transactions  may only occur under  terms and  circumstances,  including  credit
standards,   that  in  good  faith  would  be  offered  to  or  would  apply  to
non-affiliated companies.




                                       22
<PAGE>


         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 FRB  thereunder.  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
association's  capital.  In addition,  extensions of credit in excess of certain
limits must be approved by the association's board of directors.

         Enforcement.  Under the Federal Deposit  Insurance Act ("FDI Act"), the
OTS has primary enforcement responsibility over savings institutions and has the
authority  to  bring  enforcement  action  against  all  "institution-affiliated
parties,"  including any controlling  stockholder or any shareholder,  attorney,
appraiser  or  accountant  who  knowingly  or  recklessly  participates  in  any
violation of applicable law or regulation or breach of fiduciary duty or certain
other  wrongful  actions that causes or is likely to cause a more than a minimal
loss or other  significant  adverse  effect on an insured  savings  institution.
Civil  penalties  cover a wide range of  violations  and  actions and range from
$5,000 for each day during which  violations of law,  regulations,  orders,  and
certain written agreements and conditions continue, up to $1 million per day for
such violations if the person obtained a substantial  pecuniary gain as a result
of such  violation or knowingly or recklessly  caused a substantial  loss to the
institution. Criminal penalties for certain financial institution crimes include
fines of up to $1 million  and  imprisonment  for up to 30 years.  In  addition,
regulators have  substantial  discretion to take  enforcement  action against an
institution that fails to comply with its regulatory requirements,  particularly
with respect to its capital  requirements.  Possible  enforcement  actions range
from the  imposition  of a capital plan and capital  directive to  receivership,
conservatorship, or the termination of deposit insurance. Under the FDI Act, the
FDIC has the  authority to  recommend  to the  Director of OTS that  enforcement
action be taken with respect to a particular savings  institution.  If action is
not taken by the Director of the OTS, the FDIC has authority to take such action
under certain circumstances.

         Standards for Safety and Soundness. Pursuant to the FDI Act, as amended
by Federal Deposit Insurance Corporation  Improvement Act of 1991 ("FDICIA") and
the  Riegle  Community  Development  and  Regulatory  Improvement  Act  of  1994
("Community  Development  Act"),  the OTS,  together with the other federal bank
regulatory  agencies,  adopted  a  set  of  guidelines  prescribing  safety  and
soundness  standards.  The guidelines  establish general  standards  relating to
internal  controls  and  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, among other things, appropriate systems and practices to
identify and manage the risks and  exposures  specified in the  guidelines.  The
guidelines prohibit excessive compensation as an unsafe and unsound practice and
describe  compensation  as excessive when the amounts paid are  unreasonable  or
disproportionate  to the services performed by an executive  officer,  employee,
director or principal  shareholder.  The OTS and the other  agencies  determined
that stock  valuation  standards  were not  appropriate.  In  addition,  the OTS
adopted  regulations  that  authorize,  but do not require,  the OTS to order an
institution  that has been given notice by the OTS that it is not satisfying any
of such safety and soundness  standards to submit a compliance  plan.  If, after
being so notified,  an institution fails to submit an acceptable compliance plan
or fails in any material  respect to implement an accepted  compliance plan, the
OTS must issue an order directing action to correct the deficiency and may issue
an order  directing  other  actions  of the  types to which an  undercapitalized
association  is subject  under the  "prompt  corrective  action"  provisions  of
FDICIA.  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.

         Real Estate Lending  Standards.  The OTS and the other federal  banking
agencies  adopted  regulations  to prescribe  standards for extensions of credit
that (a) are secured by real estate or (b) are made for the purpose of financing
the  construction of improvements  on real estate.  The OTS regulations  require
each savings  institution to establish and maintain written internal real estate
lending  standards that are consistent with safe and sound banking practices and
appropriate to the size of the  association and the nature and scope of its real
estate  lending   activities.   The  standards  also  must  be  consistent  with
accompanying  OTS  guidelines,   which  include  loan-to-value



                                       23
<PAGE>

ratios for the different types of real estate loans. Banks are also permitted to
make a limited amount of loans that do not conform to the proposed loan-to-value
limitations so long as such exceptions are reviewed and justified appropriately.
The guidelines also list a number of lending  situations in which  exceptions to
the loan-to-value standards are justified.

         Prompt Corrective  Regulatory  Action.  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 institutions.
For  this  purpose,  a  savings  institution  would  be  placed  in one of  five
categories based on the association's capital.  Generally, a savings institution
is treated as "well  capitalized" if its ratio of total capital to risk-weighted
assets is at least 10.0%, its ratio of core capital to  risk-weighted  assets is
at least 6.0%,  its ratio of core capital to total assets is at least 5.0%,  and
it is not  subject  to any  order  or  directive  by the OTS to meet a  specific
capital level. A savings institution will be treated as "adequately capitalized"
if its ratio of total  capital to  risk-weighted  assets is at least  8.0%,  its
ratio of core capital to risk-weighted assets is at least 4.0%, and its ratio of
core capital to total assets is at least 4.0% (3.0% if the association  receives
the highest rating on the CAMEL financial institutions rating system). A savings
institution that has a total risk-based  capital of less than 8.0% or a leverage
ratio or a Tier 1 capital ratio that is less than 4.0% (3.0%  leverage  ratio if
the association receives the highest rating on the CAMEL financial  institutions
rating  system) is considered to be  "undercapitalized."  A savings  institution
that has a total  risk-based  capital  of less than 6.0% or a Tier 1  risk-based
capital  ratio  or a  leverage  ratio  of less  than  3.0% is  considered  to be
"significantly  undercapitalized."  A savings  institution  that has a  tangible
capital  to assets  ratio  equal to or less than 2% is deemed to be  "critically
undercapitalized."  The elements of an association's capital for purposes of the
prompt corrective action regulations are defined generally as they are under the
regulations for minimum capital requirements.  See "--Capital  Requirements." At
June   30,   1999,   the   Bank   met  the   criteria   for   being   considered
"well-capitalized."

         Where  appropriate,  the OTS can impose  corrective action by a savings
and loan holding  company  under the "prompt  corrective  action"  provisions of
FDICIA.

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

         Pursuant to FDICIA,  the FDIC  established a new 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 the reporting period ending seven months before the
assessment period. The three capital categories consist of (a) well capitalized,
(b) adequately  capitalized,  or (c) undercapitalized.  The FDIC also assigns an
institution to one of three supervisory subcategories within each capital group.
The  supervisory  subgroup  to which an  institution  is  assigned is based on a
supervisory evaluation provided to the FDIC by the institution's primary federal
regulator  and  information  that  the FDIC  determines  to be  relevant  to the
institution's  financial  condition and the risk posed to the deposit  insurance
funds.  An  institution's  assessment  rate depends on the capital  category and
supervisory  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%. As a result of the Deposit  Insurance Funds
Act of 1996 (the "Funds Act"),  both the BIF and the SAIF currently  satisfy the
reserve ratio  requirement.  If the FDIC determines that assessment rates should
be increased,  institutions in all risk categories  could be affected.  The FDIC
has exercised this authority several times in the past and could raise insurance
assessment  rates in the future.  If such action is taken by the FDIC,  it could
have an adverse effect on the earnings of the Bank.

         The Funds Act also amended the FDIA to expand the  assessment  base for
the payments on the FICO bonds.  Beginning  January 1, 1997, the assessment base
for the  FICO  bonds  included  the  deposits  of  both  BIF-



                                       24
<PAGE>

and SAIF-insured institutions.  Until December 31, 1999, or such earlier date on
which the last savings  association  ceases to exist, the rate of assessment for
BIF-assessable   deposits   shall  be   one-fifth   of  the  rate   imposed   on
SAIF-assessable deposits. The annual rate of assessments for the payments on the
FICO bonds for the first,  second, third and fourth quarters of fiscal year 1999
were 0.0622%, 0.0610%, 0.0582% and 0.061%, respectively.

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

         Federal  Home  Loan  Bank  System.  The Bank is a member of the FHLB of
Atlanta, which is one of the regional FHLBs composing the FHLB System. Each FHLB
provides a central credit facility  primarily for its member  institutions.  The
Bank, as a member of the FHLB of Atlanta, is required to acquire and hold shares
of  capital  stock  in the  FHLB of  Atlanta  in an  amount  equal  to 1% of the
aggregate  principal  amount of its  unpaid  residential  mortgage  loans,  home
purchase contracts and similar obligations, but not less than $500. The Bank was
in compliance with this  requirement with an investment in FHLB of Atlanta stock
at June 30,  1999,  of  $524,000.  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.

         For the fiscal years ended June 30, 1999, 1998 and 1997, dividends from
the FHLB of  Atlanta to the Bank  amounted  to  $45,000,  $43,000  and  $38,000,
respectively.  If dividends  were  reduced,  or interest on future FHLB advances
increased, the Bank's net interest income would likely also be reduced.

         Federal  Reserve  System.  The Bank is subject to provisions of the FRA
and the FRB's  regulations  pursuant  to which  depositary  institutions  may be
required  to  maintain   non-interest-earning  reserves  against  their  deposit
accounts and certain other liabilities.  Currently,  reserves must be maintained
against transaction accounts (primarily NOW and regular checking accounts).  The
FRB regulations  generally  require that reserves be maintained in the amount of
3% of the aggregate of transaction  accounts up to $46.5 million.  The amount of
aggregate  transaction accounts in excess of $46.5 million are currently subject
to a reserve  ratio of 10%,  which ratio the FRB may adjust  between 8% and 12%.
The FRB  regulations  currently  exempt  $4.9  million of  otherwise  reservable
balances from the reserve  requirements,  which exemption is adjusted by the FRB
at the end of each year.  The Bank is in compliance  with the foregoing  reserve
requirements. Because required reserves must be maintained in the form of either
vault cash,  a  non-interest-bearing  account at a Federal  Reserve  Bank,  or a
pass-through  account  as  defined  by the  FRB,  the  effect  of  this  reserve
requirement  is to reduce  the  Bank's  interest-earning  assets.  The  balances
maintained  to meet the reserve  requirements  imposed by the FRB may be used to
satisfy liquidity  requirements imposed by the OTS. FHLB System members are also
authorized  to  borrow  from the  Federal  Reserve  "discount  window,"  but FRB
regulations  require  such  institutions  to  exhaust  all FHLB  sources  before
borrowing from a Federal Reserve Bank.

REGULATION OF THE HOLDING COMPANY

         General.  The Holding  Company  and the  Company are holding  companies
chartered  pursuant to Section 10(o) of the HOLA. As such,  the Holding  Company
and  the  Company  are  registered  with  and  subject  to OTS  examination  and
supervision as well as certain reporting requirements.  In addition, the OTS has
enforcement  authority  over the Company and the Holding  Company and any of its
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 mutual holding companies are
not subject to any  regulatory  capital  requirements  or to  supervision by the
Federal Reserve System.

         Restrictions  Applicable  to Activities  of Mutual  Holding  Companies.
Pursuant to Section 10(o) of the HOLA, a mutual holding  company may engage only
in  the  following  activities:   (i)  investing  in  the  stock  of  a  savings
institution;  (ii)  acquiring  a mutual  association  through the merger of such
association into a savings



                                       25
<PAGE>


institution subsidiary of such holding company or an interim savings institution
subsidiary  of such holding  company;  (iii)  merging with or acquiring  another
holding  company,  one of whose  subsidiaries  is a  savings  institution;  (iv)
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 associations have their home offices;  (v)
furnishing  or  performing   management   services  for  a  savings  institution
subsidiary of such holding  company;  (vi)  holding,  managing,  or  liquidating
assets owned or acquired from a savings institution  subsidiary of such company;
(vii) holding or managing  properties used or occupied by a savings  institution
subsidiary of such company; (viii) acting as trustee under a deed of trust; (ix)
any  other  activity  (a) that the FRB,  by  regulation,  has  determined  to be
permissible for bank holding companies under Section 4(c) of the BHC Act, unless
the Director of the OTS, by  regulation,  prohibits or limits any such  activity
for savings and loan holding  companies,  or (b) in which  multiple  savings and
loan holding companies were authorized by regulation to directly engage on March
5,  1987;  and (x)  purchasing,  holding,  or  disposing  of stock  acquired  in
connection with a qualified stock issuance if the purchase of such stock by such
holding  company is  approved by the  Director  of the OTS. 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.  The
HOLA  prohibits a savings and loan holding  company,  including a federal mutual
holding company, directly or indirectly,  from acquiring (i) control (as defined
under HOLA) of another savings institution (or a holding company parent thereof)
without  prior OTS  approval;  (ii) more than 5% of the voting shares of another
savings   institution  (or  holding  company  parent  thereof)  that  is  not  a
subsidiary,  subject to certain exceptions; (iii) 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  thereof)  without prior OTS  approval;  or (iv) 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 (i) in the case of certain emergency acquisitions (as defined under HOLA)
approved  by  the  FDIC;  (ii)  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,  and  (iii) 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. The conditions imposed upon interstate acquisitions
by those  states that have enacted  authorizing  legislation  vary.  Some states
impose  conditions of  reciprocity,  which have the effect of requiring that the
laws of both the state in which the  acquiring  holding  company is located  (as
determined by the location of its subsidiary savings  institution) and the state
in  which  the  association  to  be  acquired  is  located,  have  each  enacted
legislation  allowing its savings  institutions  to be acquired by  out-of-state
holding  companies on the condition  that the laws of the other state  authorize
such  transactions  on terms  no more  restrictive  than  those  imposed  on the
acquirer  by the state of the  target  association.  Some of these  states  also
impose regional limitations, which restrict such acquisitions to states within a
defined  geographic  region.  Other states allow full nationwide banking without
any  condition  of  reciprocity.   Some  states  do  not  authorize   interstate
acquisitions of savings institutions.  In evaluating an application by a holding
company to acquire a savings  institution,  the OTS must  consider the financial
and  managerial  resources  and future  prospects  of the  company  and  savings
institution involved, the effect of the acquisition on the risk to the insurance
funds, the convenience and needs of the community, and competitive factors.

         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.  For  additional information  in this  regard,  see "--
Regulation of Federal Savings Banks -- QTL Test."




                                       26
<PAGE>


         For a description of certain  restrictions on transactions  between the
Bank and its affiliates, including, without limitation, the Holding Company, see
"--Regulation of Federal Savings Banks -- Transactions with Related Parties."

THE YEAR 2000 PROBLEM

         Financial  institution  regulators have recently  increased their focus
upon Year 2000 issues,  issuing  guidance  concerning  the  responsibilities  of
senior management and directors.  The Federal Financial Institutions Examination
Council ("FFIEC") has issued several interagency statements on Year 2000 Project
Management Awareness.  These statements require financial institutions to, among
other things,  examine the Year 2000  implications of reliance on vendors,  data
exchange and potential  impact on  customers,  suppliers  and  borrowers.  These
statements also require each federally regulated financial institution to survey
its  exposure,  measure  its risk and  prepare a plan in order to solve the Year
2000 Problem.  In addition,  the FDIC and the other federal  banking  regulators
have issued safety and soundness guidelines to be followed by insured depository
institutions,  such as the Bank, to assure resolution of any Year 2000 problems.
The  federal  banking   agencies  have  asserted  that  Year  2000  testing  and
certification is a key safety and soundness issue in conjunction with regulatory
exams, and thus an institution's  failure to address appropriately the Year 2000
problem could result in supervisory  action,  including such enforcement actions
as the  reduction  of the  institution's  supervisory  ratings,  the  denial  of
applications for approval of a merger or acquisition, or the imposition of civil
money penalties.

         The Company's  Year 2000 project  remains on schedule  according to the
guidelines  set forth by the FFIEC.  The Company  replaced  all of its  computer
systems  with Year 2000  compliant  systems in the fall of 1997.  The  Company's
internal software remediation, replacement and testing efforts are complete. The
Company is also monitoring the progress of its customers and vendors in becoming
Year 2000  compliant.  See  "Management  Discussion and Analysis - Impact of the
Year 2000."

REGULATION OF INSURANCE ACTIVITIES

         The Company  offers  various  insurance  products  through AF Insurance
Services, Inc., a wholly owned subsidiary of the Company. AF Insurance Services,
Inc. is licensed and  regulated by the North  Carolina  Department  of Insurance
(the  "Department").  As such AF  Insurance  Services,  Inc.  is  subject to the
supervision,  examination  and reporting  requirements of the Department and its
activities  are  governed  by the laws  and  regulations  of the  State of North
Carolina.

REGULATION OF SECURITIES BROKERAGE ACTIVITIES

         The  Company  offers  brokerage  and  investment  products  through  AF
Brokerage, Inc., a wholly owned subsidiary of the Company. AF Brokerage, Inc. is
a North  Carolina  corporation  which is  registered  as a  broker-dealer  under
Section 15 of the Securities  Exchange Act of 1934, as amended,  and has applied
for  membership in the National  Association  of Securities  Dealers,  Inc. (the
"NASD"). As such, AF Brokerage, Inc. is subject to the supervision,  examination
and reporting  requirements of the SEC, the NASD and the various states in which
it conducts business.

FEDERAL SECURITIES LAWS

         The Common  Stock of the Company is  registered  with the SEC under the
Exchange  Act. The Company is subject to the  information,  proxy  solicitation,
insider  trading  restrictions  and  other  requirements  of the SEC  under  the
Exchange Act.




                                       27
<PAGE>



                           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 Company or Stock Company.  The Bank has not been audited for
the last seven years.

         For federal  income tax  purposes,  the Bank  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 and  Stock  Company  constitute  an
affiliated group of corporations  and,  therefore,  are eligible to report their
income on a  consolidated  basis.  Because the Mutual 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,"  i.e., it reserve as of
June 30, 1999, 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 34% 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 of which the Bank  currently has none.  AMTI is also
adjusted by  determining  the tax  treatment  of certain  items in a manner that
negates the deferral of income resulting from the 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).  Although the  corporate  environmental  tax of 0.12% of the
excess of AMTI (with certain modifications) over $2.0 million has expired, under
current Administration  proposals, such tax will be retroactively reinstated for
taxable years beginning after December 31, 1996 and before January 2008.

         Elimination  of  Dividends;  Dividends  Received  Deduction.  The Stock
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,  Mutual  Company will not be a member of such
affiliated  group,  it will not qualify for such 100% dividends  exclusion,  but
will be entitled to deduct 80% of the  dividends it receives  from Stock Company
so long as it owns more than 20% of the Common Stock.




                                       28
<PAGE>


STATE TAXATION

         Under North Carolina law, the corporate  income tax is 7.25% 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 .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.

ITEM 2.       PROPERTIES

         The Company conducts its business  through its main office,  located in
West  Jefferson,  North  Carolina,  and its  branches  located in  Warrensville,
Jefferson,  Sparta,  Wilkesboro,  Lenoir and Boone, North Carolina.  The Company
owns the main office,  corporate offices and the Jefferson Branch, with net book
value for property of $195,000, $599,000 and $519,000,  respectively, as of June
30, 1999. Management believes that the Bank's current facilities are adequate to
meet the present and immediately  foreseeable  needs of the Bank and the Holding
Company.

<TABLE>
<CAPTION>

                                                             DATE                  LEASE               NET BOOK
                                      LEASED OR            LEASED OR            EXPIRATION             VALUE AT
                                        OWNED              ACQUIRED                DATE              JUNE 30, 1999
                                 ------------------  --------------------  --------------------  -----------------
<S>                                  <C>                  <C>                  <C>                   <C>
                                                                 (DOLLARS IN THOUSANDS)

Corporate Offices............          Owned               06/30/97                 --                   $  599
206 S. Jefferson Avenue
West Jefferson, NC 28694
West Jefferson Branch                  Owned               06/30/63                 --                      195
205 S. Jefferson Avenue
West Jefferson, NC 28694
Jefferson Branch.............          Owned               05/18/94                 --                      519
840 E. Main Street
Jefferson, NC 28640
Warrensville Branch..........          Leased              08/31/98            08/31/2000*                   --
4951 NC Hwy. 88 West
Warrensville, NC 28693
Allegheny First..............          Leased              01/09/98            12/31/2000**                  --
403 South Main Street
Sparta, NC 28675
Appalachian First............          Leased              02/26/99            2/26/2003***                  --
285 Hwy 105 Ext.
Boone, NC 28607
AF Brown Insurance...........          Leased              09/01/97           8/31/1999****                  --
1347 West D Street
Wilkesboro, NC 28659
AF Blair.....................          Leased              04/01/99             03/31/2004                   --
324 Morganton Blvd., SW
Lenior, NC 28645
</TABLE>


                                       29
<PAGE>

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

*    Option to renew for two additional five-year periods.
**   Option to renew for an additional three-year period.
***  Option to renew two additional one-year periods.
**** Option to renew for three additional one-year periods.

ITEM 3.       LEGAL PROCEEDINGS

         At June 30, 1999, 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.

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

     Not applicable.

                                     PART II

ITEM 5. 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 1999 Annual Report to Stockholders on page 56,
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  1999
Annual  Report  to  Stockholders  on page  56,  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.  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 Bank paid cash  dividends  totaling  $0.20 per share  during  the years
ended June 30, 1999 and 1998, respectively.

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS

     Certain  of  the   above-captioned   information  appears  under  "Selected
Financial and Other Data of the Company" "Management's  Discussion and Analysis"
and in the Registrant's 1999 Annual Report to Stockholders on pages 1 and 2, and
5 through 18 and is incorporated herein by reference.

ITEM 7. FINANCIAL STATEMENTS

     The Financial  Statements of AF Bankshares,  Inc., together with the report
thereon by  McGladrey  & Pullen,  LLP  appears in the  Registrant's  1999 Annual
Report to  Stockholders  on pages 19 through 53 and are  incorporated  herein by
reference.

