UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-K
              [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the fiscal year ended September 30, 2006

                                       OR

             [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

         For the transition period from _____________ to ______________.

                         Commission file number: 0-26467

                        GREATER ATLANTIC FINANCIAL CORP.
                        --------------------------------
             (Exact Name of Registrant as Specified in its Charter)

                       DELAWARE                        54-1873112
                       --------                        ----------
           (State or other jurisdiction of           (I.R.S. Employer
            incorporation or organization)          Identification No.)

   10700 Parkridge Boulevard, Suite P50, Reston, Virginia             20191
   ------------------------------------------------------             -----
       (Address of Principal Executive Offices)                     (Zip Code)

                                  703-391-1300
                                  ------------
              (Registrant's Telephone Number, Including Area Code)

          Securities registered pursuant to Section 12 (b) of the Act:
                                      None

          Securities registered pursuant to Section 12 (g) of the Act:
                     Common Stock, par value $.01 per share
                                (Title of class)

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

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes [ X ] No [ ]

Indicate by check mark whether disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss.299.405 of this chapter) is not contained herein, and
will not be contained, to the best of registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ X ]

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act. Yes [ ]. No [ X ].

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

The aggregate market value of the voting and non-voting common equity held by
non-affiliates of the Registrant computed by reference to the price at which the
common equity was sold, or the average bid and asked prices of such stock, as of
the last business day of the registrant's most recently completed second fiscal
quarter was $15.7 million.

    As of December 31, 2006, there were 3,023,506 shares of the registrant's
             Common Stock, par value $0.01 per share, outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None





                                                          INDEX
PART I                                                                                                         Page
                                                                                                               ----
                                                                                                         
Item 1.     Business.......................................................................................    3
            Description of Business........................................................................    3
            Market Area and Competition....................................................................    3
            Market Risk....................................................................................    3
            Lending Activities.............................................................................    3
            Mortgage Banking Activities....................................................................    7
            Asset Quality..................................................................................    7
            Allowance for Loan Losses......................................................................    9
            Investment Activities..........................................................................    11
            Sources of Funds...............................................................................    14
            Subsidiary Activities..........................................................................    16
            Personnel......................................................................................    16
            Regulation and Supervision.....................................................................    17
            Federal and State Taxation.....................................................................    22
Item 1A.    Risk Factors...................................................................................    23
Item 1B.    Unresolved Staff Comments......................................................................    24
Item 2.     Properties.....................................................................................    25
Item 3.     Legal Proceedings..............................................................................    26
Item 4.     Submission of Matters to a Vote of Security Holders............................................    26
PART II
Item 5.     Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of
            Equity Securities..............................................................................    27
Item 6.     Selected Financial Data........................................................................    28
Item 7.     Management's Discussion and Analysis of Financial Condition and Results of Operation...........    30
Item 7A.    Quantitative and Qualitative Disclosures About Market Risk.....................................    47
Item 8.     Consolidated Financial Statements and Supplementary Data.......................................    47
Item 9.     Changes in and Disagreements with Accountants on Accounting and Financial Disclosure...........    47
Item 9A.    Controls and Procedures........................................................................    48
Item 9B.    Other Information..............................................................................    49
PART III
Item 10.    Directors and Executive Officers of the Registrant.............................................    49
Item 11.    Executive Compensation.........................................................................    51
Item 12.    Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.    54
Item 13.    Certain Relationships and Related Transactions.................................................    57
Item 14.    Principal Accountant Fees and Services.........................................................    57
PART IV
Item 15.    Exhibits and Financial Statement Schedules.....................................................    57

Signatures  ...............................................................................................    58




                                       2



                                     PART I

ITEM 1.           BUSINESS

DESCRIPTION OF BUSINESS

         We are a savings and loan holding company which was organized in June
1997. We conduct substantially all of our business through our wholly-owned
subsidiary, Greater Atlantic Bank, a federally-chartered savings bank. We offer
traditional banking services to customers through our bank branches located
throughout the greater Washington, DC/Baltimore metropolitan area. We
established the Greater Atlantic Capital Trust I ("Trust") in January 2002 to
issue certain convertible preferred securities which we completed in March 2002.

MARKET AREA AND COMPETITION

         We operate in a competitive environment, competing for deposits and
loans with other thrifts, commercial banks and other financial entities.
Numerous mergers and consolidations involving banks in the market in which we
operate have occurred resulting in an intensification of competition in the
banking industry in our geographic market. Many of the financial intermediaries
operating in our market area offer certain services, such as trust, investment
and international banking services, which we do not offer. In addition, banks
with a larger capitalization than ours, and financial intermediaries not subject
to bank regulatory restrictions, have larger lending limits and are thereby able
to serve the needs of larger customers.

MARKET RISK

         Market risk is the risk of loss from adverse changes in market prices
and rates. Our market risk arises primarily from interest-rate risk inherent in
our lending and deposit taking activities. To that end, management actively
monitors and manages interest-rate risk exposure. The measurement of market risk
associated with financial instruments is meaningful only when all related and
offsetting on- and off-balance-sheet transactions are aggregated, and the
resulting net positions are identified. Disclosures about the fair value of
financial instruments, which reflect changes in market prices and rates, can be
found in Note 18 of Notes to Consolidated Financial Statements.

         Our primary objective in managing interest-rate risk is to minimize the
adverse impact of changes in interest rates on our net interest income and
capital, while adjusting our asset-liability structure to obtain the maximum
yield-cost spread on that structure. We rely primarily on our asset-liability
structure to control interest-rate risk. However, a sudden and substantial
increase in interest rates may adversely impact our earnings, to the extent that
the interest rates borne by assets and liabilities do not change at the same
speed, to the same extent, or on the same basis.

LENDING ACTIVITIES

         GENERAL. Net loans receivable at September 30, 2006 were $193.3
million, a decrease of $1.6 million or 0.83% from the $194.9 million held at
September 30, 2005. The decrease in loans consisted of real estate loans secured
by consumer, and land loans, offset by an increase in first mortgages on
residential properties, commercial real estate loans, construction loans and
commercial business loans. No loans were held for sale at September 30, 2006
compared to $9.5 million held for sale at September 30, 2005. That decrease
resulted from discontinuing the operations of Greater Atlantic Mortgage
Corporation as the type of business conducted by that mortgage corporation no
longer fit the strategy of the bank.


                                       3




         The following table shows the bank's loan originations, purchases,
sales and principal repayments during the periods indicated:

                                                                        Year Ended September 30,
                                                                -----------------------------------------
                                                                    2006          2005          2004
- ---------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                      
Total loans at beginning of period (1)                              $224,733      $262,598     $257,247
Originations of loans for investment:
   Single-family residential                                          12,559         6,624       16,202
   Multifamily                                                           625             -          145
   Commercial real estate                                              9,210         9,977       11,265
   Construction                                                       13,089        19,991       17,405
   Land loans                                                          8,494        10,530       11,543
   Second trust                                                            -             -            -
   Commercial business                                                21,170        21,083       38,345
   Consumer                                                           39,048        44,205       50,937
- ---------------------------------------------------------------------------------------------------------
      Total originations and purchases for investment                104,195       112,410      145,842
Loans originated for resale by Greater Atlantic Bank                       -             -            -
Loans originated for resale by Greater Atlantic Mortgage              91,477       276,038      402,988
- ---------------------------------------------------------------------------------------------------------
Total originations                                                   195,672       388,448      548,830
Repayments                                                          (117,440)     (154,263)    (139,466)
Sale of loans originated for resale by Greater Atlantic Mortgage    (100,994)     (272,050)    (404,013)
- ---------------------------------------------------------------------------------------------------------
Net activity in loans                                                (22,762)      (37,865)       5,351
- ---------------------------------------------------------------------------------------------------------
Total loans at end of period (1)                                    $201,971      $224,733     $262,598
=========================================================================================================

(1) Includes loans held for sale of $9.5 million at September 30, 2005.


                                                4




         LOAN PORTFOLIO.  The following table sets forth the composition of the bank's loan portfolio in dollar amounts and as a
percentage of the portfolio at the dates indicated.

                                                                        At September 30,
                                     -----------------------------------------------------------------------------------------
                                           2006              2005             2004              2003               2002
                                     ----------------   ---------------  ---------------   ---------------   -----------------
                                      Amount  Percent   Amount  Percent  Amount  Percent   Amount  Percent   Amount  Percent
 -----------------------------------------------------------------------------------------------------------------------------
 (Dollars in Thousands)
                                                                                           
 Mortgage loans:
    Single-family (1)               $ 43,473    21.52% $ 41,434   19.25% $ 74,620   29.02% $ 95,818   38.20%  $122,143   47.11%
    Multi-family                         813     0.40       751    0.35     1,074    0.42     1,445    0.58        536    0.21
    Construction                      14,245     7.05    24,273   11.28    16,696    6.49    11,996    4.78     18,993    7.32
    Commercial real estate            28,403    14.06    25,531   11.86    23,023    8.95    20,533    8.19     18,932    7.30
    Land                              13,829     6.86    18,421    8.55    20,668    8.04    17,258    6.88      9,947    3.84
                                    -----------------  ----------------  ----------------  ----------------   ----------------
       Total mortgage loans          100,763    49.89   110,410   51.29   136,081   52.92   147,050   58.63    170,551   65.78
                                    -----------------  ----------------  ----------------  ----------------   ----------------
 Commercial business and consumer loans:
    Commercial business               39,794    19.70    35,458   16.47    47,654   18.53    39,043   15.57     28,880   11.14
    Consumer:
       Home equity                    61,031    30.22    69,006   32.06    72,814   28.32    63,888   25.47     58,531   22.58
       Automobile                         81      .04       100     .05       271    0.11       428    0.17        771    0.30
       Other                             302      .15       274     .13       315    0.12       409    0.16        533    0.20
                                    -----------------  ----------------  ----------------  ----------------   ----------------
          Total commercial business
           and consumer loans        101,208    50.11   104,838   48.71   121,054   47.08   103,768   41.37     88,715   34.22
                                    -----------------  ----------------  ----------------  ----------------   ----------------
          Total loans                201,971   100.00%  215,248  100.00%  257,135  100.00%  250,818  100.00%   259,266  100.00%
                                               ======            ======            ======            ======             ======
 Less:
    Allowance for loan losses         (1,330)            (1,212)           (1,600)           (1,550)            (1,699)
    Loans in process                  (8,517)           (20,386)          (10,453)           (8,394)           (11,103)
    Unearned premium                   1,183              1,270             1,305             1,379              1,617
                                    --------           --------          --------          --------           --------
         Loans receivable, net      $193,307           $194,920          $246,387          $242,253           $248,081
                                    ========           ========          ========          ========           ========

(1) Includes loans secured by second trusts on single-family residential
    property.

         LOAN MATURITY. The following table shows the remaining contractual
maturity of the bank's total loans at September 30, 2006. Loans that have
adjustable rates are shown as amortizing when the interest rates are next
subject to change. The table does not include the effect of future principal
prepayments.


                                                                         At September 30, 2006
                                                    ---------------------------------------------------------------
                                                                        Multi-        Commercial
                                                        One- to       Family and       Business
                                                        Four-         Commercial         and            Total
                                                        Family       Real Estate       Consumer         Loans
          ---------------------------------------------------------------------------------------------------------
          (In Thousands)
                                                                                              
          Amounts due in:
             One year or less                             $ 25,554         $ 7,834        $ 82,533        $115,921
             After one year:
             More than one year to three years              12,182           6,197           4,407          22,786
             More than three years to five years             2,321          11,640           3,966          17,927
             More than five years to 15 years                5,135           7,634           4,898          17,667
             More than 15 years                             11,751           1,998           5,404          19,153
          ---------------------------------------------------------------------------------------------------------
                Total amount due                          $ 56,943        $ 35,303       $ 101,208        $193,454
          =========================================================================================================


                                                    5



         The following table sets forth, at September 30, 2006, the dollar
amount of loans contractually due after September 30, 2007, identifying whether
such loans have fixed interest rates or adjustable interest rates. At September
30, 2006, the bank had $20.3 million of construction, acquisition and
development, land and commercial business loans that were contractually due
after September 30, 2007


                                                                                  Due After September 30, 2007
                                                                       -----------------------------------------------
                                                                           Fixed         Adjustable        Total
          ------------------------------------------------------------------------------------------------------------
          (In Thousands)
                                                                                                   
          Real estate loans:
             One- to four-family                                            $16,964         $14,425         $31,389
             Multi-family and commercial                                     16,528          10,941          27,469
          ------------------------------------------------------------------------------------------------------------
                Total real estate loans                                      33,492          25,366          58,858
          Commercial business and consumer loans                              7,923          10,752          18,675
          ------------------------------------------------------------------------------------------------------------
                Total loans                                                 $41,415         $36,118         $77,533
          ============================================================================================================

         ONE- TO FOUR-FAMILY MORTGAGE LENDING. The bank currently offers both
fixed-rate and adjustable-rate mortgage ("ARM") loans with maturities of up to
30 years secured by single-family residences, which term includes real property
containing from one to four residences. At September 30, 2006, the bank's one-
to four-family mortgage loans totaled $43.5 million, or 21.52% of total loans.
Of the one- to four-family mortgage loans outstanding at that date, 39.19% were
fixed-rate loans and 60.81% were ARM loans.

         CONSTRUCTION AND DEVELOPMENT LENDING. The bank originates construction
and development loans primarily to finance the construction of one- to
four-family, owner-occupied residential real estate properties located in the
bank's primary market area. The bank also originates land loans to local
contractors and developers for the purpose of making improvements thereon,
including small residential subdivisions in the bank's primary market area or
for the purpose of holding or developing land for sale. At September 30, 2006,
construction and development loans (including land loans) totaled $28.1 million,
or 13.91%, of the bank's total loans, of which, land loans totaled $13.8 million
or 6.86% of total loans. Such loans are secured by a lien on the property, are
limited to 75% of the lower of the acquisition price or the appraised value of
the land and have a term of up to three years with a floating interest rate
generally based on the prime rate as reported in THE WALL STREET JOURNAL. All
the bank's land loans are secured by property in its primary market area.

         MULTI-FAMILY AND COMMERCIAL REAL ESTATE LENDING. The bank originates
multi-family and commercial real estate loans that are generally secured by five
or more unit apartment buildings and properties used for business purposes such
as small office buildings or retail facilities located primarily in the bank's
market area. The bank's multi-family and commercial real estate underwriting
policies provide that such real estate loans may be made in amounts of up to
75-80% of the appraised value of the property. The bank's multi-family and
commercial real estate loan portfolio at September 30, 2006 was $29.2 million,
or 14.46% of total loans. The largest multi-family or commercial real estate
loan in the bank's portfolio at September 30, 2006, consisted of a $4.0 million
commercial real estate loan secured by real property in Alabama. The property is
a skilled nursing facility on which the bank has participated $2.1 million of
the $6.1 million note to another bank.

         COMMERCIAL BUSINESS LENDING. At September 30, 2006, the bank had $39.8
million in commercial business loans which amounted to 19.70% of total loans.
The bank makes commercial business loans primarily in its market area to a
variety of professionals, sole proprietorships and small businesses. The bank
offers a variety of commercial lending products, including term loans for fixed
assets and working capital, revolving lines of credit and letters of credit.
Term loans are generally offered with initial fixed rates of interest for the
first five years and with terms of up to 7 years. Business lines of credit have
adjustable rates of interest and are payable on demand, subject to annual review
and renewal. Business loans with variable rates of interest adjust on a monthly
basis and are generally indexed to the prime rate as published in THE WALL
STREET JOURNAL.

         CONSUMER LENDING. Consumer loans at September 30, 2006 amounted to
$61.4 million or 30.41% of the bank's total loans, and consisted primarily of
home equity loans, home equity lines of credit, and, to a significantly lesser
extent, secured and unsecured personal loans and loans on new and used
automobiles. These loans are generally made to residents of the bank's primary
market area and generally are secured by real estate, deposit accounts and
automobiles. These loans are typically shorter term and generally have higher
interest rates than one- to four-family mortgage loans.

         The bank offers home equity loans and home equity lines of credit
(collectively, "home equity loans"). Most of the bank's home equity loans are
secured by second mortgages on one- to four-family residences located in the
bank's primary market area. At September 30, 2006, these loans totaled $61.0
million or 30.22% of the bank's total loans and 60.30% of commercial business
and consumer loans. Other types of consumer loans, primarily consisting of
secured and unsecured personal loans and new and used automobile loans, totaled
$383,000, or 0.19% of the bank's total loans and 0.38% of commercial business
and consumer loans at September 30, 2006.

                                       6


MORTGAGE BANKING ACTIVITIES

         The bank's mortgage banking activities primarily consist of originating
mortgage loans secured by single-family properties. However, the
mortgage-banking activities conducted in Greater Atlantic Mortgage Corporation
("GAMC") were discontinued effective March 29, 2006 as it was determined that,
because it was unprofitable, this business no longer fit our strategy. Mortgage
banking involves the origination and sale of mortgage loans for the purpose of
generating gains on sale of loans and fee income on the origination of loans, in
addition to loan interest income. In recent years, the volume of GAMC's
originations had been declining, resulting in losses from mortgage banking
operations, which, pursuant to an agreement, the manager had agreed to fund.

         In the third quarter of 2006, we applied discontinued operations
accounting for GAMC as we completed closing those operations during the quarter.
This business no longer fit our strategy because it was unprofitable.
Accordingly, the income statements for all periods have been adjusted. The
reclassifications primarily resulted in a reduction to previously reported
levels of net interest income, a reduction in noninterest income and a reduction
in noninterest expense.

         In 2004, the bank entered into a management agreement with the manager
of GAMC, its mortgage-banking subsidiary. Under the management agreement the
manager was to reimburse operating losses equal to approximately 100% of any
operating loss in return for an increase in his share of net earnings from 40%
to 80%. Reflected in the loss from discontinued operations for 2005 is a
reimbursement of $1.8 million of losses of GAMC provided by the manager of GAMC.

         During the three months ended September 30, 2005, the manager was no
longer able to reimburse GAMC for the losses incurred and as a result $993,000
of losses was recognized during the quarter. The management contract was
subsequently terminated in the first quarter of fiscal 2006.

         Due to the unprofitable operations of GAMC, the company recognized an
additional loss of $1.5 million for the nine months ended June 30, 2006. In
addition to the loss from operations, a non-recurring pre-tax impairment charge
on long-lived assets of $996,000 was recorded for the nine months ended June 30,
2006 and included in discontinued operations in the consolidated statements of
operations.

ASSET QUALITY

         DELINQUENT LOANS AND CLASSIFIED ASSETS. Reports listing all delinquent
accounts are generated and reviewed monthly by management and the board of
directors and all loans or lending relationships delinquent 30 days or more and
all real estate owned ("REO") are reviewed monthly by the board of directors.
The procedures taken by the bank with respect to delinquencies vary depending on
the nature of the loan, the length and cause of delinquency and whether the
borrower has previously been delinquent.

         Federal regulations and the bank's Asset Classification Policy require
that the bank utilize an internal asset classification system as a means of
reporting problem and potential problem assets. The bank has incorporated the
internal asset classifications of the Office of Thrift Supervision (the "OTS")
as a part of its credit monitoring system. The bank currently classifies problem
and potential problem assets as "Substandard," "Doubtful" or "Loss" assets. An
asset is considered "Substandard" if it is inadequately protected by the current
net worth 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 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."

                                       7



         The bank's management reviews and classifies the bank's assets on a
regular basis and the board of directors reviews management's reports on a
monthly basis. The bank classifies assets in accordance with the management
guidelines described above. At September 30, 2006, the bank had $791,000 of
loans designated as Substandard which consisted of two residential loans, one
commercial business loan, one commercial real estate loan, one consumer loan,
and one land loan. At that same date, the bank had $319,000 of assets classified
as Doubtful, consisting of one commercial business loan and one residential real
estate loan. At September 30, 2006, the bank had no loans classified as Loss. As
of September 30, 2006, the bank had no loans designated as Special Mention.

         The following table sets forth delinquencies in the bank's loans as of
the dates indicated.


                                                                    At September 30,
                         ----------------------------------------------------------------------------------------------------------
                                       2006                               2005                                  2004
                         ---------------------------------- ---------------------------------- ------------------------------------
                           60 - 89 Days   90 Days or More      60 - 89 Days     90 Days or More    60 - 89 Days    90 Days or More
                         ---------------- ----------------  ----------------- ------------------ ---------------- -----------------
                         Number Principal Number Principal  Number  Principal Number  Principal  Number Principal Number  Principal
                          of     Balance   of    Balance     of     Balance    of     Balance     of    Balance    of     Balance
                         Loans  of Loans  Loans  of Loans   Loans   of Loans  Loans   of Loans   Loans  of Loans  Loans   of Loans
  ---------------------------------------------------------------------------------------------------------------------------------
  (Dollars in Thousands)
                                                                                      
  Mortgage loans:
     Single-family         -      $ -       2    $  835       2     $ 168       4    $   10        -     $  -       6     $ 563
     Home equity           -        -       -         -       -         -       2       229        1      275       1        96
     Construction & Land   -        -       1        31       -         -       2       233        1      118       1        31
     Commercial real
      estate               -        -       1        25       -         -       1        25        -        -       1        29
     Commercial business   -        -       2       216       -         -       3     1,105        1       28       1       228
     Consumer              -        -       1         3       -         -       1         2        -        -       1         6
  -------------------------------------------------------------------------------------------------------------------------------
  Total                    -      $ -       7    $1,110       2     $ 168      13    $1,604        3     $421      11     $ 953
  ===============================================================================================================================


         NON-PERFORMING ASSETS AND IMPAIRED LOANS. The following table sets
forth information regarding non-accrual loans and REO. The bank's policy is to
cease accruing interest on mortgage loans 90 days or more past due, to cease
accruing interest on consumer loans 60 days or more past due (unless the loan
principal and interest are determined by management to be fully secured and in
the process of collection), and to charge off any accrued and unpaid interest.

                                       8




                                                                                     At September 30,
                                                                       ---------------------------------------------
                                                                         2006    2005     2004     2003     2002
   -----------------------------------------------------------------------------------------------------------------
   (Dollars in Thousands)
                                                                                              
   Loans accounted for on a non-accrual basis
   Mortgage loans:
      Single-family                                                    $     -  $    10   $  563   $  637    $ 388
      Home equity                                                            -      229       96        -        -
      Commercial real estate                                                25       25       29       31       21
      Construction and Land                                                 31      233       31       34        -
      Commercial business                                                  216    1,105      228      716       45
      Consumer                                                               3        2        6        -        -
   -----------------------------------------------------------------------------------------------------------------
   Total non-accrual loans                                                 275    1,604      953    1,418      454
   Accruing loans which are contractually past due 90 days or more         835        -        -       28      343
   -----------------------------------------------------------------------------------------------------------------
   Total of non-accrual and 90 days past due loans                       1,110    1,604      953    1,446      797
   Foreclosed real estate, net                                               -      232        -        -        -
   -----------------------------------------------------------------------------------------------------------------
   Total non-performing assets                                         $ 1,110  $ 1,836   $  953   $1,446    $ 797
   =================================================================================================================
   Non-accrual loans as a percentage of loans                             0.14%    0.82%    0.39%    0.59%    0.18%
     held for investment, net
   =================================================================================================================
   Non-accrual and 90 days or more past due loans                         0.57%    0.82%    0.39%    0.60%    0.32%
     as a percentage of loans held for investment, net
   =================================================================================================================
   Non-accrual and 90 days or more past due loans                         0.36%    0.47%    0.22%    0.29%    0.16%
     as a percentage of total assets
   =================================================================================================================
   Non-performing assets as a percentage of total assets                  0.36%    0.54%    0.22%    0.29%    0.16%
   =================================================================================================================


         During the year ended September 30, 2006, the amount of additional
interest income that would have been recognized on non-accrual loans if such
loans had continued to perform in accordance with their contractual terms was
$204,000.

ALLOWANCE FOR LOAN LOSSES

         The allowance for loan losses is established through a provision for
loan losses based on management's evaluation of the risks inherent in its loan
portfolio and the general economy. The allowance for loan losses is maintained
at an amount management considers adequate to cover estimated losses in loans
receivable which are deemed probable and estimable based on information
currently known to management. The allowance is based upon a number of factors,
including current economic conditions, actual loss experience and industry
trends. In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the bank's allowance for loan losses.
Such agencies may require the bank to make additional provisions for estimated
loan losses based upon their judgment about information available to them at the
time of their examination. There can be no assurance that the bank will not
sustain credit losses in future periods, which could be substantial in relation
to the size of the allowance. As of September 30, 2006, the bank's allowance for
loan losses amounted to $1.3 million or 0.66% of total loans. While the
allowance for loan losses to total non-performing loans at September 30, 2006 is
119.82%, the allowance as a percentage of total loans increased 10 basis points
when compared to September 30, 2005. A $126,000 provision for loan losses was
recorded during the year ended September 30, 2006, compared to a provision of
$219,000 during the year ended September 30, 2005. The decrease in the provision
for loan losses of $93,000 from the year ago period resulted from the decline in
non-performing assets and the outstanding balance of the bank's land loans,
commercial business loans, home equity loans and real estate owned. The decrease
in provision was due primarily to the decreases in the required provisions for
those loans coupled with an overall decline in the size of the bank's loan
portfolio. On an annual basis, or more often if deemed necessary, the bank has
contracted with an independent outside third party to have its loan portfolio
reviewed. The focus of their review is to identify the extent of potential and
actual risk in the bank's commercial loan portfolio, in addition to the
underwriting and processing practices. Observations made regarding the bank's
portfolio risk are based upon review evaluations, portfolio profiles and
discussion with the operational staff, including the line lenders and senior
management.

                                       9




         The following table sets forth activity in the bank's allowance for
loan losses for the periods indicated. Where specific loan loss reserves have
been established, any differences between the loss allowances and the amount of
loss realized has been charged or credited to current operations.


                                                                                    Year Ended September 30,
                                                                   ------------------------------------------------------------
                                                                      2006        2005        2004        2003        2002
  -----------------------------------------------------------------------------------------------------------------------------
  (Dollars in Thousands)
                                                                                                      
  Balance at beginning of period                                    $ 1,212     $ 1,600     $ 1,550     $ 1,699      $   810
  Provisions                                                            126         219         209         855          968
  Charge-offs:
  Mortgage loans:
     Single-family                                                        -          33          20         162           64
     Commercial real estate                                               -           -           -          22            -
  Commercial business                                                    78         584         177         828            7
  Consumer                                                                2           8           3           8           27
  -----------------------------------------------------------------------------------------------------------------------------
  Total charge-offs                                                      80         625         200       1,020           98
  Recoveries:
  Mortgage loans:
     Single-family                                                        2           2          29           6           12
     Commercial real estate                                               -           -           -           -            -
  Commercial business                                                    69          15          10           4            -
  Consumer                                                                1           1           2           6            7
  -----------------------------------------------------------------------------------------------------------------------------
  Total recoveries                                                       72          18          41          16           19
  Net charge-offs                                                         8         607         159       1,004           79
  -----------------------------------------------------------------------------------------------------------------------------
  Balance at end of period                                          $ 1,330     $ 1,212     $ 1,600     $ 1,550      $ 1,699
  =============================================================================================================================
  Ratio of net charge-offs during the period                           0.00%       0.28%       0.06%       0.36%        0.03%
     to average loans outstanding during the period
  =============================================================================================================================
  Allowance for loan losses to total non-performing
      loans at end of period                                         119.82%      75.56%     167.89%     109.31%      374.23%
  =============================================================================================================================
  Allowance for loan losses to total loans                             0.66%       0.56%       0.62%       0.62%        0.66%
  =============================================================================================================================


                                                               10



         The following table sets forth the bank's allowance for loan losses in
each of the categories listed and the percentage of such amounts to the total
allowance and the percentage of such amounts to total loans. Management believes
that the allowance can be allocated by category only on an approximate basis.
The allocation of the allowance to each category is not necessarily indicative
of future losses and does not restrict the use of the allowance to absorb losses
in any other categories.


                                                                           At September 30,
                               -----------------------------------------------------------------------------------------------------
                                        2006                 2005                  2004               2003                2002
                               --------------------- -------------------- -------------------- ------------------- -----------------
                                         Percent of           Percent of           Percent of          Percent of         Percent of
                                         Loans in             Loans in             Loans in             Loans in           Loans in
                                           Each                 Each                 Each                 Each               Each
                                         Category             Category             Category             Category           Category
                                         to Total             to Total              to Total            to Total           to Total
                                Amount    Loans      Amount    Loans      Amount     Loans     Amount    Loans     Amount   Loans
- ------------------------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
                                                                                              
Mortgage loans:
   Single-family                  $ 177    13.31%   $   35     19.25%    $  110      29.02%    $  141    38.20%   $  148     47.11%
   Multi-family                       6     0.45         6      0.35          8       0.42         11     0.58         4      0.21
   Construction                      67     5.04        72     11.28         78       6.49         80     4.78        80      7.32
   Commercial real estate           286    21.50       328     11.86        233       8.95        208     8.19       219      7.30
   Land                             109     8.20       155      8.55        175       8.04        132     6.88        72      3.84
- ------------------------------------------------------------------------------------------------------------------------------------
      Total mortgage loans          645    48.50       596     51.29        604      52.92        572    58.63       523     65.78
- ------------------------------------------------------------------------------------------------------------------------------------
Commercial and Consumer:
   Commercial                       525    39.47       407     16.47        515      18.53        770    15.57     1,005     11.14
   Consumer:
      Home equity                   152    11.43       195     32.06        213      28.32        159    25.47       151     22.58
      Automobile                      6     0.45         5      0.18          9       0.23         13     0.33        20      0.50
- ------------------------------------------------------------------------------------------------------------------------------------
       Total commercial and
        consumer                    683    51.35       607     48.71        737      47.08        942    41.37     1,176     34.22
- ------------------------------------------------------------------------------------------------------------------------------------
Unallocated                           2     0.15         9       N/A        259        N/A         36      N/A         -       N/A
- ------------------------------------------------------------------------------------------------------------------------------------
Total                            $1,330   100.00%   $1,212    100.00%    $1,600     100.00%    $1,550   100.00%   $1,699    100.00%
====================================================================================================================================

INVESTMENT ACTIVITIES

         The investment policy of the bank, as approved by the board of
directors, requires management to maintain adequate liquidity and generate a
favorable return on investments, to complement the bank's lending activities
without incurring undue interest rate and credit risk. The bank primarily
utilizes investments in securities for liquidity management, as a source of
income and as a method of deploying excess funds not utilized for investment in
loans. Securities bought and held principally for sale in the near term,
generally within 90 days, are classified as trading.

         At September 30, 2006, the bank had invested $31.6 million in
mortgage-backed securities, or 10.35% of total assets, of which $31.4 million
were classified as available-for-sale and $235,000 were classified as
held-to-maturity. Investments in mortgage-backed securities involve a risk that
actual prepayments will be greater than estimated prepayments over the life of
the security, which may require adjustments to the amortization of any premium
or accretion of any discount relating to such instruments thereby changing the
net yield on such securities. There is also reinvestment risk associated with
the cash flows from such securities or in the event such securities are redeemed
by the issuer. In addition, the market value of such securities may be adversely
affected by changes in interest rates.


                                       11


         The following table sets forth information regarding the amortized cost
and estimated market value of the bank's investment portfolio at the dates
indicated.


                                                                 At September 30,
                                  -------------------------------------------------------------------------------
                                            2006                       2005                      2004
                                  -------------------------- ------------------------- --------------------------
                                                Estimated                  Estimated                Estimated
                                    Amortized    Market        Amortized     Market     Amortized     Market
                                      Cost       Value           Cost        Value         Cost        Value
  ---------------------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                    
  Available-for-sale:
     Corporate debt securities      $  7,280     $  7,142       $  6,736    $  6,736      $  3,923    $  3,928
     CMOs                              9,735        9,755         14,446      14,454         9,812       9,823
     U.S. Government SBA's            27,629       27,199         30,239      29,781        36,919      36,721
     FHLMC MBS's                       5,549        5,463          9,044       8,969        14,146      14,085
     FNMA MBS's                       18,350       17,986         35,548      34,947        61,195      60,302
     GNMA MBS's                        8,133        7,916         13,097      12,942        17,946      17,853
  ---------------------------------------------------------------------------------------------------------------
        Total available-for-sale      76,676       75,461        109,110     107,829       143,941     142,712
  ---------------------------------------------------------------------------------------------------------------
  Held-to-maturity:
     Corporate debt securities             -            -          1,000       1,020         1,003       1,065
     U.S. Government SBA's             4,461        4,230          6,531       6,213         8,810       8,427
     FHLMC MBS's                         128          125            236         235           245         247
     FNMA MBS's                          107          105            202         198           237         235
  ---------------------------------------------------------------------------------------------------------------
        Total held-to-maturity         4,696        4,460          7,969       7,666        10,295       9,974
  ---------------------------------------------------------------------------------------------------------------
        Total investment
         securities                 $ 81,372     $ 79,921       $117,079    $115,495      $154,236    $152,686
  ===============================================================================================================
  Investment securities with:
     Fixed rates                    $      -     $      -       $  1,000    $  1,020      $  1,003    $  1,065
     Adjustable rates                 49,105       48,326         57,952      57,184        59,464      58,899
  Mortgage-backed securities with:
     Fixed rates                         243          236            393         376           551         541
     Adjustable rates                 32,024       31,359         57,734      56,915        93,218      92,181
  ---------------------------------------------------------------------------------------------------------------
        Total                       $ 81,372     $ 79,921       $117,079    $115,495      $154,236    $152,686
  ===============================================================================================================

         As of September 30, 2006, the bank held investments in available for
sale with unrealized holding losses totaling $1.4 million. All losses are
considered temporary and consisted of the following:


                                     Less than 12 months         12 months or more               Total
                                  -------------------------- -------------------------- ------------------------
                                    Fair      Unrealized        Fair      Unrealized      Fair      Unrealized
   Description of Securities        Value       Losses          Value       Losses        Value       Losses
  ---------------------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                     
     Corporate debt securities      $  4,921      $   174          $   -         $ -      $  4,921     $   174
     CMOs                              3,279           28              -           -         3,279          28
  U.S. Government securities
     SBA                              22,375          536              -           -        22,375         536
     GNMA                              7,916          217              -           -         7,916         217
  U.S. Government agency securities:
     FHLMC MBS's                       5,463           86              -           -         5,463          86
     FNMA MBS's                       17,773          357            213           7        17,986         364
  ---------------------------------------------------------------------------------------------------------------
        Total                       $ 61,727      $ 1,398          $ 213         $ 7      $ 61,940     $ 1,405
  ===============================================================================================================


                                                12


         The table below sets forth certain information regarding the carrying
value, weighted average yields and contractual maturities of the bank's
investment securities available-for-sale and mortgage-backed securities
available-for-sale.