<TABLE>
<CAPTION>

                                                                                Page(s) in
                                                                               Annual Report
                                                                               -------------
<S>                                                                              <C>
o  Independent Auditor's Report.........................................            19
o  Consolidated Statements of Financial Condition,                                  20
     June 30, 1999 and 1998..............................................
o  Consolidated Statements of Income and Comprehensive Income                       21
     Years Ended June 30, 1999 and 1998..................................
o  Consolidated Statements of Stockholders' Equity,                               22-23
     Years Ended June 30, 1999 and 1998..................................
</TABLE>


                                       30
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                               <C>
o  Consolidated Statements of Cash Flows,                                         24-25
     Years Ended June 30, 1999 and 1998.................................
o  Notes to Consolidated Financial Statements...........................          26-53
</TABLE>


ITEM 8. CHANGES IN AND DISAGREEMENT WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
        DISCLOSURE

     Not applicable.

                                    PART III

ITEM 9. 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, 1999.

ITEM 10. 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, 1999.

ITEM 11. 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, 1999.

ITEM 12. 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, 1999.

ITEM 13. EXHIBITS, LISTS 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 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).

     10.1 Employment Agreement with James A. Todd, President and Chief Executive
          Officer  (incorporated  by  reference to the 10-KSB for the year ended
          June 30, 1998).

     10.2 Employment  Agreement  with Melanie  Paisley  Miller,  Executive  Vice
          President,   Chief   Financial   Officer,   Secretary   and  Treasurer
          (incorporated  by  reference to the 10-KSB for the year ended June 30,
          1998).


                                       31
<PAGE>

     10.3 Employment Agreement with Martin G. Little,  Senior Vice President and
          Chief Lending Officer (incorporated by reference to the 10-KSB for the
          year ended June 30, 1998).

     10.4 Employee Stock  Ownership Plan of Ashe Federal Bank  (incorporated  by
          reference to the  Company's  Annual Report on Form 10-KSB for the year
          ended June 30, 1998).

     13.1 1999 Annual Report to Stockholders, is filed herewith.

     21.1 Subsidiary  Information is incorporated herein by reference to "Part I
          - Subsidiary Activities."

     27.1 Financial Data Schedule.*

   (b)  REPORTS ON FORM 8-K

          No  reports on Form 8-K were  filed  during the fourth  quarter of the
fiscal year ended June 30, 1999.

   *Filed in electronic format only.



                                       32
<PAGE>



                                   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 BANKSHARES, INC.
                                                    (Small Business Issuer)

Date: September 27                      By: /s/ James A. Todd
     -------------------------------       -------------------------------------
                                           James A. Todd
                                           President and 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/ James A. Todd                            September 27, 1999
- ---------------------------------------      -------------------------
James A. Todd
President, Chief Executive Officer
  and Director
(Principal Executive Officer)


/s/ Melanie Paisley Miller                   September 27, 1999
- ---------------------------------------      -------------------------
Melanie Paisley Miller
Executive Vice President, Secretary,
 Treasurer and Chief Financial Officer
(Principal Financial Officer)


/s/ Jan R. Caddell                           September 27, 1999
- ---------------------------------------      -------------------------
Jan R. Caddell - Director


/s/ Kenneth R. Greene                        September 27, 1999
- ---------------------------------------      -------------------------
Kenneth R. Greene - Director


/s/ William O. Ashley, Jr.                   September 27, 1999
- ---------------------------------------      -------------------------
William O. Ashley, Jr. - Director


/s/ Wayne R. Burgess                         September 27, 1999
- ---------------------------------------      -------------------------
Wayne R. Burgess - Director




                                       33
<PAGE>





 /s/ Frank E. Roland                          September 27, 1999
- ---------------------------------------      -------------------------
Frank E. Roland - Director


 /s/ Jerry L. Roten                           September 27, 1999
- ---------------------------------------      -------------------------
Jerry L. Roten - Director


/s/ John D. Weaver                            September 27, 1999
- ---------------------------------------      -------------------------
John D. Weaver - Director











                                       34





                                                                    EXHIBIT 13.1

                                    CONTENTS

<TABLE>
<S>                                                                                <C>
Selected Financial Data                                                                1 - 2

President's Message                                                                    3 - 4

Management's Discussion and Analysis of Financial Condition and

   Results of Operations                                                              5 - 18

Independent Auditor's Report                                                              19

Financial Statements                                                                 20 - 53

Corporate Information                                                                54 - 56
</TABLE>



<PAGE>

                SELECTED FINANCIAL AND OTHER DATA OF THE COMPANY

The following  tables set forth  certain  information  concerning  the financial
position  and results of the  Company at the dates and for the years  indicated.
The selected  financial  condition data and the selected  operating data for the
years then ended were  derived  from the  audited  financial  statements  of the
Company.  The  information  should  be read in  conjunction  with the  Financial
Statements of the Company presented elsewhere.

<TABLE>
<CAPTION>
                                                                                     AT JUNE 30,
                                                  -----------------------------------------------------------------------------
                                                      1999             1998           1997             1996            1995
                                                  ------------    -------------  -------------    -------------   -------------
                                                                   (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                              <C>              <C>            <C>              <C>             <C>
SELECTED FINANCIAL CONDITION DATA:

Total assets                                     $     109,931    $     100,074  $      82,024    $      72,318   $      65,440
Loans receivable, net (1)                               81,157           72,628         70,236           62,485          58,294
Investment securities (2)                               11,798            9,017          6,937            5,560           2,754
Cash and cash equivalents (3)                           12,395           14,789          2,533            1,830           2,469
Savings deposits                                        93,106           82,488         68,218           63,468          58,496
FHLB advances                                            2,564            4,116          1,654            1,250              --
Equity                                                  12,218           11,486         10,979            7,238           6,768
Book value per share                                     11.64            10.90          10.98              N/A             N/A
</TABLE>

<TABLE>
<CAPTION>
                                                                                FOR THE YEAR ENDED JUNE 30,

                                                    -----------------------------------------------------------------------------
                                                       1999              1998            1997            1996            1995
                                                    -----------      -------------   -------------   -------------   ------------
                                                                     (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)
<S>                                                 <C>              <C>             <C>             <C>             <C>
SELECTED OPERATING DATA:

Interest  income and dividends                      $     7,879      $       7,356   $       6,213   $       5,683   $      5,108
Interest expense                                          3,967              3,795           3,245           3,204          2,630
                                                    -----------      -------------   -------------   -------------   ------------
       Net interest income                                3,912              3,561           2,968           2,479          2,478
Provision for (recovery of) loan losses                      20                (25)             20              57            204
                                                    -----------      -------------   -------------   -------------   ------------
       Net interest income after provision for
            (recovery of) loan losses                     3,892              3,586           2,948           2,422          2,274
Noninterest income                                        1,206                991             169             142            126
Noninterest expense                                       4,349              3,488           2,556           1,809          1,507
                                                    -----------      -------------   -------------   -------------   ------------
Income before income taxes                                  749              1,089             561             755            893
Income tax expense                                          235                381             218             301            347
                                                    -----------      -------------   -------------   -------------   ------------
       Net income                                           514                708             343             454            546
Other comprehensive income (loss), net of tax               (91)               (56)            175              16             30
                                                    -----------      -------------   -------------   -------------   ------------
       Comprehensive income                         $       423      $         652   $         518   $         470   $        576
                                                    ===========      =============   =============   =============   ============
Basic earnings per share (4)                        $      0.52      $        0.73   $        0.44   $         N/A   $        N/A
                                                    ===========      =============   =============   =============   ============
Diluted earnings per shares (4)                     $      0.52      $        0.72   $        0.44   $         N/A   $        N/A
                                                    ===========      =============   =============   =============   ============
Dividends per share                                 $      0.20      $        0.20   $        0.10   $         N/A   $        N/A
                                                    ===========      =============   =============   =============   ============
</TABLE>

 (1)   Loans receivable, net is comprised of total loans less allowance for loan
       losses, undisbursed loan funds, and deferred loan fees.
 (2)   Includes FHLB stock, certificates of deposit and investment securities.
 (3)   Includes   interest-earning  deposit  balances  of  $4.2  million,  $11.8
       million, $1.2 million, $840,000, and $1.5 million at June 30, 1999, 1998,
       1997, 1996 and 1995 respectively.
 (4)   Earnings per share has been  calculated in accordance  with the Statement
       of Financial  Accounting  Standards No. 128,  Earnings Per Share,  and is
       based on net income for the year,  divided by the weighted average number
       of shares  outstanding  for the year. In accordance  with the AICPA's SOP
       93-6,  unallocated ESOP shares were deducted from outstanding shares used
       in the  computation  of earnings  per share.  Diluted  earnings per share
       includes the effect of dilutive common stock  equivalents in the weighted
       average number of shares outstanding.

                                       1
<PAGE>
<TABLE>
<CAPTION>
                                                                                       AT OR FOR THE YEAR ENDED JUNE 30,

                                                                     ---------------------------------------------------------------
                                                                        1999          1998          1997        1996          1995
                                                                     ---------     ---------     ----------  ----------    ---------
<S>                                                                 <C>           <C>          <C>          <C>          <C>
SELECTED FINANCIAL RATIOS AND OTHER DATA: (1)
PERFORMANCE RATIOS:

       Return on average assets                                         0.49%         0.77%        0.44%        0.65%        0.86%
       Return on average equity                                         4.47%         6.31%        3.64%        6.50%        8.66%
       Average equity to average assets                                11.02%        12.21%       12.10%       10.05%        9.91%
       Equity to total assets at end of period                         11.11%        11.48%       13.39%       10.01%       10.34%
       Interest rate spread (2)                                         3.64%         3.64%        3.34%        3.38%        3.68%
       Average interest-earning assets to
            to average interest-bearing liabilities                   110.20%       111.95%      114.40%      107.79%      108.94%
       Net interest margin (3)                                          4.06%         4.17%        3.96%        3.76%        4.06%
       Noninterest expense to average assets                            4.17%         3.80%        3.28%        2.62%        2.37%
       Efficiency ratio (4)                                            84.97%        76.63%       81.48%       69.20%       57.87%
       Dividend payout ratio (6)                                       38.46%        27.40%       22.73%         N/A          N/A

REGULATORY CAPITAL RATIOS (5):

       Tangible capital                                                10.00%        10.90%       12.90%        9.80%       10.10%
       Core capital                                                    10.00%        10.90%       12.90%        9.80%       10.10%
       Total risk-based capital                                        17.40%        20.40%       26.30%       19.80%       21.60%

ASSET QUALITY RATIOS AND OTHER DATA:
       Ratios:

            Nonperforming loans to total loans                          0.07%         0.03%        0.18%        0.27%        1.12%
            Nonperforming loans and real estate owned
               to total assets                                          0.11%         0.06%        0.16%        0.24%        1.08%
            Allowance for loan losses to:
               Nonperforming loans                                   1871.14%       851.10%      787.02%      629.89%      179.38%
               Total loans                                              1.28%         1.54%        1.42%        1.70%        2.00%
       Number of full service branches                                     5             4            3            3            2
</TABLE>



 (1)   With the  exception  of end of period  ratios,  all  ratios  are based on
       average monthly or quarterly balances during the indicated  periods,  and
       are  annualized  where  appropriate.  Asset Quality Ratios and Regulatory
       Capital Ratios are end of period ratios.

 (2)   The  interest  rate  spread   represents  the   difference   between  the
       weighted-average    yield   on    interest-bearing    assets    and   the
       weighted-average cost of interest-bearing liabilities.

 (3)   The net interest  margin  represents net interest  income as a percent of
       average interest-earning assets.

 (4)   The efficiency  ratio represents  noninterest  expense as a percentage of
       the sum of net interest income and noninterest income.


 (5)   For definitions and further information relating to the Bank's regulatory
       capital requirements, see "Note 7 of the Notes to Consolidated  Financial
       Statements.

 (6)   The dividend payout ratio represents  dividends per share as a percentage
       of basic  earnings per share.  Earnings per share has been  calculated in
       accordance with the Statement of Financial  Accounting Standards No. 128,
       Earnings Per Share,  and is based on net income for the year,  divided by
       the  weighted  average  number of  shares  outstanding  for the year.  In
       accordance  with the  AICPA's  SOP 93-6,  unallocated  ESOP  shares  were
       deducted from outstanding  shares used in the computation of earnings per
       share.

                                       2

<PAGE>


PRESIDENT'S MESSAGE

Dear Shareholder,

As the cover of this report indicates, your Company celebrated its 60th birthday
this  year.  And it is my  pleasure  to  report to you that we begin our next 60
years doing business on the same basis our founders had in mind more than half a
century ago -- "Neighbors Helping Neighbors."

These are exciting times in the financial services industry,  and this past year
was especially exciting for your company.

Total assets as of June 30, 1999 stood at $110 million,  a 10% increase over the
$100 million level reported at June 30, 1998. Stockholders' equity grew $700,000
to $12.2  million on June 30, 1999,  compared to $11.5 million on June 30, 1998.
Net  income for the year ended  June 30,  1999 was  $514,000  or $.52 per share,
versus $708,000 for the prior year ended June 30, 1998.

The slight  decline in net income  reflects a strong  belief on the part of your
board of  directors  and  management  that  now is the time to make  significant
investments  in  the  long-term  growth  and  success  of  the  Company.   These
investments are expensive in the short-term;  however, they significantly expand
our future earnings capacity and viability in the long run.

During the year, your Company established a securities brokerage subsidiary,  AF
Brokerage,  Inc.,  which  has  applied  to  become  a  member  of  the  National
Association of Securities Dealers, Inc. The Company currently conducts brokerage
services as a branch of a third  party  broker/dealer.  Once all its  regulatory
applications are accepted, AF Brokerage will operate independently.

Your Company also added an insurance agency in Lenior, North Carolina, operating
under the name AF Blair  Insurance  Agency;  and a bank  office in Boone,  North
Carolina, operating under the name Appalachian First.

We  entered  Alleghany  and  Watauga  Counties  because  we were able to attract
experienced  people  who were  attuned  to the needs of those  markets  and knew
potential customers there for our services.  Their knowledge and commitment have
enabled the Company to expand its banking,  insurance and  brokerage  businesses
into new areas offering us added prospects for growth,  while better  leveraging
our equity.  Your  management  and board  remain  committed  to  pursuing  sound
business  opportunities  that will lead to  increases  in both  shareholder  and
customer value.

The complete array of financial  services and products we offer are all designed
to meet,  and surpass the specific  needs and wants of our  customers.  As those
needs and wants  change,  we endeavor to develop new services to better meet our
customers  changing  demands.  For  example,  in the year just ended we've added
24-hour telephone access to account information for our banking customers. Plus,
we are well on the way to introducing full-service on-line banking.

Our  delivery  system is centered on  employees  who provide a level of customer
service that exceeds our customers' expectations. To enhance the overall quality
of our customer service,  we implemented a customer support training system that
included:   building  product  knowledge  for  employees  awareness  of  Company
products;  learning  how to listen to  customers  to  determine  the  customers'
desires;  and  developing a level of confidence in the products that  encourages
all  employees  to refer  customers  to areas in the  Company  that  address all
customers' needs and desires.

                                       3

<PAGE>


Customer  concerns about the changing of the  millennium  ("Y2K") and the rather
overblown coverage by the news media have consumed considerable resources during
the past year.  We have upgraded and tested all our equipment to ensure that our
systems  will work on January 1, 2000 -- and beyond.  I am pleased to be able to
frankly  tell you,  "We are ready." Our offices will open as normal for business
on Monday, January 3, 2000.

All told,  indeed it was an exciting year. As a result,  your Company is solidly
positioned to take advantage of future opportunities, increase our market share,
and  successfully  meet the  challenges of competing in the  financial  services
industry in the 21st Century.

On behalf of the board of  directors,  management,  and staff of AF  Bankshares,
Inc., thank you for your business,  your support, and your confidence throughout
the year.  Please know that  everyone here is dedicated to serving the financial
needs of our communities in an exceptionally  personalized manner,  perhaps best
described as "Neighbors Helping Neighbors."

Sincerely,

James A. Todd
President & CEO

P.S.  Contrary to popular opinion, it feels great to be sixty!

                                       4

<PAGE>


MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF  FINANCIAL  CONDITION  AND RESULTS OF
OPERATION

This  discussion  contains  certain  forward-looking  statements  consisting  of
estimates  with respect to the financial  condition,  results of operations  and
other  business of the Company that are subject to various  factors  which could
cause actual results to differ  materially from those  estimates.  Factors which
could  influence  the  estimates  include  changes in general  and local  market
conditions,  legislative and regulatory  conditions and an adverse interest rate
environment.  The  information  contained  in  this  section  should  be read in
conjunction  with  the  Financial  Statements,  the  accompanying  Notes  to the
Financial Statements and the other sections contained in this document.

REORGANIZATION

AF  Bankshares,  Inc.  (the  "Company") is a federally  chartered  stock holding
company for AF Bank (the "Bank")  which  conducts  business from its main office
located in West Jefferson, North Carolina, branches in West Jefferson, Jefferson
and  Warrensville,  North Carolina  operating  under the trade name Ashe Federal
Bank, one branch in Alleghany County,  North Carolina  operating under the trade
name,  Alleghany First Bank and one branch in Watauga County operating under the
trade name  Appalachian  First Bank.  The Company  has an  insurance  subsidiary
operating  under  the  trade  name  AF  Ashelande  Insurance  Service,  in  West
Jefferson, AF Brown Insurance Agency in Wilkesboro, AF Blair Insurance Agency in
Lenior, and AF Insurance Services, Inc. in Sparta, West Jefferson and Jefferson,
North Carolina. The Company has a brokerage service subsidiary,  operating as AF
Brokerage, Inc., which serves Ashe, Alleghany, Wilkes and Watauga Counties.

On April 15, 1996, the Board of Directors of Ashe Federal Bank adopted a Plan of
Reorganization  and the 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,  MHC, a
mutual  holding  company which by law must own more than 50% 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 its  common  stock in the  minority  stock  offering,  which
includes  36,942 shares sold to its Employee Stock  Ownership Plan (the "ESOP"),
and issued 538,221 shares to the mutual holding company.

At the Bank's annual meeting held on December 8, 1997, the  shareholders of Ashe
Federal Bank  approved  the Ashe  Federal Bank 1997 Stock Option Plan;  the Ashe
Federal Bank 1997 Recognition and Retention Plan; a change in the Bank's federal
stock  charter,  changing the  corporate  name to AF Bank and approved a plan of
reorganization  providing for the  establishment  of AF  Bankshares,  Inc., as a
federally chartered  stockholding  company parent of the Bank. On June 16, 1998,
the Bank completed its reorganization into a two-tier mutual holding company and
became a  wholly  owned  subsidiary  of the  Company  and the  Company  became a
majority owned subsidiary of AsheCo, MHC.


GENERAL

The Company had net income of $514,000 and $708,000 for the years ended June 30,
1999 and 1998,  respectively.  The  Company's  operating  results are  primarily
dependent  upon  net  interest  income,  fees  and  charges,  gain  on  sale  of
investments  and insurance  commissions.  Net interest  income is the difference
between interest earned on loans,  investments and interest-earning  deposits at
other financial institutions and the interest-bearing  savings deposits and with
other  borrowings.  The  primary  interest-earning  asset of the  Company is its
mortgage  loan  portfolio  representing  64% of net  loans,  with  approximately
one-half of portfolio  mortgage  loans at fixed rates at June 30, 1999.  The net
interest  income of the Company is  affected  by changes in economic  conditions
that influence market interest rates. This exposure to changes in interest rates
contributes to a moderate degree of interest rate risk,  because of the negative
impact of increasing rates to the Bank's earnings and to the net market value of
its  assets and  liabilities.

                                       5

<PAGE>

Additionally,  the Company  receives fee income  primarily from loan origination
fees, late loan payment fees, commissions from the sale of credit life, accident
and health insurance,  insurance commissions generated from the insurance agency
subsidiary,  income  generated from the Company's  brokerage  subsidiary and for
payment of other  services  provided to the customer by the  Company.  The major
noninterest  costs to the Company include  compensation and benefits,  occupancy
and equipment and data processing costs.  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
competition's emphasis within the Company.

MANAGEMENT STRATEGY

On March 18, 1998 the Bank opened a new office, Alleghany First Bank, in Sparta,
North Carolina.  Additionally,  the Bank's  insurance agency  subsidiary  offers
property,  casualty,  health and life  insurance  products  within the Alleghany
facility. On March 1, 1999, the Bank opened a new branch office, in Boone, North
Carolina,  operating under the trade name  Appalachian  First Bank. Entry in the
Boone and Alleghany  markets  significantly  expands the Company's  potential to
market its banking, insurance and noninsured investment products to a larger and
more diverse market.

On April 1, 1999 the Company  purchased  an  insurance  agency in Lenior,  North
Carolina  to be  operated  under  the trade  name,  AF Blair  Insurance  Agency.
Management   believes  that  penetration   into  other  markets   increases  the
opportunity  to deliver  products  from all of the Company's  subsidiaries  to a
broader  market and will make the  insurance  and  brokerage  subsidiaries  more
profitable  investments  by increasing  the economies of scale and adding to the
products that are available for delivery to the Company's customers. The Company
continues  to seek  opportunities  to increase  its market  penetration  for its
services.

Management believes that the Company's  customers perceive "financial  services"
to include three  elements:  funds  transfer,  including  checking  accounts and
savings instruments,  insurance and securities  brokerage.  Further,  management
believes that failure to offer insurance and brokerage  services will impair the
Company's growth and make retention of existing customers more difficult. During
the year ended June 30, 1999,  the Company  established  a securities  brokerage
subsidiary,  AF  Brokerage,  Inc.,  which has  applied to become a member of the
National Association of Securities Dealers, Inc. ("NASD"). The Company currently
conducts brokerage services as a branch of a third party  broker/dealer but will
operate independently once its regulatory applications are accepted. The Company
expects to be accepted  into  membership in the NASD within the first quarter of
the  fiscal  year  ending  June  30,  2000.  Management  continues  to  evaluate
acquisitions and business  opportunities that it believes will provide access to
customers and markets that enhance the Company's value and earnings potential in
the long term.

The historical  operations of the Company has been that of a portfolio  mortgage
lender,  providing  fixed rate loans for the  residents  of Ashe  County,  North
Carolina.  In the late 1980's adjustable rate mortgages (ARMs) were offered, and
at June 30, 1999, ARMs represented  approximately one-half of portfolio mortgage
loans outstanding. This change in the composition of the mortgage loan portfolio
results from the Company's strategy of selling long term,  fixed-rate  mortgages
while  retaining  the  servicing.  The  reduction  in the  level of  fixed  rate
mortgages has served to reduce the Company's exposure to interest rate risk.

During 1995,  management  introduced  fixed rate mortgage loans with  provisions
allowing  the Company to "call the loan due" after  three or five year  periods,
thus  reducing the period of time that the Company is exposed to a fixed rate of
interest in order to reduce  interest rate risk.  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  ARM.  At
approximately  the  same  time,  the  Company  began to  offer  consumer  loans,
including  automobile and home  improvement  loans. In June of 1998, the Company
began

                                       6

<PAGE>

funding automobile loans originated by selected dealers in its market area where
the Company's loan officers have final  underwriting  authority to determine the
acceptability  of the  borrowers  to the Company.  At the end of June 1999,  the
Company had closed  approximately $3.9 million of these loans. At June 30, 1999,
consumer loans  constituted  approximately  13.9% of gross  portfolio  loans. In
1994, the Company began offering  commercial  loans to small  businesses in Ashe
County and has expanded that business to include Alleghany  County,  and Watauga
County.  At June 30, 1999 commercial loans  constituted  approximately  20.9% of
gross portfolio loans.  Commercial loans generally have rates based on the prime
rate of interest that more closely reflects market interest rates. Additionally,
consumer and  commercial  loans  generally  have shorter  terms and thus greater
interest rate sensitivity than mortgage loans.  Management has pursued the above
mortgage and  nonmortgage  loan  strategies as primary  strategies to reduce the
level of  interest  rate risk  inherent  in the  Company's  loan  portfolio  and
maintain acceptable levels of credit risk. Funding for the loan originations has
been provided by  aggressively  marketing  savings and checking  accounts  while
maintaining competitive pricing on certificates of deposits.  Deposits increased
$10.6 million during the year ended June 30, 1999. Additionally, the Company was
able to lower the amount  that was  outstanding  on the  Federal  Home Loan Bank
("FHLB") advances. At June 30, 1999 the Company had borrowed money totaling $2.6
million compared to $4.1 million at June 30, 1998.

In  addition  to loans,  the  Company  invests  in  federal  agency  securities,
certificates of deposit (generally with terms of five years or less),  overnight
deposits  with the FHLB,  equity  securities  in the Federal Home Loan  Mortgage
Corporation (FHLMC),  municipal bonds and mortgage-backed  securities secured by
adjustable  rate  mortgages  and  issued  by the  Government  National  Mortgage
Association (GNMA) and Fannie Mae. Management does not engage in the practice of
trading  securities,   rather,  the  Company's   investment  portfolio  consists
primarily of securities  designated as available for sale. Management intends to
maintain investment  securities as a supplement to its lending activities and as
a means to reduce  interest  rate  risk and  credit  risk of its  asset  base in
exchange for lower rates of return than would  typically be available with other
lending activities.

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1999 AND 1998:

At June 30, 1999 and 1998,  assets totaled  $109.9  million and $100.1  million,
respectively.  Total assets increased by $9.9 million or 9.8% from June 30, 1998
to June 30,  1999,  primarily  as a result of an  increase of $8.5  million,  or
11.7%,  in net loans  receivable  and an  increase  of $2.9  million or 35.6% in
securities  available  for sale.  Management  believes  that the increase in net
loans  receivable  is  primarily  a result  of  increased  concentration  in the
commercial  market,  which tends to yield larger loans,  further enhanced by the
addition of the branch in Watauga County, a larger commercial  market.  The loan
growth was primarily funded by the increase in savings  deposits.  The Company's
deposits increased by $10.6 million from $82.5 million at June 30, 1998 to $93.1
million at June 30, 1999.  Management  believes that the increase in deposits is
attributable to its marketing  efforts directed towards  increasing  balances in
savings and transaction accounts.  The Company's level of advances from the FHLB
decreased  $1.6  million  from $4.1  million at June 30, 1998 to $2.6 million at
June  30,  1999.  The  Company's  level of loans  sold to the  secondary  market
increased  significantly during the period ended June 30, 1999 to $20.7 million,
primarily due to lower interest rates on fixed rate originations.

The principal category of earning assets is loans and during the year ended June
30, 1999 loans  receivable,  net,  increased by $8.5 million  compared to a $2.4
million  increase  for the year ended June 30,  1998.  The increase in net loans
receivable is typical for the Company,  which  operates in lending  markets that
have had  sustained  loan demand over the past several  years.  Beginning in the
fiscal year ended June 30, 1997, the Company began actively  soliciting  banking
relationships  with  local  commercial  customers.  As a result  of this  focus,
commercial  loans  receivable  increased  from $4.2  million at June 30, 1997 to
$18.3 million at June 30, 1999,  an increase of $14.1  million or 336.7%.  These
loans  are  a  combination  of  real

                                       7

<PAGE>

estate, secured, personal property and unsecured, and generally have prime based
pricing and have terms of three years or less.  During  1997,  1998 and 1999 the
Company  also  emphasized  home equity line of credit  loans.  Home equity loans
increased  from $4.1  million at June 30, 1998 to $4.8 million at June 30, 1999,
an increase of $700,000.

The Company's level of non-performing  assets, defined as loans past due 90 days
or more and repossessed assets,  increased slightly from .06% of total assets at
June 30,  1998,  to .11% of total  assets  at June 30,  1999.  The low  level of
non-performing  assets is attributable  to  comprehensive  lending  policies and
exceptional  collection efforts. The Company's level of non-performing loans has
remained  consistently  low  in  relation  to  prior  periods  and  total  loans
outstanding.  The Company  had net of charge  off, of $62,000  during year ended
June 30, 1999 compared to net recoveries of $158,000 for the year ended June 30,
1998.  As a result  and based on  management's  analysis  of its  allowances,  a
provision for additional loan loss allowance of $20,000 was made during the year
ended June 30, 1999.

The Company's net investment in office  properties and equipment  increased $1.2
million to $2.5 million at June 30, 1999 from $1.4 million at June 30, 1997,  as
a result of acquiring and renovating a building  located at 206 South  Jefferson
Avenue in West Jefferson,  acquiring  equipment for the Alleghany First Bank and
Appalachian  First Bank,  leasehold  improvements  in the  Alleghany and Watauga
facilities,  equipment for AF Blair Insurance  Agency and updating the Company's
data  processing  equipment.  The  building  at 206  South  Jefferson  Avenue is
occupied by the Company's insurance agency subsidiary, a board meeting room that
also  serves as a  community  meeting  room and the  corporate  offices  for the
Company. The Alleghany facility is occupied by the banking offices as well as an
insurance  agency  subsidiary  office and a  brokerage  subsidiary  office.  The
Appalachian  facility  is  occupied  by the  banking  offices  with  room for an
insurance  agency  subsidiary  office and a brokerage  subsidiary  office in the
future. The Company completed replacing all of its computer equipment during the
period with equipment that is compatible with the year 2000 environment.

At June 30, 1999 retained earnings  increased  $695,000 or 9.5% to $8.0 million,
from $7.3  million at June 30,  1998,  as a result of earnings of  $514,000,  an
increase  for a fair  market  value  adjustment  for ESOP stock in the amount of
$357,000  and  offset by  dividends  of  $205,000.  Additional  paid in  capital
increased by $13,000 to $4.6 million at June 30, 1999 as a result of  additional
shares issued under the ESOP.  The unrealized  gain on securities  available for
sale decreased by $91,000 or 30.8% at June 30, 1999 primarily as a result of the
sale of 2,560  shares  of  stock  in the  FHLMC.  At June  30,  1999 the  Bank's
regulatory  capital  amounted to $10.9 million compared to $10.9 million at June
30, 1998,  which as a percentage of total assets was 10.0% and was  considerably
in excess of regulatory capital requirements at such date.

                                       8

<PAGE>

           The following table analyzes the dollar amount of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  The  table  distinguishes  between  (i)  changes
attributable to volume (changes in volume multiplied by the prior period's rate)
(ii)  changes  attributable  to rate  (changes in rate  multiplied  by the prior
period's  volume)  and (iii) mixed  changes  (changes  in volume  multiplied  by
changes in rate).

<TABLE>

<CAPTION>
                                                       YEAR ENDED                                    YEAR ENDED
                                                      JUNE 30, 1999                                 JUNE 30, 1998
                                                       COMPARED TO                                   COMPARED TO
                                                       YEAR ENDED                                     YEAR ENDED
                                                      JUNE 30, 1998                                 JUNE 30, 1997
                                              ----------------------------------            ------------------------------
                                                    INCREASE/(DECREASE)                            INCREASE/(DECREASE)
                                                          DUE TO                                        DUE TO
                                              ----------------------------------            ------------------------------
                                                               RATE/                                        RATE/
                                              VOLUME   RATE    VOLUME   NET                 VOLUME  RATE   VOLUME    NET
                                              ------------------------------                ------------------------------
                                                      (IN THOUSANDS)                               (IN THOUSANDS)
<S>                                          <C>     <C>      <C>     <C>                  <C>    <C>     <C>     <C>
ASSETS:
      Interest-earning assets:
           Interest-bearing deposits          $ 285   $   9    $ 10    $304                 $232   $(15)   $(40)   $  177
           Investment securities                171     (66)    (26)     79                   86    (33)     (8)       45
           Loans receivable                     277    (132)     (5)    140                  488    400      33       921
                                              ------------------------------                ------------------------------
               Total                            733    (189)    (21)    523                  806    352     (15)    1,143
                                              ------------------------------                ------------------------------
LIABILITIES:
      Interest-bearing liabilities:
           Interest-bearing checking accounts    59     (95)    (16)    (52)                  42    (29)     (3)       10
           Passbook savings                     248     (61)    (27)    160                  117      3       2       122
           Certificates of deposit              234    (105)     (9)    120                  190     22       3       215
           Borrowed funds                       (66)     13      (3)    (56)                 196      1       6       203

                                              ------------------------------                ------------------------------
               Total                            475    (248)    (55)    172                  545     (3)      8       550
                                              ------------------------------                ------------------------------
           Net interest income                $ 258   $  59    $ 34    $351                 $261   $355    $(23)   $  593
                                              ==============================                ==============================
</TABLE>
<TABLE>
<CAPTION>
                                                            YEAR ENDED
                                                          JUNE 30, 1997
                                                           COMPARED TO
                                                            YEAR ENDED
                                                          JUNE 30, 1996
                                                --------------------------------
                                                       INCREASE/(DECREASE)
                                                             DUE TO
                                                --------------------------------
                                                                   RATE/
                                                VOLUME    RATE    VOLUME    NET
                                                --------------------------------
                                                          (IN THOUSANDS)
<S>                                              <C>    <C>      <C>     <C>
ASSETS:
      Interest-earning assets:
           Interest-bearing deposits              $(48)  $  18    $ (7)   $ (37)
           Investment securities                   112      23      10      145
           Loans receivable                        691    (234)    (35)     422
                                                --------------------------------
               Total                               755    (193)    (32)     530
                                                --------------------------------
LIABILITIES:
      Interest-bearing liabilities:
           Interest-bearing checking accounts       64      (1)     (1)      62
           Passbook savings                         75      (1)      0       74
           Certificates of deposit                 (18)   (125)     (1)    (144)
           Borrowed funds                           42       2       5       49
                                                --------------------------------
               Total                               163    (125)      3       41
                                                --------------------------------
           Net interest income                    $592   $ (68)   $(35)   $ 489
                                                ================================
</TABLE>

                                        9

<PAGE>
The following  table provides  information  concerning  the Company's  yields on
interest-earning  assets and cost of funds on interest-bearing  liabilities over
the years ended June 30, 1999, 1998 and 1997.
<TABLE>
<CAPTION>
                                                                            FOR THE YEAR ENDED JUNE 30,
                                                ------------------------------------------------------------------------------------
                                  AT JUNE 30,
                                    1999                     1999                    1998                          1997
                             ----------------- --------------------------- ---------------------------  ----------------------------
                                      AVERAGE                     AVERAGE                      AVERAGE                       AVERAGE
                             ACTUAL    YIELD/   AVERAGE            YIELD/   AVERAGE             YIELD/   AVERAGE              YIELD/
                             BALANCE    RATE    BALANCE  INTEREST   RATE    BALANCE   INTEREST   RATE    BALANCE  INTEREST     RATE
                             -------   -------  -------  -------- -------  --------   --------  -------  -------  --------  --------
                                                                        (DOLLARS IN THOUSANDS)
<S>                          <C>        <C>    <C>       <C>       <C>     <C>        <C>       <C>     <C>       <C>        <C>
ASSETS:
  Interest-earning
   assets:
   Interest-bearing
    deposits............     $  4,173   5.32%  $  9,471  $  571    5.86%   $ 4,714    $  267    5.66%   $ 1,319   $   90     6.82%
   Investment
    securities..........       11,798   5.00%     9,975     501    5.02%     7,095       422    5.95%     5,774      377     6.53%
   Loans receivable(1)..       81,157   8.39%    76,597   6,807    8.89%    73,544     6,667    9.07%    67,785    5,746     8.48%
                             --------          --------  ------            -------    ------            -------   ------
    Total
     interest-earning
     assets.............       97,128   7.85%    96,313  $7,879    8.18%    85,353    $7,356    8.62%    74,878   $6,213     8.30%
                                                         ------                       ------                      ------
   Non-interest-earning
    assets..............       12,803             8,002                      6,447                        3,037
                             --------          --------                    -------                      -------
   Total assets.........     $109,931          $104,315                    $91,800                      $77,915
                             ========          ========                    =======                      =======
LIABILITIES AND EQUITY:
  Interest-bearing
   liabilities:
   Interest-bearing
    checking accounts...     $ 15,425   2.28%  $ 13,160     301    2.29%   $11,265       353    3.13%   $10,040      343     3.42%
   Passbook savings.....       21,841   3.05%    19,257     698    3.62%    13,172       538    4.08%    10,279      416     4.05%
   Certificates of
    deposit.............       51,788   4.94%    51,995   2,771    5.33%    47,770     2,651    5.55%    44,313    2,436     5.50%
   FHLB Advances and
    notes payable.......        2,820   6.47%     2,988     197    6.59%     4,038       253    6.27%       818       50     6.11%
                             --------          --------  ------            -------    ------            -------   ------
    Total
     interest-bearing
     liabilities........       91,874   4.09%    87,400   3,967    4.54%    76,245     3,795    4.98%    65,450    3,245     4.96%
                                                         ------                       ------                      ------
   Other
    non-interest-bearing
    liabilities.........        5,839            5,424                       4,343                        3,038
   Equity...............       12,218           11,491                      11,212                        9,427
                             --------          --------                    -------                      -------
   Total liabilities
    and equity .........     $109,931          $104,315                    $91,800                      $77,915
                             ========          ========                    =======                      =======
Net interest
 income and
 interest rate
 spread(2)..............                3.76%            $3,912    3.64%              $3,561    3.64%             $2,968     3.34%
                                                         ======                       ======                      ======
Net
 interest-earning
 assets and net
 interest margin (3)....     $  5,254          $  8,913            4.06%   $ 9,108              4.17%   $ 9,428              3.96%
                             ========          ========                    =======                      =======
Ratio of interest-earning
 assets to
 interest-bearing
 liabilities............              105.72%                    110.20%                      111.95%                      114.40%
</TABLE>
- -------------------------------
(1)  Balance  is net of  deferred  loan fees and loans in  process.  Non-accrual
     loans are included in the balances.
(2)  Average interest rate spread represents the difference between the yield on
     average  interest-earning  assets and the cost of average  interest-bearing
     liabilities.
(3)  Net interest margin represents net interest income divided by average total
     interest-earning  assets.  With the exception of end of period ratios,  all
     ratios are based on monthly balances during the indicated years. Management
     does not  believe  that  the use of month  end  balances  instead  of daily
     balances has caused a material difference in the information presented.

                                       10
<PAGE>

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1999 AND
1998:

GENERAL.  Net income for the years ended June 30, 1999 and 1998 was $514,000 and
$708,000,  respectively.  The  decrease  of  $195,000  or  27.5%  was  primarily
attributable to the cost  associated with  establishing a bank branch in Watauga
County,  costs  associated with obtaining a  broker/dealer  license and costs to
acquire additional insurance agencies.  Management believes that these costs are
indicative of growth and  necessary in order to provide  access to customers and
markets that  enhance the  Company's  value and  earnings  potential in the long
term. In  management's  opinion,  there has been an  improvement in the level of
interest rate risk during the Company's most recent fiscal year.

NET INTEREST INCOME. Net interest income increased by $351,000 or 9.8% from $3.6
million for the year ended June 30, 1998 to $3.9 million for the year ended June
30, 1999. The increase is a result of increased average outstanding  balances in
interest-earning  assets,  partially  offset by the decline in the prime rate of
interest  during the year.  The decline in rates  between June 30, 1998 and 1999
reduced  interest  income by  approximately  $189,000.  Volume  accounted for an
annualized  increase  in interest  income of  approximately  $733,000.  Interest
expense on deposits  declined  approximately  $248,000  based on a reduction  in
rates while  interest  expense  increased  by  $475,000  based on an increase in
volume.

INTEREST  INCOME.  Interest  income  increased by $523,000,  or 7.1%,  from $7.4
million  during  the year ended June 30,  1998 to $7.9  million  during the year
ended June 30, 1999.  This increase was  attributable  to a change in the volume
and mix of the Company's loan  portfolio and an increase in the average  balance
of interest-bearing deposits.

INTEREST  EXPENSE.  Interest  expense for the year ended June 30, 1999 increased
$172,000  to $4.0  million.  The  increase  is the result of an  increase in the
average  outstanding  balances in the level of deposits  for the year ended June
30, 1999 as compared to the similar  period in 1998.  However,  the average rate
for deposits was lower at June 30, 1999 than for the comparable  period in 1998,
and was an offsetting factor to interest expense.

PROVISION FOR LOAN LOSSES. Management made additional provisions for loan losses
during the year ended June 30, 1999,  of $20,000.  The Company  experienced  net
charge  offs of $62,000  during the year  ended June 30,  1999.  During the year
ended June 30, 1998, no provisions were made;  however,  the Company experienced
net  recoveries  of  $158,000  that  served to  increase  the level of loan loss
reserves.  Provisions,  which are charged to operations  and resulting loan loss
allowances,  are amounts that the Company's management believes will be adequate
to absorb  potential  losses on  existing  loans that may become  uncollectible.
Loans are charged  off  against the  allowance  when  management  believes  that
collectibility  is  unlikely.   The  evaluation  to  increase  or  decrease  the
provisions and resulting  allowances is based both on prior loan loss experience
and  other  factors,  such as  changes  in the  nature  and  volume  of the loan
portfolio,  overall  portfolio  quality and  current  economic  conditions.  The
Company's level of non-performing loans remained consistently low in relation to
prior periods and total loans  outstanding  during the year ended June 30, 1999.
At June 30, 1999 the Company's  level of general  valuation  allowances for loan
losses amounted to $1.1 million which management  believes is adequate to absorb
any losses that may exist in its loan portfolio.

NONINTEREST INCOME. Noninterest income increased by $214,000 or 21.6% during the
fiscal year 1999. The increase was primarily  attributable to a gain on the sale
of FHLMC stock of $148,000,  insurance  commissions of $500,000 generated by the
insurance agency, and income generated by the Company's brokerage subsidiary.

NONINTEREST  EXPENSE.  Noninterest  expense  increased by $860,000 or 24.7% from
$3.5 million for the year ended June 30, 1998 to $4.3 million for the year ended
June 30, 1999.  Increases for noninterest ex-

                                       11

<PAGE>

pense are primarily  attributable  to compensation  and employee  benefit costs,
occupancy,  data  processing  costs  and  legal  expenses.   Compensation  costs
increased by $460,000 for the year ended June 30, 1999,  primarily as the result
of additional insurance agency employees' salaries,  the addition of Appalachian
First Bank employee salaries, and the addition of salaries paid to AF Brokerage,
Inc.  Occupancy  cost increased by $98,000 for the year ended June 30, 1999, due
to increased  depreciation  expense  resulting  from the new branch  location in
Boone,  computer  equipment  acquired for the new insurance office in Lenior and
for the brokerage  subsidiary.  Additional legal costs during the current period
were the result of applying for a broker/dealer registration.

INCOME TAXES. Income taxes resulted from applying normal,  expected tax rates on
income earned  during the year ended June 30, 1999 and 1998.  Income tax expense
was  $236,000  and  $381,000,  for the years ended June 30,  1999 and 1998.  The
effective  tax rate applied was  slightly  lower than the  statutory  tax rates,
primarily due to qualifying  investment income that was exempt from state income
taxes.  Legislated  decreases are expected in the North  Carolina  corporate tax
rate in future periods, which would lower the overall effective tax rate.