                                                                 At September 30, 2006
                         -------------------------------------------------------------------------------------------------------
                                                More than One       More than Five
                          One Year or Less   Year to Five Years   Years to Ten Years    More than Ten Years          Total
                         ------------------ -------------------- --------------------  ---------------------  ------------------
                                   Weighted           Weighted             Weighted               Weighted              Weighted
                         Carrying  Average  Carrying  Average    Carrying   Average     Carrying  Average    Carrying   Average
                          Value     Yield    Value     Yield      Value     Yield        Value     Yield       Value     Yield
 -------------------------------------------------------------------------------------------------------------------------------
  (Dollars in Thousands)
  Investment securities available-for-sale:
   Adjustable-rate securities:
                                                                                          
     CMO's                 $ -          -%    $  -        -%     $    -         -%    $  9,755      5.78%   $ 9,755     5.78%
     Corporate debt          -          -        -        -       2,880      6.46        4,262      7.04      7,142     6.81
     U.S. Government
       SBA's                32       3.02        -        -         873      6.90       26,294      5.95     27,199     5.97
  ------------------------------------------------------------------------------------------------------------------------------
         Total              32       3.02        -        -       3,753      6.56       40,311      6.02     44,096     6.06
  ------------------------------------------------------------------------------------------------------------------------------
  MBS's available for sale:
   Adjustable-rate securities:
     FHLMC                   -          -        -        -           -         -        5,463      3.82      5,463     3.82
     FNMA                    -          -        -        -           -         -       17,773      3.48     17,773     3.48
     GNMA                   34       4.66        -        -           -         -        7,882      3.62      7,916     3.62
  ------------------------------------------------------------------------------------------------------------------------------
         Total              34       4.66        -        -           -         -       31,118      3.58     31,152     3.58
  ------------------------------------------------------------------------------------------------------------------------------
   MBS'S fixed-rate:
     FNMA                    -          -      159     6.67          54      7.28            -         -        213     6.89
  ------------------------------------------------------------------------------------------------------------------------------
         Total               -          -      159     6.67          54      7.28            -         -        213     6.89
  ------------------------------------------------------------------------------------------------------------------------------
  Total mortgage-backed
   securities available-
   for-sale                 34       4.66      159     6.67          54      7.28       31,118      3.58     31,365     3.60
  ------------------------------------------------------------------------------------------------------------------------------
  Total investment
  portfolio               $ 66       3.86%    $159     6.67%     $3,807      6.57%    $ 71,429      4.96%   $75,461     5.04%
  ==============================================================================================================================


         The table below sets forth certain information regarding the carrying
value, weighted average yields and contractual maturities of the bank's
investment securities held-to-maturity and mortgage-backed securities held to
maturity.


                                                                    At September 30, 2006
                            -------------------------------------------------------------------------------------------------------
                                                   More than One       More than Five
                             One Year or Less   Year to Five Years   Years to Ten Years    More than Ten Years          Total
                            ------------------ -------------------- --------------------  ---------------------  ------------------
                                      Weighted           Weighted             Weighted               Weighted              Weighted
                            Carrying  Average  Carrying  Average    Carrying   Average     Carrying  Average     Carrying  Average
                             Value     Yield    Value     Yield      Value     Yield        Value     Yield        Value    Yield
- -----------------------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
                                                                                                
 Investment securities held-to-maturity:
 Adjustable-rate securities:
   U.S. Government SBA's    $    -        -%     $110      4.87%     $553      5.21%       $3,798      4.80%      $4,461      4.86%
 Fixed-rate:
   Corporate debt                -        -         -         -         -         -             -         -            -         -
- -----------------------------------------------------------------------------------------------------------------------------------
Total investment securities      -        -       110      4.87       553      5.21         3,798      4.80        4,461      4.86
held-to-maturity
- -----------------------------------------------------------------------------------------------------------------------------------
MBS's held-to-maturity:
 Adjustable-rate securities:
   FHLMC                         -        -         -         -         -         -           128      3.00          128      3.00
   FNMA                          -        -         -         -         -         -            84      6.92           84      6.92
- -----------------------------------------------------------------------------------------------------------------------------------
       Total                     -        -         -         -         -         -           212      4.56          212      4.56
- -----------------------------------------------------------------------------------------------------------------------------------
 Fixed-rate:
   FNMA                          -        -         -         -         -         -            23      6.50           23      6.50
- -----------------------------------------------------------------------------------------------------------------------------------
       Total                     -        -         -         -         -         -            23      6.50           23      6.50
- -----------------------------------------------------------------------------------------------------------------------------------
Total mortgage-backed securities
held-to-maturity                 -        -         -         -         -         -           235      4.75          235      4.75
- -----------------------------------------------------------------------------------------------------------------------------------
Total held-to-maturity
investments                 $    -        -%     $110      4.87%     $553      5.21%       $4,033      4.80%      $4,696      4.85%
===================================================================================================================================


                                                        13



SOURCES OF FUNDS

         GENERAL. Deposits, loan repayments and prepayments, cash flows
generated from operations, Federal Home Loan Bank ("FHLB") advances and reverse
repurchase agreements are the primary sources of the bank's funds for use in
lending, investing and for other general purposes.

         DEPOSITS. Deposits are attracted from within the bank's market area by
offering a broad selection of deposit instruments, including checking, savings,
money market and time deposits. Deposit account terms vary, differentiated by
the minimum balance required, the time periods that the funds must remain on
deposit and the interest rate, among other factors. In determining the terms of
its deposit accounts, the bank considers current interest rates, profitability
to the bank, interest rate risk characteristics, competition and its customer
preferences and concerns. The bank may pay above-market interest rates to
attract or retain deposits when less expensive sources of funds are not
available. The bank reviews its deposit composition and pricing weekly.

         At September 30, 2006, $102.3 million, or 79.93% of the bank's
certificate of deposit accounts were to mature within one year.

         The following table sets forth the distribution and the rates paid on
each category of the bank's deposits.


                                                                    At September 30,
                                      ------------------------------------------------------------------------------
                                                      2006                                    2005
                                      -------------------------------------- ---------------------------------------
                                                    Percent of                            Percent of
                                                      Total        Rate                     Total          Rate
                                        Balance      Deposits      Paid        Balance     Deposits        Paid
- --------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
                                                                                         
Savings accounts                        $  3,679        1.60%       0.98%    $  8,078        3.40%         0.99%
Now and money market accounts             73,334       31.86        3.51       66,638       28.02          2.75
Certificates of deposit                  127,939       55.58        4.55      145,912       61.36          3.32
Noninterest-bearing deposits:
    Demand deposits                       25,222       10.96           -       17,166        7.22             -
- --------------------------------------------------------------------------------------------------------------------
        Total deposits                  $230,174      100.00%       3.67%    $237,794      100.00%         2.84%
====================================================================================================================


         The following table presents information concerning the amounts, the
rates and the periods to maturity of the bank's certificate accounts
outstanding.


                                                                                At September 30, 2006
                                                                            -----------------------------
                                                                               Amount           Rate
         ------------------------------------------------------------------------------------------------
         (Dollars in Thousands)
                                                                                             
         Balance maturing:
         Three months or less                                                   $ 47,401           4.54%
         Three months to one year                                                 54,856           4.66
         One year to three years                                                  21,264           4.31
         Over three years                                                          4,418           4.48
         ------------------------------------------------------------------------------------------------
                  Total                                                         $127,939           4.55%
         ================================================================================================


                                                       14


         At September 30, 2006, the bank had $46.9 million in certificate
accounts in amounts of $100,000 or more maturing as follows:


                                   Maturity Period                                            Weighed
                                                                                              Average
                                                                                Amount          Rate
         ------------------------------------------------------------------------------------------------
                                                                                           
         Three months or less                                                   $25,992          4.74%
         Over 3 through 6 months                                                  5,577          4.70
         Over 6 through 12 months                                                10,021          5.01
         Over 12 months                                                           5,315          4.41
         ------------------------------------------------------------------------------------------------
               Total                                                            $46,905          4.75%
         ================================================================================================

         The following table sets forth the deposit activity of the bank for the
periods indicated.


                                                                At or For the Year Ended September 30,
                                                              -------------------------------------------
                                                                   2006          2005          2004
         ------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                     
         Balance at beginning of period                           $237,794       $288,956     $297,876

         Net deposits (withdrawals) before interest credited       (15,329)       (57,499)     (14,671)
         Interest credited                                           7,709          6,337        5,751
         ------------------------------------------------------------------------------------------------
         Net increase (decrease) in deposits                        (7,620)       (51,162)      (8,920)
         ------------------------------------------------------------------------------------------------
            Ending balance                                        $230,174       $237,794     $288,956
         ================================================================================================


         BORROWINGS. At September 30, 2006, borrowings consisted of FHLB
advances and reverse repurchase agreements totaling $54.6 million. FHLB advances
amounted to $36.0 million at September 30, 2006, a decrease from the $38.0
million outstanding at September 30, 2005, and other borrowings (reverse
repurchase agreements) amounted to $18.6 million, a decrease of $19.9 million
compared to $38.5 million at September 30, 2005. During the fiscal year ended
September 30, 2006, all reverse repurchase agreements represented agreements to
repurchase the same securities.

         The following table sets forth information regarding the bank's
borrowed funds:


                                                                                  At or For the Year Ended September 30,
                                                                                ------------------------------------------
                                                                                     2006           2005         2004
         -----------------------------------------------------------------------------------------------------------------
                                                                                                     
         FHLB Advances:
         Average balance outstanding                                                 $ 44,894      $ 44,422   $ 116,155
         Maximum amount outstanding at any month-end during the period                 51,000        49,200     142,250
         Balance outstanding at end of period                                          36,000        38,000      51,200
         Weighted average interest rate during the period                               5.05%         4.47%       2.39%
         Weighted average interest rate at end of period                                5.28%         4.85%       3.93%

         Reverse repurchase agreements:
         Average balance outstanding                                                   31,624        58,837      89,734
         Maximum amount outstanding at any month-end during the period                 35,641        62,846      93,730
         Balance outstanding at end of period                                          18,574        38,479      64,865
         Weighted average interest rate during the period                               4.21%         4.37%       4.26%
         Weighted average interest rate at end of period                                4.65%         3.69%       1.98%


                                                       15




SUBSIDIARY ACTIVITIES

         We have two subsidiaries, the bank and Greater Atlantic Capital Trust
I. We established the Trust in January 2002 to issue certain convertible
preferred securities which we completed in March 2002. See discussion of the
Trust in Note 22 to the financial statements.

PERSONNEL

         As of September 30, 2006, we had 62 full-time employees and 14
part-time employees. The employees are not represented by a collective
bargaining unit and the company considers its relationship with its employees to
be good.



                                       16



                           REGULATION AND SUPERVISION

GENERAL

         As a savings and loan holding company, the company is required by
federal law to report to, and otherwise comply with the rules and regulations
of, the Office of Thrift Supervision. The bank is subject to extensive
regulation, examination and supervision by the Office of Thrift Supervision, as
its primary federal regulator, and the Federal Deposit Insurance Corporation, as
the deposit insurer. The bank is a member of the Federal Home Loan Bank System
and, with respect to deposit insurance, of the Savings Association Insurance
Fund managed by the Federal Deposit Insurance Corporation. The bank must file
reports with the Office of Thrift Supervision and the Federal Deposit Insurance
Corporation concerning its activities and financial condition in addition to
obtaining regulatory approvals prior to entering into certain transactions such
as mergers with, or acquisitions of, other savings institutions. The Office of
Thrift Supervision and/or the Federal Deposit Insurance Corporation conduct
periodic examinations to test the bank's safety and soundness and compliance
with various regulatory requirements. This regulation and supervision
establishes a comprehensive framework of activities in which an institution can
engage and is intended primarily for the protection of the insurance fund and
depositors. The regulatory structure also gives the regulatory authorities
extensive 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 regulatory requirements and
policies, whether by the Office of Thrift Supervision, the Federal Deposit
Insurance Corporation or Congress, could have a material adverse impact on the
company, the bank and their operations. Certain regulatory requirements
applicable to the bank and to the company are referred to below or elsewhere
herein. The description of statutory provisions and regulations applicable to
savings institutions and their holding companies set forth below does not
purport to be a complete description of such statutes and regulations and their
effects on the Bank and the company.

HOLDING COMPANY REGULATION

         The company is a nondiversified unitary savings and loan holding
company within the meaning of federal law. Under prior law, a unitary savings
and loan holding company, such as the company, was not generally restricted as
to the types of business activities in which it may engage, provided that the
bank continued to be a qualified thrift lender. See "FEDERAL SAVINGS INSTITUTION
REGULATION - QTL TEST." The Gramm-Leach-Bliley Act of 1999 provides that no
company may acquire control of a savings institution after May 4, 1999 unless it
engages only in the financial activities permitted for financial holding
companies under the law or for multiple savings and loan holding companies as
described below. Further, the Gramm-Leach-Bliley Act specifies that existing
savings and loan holding companies may only engage in such activities. The
Gramm-Leach-Bliley Act, however, grandfathered the unrestricted authority for
activities with respect to unitary savings and loan holding companies existing
prior to May 4, 1999, so long as the holding company's savings institution
subsidiary continues to comply with the QTL Test. The company does not qualify
for the grandfathering. Upon any non-supervisory acquisition by the company of
another savings institution or savings bank that meets the qualified thrift
lender test and is deemed to be a savings institution by the Office of Thrift
Supervision, the company would become a multiple savings and loan holding
company (if the acquired institution is held as a separate subsidiary) and would
generally be limited to activities permissible for bank holding companies under
Section 4(c)(8) of the Bank Holding Company Act, subject to the prior approval
of the Office of Thrift Supervision, and certain activities authorized by Office
of Thrift Supervision regulation. However, the OTS has issued an interpretation
concluding that multiple savings and loan holding companies may also engage in
activities permitted for financial holding companies.

         A savings and loan holding company is prohibited from, directly or
indirectly, acquiring more than 5% of the voting stock of another savings
institution or savings and loan holding company, without prior written approval
of the Office of Thrift Supervision and from acquiring or retaining control of a
depository institution that is not insured by the Federal Deposit Insurance
Corporation. In evaluating applications by holding companies to acquire savings
institutions, the Office of Thrift Supervision considers the financial and
managerial resources and future prospects of the company and institution
involved, the effect of the acquisition on the risk to the deposit insurance
funds, the convenience and needs of the community and competitive factors.

         The Office of Thrift Supervision may not approve any acquisition that
would result in a multiple savings and loan holding company controlling savings
institutions in more than one state, subject to two exceptions: (i) the approval
of interstate supervisory acquisitions by savings and loan holding companies and
(ii) the acquisition of a savings institution in another state if the laws of
the state of the target savings institution specifically permit such
acquisitions. The states vary in the extent to which they permit interstate
savings and loan holding company acquisitions.


                                       17



         Although savings and loan holding companies are not currently subject
to specific capital requirements or specific restrictions on the payment of
dividends or other capital distributions, federal regulations do prescribe such
restrictions on subsidiary savings institutions as described below. The bank
must notify the Office of Thrift Supervision (30) days before declaring any
dividend to the company. In addition, the financial impact of a holding company
on its subsidiary institution is a matter that is evaluated by the Office of
Thrift Supervision and the agency has authority to order cessation of activities
or divestiture of subsidiaries deemed to pose a threat to the safety and
soundness of the institution.

         ACQUISITION OF THE COMPANY. Under the Federal Change in Bank Control
Act, a notice must be submitted to the Office of Thrift Supervision if any
person (including a company), or group acting in concert, seeks to acquire
"control" of a savings and loan holding company. Under certain circumstances, a
change of control may occur, and prior notice is required, upon the acquisition
of 10% or more of the company's outstanding voting stock, unless the Office of
Thrift Supervision has found that the acquisition will not result in a change of
control of the company. Under the Change in Bank Control Act, the Office of
Thrift Supervision has 60 days from the filing of a complete notice to act,
taking into consideration certain factors, including the financial and
managerial resources of the acquirer and the anti-trust effects of the
acquisition. Any company that acquires control would then be subject to
regulation as a savings and loan holding company.

FEDERAL SAVINGS INSTITUTION REGULATION

         BUSINESS ACTIVITIES. The activities of federal savings banks are
governed by federal law and regulations. These laws and regulations delineate
the nature and extent of the activities in which federal savings banks may
engage. In particular, certain lending authority for federal savings banks,
E.G., commercial, non-residential real property loans and consumer loans, is
limited to a specified percentage of the institution's capital or assets.

         CAPITAL REQUIREMENTS. The Office of Thrift Supervision capital
regulations require savings institutions to meet three minimum capital
standards: a 1.5% tangible capital to total assets ratio, a 4% leverage ratio
(3% for institutions receiving the highest rating on the CAMELS examination
rating system) and an 8% risk-based capital ratio. In addition, the prompt
corrective action standards discussed below also establish, in effect, a minimum
2% tangible capital standard, a 4% leverage ratio (3% for institutions receiving
the highest rating on the CAMELS system) and, together with the risk-based
capital standard itself, a 4% Tier 1 risk-based capital standard. The Office of
Thrift Supervision regulations also require that, in meeting the tangible,
leverage and risk-based capital standards, institutions must generally deduct
investments in and loans to subsidiaries engaged in activities as principal that
are not permissible for a national bank.

         The risk-based capital standard for savings institutions requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and supplementary capital) to risk-weighted assets of at least 4% and 8%,
respectively. In determining the amount of risk-weighted assets, all assets,
including certain off-balance sheet assets, recourse obligations, residual
interests and direct credit substitutes, are multiplied by a risk-weight factor
of 0% to 100%, assigned by the Office of Thrift Supervision capital regulation
based on the risks believed inherent in the type of asset. Core (Tier 1) capital
is defined as common stockholders' equity (including retained earnings), certain
noncumulative perpetual preferred stock and related surplus, and minority
interests in equity accounts of consolidated subsidiaries less intangibles other
than certain mortgage servicing rights and credit card relationships. The
components of supplementary capital currently include cumulative preferred
stock, long-term perpetual preferred stock, mandatory convertible securities,
subordinated debt and intermediate preferred stock, the allowance for loan and
lease losses limited to a maximum of 1.25% of risk-weighted assets and up to 45%
of unrealized gains on available-for-sale equity securities with readily
determinable fair market values. Overall, the amount of supplementary capital
included as part of total capital cannot exceed 100% of core capital.

         The Office of Thrift Supervision also has authority to establish
individual minimum capital requirements in appropriate cases upon a
determination that an institution's capital level is or may become inadequate in
light of the particular circumstances. At September 30, 2006, the bank met each
of its capital requirements.

         The following table presents the bank's capital position at September
30, 2006.


                                                                                                        Capital
                                                                                Excess      ----------------------------
                                                   Actual        Required     (Deficiency)       Actual       Required
                                                   Capital        Capital       Amount           Percent      Percent
         ---------------------------------------------------------------------------------------------------------------
         (Dollars in Thousands)
                                                                                                 
         Tangible                                  $16,738         $ 4,560        $12,178          5.51%        1.50%
         Core (Leverage)                            16,738          12,159          4,579          5.51         4.00
         Risk-based                                 17,636          15,487          2,149          9.11         8.00


                                                     18


         PROMPT CORRECTIVE REGULATORY ACTION. The Office of Thrift Supervision
is required to take certain supervisory actions against undercapitalized
institutions, the severity of which depends upon the institution's degree of
undercapitalization. Generally, a savings institution that has a ratio of total
capital to risk weighted assets of less than 8%, a ratio of Tier 1 (core)
capital to risk-weighted assets of less than 4% or a ratio of core capital to
total assets of less than 4% (3% or less for institutions with the highest
examination rating) is considered to be "undercapitalized." A savings
institution that has a total risk-based capital ratio less than 6%, a Tier 1
capital ratio of less than 3% or a leverage ratio that is less than 3% is
considered to be "significantly undercapitalized" and a savings institution that
has a tangible capital to assets ratio equal to or less than 2% is deemed to be
"critically undercapitalized." Subject to a narrow exception, the Office of
Thrift Supervision is required to appoint a receiver or conservator within
specified time frames for an institution that is "critically undercapitalized."
The regulation also provides that a capital restoration plan must be filed with
the Office of Thrift Supervision within 45 days of the date a savings
institution receives notice that it is "undercapitalized," "significantly
undercapitalized" or "critically undercapitalized." Compliance with the plan
must be guaranteed by any parent holding company. In addition, numerous
mandatory supervisory actions become immediately applicable to an
undercapitalized institution, including, but not limited to, increased
monitoring by regulators and restrictions on growth, capital distributions and
expansion. The Office of Thrift Supervision could also take any one of a number
of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.
Significantly and critically undercapitalized institutions are subject to
additional mandatory and discretionary measures.

          INSURANCE OF DEPOSIT ACCOUNTS. The bank's deposits are insured up to
applicable limits by the Deposit Insurance Fund of the Federal Deposit Insurance
Corporation. The Deposit Insurance Fund is the successor to the Bank Insurance
Fund and the Savings Association Insurance Fund, which were merged in 2006. The
Federal Deposit Insurance Corporation recently amended its risk-based assessment
system for 2007 to implement authority granted by the Federal Deposit Insurance
Reform Act of 2005 ("Reform Act"). Under the revised system, insured
institutions are assigned to one of four risk categories based on supervisory
evaluations, regulatory capital levels and certain other factors. An
institution's assessment rate depends upon the category to which it is assigned.
Risk category I, which contains the least risky depository institutions, is
expected to include more than 90% of all institutions. Unlike the other
categories, Risk Category I contains further risk differentiation based on the
Federal Deposit Insurance Corporation's analysis of financial ratios,
examination component ratings and other information. Assessment rates are
determined by the Federal Deposit Insurance Corporation and currently range from
five to seven basis points for the healthiest institutions (Risk Category I) to
43 basis points of assessable deposits for the riskiest (Risk Category IV). The
Federal Deposit Insurance Corporation may adjust rates uniformly from one
quarter to the next, except that no single adjustment can exceed three basis
points.

         The Reform Act also provided for a one-time credit for eligible
institutions based on their assessment base as of December 31, 1996. Subject to
certain limitations with respect to institutions that are exhibiting weaknesses,
credits can be used to offset assessments until exhausted. The bank's one-time
credit is expected to approximate $103,000. The Reform Act also provided for the
possibility that the Federal Deposit Insurance Corporation may pay dividends to
insured institutions once the Deposit Insurance fund reserve ratio equals or
exceeds 1.35% of estimated insured deposits.

         In addition to the assessment for deposit insurance, institutions are
required to make payments on bonds issued in the late 1980s by the Financing
Corporation to recapitalize the predecessor to the Savings Association Insurance
Fund. During fiscal 2006, Financing Corporation payments for Savings Association
Insurance Fund members approximated 1.28 basis points of assessable deposits.

         The bank's total assessment paid for this period (including the FICO
assessment) was $105,044. The Federal Deposit Insurance Corporation has
authority to increase insurance assessments. A significant increase in Savings
Association Insurance Fund insurance premiums would likely have an adverse
effect on the operating expenses and results of operations of the bank.
Management cannot predict what insurance assessment rates will be in the future.

         Insurance of deposits may be terminated by the Federal Deposit
Insurance Corporation 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 Federal Deposit Insurance Corporation or the Office of
Thrift Supervision. The management of the bank does not know of any practice,
condition or violation that might lead to termination of deposit insurance.

         LOANS TO ONE BORROWER. Federal law provides that savings institutions
are generally subject to the limits on loans to one borrower applicable to
national banks. A savings institution may not make a loan or extend credit to a
single or related group of borrowers in excess of 15% of its unimpaired capital
and surplus. An additional amount may be lent, equal to 10% of unimpaired
capital and surplus, if secured by specified readily marketable collateral. At
September 30, 2006, Greater Atlantic's limit on loans to one borrower was $2.7
million, and Greater Atlantic's largest aggregate outstanding loan to one
borrower was $4.0 million. This loan and any other loan in excess of the loans
to one borrower limit will be sold in the form of a participation.

                                       19


         QTL TEST. The Home Owners' Loan Act requires savings institutions to
meet a qualified thrift lender test. Under the test, a savings association is
required to either qualify as a "domestic building and loan association" under
the Internal Revenue Code or maintain at least 65% of its "portfolio assets"
(total assets less: (i) specified liquid assets up to 20% of total assets; (ii)
intangibles, including goodwill; and (iii) the value of property used to conduct
business) in certain "qualified thrift investments" (primarily residential
mortgages and related investments, including certain mortgage-backed securities)
in at least 9 months out of each 12 month period.

         A savings institution that fails the qualified thrift lender test is
subject to certain operating restrictions and may be required to convert to a
bank charter. As of September 30, 2006, Greater Atlantic maintained 74% of its
portfolio assets in qualified thrift investments and, therefore, met the
qualified thrift lender test. Recent legislation has expanded the extent to
which education loans, credit card loans and small business loans may be
considered "qualified thrift investments."

          LIMITATION ON CAPITAL DISTRIBUTIONS. Office of Thrift Supervision
regulations impose limitations upon all capital distributions by a savings
institution, including cash dividends, payments to repurchase its shares and
payments to stockholders of another institution in a cash-out merger. An
application to and the prior approval of the Office of Thrift Supervision is
required prior to any capital distribution if the institution does not meet the
criteria for "expedited treatment" of applications under Office of Thrift
Supervision regulations (I.E., generally, examination ratings in the two top
categories), the total capital distributions for the calendar year exceed net
income for that year plus the amount of retained net income for the preceding
two years, the institution would be undercapitalized following the distribution
or the distribution would otherwise be contrary to a statute, regulation or
agreement with Office of Thrift Supervision. If an application is not required,
the institution must still provide prior notice to Office of Thrift Supervision
of the capital distribution if, like Greater Atlantic, it is a subsidiary of a
holding company. In the event Greater Atlantic's capital fell below its
regulatory requirements or the Office of Thrift Supervision notified it that it
was in need of more than normal supervision, Greater Atlantic's ability to make
capital distributions could be restricted. In addition, the Office of Thrift
Supervision could prohibit a proposed capital distribution by any institution,
which would otherwise be permitted by the regulation, if the Office of Thrift
Supervision determines that such distribution would constitute an unsafe or
unsound practice. On December 13, 2006, the bank was advised by the OTS that the
OTS would not approve the bank's application to pay a cash dividend to the
company, and the company exercised its right to defer the next scheduled
quarterly distribution on the cumulative convertible trust preferred securities
for an indefinite period (which can be no longer than 20 consecutive quarterly
periods).

         ASSESSMENTS. Savings institutions are required to pay assessments to
the Office of Thrift Supervision to fund the agency's operations. The general
assessments, paid on a semi-annual basis, are computed based upon the savings
institution's total assets, including consolidated subsidiaries, as reported in
Greater Atlantic's latest quarterly thrift financial report. The assessments
paid by Greater Atlantic for the fiscal year ended September 30, 2006, totaled
$125,783.

         TRANSACTIONS WITH RELATED PARTIES. Greater Atlantic's authority to
engage in transactions with "affiliates" (E.G., any company that controls or is
under common control with an institution, including Greater Atlantic Financial
and its non-savings institution subsidiaries) is limited by federal law. The
aggregate amount of covered transactions with any individual affiliate is
limited to 10% of the capital and surplus of the savings institution. The
aggregate amount of covered transactions with all affiliates is limited to 20%
of the savings institution's capital and surplus. Certain transactions with
affiliates are required to be secured by collateral in an amount and of a type
described in federal law. The purchase of low quality assets from affiliates is
generally prohibited. The transactions with affiliates must be on terms and
under circumstances, that are at least as favorable to the institution as those
prevailing at the time for comparable transactions with non-affiliated
companies. In addition, savings institutions are prohibited from lending to any
affiliate that is engaged in activities that are not permissible for bank
holding companies and no savings institution may purchase the securities of any
affiliate other than a subsidiary.

         The Sarbanes-Oxley Act of 2002 generally prohibits loans by the company
to its executive officers and directors. However, that law contains a specific
exception for loans by the bank to its executive officers and directors in
compliance with federal banking laws. Under such laws, the bank's authority to
extend credit to executive officers, directors and 10% shareholders
("insiders"), as well as entities such persons control, is limited. The law
limits both the individual and aggregate amount of loans the bank may make to
insiders based, in part, on the bank's capital position and requires certain
board approval procedures to be followed. Such loans are required to be made on
terms substantially the same as those offered to unaffiliated individuals and
not involve more than the normal risk of repayment. There is an exception for
loans made pursuant to a benefit or compensation program that is widely
available to all employees of the institution and does not give preference to
insiders over other employees.

                                       20



         ENFORCEMENT. The Office of Thrift Supervision has primary enforcement
responsibility over savings institutions and has the authority to bring actions
against the institution and all institution-affiliated parties, including
stockholders, and any attorneys, appraisers and accountants who knowingly or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution. Formal enforcement action may range from the issuance of a
capital directive or cease and desist order to removal of officers and/or
directors to institution of receivership, conservatorship or termination of
deposit insurance. Civil penalties cover a wide range of violations and can
amount to $25,000 per day, or even $1.0 million per day in especially egregious
cases. The Federal Deposit Insurance Corporation has the authority to recommend
to the Director of the Office of Thrift Supervision that enforcement action be
taken with respect to a particular savings institution. If the Director does not
take action, the Federal Deposit Insurance Corporation has authority to take
such action under certain circumstances. Federal law also establishes criminal
penalties for certain violations.

         STANDARDS FOR SAFETY AND SOUNDNESS. The federal banking agencies have
adopted Interagency Guidelines prescribing Standards for Safety and Soundness.
The guidelines set forth the safety and soundness standards that the federal
banking agencies use to identify and address problems at insured depository
institutions before capital becomes impaired. If the Office of Thrift
Supervision determines that a savings institution fails to meet any standard
prescribed by the guidelines, the Office of Thrift Supervision may require the
institution to submit an acceptable plan to achieve compliance with the
standard.

FEDERAL HOME LOAN BANK SYSTEM

         Greater Atlantic is a member of the Federal Home Loan Bank System,
which consists of 12 regional Federal Home Loan Banks. The Federal Home Loan
Bank provides a central credit facility primarily for member institutions.
Greater Atlantic, as a member of the Federal Home Loan Bank, is required to
acquire and hold shares of capital stock in that Federal Home Loan Bank in an
amount at least equal to 1.0% of the aggregate principal amount of its unpaid
residential mortgage loans and similar obligations at the beginning of each
year, or 1/20 of its advances (borrowings) from the Federal Home Loan Bank,
whichever is greater. Greater Atlantic was in compliance with this requirement
with an investment in Federal Home Loan Bank stock at September 30, 2006 of $2.4
million.

         The Federal Home Loan Banks are required to provide funds used for the
resolution of insolvent thrifts in the late 1980s and to contribute funds for
affordable housing programs. Those requirements could reduce the amount of
dividends that the Federal Home Loan Banks pay to their members and could also
result in the Federal Home Loan Banks imposing a higher rate of interest on
advances to their members. If dividends were reduced, or interest on future
Federal Home Loan Bank advances increased, Greater Atlantic's net interest
income would likely also be reduced.

FEDERAL RESERVE SYSTEM

         The Federal Reserve Board regulations require savings institutions to
maintain non-interest earning reserves against their transaction accounts
(primarily NOW and regular checking accounts). The regulations generally provide
that reserves be maintained against aggregate transaction accounts as follows: a
3% reserve ratio is assessed on net transaction accounts up to $48.3 million;
for $48.3 million the required reserve is $1.2 million, and, for amounts in
excess of $48.3 million the required ratio is 10%. The first $7.8 million of
otherwise reservable balances (subject to adjustments by the Federal Reserve
Board) are exempted from the reserve requirements. The amounts are adjusted
annually. The bank complies with the foregoing requirements.

COMMUNITY REINVESTMENT ACT

         Under the Community Reinvestment Act, as implemented by Office of
Thrift Supervision regulations, a savings association 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 Community Reinvestment Act 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
Community Reinvestment Act. The Community Reinvestment Act requires the Office
of Thrift Supervision, in connection with its examination of an institution, to
assess the institution's record of meeting the credit needs of its community and
to take such record into account in its evaluation of applications by such
institution. The Community Reinvestment Act requires public disclosure of an
institution's Community Reinvestment Act rating. Greater Atlantic's latest
Community Reinvestment Act rating, received from the Office of Thrift
Supervision was "Satisfactory."

                                       21



                           FEDERAL AND STATE TAXATION

         GENERAL. The company and the bank report their income on a fiscal year
basis using the accrual method of accounting and are subject to federal income
taxation in the same manner as other corporations with some exceptions. The
following discussion of tax matters is intended only as a summary and does not
purport to be a comprehensive description of the tax rules applicable to the
bank or the company. The bank has not been audited by the IRS or the Virginia
Department of Taxation ("DOT") in the past five years.