IMPACT OF THE YEAR 2000.  A lot of  attention  has been given to the impact that
the  year  2000  date  change  will  have on  businesses,  utilities  and  other
organizations  that rely on computerized  systems to help run their  operations.
The year 2000 date change can affect any system that uses  computer  software or
computer chips including  automated equipment and machinery.  For example,  many
computer programs and computer chips store the calendar year portion of the date
as two digits rather than four digits.  These software programs and chips record
the year 1999 as "99". This approach works until the year 2000 when the "00" may
be  interpreted  as the year 1900  instead of the year 2000.  Banks use computer
systems to perform financial  calculations,  transfer funds, record deposits and
loan payments,  run security systems and vaults and a myriad of other functions.
Because  banks rely heavily on their  computer  systems,  the Federal  Financial
Institutions  Examination  Council ("FFIEC") has placed significant  emphasis on
the  problems  surrounding  the year  2000  issues  and has  required  financial
institutions to document the assessment,  testing and corrections  made to ready
their computer systems and programs for the year 2000 date change. The FFIEC and
OTS have strict regulations,  guidelines, and milestones in place that each FDIC
insured financial  institution must follow in order to remain  operational.  The
Company's board of directors has remained informed of the Company's position and
progress in its year 2000 project.

The  Company's  year 2000 project and  contingency  planning  remain on schedule
according to the guidelines set forth by the FFIEC.  The Company replaced all of
its computer systems in the fall of 1998 with year 2000 compliant  systems.  The
Company's internal software  remediation,  replacement,  and testing efforts are
substantially  complete.  The Company's most critical  external exposure to year
2000 lies with its data processing  provider,  Fiserv Orlando.  Fiserv renovated
its systems in June 1998 and tested its remediation efforts in October 1998. The
test results  revealed that there were two minor  problems which have since been
corrected.  The first  problem  occurred  in the General  Ledger  portion of the
program,  and the second problem  occurred  primarily due to the method of aging
the test loan accounts. The General Ledger corrections,  which have already been
applied,  were re-tested in February 1999, and no problems were found.  The loan
test conditions are being modified and will be re-tested in October 1999. Fiserv
estimates that it has completed with it's remediation and testing efforts of the
Company's mission critical systems. In addition,  the Company tested its systems
on-line  with  Fiserv's  system in  November  1998.  One purpose was to test all
transactions  using test data created in a test institution to validate Fiserv's
remediation  efforts to date. The second  purpose was to test the  communication
hardware  under  the  direct  control  of the  testing  parties.  The  test  was
successful  and correctly  validated the testing  objectives.  In addition,  the
Company has  contacted  its major  customers  and vendors to inquire about their
progress in  addressing  the year 2000  problem  and does not  believe  that the
problems of such  customers and vendors will have a material  adverse  effect on
the Company or its operations. The Company will continue to monitor the progress
of these  parties in  addressing  the year 2000  problem  as the new  millennium
approaches.

                                       12

<PAGE>

As noted,  the Company has replaced all of its  computers and printers at a cost
of $244,000.  Software costs amounted to $101,000 and include internal  software

for accounts  payable,  fixed assets,  payroll and insurance agency  management.
Management  believes  that all material  costs to prepare for the year 2000 that
are under the direct  control of the Company have been  incurred.  The remaining
costs are expected to amount to less than $5,000.

The year 2000  problems can affect the  Company's  operation in a number of ways
but the mission  critical issue is maintaining  customers'  account  information
including tracking deposits, interest accruals and loan payments. The Company is
dependent  upon  electricity,  telephone  lines,  computer  hardware  and Fiserv
Orlando's data processing capacity.

The Company is in contact  with its  electric  utility and the  utility's  staff
regularly  updates the Company as to its  progress.  Assurances  have been given
that no major  problems  exist and that the electric  company will have all year
2000 problems  addressed  before June 30, 1999. The utility  company has further
assured  the  Company  that  contingency  plans are in place for any  unforeseen
problems  that may exist.  The Company  has  installed  a fixed  generator  with
sufficient  capacity  to run the system  servers  and  workstations  at the West
Jefferson branch office in case that the Company experiences power outages.  The
generator was tested and performed as expected.

The  Company  uses  two  telephone   utilities:   Skyline  Telephone  Membership
Corporation and Sprint. Skyline Telephone has tested its system with the Company
and had no date related problems. Service between Fiserv Orlando and the Company
is the contractual responsibility of Fiserv Orlando.

To prevent  difficulties  in the event there is an  unforeseen  interruption  in
either telephone or electrical  service when the year changes,  the Company will
print hard copies of all account  information.  In  addition,  the Company  will
download all account  information  into programs on the Company's  hardware that
will allow bank  personnel to extract  customer  information  without  regard to
outside  sources.  Additionally,  the Company  stores  customer  information  on
retrievable  media in  house.  The  insurance  agency's  computer  hardware  and
software has been tested, validated, and found to be year 2000 compliant.

Fiserv  Orlando has  responded to the Company that  renovation of its program is
complete.  In the event that Fiserv Orlando experiences some unforeseen problems
relating to the year 2000, the Company will convert its data to one of the other
Fiserv programs that is able to operate in the 2000 environment.  The Company is
planning  to attend a customer  meeting in October of 1999 to review and comment
on Fiserv's Business Resumption Contingency Plan.

The Company is continuously evaluating its liquidity needs for the year 2000 and
believes that its plan  provides for the  sufficient  funding to meet  customers
demands.  If  additional  funding needs become  necessary  due to  unanticipated
customer cash demands,  the Company has in place a borrowing  agreement with the
FHLB and with the Federal  Reserve Bank of Richmond,  that  management  believes
will exceed any customer demands for cash.

                                       13

<PAGE>
COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1998 AND
1997:

GENERAL.  Net income for the years ended June 30, 1998 and 1997 was $708,000 and
$343,000, respectively. The increase of $365,000 or 106.3% during the year ended
June 30, 1998 were primarily  attributable lower FDIC premiums,  and the absence
of the one time  assessment  from SAIF  during the year ended June 30,  1997 and
from an increase in net interest income. In management's opinion, there has been
an improvement in the level of interest rate risk during 1998.

NET INTEREST  INCOME.  Net interest  income  increased by $594,000 or 20.0% from
$3.0  million  for year ended June 30,  1997 to $3.6  million for the year ended
June 30,  1998.  The  increase  is a result  of  increased  average  outstanding
balances in interest  earning  assets and an  improved  interest  rate spread in
effect during the year. The Company's  interest rate spread increased  primarily
because  the  average  yield on loans was higher  during the year ended June 30,
1998 as compared to the year ended in 1997.

INTEREST  INCOME.  Interest  income  increase  from $6.2 million to $7.4 million
during the year end June 30,  1998,  or an 18.4%  increase.  This  increase  was
attributable  to both an overall  increase in the weighted  average yield of the
Company's   loan   portfolio   and  by  a  change  in  the  volume  and  mix  of
interest-earning assets outstanding.

INTEREST  EXPENSE.  Interest  expense for the year ended June 30, 1998 increased
$549,000  to $3.8  million.  The  increase  is the result of an  increase in the
average  outstanding  balances in the level of deposits and  borrowings  for the
year ended June 30, 1998 as compared to the similar period in 1997. However, the
increase  was  partially  offset by a slightly  lower  average rate for deposits
during the year ended June 30, 1998 than for the comparable year ended 1997, and
was an offsetting factor to interest expense.

PROVISION FOR LOAN LOSSES.  Management  did not make  additional  provisions for
loan  losses  during  the  year  ended  June  30,  1998;  however,  the  Company
experienced net recoveries of $158,000 that served to increase the level of loan
loss  reserves.  During  the year  ended  June 30,  1997,  provisions  were made
totaling $20,000. Provisions, which are charged to operations and resulting loan
loss  allowances,  are amounts that the  Company's  management  believes will be
adequate  to  absorb   potential  losses  on  existing  loans  that  may  become
uncollectible.  Loans are  charged off against  the  allowance  when  management
believes that collection is unlikely. The evaluation to increase or decrease the
provisions and resulting  allowances is based both on prior loan loss experience
and  other  factors,  such as  changes  in the  nature  and  volume  of the loan
portfolio,  overall  portfolio  quality and  current  economic  conditions.  The
Company's level of non-performing loans remained consistently low in relation to
prior periods and total loans  outstanding  during the year ended June 30, 1998.
At June 30, 1998, the Company's level of general  valuation  allowances for loan
losses amounted to $1.2 million which management  believes is adequate to absorb
any losses that may exist in its loan portfolio.

NONINTEREST INCOME.  Noninterest income increased by $822,000 to $991,000 during
the fiscal year 1998. The increase was primarily  attributable  to a gain on the
sale of FHLMC stock of $306,000 and insurance  commissions of $404,000 generated
by the insurance agency during the year ended June 30, 1998.

                                       14

<PAGE>
NONINTEREST  EXPENSE.  Noninterest  expense  increased by $932,000 or 36.5% from
$2.6 million for the year ended June 30, 1997 to $3.5 million for the year ended
June 30, 1998.  Increases  for  noninterest  expense for the year ended June 30,
1998  are  primarily  attributable  to  compensation  costs,   occupancy,   data
processing  costs and legal expenses.  Compensation  costs increased by $866,000
for the year ended  June 30,  1998,  primarily  as the result of the cost of the
Bank's Recognition and Retention Plan, insurance agency employees' salaries, and
Alleghany First  employees'  salaries.  Occupancy cost increased by $110,000 for
the year ended June 30, 1998 because of increased depreciation expense resulting
from the addition of the new office facility at 206 South Jefferson Avenue,  the
new branch location in Sparta,  computer  equipment acquired to address the year
2000 problem and one-time  charges  associated  with  changing  data  processing
providers  from NCR to Fiserv  Orlando in October 1997.  Additional  legal costs
during  the  current  period  were  the  result  of  obtaining  shareholder  and
regulatory  approvals for a recognition and retention plan, a stock option plan,
and establishing a mid-tier holding company.

INCOME TAXES. Income taxes resulted from applying normal,  expected tax rates on
income earned  during the year ended June 30, 1998 and 1997.  Income tax expense
was  $381,000  and  $218,000,  for the years ended June 30,  1998 and 1997.  The
effective  tax rate applied was  slightly  lower than the  statutory  tax rates,
primarily due to qualifying  investment income that was exempt from state income
taxes.  Legislated  decreases are expected in the North  Carolina  corporate tax
rate in future periods, which would lower the overall effective tax rate.

CAPITAL RESOURCES AND LIQUIDITY

The term "liquidity"  generally refers to an organization's  ability to generate
adequate  amounts  of funds to meet its need for  cash.  More  specifically  for
financial  institutions,  liquidity ensures that adequate funds are available to
meet  deposit  withdrawals,  fund  loan  and  capital  expenditure  commitments,
maintain reserve  requirements,  pay operating  expenses,  and provide funds for
debt service,  dividends to stockholders,  and other institutional  commitments.
Funds  are  primarily  provided  through  financial   resources  from  operating
activities,  expansion  of the  deposit  base,  borrowings,  through the sale or
maturity of investments,  the ability to raise equity capital, or maintenance of
shorter term interest earning deposits.

At June 30, 1999, cash and cash equivalents,  a significant source of liquidity,
totaled $12.4 million.  A significant  portion of this is a direct result of the
Bank selling  loans in the  secondary  market and  retaining the proceeds in the
Bank's FHLB account.

As a federally  chartered  savings bank,  the Bank must maintain a daily average
balance  of liquid  assets  equal to at least 4% of  withdrawable  deposits  and
short-term  borrowings.  During the year ended June 30, 1998 the OTS reduced the
required  level of liquidity to 4% from 5%,  eliminated the short term liquidity
requirement and imposed a new requirement  that savings  associations  generally
maintain  sufficient  liquidity to ensure safe and sound operations.  The Bank's
liquidity  ratio at June 30,  1999,  as  computed  under  OTS  regulations,  was
considerably in excess of such requirements.  Given its excess liquidity and its
ability to borrow from the FHLB, the Bank believes that it will have  sufficient
funds available to meet anticipated future loan commitments,  unexpected deposit
withdrawals, and other cash requirements.

                                       15

<PAGE>
ASSET/LIABILITY MANAGEMENT

The Company's asset/liability  management is focused primarily on evaluating and
managing the Company's net interest income in relation to various risk criteria.
Factors beyond the Company's  control,  such as the effects of changes in market
interest  rates and  competition,  may also have an impact on the  management of
interest rate risk.

In the absence of other factors, the Company's overall yield on interest-earning
assets  will  increase  as  will  its  cost  of  funds  on its  interest-bearing
liabilities  when  market  rates  increase  over an  extended  period  of  time.
Inversely,  the  Company's  yields and cost of funds will  decrease  when market
rates decline.  The Company is able to manage these  fluctuations to some extent
by   attempting   to  control   the   maturity  or  rate   adjustments   of  its
interest-earning  assets and interest-bearing  liabilities over given periods of
time.  One  of  the  Company's  tools  to  monitor  interest  rate  risk  is the
measurement  of  sensitivity  of its net portfolio  value to changes in interest
rates.

In order to minimize the  potential  effects of adverse  material and  prolonged
increases in market interest rates on the Company's  operations,  management has
implemented  an  asset/liability  program  designed  to  improve  the  Company's
interest  rate risk  exposure.  The  program  emphasizes  that  originations  of
five-year fixed rate balloon mortgages,  adjustable rate mortgages, selling long
term  fixed  rate loans to the  secondary  market,  shorter  term  consumer  and
commercial  loans,  the investment of excess cash in short or intermediate  term
interest-earning  assets,  and the  solicitation of deposit accounts that can be
repriced rapidly.

Although the Company's  asset/liability  management program has generally helped
to decrease the exposure of its earnings to interest rate increases, the Company
continues to be susceptible to increased  levels of interest  rates,  which will
adversely affect earnings during prolonged  periods of rising interest rates and
positively affect earnings during prolonged periods of interest rate declines.

NET PORTFOLIO VALUE

All  federally  regulated  financial  institutions  are  required to measure the
exposure to changes in  interest  rates.  Institutions  with assets of less than
$500 million may rely on outside sources of measurement such as that provided by
the OTS and the FHLB.  The purpose is to determine how changes in interest rates
affect  the  estimated  value or Net  Portfolio  Value  ("NPV")  of the  insured
institution's  statement  of  financial  condition  under  several  immediate or
"shock" changes in market rates. Since the timing of repricing opportunities for
interest-earning  assets and  interest-bearing  liabilities  are different,  the
impact of shock changes will have a negative,  neutral or positive impact on the
NPV of the bank based on the  structure  of the bank's  assets and  liabilities.
Thus, NPV is the difference between incoming and outgoing  discounted cash flows
from assets,  liabilities and off-balance sheet contracts.  Generally, the level
of interest  rate risk is measured in a 200 basis point shock  environment  that
has the most negative impact on the Company.

The Company's  banking  subsidiary,  AF Bank, has  historically  been a mortgage
lender which means that it  generally  has longer  terms  before  repricing  its
assets  than  does  its  interest  bearing   liabilities  or  deposit  accounts;
therefore,  a rising rate  environment will have the most negative impact on the
NPV of the Company.  Management has implemented a strategy of limiting the terms
of mortgage  loans that it cannot sell in the secondary  market,  increasing the
level of loans  tied more  closely  to market  interest  rates such as the prime
rate,  and  generally  reducing  the terms of loans that the Company  offers for
portfolio.  The following  table presents the Company's NPV at June 30, 1999, as
calculated by the OTS, based on information provided to the OTS by the Company.

                                       16

<PAGE>
As a result  of  management's  actions,  at June 30,  1999,  the  estimated  NPV
declined  by 13% in a 300  basis  point  rising  interest  rate  shock  scenario
compared to a gain in NPV of 12% in a falling rate scenario.  This compares to a
decline of 13% under a similar  rise and a gain of 10% in a similar  decline one
year earlier.  The improvement in interest rate risk is further  measured by the
basis  point  decline  in the ratio of NPV to the PV of  assets,  defined as the
Sensitivity Measure by the OTS. At June 30, 1999, the decline of the sensitivity
measure was 128 basis  points  with a 300 basis  point  shock  increase in rates
compared to a decline of 133 basis points at June 30, 1998.
<TABLE>
<CAPTION>
                                                            NPV as $ of PV (5)
                    Net Portfolio Value                         of Assets
- ---------------------------------------------------------- ---------------------
Changes in Rates  $ Amount  $ Change (1)  % of Change (2)  Ratio (3)  Change (4)
- ----------------  --------  ------------  ---------------  ---------  ----------
                           (Dollars in Thousands)
<S> <C>            <C>          <C>              <C>            <C>     <C>
   +300 bp         12,018       (1,757)          (13.00)%       11.13%  (128)
   +200 bp         12,804         (971)           (7.00)%       11.72%   (68)
   +100 bp         13,436         (339)           (2.00)%       12.18%   (22)
     0 bp          13,775                                       12.40%
   -100 bp         13,925          150              1.00%       12.47%     7
   -200 bp         14,572          797              6.00%       12.92%    52
   -300 bp         15,446        1,671             12.00%       13.54%   113
</TABLE>

(1)  Represents the excess  (deficiency) of NPV assuming the indicated change in
     interest  rates  minus the  estimated  NPV  assuming  no change in interest
     rates.
(2)  Calculated  as the  amount of change in the  estimated  NPV  divided by the
     estimated NPV assuming no change in interest rates.
(3)  Calculated as the estimated NPV divided by average total assets.
(4)  Calculated  as the  excess  (deficiency)  of the  NPV  ratio  assuming  the
     indicated change in interest rates over the estimated NPV ratio assuming no
     change in interest rates.
(5)  PV means present value.

The  following  chart  provided  by the OTS  reflects  further  measures  of the
Company's interest rate risk.

  RISK MEASURES: 200BP RATE SHOCK:                  June 30, 1999  June 30, 1998
                                                    ----------------------------
  Pre-Shock NPV Ratio: NPV as a % of PV of Assets       12.40%        13.10%
  Exposure Measure: Post Shock NPV Ratio                11.72%        12.44%
  Sensitivity Measure: Change in NPV                    -68 bp        -67 bp

Certain  shortcomings  are inherent in the methodology  used in the above table.
Modeling changes in NPV requires the making of certain assumptions that may tend
to  oversimplify  the manner in which actual yields and costs respond to changes
in market interest rates.  First,  the models assume that the composition of the
Bank's interest sensitive assets and liabilities  existing at the beginning of a
period  remains  constant  over the period being  measured.  Second,  the models
assume that a particular change in interest rates is reflected  uniformly across
the yield curve  regardless of the duration to maturity or repricing of specific
assets and liabilities. Accordingly, although the NPV measurements do provide an
indication of the Company's interest rate risk exposure at a particular point in
time, such  measurements  are not intended to provide a precise  forecast of the
effect of changes in market interest rates on the Company's net interest income.
Furthermore,  in times of  decreasing  interest  rates,  the value of fixed-rate
assets  could  increase  in value  and the lag in  repricing  of  interest  rate
sensitive assets could be expected to have a positive effect on the Company.

                                       17

<PAGE>
Management  believes that the NPV method of assessing the Company's  exposure to
interest rate risk and potential  reductions in net interest  income is a useful
tool for measuring  risk.  Management  also believes that the charts reflect the
positive  impact of  strategies to reduce  interest rate risk as evidenced  most
prominently  by the  relatively  low level of  interest  rate  sensitivity  that
reflected a decline of 68 basis  points and 67 basis  points for the years ended
June 30, 1999 and 1998, respectively. The strategies that have reduced the level
of interest  rate risk under an  increasing  rate  assumption  will  continue to
reduce the impact or rising rates as long term  mortgages  are sold and replaced
with shorter term mortgage and nonmortgage loans with rates that can be adjusted
to more closely  simulate market rates of interest.  Management  believes that a
strong equity capital  position and the existence of the corporate  authority to
raise  additional  capital as necessary act as valuable tools to absorb interest
rate risk.

FUTURE REPORTING REQUIREMENTS

The FASB has issued SFAS No. 133,  Accounting  for  Derivative  Instruments  and
Hedging Activities,  which the Company has not been required to adopt as of June
30, 1999.  This  Statement,  which is effective for fiscal years beginning after
June 15, 2000,  establishes  accounting  and reporting  standards for derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts, (collectively referred to as derivatives) and for hedging activities.
It  requires  that an entity  recognize  all  derivatives  as  either  assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized  firm  commitment,  an available  for sale  security,  or a foreign
currency denominated forecasted  transaction.  This Statement is not expected to
have a significant impact on the Company.

The FASB has issued  SFAS No. 134,  Accounting  for  Mortgage-Backed  Securities
Retained after the  Securitization of Mortgage Loans Held for Sale by a Mortgage
Banking Enterprise, an amendment of FASB Statement No. 65, which the Company has
not been required to adopt as of June 30, 1999.  Statement No. 65, as amended by
FASB Statements No. 115,  Accounting for Certain  Investments in Debt and Equity
Securities,  and No. 125,  Accounting  for  Transfers and Servicing of Financial
Assets   and   Extinguishments   of   Liabilities,   requires   that  after  the
securitization  of a mortgage loan held for sale, an entity  engaged in mortgage
banking activities classify the resulting  mortgage-backed security as a trading
security.  This Statement  further amends Statement No. 65 to require that after
the  securitization  of  mortgage  loans  held for sale,  an entity  engaged  in
mortgage banking activities classify the resulting mortgage-backed securities or
other retained  interests  based on its ability and intent to sell or hold those
investments.  This Statement  conforms the subsequent  accounting for securities
retained  after the  securitization  of  mortgage  loans by a  mortgage  banking
enterprise  with the subsequent  accounting  for  securities  retained after the
securitization  of other types of assets by a  nonmortgage  banking  enterprise.
This Statement is effective for fiscal years  beginning after December 15, 1998,
and is not expected to have a significant impact on the Company.