         DISTRIBUTIONS. To the extent that the bank makes "non-dividend
distributions" to the company that are considered as made (i) from the reserve
for losses on qualifying real property loans, to the extent the reserve for such
losses exceeds the amount that would have been allowed under the experience
method, or (ii) from the supplemental reserve for losses on loans ("Excess
Distributions"), then 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 be
considered to result in a distribution from the bank's bad debt reserve. Thus,
any dividends to the company that would reduce amounts appropriated to the
bank's bad debt reserve and deducted for federal income tax purposes would
create a tax liability for the bank. The amount of additional taxable income
created by an Excess Distribution is an amount that, when reduced by the tax
attributable to the income, is equal to the amount of the distribution. Thus,
if, after the Conversion, the bank makes a "non-dividend distribution," then
approximately one and one-half times the amount so used would be includable in
gross income for federal income tax purposes, presumably taxed at a 34%
corporate income tax rate (exclusive of state and local taxes). See "Regulation"
and "Dividend Policy" for limits on the payment of dividends of the bank. The
bank does not intend to pay dividends that would result in a recapture of any
portion of its bad debt reserve.

         CORPORATE ALTERNATIVE MINIMUM TAX ("AMT"). The Code imposes a tax on
alternative minimum taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI
could be offset by net operating loss carryovers. 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 preference and prior to reduction
for net operating losses). Since the company and the bank have net operating
losses for the 2006 fiscal year, they do not record a provision for income
taxes.

         DIVIDENDS RECEIVED DEDUCTION AND OTHER MATTERS. The company may exclude
from its income 100% of dividends received from the bank as a member of the same
affiliated group of corporations. The corporate dividends received deduction is
generally 70% in the case of dividends received from unaffiliated corporations
with which the company and the bank will not file a consolidated tax return,
except that if the company or the bank owns more than 20% of the stock of a
corporation distributing a dividend then 80% of any dividends received may be
deducted.

STATE AND LOCAL TAXATION

         COMMONWEALTH OF VIRGINIA. The Commonwealth of Virginia imposes a tax at
the rate of 6.0% on the "Virginia taxable income" of the company. Virginia
taxable income is equal to federal taxable income with certain adjustments.
Significant modifications include the subtraction from federal taxable income of
interest or dividends on obligations or securities of the United States that are
exempt from state income taxes.

         DELAWARE TAXATION. As a Delaware company not earning income in
Delaware, the company is exempt from Delaware corporate income tax but is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware. However, to the extent that the company conducts business
outside of Delaware, the company may be considered doing business and subject to
additional taxing jurisdictions outside of Delaware.

                                       22




ITEM 1A. RISK FACTORS

OUR INCREASED EMPHASIS ON COMMERCIAL AND CONSTRUCTION LENDING MAY EXPOSE US TO
INCREASED LENDING RISKS.

         At September 30, 2006, our loan portfolio consisted of $28.4 million,
or 14.06% of commercial real estate loans, $28.1 million, or 13.91% of
construction and land development loans and $39.8 million, or 19.70% of
commercial business loans. We intend to increase our emphasis on these types of
loans. These types of loans generally expose a lender to greater risk of
non-payment and loss than one-to-four-family residential mortgage loans because
repayment of the loans often depends on the successful operation of the
property, the income stream of the borrowers and, for construction loans, the
accuracy of the estimate of the property's value at completion of construction
and the estimated cost of construction. Such loans typically involve larger loan
balances to single borrowers or groups of related borrowers compared to one- to
four-family residential mortgage loans. Commercial business loans expose us to
additional risks since they typically are made on the basis of the borrower's
ability to make repayments from the cash flow of the borrower's business and are
secured by non-real estate collateral that may depreciate over time. In
addition, since such loans generally entail greater risk than one- to
four-family residential mortgage loans, we may need to increase our allowance
for loan losses in the future to account for the likely increase in probable
incurred credit losses associated with the growth of such loans. Also, many of
our commercial and construction borrowers have more than one loan outstanding
with us. Consequently, an adverse development with respect to one loan or one
credit relationship can expose us to a significantly greater risk of loss
compared to an adverse development with respect to a one- to four-family
residential mortgage loan.

STRONG COMPETITION WITHIN OUR MARKET AREA COULD HURT OUR ABILITY TO COMPETE AND
COULD SLOW OUR GROWTH.

         We face intense competition both in making loans and attracting
deposits. This competition has made it more difficult for us to make new loans
and has occasionally forced us to offer higher deposit rates. Price competition
for loans and deposits might result in us earning less on our loans and paying
more on our deposits, which reduces net interest income. Some of the
institutions with which we compete have substantially greater resources and
lending limits than we have and may offer services that we do not provide. We
expect competition to increase in the future as a result of legislative,
regulatory and technological changes and the continuing trend of consolidation
in the financial services industry. Our profitability depends upon our continued
ability to compete successfully in our market area.

AN INCREASE IN LOAN PREPAYMENTS AND ON PREPAYMENT OF LOANS UNDERLYING
MORTGAGE-BACKED SECURITIES AND SMALL BUSINESS ADMINISTRATION CERTIFICATES MAY
ADVERSELY AFFECT OUR PROFITABILITY.

         Prepayment rates are affected by consumer behavior, conditions in the
housing and financial markets, general economic conditions and the relative
interest rates on fixed-rate and adjustable-rate mortgage loans. Although
changes in prepayment rates are, therefore, difficult for us to predict,
prepayment rates tend to increase when market interest rates decline relative to
the rates on the prepaid instruments.

         We recognize our deferred loan origination costs and premiums paid on
originating these loans by adjusting our interest income over the contractual
life of the individual loans. As prepayments occur, the rate at which net
deferred loan origination costs and premiums are expensed accelerates. The
effect of the acceleration of deferred costs and premium amortization may be
mitigated by prepayment penalties paid by the borrower when the loan is paid in
full within a certain period of time, which varies between loans. If prepayment
occurs after the period of time when the loan is subject to a prepayment
penalty, the effect of the acceleration of premium and deferred cost
amortization is no longer mitigated.

         We recognize premiums we pay on mortgage-backed securities and Small
Business Administration Certificates as an adjustment to interest income over
the life of the security based on the rate of repayment of the securities.
Acceleration of prepayment on the loans underlying a mortgage-backed security or
Small Business Administration Certificate shortens the life of the security,
increases the rate at which premiums are expensed and further reduces interest
income.

         We may not be able to reinvest loan and security prepayments at rates
comparable to the prepaid instruments particularly in periods of declining
interest rates.

                                       23




WE OPERATE IN A HIGHLY REGULATED ENVIRONMENT AND WE MAY BE ADVERSELY AFFECTED BY
CHANGES IN LAWS AND REGULATIONS.

         The bank is subject to extensive regulation, supervision and
examination by the Office of Thrift Supervision and by the Federal Deposit
Insurance Corporation, as insurer of its deposits. Such regulation and
supervision govern the activities in which the bank and the company may engage,
and are intended primarily for the protection of the insurance fund and for the
depositors and borrowers of the bank. The regulation and supervision by the
Office of Thrift Supervision and the Federal Deposit Insurance Corporation are
not intended to protect the interests of investors in the common stock of the
company. Regulatory authorities have extensive discretion in their supervisory
and enforcement activities, including the imposition of restrictions on our
operations, the classification of our assets and determination of the level of
our allowance for loan losses. Any change in such regulation and oversight,
whether in the form of regulatory policy, regulations, legislation or
supervisory action, may have a material impact on our operations.

A BREACH OF INFORMATION SECURITY COULD NEGATIVELY AFFECT OUR EARNINGS.

         Increasingly, we depend upon data processing, communication and
information exchange on a variety of computing platforms and networks and over
the Internet. We cannot be certain all our systems are entirely free from
vulnerability to attack, despite safeguards we have instituted. In addition, we
rely on the services of a variety of vendors to meet data processing and
communication needs. If information security is breached, information can be
lost or misappropriated, resulting in financial loss or costs to us or damages
to others. These costs or losses could materially exceed the amount of insurance
coverage, if any, which would adversely affect our earnings.

WE ARE SUBJECT TO HEIGHTENED REGULATORY SCRUTINY WITH RESPECT TO BANK SECRECY
AND ANTI-MONEY LAUNDERING STATUTES AND REGULATIONS.

         Recently, regulators have intensified their focus on the USA PATRIOT
Act's anti-money laundering and Bank Secrecy Act compliance requirements. There
is also increased scrutiny of our compliance with the rules enforced by the
Office of Foreign Assets Control. In order to comply with regulations,
guidelines and examination procedures in this area, we have been required to
adopt new policies and procedures and to install new systems. We cannot be
certain that the policies, procedures and systems we have in place are flawless.
Therefore, there is no assurance that in every instance we are in full
compliance with these requirements.

FAILURE TO PAY INTEREST ON OUR DEBT MAY ADVERSELY IMPACT US.

         Deferral of interest payments where allowed on our convertible
preferred securities may affect our ability to issue additional debt.

FAILURE TO REMAIN A WELL CAPITALIZED INSTITUTION.

          As a result of recording losses of $5.6 million during the year ended
September 30, 2006, the bank ceased to be considered a well capitalized
institution and is now considered to be an adequately capitalized institution.
As an adequately capitalized institution, the bank cannot issue brokered
certificates of deposit without OTS or FDIC permission, and the OTS can limit
the payment of dividends from the bank to the company. Without the payment of a
dividend from the bank, the company is unable to make a distribution on the
cumulative convertible trust preferred securities. On December 13, 2006, the
bank was advised by the OTS that the OTS would not approve the bank's
application to pay a cash dividend to the company, and the company exercised its
right to defer the next scheduled quarterly distribution on the cumulative
convertible trust preferred securities.

ITEM 1B. UNRESOLVED STAFF COMMENTS

         The company has no unresolved staff comments for the period ended
September 30, 2006.


                                       24




ITEM 2.  PROPERTIES

         During fiscal year 2006, we conducted our business from six
full-service banking offices and our administrative office. The following table
sets forth certain information concerning the bank's offices as of September 30,
2006.


                                                                                                   Net Book Value
                                                                                                   of Property or
                                                                                                      Leasehold
                                                                      Original                      Improvements
                                                                         Year        Date of             at
                                                         Leased or    Leased or        Lease        September 30,
  Location                                                 Owned      Acquired      Expiration          2006
  ------------------------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                             
  ADMINISTRATIVE OFFICES:
  10700 Parkridge Boulevard
  Reston, Virginia 20191                                Leased          1998         01-31-11            $  101
  BRANCH OFFICES:
  11834 Rockville Pike
  Rockville, Maryland 20852                             Leased          1998         06-30-09                 8
  8070 Ritchie Highway
  Pasadena, Maryland 21122                              Leased          1998         08-31-08                23
  10700 Parkridge Boulevard
  Reston, Virginia 20191                                Leased          2004         01-31-11               394
  43086 Peacock Market Plaza
  South Riding, Virginia 20152                          Leased          2000         06-30-15               225
  1 South Royal Avenue
  Front Royal, Virginia 22630                           Owned           1977                                700
  9484 Congress Street
  New Market, Virginia 22844                            Owned           1989                                421
  LOAN OFFICES:
  2200 Defense Highway
  Crofton, Maryland 21114                               Leased          2002         11-30-08                 2
  12530 Parklawn Drive, Suite 170
  Rockville, Maryland 20852                             Leased          2005         06-30-10                48
  ------------------------------------------------------------------------------------------------------------------
                                                                                             Total       $1,922
  ==================================================================================================================


         The total net book value of the company's furniture, fixtures and
equipment at September 30, 2006 was $2.8 million. The properties are considered
by management to be in good condition.


                                       25



ITEM 3.  LEGAL PROCEEDINGS

         As previously reported in a Form 8-K filed on September 8, 2006, the
company announced that a Demand for Arbitration Before the American Arbitration
Association was filed against the company, the bank, GAMC, and Carroll E. Amos,
President and Chief Executive Officer of the company and the bank. The Demand
for Arbitration was filed by Stamm Mortgage Management, Inc. ("Stamm Mortgage")
and T. Mark Stamm, President of Stamm Mortgage in connection with the Management
Agreement among Stamm Mortgage, the bank, and GAMC that governed the management
of GAMC by Stamm Mortgage before the bank terminated the operations of GAMC
earlier this year, and certain aspects of the company's public disclosures of
that event.

         The Demand for Arbitration alleges three counts: rescission, breach of
contract, and defamation. As against the Bank and GAMC, Stamm Mortgage alleges
that the Management Agreement is unenforceable and should be rescinded,
requiring the Bank and GAMC, jointly and severally, to return $1.77 million that
Stamm Mortgage paid to the Bank and GAMC under the Management Agreement. As an
alternative to rescission, Stamm Mortgage alleges that the Bank and GAMC
breached the Management Agreement by terminating it contrary to its terms,
resulting in $9.6 million in lost profits to Stamm Mortgage. Stamm Mortgage and
Mr. Stamm both allege that the company, the bank, GAMC, and Mr. Amos, acting in
his official capacity, defamed Stamm Mortgage and Mr. Stamm through certain
public statements made in press releases and in public securities filings by the
company and seek $1.0 million in compensatory damages and $350,000 in punitive
damages.

         On December 29, 2006, counsel for the company, the bank, GAMC and Mr.
Amos filed an Answering Statement and Counterclaim in Arbitration. In, January
2007, the parties entered into negotiations looking toward a mutually acceptable
and amicable resolution of their claims. In the event that the claims cannot be
resolved through negotiations, the company intends to defend its position
vigorously.

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

         No matters were submitted to a vote of the stockholders during the
fourth quarter of the fiscal year ended September 30, 2006, through the
solicitation of proxies or otherwise.


                                       26



                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
         ISSUER PURCHASES OF EQUITY SECURITIES

         MARKET INFORMATION. The company's stock trades on the NASDAQ Stock
Market (ticker symbol GAFC). At September 30, 2006, there were approximately 373
stockholders of record. The following table sets forth market price information,
based on closing prices, as reported by the NASDAQ for the common stock high and
low closing prices for the periods indicated.



                                      First Quarter      Second                         Fourth Quarter
                                         Ended        Quarter Ended    Third Quarter        Ended
                                       December 31       March 31      Ended June 30     September 30
      -------------------------------------------------------------------------------------------------
                                                                                   
      Fiscal Year 2006
      High                                5.45              6.05             5.90              5.36
      Low                                 4.84              4.60             5.04              4.75

      Fiscal Year 2005
      High                                7.08              6.46             6.20              5.62
      Low                                 6.01              5.77             5.03              5.10
      -------------------------------------------------------------------------------------------------

         These market quotations reflect inter-dealer prices, without retail
mark-up, mark-down, or commission and may not necessarily represent actual
transactions. The company has not sold any unregistered securities and did not
repurchase any of its equity securities in the fiscal year ended September 30,
2006.



                                       27



ITEM 6.  SELECTED FINANCIAL DATA

         The following Selected Consolidated Financial Data should be read in
conjunction with our Consolidated Financial Statements and the notes thereto,
the information contained in "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and other financial information included
elsewhere in this Annual Report.


  ---------------------------------------------------------------------------------------------------------------------
  At or For the Years Ended September 30,                 2006       2005         2004         2003          2002
                                                                 (Restated)(4)(Restated)(4)(Restated)(4) (Restated)(4)
  ---------------------------------------------------------------------------------------------------------------------
  (In Thousands, Except Per Share Data)
                                                                                          
  Consolidated Statements of Operations Data:
     Interest income                                $    18,794 $   16,958    $   18,085   $   19,361    $   20,538
     Interest expense                                    11,305     10,546        11,970       12,277        12,933
  ---------------------------------------------------------------------------------------------------------------------
     Net interest income                                  7,489      6,412         6,115        7,084         7,605
     Provision for loan losses                              126        219           209          791           832
  ---------------------------------------------------------------------------------------------------------------------
     Net interest income after provision for loan
      losses                                              7,363      6,193         5,906        6,293         6,773
     Noninterest income (loss)                              639      3,173           547          766        (2,589)
     Noninterest expense                                 11,085      9,889        10,370       10,014         8,985
  ---------------------------------------------------------------------------------------------------------------------
     (Loss) income from continuing operations before
      taxes                                             (3,083)       (523)       (3,917)      (2,955)       (4,800)
     Provision for income taxes                               -          -             -            -             -
  ---------------------------------------------------------------------------------------------------------------------
       (Loss) income from continuing operations         (3,083)       (523)       (3,917)      (2,955)       (4,800)
     Discontinued operations:
       (Loss) income from operations                    (2,488)     (1,107)          428        4,898         1,968
  ---------------------------------------------------------------------------------------------------------------------
     Net (loss) income                              $   (5,571) $   (1,630)   $   (3,489)  $    1,943    $   (2,832)
  =====================================================================================================================

  Per Share Data:
     Net income (loss):
     Basic                                          $    (1.84) $    (0.54)   $    (1.16)  $     0.65    $    (0.94)
     Diluted                                        $    (1.84) $    (0.54)   $    (1.16)  $     0.44    $    (0.94)
     Book value                                           2.93        4.76          5.29         6.79          6.14
     Tangible book value                                  2.96        4.80          5.22         6.38          5.74
     Weighted average shares outstanding:
     Basic                                           3,020,934   3,015,509     3,012,434    3,012,434     3,010,420
     Diluted                                         3,020,934   3,015,509     3,012,434    4,413,462     3,010,420
  Shares outstanding                                 3,020,934   3,020,934     3,012,434    3,012,434     3,012,434
  Consolidated Statements of Financial Condition Data:
     Total assets                                   $  305,219  $  339,542    $  433,174   $  498,456    $  502,098
     Total loans receivable, net                       193,307     194,920       246,387      242,253       248,081
     Allowance for loan losses                           1,330       1,212         1,600        1,550         1,699
     Mortgage-loans held for sale                            -       9,517         5,528        6,554        14,553
     Investment securities (1)                          48,557      58,502        60,285      138,049       157,247
     Mortgage-backed securities                         31,600      57,296        92,722       86,735        52,112
     Total deposits                                    230,174     237,794       288,956      297,876       281,877
     FHLB advances                                      36,000      38,000        51,200       86,800        96,500
     Other borrowings                                   18,574      38,479        64,865       77,835        91,010
     Guaranteed convertible preferred securities of
      subsidiary trust                                   9,388       9,378         9,369        9,359         9,346
     Total stockholders' equity                          8,850      14,375        15,944       20,442        18,483
     Tangible capital                                    8,943      14,514        15,379       19,228        17,286


                                                               28



SELECTED FINANCIAL DATA - (CONTINUED)

  ---------------------------------------------------------------------------------------------------------------------
  At or For the Years Ended September 30,                 2006       2005         2004         2003          2002
                                                                 (Restated)(4)(Restated)(4)(Restated)(4) (Restated)(4)
  ---------------------------------------------------------------------------------------------------------------------
  (In Thousands, Except Per Share Data)
  Average Consolidated Statements of Financial
     Condition Data
     Total assets                                   $  315,133  $  370,729    $  504,039   $  477,882    $  422,825
     Investment securities(1)                           66,789      70,633       123,198      161,161       155,350
     Mortgage-backed securities(1)                      43,979      77,424       111,016       51,046        39,320
     Total loans                                       193,688     210,152       253,772      251,386       214,501
     Allowance for loan losses                           1,264       1,609         1,498        1,696         1,148
     Total deposits                                    210,311     245,518       275,636      279,469       243,120
     Total stockholders' equity                         12,164      13,830        15,236       15,132        18,140

  Performance Ratios (2)
     Return on average assets                            (1.77)%     (0.44)%       (0.69)%       0.41%        (0.67)%
     Return on average equity                           (45.80)     (11.79)       (22.90)       12.83        (15.61)
     Equity to assets                                     2.90        4.23          3.68         4.10          3.68
     Net interest margin                                  2.46        1.79          1.25         1.53          1.86
     Efficiency ratio(3)                                136.38      103.17        155.66       127.58        179.13

  Asset Quality Data:
     Non-performing assets to total assets, at
      period end                                          0.36        0.54          0.22         0.28          0.09
     Non-performing loans to total loans, at period
      end                                                 0.55        0.75          0.37         0.57          0.18
     Net charge-offs to average total loans               0.00        0.28          0.06         0.36          0.03
     Allowance for loan losses to:
       Total loans                                        0.66%       0.56%         0.62%        0.62%         0.66%
       Non-performing loans                             119.82       75.56        167.89       109.31        374.23
     Non-performing loans                           $    1,110  $    1,604    $      953   $    1,418    $      454
     Non-performing assets                               1,110       1,836           953        1,446           797
     Allowance for loan losses                           1,330       1,212         1,600        1,550         1,699

  Capital Ratios of the Bank:
     Leverage ratio                                       5.51%       6.66%         5.59%        5.68%         4.90%
     Tier 1 risk-based capital ratio                      8.59       10.25          9.81        12.08         10.97
     Total risk-based capital ratio                       9.11       10.75         10.42        12.70         11.73


(1)  Consists of securities classified as available-for-sale, held-to-maturity
     and for trading.
(2)  Ratios are presented on an annualized basis where appropriate.
(3)  Efficiency ratio consists of noninterest expense divided by net interest
     income and noninterest income.
(4)  The Consolidated Financial Statements and data for 2005, 2004, 2003 and
     2002 have been restated to reflect adjustments that are described in Notes
     2 and 3 to the Consolidated Financial Statements.

                                       29



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATION

FORWARD-LOOKING STATEMENTS

         When used in this Annual Report on Form 10-K and in future filings by
the company with the Securities and Exchange Commission (the "SEC"), in the
company's press releases or other public or shareholder communications, and in
oral statements made with the approval of an authorized executive officer, the
words or phrases "will likely result," "are expected to," "will continue," "is
anticipated," "estimate," "project" or similar expressions are intended to
identify "forward-looking statements" within the meaning of the Private
Securities Litigation Reform Act of 1995. Such statements are subject to certain
risks and uncertainties, including, among other things, changes in economic
conditions in the company's market area, changes in policies by regulatory
agencies, fluctuations in interest rates, demand for loans in the company's
market area and competition, that could cause actual results to differ
materially from historical earnings and those presently anticipated or
projected. The company wishes to advise readers that the factors listed above
could affect the company's financial performance and could cause the company's
actual results for future periods to differ materially from any opinions or
statements expressed with respect to future periods in any current statements.

         The company does not undertake and specifically declines any obligation
to publicly release the results of any revisions, which may be made to any
forward-looking statements to reflect events or circumstances after the date of
such statements or to reflect the occurrence of anticipated or unanticipated
events.

GENERAL
         The profitability of the company and, more specifically, the
profitability of its primary subsidiary, the bank, depends primarily on its net
interest income. Net interest income is the difference between the interest
income it earns on its loans and investment portfolio, and the interest it pays
on interest-bearing liabilities, which consist mainly of interest paid on
deposits and borrowings.

         The level of our non-interest income and operating expenses also
affects our profitability. Non-interest income consists primarily of gains on
sales of loans and available-for-sale investments, service charge fees and
commissions earned by non-bank subsidiaries. Operating expenses consist
primarily of salaries and employee benefits, occupancy-related expenses,
equipment and technology-related expenses and other general operating expenses.

         The operations of the bank, and banking institutions in general, are
significantly influenced by general economic conditions and related monetary and
fiscal policies of regulatory agencies. Deposit flows and the cost of deposits
and borrowings are influenced by interest rates on competing investments and
general market rates of interest. Lending activities are affected by the demand
for financing real estate and other types of loans, which in turn are affected
by the interest rates at which such financing may be offered and other factors
affecting loan demand and the availability of funds.

         During 2006, the company restated its historical financial statements
to reflect the accounting treatment for losses discovered in its subsidiary's,
(GAMC's) unreconciled inter-company account (See Note 2 to the consolidated
financial statements). The losses were discovered as the bank discontinued the
operations of the subsidiary. The loss in any given year did not reach a
material amount such as to require restatement. However, the bank determined to
provide the restatements because the cumulative amount of the losses aggregated
$1.4 million. The revisions had no impact on the cash flows of the bank.

         As previously reported in a Form 8-K filed on September 8, 2006, the
company announced that a Demand for Arbitration Before the American Arbitration
Association was filed against the company, the bank, GAMC, and Carroll E. Amos,
President and Chief Executive Officer of the company and the bank. (See Item 3.
Legal Proceedings of this Form 10-K.) During the course of the negotiations, the
company proposed a settlement offer which would require a contribution of
$500,000 by the company toward the settlement. That offer was accepted
conditioned on the execution of a mutual release by the parties. That mutual
release is currently the subject of negotiation. As a result, the company has
established a liability for the probable settlement and charged $500,000 as
other operating expense. Should the settlement not occur the company intends to
defend its position vigorously.

                                       30




CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGMENTS

         The company's financial statements are prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires management to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenue and
expenses as well as the disclosure of contingent liabilities. Management
continually evaluates its estimates and judgments including those related to the
allowance for loan losses and income taxes. Management bases its estimates and
judgments on historical experience and other factors that are believed to be
reasonable under the circumstances. Actual results may differ from these
estimates under different assumptions or conditions. The company believes that
of its significant accounting policies, the following may involve a higher
degree of judgment or complexity.

ALLOWANCE FOR LOAN LOSSES

         The company maintains an allowance for loan losses based on
management's evaluation of the risks inherent in its loan portfolio and the
general economy. Management classifies loans as substandard, doubtful or loss as
required by federal regulations. Management provides a 100% reserve for all
assets classified as loss. Further, management bases its estimates of the
allowance on current economic conditions, actual loss experience and industry
trends. Also, the company discontinues recognizing interest income on loans with
principal and/or interest past due 90 days.

INCOME TAXES

         The provision (or benefit) for income taxes is based on taxable income,
tax credits and available net operating losses. The company records deferred tax
assets and liabilities using enacted tax rates for the effect of temporary
differences between the book and tax bases of assets and liabilities. If enacted
tax rates change, the company would adjust the deferred tax assets and
liabilities, through the provision for income taxes in the period of change, to
reflect the enacted tax rate expected to be in effect when the deferred tax
items reverse. The company records a valuation allowance on deferred tax assets
to reflect the expected future tax benefits expected to be realized. In
determining the appropriate valuation allowance, the company considers the
expected level of future taxable income and available tax planning strategies.
At September 30, 2006, the company had deferred tax assets of $1.9 million,
which is net of a valuation allowance of $3.5 million.

RECENT ACCOUNTING STANDARDS

         The Financial Accounting Standards Board ("FASB") issued Statement of
Financial Accounting Standard ("SFAS") No. 123 (Revised 2004) ("SFAS No. 123R"),
"Share-Based Payment," in December 2004. SFAS No. 123R is a revision of FASB
Statement 123, "Accounting for Stock-Based Compensation" and supersedes APB
Opinion No. 25, "Accounting for Stock Issued to Employees," and its related
implementation guidance. The Statement focuses primarily on accounting for
transactions in which an entity obtains employee services in share-based payment
transactions. SFAS No. 123R requires a public entity to measure the cost of
employee services received in exchange for an award of equity instruments based
on the grant-date fair value of the award (with limited exceptions). That cost
will be recognized over the period during which an employee is required to
provide service in exchange for the award. This statement is effective as of the
beginning of the first annual reporting period that begins after June 15, 2005
and the company adopted the standard in the first quarter of fiscal 2006. The
adoption of this statement did not have a material impact on its consolidated
financial position or results of operations.

         In May 2005, the FASB issued SFAS 154, "Accounting Changes and Error
Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3."
SFAS 154 generally requires retrospective application to prior periods'
financial statements of all voluntary changes in accounting principle and
changes required when a new pronouncement does not include specific transition
provisions. This standard was effective for the company beginning October 1,
2006.

         In July 2006, the FASB issued Interpretation (FIN) No. 48, "Accounting
for Uncertainty in Income Taxes" - an Interpretation of SFAS No. 109,
"Accounting for Income Taxes." FIN 48 defines the threshold for recognizing the
benefits of tax return positions in the financial statements as
"more-likely-than-not" to be sustained by a taxing authority. The term
"more-likely-than-not" means a likelihood of more than 50 percent. FIN 48 is
effective as of Jan. 1, 2007, with early application permitted. Any impact from
the adoption of FIN 48 will be recorded directly to the beginning balance of
retained earnings and reported as a change in accounting principle. We are
currently evaluating the impact of this Interpretation, but do not expect it to
be material.

         On October 1, 2006, we adopted SFAS 156, "Accounting for Servicing of
Financial Assets - an amendment of FASB Statement No.140." SFAS 156 was issued
in March 2006 and requires all newly recognized servicing rights and obligations
to be initially measured at fair value. For each class of separately recognized
servicing rights and obligations retained, we have elected to continue to
account for each under the amortization method which requires us to amortize
servicing assets or liabilities in proportion to and over the periods of
estimated net servicing income or net servicing loss.


                                       31



         In September 2006, the Securities and Exchange Commission (SEC) issued
Staff Accounting Bulletin No. 108 (SAB 108). Due to diversity in practice among
registrants, SAB 108 expresses the SEC staff views regarding the process by
which misstatements in financials statements are evaluated for purposes of
determining whether financial statement restatement is necessary. SAB 108 is
effective for fiscal years ending after November 15, 2006, and early application
is encouraged. The company does not believe SAB 108 will have a material impact
on its consolidated financials statements.

         In September 2006, the Financial Accounting Standards Board released
Statement No. 157, "Fair Value Measurements" which defines fair value,
establishes a framework for measuring fair value in GAAP, and enhances
disclosures about fair value measurements. This Statement applies when other
accounting pronouncements require fair value measurements; it does not require
new fair value measurements. This Statement is effective for financial
statements issued for fiscal years beginning after November 15, 2007, and
interim periods within those years. While we are currently evaluating the effect
of the guidance contained in this Statement, we do not expect the implementation
to have a material impact on our consolidated financial statements.

DISCONTINUED MORTGAGE BANKING OPERATIONS

         On March 29, 2006, we began the process of discontinuing the operations
of the bank's subsidiary, GAMC. It was determined that, because it was
unprofitable, this business no longer fit our strategy.

         Due to the unprofitable operations of GAMC, the company recognized an
additional loss of $1.5 million during fiscal 2006. In addition to the loss from
operations, a non-recurring pre-tax impairment charge on long-lived assets of
$996,000 was recorded and included in discontinued operations in the
consolidated statements of operations. That charge requires a write down of
long-lived assets by recording an impairment charge due to the discontinuance of
operations effective March 29, 2006.

         As a result of the above action, we applied discontinued operations
accounting in the third quarter of 2006, as we completed the closing of the GAMC
business. Accordingly, the income statements for all periods have been adjusted.
The reclassification of GAMC's results to discontinued operations primarily
resulted in a reduction to previously reported levels of net interest income, a
reduction in noninterest income and a reduction in noninterest expense. The
table below summarizes GAMC's results which were treated as discontinued
operations for the periods indicated.


                                                          Year Ended September 30,
                                                   ------------------------------------
                                                         2006         2005 (Restated)
- ---------------------------------------------------------------------------------------
(Dollars in Thousands, Except Per Share Data
                                                                 
Interest income                                      $     280         $     478
Interest expense                                           257               347
- ---------------------------------------------------------------------------------------
Net interest income                                         24               131
Noninterest income                                       2,149             5,072
Noninterest expense                                      4,661             6,310
Provision for income taxes                                   -                 -
- ---------------------------------------------------------------------------------------
Net income (loss)                                    $  (2,488)        $  (1,107)
=======================================================================================
Earnings per share - basic                           $   (0.82)        $   (0.37)
Earnings per share - diluted                             (0.82)            (0.37)



                                       32


FINANCIAL CONDITION
2006 COMPARED TO 2005

         At September 30, 2006, the company had total assets of $305.2 million,
a decrease of $34.3 million or 10.11% from the $339.5 million recorded at the
close of the comparable period one-year ago. Investments and mortgage-backed
securities at September 30, 2006, amounted to $80.2 million a decrease of $35.6
million or 30.78% from the $115.8 million held at September 30, 2005, as a
result of prepayments of $42.0 million offset in part by purchases of $7.7
million. Loans receivable and loans held for sale at September 30, 2006,
amounted to $193.3 million, a decrease of 5.44% from the $204.4 million held at
September 30, 2005, primarily as a result a $9.5 million decrease in loans held
for sale, coupled with a $12.6 million decline in land and consumer loans
outstanding. Those declines were due primarily to discontinuing the operations
of the bank's subsidiary, GAMC as it was determined that, because it was
unprofitable, this business no longer fit our strategy and was coupled with
payoffs and lower than anticipated loan originations. Deposits amounted to
$230.2 million at September 30, 2006, a decrease of $7.6 million from the $237.8
million held one year ago. That decline was primarily the result of decreases in
our checking, savings and certificates of deposit accounts, and was offset by
increases in non-interest checking and our money funds accounts.

RESULTS OF OPERATIONS
2006 COMPARED TO 2005

         During 2006, the company restated its historical financial statements
to revise the accounting treatment for losses discovered in its subsidiary,
GAMC's unreconciled inter-company account. The losses were discovered as the
bank discontinued the operations of the subsidiary. The loss in any given year
did not reach a material amount such as to require restatement. However, the
bank determined to provide the restatements because of the cumulative amount of
the losses aggregated $1.4 million. The revisions had no impact on the cash
flows of the bank. The table below includes the effect of the restatement and
the presentation of GAMC as discontinued operations.