IMPACT OF INFLATION AND CHANGING PRICES

The  financial  statements  and  accompanying  footnotes  have been  prepared in
accordance with GAAP,  which require the  measurement of financial  position and
operating  results in terms of  historical  dollars  without  consideration  for
changes  in the  relative  purchasing  power  of  money  over  the  time  due to
inflation.  The assets and  liabilities  of the Bank are  primarily  monetary in
nature and  changes in the market  interest  rates have a greater  impact on the
Company's performance than do the effects of inflation.

                                       18

<PAGE>

                          INDEPENDENT AUDITOR'S REPORT



To the Board of Directors
AF Bankshares, Inc. and Subsidiaries
West Jefferson, North Carolina


We have audited the accompanying  consolidated statements of financial condition
of AF Bankshares,  Inc. and  Subsidiaries  as of June 30, 1999 and 1998, and the
related   consolidated   statements   of  income   and   comprehensive   income,
stockholders'  equity,  and cash flows for the years then ended. These financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  financial  position of AF  Bankshares,  Inc.  and
Subsidiaries  as of June 30, 1999 and 1998, and the results of their  operations
and their cash flows for the years then  ended,  in  conformity  with  generally
accepted accounting principles.

Charlotte, North Carolina
July 30, 1999

                                       19

<PAGE>

<TABLE>
<CAPTION>
AF BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
JUNE 30, 1999 AND 1998

ASSETS                                                                               1999              1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                           <C>                <C>
Cash and cash equivalents:
   Interest-bearing deposits                                                  $  4,173,311       $ 11,838,926
   Noninterest-bearing deposits                                                  8,221,749          2,949,842
Certificates of deposit, at cost                                                   198,000            198,000
Securities held to maturity (fair value $100,000 in 1999 and
   1998) (Note 2)                                                                  100,000            100,000
Securities available for sale (Note 2)                                          10,976,170          8,094,739
Federal Home Loan Bank stock (Notes 2 and 6)                                       523,600            624,000
Loans receivable, net (Notes 3 and 6)                                           81,156,766         72,627,870
Real estate owned                                                                   59,000             38,115
Office properties and equipment, net (Note 4)                                    2,544,777          2,160,783
Accrued interest receivable on loans                                               398,918            321,679
Accrued interest receivable on investment securities                                97,598             87,880
Prepaid expenses and other assets                                                  546,721            439,663
Deferred income taxes, net (Note 12)                                               425,100            307,294
Intangible assets, net of accumulated amortization of
   $76,284 in 1999 and $34,990 in 1998                                             509,716            285,010
                                                                              --------------------------------
              TOTAL ASSETS                                                    $109,931,426       $100,073,801
                                                                              ================================

LIABILITIES AND STOCKHOLDERS' EQUITY
- --------------------------------------------------------------------------------------------------------------
Liabilities:
   Savings deposits (Note 5)                                                  $ 93,106,090       $ 82,488,216
   Note payable - ESOP (Note 9 and 17)                                             255,420            295,420
   Advances from Federal Home Loan Bank (Note 6)                                 2,564,358          4,115,596
   Accounts payable and other liabilities (Note 10)                              1,636,362          1,180,314
   Redeemable common stock held by the ESOP, net of
      unearned ESOP shares (Notes 9 and 17)                                        150,942            508,069
                                                                              --------------------------------
              TOTAL LIABILITIES                                                 97,713,172         88,587,615
                                                                              --------------------------------
Commitments and Contingencies (Notes 10 and 13)
Stockholders' equity:  (Note 17)
   Common stock, par value $.01 per share; authorized 5,000,000 shares;
      1,053,678 issued and 1,049,378 outstanding shares
      at 1999 and 1,053,678 issued and outstanding at 1998 (Note 7)                 10,537             10,537
   Additional paid-in capital                                                    4,593,516          4,580,151
   Retained earnings, substantially restricted (Notes 7 and 12)                  7,974,373          7,279,694
   Deferred recognition and retention plan (Note 11)                              (479,960)          (678,576)
   Accumulated other comprehensive income, unrealized gain
      on securities available for sale (Note 2)                                    203,638            294,380
                                                                              --------------------------------
                                                                                12,302,104         11,486,186

   Less cost of 4,300 shares of treasury stock                                     (83,850)
                                                                              --------------------------------
              TOTAL STOCKHOLDERS' EQUITY                                        12,218,254         11,486,186
                                                                              --------------------------------
              TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $109,931,426       $100,073,801
                                                                              ================================
</TABLE>
See Notes to Consolidated Financial Statements.

                                       20

<PAGE>
<TABLE>
<CAPTION>
AF BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
YEARS ENDED JUNE 30, 1999 AND 1998
                                                                                 1999               1998
- -----------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                <C>
Interest income:
   Loans                                                                     $6,806,902         $6,667,587
   Investment securities                                                        501,410            421,609
   Interest-bearing deposits                                                    570,867            267,162
                                                                             ------------------------------
                                                                              7,879,179          7,356,358
                                                                             ------------------------------
Interest expense:
   Deposits (Note 5)                                                          3,769,899          3,541,900
   Federal Home Loan Bank advances (Note 6)                                     175,451            226,392
   Note payable, ESOP                                                            21,918             26,512
                                                                             ------------------------------
                                                                              3,967,268          3,794,804
                                                                             ------------------------------
              NET INTEREST INCOME                                             3,911,911          3,561,554
Provision for (recovery of) loan losses (Note 3)                                 20,000            (25,000)
                                                                             ------------------------------
              NET INTEREST INCOME AFTER PROVISION FOR
                 (RECOVERY OF) LOAN LOSSES                                    3,891,911          3,586,554
                                                                             ------------------------------
Noninterest income
   Insurance commissions                                                        499,845            403,900
   Gain on sale on investments available for sale                               165,505            305,550
   Other                                                                        540,409            281,846
                                                                             ------------------------------
                                                                              1,205,759            991,296
                                                                             ------------------------------
Noninterest expenses
   Compensation and employee benefits (Notes 8, 9, 10 and 11)                 2,261,079          1,801,254
   Occupancy and equipment                                                      426,161            327,944
   Deposit insurance premiums                                                    48,918             43,696
   Computer processing charges                                                  209,018            138,511
   Amortization                                                                  41,294             34,990
   Other                                                                      1,361,826          1,141,797
                                                                             ------------------------------
                                                                              4,348,296          3,488,192
                                                                             ------------------------------
              INCOME BEFORE INCOME TAXES                                        749,374          1,089,658
Income taxes (Note 12)                                                          235,540            381,255
                                                                             ------------------------------
              NET INCOME                                                        513,834            708,403
                                                                             ------------------------------
Other comprehensive loss, net of tax:

   Unrealized loss on securities, net of tax 1999 ($82,485);
      1998 ($101,568)                                                          (204,278)          (254,370)
   Less: reclassification adjustment for gains included in net income,
      net of tax 1999 ($51,969); 1998 ($106,943)                                113,536            198,607
                                                                             ------------------------------
   Other comprehensive loss                                                     (90,742)           (55,763)
                                                                             ------------------------------
              COMPREHENSIVE INCOME                                           $  423,092         $  652,640
                                                                             ==============================

Basic earning per share (Note 14)                                            $     0.52         $     0.73
                                                                             ==============================
Diluted earnings per share (Note 14)                                         $     0.52         $     0.72
                                                                             ==============================
Cash dividends per share                                                     $     0.20         $     0.20
                                                                             ==============================
</TABLE>

See Notes to Consolidated Financial Statements.

                                       21

<PAGE>
<TABLE>
<CAPTION>
AF BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED JUNE 30, 1999 AND 1998

                                                           Common           Additional          Retained
                                                           Stock         Paid-In Capital        Earnings
- -------------------------------------------------------------------------------------------------------------------

<S>                                                       <C>             <C>                <C>
Balance, June 30, 1997                                    $10,000         $3,552,726         $7,065,824
   Adoption of recognition and retention plan                 537            992,506
   Vesting of recognition and retention plan
   Transfer to redeemable common stock
      net of unearned ESOP shares                                                              (332,536)
   ESOP contribution                                                          34,919             37,000
   Cash dividend, $.20 per share                                                               (198,997)
   Net change in unrealized gain on securities
      available for sale, net (Note 2)
   Net income                                                                                   708,403

                                                          ----------------------------------------------
Balance, June 30, 1998                                     10,537          4,580,151          7,279,694
   Vesting of recognition and retention plan
   Transfer from redeemable common stock net of
      unearned ESOP shares                                                                      357,127
   ESOP contribution                                                          13,365             33,723
   Cash dividend, $.20 per share                                                               (205,105)
   Purchase of common stock for treasury
   Issuance of common stock from treasury                                                        (4,900)
   Net change in unrealized gain on securities
      available for sale, net (Note 2)
   Net income                                                                                   513,834
                                                          ----------------------------------------------
Balance, June 30, 1999                                    $10,537         $4,593,516         $7,974,373
                                                          ==============================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                       22

<PAGE>
<TABLE>
<CAPTION>
                       Accumulated Other
                         Comprehensive
                      Income, Unrealized
     Deferred           Gain (Loss) on                               Total
  Recognition and         Securities             Treasury        Stockholders'
  Retention Plan      Available for Sale          Stock              Equity

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

<S>                      v <C>             <C>                 <C>
  $                          $350,143       $                   $10,978,693
   (993,043)
    314,467                                                         314,467

                                                                   (332,536)
                                                                     71,919

                                                                   (198,997)

                              (55,763)                              (55,763)
                                                                    708,403
- --------------------------------------------------------------------------
   (678,576)                  294,380                            11,486,186
    198,616                                                         198,616

                                                                    357,127
                                                                     47,088

                                                                   (205,105)
                                             (113,750)             (113,750)
                                               29,900                25,000

                              (90,742)                              (90,742)
                                                                    513,834
- --------------------------------------------------------------------------
$ (479,960)                  $203,638       $ (83,850)          $12,218,254
==========================================================================
</TABLE>

                                       23

<PAGE>
<TABLE>
<CAPTION>
AF BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1999 AND 1998

                                                                                        1999              1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                 <C>
Cash Flows from Operating Activities
   Net income                                                                     $     513,834       $    708,403
   Adjustments to reconcile net income to net cash
      provided by operating activities:
        Provision for (recovery of) loan losses                                          20,000           (25,000)
        Loss on disposal of office properties and equipment                                 607              9,146
        Gain on sale of investments available for sale                                 (165,505)          (305,550)
        Provision for depreciation                                                      320,575            238,568
        Amortization of goodwill and noncompete covenant                                 41,294             34,990
        Amortization of deferred loan fees                                             (156,603)          (222,904)
        Amortization of premium/discount on investments                                  23,823             12,687
        Amortization of unearned ESOP shares                                             33,723             37,000
        ESOP fair value adjustment                                                       13,365             34,919
        Vesting of recognition and retention plan                                       198,616            314,467
        Stock compensation                                                               25,000
        Proceeds from sale of loans held for sale                                    12,133,119          8,091,901
        Origination of loans held for sale                                          (12,120,263)        (8,084,101)
        Gain on sale of loans held for sale                                             (12,856)            (7,800)
        Deferred income taxes                                                           (59,165)            (1,026)
        Increase in operating assets:
           Accrued interest receivable                                                  (86,957)           (16,948)
           Prepaid expenses and other assets                                           (107,058)          (159,378)
        Increase (decrease) in liabilities:
           Accrued interest payable                                                     (29,397)              2,630
           Accounts payable and other liabilities                                       456,048            515,378
                                                                              -------------------------------------
              NET CASH PROVIDED BY OPERATING ACTIVITIES                               1,042,200          1,177,382
                                                                              -------------------------------------
Cash Flows from Investing Activities
   Purchases of securities available for sale                                        (9,501,897)        (5,922,587)
   (Increase) decrease in FHLB stock                                                    100,400           (48,300)
   Proceeds from calls of securities available for sale                               4,950,000          3,050,000
   Proceeds from sale of securities available for sale                                  329,423            311,633
   Principal payments received on securities available for sale                       1,333,342            730,812
   Net originations of loans receivable                                              (8,467,343)        (2,195,238)
   Purchase of office properties and equipment                                         (717,171)        (1,036,924)
   Proceeds from sale of properties and equipment                                        11,995              4,200
   Proceeds from sale of real estate owned                                               54,165             12,827
   Purchase of goodwill and noncompete agreement                                       (266,000)          (320,000)
                                                                              -------------------------------------
              NET CASH USED IN INVESTING ACTIVITIES                                 (12,173,086)        (5,413,577)
                                                                              -------------------------------------
</TABLE>

                                       24

<PAGE>
<TABLE>
<CAPTION>
AF BANKSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
YEARS ENDED JUNE 30, 1999 AND 1998

                                                                                         1999               1998
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                 <C>
Cash Flows from Financing Activities
   Net increase in savings deposits                                               $  10,647,271       $ 14,267,090
   Net borrowings (payments) on FHLB advances                                        (1,551,238)          2,461,365
   Purchase of common stock for treasury                                               (113,750)
   Principal payments on borrowings                                                     (40,000)           (37,000)
   Cash dividends paid                                                                 (205,105)          (198,997)
                                                                              -------------------------------------
              NET CASH PROVIDED BY FINANCING ACTIVITIES                               8,737,178         16,492,458
                                                                              -------------------------------------
              NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                   (2,393,708)         12,256,263
Cash and cash equivalents:
   Beginning                                                                         14,788,768          2,532,505
                                                                              -------------------------------------
   Ending                                                                         $  12,395,060       $ 14,788,768
                                                                              =====================================

Supplemental Schedule of Cash and Cash Equivalents
   Interest-bearing deposits                                                      $   4,173,311       $ 11,838,926
   Noninterest-bearing                                                                8,221,749          2,949,842
                                                                              -------------------------------------
                                                                                  $  12,395,060       $ 14,788,768
                                                                              =====================================

Supplemental Disclosures of Cash Flow Information
   Cash payments for:
      Interest                                                                    $   3,996,665       $  3,792,174
      Income taxes                                                                      335,333            485,178

Supplemental Disclosure of Noncash Investing and Financing
   Activities
      Net change in unrealized gain on securities available for sale,
         net of tax                                                               $     (90,742)      $    (55,763)
      Transfer from loans receivable to real estate owned                               104,563             50,942
      Originations of loans to facilitate sale of real estate owned                     (29,513)
      Fair value of ESOP shares in excess of unearned ESOP shares                       323,404            295,536
      Transfer (from) to retained earnings to redeemable
        common stock                                                                    357,127           (332,536)

See Notes to Consolidated Financial Statements.
</TABLE>

                                       25

<PAGE>
AF BANKSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------
NOTE 1.     NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of  business:  AF  Bankshares,  Inc.  (the  "Company")  is a bank holding
company  which owns 100% of the common stock of AF Bank (the  "Bank"),  formerly
Ashe Federal Bank. The Company has no operations and conducts no business of its
own other than ownership of its  subsidiaries  and investing in securities.  The
Bank is a federally  chartered  stock savings bank which conducts  business from
its main office located in West  Jefferson,  North Carolina and four branches in
Sparta,  Jefferson,  Boone  and  Warrensville,  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 a 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.  See Note 17 for additional  information  concerning the
minority stock offering and the reorganization.

On June 16, 1998,  the Board of Directors  approved the  formation of a mid-tier
holding company, AF Bankshares,  Inc. which became a 100% owner of the Bank in a
stock swap with AsheCo,  M.H.C., which was accounted for similar to a pooling of
interests. At June 30, 1998, AsheCo,  M.H.C.'s ownership of AF Bankshares,  Inc.
decreased to 51.10% due to the shares issued under the recognition and retention
plan discussed in Note 11. During the year ended June 30, 1999, AsheCo, M.H.C.'s
ownership  of AF  Bankshares,  Inc.  increased  to 51.38% due to the purchase of
shares held in treasury.

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 Bankshares, Inc.
On April 1, 1999, AF Insurance Services,  Inc. purchased an additional insurance
agency.  AF  Insurance  Services,  Inc.  operates  from its main  office in West
Jefferson,  North  Carolina  and branch  offices in  Lenoir,  North  Wilkesboro,
Jefferson and Sparta,  North Carolina.  The transactions were recorded under the
purchase  method of  accounting.  Revenues  are not  material  to the  financial
information.

On August 5, 1998,  the Company  formed AF  Brokerage,  Inc.,  which is a wholly
owned  subsidiary  of the  Company.  AF  Brokerage,  Inc.  is in the  process of
applying  for a license  to become a  registered  broker/dealer.  Currently,  AF
Brokerage,  Inc.  operates  through  the use of a third  party  clearing  broker
pending approval of the application with NASD.

                                       26

<PAGE>
NOTE 1.  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES (CONTINUED)

The following is a description of the  significant  accounting  policies used in
the preparation of the accompanying financial statements.

Principles of consolidation:  The consolidated  financial statements include the
accounts of AF Bankshares,  Inc. and its wholly owned subsidiaries,  AF Bank, AF
Insurance  Services,  Inc. and AF Brokerage,  Inc. All significant  intercompany
transactions and balances have been eliminated in consolidation.

Basis of financial statement presentation: The accounting and reporting policies
of the Company conform to generally accepted  accounting  principles and general
practices  within the financial  services  industry.  In preparing the financial
statements, management is required to make estimates and assumptions that affect
the reported  amounts of assets and  liabilities  and  disclosure  of contingent
assets  and  liabilities  as of the  date of the  financial  statements  and the
reported revenues and expenses for the period.  Actual results could differ from
those estimates.

Cash and cash  equivalents:  For purposes of reporting  the  statements  of cash
flows,  the Company includes cash on hand and demand deposits at other financial
institutions  with  terms  less than 90 days as cash and cash  equivalents.  The
Company  maintains  amounts due from banks which, at times, may exceed federally
insured limits. The Company has not experienced any losses in such accounts.

Investment  securities:  The Company and the Bank have  investments  in debt and
equity  securities.  Debt securities  consist  primarily of U.s. Treasury Notes,
Federal  Farm  Credit  Notes,  Federal  Home Loan  Bank  bonds,  Fannie  Mae and
Government National Mortgage Association securities and certificates of deposit.
Equity  securities  consist of Federal Home Loan  Mortgage  Corporation  (FHLMC)
stock and mutual funds.

Management  classifies  all debt  securities  and certain  equity  securities as
trading,  available  for sale,  or held to  maturity  as  individual  investment
securities   are  acquired,   and  thereafter   the   appropriateness   of  such
classification  is reassessed  at each  statement of financial  condition  date.
Because  the Company  does not buy  investment  securities  in  anticipation  of
short-term  fluctuations in market prices, none of the investment securities are
classified as trading in accordance with Statement 115. All securities have been
classified as either available for sale or held to maturity.

Securities available for sale:  Securities  classified as available for sale are
those  securities that the Company  intends to hold for an indefinite  period of
time but, as in the case of debt  securities,  not necessarily to maturity.  Any
decision to sell a security  classified  as available for sale would be based on
various factors,  including  significant movements in interest rates, changes in
the maturity  mix of the  Company's  assets and  liabilities,  liquidity  needs,
regulatory  capital  considerations,   and  other  similar  factors.  Securities
available  for sale are  carried  at fair  value.  Premiums  and  discounts  are
amortized  using the interest  method over the  securities'  contractual  lives.
Unrealized gains or losses are reported as increases or decreases in equity, net
of the related deferred tax effect. Realized gains or losses,  determined on the
basis of the cost of specific securities sold, are included in income.

                                       27

<PAGE>
NOTE 1.  NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES (CONTINUED)

Securities held to maturity: Securities classified as held to maturity are those
securities  for which the  Company  has both the intent  and  ability to hold to
maturity regardless of changes in market conditions,  liquidity needs or changes
in general  economic  conditions.  These securities are carried at cost adjusted
for amortization of premium and accretion of discount,  computed by the interest
method over their contractual lives.  Based on the Company's  financial position
and  liquidity,  management  believes  the Company has the ability to hold these
securities to maturity.

Investment in Federal Home Loan Bank stock: The Bank, as a member of the Federal
Home Loan Bank (FHLB)  system,  is required to maintain an investment in capital
stock of the FHLB in an amount  equal to the  greater  of 1% of its  outstanding
home loans or 5% of advances  from the FHLB. No ready market exists for the FHLB
stock, and it has no quoted market value.

Loans receivable: Loans receivable are stated at unpaid principal balances, less
the allowance for loan losses,  the undisbursed  portion of construction  loans,
and net  deferred  loan-origination  fees and costs.  The Bank's loan  portfolio
consists  principally of mortgage loans  collateralized  by first trust deeds on
single family residences,  other residential  property,  commercial property and
land.

Allowance for loan losses: The allowance for loan losses is increased by charges
to income and decreased by charge-offs  (net of recoveries)  based on the Bank's
evaluation of the  potential and inherent risk of losses in its loan  portfolio.
Management's  periodic  evaluation  of the adequacy of the allowance is based on
the Bank's past loan loss experience, known and inherent risks in the portfolio,
adverse  situations  that may  affect  the  borrower's  ability  to  repay,  the
estimated value of any underlying  collateral,  and current economic conditions.
While management uses the best information available to make evaluations, future
adjustments may be necessary,  if economic or other conditions  differ or change
substantially from the assumptions used.