                                        As originally                             Discontinued
                                          reported            Restatement         operations           As restated
                                        ---------------      --------------      ---------------      -------------
                                                                                           
Year ended September 30, 2005
Interest income                            $ 17,436              $    -            $     478           $ 16,958
Interest expense                             10,893                   -                  347             10,546
Net interest income                           6,543                   -                  131              6,412
Noninterest income                            8,317                 (72)               5,072              3,173
Noninterest expense                          16,199                   -                6,310              9,889
Discontinued operations                           -                   -               (1,107)            (1,107)
Net income (loss)                            (1,558)                (72)                   -             (1,630)
Earnings per share - continuing               (0.52)              (0.02)                0.37              (0.17)
Earnings per share - discontinued             (0.00)              (0.00)               (0.37)             (0.37)
Year ended September 30, 2004
Interest income                            $ 18,962              $    -            $     877           $ 18,085
Interest expense                             12,355                   -                  385             11,970
Net interest income                           6,607                   -                  492              6,115
Noninterest income                            9,929                (297)               9,085                547
Noninterest expense                          19,430                   -                9,060             10,370
Discontinued operations                           -                   -                  428                428
Net income (loss)                            (3,192)               (297)                   -             (3,489)
Earnings per share - continuing               (1.06)              (0.10)               (0.14)             (1.30)
Earnings per share - discontinued             (0.00)               0.00                 0.14               0.14


         NET INCOME. For the fiscal year ended September 30, 2006, the company
had a net loss from continuing operations of $3.1 million or $1.02 per diluted
share compared to a loss from continuing operations of $523,000 or $0.17 per
diluted share for fiscal year 2005. The $2.6 million decline in earnings over
the comparable period one-year ago was primarily the result of an increase in
non-interest expense and a decrease in non-interest income. That increase in
non-interest expense and decrease in non-interest income were partially offset
by an increase in net interest income and a decrease in the provision for loan
losses.

                                       33



         NET INTEREST INCOME. An important source of our earnings is net
interest income, which is the difference between income earned on
interest-earning assets, such as loans, investment securities and
mortgage-backed securities, and interest paid on interest-bearing liabilities
such as deposits and borrowings. The level of net interest income is determined
primarily by the relative average balances of interest-earning assets and
interest-bearing liabilities in combination with the yields earned and rates
paid upon them. The correlation between the repricing of interest rates on
assets and on liabilities also influences net interest income.

         The following table presents a comparison of the components of interest
income and expense and net interest income.


                                              Years ended September 30,                Difference
                                            -------------------------------  -------------------------------
                                                2006             2005            Amount            %
- ------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
                                                                                       
Interest income:
   Loans                                      $ 13,866         $ 12,430          $ 1,436           11.55%
   Investments                                   4,928            4,528              400            8.83
- ------------------------------------------------------------------------------------------------------------
Total                                           18,794           16,958            1,836           10.83
- ------------------------------------------------------------------------------------------------------------

Interest expense:
   Deposits                                      7,709            6,337            1,372           21.65
   Borrowings                                    3,596            4,209             (613)         (14.56)
- ------------------------------------------------------------------------------------------------------------
Total                                           11,305           10,546              759            7.20
- ------------------------------------------------------------------------------------------------------------
Net interest income                           $  7,489         $  6,412          $ 1,077           16.80%
============================================================================================================


         Our increase in net interest income for fiscal year 2006, resulted
primarily from a 67 basis point increase in net interest margin (net interest
income divided by average interest-earning assets) from 1.79% for fiscal year
2005 to 2.46% for fiscal year 2006, offset in part by a $53.8 million decrease
in the bank's interest-earning assets. Contributing to the increase in the net
interest margin was a $278,000 reduction in interest expense resulting from
payments made on certain interest rate swap and cap agreements compared to a
charge of $533,000 in the comparable period one year ago. The increase in net
interest margin also resulted from the average yield on interest-earning assets
increasing by 59 basis points more than the increase in the average cost on
interest-bearing liabilities and was coupled with average interest earning
assets decreasing by $746,000 less than the decline in average interest-bearing
liabilities.

         INTEREST INCOME. Interest income for the fiscal year ended September
30, 2006 increased $1.8 million compared to fiscal year 2005, primarily as a
result of a 144 basis point increase in the average yield earned on interest
earning assets. That increase was partially offset by a decrease of $53.8
million in the average outstanding balances of loans and securities.

         INTEREST EXPENSE. The $759,000 increase in interest expense for fiscal
year 2006 compared to the 2005 period was principally the result of an 85 basis
point increase in the cost of funds on average deposits and borrowings. That
increase in the cost of funds was partially offset by a $54.5 million decrease
in average deposits and borrowings. The increase in interest expense on deposits
was primarily due to a 109 basis point increase in rates paid on deposits,
primarily due to higher rates paid on interest-bearing demand deposits, savings
accounts and certificates and elevated pricing on new and renewed time deposits.
That increase was partially offset by a decrease of $35.2 million in average
deposits from $245.5 million for fiscal 2005 to $210.3 million for fiscal 2006.
The increase in rates was primarily due to market rates moving rates higher on
interest-bearing demand deposits, savings accounts and certificates and the
pricing on new and renewed time deposits.

         The decrease in interest expense on borrowings for fiscal 2006, when
compared to the 2005 period, was principally the result of a $19.3 million
decrease in average borrowed funds and was partially offset by a 31 basis point
increase in the cost of borrowed funds. Components accountable for the decrease
of $613,000 in interest expense on borrowings were a $834,000 decrease relating
to average volume, offset in part by a $221,000 increase relating to average
cost.

                                       34





         COMPARATIVE AVERAGE BALANCES AND INTEREST INCOME ANALYSIS. The
following table presents the total dollar amount of interest income from average
interest-earning assets and the resultant yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
annualized rates. No tax-equivalent adjustments were made and all average
balances are average daily balances. Non-accruing loans have been included in
the tables as loans carrying a zero yield.


                                                             Year Ended September 30,
                         --------------------------------------------------------------------------------------------------
                                      2006                        2005 restated                    2004 restated
                         --------------------------------------------------------------------------------------------------
                                      Interest  Average               Interest   Average                Interest   Average
                          Average     Income/   Yield/    Average     Income/    Yield/     Average     Income/    Yield/
                          Balance     Expense   Rate      Balance     Expense    Rate       Balance     Expense    Rate
                         ---------    --------  -------   -------     --------   --------   --------    --------   -------
  (Dollars in Thousands)
                                                                                        
  Interest-earning assets:
     Real estate loans   $ 93,390   $ 6,699     7.17%    $ 98,217     $ 6,379     6.49%     $138,655   $ 7,705     5.56%
     Consumer loans        65,338     4,701     7.19       71,817       3,748     5.22        68,268     2,566     3.76
     Commercial business
       loans               34,960     2,466     7.05       40,118       2,303     5.74        46,849     2,358     5.03
                         ---------  --------   ------    ---------    --------   ------     ---------  --------   ------
        Total loans       193,688    13,866     7.16      210,152      12,430     5.91       253,772    12,629     4.98
  Investment securities    66,789     3,353     5.02       70,633       2,414     3.42       123,198     3,077     2.50
  Mortgage-backed
     securities            43,979     1,575     3.58       77,424       2,114     2.73       111,016     2,379     2.14
                         ---------  --------   ------    ---------    --------   ------     ---------  --------   ------
        Total interest-
         earning assets   304,456    18,794     6.17      358,209      16,958     4.73       487,986    18,085     3.71
                                    --------   ------                 --------   ------     ---------
  Non-earning assets       10,677                          12,520                             16,053
                         ---------                       ---------                          ---------
    Total assets         $315,133                        $370,729                           $504,039
                         =========                       =========                          =========

  Liabilities and
  Stockholders' Equity:
  Interest-bearing
  liabilities:
     Savings accounts    $  5,190        48     0.92     $ 10,202          94     0.92      $ 11,978       113     0.94
     Now and money
      market accounts      73,485     2,430     3.31       64,723       1,197     1.85        77,981       852     1.09
     Certificates of
      deposit             131,636     5,231     3.97      170,593       5,046     2.96       185,677     4,786     2.58
                         ---------  --------   ------    ---------    --------   ------     ---------  --------   ------
        Total deposits    210,311     7,709     3.67      245,518       6,337     2.58       275,636     5,751     2.09
     FHLB advances         44,894     2,266     5.05       44,422       1,985     4.47       116,155     2,779     2.39
     Other borrowings      31,624     1,330     4.21       51,388       2,224     4.33        78,979     3,440     4.36
                         ---------  --------   ------    ---------    --------   ------     ---------  --------   ------
    Total interest-
     bearing liabilities  286,829    11,305     3.94      341,328      10,546     3.09       470,770    11,970     2.54
                                    --------   ------                 --------   ------                --------   ------
  Noninterest-bearing
     liabilities:
  Noninterest-bearing
     demand deposits       14,993                          14,138                             15,243
  Other liabilities         1,147                           1,433                              2,790
                         ---------                       ---------                          ---------
    Total liabilities     302,969                         356,899                            488,803
  Stockholders' equity     12,164                          13,830                             15,236
                         ---------                       ---------                          ---------
    Total liabilities
     and stockholders'
     equity              $315,133                        $370,729                           $504,039
                         =========                       =========                          =========
  Net interest income               $ 7,489                           $ 6,412                          $ 6,115
                                    ========                          ========                         ========
  Interest rate spread                           2.23%                            1.64%                            1.17%
                                               =======                           ======                           ======
  Net interest margin                            2.46%                            1.79%                            1.25%
                                               =======                           ======                           ======


                                                        35

         RATE/VOLUME ANALYSIS. The following table presents certain information
regarding changes in interest income and interest expense attributable to
changes in interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities for the periods indicated. The change in interest
attributable to both rate and volume has been allocated to the changes in rate
and volume on a pro rata basis.


                                     Year Ended September 30, 2006      Year Ended September 30, 2005
                                           Compared to Year                    Compared to Year
                                       Ended September 30, 2005            Ended September 30, 2004
                                        Change Attributable to         Change Attributable to (restated)
                                    -----------------------------------------------------------------------
                                       Volume       Rate      Total      Volume        Rate       Total
- -----------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                              
Real estate loans                     $  (314)   $   634     $   320    $ (2,247)   $    921    $ (1,326)
Consumer loans                           (338)     1,291         953         133       1,049       1,182
Commercial business loans                (296)       459         163        (339)        284         (55)
- ------------------------------------------------------------------------------------------------------------
      Total loans                        (948)     2,384       1,436      (2,453)      2,254        (199)
Investments                              (131)     1,070         939      (1,313)        650        (663)
Mortgage-backed securities               (913)       374        (539)       (720)        455        (265)
- ------------------------------------------------------------------------------------------------------------
Total interest-earning assets         $(1,992)   $ 3,828     $ 1,836    $ (4,486)   $  3,359    $ (1,127)
============================================================================================================

Savings accounts                      $   (46)   $     -     $   (46)   $    (17)   $     (2)   $    (19)
Now and money market accounts             162      1,071       1,233        (145)        490         345
Certificates of deposit                (1,152)     1,337         185        (389)        649         260
- ------------------------------------------------------------------------------------------------------------
  Total deposits                       (1,036)     2,408       1,372        (551)      1,137         586
FHLB advances                              21        260         281      (1,716)        922        (794)
Other borrowings                         (855)       (39)       (894)     (1,202)        (14)     (1,216)
- ------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities    $(1,870)   $ 2,629     $   759    $ (3,469)   $  2,045    $ (1,424)
============================================================================================================
Change in net interest income         $  (122)   $ 1,199     $ 1,077    $ (1,017)   $  1,314    $    297
============================================================================================================

          PROVISION FOR LOAN LOSSES. The allowance for loan losses, which is
established through provisions for losses charged to expense, is increased by
recoveries on loans previously charged off and is reduced by charge-offs on
loans. Determining the proper reserve level or allowance involves management's
judgment based upon a review of factors, including the company's internal review
process, which segments the loan portfolio into groups based on loan type.
Management then looks at its classified assets, which are loans 30 days or more
delinquent, and classifies those loans as special mention, substandard or
doubtful, based on the performance of the loans. Those classified loans are then
individually evaluated for impairment. Those loans that are not individually
evaluated are then segmented by type and assigned a reserve percentage that
reflects the industry loss experience. The loans individually evaluated for
impairment are measured by either the present value of expected future cash
flows, the loans observable market price, or the fair value of the collateral.
Although management utilizes its best judgment in providing for probable losses,
there can be no assurance that the bank will not have to increase its provisions
for loan losses in the future. An increase in provision may result from an
adverse market for real estate and economic conditions generally in the
company's primary market area, future increases in non-performing assets or for
other reasons which would adversely affect the company's results of operations.
On an annual basis, or more often if deemed necessary, the bank has contracted
with an independent outside third party to have its loan portfolio reviewed. The
focus of their review is to identify the extent of potential and actual risk in
the bank's commercial loan portfolio, in addition to the underwriting and
processing practices. Observations made regarding the bank's portfolio risk are
based upon review evaluations, portfolio profiles and discussion with the
operational staff, including the line lenders and senior management.

         Non-performing assets were $1.1 million or 0.36% of total assets at
September 30, 2006, compared to non-performing assets of $1.8 million or 0.54%
of total assets at September 30, 2005. At September 30, 2006, assets of $791,000
were classified as substandard and $319,000 classified as doubtful. The decrease
in the provision for loan losses of $93,000 resulted from declines in
non-performing assets and the outstanding balance of the bank's land loans,
commercial business loans, home equity loans and real estate owned. The decrease
in provision was due primarily to the decreases in the required provisions for
those loans coupled with an overall decline in the size of the bank's loan
portfolio.

         NON-INTEREST INCOME. Non-interest income decreased $2.5 million during
fiscal 2006, over fiscal 2005. That decrease was primarily the result of
decreases in gain on sale of loans, gains on derivatives, gain on sale of
investment securities and declines in other operating income and service fees on
deposits. Those decreases in income were partially offset by an increase of
$65,000 in gain on sale of real estate owned. The decrease in other operating
income reflects the $946,000 gain recognized one year ago from the sale of the
bank's Washington, D.C., Winchester and Sterling, Virginia, branches.

                                       36


         The following table presents a comparison of the components of
non-interest income.


                                                Years Ended September 30,                 Difference
                                             -------------------------------- ------------------------------------
                                                  2006             2005           Amount               %
- ------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
                                                                                        
Noninterest income:
   Gain on sale of loans                           $   -          $    53        $    (53)          (100.00)%
   Service fees on loans                             186              182               4              2.20
   Service fees on deposits                          424              552            (128)           (23.19)
   Gain (loss) on sale of investment                   -              539            (539)          (100.00)
securities
   Gain (loss) on derivatives                        (66)             836            (902)          (107.89)
   Gain on sale of real estate owned                  65                -              65               n/a
   Other operating income                             30            1,011            (981)           (97.03)
- ------------------------------------------------------------------------------------------------------------------
      Total noninterest income                     $ 639          $ 3,173        $ (2,534)           (79.86)%
==================================================================================================================


         NON-INTEREST EXPENSE. Noninterest expense for fiscal 2006 amounted to
$11.1 million, an increase of $1.2 million or 12.09% from the $9.9 million
incurred in fiscal 2005. The increase in non-interest expense was distributed
over various non-interest expense categories with the major contributors being
compensation, professional services, advertising and other operating and was
offset in part by decreases in, furniture fixtures and equipment and data
processing. The increase in other operating expense is the result of a proposed
settlement offer which would require a contribution of $500,000 by the company
toward the settlement. That offer was accepted conditioned on the execution of a
mutual release by the parties. That mutual release is currently the subject of
negotiation.

         The following table presents a comparison of the components of
noninterest expense.


                                                 Years Ended September 30,                Difference
                                               ------------------------------    ------------------------------
                                                   2006            2005             Amount            %
 --------------------------------------------------------------------------------------------------------------
 (Dollars in Thousands)
                                                                                      
 Noninterest expense:
    Compensation and employee benefits            $  4,718         $ 4,213         $   505         11.99%
    Occupancy                                        1,337           1,337               -             -
    Professional services                            1,227             969             258         26.63
    Advertising                                        628             301             327        108.64
    Deposit insurance premium                          101             100               1          1.00
    Furniture, fixtures and equipment                  554             641             (87)       (13.57)
    Data processing                                    919           1,054            (135)       (12.81)
    Other operating expense                          1,601           1,274             327         25.67
 --------------------------------------------------------------------------------------------------------------
 Total noninterest expense                        $ 11,085         $ 9,889         $ 1,196         12.09%
 ==============================================================================================================

         INCOME TAXES. The company files a consolidated federal income tax
return with its subsidiaries and computes its income tax provision or benefit on
a consolidated basis. We did not record a provision for income taxes for fiscal
2006 and 2005 due to our operating losses. The company believes that it will
generate future taxable income to assure utilization of a certain portion of the
existing net operating losses.


                                       37




CONTRACTUAL COMMITMENTS AND OBLIGATIONS

         The following summarizes the company's contractual cash obligations and
commercial commitments, including maturing certificates of deposit, as of
September 30, 2006 and the effect such obligations may have on liquidity and
cash flow in future periods.


                                                     Less Than    Two-Three    Four-Five     After Five
                                         Total       One Year       Years        Years         Years
- -----------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                 
FHLB Advances (1)                      $ 36,000     $  6,000      $     -     $ 30,000          $   -
Reverse repurchase agreements            18,574       18,574            -            -              -
Operating leases                          4,865        1,089        2,108        1,175            493
- -----------------------------------------------------------------------------------------------------------
     Total obligations                 $ 59,439     $ 25,663      $ 2,108     $ 31,175          $ 493
===========================================================================================================

(1) The company expects to refinance these short and medium-term obligations
    under substantially the same terms and conditions.


OTHER COMMERCIAL COMMITMENTS
                                                     Less Than    Two-Three    Four-Five     After Five
                                         Total       One Year       Years        Years         Years
- -----------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                
Certificates of deposit maturities (1) $ 127,939    $ 102,257     $ 21,264      $ 4,325        $ 93
Loan originations                         13,868       13,868            -            -           -
Unfunded lines of credit                 113,117      113,117            -            -           -
Standby letter of credit                      55           55            -            -           -
- -----------------------------------------------------------------------------------------------------------
     Total                             $ 254,979    $ 229,297     $ 21,264      $ 4,325        $ 93
===========================================================================================================

(1) The company expects to retain maturing deposits or replace amounts maturing
    with comparable certificates of deposit based on current market interest
    rates.

ASSET-LIABILITY MANAGEMENT

         The primary objective of asset/liability management is to ensure the
steady growth of the company's primary earnings component, net interest income,
and the maintenance of reasonable levels of capital independent of fluctuating
interest rates. Interest rate risk can be defined as the vulnerability of an
institution's financial condition and/or results of operations to movements in
interest rates. Interest rate risk, or sensitivity, arises when the maturity or
repricing characteristics of assets differ significantly from the maturity or
repricing characteristics of liabilities. Management endeavors to structure the
balance sheet so that repricing opportunities exist for both assets and
liabilities in roughly equivalent amounts at approximately the same time
intervals to maintain interest rate risk at an acceptable level.

         Management oversees the asset/liability management function and meets
periodically to monitor and manage the structure of the balance sheet, control
interest rate exposure, and evaluate pricing strategies for the company. The
asset mix of the balance sheet is continually evaluated in terms of several
variables: yield, credit quality, and appropriate funding sources and liquidity.
Management of the liability mix of the balance sheet focuses on expanding the
company's various funding sources. At times, depending on the general level of
interest rates, the relationship between long- and short-term interest rates,
market conditions and competitive factors, the bank may determine to increase
our interest rate risk position in order to increase our net interest margin.

         The bank manages its exposure to interest rates by structuring the
balance sheet in the ordinary course of business. The bank currently emphasizes
adjustable rate loans and/or loans that mature in a relatively short period when
compared to single-family residential loans. In addition, to the extent
possible, the bank attempts to attract longer-term deposits. While the bank has
entered into interest rate swaps and caps to assist in managing interest rate
risk, it has not entered into instruments such as leveraged derivatives,
structured notes, financial options, financial futures contracts or forward
delivery contracts to manage interest rate risk.

         One of the ways the bank monitors interest rate risk is through an
analysis of the relationship between interest-earning assets and
interest-bearing liabilities to measure the impact that future changes in
interest rates will have on net interest income. An interest rate sensitive
asset or liability is one that, within a defined time period, either matures or
experiences an interest rate change in line with general market interest rates.
The management of interest rate risk is performed by analyzing the maturity and
repricing relationships between interest-earning assets and interest-bearing
liabilities at specific points in time ("GAP") and by analyzing the effects of
interest rate changes on net interest income over specific periods of time by
projecting the performance of the mix of assets and liabilities in varied
interest rate environments.
                                       38



         The table below illustrates the maturities or repricing of the
company's assets and liabilities, including noninterest-bearing sources of funds
to specific periods, at September 30, 2006. Estimates and assumptions concerning
allocating prepayment rates of major asset categories are based on information
obtained from Farin and Associates on projected prepayment levels on
mortgage-backed and related securities and decay rates on savings, NOW and money
market accounts. The bank believes that such information is consistent with our
current experience.


  -----------------------------------------------------------------------------------------------------------------------
                                                                                         Three
                                                      91 Days    181 Days    One Year   Years to     Five
                                          90 Days     to 180      to Dne     to Three     Five     Years or
  Maturing or Repricing Periods           or Less      Days       Year        Years       Years      More      Total
  -----------------------------------------------------------------------------------------------------------------------
  (Dollars in Thousands)
                                                                                        
  Interest-earning assets
  Loans:
     Adjustable and balloon              $ 23,750    $  7,801   $  8,688    $ 10,535   $  6,088   $     13   $ 56,875
     Fixed-rate                             1,916         627      2,508       5,703      5,805     16,981     33,540
     Commercial business                   31,109       1,093        892       3,929      2,062      1,473     40,558
     Consumer                              61,896          84        151         402        184        153     62,870
  Investment securities                    58,496         160        288         817        460      5,966     66,187
  Mortgage-backed securities                8,838       7,643     13,331       1,610         11         11     31,444
  -----------------------------------------------------------------------------------------------------------------------
        Total                             186,005      17,408     25,858      22,996     14,610     24,597    291,474
  -----------------------------------------------------------------------------------------------------------------------
  Interest-bearing liabilities:
  Deposits:
     Savings accounts                       1,056         753        541         611        332        386      3,679
     NOW accounts                           3,335       2,572      2,530       2,817        861      2,463     14,578
     Money market accounts                 18,747      12,765      9,898       9,762      4,192      3,386     58,750
     Certificates of deposit               47,412      19,711     35,146      21,264      4,324         93    127,950
  Borrowings:
     FHLB advances                          5,000           -      6,000           -     25,000          -     36,000
     Other borrowings                      18,574           -          -           -          -      9,388     27,962
  -----------------------------------------------------------------------------------------------------------------------
        Total                              94,124      35,801     54,115      34,454     34,709     15,716   $268,919
  -----------------------------------------------------------------------------------------------------------------------
  GAP                                    $ 91,881    $(18,393)  $(28,257)   $(11,458)  $(20,099)  $  8,881   $ 22,555
  =======================================================================================================================
  Cumulative GAP                         $ 91,881    $ 73,488   $ 45,231    $ 33,773   $ 13,674   $ 22,555
  =========================================================================================================
  Ratio of Cumulative GAP
  to total interest earning assets          31.52%      25.21%     15.52%      11.59%      4.69%      7.74%
  =========================================================================================================

         As indicated in the interest rate sensitivity table, the 181 day to one
year cumulative gap, representing the total net assets and liabilities that are
projected to re-price over the next year, was asset sensitive in the amount of
$45.2 million at September 30, 2006.

         While the GAP position is a useful tool in measuring interest rate risk
and contributes toward effective asset and liability management, it is difficult
to predict the effect of changing interest rates solely on the GAP measure
without accounting for alterations in the maturity or repricing characteristics
of the balance sheet that occur during changes in market interest rates. The GAP
position reflects only the prepayment assumptions pertaining to the current rate
environment, and assets tend to prepay more rapidly during periods of declining
interest rates than they do during periods of rising interest rates.

         Management uses two other analyses to manage interest rate risk: (1) an
earnings-at-risk analysis to develop an estimate of the direction and magnitude
of the change in net interest income if rates move up or down 300 basis points;
and (2) a value-at-risk analysis to estimate the direction and magnitude of the
change in net portfolio value if rates move up 300 basis points or down 200
basis points. Currently the bank uses a sensitivity of net interest income
analysis prepared by Farin and Associates to measure earnings-at-risk and the
OTS Interest Rate Risk Exposure Report to measure value-at-risk.

                                       39



         The following table sets forth the earnings at risk analysis that
measures the sensitivity of net interest income to changes in interest rates at
September 30, 2006:


                                     Net Interest Income Sensitivity Analysis
                        ---------------------------------------------------------------------
                          Changes in Rate                     Basis Point        Percent
                             by Basis      Net Interest         Change         Change From
                              Point           Margin           From Base           Base
                        ----------------- ---------------   --------------- -----------------
                                                                       
                              +300             3.28%            0.03%             0.92%
                              +200             3.27%            0.02%             0.62%
                              +100             3.27%            0.02%             0.62%
                               +0              3.25%              -                -
                              -100             3.12%           (0.13)%           (4.00)%
                              -200             2.96%           (0.29)%           (8.92)%
                              -300             2.78%           (0.47)%          (14.46)%


         In a declining rate scenario the bank is not within the limits
established by the board of directors. Management will monitor the situation
over the next several quarters to determine if a change should be made in our
position.

         The above table indicates that, based on an immediate and sustained 200
basis point increase in market interest rates, net interest margin, as measured
as a percent of total assets, would increase by 2 basis points or 0.62% and, if
interest rates decrease 200 basis points, net interest margin, as a percent of
total assets, would decrease by 29 basis points or 8.92%.

         The net interest income sensitivity analysis does not represent a
forecast and should not be relied upon as being indicative of expected operating
results. The estimates used are based upon assumptions as to the nature and
timing of interest rate levels including the shape of the yield curve. Those
estimates have been developed based upon current economic conditions; the
company cannot make any assurances as to the predictive nature of these
assumptions including how customer preferences or competitor influences might
change.

         Presented below, as of September 30, 2006, is an analysis of our
interest rate risk as measured by changes in net portfolio value for parallel
shifts of up 300 and down 200 basis points in market interest rates:


                                                         Net Portfolio Value as a Percent of
                           Net Portfolio Value               the Present Value of Assets
                    ----------------------------------  --------------------------------------
Changes in Rates         Dollar          Percent            Net Portfolio         Change in
      (bp)               Change          Change              Value Ratio          NPV Ratio
- ----------------------------------------------------------------------------------------------
                         (Dollars in thousands)
                                                                        
         +300           $ (1,952)         (7.67)%               7.46%               (0.72)%
         +200               (908)         (3.57)                7.81                (0.37)
         +100               (355)         (1.40)                8.02                (0.16)
           +0                  -              -                 8.18                    -
         -100               (490)         (1.93)                8.07                (0.11)
         -200             (1,235)         (4.85)                7.89                (0.29)


         The decline in net portfolio value of $908,000 or 3.50% in the event of
a 200 basis point increase in rates is a result of the current amount of
adjustable rate loans and investments held by the bank as of September 30, 2006.
The foregoing decrease in net portfolio value, in the event of an increase in
interest rates of 200 basis points, currently exceeds the company's internal
board guidelines.

         In addition to the strategies set forth above, in 2002, the bank began
using derivative financial instruments, such as interest rate swaps, to help
manage interest rate risk. The bank does not use derivative financial
instruments for trading or speculative purposes. All derivative financial
instruments are used in accordance with board-approved risk management policies.

         The bank enters into interest rate swap agreements principally to
manage its exposure to the impact of rising short-term interest rates on its
earnings and cash flows. Since short-term interest rates have stabilized the
bank has unwound its interest rate swaps during fiscal 2006.

                                       40




FINANCIAL CONDITION
2005 COMPARED TO 2004

         At September 30, 2005, the company had total assets of $339.5 million,
a decrease of $93.6 million or 21.62% from the $433.2 million recorded at the
close of the comparable period one-year ago. Investments and mortgage-backed
securities at September 30, 2005, amounted to $115.8 million a decrease of $37.2
million or 24.32% from the $153.0 million held at September 30, 2004, as a
result of prepayments of $59.9 million offset in part by purchases of $21.6
million. Loans receivable and loans held for sale at September 30, 2005,
amounted to $204.4 million, a decrease of 18.85% from the $251.9 million held at
September 30, 2004, primarily as a result of a $29.2 million decrease in the
bank's single family loan portfolio, coupled with a $16.2 million decline in
commercial and consumer loans outstanding. Those declines were due primarily to
payoffs and lower than anticipated loan originations. Deposits amounted to
$237.8 million at September 30, 2005, a decrease of $51.2 million from the
$289.0 million held one year ago, and was primarily the result of the sale of
three branches located in Washington, D.C., Winchester and Sterling, Virginia.
Those sales accounted for approximately $41.1 million of the decline in deposits
and was coupled with the $11.0 million decline in certificates of deposits of
$100,000 or more, continuing the bank's approach to rely less and less on those
types of deposit.

RESULTS OF OPERATIONS
2005 COMPARED TO 2004
DISCONTINUED MORTGAGE BANKING OPERATIONS

         In 2004, the bank entered into a management agreement with the manager
of GAMC, its mortgage-banking subsidiary. Under the management agreement the
manager was to reimburse operating expenses equal to approximately 100% of any
operating loss in return for an increase in the manager's share of net earnings
from 40% to 80%. Reflected in the discontinued mortgage banking operations for
2005 is a reduction in expense of $1.8 million provided by the manager of the
mortgage company.

         Under the management agreement, if GAMC sustained losses in excess of
the amount in the escrow, and the manager did not restore those losses within 15
days of demand, GAMC's recourse was to terminate the agreement. At June 30,
2005, the escrow had been depleted, the manager contributed an additional
$108,000 to GAMC to make up the deficiency and the agreement was continued for
three months.

         During the three months ended September 30, 2005, the losses at GAMC
continued and reached approximately $993,000. Because the escrow account was
depleted and the manager had not posted sufficient collateral to securitize the
account receivable due from the manager, the bank's earnings were reduced by the
$993,000 loss.

         As disclosed earlier, we applied discontinued operations accounting in
the third quarter of 2006, as we completed the closing of the GAMC business.
Accordingly, the income statements for all periods have been adjusted. The
reclassification of GAMC's results to discontinued operations primarily resulted
in a reduction to previously reported levels of net interest income, a reduction
in noninterest income and a reduction in noninterest expense. The table below
summarizes GAMC's results which were treated as discontinued operations for the
periods indicated.


                                                          Year Ended September 30,
                                                   ------------------------------------
                                                     2005(Restated)    2004 (Restated)
- ---------------------------------------------------------------------------------------
(Dollars in Thousands, Except Per Share Data
                                                                   
Interest income                                         $   478          $  877
Interest expense                                            347             385
- ---------------------------------------------------------------------------------------
Net interest income                                         131             492
Noninterest income                                        5,072           9,085
Noninterest expense                                       6,310           9,060
Provision for income taxes                                    -              89
- ---------------------------------------------------------------------------------------
Net income (loss)                                       $(1,107)         $  428
=======================================================================================
Earnings per share - basic                              $ (0.37)         $ 0.14
Earnings per share - diluted                              (0.37)           0.14


                                       41



         NET INCOME. For the fiscal year ended September 30, 2005, the company
had a net loss from continuing operations of $523,000 or $0.17 per diluted share
compared to a loss from continuing operations of $3.9 million or $1.30 per
diluted share for fiscal year 2004. The $3.4 million improvement in earnings
over the comparable period one-year ago resulted from an increase in
non-interest income of $2.6 million, a decrease of $481,000 in non-interest
expense and was coupled with an increase in net interest income of $297,000.
Those improvements in expenses and net interest income were offset in part by an
increase in the provision for loan losses of $10,000. The increase in the
provision for loan losses was due primarily to an increase in the required
allowance for non-performing loans, notwithstanding a reduction in the required
allowance for loans based on the structure of the bank's overall loan portfolio.

         NET INTEREST INCOME. An important source of our earnings is net
interest income, which is the difference between income earned on
interest-earning assets, such as loans, investment securities and
mortgage-backed securities, and interest paid on interest-bearing liabilities
such as deposits and borrowings. The level of net interest income is determined
primarily by the relative average balances of interest-earning assets and
interest-bearing liabilities in combination with the yields earned and rates
paid upon them. The correlation between the repricing of interest rates on
assets and on liabilities also influences net interest income.

         The following table presents a comparison of the components of interest
income and expense and net interest income.


                                              Years ended September 30,                Difference
                                            -------------------------------  -------------------------------
                                                2005             2004            Amount            %
- ------------------------------------------------------------------------------------------------------------
(Dollars in thousands)
                                                                                      
Interest income:
   Loans                                      $ 12,430         $ 12,629         $  (199)          (1.58)%
   Investments                                   4,528            5,456            (928)         (17.01)
- ------------------------------------------------------------------------------------------------------------
Total                                           16,958           18,085          (1,127)          (6.23)
- ------------------------------------------------------------------------------------------------------------

Interest expense:
   Deposits                                      6,337            5,751             586           10.19
   Borrowings                                    4,209            6,219          (2,010)         (32.32)
- ------------------------------------------------------------------------------------------------------------
Total                                           10,546           11,970          (1,424)         (11.90)
- ------------------------------------------------------------------------------------------------------------
Net interest income                           $  6,412         $  6,115         $   297            4.86%
============================================================================================================

         Our increase in net interest income for fiscal year 2005, resulted
primarily from a 54 basis point increase in net interest margin (net interest
income divided by average interest-earning assets) from 1.25% for fiscal year
2004 to 1.79% for fiscal year 2005, offset in part by a $129.8 million decrease
in the bank's interest-earning assets. Contributing to the increase in the net
interest margin was a $1.5 million reduction in interest expense resulting from
payments made on certain interest rate swap and cap agreements compared to a
charge of $2.1 million in the comparable period one year ago. The improvement in
net interest margin also resulted from increasing the average yield on
interest-earning assets by 47 basis points more than the increase in the average
cost on average interest-bearing liabilities, but that increase was partially
offset by a decrease in the amount the bank's average interest-earning assets
exceeded the decrease in average interest-bearing liabilities by $335,000.

         INTEREST INCOME. Interest income for the fiscal year ended September
30, 2005 decreased $1.1 million compared to fiscal year 2004, primarily as a
result of a decrease in the average outstanding balances of loans and investment
securities. That decrease was partially offset by a 102 basis point increase of
in the average yield earned on interest earning assets.

         INTEREST EXPENSE. The $1.4 million decrease in interest expense for
fiscal year 2005 compared to the 2004 period was principally the result of a
$129.4 million decrease in average deposits and borrowed funds. The decrease was
partially offset by a 55 basis point increase in the cost of funds on average
deposits and borrowed funds. The increase in interest expense on deposits was
primarily due to a 49 basis point increase in rates paid on certificates of
deposit, savings and NOW and money market accounts. That increase was partially
offset by a decrease of $30.1 million, in certificates, savings and NOW and
money market accounts from $275.6 million for fiscal 2004 to $245.5 million for
fiscal 2005. The increase in rates was primarily due to market rates moving
rates higher on interest-bearing demand deposits, savings accounts and
certificates and the pricing on new and renewed time deposits.

                                       42



         COMPARATIVE AVERAGE BALANCES AND INTEREST INCOME ANALYSIS. The
following table presents the total dollar amount of interest income from average
interest-earning assets and the resultant yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
annualized rates. No tax-equivalent adjustments were made and all average
balances are average daily balances. Non-accruing loans have been included in
the tables as loans carrying a zero yield.


                                                             Year Ended September 30,
                         -----------------------------------------------------------------------------------------------
                                   2005 restated                   2004 restated                    2003 restated
                         -----------------------------------------------------------------------------------------------
                                     Interest  Average               Interest   Average                Interest  Average
                          Average    Income/   Yield/     Average    Income/    Yield/     Average     Income/   Yield/
                          Balance    Expense   Rate       Balance    Expense     Rate      Balance     Expense    Rate
                         ---------  --------- -------    ---------  --------    ------    ---------   ---------  -------
  (Dollars in Thousands)
                                                                                       
  Interest-earning assets:
     Real estate loans   $ 98,217   $ 6,379     6.49%    $138,655   $ 7,705     5.56%     $155,082    $ 8,568     5.52%
     Consumer loans        71,817     3,748     5.22       68,268     2,566     3.76        63,548      2,539     4.00
     Commercial business
       loans               40,118     2,303     5.74       46,849     2,358     5.03        32,756      1,636     4.99
                         ---------  --------- -------    ---------  --------   ------     ---------   ---------  ------
        Total loans       210,152    12,430     5.91      253,772    12,629     4.98       251,386     12,743     5.07
  Investment securities    70,633     2,414     3.42      123,198     3,077     2.50       161,161      4,899     3.04
  Mortgage-backed
     securities            77,424     2,114     2.73      111,016     2,379     2.14        51,046      1,719     3.37
                         ---------  --------- -------    ---------  --------   ------     ---------   ---------  ------
        Total interest-
        earning assets    358,209    16,958     4.73      487,986    18,085     3.71       463,593     19,361     4.18
                                    --------- -------               --------   ------                 ---------  ------
  Non-earning assets       12,520                          16,053                           14,289
                         ---------                       ---------                        ---------
    Total assets         $370,729                        $504,039                         $477,882
                         =========                       =========                        =========

  Liabilities and
  Stockholders' Equity:
  Interest-bearing
  liabilities:
     Savings accounts    $ 10,202        94     0.92     $ 11,978       113     0.94      $  9,686        122     1.26
     Now and money
      market accounts      64,723     1,197     1.85       77,981       852     1.09        76,744      1,050     1.37
     Certificates of
      deposit             170,593     5,046     2.96      185,677     4,786     2.58       193,039      5,501     2.85
                         ---------  --------- -------    ---------  --------   ------     ---------   ---------  ------
        Total deposits    245,518     6,337     2.58      275,636     5,751     2.09       279,469      6,673     2.39
     FHLB advances         44,422     1,985     4.47      116,155     2,779     2.39       102,868      2,657     2.58
     Other borrowings      51,388     2,224     4.33       78,979     3,440     4.36        60,037      2,947     4.91
                         ---------  --------- -------    ---------  --------   ------     ---------   ---------  ------
    Total interest-
     bearing liabilities  341,328    10,546     3.09      470,770    11,970     2.54       442,374     12,277     2.78
                                    --------- -------               --------   ------                ---------  -------
  Noninterest-bearing
     liabilities:
  Noninterest-bearing
     demand deposits       14,138                          15,243                           17,130
  Other liabilities         1,433                           2,790                            3,246
                         ---------                       ---------                        ---------
    Total liabilities     356,899                         488,803                          462,750
  Stockholders' equity     13,830                          15,236                           15,132
                         ---------                       ---------                        ---------
    Total liabilities
     and stockholders'
     equity              $370,729                        $504,039                         $477,882
                         =========                       =========                        =========
  Net interest income               $ 6,412                         $ 6,115                           $ 7,084
                                    =========                       ========                          ========
  Interest rate spread                          1.64%                           1.17%                             1.40%
                                               ======                          =======                          =======
  Net interest margin                           1.79%                           1.25%                             1.53%
                                               ======                          =======                          =======


                                                       43





         RATE/VOLUME ANALYSIS. The following table presents certain information
regarding changes in interest income and interest expense attributable to
changes in interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities for the periods indicated. The change in interest
attributable to both rate and volume has been allocated to the changes in rate
and volume on a pro rata basis.



                                     Year Ended September 30, 2005          Year Ended September 30, 2004
                                           Compared to Year                       Compared to Year
                                       Ended September 30, 2004              Ended September 30, 2003
                                     Change Attributable to (restated)   Change Attributable to (restated)
                                    --------------------------------------------------------------------------
                                       Volume       Rate      Total      Volume        Rate        Total
- --------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                              
Real estate loans                   $ (2,247)    $   921    $ (1,326)    $  (908)   $    45     $   (863)
Consumer loans                           133       1,049       1,182         189       (162)          27
Commercial business loans               (339)        284         (55)        704         18          722
- ------------------------------------------------------------------------------------------------------------
      Total loans                     (2,453)      2,254        (199)        (15)       (99)        (114)
Investments                           (1,313)        650        (663)     (1,154)      (668)      (1,822)
Mortgage-backed securities              (720)        455        (265)      2,020     (1,360)         660
- ------------------------------------------------------------------------------------------------------------
Total interest-earning assets       $ (4,486)    $ 3,359    $ (1,127)    $   851    $(2,127)    $ (1,276)
============================================================================================================

Savings accounts                    $    (17)    $    (2)   $    (19)    $    29    $   (38)    $     (9)
Now and money market accounts           (145)        490         345          17       (215)        (198)
Certificates of deposit                 (389)        649         260        (210)      (505)        (715)
- ------------------------------------------------------------------------------------------------------------
  Total deposits                        (551)      1,137         586        (164)      (758)        (922)
FHLB advances                         (1,716)        922        (794)        343       (221)         122
Other borrowings                      (1,202)        (14)     (1,216)        930       (437)         493
- ------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities  $ (3,469)    $ 2,045    $ (1,424)    $ 1,109    $(1,416)    $   (307)
============================================================================================================
Change in net interest income       $ (1,017)    $ 1,314    $    297     $  (258)   $  (711)    $   (969)
============================================================================================================


         PROVISION FOR LOAN LOSSES. The allowance for loan losses, which is
established through provisions for losses charged to expense, is increased by
recoveries on loans previously charged off and is reduced by charge-offs on
loans. Determining the proper reserve level or allowance involves management's
judgment based upon a review of factors, including the company's internal review
process, which segments the loan portfolio into groups based on loan type.
Management then looks at its classified assets, which are loans 30 days or more
delinquent, and classifies those loans as special mention, substandard or
doubtful, based on the performance of the loans. Those classified loans are then
individually evaluated for impairment. Since the historical three-year loss
experience for the bank is new, those loans that are not classified are not
individually evaluated. Those loans that are not individually evaluated are then
segmented by type and assigned a reserve percentage that reflects the industry
loss experience. The loans individually evaluated for impairment are measured by
either the present value of expected future cash flows, the loans observable
market price, or the fair value of the collateral. Although management utilizes
its best judgment in providing for probable losses, there can be no assurance
that the bank will not have to increase its provisions for loan losses in the
future. An increase in provision may result from an adverse market for real
estate and economic conditions generally in the company's primary market area,
future increases in non-performing assets or for other reasons which would
adversely affect the company's results of operations.

         Non-performing assets were $1.8 million or 0.54% of total assets at
September 30, 2005, compared to non-performing assets of $953,000 or 0.22%of
total assets at September 30, 2004. At September 30, 2005, assets of $1.6
million were classified as substandard, $27,000 classified as doubtful and
$232,000 classified as real estate owned. The increase in non-performing assets
from the comparable period one-year ago was due primarily to a $1.0 million home
loan that became non-performing. As a result, the bank provided an increase of
$46,000 in the required allowance for the bank's non-performing loans.
Notwithstanding a reduction in the required allowance, based on the structure of
the bank's overall loan portfolio, the provision for loan losses was increased
due primarily to an increase in the required allowance for non-performing loans.

         NON-INTEREST INCOME. Non-interest income increased $2.6 million during
fiscal 2005 over fiscal 2004. That increase was primarily the result of
increases of $1.1 million in gains on derivatives, $980,000 in other operating
income and $597,000 in gains on sale of investments and an increase of $68,000
in service fee income on loans. That increase was partially offset by a decrease
of $203,000 in service fee income on deposits. The increase in other operating
income reflects the gain of $945,000 recognized from the sale of the bank's
Washington D.C., Winchester and Sterling, Virginia, branches.

                                       44



         The following table presents a comparison of the components of
non-interest income.


                                                Years Ended September 30,                 Difference
                                             -------------------------------- ------------------------------------
                                                  2005             2004           Amount               %
- ------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
Noninterest income:
                                                                                         
   Gain on sale of loans                       $      53           $ (68)           $ 121            177.94%
   Service fees on loans                             182              114              68            59.65
   Service fees on deposits                          552              755            (203)         (26.89)
   Gain (loss) on sale of investment                 539              (58)            597         1,029.31
securities
   Gain (loss) on derivatives                        836             (227)          1,063           468.28
   Other operating income                          1,011               31             980         3,161.29
- ------------------------------------------------------------------------------------------------------------------
      Total noninterest income                   $ 3,173            $ 547          $ 2,626           480.07%
==================================================================================================================

         NON-INTEREST EXPENSE. Noninterest expense for fiscal 2005 amounted to
$9.9 million, a decrease of $481,000 or 4.64% from the $10.4 million incurred in
fiscal 2004. The decrease was primarily attributable to a decrease in
compensation, occupancy, furniture fixtures and equipment and data processing.
Those decreases were offset by increases in professional services, advertising,
deposit insurance premium and other operating expenses

         The following table presents a comparison of the components of
noninterest expense.


                                                 Years Ended September 30,                Difference
                                               ------------------------------   -------------------------------
                                                   2005            2004             Amount             %
 --------------------------------------------------------------------------------------------------------------
 (Dollars in Thousands)
                                                                                        
 Noninterest expense:
    Compensation and employee benefits             $ 4,213        $  4,306         $   (93)          (2.16)%
    Occupancy                                        1,337           1,759            (422)         (23.99)
    Professional services                              969             717             252           35.15
    Advertising                                        301             244              57           23.36
    Deposit insurance premium                          100              44              56          127.27
    Furniture, fixtures and equipment                  641             818            (177)         (21.64)
    Data processing                                  1,054           1,306            (252)         (19.30)
    Other operating expense                          1,274           1,176              98            8.33
 --------------------------------------------------------------------------------------------------------------
 Total noninterest expense                         $ 9,889        $ 10,370         $  (481)          (4.64)%
 ==============================================================================================================


         INCOME TAXES. The company files a consolidated federal income tax
return with its subsidiaries and computes its income tax provision or benefit on
a consolidated basis. The company believes that it will generate future taxable
income to assure utilization of a portion of the existing net operating losses.

         Management has provided a valuation allowance for net deferred tax
assets of $3.0 million, due to the timing of the generation of future taxable
income.

         At September 30, 2005, the company had net operating loss carryforwards
totaling approximately $6.1 million, which expire in years 2006 to 2022. As a
result of the change in ownership of the bank, approximately $1.5 million of the
total net operating loss carryforwards is subject to an annual usage limitation
of approximately $114,000.

                                       45



LIQUIDITY AND CAPITAL RESOURCES

         LIQUIDITY. The bank's primary sources of funds are deposits, principal
and interest payments on loans, mortgage-backed and investment securities and
borrowings. While maturities and scheduled amortization of loans are predictable
sources of funds, deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition. The bank has
continued to maintain the levels of liquid assets as previously required by OTS
regulations. The bank manages its liquidity position and demands for funding
primarily by investing excess funds in short-term investments and utilizing FHLB
advance and reverse repurchase agreements in periods when the bank's demands for
liquidity exceed funding from deposit inflows.

         The bank's most liquid assets are cash and cash equivalents, interest
bearing deposits and securities available-for-sale. The levels of those assets
are dependent on the bank's operating, financing, lending and investing
activities during any given period. At September 30, 2006, cash and cash
equivalents, interest bearing deposits and securities available-for-sale totaled
$95.3 million, or 31.21% of total assets.

         The primary investing activities of the bank are the origination of
residential one- to four-family loans, commercial real estate loans, real estate
construction and development loans, commercial business and consumer loans and
the purchase of United States Treasury and agency securities, mortgage-backed
and mortgage-related securities and other investment securities. During the year
ended September 30, 2006, the bank's loan originations and purchases totaled
$104.2 million. Purchases of United States Treasury and agency securities,
mortgage-backed and mortgage related securities and other investment securities
totaled $7.7 million for the year ended September 30, 2006.

         The bank has other sources of liquidity if a need for additional funds
arises. At September 30, 2006, the bank had $36.0 million in advances
outstanding from the FHLB and had an additional overall borrowing capacity from
the FHLB of $20.2 million at that date. Depending on market conditions, the
pricing of deposit products and FHLB advances, the bank may continue to rely on
FHLB borrowings to fund asset growth.

         At September 30, 2006, the bank had commitments to fund loans and
unused outstanding lines of credit, unused standby letters of credit and
undisbursed proceeds of construction mortgages totaling $127.0 million. The bank
anticipates that it will have sufficient funds available to meet its current
loan origination commitments. Certificate accounts, including IRA and Keogh
accounts, which are scheduled to mature in less than one year from September 30,
2006, totaled $102.3 million. Based upon experience, management believes the
majority of maturing certificates of deposit will remain with the bank. In
addition, management of the bank believes that it can adjust the rates offered
on certificates of deposit to retain deposits in changing interest rate
environments. In the event that a significant portion of these deposits are not
retained by the bank, the bank would be able to utilize FHLB advances and
reverse repurchase agreements to fund deposit withdrawals, which would result in
an increase in interest expense to the extent that the average rate paid on such
borrowings exceeds the average rate paid on deposits of similar duration.

         CAPITAL RESOURCES. At September 30, 2006, the bank exceeded minimum
regulatory capital requirements with a tangible capital level of $16.7 million,
or 5.51% of total adjusted assets, which exceeds the required level of $4.6
million, or 1.50%; core capital of $16.7 million, or 5.51% of total adjusted
assets, which exceeds the required level of $12.2 million, or 4.00%; and
risk-based capital of $17.6 million, or 9.11% of risk-weighted assets, which
exceeds the required level of $15.5 million, or 8.00%.

         On March 20, 2002, Greater Atlantic Capital Trust I (the, "Trust"), a
Delaware statutory business trust and a wholly owned Trust subsidiary of the
company, issued $9.6 million aggregate liquidation amount (963,038 shares) of
6.50% cumulative preferred securities maturing on December 31, 2031, retaining
an option to call the securities on or after December 31, 2003. Conversion of
the preferred securities into the company's common stock may occur at any time
on or after 60 days after the closing of the offering. The company may redeem
the preferred securities, in whole or in part, at any time on or after December
31, 2003. Distributions on the preferred securities are payable quarterly on
March 31, June 30, September 30 and December 31 of each year beginning on June
30, 2002. The Trust also issued 29,762 common securities to the company for
$297,620. The proceeds from the sale of the preferred securities and the
proceeds from the sale of the trust's common securities were utilized to
purchase from the company junior subordinated debt securities of $9,928,000
bearing interest of 6.50% and maturing December 31, 2031.

         The Trust was formed for the sole purpose of investing the proceeds
from the sale of the convertible preferred securities in the corresponding
convertible debentures. The company has fully and unconditionally guaranteed the
preferred securities along with all obligations of the trust related thereto.
The sale of the preferred securities yielded $9.2 million after deducting
offering expenses. The company retained approximately $1.5 million of the
proceeds for general corporate purposes, investing the retained funds in
short-term investments. The remaining $8.0 million of the proceeds was invested
in the bank to increase its capital position.


                                       46



         On December 19, 2006, the Company issued a news release announcing that
the first quarter distribution of Greater Atlantic Capital Trust I 6.50%
Cumulative Convertible Trust Preferred Securities scheduled for December 31,
2006, as well as future distributions on the Trust Preferred Securities, will be
deferred.

         The announcement by the Company follows advice received by Greater
Atlantic Bank from the Office of Thrift Supervision that it would not approve
Greater Atlantic Bank's application to pay a cash dividend to the Company.

         Accordingly, the Company exercised its right to defer the payment of
interest on its 6.50% Convertible Junior Subordinated Debentures Due 2031
related to the Trust Preferred Securities, for an indefinite period (which can
be no longer than 20 consecutive quarterly periods).

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Market risk is the risk of loss from adverse changes in market prices
and rates. The company's market risk arises primarily from interest rate risk
inherent in its lending and deposit taking activities. The company has little or
no risk related to trading accounts, commodities or foreign exchange.

         CHANGES IN LEVELS OF INTEREST RATES MAY ADVERSELY AFFECT US. In
general, market risk is the sensitivity of income to variations in interest
rates and other relevant market rates or prices. The company's market rate
sensitive instruments include interest-earning assets and interest-bearing
liabilities. The company enters into market rate sensitive instruments in
connection with its various business operations, particularly its mortgage
banking activities. Loans originated, and the related commitments to originate
loans that will be sold, represent market risk that is realized in a short
period of time, generally two or three months.

         The company's primary source of market risk exposure arises from
changes in United States interest rates and the effects thereof on mortgage
prepayment and closing behavior, as well as depositors' choices ("interest rate
risk"). Changes in these interest rates will result in changes in the company's
earnings and the market value of its assets and liabilities. We expect to
continue to realize income from the differential or "spread" between the
interest earned on loans, securities and other interest-earning assets, and the
interest paid on deposits, borrowings and other interest-bearing liabilities.
That spread is affected by the difference between the maturities and re-pricing
characteristics of interest-earnings assets and interest-bearing liabilities.
Loan volume and yields are affected by market interest rates on loans, and
rising interest rates generally are associated with fewer loan originations.
Management expects that a substantial portion of our assets will continue to be
indexed to changes in market interest rates and we intend to attract a greater
proportion of short-term liabilities, which will help address our interest rate
risk. The lag in implementation of re-pricing terms on our adjustable-rate
assets may result in a decline in net interest income in a rising interest rate
environment. There can be no assurance that our interest rate risk will be
minimized or eliminated. Further, an increase in the general level of interest
rates may adversely affect the ability of certain borrowers to pay the interest
on and principal of their obligations. Accordingly, changes in levels of market
interest rates, (primarily increases in market interest rates), could materially
adversely affect our interest rate spread, asset quality, loan origination
volume and overall financial condition and results of operations.

         To mitigate the impact of changes in market interest rates on our
interest-earning assets and interest-bearing liabilities, we actively manage the
amounts and maturities of these assets and liabilities. A key component of this
strategy is the origination and retention of short-term and adjustable-rate
assets and the origination and sale of fixed-rate loans. We retain short-term
and adjustable-rate assets because they have re-pricing characteristics that
more closely match the re-pricing characteristics of our liabilities.

         To further mitigate the risk of timing differences in the re-pricing of
assets and liabilities, our interest-earning assets are matched with
interest-bearing liabilities that have similar re-pricing characteristics. For
example, the interest rate risk of holding fixed-rate loans is managed with
long-term deposits and borrowings, and the risk of holding ARMs is managed with
short-term deposits and borrowings. Periodically, mismatches are identified and
managed by adjusting the re-pricing characteristics of our interest-bearing
liabilities with derivatives, such as interest rate caps and interest rate
swaps.

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         Please refer to the index on page 59 for the Consolidated Financial
Statements of Greater Atlantic Financial Corp. and subsidiaries, together with
the report thereon by BDO Seidman, LLP.

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

         There have been no disagreements with the Registrant's accountants on
any matters of accounting principles or practices or financial statement
disclosures.

                                       47



ITEM 9A.  CONTROLS AND PROCEDURES

         Pursuant to an investigation being conducted under the supervision of
the company's Audit Committee, management discovered a $2.1 million difference
in an inter-company account between the company and its subsidiary, GAMC. The
company discovered the un-reconciled inter-company account at GAMC during its
review of the closing entries to the accounts of GAMC in connection with the
preparation of the company's consolidated financial statements for the quarterly
period ended June 30, 2006. The investigation resulted in a determination that
the warehouse payable account maintained at GAMC had not been properly
reconciled.

         The extensive investigation revealed numerous errors in the
reconciliation of the warehouse payable account of GAMC over a period of five
(5) years. As a result of the investigation, the company determined that it has
sustained losses aggregating approximately $1.4 million. To date, the company
has identified claims of $738,000, primarily for duplicate checks issued and
paid on the same loan. Of that sum, $422,000 has been collected and the company
believes that the balance is recoverable. The investigation regarding this
matter is ongoing and the company has retained legal and accounting personnel to
assist in the company's investigation. Costs associated with engaging personnel
to provide those professional services are being treated as period costs.

         The company maintains disclosure controls and procedures that are
designed to ensure that information required to be disclosed by the company in
reports that it files or submits under the Securities Exchange Act of 1934 is
recorded, processed, summarized and reported within the time periods specified
in Securities and Exchange Commission rules and regulations and that such
information is accumulated and communicated to the company's management,
including the company's Chief Executive Officer and Chief Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure. Because of
the inherent limitations in all control systems, no evaluation of controls can
provide absolute assurance that the company's disclosure controls and procedures
will detect or uncover every situation involving the failure of persons within
the company or its subsidiary to disclose material information otherwise
required to be set forth in the company's periodic reports.

         The company, under the supervision and with the participation of the
company's management, including the company's Chief Executive Officer and the
Chief Financial Officer, has evaluated the effectiveness of the company's
disclosure controls and procedures as of the end of the period covered by this
report. Based on that evaluation, the Chief Executive Officer and the Chief
Financial Officer have concluded that the company's disclosure controls and
procedures were not effective as of June 30, 2006 due to the override of certain
internal control procedures relating to preparation and review of certain
reconciliations. The override of those internal control procedures enabled the
differences in the reconciliations performed at GAMC to go un-detected over a
long period of time. While the bank had outsourced its internal audit function
to an independent CPA firm, neither their review of the reconciliations or that
of the company's then controller uncovered any errors that were brought to the
attention of senior management. The person responsible for the reconciliations
at GAMC is no longer employed by GAMC, and the then controller of the bank, who
was responsible for review of the reconciliations at GAMC, is no longer employed
by the bank.

         While the problem was isolated to one unique account with a subsidiary
that is no longer in business, and was the responsibility of individuals who are
no longer employed by subsidiaries of the company, the company has enhanced
controls in similar situations going forward by:

    o    Strengthening the procedures for reconciling the intercompany accounts.
         Those procedures include having an outside party perform
         reconciliations semi-annually instead of merely reviewing
         reconciliations performed by parties with account responsibility; and

    o    The company has strengthened the accounting staff at the controller
         position.

         In connection with this Form 10-K, the company's management, with the
participation of its Chief Executive Officer and Chief Financial Officer,
evaluated the company's disclosure controls and procedures as currently in
effect, including the changes discussed above, and such officers have concluded
that, as of this date, the company's disclosure controls and procedures are
effective.

         Management of the company is also responsible for establishing and
maintaining adequate internal control over financial reporting and control of
the company's assets to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external
purposes in accordance with accounting principles generally accepted in the
United States of America. Other than those described above, there were no
significant changes in the company's internal control over financial reporting
during the company's quarter ended September 30, 2006 that have materially
affected, or are reasonably likely to materially affect, the company's internal
control over financial reporting.

                                       48



ITEM 9B.  OTHER INFORMATION

         During the quarter ended September 30, 2006, the company filed a
Current Report on Form 8-K for all information required to be disclosed in a
report on Form 8-K.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY.

DIRECTORS

         The following table sets forth information regarding the board of
directors of the company. Each of the directors of the company is also a
director of the bank.


                                                                                                      Director      Term
             Name                    Age               Position(s) Held With the Company               Since       Expires
 ------------------------------    --------    --------------------------------------------------    ----------    ---------
                                                                                                         
 Carroll E. Amos                     59        Director, President and Chief Executive Officer         1997          2008
 Sidney M. Bresler                   52        Director                                                2003          2007
 Charles W. Calomiris                49        Director, Chairman of the Board of Directors            2001          2008
 Paul J. Cinquegrana                 65        Director                                                1997          2009
 Jeffrey M. Gitelman                 62        Director                                                1997          2007
 Jeffrey W. Ochsman                  54        Director                                                1999          2009
 James B. Vito                       81        Director                                                1998          2008


EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

         The following table sets forth information regarding the executive
officers of the company and the bank who are not also directors.


             Name                  Age                               Position(s) Held With the Company
 -----------------------------    -------    ----------------------------------------------------------------------------------
                                       
 Edward C. Allen                    58       Senior Vice President and Chief Operating Officer of the Bank and Corporate
                                             Secretary of the Company and the Bank

 Justin R. Golden                   56       Senior Vice President, Consumer Lending, of the Bank

 Gary L. Hobert                     57       Senior Vice President, Commercial Business Lending, of the Bank

 Robert W. Neff                     59       Senior Vice President, Commercial Real Estate Lending, of the Bank

 David E. Ritter                    56       Senior Vice President and Chief Financial Officer of the Company and the Bank

         Each of the executive officers of the company and the bank holds his or
her office until his or her successor is elected and qualified or until removed
or replaced. Officers are subject to re-election by the board of directors
annually.

                                       49



BIOGRAPHICAL INFORMATION

DIRECTORS

         Charles W. Calomiris, Chairman of the Board of Directors of the company
and the bank. Mr. Calomiris is currently the Henry Kaufman Professor of Finance
and Economics at the Columbia University Graduate School of Business and a
professor at the School of International and Public Affairs at Columbia. During
the last five years he has served as a consultant to the Federal Reserve Board
as well as to Federal Reserve Banks and the World Bank, to the governments of
states and foreign countries and to major U. S. corporations.

         Carroll E. Amos is President and Chief Executive Officer of the company
and of the bank. He is a private investor who until 1996 served as President and
Chief Executive Officer of 1st Washington Bancorp and Washington Federal Saving
Bank.

         Sidney M. Bresler is Chief Executive Officer of Bresler & Reiner Inc.,
engaged in residential land development and construction and rental property
ownership and management.

         Paul J. Cinquegrana is a Principal of Washington Securities
Corporation, a stock and bond brokerage firm.

         Jeffrey M. Gitelman, D.D.S., is an Oral Surgeon and the owner of
Jeffrey M. Gitelman D.D.S., P.C.

         Jeffrey W. Ochsman is a partner in the law firm of Friedlander, Misler,
Sloan, Kletzkin & Ochsman, PLLC, Washington, D.C.

         James B. Vito is a managing general partner of James Properties,
engaged in the sale and management of property.

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

         Edward C. Allen joined the bank as a Senior Vice President and Chief
Financial Officer in mid 1996 and became Chief Operating Officer in 1997. Prior
to joining the bank, Mr. Allen was the Chief Financial Officer of Servus
Financial Corp. from 1994 to 1996 and Senior Vice President of NVR Savings Bank
from 1992 to 1994.

         Justin R. Golden joined the bank as Senior Vice President of the
Consumer Lending Department in 1998. From 1984 until 1997 he served in various
capacities at Citizens Bank, most recently having responsibility for
reorganizing and operating that bank's home equity lending function.

         Gary L. Hobert joined the bank as Senior Vice President of the
Commercial Business Lending Department in 2001. From 2000 until joining the
bank, Mr. Hobert was the Senior Vice President of Adams National Bank. From 1998
until 2000 he served as Executive Vice President and Senior Loan Officer for
Grandbank.

         Robert W. Neff joined the bank in 1997 as Senior Vice President,
Commercial Real Estate Lending. Prior to joining the bank, Mr. Neff served as a
Consultant on commercial real estate loan brokerage with the First Financial
Group of Washington after serving from 1984 until 1996 as an Executive Vice
President for Commercial Real Estate Lending at Washington Federal Savings Bank.

         David E. Ritter joined the bank and the company as a Senior Vice
President and Chief Financial Officer in 1998. From 1996 to 1997, Mr. Ritter was
a Senior Financial Consultant with Peterson Consulting. From 1988 until 1996, he
was the Executive Vice President and Chief Financial Officer of Washington
Federal Savings Bank.

                                       50



COMPLIANCE WITH SECTION 16 (A) OF THE EXCHANGE ACT

         Section 16(a) of the Securities and Exchange Act requires the company's
executive officers and directors, and persons who own more than ten percent of a
registered class of the company's equity securities, to file reports of
ownership and changes in ownership with the Securities and Exchange Commission
and the National Association of Securities Dealers, Inc., and to furnish the
company with copies of all Section 16(a) forms they file.

         Based solely on its review of the copies of such forms received by it,
or written representations from certain reporting persons that no Forms 5 were
required for those persons, the company believes that all filing requirements
applicable to its executive officers and directors were met during fiscal 2006.

CODE OF ETHICS AND BUSINESS CONDUCT

         The company has adopted a Code of Ethics and Business Conduct
applicable to all employees, officers and directors of the company and its
subsidiaries. A copy of the Code of Ethics and Business Conduct will be
furnished without charge to stockholders of record upon written request to
Greater Atlantic Financial Corp., Mr. Edward C. Allen, Corporate Secretary,
10700 Parkridge Boulevard, Suite P50, Reston, Virginia 20191.

AUDIT COMMITTEE FINANCIAL EXPERT

         No current member of the Audit Committee qualifies as an "audit
committee financial expert" as defined in the rules of the Securities and
Exchange Commission. The company is currently seeking an additional director who
will qualify as an "audit committee financial expert," but has not found a
qualified candidate who is willing to serve in that capacity.

ITEM 11.  EXECUTIVE COMPENSATION

         SUMMARY COMPENSATION TABLE. The following table sets forth the cash
compensation paid by the company for services rendered in all capacities during
the fiscal years ended September 30, 2006, 2005 and 2004, to the Chief Executive
Officer, and for each of the other executive officers of the company who
received salary and bonus in excess of $100,000 (collectively, the "Named
Executive Officers").


                                                                                             Long-Term
                                                                         Annual         Compensation Awards
                                                                      Compensation            Issued
                                                                    ---------------    ----------------------
                                                                                       Restricted  Securities
                                          Fiscal                                         Stock     Underlying  All Other
    Name and Principal Position            Year   Salary     Bonus Compensation   Other  Awards    Options    Compensation
    ---------------------------           ------ --------    ----- ------------   -----  ------    -------    ------------
                                                                                           
    Carroll E. Amos,                       2006  $182,000     $ -   $182,000       $ -      -          -           -
      President and Chief                  2005  $182,000     $ -   $182,000       $ -      -          -           -
      Executive Officer                    2004  $182,000     $ -   $182,000       $ -      -        10,000        -

    Edward C. Allen                        2006  $115,000     $ -   $115,000       $ -      -          -           -
      Senior Vice President, Chief         2005  $103,800     $ -   $103,800       $ -      -          -           -
       Operating Officer and               2004  $100,300     $ -   $100,300       $ -      -         3,000        -
       Secretary

    David E. Ritter                        2006  $108,000     $ -   $108,000       $ -      -          -           -
      Senior Vice President and
      Chief Financial Officer


         For 2006, 2005 and 2004, there were no (a) perquisites over the lesser
of $50,000 or 10% of the Chief Executive Officer's total salary and bonus for
the year; (b) payments of above-market preferential earnings on deferred
compensation; (c) payments of earnings with respect to long-term incentive plans
prior to settlement or maturation; (d) tax payment reimbursements; or (e)
preferential discounts on stock.

                                       51



         EMPLOYMENT AGREEMENT. The company has entered into an employment
agreement with Mr. Carroll E. Amos. The Employment Agreement is intended to
ensure that the bank and the company will be able to maintain a stable and
competent management base. The continued success of the bank and the company
depends to a significant degree on the skills and competence of its executive
officers, particularly the Chief Executive Officer.

         The Employment Agreement provides for a three-year term for Mr. Amos
and provides that commencing on the first anniversary date and continuing each
anniversary date thereafter the board of directors may extend the Employment
Agreement for an additional year so that the remaining term shall be three
years, unless written notice of non-renewal is given by the board of directors
after conducting a performance evaluation of Mr. Amos. The Employment Agreement
provides that Mr. Amos's base salary will be reviewed annually. The base salary
provided for in the Employment Agreement for Mr. Amos was increased to $165,400
at the fourth anniversary date and to $182,000 on January 1, 2003. In addition
to the base salary, the Employment Agreement provides for, among other things,
participation in various employee benefit plans and stock-based compensation
programs, as well as furnishing fringe benefits available to similarly situated
executive personnel.