Impaired loans: SFAS No. 114,  Accounting by Creditors for Impairment of a Loan,
requires that the Bank  establish a specific loan  allowance on an impaired loan
if the  present  value of the  future  cash  flows  discounted  using the loan's
effective interest rate is less than the carrying value of the loan. An impaired
loan can also be valued  based upon its fair  value or the  market  value of the
underlying  collateral if the loan is primarily collateral  dependent.  The Bank
assesses for impairment all loans delinquent more than 90 days. See Note 3 for a
further  explanation of the  Statement.  No loans were impaired at June 30, 1999
and 1998,  and there is no specific SFAS No. 114 allowance  associated  with the
portfolio.

Interest  income:  SFAS No. 118,  Accounting  by Creditors  for  Impairment of a
Loan--Income  Recognition and  Disclosures,  which amended SFAS No. 114 requires
disclosure of the Bank's method of  accounting  for interest  income on impaired
loans.  The Bank generally  continues to accrue interest on loans  delinquent 90
days  or  more.   However,   all  such  accrued  interest  is  reversed  by  the
establishment  of a reserve  for  uncollected  interest,  if in the  opinion  of
management  collectibility is uncertain. Such interest, if ultimately collected,
is credited to income in the period received.  The Bank anticipates that it will
account for interest on impaired loans in a similar fashion in the future if and
when it has impaired loans.

                                       28

<PAGE>
NOTE 1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
          POLICIES (CONTINUED)

Loan-origination  fees and  related  costs:  Loan fees and  certain  direct loan
origination  costs are  deferred,  and the net fee or cost is  recognized  as an
adjustment  to interest  income using the interest  method over the  contractual
life of the loans, adjusted for actual prepayments.

Loans held for sale: Loans held for sale are those loans the Bank has the intent
to sell in the  foreseeable  future.  They are carried at the lower of aggregate
cost or market  value.  Gains and  losses  on sales of loans are  recognized  at
settlement dates and are determined by the difference between the sales proceeds
and the carrying value of the loans.  All sales are made without  recourse.  The
Bank has no loans held for sale at June 30, 1999 or 1998.

Real estate owned: Real estate owned is initially recorded at the estimated fair
value at the date of foreclosure,  establishing a new cost basis.  Subsequent to
foreclosure, valuations of the property are periodically performed by management
and the  real  estate  is  carried  at the  lower  of cost or fair  value  minus
estimated  costs to sell.  Costs  relating to  improvement  of the  property are
capitalized,  while  holding costs of the property are charged to expense in the
period incurred.

Office  properties and equipment:  Office properties and equipment are stated at
cost less accumulated  depreciation  computed  principally by the  straight-line
method over estimated useful lives.

Intangible assets:  Goodwill is the cost of investment in AF Insurance Services,
Inc.  in excess of the fair value of net assets at the date of  purchase  and is
being  amortized  by the  straight  line method over a period of fifteen  years.
Noncompete agreement is stated at cost less accumulated amortization computed by
the straight-line method over a period of seven years.

Pension plans: The Bank has a 401(k)  retirement plan available to substantially
all employees.  The Bank matches certain portions of voluntary  contributions by
participating employees.

The Bank has  deferred  compensation  and  retirement  plan  agreements  for the
benefit of the Board of Directors.  Both plans are unfunded and the  liabilities
are being accrued over the terms of active  service of the  directors.  The Bank
also has an ESOP which covers substantially all of it's employees. Contributions
to the plan are based on amounts necessary to fund the amortization requirements
of the ESOP's debt to an unrelated third party financial institution, subject to
compensation  limitations,  and are expensed  based on the AICPA's  Statement of
Position 93-6, Employers' Accounting for Employee Stock Ownership Plans.

Additionally,  the  Company  has  implemented  a  qualified  stock  option  plan
authorizing  the grant of up to 21,322  stock  options to certain  officers  and
directors at the time of the  adoption,  either in the form of  incentive  stock
options  or  non-incentive  stock  options.  The  Bank has  also  implemented  a
recognition  and retention  plan by reserving  53,678 shares of common stock for
issuance to certain officers and directors at the time of adoption.

                                       29

<PAGE>
NOTE 1.   NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
          POLICIES (CONTINUED)

Income taxes: Deferred taxes are provided on a liability method whereby deferred
tax assets are  recognized for deductible  temporary  differences  and operating
loss and tax credit  carryforwards,  and deferred tax liabilities are recognized
for taxable  temporary  differences.  Temporary  differences are the differences
between  the  reported  amounts of assets and  liabilities  and their tax bases.
Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management,  it is more likely than not that some portion or all of the deferred
tax  assets  will not be  realized.  Deferred  tax assets  and  liabilities  are
adjusted  for the  effects  of  changes  in tax  laws  and  rates on the date of
enactment.

Fair value of financial  instruments:  The estimated fair values  required under
SFAS No. 107, Disclosures About Fair Value of Financial  Instruments,  have been
determined by the Company using  available  market  information  and appropriate
valuation methodologies.  However,  considerable judgment is required to develop
the estimates of fair value.  Accordingly,  the estimates presented for the fair
value of the Company's financial  instruments are not necessarily  indicative of
the amounts the Company could realize in a current market  exchange.  The use of
different  market  assumptions or estimation  methodologies  may have a material
effect on the estimated fair market value amounts.

The fair value estimates presented are based on pertinent  information available
to management as of June 30, 1999 and 1998.  Although management is not aware of
any factors that would  significantly  affect the  estimated  fair value amount,
such  amounts  have not been  comprehensively  revalued  for  purposes  of these
financial  statements since that date and therefore,  current  estimates of fair
value may differ significantly from the amounts presented herein.

Off-statement  of  financial  condition  risk:  The Bank is a party to financial
instruments with  off-statement of financial  condition risk such as commitments
to extend credit and home equity lines of credit.  Management  assesses the risk
related to these instruments for potential losses on an ongoing basis.

Earnings per share: SFAS No. 128, Earnings Per Share,  requires the presentation
of earnings per share by all entities that have common stock or potential common
stock, such as options,  warrants and convertible  securities,  outstanding that
trade in a public market. Those entities that have only common stock outstanding
are  required to present  basic  earnings  per-share  amounts.  Basic  per-share
amounts  are   computed  by  dividing   net  income  (the   numerator)   by  the
weighted-average  number of common shares  outstanding  (the  denominator).  All
other  entities are  required to present  basic and diluted  per-share  amounts.
Diluted  per-share  amounts assume the  conversion,  exercise or issuance of all
potential  common stock  instruments  unless the effect is to reduce the loss or
increase the income per common share from continuing operations.

Comprehensive income: SFAS No. 130, Reporting Comprehensive Income,  establishes
standards for reporting and display of  comprehensive  income and its components
(revenues,  expenses,  gains  and  losses)  in a  full  set  of  general-purpose
financial statements. This statement requires that all items that are recognized
under accounting  standards as components of comprehensive income be reported in
a  financial  statement  that is  displayed  with the same  prominence  as other
financial statements.

                                       30

<PAGE>
NOTE 1.  DEBT AND EQUITY SECURITIES

Debt and equity  securities  have been classified in the statements of financial
condition  according to management's  intent.  The carrying amount of securities
and approximate fair values at June 30 were as follows:

<TABLE>
<CAPTION>
                                                                              1999
                                               --------------------------------------------------------------
                                                                      Gross            Gross
                                                  Amortized         Unrealized      Unrealized          Fair
                                                     Cost             Gains           Losses           Value
                                               --------------------------------------------------------------
<S>                                            <C>                 <C>           <C>             <C>
Available for sale securities:
   Debt securities:
      U.S. Government agency securities        $ 4,224,263         $  3,125      $ (36,791)      $ 4,190,597
      Federal Farm Credit Notes                    300,000                          (2,438)          297,562
      Fannie Mae and Government
        National Mortgage Association            4,625,811           49,513         (3,080)        4,672,244
      Municipals                                   281,977                         (20,493)          261,484
   Equity securities:
      Mutual Funds                               1,205,216           61,939        (45,792)        1,221,363
      Federal Home Loan Mortgage
        Corporation Common Stock                     4,784          328,136                          332,920
                                               --------------------------------------------------------------
                                                10,642,051          442,713       (108,594)       10,976,170
Held to maturity securities:
   Debt securities:
      Federal Home Loan Bank                       100,000                                           100,000
Other securities:
   Federal Home Loan Bank stock                    523,600                                           523,600
                                               --------------------------------------------------------------
                                               $11,265,651         $442,713      $(108,594)      $11,599,770
                                               ==============================================================
</TABLE>

                                       31

<PAGE>
NOTE 2.     DEBT AND EQUITY SECURITIES (CONTINUED)
<TABLE>
<CAPTION>

                                                                               1998
                                                --------------------------------------------------------------
                                                                      Gross            Gross
                                                  Amortized         Unrealized      Unrealized          Fair
                                                      Cost            Gains           Losses           Value
                                                --------------------------------------------------------------
<S>                                             <C>                <C>              <C>             <C>
Available for sale securities:
   Debt securities:
      U.S. Government agency securities         $5,029,967         $  4,453         $(11,156)       $5,023,264
      Federal Farm Credit Notes                    400,000                            (1,062)          398,938
      Fannie Mae and Government
        National Mortgage Association            2,174,353           60,503                          2,234,856
   Equity securities:
      Federal Home Loan Mortgage
        Corporation Common Stock                     6,917          430,764                            437,681
                                                --------------------------------------------------------------
                                                 7,611,237          495,720          (12,218)        8,094,739
Held to maturity securities:
   Debt securities:
      Student Loan Marketing
        Association                                100,000                                             100,000
Other securities:
   Federal Home Loan Bank stock                    624,000                                             624,000
                                                --------------------------------------------------------------
                                                $8,335,237         $495,720         $(12,218)       $8,818,739
                                                =============================================================-
</TABLE>

The amortized cost and estimated fair value of debt securities at June 30, 1999,
by  contractual  maturity are shown below.  Fannie Mae and  Government  National
Mortgage  Association  securities  are not included in the  maturity  categories
because they do not have a single maturity date. Additionally, equity securities
and mutual funds are not included in the maturity categories because they do not
have contractual maturities.
<TABLE>
<CAPTION>

                                                 Held to maturity securities:     Available for sale securities:
                                               --------------------------------------------------------------------
                                                   Amortized                        Amortized
                                                     Cost          Fair Value          Cost          Fair Value
                                               --------------------------------------------------------------------
<S>                                               <C>               <C>            <C>              <C>
Due from one year to five years                   $100,000          $100,000       $2,880,000       $2,849,257
Due from five years to ten years                                                    1,017,323        1,017,792
Due after ten years                                                                   908,917          882,594
Fannie Mae and Government
   National Mortgage Association

   debt securities                                                                  4,625,811        4,672,244
Mutual funds                                                                        1,205,216        1,221,363
Equity securities                                                                       4,784          332,920
                                               -------------------------------------------------------------------
                                                  $100,000         $100,000       $10,642,051      $10,976,170
                                               ===================================================================
</TABLE>

                                       32

<PAGE>
NOTE 2.     DEBT AND EQUITY SECURITIES (CONTINUED)

Sales of securities are summarized as follows for the years ended June 30:

<TABLE>
<CAPTION>
                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                             <C>                <C>
Proceeds from calls of securities available for sale                            $4,950,000         $3,050,000
Proceeds from sale of securities available for sale                                329,423            311,633
                                                                             --------------------------------------
                                                                                 5,279,423          3,361,633
Realized gain on sale of securities available for sale                            (165,505)          (305,550)
                                                                             --------------------------------------
Cost of securities sold                                                         $5,113,918         $3,056,083
                                                                             ======================================
</TABLE>

The  change  in  accumulated  other  comprehensive  income,  which  consists  of
unrealized  gains on securities  available for sale for the years ended June 30,
are as follows:
<TABLE>
<CAPTION>

                                                                                      1999               1998
                                                                             --------------------------------------
<S>                                                                             <C>                  <C>
Balance, beginning                                                              $  294,380           $350,143
Change in net unrealized gains                                                    (149,383)           (91,589)
Change in deferred income taxes                                                     58,641             35,826
                                                                             --------------------------------------
Balance, ending                                                                  $ 203,638           $294,380
                                                                             ======================================
</TABLE>

The Bank, as a member of the FHLB system,  is required to maintain an investment
in  capital  stock of the FHLB in an amount  equal to the  greater  of 1% of its
outstanding  home loans or 5% of advances  from the FHLB. No ready market exists
for  the  FHLB  stock,  and it has no  quoted  market  value.  For  presentation
purposes, such stock is assumed to have a market value which is equal to cost.

NOTE 1.  LOANS RECEIVABLE

Loans receivable at June 30, consist of the following:
<TABLE>
<CAPTION>

                                                                                      1999               1998
                                                                             --------------------------------------
<S>                                                                               <C>                <C>
   One to four-family                                                             $48,432,985        $55,462,490
   Multifamily                                                                        316,111            668,146
   Non residential                                                                  2,068,070          1,417,513
   Land                                                                             1,258,481          2,423,690
   Construction loans                                                               5,081,781          3,477,239
   Commercial loans                                                                18,261,202          3,974,669
   Consumer loans                                                                  12,143,508          8,281,791
                                                                             ------------------------------------
                                                                                   87,562,138         75,705,538

Less:

   Undisbursed loan funds                                                          (5,033,086)        (1,597,657)
   Deferred loan fees                                                                (249,605)          (315,748)
   Allowance for loan losses                                                       (1,122,681)        (1,164,263)
                                                                             ------------------------------------
                                                                                  $81,156,766        $72,627,870
                                                                             ====================================
</TABLE>

                                       33

<PAGE>
NOTE 3.    LOANS RECEIVABLE (CONTINUED)

The  following  is an  analysis of the  allowance  for loan losses for the years
ended June 30:
<TABLE>
<CAPTION>

                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                              <C>                <C>
Balance, beginning                                                               $1,164,263         $1,031,182
   Provisions (recoveries) charged to operations                                     20,000           (25,000)
   Charge-offs                                                                      (74,034)           (12,936)
   Recoveries                                                                        12,452            171,017
                                                                             --------------------------------------
Balance, ending                                                                  $1,122,681         $1,164,263
                                                                             ======================================
</TABLE>
SFAS No. 114,  Accounting by Creditors  for  Impairment of a Loan, as amended by
SFAS No. 118 Accounting by Creditors for Impairment of a Loan-Income Recognition
and  Disclosure,  requires  that the Bank  establish  a  specific  allowance  on
impaired  loans and  disclosure of the Bank's method of accounting  for interest
income on impaired  loans.  The Bank assesses all loans  delinquent more than 90
days for impairment and such loans amounted to approximately $60,000 and $24,000
at June 30, 1999 and 1998,  respectively.  Average balances for loans delinquent
more than 90 days  totaled  approximately  $120,000  and  $111,000 for the years
ended June 30, 1999 and 1998, respectively. These loans are primarily collateral
dependent and management has determined that the underlying  collateral value is
in excess of the carrying  amounts.  As a result,  the Bank has determined  that
specific  allowances on these loans are not required.  Interest  income foregone
during  1999 and 1998 was $4,313 and $509,  respectively.  The Bank  established
reserves for  uncollectible  interest on mortgage and  consumer  loans  totaling
$4,313 and $5,485 at June 30, 1999 and 1998, respectively.

Loan  activity to officers and  directors of the Company  during the years ended
June 30, 1999 and 1998, is summarized as follows:
<TABLE>
<CAPTION>

                                                                                    1999               1998
                                                                             --------------------------------------
<S>                                                                              <C>                 <C>
Balance, beginning                                                               $  943,194          $ 855,339
Disbursements                                                                       672,300            327,935
Payments received                                                                   (79,890)          (240,080)
                                                                             --------------------------------------
Balance, ending                                                                  $1,535,604          $ 943,194
                                                                             ======================================
</TABLE>

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
statements of financial condition.  Mortgage loan portfolios serviced for Fannie
Mae were  approximately  $20,657,000  and  $8,511,000 at June 30, 1999 and 1998,
respectively.

There were no loans held for sale or outstanding commitments to sell loans as of
June 30, 1999 or 1998.

                                       34

<PAGE>
NOTE 1.  OFFICE PROPERTIES AND EQUIPMENT

Office properties and equipment at June 30 consist of the following:

<TABLE>
<CAPTION>

                                                                                   1999               1998
                                                                            --------------------------------------
<S>                                                                           <C>                 <C>
Land and land improvements                                                    $   308,329         $  260,399
Buildings                                                                       1,421,055          1,239,304
Furniture and fixtures                                                          1,434,791          1,065,993
Leasehold improvements                                                            252,120            197,540
Automobiles                                                                        84,345             84,345
                                                                            --------------------------------------
                                                                                3,500,640          2,847,581
Accumulated depreciation                                                        (955,863)          (686,798)
                                                                            --------------------------------------
                                                                               $2,544,777         $2,160,783
                                                                            ======================================
</TABLE>

NOTE 1.  SAVINGS DEPOSITS

Savings deposits at June 30 consist of the following:
<TABLE>
<CAPTION>

                                                                                   1999               1998
                                                                            --------------------------------------
<S>                                   <C>   <C>    <C>                         <C>                <C>
Interest-bearing checking accounts at 2.25% (3.00% 1998)                       $13,831,977        $ 8,465,225
Commercial and free checking (noninterest bearing)                               3,914,090          3,469,656
Passbook savings 3.05% (4.25% 1998)                                             21,840,801         16,729,421
Money market demand accounts 2.50% (3.75% 1998)                                  1,593,041          1,855,571
                                                                            --------------------------------------
                                                                                41,179,909         30,519,873
                                                                            --------------------------------------
Certificates of Deposit:
   weighted average rate of 4.94% (5.52% 1998)
      4.00% to 5.99%                                                            49,488,579         45,411,880
      6.00% to 7.99%                                                             2,299,181          6,388,645
                                                                            --------------------------------------
                                                                                51,787,760         51,800,525
                                                                            --------------------------------------

Accrued interest payable                                                           138,421            167,818
                                                                            --------------------------------------
                                                                               $93,106,090        $82,488,216
                                                                            ======================================
Weighted average cost of savings deposits                                            4.29%              4.94%
                                                                            ======================================
</TABLE>

At June 30,  1999,  scheduled  maturities  of  certificates  of  deposit  are as
follows:
<TABLE>
<CAPTION>

                           2000           2001            2002            2003           After          Total
                      ------------------------------------------------------------------------------------------
<S>                   <C>             <C>             <C>             <C>               <C>         <C>
4.00% to 5.99%        $42,693,272     $3,619,452      $1,957,795      $1,202,194        $15,866     $49,488,579
6.00% to 7.99%          1,963,692        128,170         143,456          63,863                      2,299,181
                     -------------------------------------------------------------------------------------------
                      $44,656,964     $3,747,622      $2,101,251      $1,266,057        $15,866     $51,787,760
                     ===========================================================================================
</TABLE>

                                       35

<PAGE>
NOTE 5.    SAVINGS DEPOSITS (CONTINUED)

The  aggregate   amount  of  jumbo   certificates  of  deposit  with  a  minimum
denomination  of $100,000 was  $13,910,406  and $13,894,135 at June 30, 1999 and
1998, respectively. At June 30, 1999, scheduled maturities of jumbo certificates
of deposit are as follows:
<TABLE>
<CAPTION>

                                                                                                     Weighted
                                                                                  Amount           Average Rate
                                                                            --------------------------------------
<S>                                                                           <C>                      <C>
Maturity period:
   Within three months                                                        $ 4,975,364              5.25%
   Three through six months                                                     3,392,960               4.76
   Six through twelve months                                                    4,231,745               4.97
   Over twelve months                                                           1,310,337               4.92
                                                                            --------------------------------------
                                                                              $13,910,406              5.01%
                                                                            ======================================
</TABLE>

Eligible  savings  accounts  are insured to $100,000 by the Savings  Association
Insurance Fund (SAIF) which is  administered  by the Federal  Deposit  Insurance
Corporation (FDIC).

The Bank has pledged  securities  with a fair value of $100,000 at June 30, 1999
as collateral on treasury tax and loan account.

Interest  expense on savings  deposits  consists of the  following for the years
ended June 30:


<TABLE>
<CAPTION>
                                         1999               1998
                                  --------------------------------------
<S>                                  <C>                <C>
Interest-bearing checking            $  300,521         $  353,185
Passbook savings accounts               698,461            538,205
Certificate accounts                  2,770,917          2,650,510
                                  --------------------------------------
                                     $3,769,899         $3,541,900
                                  ======================================
</TABLE>

NOTE 6.  FEDERAL HOME LOAN BANK ADVANCES

The Bank had advances  outstanding of $2,564,358 and $4,115,596 at June 30, 1999
and 1998, respectively, from the FHLB. Interest is payable at rates ranging from
5.68% to 6.87%.  Pursuant to collateral  agreements with the FHLB,  advances are
collateralized by all the Bank's stock in the FHLB and qualifying first mortgage
loans. $912,500 of the advances are due by August of 2002, $1,500,000 are due by
September  of 2002 and the  remaining  $151,858  is due January  2007.  Interest
expense was  $175,451  and  $226,392 for the years ended June 30, 1999 and 1998,
respectively.