         The Employment Agreement provides for termination by the bank for cause
(as defined in the Employment Agreement) at any time. In the event the bank
chooses to terminate Mr. Amos's employment for reasons other than for cause or,
in the event of Mr. Amos's resignation from the bank upon: (i) failure to
re-elect Mr. Amos to his current office; (ii) a material change in Mr. Amos's
functions, duties or responsibilities; (iii) a relocation of Mr. Amos's
principal place of employment by more than 30 miles; (iv) liquidation or
dissolution of the bank or the company; or (v) a breach of the Employment
Agreement by the bank, Mr. Amos or, in the event of death, Mr. Amos's
beneficiary would be entitled to receive an amount generally equal to the
remaining base salary and bonus payments that would have been paid to Mr. Amos
during the remaining term of the Employment Agreement. The bank would also
continue and pay for Mr. Amos's life, health and disability coverage for the
remaining term of the Employment Agreement. Upon any termination of Mr. Amos's
employment, Mr. Amos is subject to a covenant not to compete with the bank for
one year.

         Under the Employment Agreement, if involuntary termination or voluntary
termination follows a change in control of the bank or the company, Mr. Amos or,
in the event of his death, his beneficiary, would receive a severance payment
generally equal to the greater of: (i) the payments due for the remaining terms
of the agreement, including the value of stock-based incentives previously
awarded to Mr. Amos; or (ii) two times the average of the three preceding
taxable years' annual compensation. The bank would also continue Mr. Amos's
life, health, and disability coverage for thirty-six months. In the event of a
change in control of the bank, the total amount of payment due under the
Employment Agreement, based solely on the base salary paid to Mr. Amos, and
excluding any benefits under any employee benefit plan which may otherwise
become payable, would equal approximately $364,000.

         All reasonable costs and legal fees paid or incurred by Mr. Amos
pursuant to any dispute or question of interpretation relating to the Employment
Agreement is to be paid by the bank, if he is successful on the merits pursuant
to a legal judgment, arbitration or settlement. The Employment Agreement also
provides that the bank will indemnify Mr. Amos to the fullest extent allowable
under federal law.

DIRECTORS' COMPENSATION

         FEES. Since the formation of the company, the executive officers,
directors and other personnel have been compensated for services by the bank and
have not received additional remuneration from the company. Beginning on October
1, 1998, the Chairman was made a salaried officer of the bank and the company
and in those capacities received compensation at the rate of $3,000 per month.
Since January 1, 2003, each outside directors of the bank has received $750 for
each Board meeting and $350 for each committee meeting attended.

                                       52



STOCK OPTION AND WARRANT PLANS

         Under the Greater Atlantic Financial Corp. 1997 Stock Option and
Warrant Plan (the "Option Plan"), which was ratified by shareholders in 1997 and
amended in 2000 and 2002, options are granted to employees at the discretion of
a committee comprised of disinterested directors who administer the plan.

         There were no options granted to the Chief Executive Officer in fiscal
year 2006.

         The following table provides information regarding Messrs. Amos, Allen
and Ritter's unexercised stock options as of September 30, 2006. Messrs. Amos,
Allen and Ritter did not exercise any stock options and were not granted any
stock options during the fiscal year ended September 30, 2006.


                                                                         Fiscal Year-End Options/SAR Values
                                                            --------------------------------------------------------------
                                                               Number of Securities
                                                              Underlying Unexercised
                                                              Options at Fiscal Year          Value of Unexercised
                                  Shares          Value              End (#)             In-the-Money Options at Fiscal
                                Acquired on     Realized           Exercisable/                   Year End ($)
                Name           Exercise (#)        ($)            Unexercisable             Exercisable/Unexercisable
         -------------------- ---------------- ------------ --------------------------- ----------------------------------
                                                                                         
           Carroll E. Amos           0              0               75,000 / 0                       $8,059
           Edward C. Allen           0              0               18,000 / 0                       $8,370
           David E. Ritter           0              0               18,000 / 0                       $7,440


         (1)  Value of unexercised in-the-money stock options equals the market
              value of shares covered by in-the-money options on September 29,
              2006 (the last trading day in 2006) less the option exercise
              price. Options are in-the-money if the market value of shares
              covered by the options is greater than the exercise price.

                                       53



ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

         Persons and groups owning in excess of five percent of the company's
Common Stock are required to file certain reports regarding such ownership with
the company and with the Securities and Exchange Commission ("SEC"), in
accordance with the Securities Exchange Act of 1934 (the "Exchange Act").

         The following table sets forth information regarding persons known to
be beneficial owners of more than five percent of the company's outstanding
Common Stock as of December 31, 2006.


                                                                 Amount and Nature of
                                   Name and Address                   Beneficial               Percent
     Title of Class               of Beneficial Owner                  Ownership               of Class
- ------------------------------------------------------------------------------------------------------------
                                                                                     
      Common Stock        Charles W. Calomiris
                          251 Fox Meadow Road
                          Scarsdale, New York 10583              176,807 shares(1)(2)          5.85%

      Common Stock        Robert I. Schattner, DDS
                          121 Congressional Lane
                          Rockville, MD 20852                    432,328 shares(1)(3)         14.21%

      Common Stock        The Ochsman Children Trust
                          1650 Tysons Boulevard
                          McLean, VA 22102                       238,597 shares(1)(4)          7.90%

      Common Stock        George W. Calomiris
                          4848 Upton Street, N.W.                  199,715 shares(5)           6.41%
                          Washington, DC  20016

      Common Stock        Jenifer Calomiris
                          4919 Upton Street, N.W.                  190,438 shares(6)           6.12%
                          Washington, D.C. 20016

      Common Stock        Katherine Calomiris Tompros
                          5100 Van Ness Street, N.W.               190,638 shares(7)           6.13%
                          Washington, D.C. 20016

- ----------------------
(1)    Does not include presently exercisable warrants to purchase 9,166, 20,000
       and 13,334 shares held, respectively, by Charles W. Calomiris, Dr.
       Schattner, and The Ochsman Children Trust under the Greater Atlantic
       Financial Corp. 1997 Stock Option Plan, or shares of preferred securities
       presently convertible into 114,841, 330,099 and 69,545 shares of common
       stock held, respectively, by Charles W. Calomiris Dr. Schattner and the
       Ochsman Children Trust.
(2)    The information furnished is derived from a Schedule 13D filed by Charles
       W. Calomiris on July 25, 2003, and a Form 4 filed on July 24, 2003.
(3)    The information furnished is derived from a Schedule 13D and a Form 4
       filed by Robert I Schattner filed on September 6, 2005.
(4)    The information furnished is derived from a Schedule 13D filed by The
       Ochsman Children Trust on April 9, 2002.
(5)    Includes presently exercisable warrants to purchase 9,167 shares and
       shares of preferred securities presently convertible into 85,754 shares
       of common stock held by George W. Calomiris. The information furnished is
       derived from a Schedule 13D filed by George Calomiris on December 7,
       2004.
(6)    Includes presently exercisable warrants to purchase 9,167 shares and
       shares of preferred securities presently convertible into 79,747 shares
       of common stock held by Jenifer Calomiris. The information furnished is
       derived from a Schedule 13D filed by Jenifer Calomiris on March 21, 2003.
(7)    Includes presently exercisable warrants to purchase 9,167 shares and
       shares of preferred securities presently convertible into 79,747 shares
       of common stock held by Katherine Calomiris Tompros. The information
       furnished is derived from a Schedule 13D filed by Katherine Calomiris
       Tompros on March 21, 2003.

                                       54




INFORMATION WITH RESPECT TO DIRECTORS AND EXECUTIVE OFFICERS

         The following table sets forth, as of December 31, 2006, the names of
the directors, and executive officers of the company as well as their ages; a
brief description of their recent business experience, including present
occupations and employment; certain directorships held by each; the year in
which each became a director of the company and the year in which his term as
director of the company expires. This table also sets forth the amount of Common
Stock and the percent thereof beneficially owned as of the December 31, 2006 by
each director and all directors and executive officers as a group as of the
December 31, 2006.


                                                                       Expiration        Shares of
Name and Principal                                                        of            Common Stock       Ownership as of
Occupation at Present                                     Director      Term as          Beneficial          Percent of
and for Past Five Years                           Age     Since (1)     Director          Owned(1)              Class
- ----------------------------------------------- ------- ------------  ------------    -----------------   --------------------
                                                                                                   
   Charles W. Calomiris, Chairman of the          49       2001          2008         176,807(2)(3)               5.85%
   Board of the Company, is the Henry Kaufman
   Professor of Finance and Economics at the
   Columbia University Graduate School of
   Business.

   Carroll E. Amos, President and Chief           59       1997          2008           44,060(4)                 1.46%
   Executive Officer of the company, is a
   private investor who until 1996 served
   as President and Chief Executive Officer of
   1st Washington Bancorp and Washington
   Federal Savings Bank.

   James B. Vito is Managing General              81       1998          2008           79,042(2)                 2.62%
   Partner, James Properties, engaged in the
   sale and management of property.

   Paul J. Cinquegrana is a Principal of          65       1997          2006           52,134(2)                 1.73%
   Washington Securities Corporation, stock
   and bond brokerage firm.

   Jeffrey W. Ochsman is an attorney and          54       1999          2006              500                     *
   partner of the law firm of Friedlander,
   Misler, Sloan, Kletzkin & Ochsman, PLLC.

   Jeffrey M. Gitelman, D.D.S., is an Oral        62       1997          2007           84,913(2)                 2.81%
   Surgeon and the owner of Jeffrey M.
   Gitelman - D.D.S., P.C.

   Sidney M. Bresler is a Director, Chief         52       2003          2007              500                     *
   Executive Officer and Chief Operating
   Officer of Bresler & Reiner, Inc. engaged
   in residential land development and
   construction and rental property ownership
   and management.



                                                               55




                                                                           Shares of
 Name and Principal                                                       Common Stock
 Occupation at Present                                                   Beneficially          Ownership as A
 and for Past Five Years                                     Age            Owned(1)           Percent of Class
 --------------------------------------------------------- -------   ----------------------  --------------------
 EXECUTIVE OFFICERS
 WHO ARE NOT DIRECTORS

                                                                                              
    Edward C. Allen joined the bank as Chief Financial        58            550(4)                     *
    Officer and became Chief Operating Officer in 1997.

    David E. Ritter joined the bank and the company as a      56            300(4)                     *
    Senior Vice President and Chief Financial Officer in
    1998.

 All directors and executive officers as a group (eight                    438,806                  14.53%
 persons)(3)

(1)  Each person effectively exercises sole voting or dispositive power as to
     shares reported.
(2)  Does not include presently exercisable warrants to purchase 9,166, 3,334,
     3,334, and 2,000 shares, respectively, held by Messrs. Calomiris, Gitelman,
     Cinquegrana, and Vito under the Greater Atlantic Financial Corp. 1997 Stock
     Option Plan, or shares of preferred securities presently convertible into
     114,841, 34,970, 37,797, 17,387, and 6,431 shares of common stock held,
     respectively, by Messrs. Calomiris, Vito, Cinquegrana, Gitelman and Amos.
(3)  Includes 128,727 shares held directly, 10,000 shares held by his spouse and
     38,080 shares held as custodian for minor children.
(4)  Does not include presently exercisable options to purchase 75,000 shares
     granted to Mr. Amos or 18,000 granted to Mr. Allen and Mr. Ritter under the
     Greater Atlantic Financial Corp. 1997 Stock Option and Warrant Plan.
o    Does not exceed 1.0% of the company's Common Stock.

           The following table summarizes share and exercise price information
about the company's equity compensation plans as of September 30, 2006.


                                                                                                      Number of securities
                                                                                                     remaining available for
                                    Number of securities to be                                    future issuance under equity
                                     issued upon exercise of        Weighted-average exercise          compensation plans
                                  outstanding options, warrants   price of outstanding options,       (excluding securities
         Plan category                      and rights                 warrants and rights          reflected in column (a))
- -----------------------------------------------------------------------------------------------------------------------------
                                                                                                    
Equity compensation plans
approved by security holders:

1997 Stock Option and Warrant
Plan                                         431,171                          $6.94                          83,500

Equity compensation plans not
approved by security holders                   N/A                             N/A                             N/A
- -----------------------------------------------------------------------------------------------------------------------------
Total                                        431,171                          $6.94                          83,500
=============================================================================================================================



                                                       56



ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Federal regulations require that all loans or extensions of credit to
executive officers and directors must be made on substantially the same terms,
including interest rates and collateral, as those prevailing at the time for
comparable transactions with the general public and must not involve more than
the normal risk of repayment or present other unfavorable features. In addition,
loans made to a director or executive officer in excess of the greater of
$25,000 or 5% of the bank's capital and surplus (up to a maximum of $500,000)
must be approved in advance by a majority of the disinterested members of the
board of directors.

         The bank currently makes loans to its executive officers and directors
on the same terms and conditions offered to the general public. The bank's
policy provides that all loans made by the bank to its executive officers and
directors be made in the ordinary course of business, on substantially the same
terms, including collateral, as those prevailing at the time for comparable
transactions with other persons and may not involve more than the normal risk of
collectibility or present other unfavorable features. As of September 30, 2006,
one of the bank's directors had loans with the bank which had outstanding
balances totaling $164,000. Such loans were made by the bank in the ordinary
course of business, with no favorable terms and do not involve more than the
normal risk of collectibility or present unfavorable features.

         The company's policy is that all transactions between the company and
its executive officers, directors, holders of 10% or more of the shares of any
class of its common stock and affiliates thereof, will contain terms no less
favorable to the company than could have been obtained by it in arm's length
negotiations with unaffiliated persons and will be approved by a majority of
independent outside directors of the company not having any interest in the
transaction.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

AUDIT FEES

         BDO Seidman, LLP billed the company aggregate fees of $249,000 and
$185,705 for professional services rendered for the audit of the company's
annual consolidated financial statements and for the reviews of the condensed
consolidated financial statements included in the company's Forms 10-Q for the
fiscal year ended September 30, 2006 and 2005, respectively. Before the company
or any subsidiary engages an accountant, the company's audit committee approves
the engagement.

AUDIT-RELATED FEES

         BDO Seidman, LLP did not provide any such services to the company for
the fiscal year ended September 30, 2006 or 2005.

TAX FEES

         BDO Seidman billed the company $35,600 and $19,850 for tax services for
the fiscal year ended September 30, 2006 and 2005, respectively. Tax fees
represented 14.30% of the fees paid to BDO Seidman, LLP in fiscal year 2006 and
9.66% in fiscal year 2005.

                                     PART IV

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)     1.   FINANCIAL STATEMENTS
             See Index to Consolidated Financial Statements on page 59

        2.   FINANCIAL STATEMENT SCHEDULES
             All schedules are omitted because they are not required or
             applicable, or the required information is shown in the
             consolidated financial statements or the notes thereto.


(b)     EXHIBITS

              
         23.1    Consent of BDO Seidman, LLP
         31.1    Certification of Chief Executive Officer
         31.2    Certification of Chief Financial Officer
         32.1    Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350
         32.2    Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350


                                       57



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

                                           GREATER ATLANTIC FINANCIAL CORP.

                                           By: /s/ Carroll E. Amos
                                               -------------------------------
                                               Carroll E. Amos
                                               Chief Executive Officer,
                                                President and Director

                                               Dated: February 1, 2007

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


  Name                                      Title                                     Date
  ----                                      -----                                     ----
                                                                                
  /s/ Charles W. Calomiris
  ------------------------
  Charles W. Calomiris                      Chairman of the Board                     February 1, 2007


  /s/ Carroll E. Amos                       Chief Executive Officer,
  -------------------                       and President and Director                February 1, 2007
  Carroll E. Amos


  /s/ Sidney M. Bresler
  ---------------------
  Sidney M. Bresler                         Director                                  February 1, 2007


  /s/ Paul J. Cinquegrana
  -----------------------
  Paul J. Cinquegrana                       Director                                  February 1, 2007


  /s/ Jeffrey M. Gitelman
  -----------------------
  Jeffrey M. Gitelman                       Director                                  February 1, 2007


  /s/ Jeffrey W. Ochsman
  ----------------------
  Jeffrey W. Ochsman                        Director                                  February 1, 2007


  /s/ James B. Vito
  -----------------
  James B. Vito                             Director                                  February 1, 2007


  /s/ David E. Ritter                       Senior Vice President and
  -------------------                       Chief Financial Officer                   February 1, 2007
  David E. Ritter


                                               58





                                      CONSOLIDATED FINANCIAL STATEMENTS OF
                                        GREATER ATLANTIC FINANCIAL CORP.


                                                      INDEX

                                                                                                                      Page
                                                                                                                      ----
                                                                                                                    
Report of Independent Registered Public Accounting Firm                                                                60

Consolidated Statements of Financial Condition as of September 30, 2006 and 2005 (restated)                            61

Consolidated Statements of Operations for the Years Ended September 30, 2006, 2005 (restated) and 2004 (restated)      62

Consolidated Statements of Comprehensive Income (Loss) for the Years Ended
September 30, 2006, 2005 (restated) and 2004 (restated)                                                                63

Consolidated Statements of Stockholders' Equity for the Years Ended September 30, 2006, 2005 (restated) and 2004
(restated)                                                                                                             63

Consolidated Statements of Cash Flows for the Years Ended September 30, 2006, 2005 (restated) and 2004 (restated)      64

Notes to Consolidated Financial Statements                                                                             66





                                       59






REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Board of Directors and Stockholders
Greater Atlantic Financial Corp.
Reston, Virginia



We have audited the accompanying consolidated statements of financial condition
of Greater Atlantic Financial Corp. and Subsidiaries as of September 30, 2006
and 2005 (restated), and the related consolidated statements of operations,
comprehensive income (loss), stockholders' equity, and cash flows for each of
the three years in the period ended September 30, 2006 (2005 and 2004 restated).
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 the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits to obtain reasonable assurance about whether the
financial statements are free of material misstatement. The Company is not
required to have, nor were we engaged to perform, an audit of its internal
control over financial reporting. Our audits included consideration of internal
control over financial reporting as a basis for designing audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Greater Atlantic
Financial Corp. and Subsidiaries at September 30, 2006 and 2005 (restated) and
the results of their operations and their cash flows for each of the three years
in the period ended September 30, 2006 (2005 and 2004 restated) in conformity
with accounting principles generally accepted in the United States of America.

As described in Note 2, the Company restated its consolidated Statement of
Financial Condition as of September 30, 2005 and the related consolidated
statements of operations, comprehensive income (loss), stockholders' equity and
cash flows for each of the two years in the period ended September 30, 2005.


/s/ BDO Seidman, LLP
- --------------------
Richmond, Virginia
January 30, 2007



                                       60





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                               September 30,
                                                                                     ---------------------------------
                                                                                          2006              2005
- ----------------------------------------------------------------------------------------------------------------------
                                                                                                         (Restated)
(Dollars in Thousands)
                                                                                                      
Assets
Cash and cash equivalents                                                                  $   2,516        $   2,291
Interest bearing deposits                                                                     17,288            2,418
Investment securities
   Available-for-sale                                                                         75,461          107,829
   Held-to-maturity                                                                            4,696            7,969
Loans held for sale                                                                                -            9,517
Loans receivable, net                                                                        193,307          194,920
Accrued interest and dividends receivable                                                      2,073            1,746
Deferred income taxes                                                                          1,928            1,974
Federal Home Loan Bank stock, at cost                                                          2,388            2,503
Other real estate owned                                                                            -              232
Premises and equipment, net                                                                    2,764            4,198
Goodwill                                                                                         956              956
Prepaid expenses and other assets                                                              1,842            2,989
- ----------------------------------------------------------------------------------------------------------------------
Total Assets                                                                               $ 305,219        $ 339,542
======================================================================================================================
Liabilities and stockholders' equity
Liabilities
Deposits                                                                                   $ 230,174        $ 237,794
Advance payments from borrowers for taxes and insurance                                          270              268
Accrued expenses and other liabilities                                                         1,963            1,248
Advances from the FHLB and other borrowings                                                   54,574           76,479
Junior subordinated debt securities                                                            9,388            9,378
- ----------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                            296,369          325,167
- ----------------------------------------------------------------------------------------------------------------------

Commitments and contingencies
- ----------------------------------------------------------------------------------------------------------------------
Stockholders' Equity
   Preferred stock $.01 par value - 2,500,000 shares authorized, none outstanding                  -                -
   Common stock, $.01 par value - 10,000,000
       shares authorized; 3,020,934 shares outstanding                                            30               30
   Additional paid-in capital                                                                 25,228           25,228
   Accumulated deficit                                                                      (15,359)          (9,788)
   Accumulated other comprehensive loss                                                      (1,049)          (1,095)
- ----------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                                     8,850           14,375
- ----------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                 $ 305,219        $ 339,542
======================================================================================================================

See accompanying notes to consolidated financial statements.


                                                        61





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                                     Year Ended September 30,
                                                                         -------------------------------------------------
                                                                               2006            2005            2004
- --------------------------------------------------------------------------------------------------------------------------
                                                                                            (Restated)      (Restated)
(Dollars in Thousands, Except Per Share Data)
                                                                                                    
Interest income
  Loans                                                                      $   13,866     $   12,430       $   12,629
  Investments                                                                     4,928          4,528            5,456
- --------------------------------------------------------------------------------------------------------------------------
Total interest income                                                            18,794         16,958           18,085
- --------------------------------------------------------------------------------------------------------------------------
Interest expense
  Deposits                                                                        7,709          6,337            5,751
  Borrowed money                                                                  3,596          4,209            6,219
- --------------------------------------------------------------------------------------------------------------------------
Total interest expense                                                           11,305         10,546           11,970
- --------------------------------------------------------------------------------------------------------------------------
Net interest income                                                               7,489          6,412            6,115
Provision for loan losses                                                           126            219              209
- --------------------------------------------------------------------------------------------------------------------------
Net interest income after provision for loan losses                               7,363          6,193            5,906
- --------------------------------------------------------------------------------------------------------------------------
Noninterest income
  Fees and service charges                                                          610            734              869
  Gain (loss) on sale of loans                                                        -             53              (68)
  Gain (loss)on sale of investment securities                                         -            539              (58)
  Gain (loss) on derivatives                                                        (66)           836             (227)
  Gain on sale of real estate owned                                                  65              -                -
  Other operating income                                                             30          1,011               31
- --------------------------------------------------------------------------------------------------------------------------
Total noninterest income                                                            639          3,173              547
- --------------------------------------------------------------------------------------------------------------------------
Noninterest expense
  Compensation and employee benefits                                              4,718          4,213            4,306
  Occupancy                                                                       1,337          1,337            1,759
  Professional services                                                           1,227            969              717
  Advertising                                                                       628            301              244
  Deposit insurance premium                                                         101            100               44
  Furniture, fixtures and equipment                                                 554            641              818
  Data processing                                                                   919          1,054            1,306
  Other operating expenses                                                        1,601          1,274            1,176
- --------------------------------------------------------------------------------------------------------------------------
Total noninterest expense                                                        11,085          9,889           10,370
- --------------------------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations before income taxes                     (3,083)          (523)          (3,917)
Provision for income taxes                                                            -              -                -
- --------------------------------------------------------------------------------------------------------------------------
   Income (loss) from continuing operations                                      (3,083)          (523)          (3,917)
Discontinued operations:
   Income (loss) from operations                                                 (2,488)        (1,107)             428
- --------------------------------------------------------------------------------------------------------------------------
Net income (loss)                                                            $   (5,571)    $   (1,630)      $   (3,489)
==========================================================================================================================
Earnings (loss) per common share BASIC AND DILUTED:
   Continuing operations                                                     $    (1.02)    $    (0.17)      $    (1.30)
   Discontinued operations                                                        (0.82)         (0.37)            0.14
- --------------------------------------------------------------------------------------------------------------------------
                                                                             $    (1.84)    $    (0.54)      $    (1.16)
- --------------------------------------------------------------------------------------------------------------------------
Weighted average common shares outstanding
Basic and diluted                                                             3,020,934       3,015,509       3,012,434


See accompanying notes to consolidated financial statements.


                                                       62





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

                                                                   Year Ended September 30,
                                                         ---------------------------------------------
                                                             2006           2005            2004
 -----------------------------------------------------------------------------------------------------
 (In Thousands)                                                         (Restated)      (Restated)
                                                                                  
 Net (loss) income                                          $ (5,571)      $ (1,630)       $ (3,489)
 -----------------------------------------------------------------------------------------------------
 Other comprehensive (loss) income, net of tax:
    Unrealized (loss) income on securities                        46            (16)         (1,008)
 -----------------------------------------------------------------------------------------------------
 Other comprehensive (loss) income                                46            (16)         (1,008)
 -----------------------------------------------------------------------------------------------------
 Comprehensive (loss) income                                $ (5,525)      $ (1,646)       $ (4,497)
 =====================================================================================================

 See accompanying notes to consolidated financial statements



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

 -----------------------------------------------------------------------------------------------------------------------
                                                                                        Accumulated
                                                            Additional   Accumulated       Other           Total
                                     Preferred    Common     Paid-in      Earnings     Comprehensive    Stockholders'
                                       Stock      Stock      Capital      (Deficit)    Income (Loss)       Equity
 -----------------------------------------------------------------------------------------------------------------------
 (In Thousands)
                                                                                          
 Balance at September 30, 2003 (as
 restated)                              $  -        $ 30   $ 25,152        $ (4,669)       $   (71)         $ 20,442

 Other comprehensive loss                  -           -          -               -         (1,008)           (1,008)

 Net loss for the period                   -           -          -          (3,489)             -            (3,489)
 -----------------------------------------------------------------------------------------------------------------------
 Balance at September 30, 2004 (as
 restated)                                 -          30     25,152          (8,158)        (1,079)           15,945

 Options exercised                         -           -         76               -              -                76

 Other comprehensive loss                  -           -          -               -            (16)              (16)

 Net loss for the period                   -           -          -          (1,630)             -            (1,630)
 -----------------------------------------------------------------------------------------------------------------------
 Balance at  September  30, 2005 (as
 restated)                                 -          30     25,228          (9,788)        (1,095)           14,375

 Other comprehensive income                -           -          -               -             46                46

 Net loss for the period                   -           -          -          (5,571)             -            (5,571)
 -----------------------------------------------------------------------------------------------------------------------

 Balance at September 30, 2006          $  -        $ 30   $ 25,228        $(15,359)       $(1,049)         $  8,850
 =======================================================================================================================

See accompanying notes to consolidated financial statements

                                                63





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                            Year Ended September 30,
                                                                               ----------------------------------------------------
                                                                                      2006              2005            2004
                                                                                                     (Restated)      (Restated)
  ---------------------------------------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                                             
  Cash flow from operating activities
  Net income (loss)                                                                 $  (5,571)       $  (1,630)       $ (3,489)
  Adjustments to reconcile net income (loss) to net cash
     Provided (used) by operating activities
    Provision for loan losses                                                             126              219             209
    Amortization of loan acquisition adjustment                                           (50)             (27)            (27)
    Depreciation and amortization                                                         658              930             986
    (Gain) loss on disposal of fixed assets                                               (26)              91               -
    Option compensation                                                                     -               42               -
    Realized loss (gain) on trading securities                                              -                -             135
    Realized gain on sale of investment securities                                          -                -            (77)
    Realized gain on sale of mortgaged-backed securities                                    -             (539)              -
    Loss (gain) on derivatives                                                             66             (836)            227
    Amortization of investment security premiums                                          753              853           1,573
    Amortization of mortgage-backed security premiums                                     662              937           1,453
    Amortization of deferred fees                                                        (496)            (635)           (563)
    Discount accretion net of premium amortization                                       (277)            (361)            628
    Amortization of convertible preferred stock costs                                       9                9               9
    (Gain) loss on sale of foreclosed real estate                                         (65)               -               -
    Gain on sale of loans held for sale                                                (1,522)          (4,720)         (9,191)
  (Increase) decrease in assets
    Disbursements for origination of loans                                            (91,477)        (276,038)       (402,988)
    Proceeds from sales of loans                                                      102,518          276,770         413,204
    Accrued interest and dividend receivable                                             (327)             193             359
    Prepaid expenses and other assets                                                   1,156              360            (261)
    Deferred loan fees collected, net of deferred costs incurred                          431              172             436
  Increase (decrease) in liabilities
    Accrued expenses and other liabilities                                                649             (451)         (3,382)
  ---------------------------------------------------------------------------------------------------------------------------------
  Net cash provided by (used) in operating activities                               $   7,217        $  (4,661)       $   (759)
  =================================================================================================================================


(Continued)

                                                               64




GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS - (CONTINUED)
                                                                                           Year Ended September 30,
                                                                                     --------------------------------------
                                                                                         2006        2005         2004
                                                                                                  (Restated)   (Restated)
  -------------------------------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                                       
  Cash flow from investing activities
    Net decrease (increase) in loans                                                    $  1,879    $ 51,867    $ (4,817)
    Disposal (purchases) of premises and equipment                                           792       2,055        (312)
    Proceeds from sales of foreclosed real estate                                            297           -           -
    Purchases of investment securities                                                    (7,707)    (21,684)    (25,748)
    Proceeds from sale of investment securities                                                -           -      67,843
    Proceeds from repayments of investment securities                                     16,827      22,374      33,235
    Purchases of mortgage-backed securities                                                    -     (24,224)    (63,056)
    Proceeds from sale of mortgage-backed securities                                           -      21,921           -
    Proceeds from repayments of mortgage-backed securities                                25,198      37,548      54,932
    Purchases of FHLB stock                                                               (3,015)     (5,169)    (15,875)
    Proceeds from sale of FHLB stock                                                       3,130       6,751      16,130
  -------------------------------------------------------------------------------------------------------------------------
  Net cash provided by (used) in investing activities                                     37,401      91,439      62,332
  -------------------------------------------------------------------------------------------------------------------------
  Cash flow from financing activities
    Net (decrease) increase in deposits                                                   (7,620)    (51,162)     (8,920)
    Net (repayments) advances from FHLB                                                   (2,000)    (13,200)    (35,600)
    Net borrowings (repayments) on reverse repurchase agreements and other borrowings    (19,905)    (26,386)    (12,971)
    Increase (decrease) in advance payments by borrowers for taxes and insurance               2         (37)         81
    Exercise of stock options                                                                  -          34           -
  -------------------------------------------------------------------------------------------------------------------------
  Net cash (used) in provided by financing activities                                    (29,523)    (90,751)    (57,410)
  -------------------------------------------------------------------------------------------------------------------------
  Increase (decrease) in cash and cash equivalents                                        15,095      (3,973)      4,163
  -------------------------------------------------------------------------------------------------------------------------
  Cash and cash equivalents, at beginning of year                                          4,709       8,682       4,519
  -------------------------------------------------------------------------------------------------------------------------
  Cash and cash equivalents, at end of year                                             $ 19,804    $  4,709    $  8,682
  =========================================================================================================================


See accompanying notes to consolidated financial statements.

                                                65



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS

         Greater Atlantic Financial Corp. (GAFC or the "Company") is a bank
holding company whose principal activity was the ownership and management of
Greater Atlantic Bank (GAB or "the Bank"), and its wholly owned subsidiary,
Greater Atlantic Mortgage Corporation (GAMC). However, the mortgage-banking
activities conducted in GAMC were discontinued effective March 29, 2006 as it
was determined that, because it was unprofitable, this business no longer fit
our strategy. The Bank originates commercial, mortgage and consumer loans and
receives deposits from customers located primarily in Virginia, Washington, D.C.
and Maryland. The Bank operates under a federal bank charter and provides full
banking services.

         GAMC was incorporated as a separate entity on June 11, 1998 and began
independent operations on September 1, 1998. GAMC was involved primarily in the
origination and sale of single-family mortgage loans and, to a lesser extent,
multi-family residential and second mortgage loans. The Company closed GAMC
during the fiscal year ended September 30, 2006, (see Note 3). GAMC also
originated loans for the Bank's portfolio. In January 2002, GAFC established
Greater Atlantic Capital Trust I to issue certain convertible preferred
securities (see Note 22).

PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the accounts of GAFC and
its wholly owned subsidiaries, GAB and GAMC and Greater Atlantic Capital Trust
I. All significant intercompany accounts and transactions have been eliminated
in consolidation.

RISK AND UNCERTAINTIES

         In its normal course of business, the Company encounters two
significant types of risk: economic and regulatory. There are three main
components of economic risk: interest rate risk, credit risk and market risk.
The Company is subject to interest rate risk to the degree that its
interest-bearing liabilities mature or reprice more rapidly, or on a different
basis, than its interest-earning assets. Credit risk is the risk of default on
the Company's loan portfolio that results from the borrowers' inability or
unwillingness to make contractually required payments. Market risk reflects
changes in the value of collateral underlying loans receivable and the valuation
of real estate held by the Company. The determination of the allowance for loan
losses and the valuation of real estate are based on estimates that are
particularly susceptible to significant changes in the economic environment and
market conditions. Management believes that, as of September 30, 2006 and
September 30, 2005, the allowance for loan losses and valuation of real estate
are adequate based on information currently available. A worsening or protracted
economic decline would increase the likelihood of losses due to credit and
market risks and could create the need for substantial additional loan loss
reserves. See discussion of regulatory matters in Note 14.

CONCENTRATION OF CREDIT RISK

         The Company's primary business activity is with customers located in
Maryland, Virginia and the District of Columbia. The Company primarily
originates residential loans to customers throughout these areas, most of whom
are residents local to the Company's business locations. The Company has a
diversified loan portfolio consisting of residential, commercial and consumer
loans. Commercial and consumer loans generally provide for higher interest rates
and shorter terms, however such loans have a higher degree of credit risk.
Management monitors all loans, including, when possible, making inspections of
the properties, maintaining current operating statements, and performing net
realizable value calculations with allowances for losses established as
necessary to properly reflect the value of the properties. Management believes
the current loss allowances are sufficient to cover the credit risk estimated to
exist at September 30, 2006.


                                       66




GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

INVESTMENT SECURITIES

         Investment securities, which the Company has the intent and ability to
hold to maturity, are carried at amortized cost. The amortization of premiums
and accretion of discounts are recorded on the level yield (interest) method,
over the period from the date of purchase to maturity. When sales do occur,
gains and losses are recognized at the time of sale and the determination of
cost of securities sold is based upon the specific identification method.
Investment securities which the Company intends to hold for indefinite periods
of time, use for asset/liability management or that are to be sold in response
to changes in interest rates, prepayment risk, the need to increase regulatory
capital or other similar factors are classified as available-for-sale and
carried at fair value with unrealized gains and losses excluded from earnings
and reported in a separate component of stockholders' equity. If a sale does
occur, gains and losses are recognized as a component of earnings at the time of
the sale. The amortization of premiums and accretion of discounts are recorded
on the level yield (interest) method.

         Investment securities that are bought and held principally for the
purpose of selling them in the near term would be classified as trading
securities and reported at fair value, with unrealized gains and losses included
in earnings.

LOANS AND ALLOWANCE FOR LOAN LOSSES

         Loans receivable are stated at unpaid principal balances, net of
unearned discounts resulting from add-on interest, participation or whole-loan
interests owned by others, undisbursed loans in process, deferred loan fees, and
allowances for loan losses.

         Loans are placed on non-accrual status when the principal or interest
is past due more than 90 days or when, in management's opinion, collection of
principal and interest is not likely to be made in accordance with a loan's
contractual terms unless the loan principal and interest are determined by
management to be fully secured and in the process of collection.

         The allowance for loan losses provides for the risk of losses inherent
in the lending process. The allowance for loan losses is based on periodic
reviews and analyses of the loan portfolio which include consideration of such
factors as the risk rating of individual credits, the size and diversity of the
portfolio, economic conditions, prior loss experience and results of periodic
credit reviews of the portfolio. The allowance for loan losses is increased by
provisions for loan losses charged against income and reduced by charge-offs,
net of recoveries. In management's judgment, the allowance for loan losses is
considered adequate to absorb losses inherent in the loan portfolio at September
30, 2006.

         The Company considers a loan to be impaired if it is probable that they
will be unable to collect all amounts due (both principal and interest)
according to the contractual terms of the loan agreement. When a loan is deemed
impaired, the Company computes the present value of the loan's future cash
flows, discounted at the effective interest rate. As an expedient, creditors may
account for impaired loans at the fair value of the collateral or at the
observable market price of the loan if one exists. If the present value is less
than the carrying value of the loan, a valuation allowance is recorded. For
collateral dependent loans, the Company uses the fair value of the collateral,
less estimated costs to sell on a discounted basis, to measure impairment.

         Mortgage loans originated and intended for sale are carried at the
lower of cost or estimated market value in the aggregate. Net unrealized losses
are recognized in a valuation allowance by charges to income.

DERIVATIVE FINANCIAL INSTRUMENTS

         The Company uses derivative financial instruments to mitigate market
risk from changes in interest rates. Our derivative financial instruments are
contracted in the over-the-counter market and include interest rate swaps.
Derivative financial instruments are accounted for in accordance with Statement
of Financial Accounting Standards No. 133, Accounting for Derivative Instruments
and Hedging Activities (SFAS 133), which requires that all derivative
instruments be recorded on the balance sheet at fair value. Changes in the fair
value of derivatives are recorded each period either in current results of
operations or other comprehensive income (loss). For a derivative designated as
part of a hedge transaction, where it is recorded is dependent on whether it is
a fair value hedge or a cash flow hedge. For a derivative designated as a fair
value hedge, the gain or loss of the derivative in the period of change and the
offsetting loss or gain of the hedged item attributed to the hedged risk are
recognized in results of operations. For a derivative designated as a cash flow
hedge, the effective portion of the derivative's gain or loss is initially
reported as a component of other comprehensive income (loss) and subsequently
reclassified into results of operations when the hedged exposure affects results
of operations. The ineffective portion of the gain or loss of a cash flow hedge
is recognized currently in results of operations. For a derivative not
designated as a hedging instrument, the gain or loss is recognized currently in
results of operations. The Bank seeks to control or limit the interest rate risk
caused by mortgage banking activities. The method used to help reduce interest
rate risk from its mortgage banking activities are forward loan sale agreements.
At various times, depending on loan origination volume and management's
assessment of projected loan fallout, the Bank may reduce or increase its
derivative positions.

                                       67



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

MORTGAGE LOAN INCOME, DISCOUNTS AND PREMIUMS

         Interest income on loans is recorded on the accrual method. Discounts
and premiums relating to mortgage loans purchased are deferred and amortized
against or accreted into income over the estimated lives of the loans using the
level yield (interest) method. Accrual of interest is discontinued and an
allowance for uncollected interest is established and charged to interest income
for the full amount of accrued interest receivable on loans, which are
delinquent for a period of 90 days or more.

LOAN ORIGINATION AND COMMITMENT FEES

         Loan origination and commitment fees and certain incremental direct
loan origination costs are being deferred with the net amount being amortized as
an adjustment of the related loan's yield. The Company is amortizing those
amounts over the contractual life of the related loans as adjusted for
anticipated prepayments using current and past payment trends.

MORTGAGE LOAN SALES AND SERVICING

         The Company originates and sells loans and participating interest in
loans generally without retaining servicing rights. Loans are sold to provide
the Company with additional funds and to generate gains from mortgage banking
operations. Loans originated for sale are carried at the lower of cost or
market. When a loan and the related servicing are sold the Company recognizes
any gain or loss at the time of sale.

         When servicing is retained on a loan that is sold, the Company
recognizes a gain or loss based on the present value of the difference between
the average constant rate of interest it receives, adjusted for a normal
servicing fee, and the yield it must pay to the purchaser of the loan over the
estimated remaining life of the loan. Any resulting net premium is deferred and
amortized over the estimated life of the loan using a method approximating the
level yield (interest) method. There were no loans sold with servicing rights
retained during the years ended September 30, 2006 and September 30, 2005. The
Company also sells participation interests in loans that it services.

PREMISES AND EQUIPMENT

         Premises and equipment are recorded at cost. Depreciation is computed
on the straight-line method over useful lives ranging from five to ten years.
Leasehold improvements are capitalized and amortized using the straight-line
method over the life of the related lease.

FORECLOSED REAL ESTATE

         Real estate acquired through foreclosure is recorded at the lower of
cost or fair value less estimated selling costs. Subsequent to the date of
foreclosure, valuation adjustments are made, if required, to the lower of cost
or fair value less estimated selling costs. Costs related to holding the real
estate, net of related income, are reflected in operations when incurred.
Recognition of gains on sale of real estate is dependent upon the transaction
meeting certain criteria relating to the nature of the property sold and the
terms of the sale.

GUARANTEED CONVERTIBLE PREFERRED SECURITIES

         On July 1, 2003, the Company adopted Statement of Financial Accounting
Standards No. 150, "Accounting for Mandatorily Redeemable Securities" ("SFAS
150"). SFAS 150 requires that the Company classify redeemable securities with a
mandatory redemption date as liabilities in its balance sheet and classify
distributions related to such securities as interest expense. Also, SFAS 150
requires that the redeemable securities be reflected at fair market value when
reclassified as a liability. Accordingly, the guaranteed convertible preferred
securities are presented as a liability in the Statements of Financial
Condition. The Company has consistently accounted for distributions related to
these securities as interest expense, and since the Company sold the securities
in a public offering, there was no fair market value adjustment necessary.

                                       68



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

INCOME TAXES

         Income taxes are calculated using the liability method specified by
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes". The net deferred tax asset is reduced, if necessary, by a valuation
allowance for the amount of any tax benefits that, based on available evidence,
are not expected to be realized (See Note 12).

CASH AND CASH EQUIVALENTS

         The Company considers cash and interest bearing deposits in other banks
as cash and cash equivalents for purposes of preparing the statement of cash
flows.

USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS

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

COMPREHENSIVE INCOME

         Statement of Financial Accounting Standards No. 130, "Reporting
Comprehensive Income" ("SFAS 130"), establishes standards for the reporting and
display of comprehensive income, its components and accumulated balances.
Comprehensive income is defined to include all changes in equity except those
resulting from investments by owners and distributions to owners. Among other
disclosures, SFAS 130 requires that all items that are required to be recognized
under current accounting standards as components of comprehensive income be
reported in a financial statement that is displayed with the same prominence as
other financial statements. Presently, the Company's comprehensive income and
loss is from unrealized gains and losses on certain investment securities.

STOCK-BASED COMPENSATION

         The Company has adopted the provisions of Statement of Financial
Accounting Standards No. 123R, "Accounting for Stock-Based Compensation" ("SFAS
123R"), to measure compensation cost for stock options effective after October
1, 2005. Prior to its adoption, the Company accounted for its options under APB
25 "Accounting for Stock Issued to Employees" with pro forma disclosure. As
allowable under SFAS 123R, the Company used the Black-Scholes method to measure
the compensation cost of stock options granted in 2006 with the following
assumptions: risk-free interest rate of 4.88%, a dividend payout rate of zero,
and an expected option life of nine years. The volatility is 32%. Using these
assumptions, the fair value of stock options granted during fiscal 2006 was
$2.92. In 2005 the Company used the following assumptions: risk-free interest
rate of 4.23%, a dividend payout rate of zero, and an expected option life of
nine years. The volatility is 47%. Using these assumptions, the fair value of
stock options granted during fiscal 2005 was $3.70. In 2004 the Company used the
following assumptions: risk-free interest rate of 4.41%, a dividend payout rate
of zero, and an expected option life of ten years. The volatility is 66%. Using
these assumptions, the fair value of stock options granted during fiscal 2004
was $5.75. There were 12,000 options granted during fiscal 2006 with an
estimated fair value of $22,000. If the Company had elected to recognize
compensation cost based on the value at the grant dates with the method
prescribed by SFAS 123, net income (loss) and earnings (loss) per share for 2005
and 2004 would have been changed to the pro forma amounts indicated in the
following table:

                                       69





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                  Year Ended September 30,
                                                                -----------------------------
                                                                    2005           2004
- ---------------------------------------------------------------------------------------------
(In Thousands, Except Per Share Data)                           (Restated)     (Restated)
                                                                           
Net (loss) income as reported                                     $ (1,630)      $ (3,489)

Deduct: Total stock-based employee compensation expense
determined under fair value based method for all awards, net
of related tax effects                                                (239)          (128)
- ---------------------------------------------------------------------------------------------
Pro Forma net income (loss)                                       $ (1,869)      $ (3,617)
=============================================================================================
Basic income (loss) per common share:
As reported                                                       $  (0.54)      $  (1.16)
Pro Forma                                                            (0.62)         (1.20)
- ---------------------------------------------------------------------------------------------
Diluted income (loss) per common share:
As reported                                                       $  (0.54)      $  (1.16)
Pro Forma                                                            (0.62)         (1.20)
- ---------------------------------------------------------------------------------------------


RECLASSIFICATIONS
         In addition to reclassifications related to discontinued operations
(see Note 3), other reclassifications have been made to prior periods to place
them on a basis comparable with the current period presentation. These
reclassifications have no effect on the results of operations previously
reported.

2.  RESTATEMENTS

         During 2006, the Company restated its historical financial statements
to reflect the accounting treatment for losses discovered in its subsidiary,
GAMC's unreconciled inter-company account. The losses were discovered as the
Bank discontinued the operations of the subsidiary. The loss in any given year
did not reach a material amount such as to require restatement. However, the
Bank determined to provide the restatements because of the cumulative amount of
the losses aggregated $1.4 million. The revisions had no impact on the cash
flows of the Bank. The table below includes the effect of the restatement and
the presentation of GAMC as discontinued operations.


                                       70



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



                                        As originally                             Discontinued
                                          reported            Restatement          operations          As restated
                                        ---------------      --------------      ---------------      -------------
                                                                                           
Year ended September 30, 2005
Interest income                           $ 17,436              $    -            $     478            $ 16,958
Interest expense                            10,893                   -                  347              10,546
Net interest income                          6,543                   -                  131               6,412
Noninterest income                           8,317                 (72)               5,072               3,173
Noninterest expense                         16,199                   -                6,310               9,889
Discontinued operations                          -                   -               (1,107)             (1,107)
Net income (loss)                           (1,558)                (72)                   -              (1,630)
Earnings per share - continuing              (0.52)              (0.02)                0.37               (0.17)
Earnings per share - discontinued            (0.00)              (0.00)               (0.37)              (0.37)
Year ended September 30, 2004
Interest income                           $ 18,962              $    -            $     877            $ 18,085
Interest expense                            12,355                   -                  385              11,970
Net interest income                          6,607                   -                  492               6,115
Noninterest income                           9,929                (297)               9,085                 547
Noninterest expense                         19,430                   -                9,060              10,370
Discontinued operations                          -                   -                  428                 428
Net income (loss)                           (3,192)               (297)                   -              (3,489)
Earnings per share - continuing              (1.06)              (0.10)               (0.14)              (1.30)
Earnings per share - discontinued            (0.00)               0.00                 0.14                0.14


         The $72,000 and $297,000 adjustments to noninterest income relate to
gains on sale of loans. In addition, the September 30, 2003 retained earnings
balance was reduced by $898,000 to reflect the cumulative effect of the
restatement of all prior periods.

3.  DISCONTINUED OPERATIONS

         On March 29, 2006, we began the process of discontinuing the operations
of the Bank's subsidiary, GAMC. It was determined that, because it was
unprofitable, this business no longer fit our strategy.

         As a result of the above action, we applied discontinued operations
accounting in the third quarter of 2006, as we completed the closing of the GAMC
business. Accordingly, the income statements for all periods have been adjusted.
The reclassification of GAMC's results to discontinued operations primarily
resulted in a reduction to previously reported levels of net interest income, a
reduction in noninterest income and a reduction in noninterest expense. The
table below summarizes GAMC's results which were treated as discontinued
operations for the periods indicated.


                                                         Year Ended September 30,
                                                   ------------------------------------
                                                         2005               2004
- ---------------------------------------------------------------------------------------
(Dollars in Thousands, Except Per Share Data
                                                                    
Interest income                                         $   478           $   877
Interest expense                                            347               385
- ---------------------------------------------------------------------------------------
Net interest income                                         131               492
Noninterest income                                        5,072             9,085
Noninterest expense                                       6,310             9,060
Provision for income taxes                                    -                89
- ---------------------------------------------------------------------------------------
Net income (loss)                                       $(1,107)          $   428
=======================================================================================
Earnings per share - basic                              $ (0.37)          $  0.14
Earnings per share - diluted                              (0.37)             0.14


                                       71





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4.  INVESTMENTS

Available-for-Sale, September 30, 2006
- -------------------------------------------------------------------------------------------------------------------
                                                                          Gross          Gross
                                                        Amortized       Unrealized     Unrealized       Market
                                                           Cost           Gains          Losses          Value
- -------------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                            
Investment securities
SBA notes                                                 $ 27,629          $ 106        $   536        $ 27,199
CMOs                                                         9,735             48             28           9,755
Corporate debt securities                                    7,280             36            174           7,142
- -------------------------------------------------------------------------------------------------------------------
                                                            44,644            190            738          44,096
- -------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities
FNMA notes                                                  18,350              -            364          17,986
GNMA notes                                                   8,133              -            217           7,916
FHLMC notes                                                  5,549              -             86           5,463
- -------------------------------------------------------------------------------------------------------------------
                                                            32,032              -            667          31,365
- -------------------------------------------------------------------------------------------------------------------
                                                          $ 76,676          $ 190        $ 1,405        $ 75,461
===================================================================================================================

Held-to-Maturity, September 30, 2006
- --------------------------------------------------------------------------------------------------------------------
                                                                           Gross           Gross
                                                          Amortized      Unrealized     Unrealized        Market
                                                            Cost           Gains          Losses          Value
- --------------------------------------------------------------------------------------------------------------------
(In Thousands)
Investment securities
SBA notes                                                 $  4,461          $   -        $   231        $  4,230
Corporate debt securities                                        -              -              -               -
- --------------------------------------------------------------------------------------------------------------------
                                                             4,461              -            231           4,230
- --------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities
FNMA notes                                                     107              -              2             105
FHLMC notes                                                    128              -              3             125
- --------------------------------------------------------------------------------------------------------------------
                                                               235              -              5             230
- --------------------------------------------------------------------------------------------------------------------
                                                          $  4,696          $   -        $   236        $  4,460
====================================================================================================================



                                                               72




GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Available-for-sale, September 30, 2005
- --------------------------------------------------------------------------------------------------------------------
                                                                          Gross          Gross
                                                        Amortized      Unrealized      Unrealized        Market
                                                          Cost            Gains          Losses          Value
- --------------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                            
Investment securities
SBA notes                                               $  30,239           $ 112        $   570        $  29,781
CMOs                                                       14,446              33             25           14,454
Corporate debt securities                                   6,736              39             39            6,736
- --------------------------------------------------------------------------------------------------------------------
                                                           51,421             184            634           50,971
- --------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities
FNMA notes                                                 35,548              29            630           34,947
GNMA notes                                                 13,097               -            155           12,942
FHLMC notes                                                 9,044              10             85            8,969
- --------------------------------------------------------------------------------------------------------------------
                                                           57,689              39            870           56,858
- --------------------------------------------------------------------------------------------------------------------
                                                        $ 109,110           $ 223        $ 1,504        $ 107,829
====================================================================================================================

Held-to-maturity, September 30, 2005
- --------------------------------------------------------------------------------------------------------------------
                                                                          Gross          Gross
                                                        Amortized      Unrealized      Unrealized        Market
                                                          Cost            Gains          Losses          Value
- --------------------------------------------------------------------------------------------------------------------
(In Thousands)
Investment securities
SBA notes                                               $   6,531           $   1        $   319        $   6,213
Corporate notes                                             1,000              20              -            1,020
- --------------------------------------------------------------------------------------------------------------------
                                                            7,531              21            319            7,233
- --------------------------------------------------------------------------------------------------------------------
Mortgage-backed securities
FNMA notes                                                    202               -              4              198
FHLMC notes                                                   236               -              1              235
- --------------------------------------------------------------------------------------------------------------------
                                                              438               -              5              433
- --------------------------------------------------------------------------------------------------------------------
                                                        $   7,969           $  21        $   324        $   7,666
====================================================================================================================

         The weighted average interest rate on investments was 5.03% and 3.38%
for the years ended September 30, 2006 and 2005, respectively.

         TRADING ACTIVITIES


         The net gains (losses) on trading activities included in earnings are
as follows:
                                                                        Year Ended September 30,
                                                                   -----------------------------------
                                                                      2006        2005        2004
- ------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                    
FHLB notes                                                            $  -        $  -       $    -
Mortgage-backed securities                                               -           -         (135)
- ------------------------------------------------------------------------------------------------------
                                                                      $  -        $  -       $ (135)
======================================================================================================



                                                       73



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Proceeds from the sale of available for sale securities were zero,
$21.9 million and $67.8 million for the years ended September 30, 2006, 2005 and
2004, respectively. Gross realized gains were zero, $539,000 and $77,000 for the
years ended September 30, 2006, 2005 and 2004, respectively.

         As of September 30, 2006, the Bank held investments in available for
sale with unrealized holding losses totaling $1.4 million, consisting of the
following:


                                   Less than 12 months         12 months or more               Total
                                -------------------------- -------------------------- -------------------------
                                    Fair      Unrealized       Fair      Unrealized       Fair     Unrealized
Description of Securities           Value       Losses         Value       Losses        Value       Losses
- ---------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                  
   Corporate debt securities      $   4,921     $   174        $   -         $ -      $  4,921      $   174
   CMOs                               3,279          28            -           -         3,279           28
U.S. Government securities
   SBA                               22,375         536            -           -        22,375          536
   GNMA                               7,916         217            -           -         7,916          217
U.S. Government agency securities:
   FHLMC MBS's                        5,463          86            -           -         5,463           86
   FNMA MBS's                        17,773         357          213           7        17,986          364
- ---------------------------------------------------------------------------------------------------------------
      Total                       $  61,727     $ 1,398        $ 213         $ 7      $ 61,940      $ 1,405
===============================================================================================================

         As of September 30, 2006, the Bank held investments in held-to-maturity
with unrealized holding losses totaling $236,000, consisting of the following:


                                   Less than 12 months         12 months or more               Total
                                -------------------------- -------------------------- -------------------------
                                    Fair      Unrealized       Fair      Unrealized       Fair     Unrealized
Description of Securities           Value       Losses         Value       Losses        Value       Losses
- ---------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                   
U.S. Government securities
   SBA                              $ 4,230       $ 231         $    -       $ -       $ 4,230       $ 231
U.S. Government agency securities:
   FHLMC MBS's                          125           3              -         -           125           3
   FNMA MBS's                            82           2             23         -           105           2
- ---------------------------------------------------------------------------------------------------------------
      Total                         $ 4,437       $ 236         $   23       $ -       $ 4,460       $ 236
===============================================================================================================



                                                        74


GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Such unrealized holding losses are the result of an increase in market
interest rates during fiscal 2006 and are not the result of credit or principal
risk. Based on the nature of the investments and other considerations discussed
above, management concluded that such unrealized losses were not other than
temporary as of September 30, 2006

         The amortized cost and estimated fair value of securities at September
30, 2006 and 2005, by contractual maturity, are as follows:


                                                      September 30, 2006          September 30, 2005
                                                  ---------------------------------------------------------
                                                    Amortized       Fair        Amortized        Fair
                                                      Cost         Value          Cost          Value
- -----------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                    
Available-for-sale:
One year or less                                      $    49       $    33       $      -      $      -
After one year through five years                           -             -            185           169
After five years through ten years                      3,891         3,753          4,070         4,041
After ten years                                        40,704        40,310         47,166        46,761
Mortgage-backed securities                             32,032        31,365         57,689        56,858
- -----------------------------------------------------------------------------------------------------------
                                                       76,676        75,461        109,110       107,829
- -----------------------------------------------------------------------------------------------------------
Held-to-maturity:
One year or less                                            -             -          1,000         1,020
After one year through five years                         110            94            408           373
After five years through ten years                        553           534            253           231
After ten years                                         3,798         3,602          5,870         5,609
Mortgage-backed securities                                235           230            438           433
- -----------------------------------------------------------------------------------------------------------
                                                        4,696         4,460          7,969         7,666
- -----------------------------------------------------------------------------------------------------------
Total investment securities                           $81,372       $79,921       $117,079      $115,495
===========================================================================================================


         Actual maturities may differ from contractual maturities because
issuers may have the right to call or prepay obligations with or without call or
prepayment penalties.


                                       75



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5.  LOANS RECEIVABLE

         Loans receivable consists of the following:


                                                                           September 30,
                                                                 -----------------------------------
                                                                       2006             2005
- ----------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                
Mortgage loans:
   Single-family                                                    $   43,473        $   50,919
   Multi-family                                                            813               751
   Construction                                                         14,245            24,273
   Commercial real estate                                               28,403            25,530
   Land loans                                                           13,829            18,421
- ----------------------------------------------------------------------------------------------------
Total mortgage loans                                                   100,763           119,894
   Commercial loans                                                     39,794            35,458
   Consumer loans                                                       61,414            69,381
- ----------------------------------------------------------------------------------------------------
Total loans                                                            201,971           224,733
Less:
   Due borrowers on loans-in process                                    (8,517)          (20,386)
   Deferred loan fees origination costs                                    944               873
   Allowance for loan losses                                            (1,330)           (1,212)
   Unearned (discounts) premium                                            239               429
- ----------------------------------------------------------------------------------------------------
                                                                    $  193,307        $  204,437
====================================================================================================
   Loans held for sale                                              $        -        $    9,517
   Loans receivable, net                                               193,307           194,920
- ----------------------------------------------------------------------------------------------------
                                                                    $  193,307        $  204,437
====================================================================================================


Loans held for sale are all single-family mortgage loans.
The activity in allowance for loan losses is summarized as follows:


                                                                             Year Ended September 30,
                                                                ----------------------------------------------------
                                                                      2006              2005             2004
- --------------------------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                                
Balance, beginning                                                     $ 1,212           $ 1,600         $ 1,550
Provision for loan losses                                                  126               219             209
Charge-offs                                                                (80)             (625)           (200)
Recoveries                                                                  72                18              41
- --------------------------------------------------------------------------------------------------------------------
Balance, ending                                                        $ 1,330           $ 1,212         $ 1,600
====================================================================================================================

         The amount of loans serviced for others totaled $34.4 million and $40.0
million as of September 30, 2006 and September 30, 2005, respectively.

         The allowance for uncollected interest, established for mortgage loans
which are delinquent for a period of 90 days or more, amounted to $204,000,
$134,000 and $108,000 as of September 30, 2006, 2005 and September 30, 2004,
respectively. This is the entire amount of interest income that would have been
recorded in these periods under the contractual terms of such loans. Principal
balances of non-performing loans related to reserves for uncollected interest
totaled $274,000, $1.6 million and $953,000 as of September 30, 2006, 2005, and
September 30, 2004, respectively.

                                       76



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6.  ACCRUED INTEREST AND DIVIDENDS RECEIVABLE
         Accrued interest and dividends receivable consist of the following:


                                                                               September 30,
                                                                          -------------------------
                                                                             2006         2005
 --------------------------------------------------------------------------------------------------
 (In Thousands)
                                                                                   
 Investments                                                                $   751      $   718
 Loans receivable                                                             1,282        1,005
 Accrued dividends on FHLB stock                                                 40           23
 --------------------------------------------------------------------------------------------------
                                                                            $ 2,073      $ 1,746
 ==================================================================================================


7.  PREMISES AND EQUIPMENT
         Premises and equipment consists of the following:


                                                                                September 30,
                                                                          -------------------------
                                                                            2006         2005
  -------------------------------------------------------------------------------------------------
  (In Thousands)
                                                                                   
  Furniture, fixtures and equipment                                         $ 2,621      $ 5,228
  Leasehold improvements                                                      2,835        2,836
  Land                                                                          377          377
  -------------------------------------------------------------------------------------------------
                                                                              5,833        8,441
  Less: Allowances for depreciation and amortization                          3,069        4,243
  -------------------------------------------------------------------------------------------------
                                                                            $ 2,764      $ 4,198
  =================================================================================================


8.  FORECLOSED REAL ESTATE
         Foreclosed real estate is summarized as follows.


                                                                          September 30,
                                                                 -------------------------------
                                                                       2006            2005
- ------------------------------------------------------------------------------------------------
 (In Thousands)
                                                                                     
 Real estate acquired through settlement of loans                        $     -           $ 232
================================================================================================

There was no activity in the allowance for losses on foreclosed real estate
in fiscal 2006, 2005 or 2004.


                                       77



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

9. DEPOSITS
         Deposits are summarized as follows:


         September 30, 2006
         --------------------------------------------------------------------------------------------------------
                                                                                  Ranges of
                                                                                 Contractual           %
                                                                Amount          Interest Rates      of Total
         --------------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                              
         Savings accounts                                    $   3,679            0.00 - 1.09%           1.6%
         NOW/money market accounts                              73,334            0.00 - 4.40%          31.9
         Certificates of deposit                               127,939            0.94 - 9.00%          55.6
         Non-interest bearing demand deposits                   25,222               0.00%              10.9
         --------------------------------------------------------------------------------------------------------
                                                             $ 230,174                                 100.0%
         ========================================================================================================

         September 30, 2005
         --------------------------------------------------------------------------------------------------------
                                                                                  Ranges of
                                                                                 Contractual           %
                                                                Amount          Interest Rates      of Total
         --------------------------------------------------------------------------------------------------------
         (In Thousands)
         Savings accounts                                    $   8,078            0.00 - 1.09%           3.4%
         NOW/money market accounts                              66,638            0.00 - 3.54%          28.0
         Certificates of deposit                               145,912            0.99 - 9.00%          61.4
         Non-interest bearing demand deposits                   17,166               0.00%               7.2
         --------------------------------------------------------------------------------------------------------
                                                             $ 237,794                                 100.0%
         ========================================================================================================


                                                        78



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



         Certificates of deposit as of September 30, 2006 mature as follows:

         Year ending September 30,                                                           Amount
         ---------------------------------------------------------------------------------------------
         (In Thousands)
         Thousands
                                                                                       
         2007                                                                             $ 102,257
         2008                                                                                16,930
         2009                                                                                 4,334
         2010                                                                                 3,451
         2011 and after                                                                         967
         ---------------------------------------------------------------------------------------------
                                                                                          $ 127,939
         =============================================================================================


         Interest expense on deposit accounts consists of the following:


                                                                                  Year Ended September 30,
                                                                         --------------------------------------------
                                                                             2006          2005           2004
         ------------------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                                  
         NOW/money market accounts                                           $ 2,430       $ 1,197         $   852
         Savings accounts                                                         48            94             113
         Certificates of deposit                                               5,231         5,046           4,786
         ------------------------------------------------------------------------------------------------------------
                                                                             $ 7,709       $ 6,337         $ 5,751
         ============================================================================================================


         Deposits, including certificates of deposit, with balances in excess of
$100,000 totaled $85.2 million and $83.7 million at September 30, 2006, and
September 30, 2005, respectively.

10.  DEFERRED COMPENSATION PLAN
         On October 30, 1997, the Company adopted a deferred compensation plan.
Under the deferred compensation plan, an employee may elect to participate by
directing that all or part of his or her compensation be credited to a deferral
account. The election must be made prior to the beginning of the calendar year.
The deferral account bears interest at 6% per year. The amounts credited to the
deferral account are payable in preferred stock or cash at the election of the
board of directors on the date the Company announces a change in control or the
date three years from the date the participant elects to participate in the
deferred compensation plan. The liability associated with the plan was zero at
September 30, 2006 and 2005, respectively.

                                       79


GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11.  ADVANCES FROM FEDERAL HOME LOAN BANK AND OTHER BORROWINGS

         The Bank has $56.2 million credit availability as of September 30, 2006
from the Federal Home Loan Bank of Atlanta (FHLB). Any advances in excess of $10
million are required to be collateralized with eligible securities. The credit
availability is at the discretion of the FHLB.

         The following table sets forth information regarding the Bank's
borrowed funds:


                                                                                     At or For the Year Ended September 30,
                                                                             --------------------------------------------------
                                                                                  2006            2005            2004
         ----------------------------------------------------------------------------------------------------------------------
         (Dollars in Thousands) FHLB advances:
                                                                                                       
         Average balance outstanding                                             $ 44,894        $ 44,422       $ 116,155
         Maximum amount outstanding at any month-end during the period             51,000          49,200         142,250
         Balance outstanding at end of period                                      36,000          38,000          51,200
         Weighted average interest rate during the period                            5.05%           4.47%           2.39%
         Weighted average interest rate at end of period                             5.28%           4.85%           3.93%

         Reverse repurchase agreements:
         Average balance outstanding                                               31,624          51,388          78,979
         Maximum amount outstanding at any month-end during the period             35,641          62,846          93,730
         Balance outstanding at end of period                                      18,574          38,479          64,865
         Weighted average interest rate during the period                            4.21%           4.33%           4.36%
         Weighted average interest rate at end of period                             4.65%           3.69%           1.98%


         The Bank has pledged certain investments with carrying values of $25.6
million at September 30, 2006, to collateralize advances from the FHLB.

         First mortgage loans in the amount of $30.8 million are also available
to be pledged as collateral for the advances at September 30, 2006.

12.  INCOME TAXES

         The provision (benefit) for income taxes differs from the amount of
income tax determined by applying the applicable U.S. statutory federal income
tax rate to pre-tax income (loss) as a result of the following differences:


                                                                                Year Ended September 30,
                                                                       --------------------------------------------
                                                                           2006          2005           2004
                                                                                      (Restated)     (Restated)
         ----------------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                              
         Federal tax provision (benefit)                                 $ (1,894)       $ (554)       $ (1,186)
         State tax provision (benefit)                                       (223)          (65)           (139)
         (Increase) decrease in provision resulting from:
         Valuation changes                                                  1,867           613           1,319
         Other                                                                250             6               6
         ----------------------------------------------------------------------------------------------------------
         Income tax provision                                            $      -        $    -        $      -
         ==========================================================================================================


                                                       80


GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Significant components of the Company's deferred tax assets and
liabilities are as follows:


                                                                      September 30,
                                                             --------------------------------
                                                                  2006            2005
                                                                               (Restated)
- ---------------------------------------------------------------------------------------------
(In Thousands)
                                                                           
Deferred tax assets
   Net operating loss carryforwards                              $ 4,658         $ 2,654
   Unrealized (gains) losses on derivatives                          178             (76)
   Allowance for loan losses                                         505             461
   Available for sale securities                                     433             515
   Core deposit intangible                                            65              65
   Deferred loan fees                                                125             177
   Other                                                              86             458
- ---------------------------------------------------------------------------------------------
Total deferred tax assets                                          6,050           4,254
- ---------------------------------------------------------------------------------------------
Deferred tax liabilities
   Tax over book depreciation                                        478             535
   Other                                                             140             108
- ---------------------------------------------------------------------------------------------
Total deferred tax liabilities                                       618             643
- ---------------------------------------------------------------------------------------------
Net deferred tax assets                                            5,432           3,611
Less:  Valuation allowance                                         3,504           1,637
- ---------------------------------------------------------------------------------------------
Total                                                            $ 1,928         $ 1,974
=============================================================================================


         Management has provided a valuation allowance for net deferred tax
assets, due to the timing of the generation of future taxable income.

         At September 30, 2006, the Company has net operating loss carryforwards
for federal income tax purposes of approximately $12.1 million, which expire in
the years 2007 to 2026. As a result of the change in ownership of the Bank,
approximately $1.5 million of the total net operating loss carryforwards are
subject to an annual usage limitation of approximately $114,000.