                                       36

<PAGE>
NOTE 7.  STOCKHOLDERS' EQUITY

The Bank is subject to various regulatory capital  requirements  administered by
the federal banking agencies.  Failure to meet minimum capital  requirements can
initiate certain mandatory -- and possibly  additional  discretionary -- actions
by regulators  that, if undertaken,  could have a direct  material effect on the
Bank's  financial   statements.   Under  capital  adequacy  guidelines  and  the
regulatory  framework for prompt corrective  action, the Bank must meet specific
capital guidelines that involve quantitative  regulatory  accounting  practices.
The Bank's capital amounts and  classifications  are also subject to qualitative
judgments  by the  regulators  about  components,  risk  weightings,  and  other
factors.

The Office of Thrift Supervision (OTS) regulations require  institutions to have
a minimum  regulatory  tangible capital equal to 1.5% of total assets, a minimum
3% of total assets for the core capital ratio and 8% of risk-weighted assets for
the risk-based  capital ratio.  At June 30, 1999 and 1998, the Bank exceeded all
of the capital requirements.

The  following is a  reconciliation  of the Bank's  capital in  accordance  with
generally  accepted  accounting  principles  (GAAP) to the three  components  of
regulatory capital calculated under the requirements of the OTS at June 30, 1999
and 1998:

<TABLE>
<CAPTION>
                                                           June 30, 1999 Regulatory Capital
                           ----------------------------------------------------------------------------------------
                                              Percent                     Percent                       Percent
                                                of                           of                           of
                                Tangible     Tangible          Core       Tangible      Risk-based    Risk-based
                                 Capital      Assets         Capital       Assets         Capital       Assets
                           ----------------------------------------------------------------------------------------
<S>                           <C>            <C>           <C>           <C>           <C>             <C>
GAAP capital                 $11,063,063                  $11,063,063                 $11,063,063
Unrealized gain on
   securities
   available for sale          (165,855)                    (165,855)                   (165,855)
Equity investment
   and other assets                                                                       147,661
Qualifying general
   loan loss
   allowance                                                                              856,113
                           --------------            -----------------           -----------------
Regulatory capital            10,897,208     10.0 %        10,897,208    10.0 %        11,900,982      17.4 %
Minimum capital
   requirement                 1,627,815      1.5           3,255,630     3.0           5,483,920       8.0
                           ----------------------------------------------------------------------------------------
Excess regulatory
   capital                    $9,269,393      8.5 %       $ 7,641,578     7.0 %       $ 6,417,062       9.4 %
                           ========================================================================================
</TABLE>

                                       37

<PAGE>
NOTE 7.    STOCKHOLDERS' EQUITY (CONTINUED)
<TABLE>
<CAPTION>

                                                     June 30, 1998 Regulatory Capital
                           ----------------------------------------------------------------------------------------
                                              Percent                     Percent                       Percent
                                                 of                          of                            of
                                 Tangible     Tangible         Core       Tangible       Risk-based    Risk-based
                                 Capital       Assets        Capital       Assets         Capital        Assets
                           ----------------------------------------------------------------------------------------
<S>                            <C>           <C>           <C>           <C>            <C>            <C>
GAAP capital                  $11,486,186                 $11,486,186                  $11,486,186
Goodwill and
   other nonincludable
   assets                       (285,010)                   (285,010)                    (300,010)
Unrealized gain on
   securities
   available for sale           (294,380)                   (294,380)                    (294,380)
Qualifying general
   loan loss
   allowance                                                                               715,254
                           ---------------           -----------------           ------------------
Regulatory capital             10,906,796    10.9 %        10,906,796    10.9 %         11,607,050     20.4 %
Minimum capital
   requirement                  1,494,270     1.5           2,988,540     3.0            4,543,304      8.0
                           ----------------------------------------------------------------------------------------
Excess regulatory
   capital                    $ 9,412,526     9.4 %       $ 7,918,256     7.9 %        $ 7,063,746     12.4 %
                           ========================================================================================
</TABLE>

As of June 30, 1999, the most recent  notification  from the OTS categorized the
Bank as well capitalized  under the regulatory  framework for prompt  corrective
action.  To be  categorized  as well  capitalized,  the Bank must maintain total
capital to risk weighted  assets of 10%, Tier I Capital to risk weighted  assets
of 6% and Tier I Capital to total  assets of 5% or  $6,855,000,  $4,113,000  and
$5,426,000,   respectively.  There  are  no  conditions  or  events  since  that
notification that management believes have changed the Bank's category.

Under the conversion regulations the Bank may not declare or pay a cash dividend
on any of its stock if the effect  thereof  would cause the Bank's  equity to be
reduced below (1) the amount  required for the liquidation  account;  or (2) the
net worth requirements imposed by the OTS.

The Company paid cash  dividends  totaling $.20 per share during the years ended
June 30, 1999 and 1998. On July 19, 1999, the Company  declared a $.05 per share
cash  dividend  for  stockholders  of record  as of July 30,  1999 to be paid on
August 13, 1999.  This dividend will be funded by an upstream  dividend from the
Bank to the Company.

                                       38

<PAGE>
NOTE 8.  EMPLOYEE PENSION AND INCENTIVE PLANS

The  Bank  has a  profit-sharing  plan  for the  benefit  of  substantially  all
employees.  Contributions  are discretionary and totaled $41,281 and $52,300 for
the years ended June 30, 1999 and 1998, respectively.

The Bank also has a discretionary bonus plan under which bonuses are paid to all
employees if approved by the Board of Directors  each year.  Expense  related to
these  incentives  was $36,544 and $54,289 for the years ended June 30, 1999 and
1998, respectively.

In addition, the Bank implemented a 401(k) retirement plan during the year ended
June 30, 1998 which contains provisions for specified matching  contributions by
the Bank.  The Bank funds  contributions  as they accrue and 401(k) plan expense
amounted  to $70,367  and  $74,239  for the years  ended June 30, 1999 and 1998,
respectively.

NOTE 9.  EMPLOYEE STOCK OWNERSHIP PLAN

As  part  of the  Reorganization,  the  Bank  established  an  ESOP  to  benefit
substantially  all employees.  The ESOP purchased  36,942 shares of common stock
with the proceeds from a loan from a third party financial institution. The note
requires annual principal  payments of 10% of the outstanding  principal balance
plus interest at the lending  institution's  prime rate (7.75% at June 30, 1999)
less .5% with a balloon  payment  due June,  2002.  The Bank is expected to make
quarterly  contributions to the ESOP in amounts  sufficient to allow the ESOP to
make its scheduled  principal and interest payments on the note. The ESOP shares
are  pledged  as  collateral  for the debt.  As the debt is  repaid,  shares are
released from collateral and allocated to active employees,  based on proportion
of debt  service  paid in the year.  The debt of the ESOP is recorded as debt in
the Company's accompanying statement of financial condition.

At June 30, 1999, future principal payments are due as follows:

Year Ending June 30:                                                 Amount
- -----------------------------------------------------------------------------
2000                                                                $ 25,542
2001                                                                  22,988
2002                                                                 206,890
                                                                   ----------
                                                                    $255,420
                                                                   ==========

Dividends on unallocated shares may be used by the ESOP to repay the debt to the
Bank and are not reported as dividends in the financial statements. Dividends on
allocated or  committed  to be allocated  shares are credited to the accounts of
the participants and reported as dividends in the financial statements.

                                       39

<PAGE>

NOTE 9.    EMPLOYEE STOCK OWNERSHIP PLAN (CONTINUED)

Excluding  interest,  expense  of  $47,088  and  $71,919  during  1999 and 1998,
respectively,  has been  incurred  in  connection  with the  ESOP.  The  expense
includes,  in  addition  to the cash  contribution  necessary  to fund the ESOP,
$13,365 in 1999 and $34,919 in 1998, which represents the difference between the
fair value of the shares which have been released or committed to be released to
participants,  and the cost of these  shares to the ESOP.  The Bank has credited
this  amount to  paid-in  capital in  accordance  with the  provisions  of AICPA
Statement of Position 93-6.

At June 30,  1999 and 1998,  11,400 and 7,400  shares held by the ESOP have been
released or committed to be released to the plan's  participants for purposes of
computing  earnings per share. The fair value of the unallocated shares amounted
to approximately $281,000 and $643,000 at June 30, 1999 and 1998, respectively.

The Bank has also recorded a liability for a put back option,  which  represents
the excess of the fair market  value of the total number of ESOP shares over the
original cost of the unallocated ESOP shares.  The liability  recorded under the
put  back  option  was  $150,942  and  $508,069  at  June  30,  1999  and  1998,
respectively.

NOTE 10.  DEFERRED COMPENSATION AND RETIREMENT PLAN AGREEMENTS

The Bank has an unfunded deferred  compensation  agreement providing retirement,
disability,  and  death  benefits  for  directors.  Vested  benefits  under  the
agreements are payable in monthly  installments  over a ten-year period upon the
director's  death,  disability or retirement.  The Bank has insured the lives of
the directors for amounts  sufficient  to discharge  its  obligations  under the
agreements.  The Bank also has a  retirement  plan for  members  of the Board of
Directors  which the Plan states that outside  directors with at least ten years
of service will  receive an amount equal to their annual  retainer for ten years
after their  retirement from the Board.  The liability for the benefits is being
accrued over the terms of active service of the directors. The amount charged to
expense  under these  plans  amounted to $54,361 and $78,812 for the years ended
June 30, 1999 and 1998, respectively.

                                       40

<PAGE>

NOTE 11.  RECOGNITION AND RETENTION PLAN AND STOCK OPTION PLAN

The Bank's stockholders  approved the Bank's Recognition and Retention Plan (the
"RRP") and the Bank's  stock  option plan on December 8, 1997.  The stock option
plan provides for the issuance of up to 21,322 stock options to certain officers
and  directors in the form of incentive  stock  options or  non-incentive  stock
options.  The exercise  price of the stock options may not be less than the fair
market value of the Company's common stock at the date of grant.  Under the Plan
21,322 of options,  which vest at the rate of 20% annually beginning at the date
of grant,  were all  granted on December 8, 1997 and expire on December 8, 2007.
As permitted under the generally accepted  accounting  principles,  grants under
the plan are accounted  for  following the  provisions of APB Opinion No. 25 and
its  related  interpretations.   Accordingly,  no  compensation  cost  has  been
recognized for grants made to date. Had compensation  cost been determined based
on the fair value method  prescribed  in FASB  Statement  No. 123, the pro forma
effect on reported net income for the year ended June 30, 1999 and 1998 would be
as follows:

                                              1999                1998
                                            ---------------------------
   Net income
      As reported                           $513,834           $708,403
      Pro forma                              485,179            679,748
   Earnings per share
      As reported
        Basic                               $   0.52           $   0.73
        Diluted                                 0.52               0.72
      Pro forma
        Basic                                   0.49               0.70
        Diluted                                 0.49               0.69

In determining the fair value of the option grant as prescribed in Statement No.
123,  the  Black-Scholes  option  pricing  model  was used  with  the  following
assumptions:  a risk-free  interest rate of 5.61%,  expected  lives of 10 years,
expected volatility of 17.19% and expected dividends of $0.20 per year.

At June 30,  1999,  21,322  options  have been  granted at an exercise  price of
$18.50, of which 8,528 options are currently  exercisable.  No options have been
exercised to date and all options granted are outstanding at June 30, 1999.

The RRP reserved for issuance 53,678 shares of common stock to certain  officers
and  directors at the time of the  adoption.  The Bank issued shares to fund the
RRP in December of 1997. The restricted  common stock under the RRP vests at the
rate of 20% annually  beginning at the date of grant. The expense related to the
vesting of the RRP totaled  $198,616  and  $314,467  for the year ended June 30,
1999 and 1998, respectively.

                                       41

<PAGE>
NOTE 12.  INCOME TAX MATTERS

Under  the  Internal  Revenue  code,  the Bank is  allowed  a  special  bad debt
deduction  related to additions  to tax bad debt  reserves  established  for the
purpose of absorbing losses.  Through 1996, the provisions of the Code permitted
the Bank to deduct from taxable income an allowance for bad debts based on 8% of
taxable income before such deduction or actual loss experience.  Tax legislation
passed in 1996  eliminated  the percentage of taxable income method as an option
for  computing  bad  debt  deductions  in all  future  years.  The Bank is still
permitted  to take  deductions  for bad debts,  but is required to compute  such
deductions using an experience method.

In conjunction with the change in computing the tax bad debt deduction, the Bank
will  also  have to  recapture  its  excess  tax bad debt  reserves  which  have
accumulated  since 1988,  amounting  to  approximately  $92,000  over a six year
period.  The tax  associated  with  the  recaptured  reserves  is  approximately
$36,000. The recapture was scheduled to begin with the Bank's 1997 year, but was
delayed  two years  because  the Bank  originated  a required  minimum  level of
mortgage loans.  Deferred income taxes have been previously  established for the
taxes  associated with the recaptured  reserves and the ultimate  payment of the
related  taxes  will not result in a charge to  earnings.  The amount of reserve
recaptured   and  associated   tax  were   approximately   $15,000  and  $6,000,
respectively, for each of the years ended June 30, 1999 and 1998.

Deferred  taxes have been  provided for certain  increases in the Bank's tax bad
debt  reserves  subsequent  to 1987 which are in excess of additions to recorded
loan loss  allowances.  At June 30,  1999,  retained  earnings  contain  certain
historical   additions  to  bad  debt   reserves  for  income  tax  purposes  of
approximately  $870,000,  the  balance at June 30,  1987,  for which no deferred
taxes have been provided  because the Bank does not intend to use these reserves
for purposes other than to absorb losses. If amounts which qualified as bad debt
deductions  are used for  purposes  other  than to  absorb  bad debt  losses  or
adjustments arising from the carryback of net operating losses, income taxes may
be imposed at the then  existing  rates.  The  approximate  amount of unrecorded
deferred  tax  liability   associated   with  these   historical   additions  is
approximately $340,000.

                                       42

<PAGE>
NOTE 12.    INCOME TAX MATTERS (CONTINUED)

The tax effects of temporary  differences that gave rise to significant portions
of the net deferred tax asset as of June 30 were:


                                                             1999         1998
                                                          ----------------------
Deferred tax assets:
   Reserve for loan losses                                $435,431      $453,480
   Reserve for uncollected interest                          1,672         2,137
   Deferred compensation                                   201,933       176,954
   Recognition and retention plan                           44,934        44,793
                                                          ----------------------
                                                           683,970       677,364
                                                          ----------------------
Deferred tax liabilities:
   Reserve for loan losses                                  23,752        53,563
   Unrealized gain on securities available for sale        130,483       189,124
   Depreciation                                             37,602        44,319
   FHLB stock dividends                                     60,427        60,949
   Deferred loan fees                                        6,606        22,115
                                                          ----------------------
                                                           258,870       370,070
                                                          ----------------------
              NET DEFERRED TAX ASSET                      $425,100      $307,294
                                                          ======================

At June 30, 1999 and 1998,  no valuation  allowance was recorded on deferred tax
assets.

The provision  for income taxes  charged to operations  for the years ended June
30, 1999 and 1998 consists of the following:

                                                     1999               1998
                                           -------------------------------------
Current                                            $294,705           $382,281
Deferred                                            (59,165)            (1,026)
                                          --------------------------------------
                                                   $235,540           $381,255
                                          ======================================

A  reconciliation  of income taxes computed at the statutory  federal income tax
rate to the income tax provision follows:

<TABLE>
<CAPTION>
                                                       1999                                  1998
                                       ---------------------------------------------------------------------------
                                             Amount            Percent             Amount            Percent
                                       ---------------------------------------------------------------------------
<S>                                       <C>                    <C>            <C>                   <C>
Tax at statutory rate                     $ 254,787              34.0%          $ 370,484             34.0%
State tax, net of federal benefit            25,834               3.4             37,892               3.5
Municipal interest income                   (27,296)             (3.6)           (19,813)             (1.8)
Other                                       (17,785)             (2.4)            (7,308)             (0.7)
                                       ---------------------------------------------------------------------------
Total                                       235,540              31.4%          $ 381,255             35.0%
                                       ===========================================================================
</TABLE>

                                       43

<PAGE>
NOTE 13.  COMMITMENTS AND CONTINGENCIES

The Bank is a party to financial  instruments  with  off-statement  of financial
condition  risk in the normal course of business to meet the financing  needs of
its customers.  These financial instruments include commitments to extend credit
and equity  lines of credit.  Those  instruments  involve,  to varying  degrees,
elements of credit and interest rate risk in excess of the amount  recognized in
the statement of financial condition.  The contract or notional amounts of those
instruments reflect the extent of involvement the Bank has in particular classes
of financial instruments.

A summary of the  contract  amount of the Bank's  exposure to  off-statement  of
financial condition risk, except for undisbursed  construction loan funds, is as
follows at June 30, 1999:

                                                                       Notional
                                                                        Amount

                                                                     -----------
Financial instruments whose contract amounts represent credit risk:

   Undisbursed home equity lines of credit                           $5,981,090
   Undisbursed commercial lines of credit                             1,341,045

The Bank evaluates each customer's  credit  worthiness on a case-by-case  basis.
Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Home equity
lines of credit have  variable  rates based on the prime rate of interest.  Home
equity lines are reassessed  every five years.  Because many of the  commitments
are expected to expire without being drawn upon, the total commitment amounts do
not necessarily  represent future cash requirements.  The collateral obtained by
the Bank upon extension of credit is based on management's  credit evaluation of
the customer.  The collateral  held is the underlying  real estate.  Undisbursed
commercial lines of credit have variable rates of prime plus two percent and are
reassessed on an annual basis. Prime at June 30, 1999 was 7.75%.

The  Bank  has  entered  into  operating  leases  for the  branch  locations  in
Warrensville,  Sparta and Boone,  North  Carolina and the two insurance  company
branches  located in Wilkesboro and Lenoir,  North Carolina.  The minimum annual
lease payments are not significant to the Company's operations.

                                       44

<PAGE>
NOTE 14.  EARNINGS PER SHARE

Earnings per share has been calculated in accordance  with Financial  Accounting
Standards Board Statement No. 128, Earnings Per Share, and Statement of Position
93-6,  Employers' Accounting for Employee Stock Ownership Plans. For purposes of
this  computation,  the number of shares of common stock purchased by the Bank's
employee  stock  ownership  plan which have not been  allocated  to  participant
accounts are not assumed to be outstanding. The following are reconciliations of
the amounts used in the per share calculations:
<TABLE>
<CAPTION>

                                                    For the Year Ended June 30, 1999
                                         -------------------------------------------------------
                                               Income            Shares          Per Share
                                            (Numerator)      (Denominator)         Amount
                                         -------------------------------------------------------
<S>                                           <C>               <C>                  <C>
BASIC AND DILUTED EPS
Income available to stockholders              $513,834          995,301              $0.52
                                         =======================================================


                                                    For the Year Ended June 30, 1998
                                         -------------------------------------------------------
                                               Income            Shares          Per Share
                                            (Numerator)      (Denominator)         Amount
                                         -------------------------------------------------------
BASIC EPS
Income available to stockholders              $708,403          975,717              $0.73
                                                                             ===================

EFFECT OF DILUTIVE SECURITIES
RRP restricted stock awards                   @                   3,189
Stock options                                                     1,854
                                         ------------------------------------

DILUTED EPS
Income available to stockholders              $708,403          980,760              $0.72
                                         =======================================================
</TABLE>

                                       45

<PAGE>

NOTE 15.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The  following  table  reflects a  comparison  of carrying  amounts and the fair
values of the financial instruments as of June 30, 1999 and 1998:
<TABLE>
<CAPTION>

                                                        1999                                  1998
                                       ----------------------------------------------------------------------------
                                            Carrying             Fair             Carrying             Fair
                                              Value              Value              Value              Value
                                       ----------------------------------------------------------------------------
<S>                                        <C>                <C>                <C>                <C>
Financial assets:
   Cash
      Interest-bearing                     $ 4,173,311        $ 4,173,311        $11,838,926        $11,838,926
      Noninterest-bearing
        deposits                             8,221,749          8,221,749          2,949,842          2,949,842
   Certificates of deposit                     198,000            198,000            198,000            198,000
   Investments                              11,076,170         11,076,170          8,194,739          8,194,739
   Loans receivable                         81,156,766         79,796,954         72,627,870         72,297,027
   Accrued interest receivable                 496,516            496,516            409,559            409,559
   FHLB stock                                  523,600            523,600            624,000            624,000

Financial liabilities:
   Deposits                                 93,106,090         92,924,645         82,488,216         82,589,250
   Advances from FHLB                        2,564,358          2,564,358          4,115,596          4,115,596
   Note payable, ESOP                          255,420            255,420            295,420            295,420
</TABLE>

The fair  values  utilized  in the table  were  derived  using  the  information
described below for the group of instruments listed. It should be noted that the
fair values disclosed in this table do not represent market values of all assets
and liabilities of the Company and, thus, should not be interpreted to represent
the market or liquidation value of the Company.

The following methods and assumptions were used by the Company in estimating the
fair value of its financial instruments:

Cash and certificates of deposits:  The carrying amounts for cash and short-term
instruments approximate their fair values.

Investment  securities:  Fair values for  securities  are based on quoted market
prices, where available. If quoted market prices are not available,  fair values
are based on quoted market prices of similar securities.

Loans receivable: The fair value of fixed rate loans is estimated by discounting
the future cash flows using the current  rates at which  similar  loans would be
made to  borrowers  with  similar  credit  ratings  and for the  same  remaining
maturities.  The fair value of variable rate loans  approximates  their carrying
value as these loans reprice frequently.

                                       46

<PAGE>
NOTE 15.    FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

Accrued  interest  receivable and accrued  interest  payable:  The fair value of
accrued interest  receivable and payable is the amount  receivable or payable on
demand at the statement of financial condition date.

FHLB stock: The fair value of FHLB stock is the stated value by the FHLB.