                                       81



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13.  COMMITMENTS AND CONTINGENCIES

         The Company is a party to financial instruments with off-balance-sheet
risk in the normal course of business to meet the financing needs of its
customers and to reduce its own exposure to fluctuations in interest rates.
These financial instruments include commitments to extend credit, standby
letters of credit, and financial guarantees. Those instruments involve, to
varying degrees, elements of credit and interest rate risk in excess of the
amount recognized in the balance sheet. The contract or notional amounts of
those instruments reflect the extent of involvement the Company has in
particular classes of financial instruments.

         The Company's exposure to credit loss in the event of nonperformance by
the other party to the financial instrument for commitments to extend credit and
standby letters of credit and financial guarantees written is represented by the
contractual notional amount of those instruments. The Company uses the same
credit policies in making commitments and conditional obligations as it does for
on-balance-sheet instruments.

         At September 30, 2006, the Company had outstanding commitments to
originate and purchase loans and undisbursed construction mortgages aggregating
approximately $13.9 million. Fixed rate commitments are at market rates as of
the commitment dates and generally expire within 60 days. In addition, the
Company was contingently liable under unused lines of credit for approximately
$113.1 million and standby letters of credit for approximately $55,000.

         The Company announced in September 2006 that a Demand for Arbitration
before the American Arbitration Association was filed by the former manager of
GAMC (Stamm Mortgage). The Demand for Arbitration alleges three counts:
rescission, breach of contract, and defamation. As against the Bank and GAMC,
Stamm Mortgage alleges that the Management Agreement is unenforceable and should
be rescinded, requiring the Bank and GAMC, jointly and severally, to return
$1.77 million that Stamm Mortgage paid to the Bank and GAMC under the Management
Agreement. As an alternative to rescission, Stamm Mortgage alleges that the Bank
and GAMC breached the Management Agreement by terminating it contrary to its
terms, resulting in $9.6 million in lost profits to Stamm Mortgage. Stamm
Mortgage and Mr. Stamm both allege that the company, the bank, GAMC, and Mr.
Amos, acting in his official capacity, defamed Stamm Mortgage and Mr. Stamm
through certain public statements made in press releases and in public
securities filings by the company and seek $1.0 million in compensatory damages
and $350,000 in punitive damages.

         On December 29, 2006, counsel for the company, the bank, GAMC and Mr.
Amos filed an Answering Statement and Counterclaim in Arbitration. In, January
2007, the parties entered into negotiations looking toward a mutually acceptable
and amicable resolution of their claims. During the course of these
negotiations, the Company proposed a settlement offer which would require a
contribution of $500,000 by the Company towards the settlement, and has been
accrued by the Company as of September 30, 2006. In the event that the claims
cannot be resolved through negotiations, the company intends to defend its
position vigorously.

RENTAL COMMITMENTS

         The Company has entered into lease agreements for the rental of certain
properties expiring on various dates through June 30, 2015. The future minimum
rental commitments as of September 30, 2006, for all non-cancelable lease
agreements, are as follows:

        Years ending                              Rental
        September 30,                           Commitments
        -------------------------------------------------------
        (In Thousands)
        2007                                        $ 1,089
        2008                                          1,116
        2009                                            992
        2010                                            836
        2011                                            339
        Thereafter                                      493
        -------------------------------------------------------
        Total                                       $ 4,865
        =======================================================

         Net rent expense for the years ended September 30, 2006, 2005 and 2004
was $1.1 million, $1.0 million and $1.3 million, respectively.


                                       82



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

14.  REGULATORY MATTERS

         Generally, annual dividends by the Bank to the Company as its sole
shareholder are limited to the amount of current year net income, plus the total
net income for the preceding two years, adjusted for any prior year
distributions. Under certain circumstances, regulatory approval would be
required before making a capital distribution. The Bank did not pay any cash
dividends during the years ended September 30, 2006, 2005 or 2004.

         The Federal Deposit Insurance Corporation Improvement Act of 1991
(FDICIA) created five categories of financial institutions based on the adequacy
of their regulatory capital level: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized and critically
undercapitalized. Under FDICIA, a well-capitalized financial institution is one
with Tier 1 leverage capital of 5%, Tier 1 risk-based capital of 6% and total
risk-based capital of 10%. At September 30, 2006 the Bank was classified as an
adequately capitalized financial institution and was classified as a well
capitalized financial institution at September 30, 2005.

         As part of FDICIA, the minimum capital requirements that the Bank is
subject to are as follows: 1) tangible capital equal to at least 1.5% of
adjusted total assets, 2) core capital equal to at least 4% of adjusted total
assets and 3) total risk-based capital equal to at least 8% of risk-based
assets.

         The following presents the Bank's capital position at September 30,
2006 and September 30, 2005:


- -------------------------------------------------------------------------------------------------------------
                                     Required    Required        Actual         Actual
       At September 30, 2006         Balance      Percent       Balance         Percent         Surplus
- -------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
                                                                                 
Tangible                             $  4,560       1.50%     $ 16,738            5.51%         $ 12,178
Core                                 $ 12,159       4.00%     $ 16,738            5.51%         $  4,579
Risk-based                           $ 15,487       8.00%     $ 17,636            9.11%         $  2,149
=============================================================================================================

- -------------------------------------------------------------------------------------------------------------
                                     Required     Required       Actual          Actual
 At September 30, 2005 (Restated)     Balance      Percent       Balance         Percent         Surplus
- -------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)
Tangible                             $  5,080       1.50%     $ 22,546            6.66%         $ 17,466
Core                                 $ 13,547       4.00%     $ 22,546            6.66%         $  8,999
Risk-based                           $ 17,600       8.00%     $ 23,645           10.75%         $  6,045
=============================================================================================================


                                                    83





GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The following is a reconciliation of the Bank's net worth as reported
to the OTS on GAAP capital as presented in the accompanying financial
statements.


                                                                            September 30,
                                                                    ------------------------------
                                                                       2006           2005
                                                                                   (Restated)
- --------------------------------------------------------------------------------------------------
(In Thousands)
                                                                                
GAAP capital                                                           $ 10,161       $ 15,658
Guaranteed convertible preferred securities                               8,000          8,000
Unrealized losses on available for sale securities                        1,049          1,095
Excluded deferred tax asset                                              (1,516)        (1,250)
Goodwill                                                                   (956)          (956)
- --------------------------------------------------------------------------------------------------
Tangible capital                                                         16,738         22,546
   Adjustments                                                                -              -
- --------------------------------------------------------------------------------------------------
Core capital                                                             16,738         22,546
   Allowance for general loss reserves                                    1,011          1,212
   Adjustments to arrive at Risk-Weighted Assets                           (113)          (113)
- --------------------------------------------------------------------------------------------------
Risk-based capital                                                     $ 17,636       $ 23,645
==================================================================================================


         Failure to meet any of the three capital requirements causes savings
institutions to be subject to certain regulatory restrictions and limitations
including a limit on asset growth, and the requirement to obtain regulatory
approval before certain transactions or activities are entered into.

15.  STOCKHOLDERS' EQUITY
         Effective November 14, 1998, the Company established the 1997 Stock
Option and Warrant Plan (the "Plan"). The Plan reserves options for 76,667
shares to employees and warrants for 94,685 shares to stockholders. The Plan was
amended effective March 14, 2000, to increase the number of options available
for grant from 76,667 to 225,000 shares to employees and amended again effective
March 15, 2002, to increase the number of options available for grant from
225,000 to 350,000 shares to employees and to limit its application to officers
and employees. The stock options and warrants vest immediately upon issuance and
carry a maximum term of 10 years. The exercise price for the stock options and
warrants is the fair market value at grant date. As of September 30, 2006,
94,671 warrants were outstanding.

                                       84



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


         The following summary represents the activity under the Plan:

        ------------------------------------------------------------------------------------------------------------
                                                                             Number     Exercise      Expiration
                                                                           of Shares      Price          Date
        ------------------------------------------------------------------------------------------------------------
                                                                                               
        Balance outstanding and exercisable at September 30, 2003            190,000
        Options granted                                                       36,000       $ 8.50        10-20-13
        ------------------------------------------------------------------------------------------------------------
        Balance outstanding and exercisable at September 30, 2004            226,000
        Options granted                                                      104,000       $ 6.75         10-6-14
        Options exercised                                                     (8,500)      $ 4.00
        Options expired                                                      (55,500)      $ 6.52
        ------------------------------------------------------------------------------------------------------------
        Balance outstanding and exercisable at September 30, 2005            266,000       $ 6.91
        Options granted                                                       12,000       $ 6.00       3-31-2016
        Options expired                                                      (25,000)      $ 8.37
        ------------------------------------------------------------------------------------------------------------
        Balance outstanding and exercisable at September 30, 2006            253,000       $ 6.72
        ============================================================================================================




        A summary of the stock options outstanding and exercisable as of September 30, 2006 is as follows:

- -----------------------------------------------------------    ------------------------------------------------------
                   Options Outstanding                                          Options Exercisable
- -----------------------------------------------------------    ------------------------------------------------------
                                             Weighted            Weighted                              Weighted
                                             Average             Average                               Average
    Exercise             Number           Remaining Life         Exercise          Number              Exercise
     Prices           Outstanding            (years)              Price          Exercisable            Price
- -----------------------------------------------------------    ------------------------------------------------------
                                                                                         
     $7.50               16,667                1.2                $7.50            16,667               $7.50
     $8.38               16,667                2.2                $8.38            16,667               $8.38
     $6.00               13,000                3.2                $6.00            13,000               $6.00
     $4.00               41,666                4.2                $4.00            41,666               $4.00
     $5.31               10,000                4.2                $5.31            10,000               $5.31
     $7.00               17,000                5.3                $7.00            17,000               $7.00
     $9.00               20,000                5.3                $9.00            20,000               $9.00
     $8.50               30,000                7.1                $8.50            30,000               $8.50
     $6.75               76,000                8.1                $6.75            76,000               $6.75
     $6.00               12,000                9.5                $6.00            12,000               $6.00
- -----------------------------------------------------------    ------------------------------------------------------


                                                       85



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

16.  EARNINGS (LOSS) PER SHARE OF COMMON STOCK

         The Company reports earning per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings Per Share" ("SFAS 128"). SFAS
128 requires two presentations of earning per share - "basic" and "diluted."
Basic earnings per share are computed by dividing income available to common
stockholders (the numerator) for the period by the weighted average number of
shares of common stock outstanding during the year (the denominator). The
computation of diluted earnings per share is similar to basic earnings per
share, except that the denominator is increased to include the number of
additional common shares that would have been outstanding if the potentially
dilutive common shares had been issued.

         The following table presents a reconciliation between the basic and
diluted earnings (loss) per share for the year ended September 30, 2006, 2005
and 2004:


                                                               For the Year Ended September 30,
                                -----------------------------------------------------------------------------------------------
                                            2006                       2005 (Restated)                  2004 (Restated)
                                -----------------------------    -----------------------------    -----------------------------
                                Income    Shares    Per          Income    Shares    Per          Income    Shares    Per
                                                    Share                            Share                            Share
                                                    Amount                           Amount                           Amount
- -------------------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands, Except
                                                                                             
Per Share Data)
Basic earnings per share        $(5,571)  3,020,934  $(1.84)    $(1,630)  3,015,509  $(0.54)     $(3,489)  3,012,434    $(1.16)
Effect of conversion of
preferred securities                  -           -       -           -           -       -            -           -         -
Effect of dilutive stock
options                               -           -       -           -           -       -            -           -         -
- -------------------------------------------------------------------------------------------------------------------------------
Diluted                         $(5,571)  3,020,934  $(1.84)    $(1,630)  3,015,509  $(0.54)     $(3,489)  3,012,434    $(1.16)
===============================================================================================================================

       The effect of the conversion of preferred securities and stock options
were excluded in 2006, 2005 and 2004, as they would have been anti-dilutive.

17.  RELATED PARTY TRANSACTIONS

         The Bank offers loans to its officers, directors, employees and related
parties of such persons. These loans are made in the ordinary course of business
and, in the opinion of management, do not involve more than the normal risk of
collectibility, or present other unfavorable features. Such loans are made on
the same terms as those prevailing at the time for comparable transactions with
non-affiliated persons. The aggregate balance of loans to directors, officers
and other related parties is $263,000 and $204,000 as of September 30, 2006 and
September 30, 2005, respectively.


                                       86


GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

18.  MARKET VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

         The fair value information for financial instruments, which is provided
below, is based on the requirements of Financial Accounting Standard Board
Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
Value of Financial Instruments," and does not represent the aggregate net fair
value of the Bank.

         Much of the information used to determine fair value is subjective and
judgmental in nature; therefore, fair value estimates, especially for less
marketable securities, may vary. The amounts actually realized or paid upon
settlement or maturity could be significantly different.

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

         A. Cash and interest bearing deposits - Fair value is estimated to be
carrying value.

         B. Investment securities - Fair value is estimated using quoted market
prices or market estimates.

         C. Loans receivable - Fair value is estimated by discounting future
cash flows using the current rate for similar loans.

         D. Deposits - For passbook savings, checking and money market accounts,
fair value is estimated at carrying value. For fixed maturity certificates of
deposit, fair value is estimated by discounting future cash flows at the
currently offered rates for deposits of similar remaining maturities.

         E. Advances from the FHLB of Atlanta and reverse repurchase agreements
- - Fair value is estimated by discounting future cash flows at the currently
offered rates for advances of similar remaining maturities.

         F. Off-balance sheet instruments - The fair value of commitments is
determined by discounting future cash flows using the current rate for similar
loans. Commitments to extend credit for other types of loans and standby letters
of credit were determined by discounting future cash flows using current rates.

         The carrying value and estimated fair value of financial instruments is
summarized as follows:


                                                               For the Year Ended September 30,
                                                   -----------------------------------------------------------
                                                              2006                          2005
                                                   -----------------------------  ----------------------------
                                                      Carrying      Estimated     Carrying        Estimated
                                                         value     fair value          value     fair value
    ----------------------------------------------------------------------------------------------------------
    (In Thousands)
                                                                                       
    Assets:
      Cash and interest bearing deposits              $ 19,804       $ 19,804       $  4,709       $  4,709
      Investment securities                             80,157         79,921        115,798        115,495
      Loans receivable                                 193,307        193,049        204,437        204,806
    ----------------------------------------------------------------------------------------------------------
    Liabilities:
      Deposits                                         230,174        229,818        237,794        236,968
      Borrowings                                        54,574         55,333         76,479         77,689
    ----------------------------------------------------------------------------------------------------------
    Off-balance sheet instruments:
      Commitments to extend credit                           -             10              -          1,362
    ----------------------------------------------------------------------------------------------------------

19.  EMPLOYEE BENEFIT PLANS
         The Company operates a 401(k) Retirement Plan covering all full-time
employees meeting the minimum age and service requirements. Contributions to the
Retirement Plan are at the discretion of the Company. The Company made no
contributions for the years ended September 30, 2006 and 2005.

                                       87



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

20.  SUPPLEMENTAL CASH FLOW INFORMATION


                                                                                    Year Ended September 30,
                                                                            ----------------------------------------
                                                                              2006         2005          2004
         -----------------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                               
         Cash paid during period for interest on deposits and borrowings     $5,331       $5,861        $7,777
         ===========================================================================================================


21.  SEGMENT REPORTING

         The Company had two reportable segments, banking and mortgage banking.
However, the mortgage-banking activities conducted in GAMC, to which the
mortgage-banking segment applied, were discontinued effective March 29, 2006.
The Bank operates retail deposit branches in the greater Washington,
D.C./Baltimore metropolitan area. The banking segment provides retail consumers
and small businesses with deposit products such as demand, transaction, and
savings accounts and certificates of deposit and lending products, such as
residential and commercial real estate, construction and development, consumer
and commercial business loans. Further, the banking segment invests in
residential real estate loans purchased from GAMC and others, and also invests
in mortgage-backed and other securities. The mortgage banking activities, which
were conducted principally through GAMC, included the origination of residential
real estate loans either for sale into the secondary market, with servicing
released or for the Bank's portfolio.

         On March 29, 2006, we began the process of discontinuing the operations
of the Bank's subsidiary, GAMC. It was determined that, because it was
unprofitable, this business no longer fit our strategy.

         In the third quarter of 2006, we applied discontinued operations
accounting for GAMC. Accordingly, the income statements for all periods have
been restated. The restatements primarily resulted in a reduction to previously
reported levels of net interest income, a reduction in noninterest income and a
reduction in noninterest expense.

         Due to the unprofitable operations of GAMC, the Company recognized an
additional loss of $1.5 million for the year ended September 30, 2006. In
addition to the loss from operations, a non-recurring pre-tax impairment charge
for long-lived assets of $996,000 was recorded and included in discontinued
operations in the consolidated statements of operations.

22.  JUNIOR SUBORDINATED DEBT SECURITIES

         On March 20, 2002, Greater Atlantic Capital Trust I (the, "Trust"), a
Delaware statutory business trust and a wholly owned Trust subsidiary of the
Company issued $9.6 million aggregate liquidation amount (963,038 shares) of
6.50% cumulative preferred securities maturing on December 31, 2031, with an
option to call on or after December 31, 2003. Conversion of the preferred
securities into the Company's common stock may occur at any time on or after 60
days after the closing of the offering. The Company may redeem the preferred
securities, in whole or in part, at any time on or after December 31, 2003.
Distributions on the preferred securities are payable quarterly on March 31,
June 30, September 30 and December 31 of each year beginning on June 30, 2002.
The Trust also issued 29,762 common securities to the Company for $297,620. The
Company purchased all the shares of the common stock. The proceeds from the sale
of the preferred securities and the proceeds from the sale of the trust's common
securities were utilized to purchase from the Company junior subordinated debt
securities of $9,928,000 bearing interest of 6.50% and maturing December 31,
2031. All intercompany interest and equity were eliminated in consolidation.

         The Trust was formed for the sole purpose of investing the proceeds
from the sale of the convertible preferred securities in the corresponding
convertible debentures. The Company has fully and unconditionally guaranteed the
preferred securities along with all obligations of the trust related thereto.
The sale of the preferred securities yielded $9.3 million after deducting
offering expenses. The Company currently retained approximately $1.3 million of
the proceeds for general corporate purposes. The remaining $8.0 million of the
proceeds was invested in Greater Atlantic Bank to increase its capital position.


                                       88



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         To comply with FIN46, the trust preferred subsidiary was deconsolidated
in 2004, and the related securities have been presented as obligations of the
Company and titled "Junior Subordinated Debt Securities" in the financial
statements.

         On December 19, 2006, the Company issued a news release announcing that
the first quarter distribution of Greater Atlantic Capital Trust I 6.50%
Cumulative Convertible Trust Preferred Securities scheduled for December 31,
2006, as well as future distributions on the Trust Preferred Securities, will be
deferred.

         The announcement by the Company follows advice received by Greater
Atlantic Bank from the Office of Thrift Supervision that it would not approve
Greater Atlantic Bank's application to pay a cash dividend to the Company.

         Accordingly, the Company exercised its right to defer the payment of
interest on its 6.50% Convertible Junior Subordinated Debentures Due 2031
related to the Trust Preferred Securities, for an indefinite period (which can
be no longer than 20 consecutive quarterly periods).

23.  DERIVATIVE FINANCIAL INSTRUMENTS

         Beginning in fiscal 2002, the Bank utilized derivative financial
instruments to hedge its interest rate risk. Beginning in 2002, the Bank adopted
statement of Financial Accounting Standard No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133") which requires that an entity
recognize all derivatives as either assets or liabilities and measure those
instruments at fair value. The Bank bases the estimated fair values of these
agreements on the cost of interest-rate exchange agreements with similar terms
at available market prices, excluding accrued interest receivable and payable.
However, active markets do not exist for many types of financial instruments.
Consequently, fair values for these instruments must be estimated using
techniques such as discounted cash flow analysis and comparisons to similar
instruments. Estimates developed using these methods are highly subjective and
require judgments regarding significant matters such as the amount and timing of
future cash flows and the selection of discount rates that appropriately reflect
market and credit risks. Changes in these judgments often have a material effect
on the fair value estimates. Since those estimates are made as of a specific
time, they are susceptible to material near term changes.

         The Bank entered into various interest-rate swaps during fiscal year
2003 and 2002 that were sold during the fourth quarter of fiscal 2006 and
totaled at that time $21 million in notional principal. The swaps paid a fixed
rate with the Bank receiving payments based upon one-to three-month floating
rate LIBOR. The capped range was between 1.67% - 3.01%, and expired between 1
and 5 years. The Bank also entered into various interest rate caps during fiscal
year 2003 and 2002 that total $25 million in notional principal with terms
between five and ten years that limit the float between a floor of 2.00%, and
capped between 5.00% - 8.00%. The Bank accounts for these derivatives, under the
guidelines of SFAS 133.

         The Company's derivatives do not meet hedge accounting requirements
under SFAS 133, and therefore, the Company carries the derivatives at their fair
value on the balance sheet, recognizing changes in their fair value in
current-period earnings. The Company recognized a loss of $66,000 in fiscal
2006, a gain of $836,000 in fiscal 2005 and a loss of $227,000 in fiscal 2004
related to its derivatives.

24.  RECENT ACCOUNTING STANDARDS

         The Financial Accounting Standards Board ("FASB") issued Statement of
Financial Accounting Standard ("SFAS") No. 123 (Revised 2004) ("SFAS No. 123R"),
"Share-Based Payment," in December 2004. SFAS No. 123R is a revision of FASB
Statement 123, "Accounting for Stock-Based Compensation" and supersedes APB
Opinion No. 25, "Accounting for Stock Issued to Employees," and its related
implementation guidance. The Statement focuses primarily on accounting for
transactions in which an entity obtains employee services in share-based payment
transactions. SFAS No. 123R requires a public entity to measure the cost of
employee services received in exchange for an award of equity instruments based
on the grant-date fair value of the award (with limited exceptions). That cost
will be recognized over the period during which an employee is required to
provide service in exchange for the award. This statement is effective as of the
beginning of the first annual reporting period that begins after June 15, 2005
and the Company adopted the standard in the first quarter of fiscal 2006. The
adoption of this statement did not have a material impact on its consolidated
financial position or results of operations.

         In May 2005, the FASB issued SFAS 154, "Accounting Changes and Error
Corrections - a replacement of APB Opinion No. 20 and FASB Statement No. 3."
SFAS 154 generally requires retrospective application to prior periods'
financial statements of all voluntary changes in accounting principle and
changes required when a new pronouncement does not include specific transition
provisions. This standard was effective for the Company beginning October 1,
2006.

                                       89



GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         In July 2006, the FASB issued Interpretation (FIN) No. 48, "Accounting
for Uncertainty in Income Taxes" - an Interpretation of SFAS No. 109,
"Accounting for Income Taxes." FIN 48 defines the threshold for recognizing the
benefits of tax return positions in the financial statements as
"more-likely-than-not" to be sustained by a taxing authority. The term
"more-likely-than-not" means a likelihood of more than 50 percent. FIN 48 is
effective as of Jan. 1, 2007, with early application permitted. Any impact from
the adoption of FIN 48 will be recorded directly to the beginning balance of
retained earnings and reported as a change in accounting principle. We are
currently evaluating the impact of this Interpretation, but do not expect it to
be material.

         On October 1, 2006, we adopted SFAS 156, "Accounting for Servicing of
Financial Assets - an amendment of FASB Statement No.140." SFAS 156 was issued
in March 2006 and requires all newly recognized servicing rights and obligations
to be initially measured at fair value. For each class of separately recognized
servicing rights and obligations retained, we have elected to continue to
account for each under the amortization method which requires us to amortize
servicing assets or liabilities in proportion to and over the periods of
estimated net servicing income or net servicing loss.

         In September 2006, the Securities and Exchange Commission (SEC) issued
Staff Accounting Bulletin No. 108 (SAB 108). Due to diversity in practice among
registrants, SAB 108 expresses the SEC staff views regarding the process by
which misstatements in financials statements are evaluated for purposes of
determining whether financial statement restatement is necessary. SAB 108 is
effective for fiscal years ending after November 15, 2006, and early application
is encouraged. The company does not believe SAB 108 will have a material impact
on its consolidated financials statements.

         In September 2006, the Financial Accounting Standards Board released
Statement No. 157, "Fair Value Measurements" which defines fair value,
establishes a framework for measuring fair value in GAAP, and enhances
disclosures about fair value measurements. This Statement applies when other
accounting pronouncements require fair value measurements; it does not require
new fair value measurements. This Statement is effective for financial
statements issued for fiscal years beginning after November 15, 2007, and
interim periods within those years. While we are currently evaluating the effect
of the guidance contained in this Statement, we do not expect the implementation
to have a material impact on our consolidated financial statements.

25. PARENT COMPANY - ONLY FINANCIAL STATEMENTS

         Parent Company - Only Condensed Statements of Financial Condition


                                                                          September 30,
                                                                -----------------------------------
                                                                    2006              2005
                                                                                   (Restated)
         ------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                
         Assets
         Cash and cash equivalents                                  $     60          $     66
         Loans receivable                                                  -                 -
         Investment in subsidiary                                     19,423            24,976
         Prepaid expenses and other assets                               309               304
         ------------------------------------------------------------------------------------------
         Total assets                                               $ 19,792          $ 25,346
         ==========================================================================================
         Liabilities and stockholders' equity
         Accrued interest payable on subordinated debt              $      -          $      -
         Other liabilities                                                 8                (9)
         ------------------------------------------------------------------------------------------
         Total liabilities                                                 8                (9)
         ------------------------------------------------------------------------------------------
         Subordinated debt                                             9,928             9,928
         ------------------------------------------------------------------------------------------
         Stockholders' equity
              Common stock                                                30                30
              Additional paid-in capital                              25,185            25,185
              Accumulated deficit                                    (15,359)           (9,788)
         ------------------------------------------------------------------------------------------
         Total stockholders' equity                                    9,856            15,427
         ------------------------------------------------------------------------------------------
         Total liabilities and stockholders' equity                 $ 19,792          $ 25,346
         ==========================================================================================


                                               90



Greater Atlantic Financial Corp. and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         Parent Company - Only Condensed Statements of Operations


                                                                                   Year Ended September 30,
                                                                         --------------------------------------------
                                                                              2006          2005            2004
                                                                                         (Restated)      (Restated)
         ------------------------------------------------------------------------------------------------------------
         (In Thousands)
                                                                                               
            Interest income                                                $      1      $      -       $      2
            Other income                                                          -             -              -
         ------------------------------------------------------------------------------------------------------------
         Total interest income                                                    1             -              2
         ------------------------------------------------------------------------------------------------------------
            Interest expense                                                    645           645            645
         ------------------------------------------------------------------------------------------------------------
            Total interest expense                                              645           645            645
         ------------------------------------------------------------------------------------------------------------
            Net interest income (expense)                                      (644)         (645)          (643)
         ------------------------------------------------------------------------------------------------------------
         Noninterest income
            Gain (loss) on sale of investment securities                          -             -              -
            Other operating income                                               19            19             19
         ------------------------------------------------------------------------------------------------------------
         Total noninterest income                                                19            19             19
         ------------------------------------------------------------------------------------------------------------
         Noninterest expense
            Other operating expense                                             149           142            135
         ------------------------------------------------------------------------------------------------------------
         Total noninterest expense                                              149           142            135
         ------------------------------------------------------------------------------------------------------------
         Loss before income from subsidiaries                                  (774)         (768)          (759)
         ------------------------------------------------------------------------------------------------------------
         Equity (loss) income from subsidiaries                              (4,797)         (862)        (2,730)
         ------------------------------------------------------------------------------------------------------------
         Net (loss) income                                                 $ (5,571)     $ (1,630)      $ (3,489)
         ============================================================================================================

         Parent Company - Only Condensed Statements of Cash Flows
                                                                                    Year Ended September 30,
                                                                         -------------------------------------------
                                                                              2006          2005            2004
                                                                                         (Restated)      (Restated)
         ------------------------------------------------------------------------------------------------------------
         (In Thousands)
         Cash flows from operating activities:
         Net income (loss)                                                 $ (5,571)     $  (1,630)     $ (3,489)
         Adjustments to reconcile net loss to net cash (used in)
         provided by operating activities
            (Income) loss from subsidiaries                                   4,797            862         2,730
            (Increase) decrease in assets                                        (5)            (1)         (283)
            Decrease in other liabilities                                        18            (12)           (9)
         ------------------------------------------------------------------------------------------------------------
               Net cash used in operating activities                           (761)          (781)       (1,051)
         ------------------------------------------------------------------------------------------------------------
         Cash flows from investing activities:
            Loan originations in excess of repayments                             -              -             -
            Investment in subsidiary                                              -              -             -
         ------------------------------------------------------------------------------------------------------------
               Net cash provided by investing activities                          -              -             -
         ------------------------------------------------------------------------------------------------------------
         Cash flows from financing activities:
            Cash dividend from subsidiary                                       755            800           500
            Stock options exercised                                               -             33             -
         ------------------------------------------------------------------------------------------------------------
               Net cash provided by financing activities                        755            833           500
         ------------------------------------------------------------------------------------------------------------
         Net (decrease) increase in cash and cash equivalents                    (6)            52          (551)
         Cash and cash equivalents at beginning of year                          66             14           565
         ------------------------------------------------------------------------------------------------------------
         Cash and cash equivalents at end of year                          $     60      $      66      $     14
         ============================================================================================================


                                                        91


GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

26. QUARTERLY RESULTS OF OPERATIONS (IN THOUSANDS, EXCEPT SHARE INFORMATION)
    (UNAUDITED)

         The following tables set forth the quarterly financial data, which was
derived from the consolidated financial statements presented in Form 10-Qs, for
the fiscal years ended September 30, 2006 and 2005.


                                                                              For Fiscal Year 2006
                                                  ------------------------------------------------------------------------------
                                                    For the Year                                       Second         First
                                                  Ended September           Fourth          Third      Quarter       Quarter
                                                     30, 2006               Quarter        Quarter    (Restated)    (Restated)
        ------------------------------------------------------------------------------------------------------------------------
                                                                                                      
        Interest income                              $  18,794            $  4,851       $  4,753      $   4,600     $   4,590
        Interest expense                                11,305               2,955          2,837          2,772         2,741
        ------------------------------------------------------------------------------------------------------------------------
        Net interest income                              7,489               1,896          1,916          1,828         1,849
        Provision for loan losses                          126                  39             13              3            71
        ------------------------------------------------------------------------------------------------------------------------
        Net interest income, after provision             7,363               1,857          1,903          1,825         1,778
        for loan losses
        Noninterest income                                 639                (130)           203            264           302
        Noninterest expense                             11,085               3,216          2,722          2,627         2,520
        ------------------------------------------------------------------------------------------------------------------------
        Income (loss) before income taxes               (3,083)             (1,489)          (616)          (538)         (440)
        Provision for income taxes                           -                   -              -              -             -
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss) from continuing               (3,083)             (1,489)          (616)          (538)         (440)
        operations
        Income (loss) from discontinued
        operations                                      (2,488)                 11            (19)          (698)       (1,782)
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss)                            $  (5,571)           $ (1,478)      $   (635)     $  (1,236)    $  (2,222)
        ========================================================================================================================
        BASIC AND DILUTED EARNINGS (LOSS) PER
        COMMON SHARE:
        Continuing operations                        $   (1.02)           $  (0.49)      $  (0.20)     $   (0.18)    $   (0.15)
        Discontinued operations                          (0.82)               0.01          (0.01)         (0.23)        (0.59)
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss)                            $   (1.84)           $  (0.48)      $  (0.21)     $   (0.41)    $   (0.74)
        ========================================================================================================================



                                                               92




GREATER ATLANTIC FINANCIAL CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                              For Fiscal Year 2005
                                                                                   (Restated)
                                                  ------------------------------------------------------------------------------
                                                    For the Year
                                                  Ended September           Fourth          Third      Second         First
                                                     30, 2005               Quarter        Quarter     Quarter       Quarter
        ------------------------------------------------------------------------------------------------------------------------
                                                                                                    
        Interest income                            $  16,958             $   4,378       $  4,512     $  4,141     $   4,405
        Interest expense                              10,546                 2,742          2,660        2,674         2,817
        ------------------------------------------------------------------------------------------------------------------------
        Net interest income                            6,412                 1,608          1,822        1,443         1,539
        Provision for loan losses                        219                    71            145            1             2
        ------------------------------------------------------------------------------------------------------------------------
        Net interest income, after provision           6,193                 1,537          1,677        1,442         1,537
        for loan losses
        Noninterest income                             3,173                   455            139        1,131         1,448
        Noninterest expense                            9,889                 2,478          2,433        2,478         2,500
        ------------------------------------------------------------------------------------------------------------------------
        Income (loss) before income taxes               (523)                 (486)          (617)          95           485
        Provision for income taxes                         -                     -              -            -             -
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss) from continuing               (523)                 (486)          (617)          95           485
        operations
        Income (loss) from discontinued
        operations                                    (1,107)               (1,035)           (32)         (15)          (25)
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss)                          $  (1,630)            $  (1,521)      $   (649)    $     80     $     460
        ========================================================================================================================
        BASIC AND DILUTED EARNINGS (LOSS) PER
        COMMON SHARE:
        Continuing operations                      $   (0.17)            $   (0.16)      $  (0.21)    $   0.04     $    0.16
        Discontinued operations                        (0.37)                (0.34)         (0.01)       (0.01)        (0.01)
        ------------------------------------------------------------------------------------------------------------------------
        Net income (loss)                          $   (0.54)            $   (0.50)      $  (0.22)    $   0.03     $    0.15
        ========================================================================================================================



                                                        93




          Pursuant to the requirements of Section 13 of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                                GREATER ATLANTIC FINANCIAL CORP.

                                                         By: /s/ Carroll E. Amos
                                                             -------------------
                                                                 Carroll E. Amos
                                 Chief Executive Officer, President and Director

                                                         Dated: February 1, 2007




                                       94