Deposits: The fair value of demand deposits,  savings accounts and certain money
market  deposits is the amount  payable on demand at the  statement of financial
condition  date.  The fair value of fixed maturity  certificates  of deposit are
estimated based upon the discounted  value of contractual cash flows using rates
currently offered for deposits with similar remaining maturities.

Advances from FHLB and Note payable,  ESOP:  The fair value of the Advances from
FHLB and Note payable, ESOP is equal to the carrying value of the liability.

Off-statement of financial condition instruments:  Fair values for the Company's
off-statement of financial condition instruments (loan commitments) are based on
fees currently charged for similar agreements, taking into account the remaining
terms of the agreements and the counterparties' credit standings. The fair value
for such commitments is nominal.

NOTE 16.  RECLASSIFICATION OF FINANCIAL STATEMENTS

Certain  amounts in the  financial  statements  for the year ended June 30, 1998
have been reclassified to conform with classifications adopted in the year ended
June  30,  1999.  These  reclassifications  had  no  effect  on  net  income  or
stockholders' equity.

                                       47

<PAGE>
NOTE 17.  REORGANIZATION AND MINORITY STOCK OFFERING

On October 4, 1996, the Bank  consummated  its  reorganization,  as explained in
Note 1, and issued 461,779 shares in a minority stock offering (including 36,942
shares  to the  ESOP)  which  resulted  in  gross  proceeds  of  $4,617,790,  or
$3,917,389,  net of conversion  costs of $700,401.  At closing,  such costs were
netted  against  the  stock  proceeds  received  and  shown  as a  reduction  of
stockholders' equity. As a part of the reorganization,  the Bank formed a mutual
holding company,  AsheCo,  M.H.C., which was issued 538,221 shares of the Bank's
common stock. Members of the mutual holding company consist of depositors of the
Bank,  who have the sole authority to elect the board of directors of the mutual
holding company for as long as it remains in mutual form. Initially,  the mutual
holding  company's  principal  assets were the shares of the Bank's common stock
received in the reorganization and on its initial  capitalization of $100,000 in
cash. The mutual holding company,  which by law must own in excess of 50% of the
stock of the  Bank,  was  issued  stock in the  reorganization  resulting  in an
ownership  interest  of 53.8% of the  Bank.  By  virtue  of its  ownership  of a
majority of the  outstanding  shares of the Bank, the mutual holding company can
generally  control the outcome of most matters  presented to the stockholders of
the Bank for  resolution  by vote  except for certain  matters  related to stock
compensation plans, a vote regarding conversion of the mutual holding company to
stock  form,  or  other  matters  which  require  a vote  only  by the  minority
stockholders.  The mutual  holding  company has registered as a savings and loan
holding  company and is subject to regulation,  examination,  and supervision by
the OTS.

The Bank also established an ESOP which was issued 36,942 shares of common stock
in the  reorganization.  The funds used by the ESOP to acquire these shares were
obtained from borrowings from an  unaffiliated  third party lender.  The loan is
reflected in the financial  statements of the Bank which makes  contributions to
the ESOP necessary to amortize the debt. Such  contributions  are expensed based
upon the fair value of the ESOP shares released or committed to be released from
restriction (or no longer debt  financed).  The total number of shares of common
stock issued as a result of the offering and reorganization  were 1,000,000.  On
June 16,  1998,  the Board of  Directors  approved  the  formation of a mid-tier
holding company, AF Bankshares,  Inc. which became a 100% owner of the Bank in a
stock swap with AsheCo,  M.H.C., which was accounted for similar to a pooling of
interests. At June 30, 1998, AsheCo,  M.H.C.'s ownership of AF Bankshares,  Inc.
decreased to 51.1% due to the shares issued under the  recognition and retention
plan discussed in Note 11. At June 30, 1999,  AsheCo,  M.H.C.'s  ownership of AF
Bankshares,  Inc.  increased  to 51.38% due to the  purchase  of shares  held in
treasury.

Concurrent  with the  reorganization,  the Bank has  established  a  liquidation
account in an amount equal to its net worth as reflected in its latest statement
of financial  condition used in its final  offering  circular.  The  liquidation
account will be maintained for the benefit of eligible  deposit  account holders
and supplemental eligible deposit account holders who continue to maintain their
deposit  accounts in the Bank after the  reorganization.  Only in the event of a
complete  liquidation  will eligible  deposit account  holders and  supplemental
eligible   deposit   account  holders  be  entitled  to  receive  a  liquidation
distribution  from the  liquidation  account in the  amount of the then  current
adjusted  sub  account  balance  for  deposit  accounts  then  held  before  any
liquidation  distribution  may be made with respect to common  stock.  Dividends
paid by the bank  subsequent  to the  reorganization  cannot  be paid  from this
liquidation account.

                                       48

<PAGE>
NOTE 17.  REORGANIZATION AND MINORITY STOCK OFFERING (CONTINUED)

The Bank may not  declare  or pay a cash  dividend  on its  common  stock if its
stockholders'  equity would thereby be reduced below either the aggregate amount
then  required for the  liquidation  account or the minimum  regulatory  capital
requirements imposed by federal regulations.

NOTE 18.  MID-TIER HOLDING COMPANY AND MUTUAL HOLDING COMPANY DATA

The mid-tier holding company, AF Bankshares,  Inc., was formed on June 16, 1998.
At June 30, 1998,  the  Company's  only asset was the  investment in AF Bank and
Subsidiaries of $11,486,186.  There were no significant operations from the date
of  inception  to June 30,  1998.  The  following  are the  condensed  financial
statements of AF Bankshares, as of and for the year ended June 30, 1999:

                               AF Bankshares, Inc.
                             Condensed Balance Sheet
                                  June 30, 1999

Assets:
   Cash                                                           $   232,410
   Securities available for sale                                      267,155
   Investment in AF Bankshares                                     11,063,063
   Investment in AF Insurance Services, Inc.                          744,851
   Investment in AF Brokerage, Inc.                                   236,758
   Other assets                                                       111,930
                                                                  ------------
                                                                  $12,656,167
                                                                  ============
Liabilities and Equity:
   Liabilities:
      Accounts payable                                            $    31,551
      Note payable - ESOP                                             255,420
      Redeemable common stock held by the ESOP, net of
        unearned ESOP shares                                          150,942
                                                                  ------------
                                                                      437,913
                                                                  ------------
   Equity:
      Common stock                                                     10,537
      Additional paid in capital                                   11,873,210
      Retained earnings                                               694,679
      Deferred recognition and retention plan                       (479,960)
                                                                  ------------
      Accumulated other comprehensive income, unrealized
        gain on securities available for sale, net                    203,638
                                                                  ------------
                                                                   12,302,104

      Less cost of 4,300 shares of treasury stock                    (83,850)
                                                                   -----------
                                                                   12,218,254
                                                                  ------------
                                                                  $12,656,167
                                                                  ============

                                       49

<PAGE>
NOTE 18.    MID-TIER HOLDING COMPANY AND MUTUAL HOLDING COMPANY DATA (CONTINUED)

                               AF Bankshares, Inc.
                          Condensed Statement of Income
                            Year Ended June 30, 1999

Interest and investment income                                        $   18,305
Equity in earnings subsidiaries                                          645,031
Income tax credits                                                        74,212
Other expense                                                          (223,714)
                                                              ------------------
        Net income                                                    $  513,834
                                                              ==================


                               AF Bankshares, Inc.
                        Condensed Statement of Cash Flows
                            Year Ended June 30, 1999

Cash Flows from Operating Activities:
   Net income                                                         $  513,834
   Change in assets and liabilities:
      Gain on sale of securities                                        (17,400)
      Stock compensation                                                  25,000
      Equity in earnings of subsidiaries                               (645,031)
      Increase in accounts payable and other liabilities                     608
      Increase in other assets                                         (111,930)
                                                              ------------------
        Net cash used in operating activities                          (234,919)
                                                              ------------------
Cash Flows from Investing Activities:
   Purchase of securities available for sale                           (367,001)
   Proceeds from sales of securities available for sale                  179,185
   Upstream dividends from AF Bank                                     2,000,000
   Purchase of insurance agency                                        (276,000)
   Capitalization of AF Brokerage, Inc.                                (250,000)
   Investment in AF Insurance Services, Inc.                           (500,000)
                                                              ------------------
        Net cash provided by investing activities                        786,184
                                                              ------------------
Cash Flows from Financing Activities:
   Cash dividends paid                                                 (205,105)
   Purchase of common stock for treasury                               (113,750)
                                                              ------------------
        Net cash used in financing activities                          (318,855)
                                                              ------------------

Net increase in cash                                                     232,410
   Cash - beginning
                                                              ------------------
   Cash - ending                                                      $  232,410
                                                              ==================

                                       50

<PAGE>
NOTE 18.    MID-TIER HOLDING COMPANY AND MUTUAL HOLDING COMPANY DATA (CONTINUED)

The  following  are the condensed  financial  statements  of the mutual  holding
company, AsheCo, M.H.C., as of and for the years ended June 30, 1999 and 1998:

                                 AsheCo, M.H.C.
                            Condensed Balance Sheets
                             June 30, 1999 and 1998

                                                            1999          1998
                                                       -------------------------
Assets:
   Cash                                                $  222,503     $  154,534
   Investment in AA&G, Inc. and Subsidiary                 66,828         38,004
   Investment in AF Bankshares, Inc. and Subsidiaries   6,277,739      5,867,144
   Other assets                                            26,086         19,409
                                                       -------------------------
                                                       $6,593,156     $6,079,091
                                                       =========================
Liabilities and Equity:
   Liabilities:
      Accrued expenses and other liabilities           $    1,000     $   12,000
                                                       -------------------------
   Equity:
      Additional paid-in-capital                        5,768,073      5,517,620
      Retained earnings                                   824,083        549,471
                                                       -------------------------
                                                        6,592,156      6,067,091
                                                       -------------------------
                                                       $6,593,156     $6,079,091
                                                       =========================


                                 AsheCo, M.H.C.
                         Condensed Statements of Income
                       Years Ended June 30, 1999 and 1998

                                                            1999         1998
                                                       -------------------------
Interest income                                        $   6,242          4,770
Equity in earnings subsidiaries                          296,610        401,110
Income tax credits                                        14,212         12,048
Other expense                                            (42,452)       (71,055)
                                                       -------------------------
        Net income                                     $ 274,612        346,873
                                                       =========================


                                       51
<PAGE>


NOTE 18.    MID-TIER HOLDING COMPANY AND MUTUAL HOLDING COMPANY DATA (CONTINUED)

                                 AsheCo, M.H.C.
                        Condensed Statement of Cash Flows
                       Years Ended June 30, 1999 and 1998

                                                          1999         1998
                                                          ----------------------
Cash Flows from Operating Activities:

   Net income                                           $  274,612     $346,873
   Change in assets and liabilities:
      Equity in earnings of subsidiaries                 (296,610)     (401,110)
      Decrease in accounts payable                        (11,000)       (2,838)
      Increase in other assets                             (6,677)      (19,409)
                                                        ------------------------
        Net cash used in operating activities             (39,675)      (76,484)
Cash Flows from Investing Activities:
   Dividends from AF Bankshares, Inc.                      107,644      107,644
                                                        ------------------------
Net increase in cash                                        67,969       31,160
   Cash - beginning                                        154,534      123,374
                                                        ------------------------
   Cash - ending                                        $  222,503     $154,534
                                                        ========================

NOTE 19.  RECENT ACCOUNTING PRONOUNCEMENTS

The FASB has issued SFAS No. 133,  Accounting  for  Derivative  Instruments  and
Hedging Activities,  which the Company has not been required to adopt as of June
30, 1999.  This  Statement,  which is effective for fiscal years beginning after
June 15, 2000,  establishes  accounting  and reporting  standards for derivative
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts, (collectively referred to as derivatives) and for hedging activities.
It  requires  that an entity  recognize  all  derivatives  as  either  assets or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  as (a) a hedge of the  exposure  to  changes  in the fair value of a
recognized asset or liability or an unrecognized firm commitment, (b) a hedge of
the exposure to variable cash flows of a forecasted transaction,  or (c) a hedge
of the foreign currency exposure of a net investment in a foreign operation,  an
unrecognized  firm  commitment,  an available  for sale  security,  or a foreign
currency denominated forecasted  transaction.  This Statement is not expected to
have a significant impact on the Company.

                                       52

<PAGE>
NOTE 19.    FUTURE REPORTING REQUIREMENTS (CONTINUED)

The FASB has issued  SFAS No. 134,  Accounting  for  Mortgage-Backed  Securities
Retained after the  Securitization of Mortgage Loans Held for Sale by a Mortgage
Banking Enterprise, an amendment of FASB Statement No. 65, which the Company has
not been required to adopt as of June 30, 1999.  Statement No. 65, as amended by
FASB Statements No. 115,  Accounting for Certain  Investments in Debt and Equity
Securities,  and No. 125,  Accounting  for  Transfers and Servicing of Financial
Assets   and   Extinguishments   of   Liabilities,   requires   that  after  the
securitization  of a mortgage loan held for sale, an entity  engaged in mortgage
banking activities classify the resulting  mortgage-backed security as a trading
security.  This Statement  further amends Statement No. 65 to require that after
the  securitization  of  mortgage  loans  held for sale,  an entity  engaged  in
mortgage banking activities classify the resulting mortgage-backed securities or
other retained  interests  based on its ability and intent to sell or hold those
investments.  This Statement  conforms the subsequent  accounting for securities
retained  after the  securitization  of  mortgage  loans by a  mortgage  banking
enterprise  with the subsequent  accounting  for  securities  retained after the
securitization  of other types of assets by a  nonmortgage  banking  enterprise.
This Statement is effective for fiscal years  beginning after December 15, 1998,
and is not expected to have a significant impact on the Company.

                                       53

<PAGE>

AF BANKSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
AF BANKSHARES, INC.
CORPORATE INFORMATION
<S>                                             <C>       <C>
OFFICERS

JAMES A. TODD                                             MELANIE PAISLEY MILLER
   President and Chief Executive Officer                     Executive Vice President, Secretary/Treasurer,
                                                                Chief Financial Officer

STEPHEN R. HOOKS                                          JAMES R. WALKER
   Executive Vice President                                  Senior Vice President and Chief Information
                                                                Officer

LINDA D. MATEJ
   Assistant Secretary

DIRECTORS

JAN R. CADDELL, Chairman                                  KENNETH R. GREENE, Vice Chairman

JAMES A. TODD                                             JOHN D. WEAVER

JERRY L. ROTEN                                            WAYNE R. BURGESS

W. O. ASHLEY, JR.                                         FRANK E. ROLAND
</TABLE>

                                       54

<PAGE>
<TABLE>
<CAPTION>
CORPORATE INFORMATION (CONTINUED)

                                                     OFFICES
<S>                                                      <C>
Corporate Offices                                         West Jefferson Office
206 S. Jefferson Avenue                                   205 S. Jefferson Avenue
West Jefferson, North Carolina 28694                      West Jefferson, North Carolina 28694

Jefferson Office                                          Warrensville Office
840 E. Main Street                                        4951 NC Hwy. 88 West
Jefferson, North Carolina 28640                           Warrensville, North Carolina 28693

Sparta Office - d/b/a Alleghany First Bank                North Wilkesboro Office - AF Brown Insurance
403 South Main Street                                     1347 West D Street
Sparta, NC 28675                                          North Wilkesboro, NC 28659

Boone Office - d/b/a Appalachian First Bank               Lenoir Office - AF Blair Insurance
285 Highway 105                                           324 Morganton Blvd, SW
Boone, NC 28607                                           Lenoir, NC 28645

       STOCK TRANSFER AGENT                                         LEGAL COUNSEL
ChaseMellon Shareholders Services, LLC                    Vannoy & Reeves
Overpeck Centre                                           306 East Main Street
85 Challenger Road                                        West Jefferson, North Carolina 28694
Ridgefield Park, New Jersey 07660

                                                          Thacher Proffitt & Wood
               AUDITORS                                   1700 Pennsylvania Avenue
McGladrey & Pullen, LLP                                   Washington, DC 20006
One Morrocroft Centre
6805 Morrison Boulevard, Suite 200                          FORM 10-KSB
Charlotte, North Carolina 28211                           A copy of Form 10-KSB as filed with the
                                                          Office of Thrift Supervision will be
                     ANNUAL MEETING                       furnished without charge to shareholders upon
The 1999 annual meeting of stockholders of                written request to James A. Todd, President, AF
AF Bankshares, Inc. will be held on November 1,           Bankshares, Inc., 206 S. Jefferson Avenue,
1999 at 6:00 p.m. at the Corporate Office,                P. O. Box 26, West Jefferson, NC 28694.
206 S. Jefferson Avenue, West Jefferson,
North Carolina.
</TABLE>

                                       55

<PAGE>
COMMON STOCK

The Company had 1,049,378 shares of common stock outstanding at August 31, 1999,
which are held by 439  shareholders  of record.  The majority of the outstanding
shares are held by the mutual holding company AsheCo, MHC. The remaining 515,457
shares are owned by minority  shareholders  including the Company's ESOP. Shares
are quoted on the OTC Electronic Bulletin Board under the symbol "ASFE."

MARKET FOR THE COMMON STOCK

There  is no  established  market  for the  Company's  common  stock,  excluding
occasional quotations,  although the Company's common stock is quoted on the OTC
Electronic  Bulletin  Board.  The table  below  reflects  the stock  trading and
dividend payment  frequency of the Company for the years ended June 30, 1999 and
1998.  For further  information  regarding  the  Company's  dividend  policy and
restrictions  on  dividends  paid,  please  refer to note 7 of the  notes to the
consolidated  financial  statements.  Stock  prices  reflect bid prices  between
broker/dealer,  prior to any markups,  markdowns or  commissions,  is based upon
information  provided to management of the Company by certain  securities  firms
effecting  transactions in the Company's stock on an ongoing basis,  and may not
necessarily represent actual transactions.

                                                        STOCK PRICE
1999:                              DIVIDENDS        HIGH            LOW
- -------------------------------------------------------------------------
First Quarter                       $0.05         $22.00          $14.00
Second Quarter                       0.05          19.00           11.50
Third Quarter                        0.05          17.25           12.00
Fourth Quarter                       0.05          13.50            9.50


                                                        STOCK PRICE
1998:                              DIVIDENDS        HIGH            LOW
- -------------------------------------------------------------------------
First Quarter                       $0.05         $17.00          $10.50
Second Quarter                       0.05          19.00           16.50
Third Quarter                        0.05          21.00           19.25
Fourth Quarter                       0.05          22.00           20.00


DISCLAIMER:  This statement has not been reviewed,  or confirmed for accuracy or
relevance, by the Office of Thrift Supervision.

                                       56

<TABLE> <S> <C>


<ARTICLE>                                            9
<CIK>                       0001064025
<NAME>                   AF BANKSHARES
<MULTIPLIER>                                     1,000
<CURRENCY>                                  US DOLLARS

<S>                        <C>              <C>
<PERIOD-TYPE>                    12-MOS           YEAR
<FISCAL-YEAR-END>           JUN-30-1999    JUN-30-1999
<PERIOD-START>              JUL-01-1998    JUL-01-1998
<PERIOD-END>                JUN-30-1999    JUN-30-1999
<EXCHANGE-RATE>                   1.000          1.000
<CASH>                            8,222          2,950
<INT-BEARING-DEPOSITS>            4,173         11,839
<FED-FUNDS-SOLD>                      0              0
<TRADING-ASSETS>                      0              0
<INVESTMENTS-HELD-FOR-SALE>      10,976          8,075
<INVESTMENTS-CARRYING>              822            922
<INVESTMENTS-MARKET>                822            922
<LOANS>                          82,280         73,792
<ALLOWANCE>                       1,123          1,164
<TOTAL-ASSETS>                  109,931        100,074
<DEPOSITS>                       93,106         82,488
<SHORT-TERM>                          0              0
<LIABILITIES-OTHER>               1,788          1,689
<LONG-TERM>                       2,819          4,411
                 0              0
                           0              0
<COMMON>                             11             11
<OTHER-SE>                       12,207         11,475
<TOTAL-LIABILITIES-AND-EQUITY>  109,931        100,074
<INTEREST-LOAN>                   6,807          6,667
<INTEREST-INVEST>                   501            422
<INTEREST-OTHER>                    571            267
<INTEREST-TOTAL>                  7,879          7,356
<INTEREST-DEPOSIT>                3,770          3,542
<INTEREST-EXPENSE>                3,967          3,795
<INTEREST-INCOME-NET>             3,912          3,561
<LOAN-LOSSES>                        20           (25)
<SECURITIES-GAINS>                  166            306
<EXPENSE-OTHER>                   4,348          3,488
<INCOME-PRETAX>                     749          1,090
<INCOME-PRE-EXTRAORDINARY>          749          1,090
<EXTRAORDINARY>                       0              0
<CHANGES>                             0              0
<NET-INCOME>                        514            708
<EPS-BASIC>                       .52            .73
<EPS-DILUTED>                       .52            .72
<YIELD-ACTUAL>                     8.18           8.62
<LOANS-NON>                          60              0
<LOANS-PAST>                          0             24
<LOANS-TROUBLED>                      0              0
<LOANS-PROBLEM>                       0              0
<ALLOWANCE-OPEN>                  1,164          1,031
<CHARGE-OFFS>                      (74)           (13)
<RECOVERIES>                         13            171
<ALLOWANCE-CLOSE>                 1,123          1,164
<ALLOWANCE-DOMESTIC>              1,123          1,164
<ALLOWANCE-FOREIGN>                   0              0
<ALLOWANCE-UNALLOCATED>               0              0


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission