COASTAL FINANCIAL CORPORATION

                                                                            2004
                                                                   ANNUAL REPORT




                                                  A QUEST FOR EXCELLENCE
Dedication                                      Exceptional Progress Toward
                                           Transforming A Very Good Organization
                                             Into An Exceptional Organization

All of us at Coastal  Financial  Corporation  would probably agree that the best
word we could use to describe our 2004  performance  is WOW!  Thanks to the most
incredible group of Associates  imaginable,  we made  significant  progress this
year in beginning our quest for  Transforming A Very Good  Organization  Into An
Exceptional Organization.

The journey began by refocusing on our QUEST FOR  EXCELLENCE  Business Model and
developed  into a  renewed  understanding  of  and  commitment  to  the  Mission
Statement, Business Purpose, Principles and Values which are the essence of that
Guiding  Vision.  In fact,  the  progress  we made  during  this  past  year has
dramatically reshaped our approach to the execution of our Business Model.

Going into this  transformational  year, we understood  clearly that it would be
much more  difficult to Transform A Very Good  Organization  Into An Exceptional
Organization  than it had been to transform an Average  Organization Into A Very
Good Organization. And, during the course of this year, we learned that progress
in such an ambitious endeavor could only be accomplished by creating a much more
in-depth  understanding of our Business Purpose and Mission Statement throughout
our organization. The progress which resulted has lead us to significantly alter
our paradigms  about our business and create totally new  strategies  which have
simplified our approach and enabled a much more aligned and consistent execution
of our Business Model.

These new strategies,  which will define and  differentiate  our organization in
the future, are reflected in two tactical  initiatives which were created during
2004.  They are The Experience of FANtastic!  Customer  Service and Totally Free
Checking With A Gift!

Through the continued  implementation  of these strategies over the next several
months,  we will begin to significantly change the rules which have  generally
applied to banking  throughout our market areas by making it an Experience which
is more convenient than ever before,  fun,  memorable and even  exhilarating for
our Customers.

Over the fourteen years since becoming a publicly owned company,  we have viewed
change and  constant  improvement,  such as these  powerful new  strategies,  as
essential to the  accomplishment of Our Basic Corporate  Objective Of Maximizing
The Value Of Our  Shareholders'  Investment  and Our Long-Term Goal Of Being The
Best Financial Services Company In Our Marketplace.

And 2004 was certainly a testimony to that philosophy. Thanks to our exceptional
Associates  and their  ever-increasing  understanding  of and  commitment to our
QUEST FOR  EXCELLENCE  Business  Model and Vision  2005 Plan,  we made very good
progress  toward  The  Transformation  Of Our  Very  Good  Organization  Into An
Exceptional  Organization and produced outstanding results for our Shareholders.
Going forward,  we remain  absolutely  convinced that this approach will help to
ensure that our best days are yet to come.

Share Price
Performance

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]


                                                                                  
  $10.00    $10.00  $27.20  $68.31  $85.56  $85.92  $134.94  $217.16  $215.52  $177.72  $113.80  $217.36  $299.07  $374.19  $467.90
- ------------------------------------------------------------------------------------------------------------------------------------
  Initial    Sept.   Sept.   Sept.   Sept.   Sept.    Sept.    Sept.    Sept.    Sept.    Sept.    Sept.    Sept.    Sept.    Sept.
  Public      30,     30,     30,     30,     30,      30,      30,      30,      30,      30,      30,      30,      30,      30,
 Offering    1991    1992    1993    1994    1995     1996     1997     1998     1999     2000     2001     2002     2003     2004
October 4,
  1990


The market price of Coastal Financial Corporation's common stock increased 25.0%
from $11.56 at September 30, 2003 compared to $14.45 at September 30, 2004,  and
has grown at a compound  annual rate of over 31% since 1990 as  indicated in the
above graph.  These  historical  results may not be  indicative  of future stock
price  performance.  Share data has been  restated to reflect all stock  splits,
stock dividends, and reinvested cash dividends.


2



Financial Highlights

The following  table sets forth  certain  information  concerning  the financial
position of the Company  (including data from operations of its subsidiaries) as
of the dates and for the periods  indicated.  The  consolidated  data is derived
from,  and  should  be read in  conjunction  with,  the  Consolidated  Financial
Statements of the Company and its subsidiaries presented herein.



                                                                                 At or for Years Ended September 30,
                                                                  -----------------------------------------------------------------
                                                                     2000         2001         2002          2003           2004
                                                                  ---------    ---------    ---------    -----------    -----------
                                                                           (Dollars in thousands, except per share data)
                                                                                                         
Financial Condition Data:
Total assets ..................................................   $ 768,838    $ 763,214    $ 950,796    $ 1,181,209    $ 1,305,485
Loans receivable, net .........................................     511,701      488,754      536,851        682,737        790,730
Mortgage-backed securities ....................................     189,239      190,553      331,808        383,324        374,283
Cash, interest-bearing deposits and investment securities .....      25,715       36,320       27,816         37,484         60,941
Deposits ......................................................     406,217      530,364      637,081        697,012        753,379
Borrowings ....................................................     303,151      160,808      228,622        392,797        451,144
Stockholders' equity ..........................................      46,945       57,248       66,386         73,707         85,348
Operating Data:
Interest income ...............................................   $  58,079    $  60,255    $  53,873    $    59,214    $    65,805
Interest expense ..............................................      33,636       33,323       21,846         22,998         23,524
                                                                  ---------    ---------    ---------    -----------    -----------
Net interest income ...........................................      24,443       26,932       32,027         36,216         42,281
Provision for loan losses .....................................         978          955        1,235          2,655          1,750
                                                                  ---------    ---------    ---------    -----------    -----------
Net interest income after provision for loan losses ...........      23,465       25,977       30,792         33,561         40,531
                                                                  ---------    ---------    ---------    -----------    -----------
Other Income:
Fees and service charges on loan and deposit accounts .........       2,126        2,634        3,148          3,489          3,771
Gain on sales of loans held for sale ..........................         631        1,295        1,462          2,985          1,523
Gain (loss) on sales of investment securities, net ............         (17)         (56)         102             --           (100)
Gain (loss) on sales of mortgage-backed securities, net .......      (1,554)         727          238            469           (997)
Gain (loss) from real estate operations .......................         (64)        (453)        (137)           (18)             3
Other income ..................................................       4,759        3,755        3,326          3,983          4,971
                                                                  ---------    ---------    ---------    -----------    -----------
Total other income ............................................       5,881        7,902        8,139         10,908          9,171
Total general and administrative expense ......................      16,191       19,292       22,824         27,156         27,269
                                                                  ---------    ---------    ---------    -----------    -----------
Income before income taxes ....................................      13,155       14,587       16,107         17,313         22,433
Income taxes ..................................................       4,698        5,287        5,901          6,141          7,627
                                                                  ---------    ---------    ---------    -----------    -----------
Net income ....................................................   $   8,457    $   9,300    $  10,206    $    11,172    $    14,806
                                                                  =========    =========    =========    ===========    ===========
Net income per common diluted share ...........................   $     .52    $     .58    $     .64    $       .69    $       .89
                                                                  =========    =========    =========    ===========    ===========
Cash dividends per common share ...............................   $     .12    $     .13    $     .14    $       .17    $       .18
                                                                  =========    =========    =========    ===========    ===========
Weighted average shares outstanding diluted ...................      16,421       16,098       16,017         16,264         16,625
                                                                  =========    =========    =========    ===========    ===========


All share and per share data have been  restated as  applicable  to reflect a 5%
stock dividend  declared on November 10, 1999, a 10% stock dividend  declared on
March 14, 2000,  a 3 for 2 stock  dividend  declared on July 31,  2001,  and 10%
stock dividends declared on May 27, 2003, August 28, 2003, February 18, 2004 and
July 30, 2004.

Key Operating Ratios:

The table  below sets forth  certain  performance  ratios of the  Company at the
dates or for the periods indicated.



                                                                                       At or for Years Ended September 30,
                                                                                --------------------------------------------------
                                                                                 2000       2001       2002       2003       2004
                                                                                ------    -------    -------    -------    -------
                                                                                                            
Other Data:
Return on assets (net income divided by average assets) ....................      1.13%      1.20%      1.23%      1.04%      1.18%
Return on average equity (net income divided by average equity) ............     19.52%     17.75%     16.92%     15.84%     18.77%
Average equity to average assets ...........................................      5.80%      6.59%      7.29%      6.59%      6.31%
Book value per share .......................................................   $  2.93    $  3.64    $  4.28    $  4.71    $  5.37
Dividend payout ratio ......................................................     22.61%     21.58%     21.77%     23.20%     19.91%
Interest rate spread (difference between average yield on interest-
  earning assets and average cost of interest-bearing liabilities) .........      3.50%      3.64%      4.14%      3.65%      3.64%
Net interest margin (net interest income as a percentage of average
  interest-earning assets) .................................................      3.57%      3.77%      4.24%      3.67%      3.64%
Allowance for loan losses to total net loans at end of period ..............      1.35%      1.42%      1.42%      1.40%      1.39%
Ratio of non-performing assets to total assets (1) .........................      0.73%      0.74%      0.48%      0.77%      0.51%
Tangible capital ratio .....................................................      6.56%      7.28%      6.57%      7.14%      7.44%
Core capital ratio .........................................................      6.56%      7.28%      6.57%      7.14%      7.44%
Risk-based capital ratio ...................................................     12.45%     13.30%     12.74%     13.17%     13.55%


(1)   Nonperforming  assets consist of nonaccrual loans 90 days or more past due
      and real estate acquired through foreclosure.


                                                                               3



Dear Friends

2004 really was a very good year!

In addition to achieving record levels in Core Deposits, Core Earnings and Share
Price,  we witnessed an encouraging  demonstration  of the  tremendous  personal
growth and  development  of many of our key Leaders in  undertaking  significant
roles of  responsibility  as we began the most important  transformation we have
undertaken since our conversion to public ownership in 1990.

In the 2003 Annual  Report,  we reviewed and discussed our level of readiness to
undertake the ambitious challenge of Transforming Coastal Financial  Corporation
From A Very Good  Organization  Into An Exceptional  Organization  and concluded
that,  while it would indeed be  challenging,  it could only be  accomplished by
working toward developing an even deeper understanding of and focus on our QUEST
FOR EXCELLENCE Business Model.

Accordingly,  during this past year, in addition to celebrating  our first fifty
years  of  operation,  we  spent  considerable  time  examining  our  strengths,
weaknesses  and  opportunities,  and in planning and  organizing  our efforts in
preparation for that journey.

Through that discovery-based  process, we learned two very important things this
year.  First,  we  further  confirmed  our  belief  that we are an  organization
comprised  of  truly  exceptional  Associates  who  possess  a  strong  sense of
appreciation for the Principles,  Values and direction in which our organization
is moving.  And,  second,  as  Alexander  Graham Bell learned long ago that "the
sun's rays do not burn until  brought to a focus," we learned  this year through
our  discovery  initiatives  that we must  simplify and bring into crystal clear
focus those very few  critical  things which each of us must do on a daily basis
in order to achieve Our Basic Corporate Objective Of Maximizing The Value Of Our
Shareholders'  Investment  and Our  Long-Term  Goal Of Being The Best  Financial
Services Company In Our Marketplace.

In  addition  to  undertaking   the  discovery,   planning  and   organizational
initiatives in support of this  transformational  journey,  our  ever-increasing
focus on and  commitment to our QUEST FOR  EXCELLENCE  Business Model and Vision
2005 Plan continued to guide our operations during 2004 and has produced another
year of exceptional financial results and some notable accomplishments:

      o     Coastal  Financial  Corporation's  net income for 2004 totaled $14.8
            million,  compared  to $11.2  million  in 2003.  On a fully  diluted
            basis,  these results  equated to a 29.0%  increase,  from $0.69 per
            share in 2003 to $0.89 per share in 2004. Major contributors to this
            growth in net income were  continued  strong  Core  Deposit and loan
            growth and effective expense control.

      o     Deposits increased by approximately $56.4 million, or 8.1% to $753.4
            million.  Over the past three  years,  our  average  rate of deposit
            growth has been 14% per year.

      o     Net  loans  receivable  grew  by  15.8%,  primarily  reflecting  our
            continued strong focus on our Business Banking operations.

      o     Coastal Investor Services,  our Investment  Services  Division,  had
            another  banner year with assets under  management  through  Raymond
            James  Services,  increasing  by  23.0%  to  $261.4  million.  Total
            revenues  from this area of our  operations  continued  to increase,
            resulting  in  Raymond  James  Financial  Services  ranking  Coastal
            Investor  Services Branch #4, out of over 260 Financial  Institution
            Division offices.

      o     Our branch  distribution system continued to expand to serve more of
            the Communities of coastal North and South  Carolina.  Since October
            of 1998,  Coastal  Federal  has added 9 new  branches to our rapidly
            growing network - 50 percent of our existing branches.  During 2004,
            we completed  construction  of new branch  facilities  in Shallotte,
            North Carolina and Loris,  South Carolina and are currently  nearing
            completion  of our  newest  branch  office  which is located on 17th
            Street  in the  heart  of the  growing  Wilmington,  North  Carolina
            marketplace.

      o     In  support  of our  primary  focus  on the  significant  growth  of
            Checking Account based relationships, during 2004, our Finance Group
            developed and  implemented a totally new  financial  management  and
            reporting   system.   This   new   system,    based   upon   simple,
            straightforward  and enduring  principles  which are an outgrowth of
            the well-grounded  philosophies of our QUEST FOR EXCELLENCE Business
            Model, will allow our organization to focus with much better clarity
            on key result areas in a more aligned and consistent manner.


4



                                                                    Dear Friends

      o     Coastal  Federal  University  continued to enable Coastal  Financial
            Corporation's superior performance through its never-ending focus on
            our philosophy of becoming a learning  organization.  In addition to
            delivering  an  enhanced  array and number of  curriculum  offerings
            designed  to enable  each of our  Associates  to achieve  their full
            personal  and  professional  potential,  during  2004,  the  Dean of
            Coastal Federal  University,  together with our exceptional  faculty
            and the members of the FANtastic!  Customer Service  Experience Team
            and the Totally Free Checking Team helped to facilitate our progress
            in a significant way. Through their work in developing, teaching and
            reinforcing  the  principles  which we use to maintain a  laser-like
            focus on what our Customers want and need,  our new strategies  have
            gained immediate traction  throughout our organization.  Another key
            achievement  in  support  of our  Transformation  To An  Exceptional
            Organization  was  evidenced  by the  significant  expansion  of our
            Leadership  Development  College.  This initiative is crucial to our
            philosophy  of  promoting  our own  Associates  into the  Leadership
            positions which are created as a result of our growth.

In addition to the excellent  operating  results and  Transformational  progress
achieved this past year, the market price of Coastal  Financial's  common stock,
at September  30, 2004,  was 25.0% higher than the market price at September 30,
2003.

Equally as impressive is the fact that, since 1990, our operating  earnings have
increased at a compound annualized rate in excess of 17%.

Since becoming a publicly owned company in 1990, Coastal Financial Corporation's
stock  has  grown at a  compound  annual  rate of over 31%,  taking  our  market
capitalization from $4.6 million in October 1990, to $229.7 million at the close
of this fiscal  year.  Put  another  way,  an initial  investment  of $10,000 in
October of 1990 would have grown to $467,900 at September 30, 2004.

One of the best indicators of performance is Return On Shareholders' Equity, and
this  measure  for  2004  was,  again,   outstanding.   Our  Return  On  Average
Shareholders'  Equity  of  18.8%  ranks us among  the top  performing  financial
services companies in America.

Our own sense of  satisfaction  with these  financial  results  during  2004 was
augmented  with  continued  public   recognition  of  our  progress  toward  the
attainment  of Our Basic  Corporate  Objective  Of  Maximizing  The Value Of Our
Shareholders'  Investment  and Our  Long-Term  Goal Of Being The Best  Financial
Services Company In Our Marketplace. Several very good examples follow:

      o     Coastal  Financial  Corporation,  for the 5th consecutive  year, was
            ranked  the #1  Community  Bank  in the  Carolinas  by  U.S.  BANKER
                                                                    ------------
            MAGAZINE,  in its August 2004  publication.  In this  edition,  U.S.
            --------                                                        ----
            BANKER MAGAZINE  featured its Ranking of the Top 100 Publicly Traded
            ---------------
            Mid-Tier Banks.  This ranking  spotlighted banks with assets between
            $1 and $5 billion,  based upon a 3-year average measure of Return On
            Average Equity.  Coastal Financial Corporation was ranked 1st in the
            Carolinas and 30th nationally in this listing.

      o     Coastal Federal Bank, for the seventh  consecutive  year, placed 1st
            in voting  by the  readers  of the  (Myrtle  Beach)  SUN NEWS in the
                                                                 --------
            Financial  Institutions  category  of the SUN NEWS Best Of The Beach
            Competition for 2004.                     --------

      o     Coastal  Federal Bank placed 1st in voting by the readers of the SUN
                                                                             ---
            NEWS in the  Mortgage  Company  category of the SUN NEWS Best Of The
            ----                                            --------
            Beach Competition for 2004.

      o     Coastal Investor  Services/Raymond James placed 1st in voting by the
            readers of the SUN NEWS in the  Financial  Planning  category of the
                           --------
            SUN NEWS Best Of The Beach Competition for 2004.
            --------

      o     The FDIC SUMMARY OF DEPOSITS  REPORT ranked Coastal Federal Bank the
                --------------------------------
            leader in  deposit  market  share for Horry  County  for the  twelve
            months ended June 30, 2004.

Examples like these offer strong evidence of the caliber of our organization and
the results which are possible  through our  ever-increasing  focus on our QUEST
FOR EXCELLENCE Business Model and our Vision 2005 Plan.


                                                                               5



2004 Our Best Year Yet

Considering  the  multitude  of  discovery-based,  planning  and  organizational
initiatives  undertaken during 2004, our very good operating results continue to
affirm what can be achieved through the aligned effort of an organization  which
is  anchored  to  our  never-changing   Business  Purpose,   Mission  Statement,
Principles and Values. The  consciously-held  commitment our Associates have for
following our QUEST FOR  EXCELLENCE  Business  Model in executing the strategies
established in our Vision 2005 Plan has enabled the financial performance during
fiscal  2004  which,  again met our high  expectations  and which  will serve to
further fuel our Transformation  From A Very Good Organization To An Exceptional
Organization.

                  Noteworthy Financial Results for Fiscal 2004

DILUTED EARNINGS PER SHARE

      o     Net income for 2004 totaled $14.8 million, compared to $11.2 million
            in 2003. On a fully diluted basis,  these results equated to a 29.0%
            increase, from $0.69 per share in 2003 to $0.89 per share in 2004.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

     $0.52           $0.58           $0.64           $0.69           $0.89
- --------------------------------------------------------------------------------
      2000            2001            2002            2003            2004

BOOK VALUE PER SHARE

      o     Book value per share grew 14.0% to $5.37.

      o     Shareholders' equity advanced 15.8% to $85.3 million.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

     $2.93           $3.64           $4.28           $4.71           $5.37
- --------------------------------------------------------------------------------
      2000            2001            2002            2003            2004


6



                                                          2004 Our Best Year Yet

ASSETS

      o     Total assets increased 10.5%, from $1.2 billion to $1.3 billion.

      o     Deposits   derived  from  the  residents   and   businesses  of  the
            Communities we serve  increased  8.1%, from $697.0 million to $753.4
            million, the highest level in the Company's history.

      o     Loans  receivable  increased  15.8%,  from $682.7  million to $790.7
            million.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

(IN MILLIONS)

     $769            $763            $951            $1,181          $1,305
- --------------------------------------------------------------------------------
     2000            2001            2002             2003            2004

NON-PERFORMING ASSETS TO TOTAL ASSETS

      o     Non-performing Assets to Total Assets decreased from 0.77% to 0.51%.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

     0.73%           0.74%           0.48%            0.77%           0.51%
- --------------------------------------------------------------------------------
     2000            2001            2002             2003            2004

ALLOWANCE FOR LOAN LOSSES TO NET LOANS

      o     Allowance for Loan Losses to Net Loans was 1.39%.

      o     The  Company had net loan  charge-offs  as a  percentage  of Average
            Loans of 0.07% in 2004.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

     1.35%           1.42%           1.42%            1.40%           1.39%
- --------------------------------------------------------------------------------
     2000            2001            2002             2003            2004

Our  success  in  these  key  measures  of  performance  is  the  result  of the
commitment,  dedication  and  aligned  effort  of a truly  outstanding  group of
Associates who share a passion for our QUEST FOR  EXCELLENCE  Business Model and
Vision 2005 Plan.  This  continuing  trend of exceptional  performance  has been
rewarded  in the  financial  markets  by a 4,466%  increase  in the price of our
shares  since  becoming a public  company in October of 1990,  vs.  267% for the
Standard & Poors 500 Index over the same period.


                                                                               7



2004 Our Best Year Yet

The  momentum we have  achieved and  sustained  since our  conversion  to public
ownership has resulted from the methodic  focus of our individual and collective
efforts on accomplishing  Our Basic Corporate  Objective Of Maximizing The Value
Of Our Shareholders'  Investment by working diligently toward the achievement of
Our  Long-Term  Goal  Of  Being  The  Best  Financial  Services  Company  In Our
Marketplace.

Over the past fourteen  years,  our  compounded  Shareholder  return of 31% has,
indeed, been impressive. In evaluating our progress toward the attainment of Our
Basic Corporate  Objective since becoming publicly owned, it is both informative
and  illustrative  to compare the share price  performance of Coastal  Financial
Corporation to the share price  performance of other publicly  traded  financial
services  companies  operating  within  our  marketplace,  and to the  financial
markets as a whole.

In the following  graphs, we have compared the share price performance of (CFCP)
Coastal  Financial  Corporation to the Nasdaq,  S&P 500 and Dow Indices,  and to
(TSFG) The South  Financial  Group,  the parent  company of Carolina First Bank,
(WB) Wachovia  Corporation,  the parent company of Wachovia Bank,  (SNV) Synovus
Financial Corporation,  the parent company of NBSC, (BBT) BB&T Corporation,  the
parent company of BB&T, (BAC) Bank of America Corporation, the parent company of
Bank of America,  (FFCH) First Financial  Holdings,  Inc., the parent company of
First Federal Savings and Loan Association of Charleston and (COOP)  Cooperative
Bankshares, Inc., the parent company of Cooperative Bank.

As shown by these  graphic  representations,  which  take a look  back  over our
history  as  a  publicly   owned  company,   the  price  of  Coastal   Financial
Corporation's  shares has significantly  outperformed the price of the shares of
the other publicly traded financial  services  companies in our marketplace,  as
well as the Nasdaq, S&P 500 and Dow Indices. These historical results may not be
indicative of future stock price performance.

                      14 Year Peer Group Price Performance

 [THE FOLLOWING TABLE WAS REPRESENTED BY A LINE CHART IN THE PRINTED MATERIAL.]




Coastal Financial Corporation (CFCP)             BB&T Corporation (BBT)                           South Financial Group, Inc. (TSFG)
Monthly prices                                   Monthly prices                                   Monthly prices
DATE                                             DATE                                             DATE
                                                                                                  
       Oct-90         100                             Oct-90      100.00                               Oct-90       100.00
       Oct-91         100                             Oct-91      151.39                               Oct-91       104.96
       Oct-92    305.6051                             Oct-92      191.67                               Oct-92       149.62
       Oct-93    792.2464                             Oct-93      231.94                               Oct-93       177.10
       Oct-94    896.8847                             Oct-94      229.17                               Oct-94       180.15
       Oct-95    874.4613                             Oct-95      286.11                               Oct-95       180.15
       Oct-96     1471.45                             Oct-96      384.72                               Oct-96       213.74
       Oct-97    2195.444                             Oct-97      604.86                               Oct-97       333.97
       Oct-98     2366.66                             Oct-98      794.44                               Oct-98       352.10
       Oct-99    1743.855                             Oct-99      808.33                               Oct-99       315.84
       Oct-00    1510.613                             Oct-00      708.33                               Oct-00       155.53
       Oct-01    2006.961                             Oct-01      713.33                               Oct-01       243.51
       Oct-02    3088.126                             Oct-02      805.56                               Oct-02       330.53
       Oct-03      4240.6                             Oct-03      859.33                               Oct-03       399.08
       Oct-04    4565.561                             Oct-04      882.00                               Oct-04       430.53


Cooperative Bankshares, Inc. (COOP)              First Financial Holdings, Inc. (FFCH)            Bank of America Corporation (BAC)
Monthly prices                                   Monthly prices                                   Monthly prices
DATE                                             DATE                                             DATE
       Oct-90      100.00                             Oct-90      100.00                               Oct-90       100.00
       Oct-91         100                             Oct-91      148.48                               Oct-91       216.67
       Oct-92    293.7499                             Oct-92      234.85                               Oct-92       268.12
       Oct-93     421.875                             Oct-93      363.64                               Oct-93       270.29
       Oct-94    513.2813                             Oct-94      363.64                               Oct-94       286.96
       Oct-95      618.75                             Oct-95      448.48                               Oct-95       381.16
       Oct-96    527.3438                             Oct-96      484.85                               Oct-96       546.38
       Oct-97    942.1875                             Oct-97      936.36                               Oct-97       693.48
       Oct-98      731.25                             Oct-98      933.33                               Oct-98       666.67
       Oct-99     590.625                             Oct-99      906.06                               Oct-99       747.10
       Oct-00    541.4063                             Oct-00      818.18                               Oct-00       557.25
       Oct-01     646.875                             Oct-01     1204.36                               Oct-01       683.94
       Oct-02       787.5                             Oct-02     1239.27                               Oct-02       809.28
       Oct-03     1316.25                             Oct-03     1461.33                               Oct-03       878.03
       Oct-04    1355.625                             Oct-04     1515.64                               Oct-04      1004.75


Synovus Financial Corp. (SNV)                    Wachovia Corporation (WB)
Monthly prices                                   Monthly prices
    DATE                                         DATE
       Oct-90      100.00                             Oct-90      100.00
       Oct-91      140.38                             Oct-91      206.19
       Oct-92      173.08                             Oct-92      267.26
       Oct-93      216.35                             Oct-93      287.61
       Oct-94      220.67                             Oct-94      318.58
       Oct-95      292.79                             Oct-95      351.33
       Oct-96      517.07                             Oct-96      515.04
       Oct-97      564.66                             Oct-97      694.69
       Oct-98      902.98                             Oct-98      821.24
       Oct-99      834.83                             Oct-99      605.31
       Oct-00      839.69                             Oct-00      429.20
       Oct-01      896.45                             Oct-01      404.96
       Oct-02      797.93                             Oct-02      492.60
       Oct-03     1074.81                             Oct-03      649.49
       Oct-04     1018.34                             Oct-04      664.78


The financial results depicted above indicate that our business has continued to
grow and  prosper  over  the  years.  And our 2004  operating  and  share  price
performance  clearly puts Coastal  Financial among the top performing  financial
services companies in the nation. But, as good as these results are, it's always
the future that we are most  interested  in, and it always leads to the question
we're often asked: "Can we keep it up?"

We continue to believe  the answer is a  resounding  "Yes," as long as we remain
focused on our QUEST FOR EXCELLENCE  Business Model and the goals established in
our Vision 2005 Plan.

                         CFCP Relative Price Performance

 [THE FOLLOWING TABLE WAS REPRESENTED BY A LINE CHART IN THE PRINTED MATERIAL.]

Monthly prices                                                           Indexes



             S&P 500                  DOW JONES                                                 DOW JONES
DATE       INDEX (SPX)     NASDAQ     INDUSTRIAL     DATE        S&P 500         NASDAQ         INDUSTRIAL         CFCP
- ----       -----------     ------     ----------     ----        -------         ------         ----------         ----
                                                                                        
Oct-90        304.0         329.8       2442.3      Oct-90             100             100              100             100
Oct-91        392.5         543.0       3069.1      Oct-91     129.0953947     164.6391753      125.6627892             100
Oct-92        418.7         605.2       3226.3      Oct-92     137.7236842     183.4960582       132.098447     305.7667387
Oct-93        467.8         779.3       3680.6      Oct-93     153.8914474     236.2825955      150.6999464     755.1197084
Oct-94        472.4         777.5       3908.1      Oct-94     155.3782895     235.7459066      160.0160502     854.8521944
Oct-95        581.5        1036.1       4755.5      Oct-95     191.2828947     314.1479685      194.7107885     875.1548445
Oct-96        705.3        1221.5       6029.4      Oct-96     231.9967105     370.3790176      246.8699971     1472.616518
Oct-97        914.6        1593.6       7442.1      Oct-97     300.8618421     483.2049727      304.7123034     2197.231944
Oct-98       1098.7        1771.4       8592.1      Oct-98     361.4046053     537.1103699      351.7993064     2368.641903
Oct-99       1362.9        2966.4      10729.9      Oct-99     448.3322368     899.4633111      439.3304754     1745.314976
Oct-00       1429.4        3369.6      10971.1      Oct-00     470.1973684     1021.719224      449.2062907     1511.879058
Oct-01       1059.8        1690.2       9075.1      Oct-01     348.6118421     512.4924196      371.5771415     2008.639201
Oct-02       885.76       1329.75      8397.03      Oct-02     291.3684211     403.1989084      343.8122612     3090.712408
Oct-03      1050.71       1932.21      9801.12      Oct-03     345.6283        585.8733         401.302         3656.133909
Oct-04      1114.58       1896.84     10080.27      Oct-04     366.6382        575.1486         412.7317        4565.561



8



                                                                     A Look Back

Oliver Wendell  Holmes once said,  "The great thing in this world is not so much
where we are, but in what direction we are moving."

The  Dedication  Page of our 2003  Annual  Report  began  the  discussion  about
Transforming Our Very Good Organization Into An Exceptional  Organization.  This
was not just a caption chosen for the purpose of that presentation, but, rather,
was intended as an outward  expression  of our  Corporate  Philosophy of viewing
change and constant improvement as essential to the achievement of our long-term
objectives.

And  during  2004,  we  began  our  quest  for  Transforming  Coastal  Financial
Corporation From A Very Good  Organization Into An Exceptional One in a powerful
way.

It started with internal  survey  results which  confirmed  that our  Associates
truly understood,  owned and were energized by our QUEST FOR EXCELLENCE Business
Model and which lead us to clarify our understanding of desired business results
by creating a  laser-like  focus on those very few goals which could best enable
the attainment of our most important objectives.

Upon having  fine-tuned  our focus  through  this  process,  we next  identified
several  organizations  which we believed  could aid us in  developing  the best
practices  necessary in creating the world-class  Customer  Service  Experiences
which would radically  differentiate Coastal Financial from our competition.  We
then  developed  relationships  with those  organizations  as we  endeavored  to
benchmark  and adopt  certain  of their  best  practices  in  restructuring  our
approach to the execution of our Business Model.

Through  the  many  projects  which  were  undertaken  in  preparation  for  The
Transformation  Of Coastal  Financial  Corporation From A Very Good Organization
Into An Exceptional Organization, two significant outcomes resulted.

The first was The Experience of FANtastic! Customer Service.

And the second was Totally Free Checking With A Gift.

Both of these  initiatives,  which were  introduced  in the  latter  part of the
fourth quarter of 2004,  have been extremely well received by our Associates and
our Customers.

These approaches were intended from the outset to serve as the primary catalysts
in Transforming our organization into an exciting retail environment by offering
and promoting a truly  exceptional  Checking  Account product with a gift and by
ensuring  that our  Customers  would look  forward to  enjoyable  and  memorable
experiences on every visit.

                  The Experience of FANtastic! Customer Service

                                  Totally Free
                                        Checking With A Gift


                                                                               9



Looking Ahead

The tremendous progress we made during 2004 toward The Transformation Of Coastal
Financial From A Very Good  Organization  Into An Exceptional  Organization  has
enabled us to begin our journey with a very good start. But, it is just that ...
a starting  point.  From here,  as  envisioned in the first drafts of our Vision
2010 Plan,  there is much to be done and many  waypoints to pass in this journey
which will never end, as we strive to fully develop our new Customer Service and
Convenience strategies and continuously create and systemically improve upon our
offerings of products and services.

What must we do next?  We must work  diligently to sustain and enhance our focus
on improving those  attributes which will clearly set Coastal Federal Bank apart
from our  crowded  marketplace  by  "inculturating"  our  organization  with two
primary  goals.  First,  we must excel at  marketing  and selling  Totally  Free
Checking With A Gift by mastering and then  improving upon our skills to execute
our sales  processes  exceptionally  well. And,  second,  we must remain totally
focused on providing every Customer,  on every visit, on every transaction,  The
Experience of FANtastic!  Customer Service by executing our Customer Service and
Convenience strategies with precision and alignment.

In so  doing,  we  will  continuously  advance  to  the  next  waypoint  in  our
never-ending  journey toward  Transforming Our Organization From A Very Good One
Into An Exceptional  Organization by building an exceptional  retail model which
can be  replicated  with a high  degree  of  certainty  in both  contiguous  and
non-contiguous market areas.

The  progress  and success we have  enjoyed  over the past  fourteen  years as a
public company has well  positioned us for this ambitious  quest.  And, while we
are very  fortunate  to be located in one of the best  markets in  America,  and
enjoy many competitive advantages, all of the success that Coastal Financial has
achieved over these years is due to our exceptional  team of Associates.  And we
have the best team imaginable.

My sincere  appreciation  goes to our Board of Directors,  Leadership  Group and
Associates  for all they do for all of us on a daily  basis.  Our  2004  results
speak  volumes  about  their  commitment  to Our Basic  Corporate  Objective  Of
Maximizing  The Value Of Our  Shareholders'  Investment  by  working  diligently
toward  the  achievement  of Our  Long-Term  Goal Of Being  The  Best  Financial
Services Company In Our Marketplace.

During 2003 and 2004, both revenue and earnings reached record levels.  In fact,
in these two years  alone,  our net income  has grown over 45%,  and in the last
five years,  our net income has  increased  by more than 92%.  Since  becoming a
publicly owned Company in 1990, we have roughly  doubled our earnings every five
years.

While we are very pleased with our past achievements,  in continuing the journey
we began during 2004,  we look  forward to even greater  accomplishments  in the
years ahead. With the advantages of our exceptional  Associates,  who believe in
our  Principles,  Values and the  direction  in which we are  moving,  our great
markets,  our excellent new Checking Account products,  our new Customer Service
and Convenience strategies and our ever-increasing  ability to work together, as
a team, toward building even stronger  relationships  with our Customers and our
Communities,  we have great  confidence that our quest for Transforming Our Very
Good Organization Into An Exceptional Organization will continue to progress and
that,  as a result,  we will be better  enabled to continue to achieve  superior
returns for our Shareholders in the future.

All  of  us  at  Coastal   Financial   Corporation   appreciate  your  continued
encouragement, loyalty and support, and look to the future with great enthusiasm
and excitement.


/s/ Michael C. Gerald

Michael C. Gerald
President and
Chief Executive Officer

COASTAL                  COASTAL              [LOGO]                [LOGO] CFU
FEDERAL                  INVESTOR             COASTAL            COASTAL FEDERAL
BANK                     SERVICES    RETIREMENT o ESTATE o TAX      UNIVERSITY
The right bank for you.                      PLANNERS


10



Report of Independent Registered Public Accounting Firm

The Board of Directors
Coastal Financial Corporation
Myrtle Beach, South Carolina

We have audited the  consolidated  statements of financial  condition of Coastal
Financial  Corporation and subsidiaries (the "Company") as of September 30, 2003
and 2004, and the related consolidated  statements of operations,  stockholders'
equity  and  comprehensive  income,  and cash flows for each of the years in the
three-year  period ended September 30, 2004. These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated 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 audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of the Company at
September  30,  2003 and 2004,  and the results of its  operations  and its cash
flows for each of the years in the three-year  period ended  September 30, 2004,
in conformity with U.S. generally accepted accounting principles.

Greenville, South Carolina
November 12, 2004


                                  /s/ KPMG LLP


                                                                              11



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Financial Condition
September 30, 2003 and 2004



                                                                                2003           2004
                                                                            -----------     ----------
                                                                              (Dollars in thousands)
                                                                                       
                                     ASSETS
Cash and amounts due from banks ........................................    $    18,605         28,401
Short-term interest-bearing deposits ...................................          2,970          1,251
Investment securities available for sale ...............................         15,909         23,449
Mortgage-backed securities available for sale ..........................        383,324        374,283
Investment securities held to maturity .................................             --          7,840
Loans receivable (net of allowance for loan losses of $9,832
   at September 30, 2003 and $11,077 at September 30, 2004) ............        682,737        790,730
Loans receivable held for sale .........................................         19,096          8,246
Real estate acquired through foreclosure, net ..........................          1,627            785
Office property and equipment, net .....................................         16,088         18,844
Federal Home Loan Bank (FHLB) stock, at cost ...........................         13,991         16,900
Accrued interest receivable on loans ...................................          2,258          2,877
Accrued interest receivable on securities ..............................          2,074          2,473
Bank-owned life insurance ..............................................         16,165         21,627
Other assets ...........................................................          6,365          7,779
                                                                            -----------     ----------
                                                                            $ 1,181,209      1,305,485
                                                                            ===========     ==========
                      LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
  Deposits .............................................................        697,012        753,379
  Securities sold under agreements to repurchase .......................        133,602        107,173
  Advances from FHLB ...................................................        244,114        328,507
  Junior subordinated debt .............................................             --         15,464
  Debt associated with trust preferred securities ......................         15,000             --
  Other borrowings .....................................................             81             --
  Drafts outstanding ...................................................          2,644          2,792
  Advances by borrowers for property taxes and insurance ...............          1,795          1,750
  Accrued interest payable .............................................          1,263          1,502
  Other liabilities ....................................................         11,991          9,570
                                                                            -----------     ----------
      Total liabilities ................................................      1,107,502      1,220,137
                                                                            -----------     ----------
Stockholders' equity:
  Serial preferred stock, 1,000,000 shares authorized and unissued .....             --             --
  Common stock $.01 par value, 25,000,000 shares authorized;
        15,634,771 shares at September 30, 2003 and 15,897,076
          shares at September 30, 2004 issued and outstanding ..........            156            159
  Additional paid-in capital ...........................................         10,208         10,640
  Retained earnings, restricted ........................................         63,030         73,533
  Treasury stock, at cost (334,508 shares at September 30,
      2003 and 108,557 shares at September 30, 2004) ...................         (3,375)        (1,182)
  Accumulated other comprehensive income, net of tax ...................          3,688          2,198
                                                                            -----------     ----------
      Total stockholders' equity .......................................         73,707         85,348
                                                                            -----------     ----------
                                                                            $ 1,181,209      1,305,485
                                                                            ===========     ==========


          See accompanying notes to consolidated financial statements.


12



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Operations
Years ended September 30, 2002, 2003 and 2004



                                                                           2002            2003            2004
                                                                       ------------    ------------    ------------
                                                                             (In thousands, except share data)
                                                                                                
Interest:
  Loans receivable ................................................    $     40,261          41,958          46,765
  Investment securities ...........................................           2,030           1,840           2,886
  Mortgage-backed securities ......................................          11,348          15,279          16,067
  Other ...........................................................             234             137              87
                                                                       ------------    ------------    ------------
Total interest income .............................................          53,873          59,214          65,805
                                                                       ------------    ------------    ------------
Interest expense:
  Deposits ........................................................          13,750          11,999          10,024
  Securities sold under agreements to repurchase ..................             414           1,718           2,114
  Advances from FHLB ..............................................           7,682           9,068          10,724
  Other borrowings ................................................              --             213             662
                                                                       ------------    ------------    ------------
     Total interest expense .......................................          21,846          22,998          23,524
                                                                       ------------    ------------    ------------
     Net interest income ..........................................          32,027          36,216          42,281
Provision for loan losses .........................................           1,235           2,655           1,750
                                                                       ------------    ------------    ------------
     Net interest income after provision for loan losses ..........          30,792          33,561          40,531
                                                                       ------------    ------------    ------------
Other income:
  Fees and service charges on loan and deposit accounts ...........           3,148           3,489           3,771
  Gain on sales of loans held for sale ............................           1,462           2,985           1,523
  Gain (loss) on sales of investment securities, net ..............             102              --            (100)
  Gain (loss) on sales of mortgage-backed securities, net .........             238             469            (997)
  Gain (loss) from real estate acquired through foreclosure .......            (137)            (18)              3
  Income from sales of non-depository products ....................           1,281           1,176           1,909
  Federal Home Loan Bank stock dividends ..........................             463             453             499
  Other income ....................................................           1,582           2,354           2,563
                                                                       ------------    ------------    ------------
     Total other income ...........................................           8,139          10,908           9,171
                                                                       ------------    ------------    ------------
General and administrative expenses:
  Salaries and employee benefits ..................................          12,514          13,452          16,099
  Net occupancy, furniture and fixtures and
    data processing expense .......................................           5,044           5,917           6,176
  FDIC insurance premium ..........................................              93             104             104
  FHLB prepayment penalties .......................................           1,083           2,824              77
  Other expense ...................................................           4,090           4,859           4,813
                                                                       ------------    ------------    ------------
    Total general and administrative expense ......................          22,824          27,156          27,269
                                                                       ------------    ------------    ------------
    Income before income taxes ....................................          16,107          17,313          22,433
Income taxes ......................................................           5,901           6,141           7,627
                                                                       ------------    ------------    ------------
Net income ........................................................    $     10,206          11,172          14,806
                                                                       ============    ============    ============
Net income per common share
  Basic ...........................................................    $       0.66            0.72            0.94
                                                                       ============    ============    ============
  Diluted .........................................................    $       0.64            0.69            0.89
                                                                       ============    ============    ============
Average common shares outstanding
  Basic ...........................................................      15,541,000      15,552,000      15,752,000
                                                                       ============    ============    ============
  Diluted .........................................................      16,017,000      16,264,000      16,625,000
                                                                       ============    ============    ============


          See accompanying notes to consolidated financial statements.


                                                                              13



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
and Comprehensive Income
Years ended September 30, 2002, 2003 and 2004




                                                                                                         Accumulated
                                                                     Additional                            Other          Total
                                                           Common     Paid-in    Retained    Treasury  Comprehensive  Stockholders'
                                                           Stock      Capital    Earnings     Stock        Income        Equity
                                                           -------   ----------  --------    --------     --------      --------
                                                                                     (In thousands)
                                                                                                        
Balance at September 30, 2001 ..........................   $   156       9,695     47,496      (3,620)       3,521        57,248
Exercise of stock options ..............................        --         200       (526)      1,529           --         1,203
Cash dividends .........................................        --          --     (2,222)         --           --        (2,222)
Net income .............................................        --          --     10,206          --           --        10,206
Other comprehensive income, net of tax:
Unrealized gains arising during period,
  net of taxes of $1,500 ...............................        --          --         --          --        2,449            --
Less: reclassification adjustment for gains
  included in net income, net of taxes of $128 .........        --          --         --          --         (212)           --
                                                           -------    --------   --------    --------     --------      --------
Other comprehensive income .............................        --          --         --          --        2,237         2,237
                                                           -------    --------   --------    --------     --------      --------
Comprehensive income ...................................        --          --         --          --           --        12,443
                                                           -------    --------   --------    --------     --------      --------
Treasury stock repurchases .............................        (1)         --         --      (2,285)          --        (2,286)
                                                           -------    --------   --------    --------     --------      --------
Balance at September 30, 2002 ..........................       155       9,895     54,954      (4,376)       5,758        66,386
Exercise of stock options ..............................         1         313       (504)      1,343           --         1,153
Cash dividends .........................................        --          --     (2,592)         --           --        (2,592)
Net income .............................................        --          --     11,172          --           --        11,172
Other comprehensive income, net of tax:
Unrealized losses arising during period,
  net of taxes of $1,097 ...............................        --          --         --          --       (1,779)           --
Less: reclassification adjustment for gains
  included in net income, net of taxes of $178 .........        --          --         --          --         (291)           --
                                                           -------    --------   --------    --------     --------      --------
Other comprehensive loss ...............................        --          --         --          --       (2,070)       (2,070)
                                                           -------    --------   --------    --------     --------      --------
Comprehensive income ...................................        --          --         --          --           --         9,102
                                                           -------    --------   --------    --------     --------      --------
Treasury stock repurchases .............................        --          --         --        (342)          --          (342)
                                                           -------    --------   --------    --------     --------      --------
Balance at September 30, 2003 ..........................       156      10,208     63,030      (3,375)       3,688        73,707
Exercise of stock options ..............................         3         432     (1,355)      2,193           --         1,273
Cash dividends .........................................        --          --     (2,948)         --           --        (2,948)
Net income .............................................        --          --     14,806          --           --        14,806
Other comprehensive income, net of tax:
Unrealized losses arising during period,
  net of taxes of $1,330 ...............................        --          --         --          --       (2,170)           --
Less: reclassification adjustment for losses included
  in net income, net of tax benefit of $417 ............        --          --         --          --          680            --
                                                           -------    --------   --------    --------     --------      --------
Other comprehensive loss ...............................        --          --         --          --       (1,490)       (1,490)
                                                           -------    --------   --------    --------     --------      --------
Comprehensive income ...................................        --          --         --          --           --        13,316
                                                           -------    --------   --------    --------     --------      --------
Balance at September 30, 2004 ..........................   $   159      10,640     73,533      (1,182)       2,198        85,348
                                                           =======    ========   ========    ========     ========      ========


          See accompanying notes to consolidated financial statements.


14



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Years ended September 30, 2002, 2003 and 2004



                                                                                           2002         2003         2004
                                                                                        ---------    ---------    ---------
                                                                                                   (In thousands)
                                                                                                          
Cash flows from operating activities:
 Net income ........................................................................    $  10,206       11,172       14,806
 Adjustments to reconcile net income to net cash used in operating activities:
    Depreciation ...................................................................        2,074        2,374        2,175
    Provision for loan losses ......................................................        1,235        2,655        1,750
    (Gain) loss on sale of mortgage-backed securities available for sale ...........         (238)        (469)         997
    (Gain) loss on sale of investment securities available or sale .................         (102)          --          100
    Origination of loans receivable held for sale ..................................     (100,309)    (141,404)     (63,448)
    Proceeds from sales of loans receivable held for sale ..........................       13,907       45,367       27,453
    Loss on early extinguishment of debt ...........................................        1,083        2,824           77
    Increase in:
      Cash value of life insurance .................................................           --         (665)        (962)
      Other assets .................................................................       (2,006)        (157)      (2,290)
      Accrued interest receivable ..................................................         (127)         (81)      (1,018)
   Increase (decrease) in:
      Accrued interest payable .....................................................          289         (210)         239
      Other liabilities ............................................................        2,176          (65)        (168)
                                                                                        ---------    ---------    ---------
      Net cash used in operating activities ........................................      (71,812)     (78,659)     (20,289)
                                                                                        ---------    ---------    ---------
Cash flows from investing activities:
 Proceeds from sales of investment securities available for sale ...................           --           --        2,881
 Proceeds from maturities of investment securities available for sale ..............        1,995        2,000        2,000
 Purchases of investment securities available for sale .............................       (1,998)     (16,141)     (11,866)
 Purchases of investment securities held to maturity ...............................           --           --       (7,840)
 Purchases of loans receivable .....................................................         (233)          --           --
 Proceeds from sales of mortgage-backed securities available for sale ..............      128,169      135,413      171,324
 Purchases of mortgage-backed securities available for sale ........................     (254,494)    (328,245)    (234,672)
 Principal collected on mortgage-backed securities available for sale ..............       72,990      234,321      115,179
 Origination of loans receivable, net ..............................................     (317,899)    (628,172)    (513,858)
 Principal collected on loans receivable ...........................................      268,120      477,676      403,501
 Purchase of bank-owned life insurance .............................................           --      (15,500)      (4,500)
 Proceeds from sales of real estate acquired through foreclosure ...................        1,997        1,374        1,456
 Proceeds from sale of office properties and equipment .............................           --           --           58
 Purchases of office properties and equipment ......................................       (2,637)      (4,749)      (4,989)
 Purchases of FHLB stock, net ......................................................       (2,935)      (3,432)      (2,909)
                                                                                        ---------    ---------    ---------
      Net cash used in investing activities ........................................     (106,925)    (145,455)     (84,235)
                                                                                        ---------    ---------    ---------
Cash flows from financing activities:
 Increase in deposits ..............................................................      106,717       59,931       56,367
 Increase (decrease) in securities sold under agreements to repurchase .............       18,181       96,718      (26,429)
 Proceeds from FHLB advances .......................................................      312,426      715,705      686,476
 Repayment of FHLB advances ........................................................     (262,793)    (661,260)    (602,083)
 Repayments from other borrowings, net .............................................           --       (1,988)         (81)
 Issuance of debt associated with trust preferred securities .......................           --       15,000           --
 Cash payments for debt issuance costs .............................................           --         (150)          --
 Prepayment penalties on early extinguishment of debt ..............................       (1,083)      (2,824)         (77)
 Increase (decrease) in advance payments by borrowers for property
      taxes and insurance ..........................................................          136          409          (45)
 Increase (decrease) in drafts outstanding, net ....................................          (60)         127          148
 Repurchase of treasury stock, at cost .............................................       (2,286)        (342)          --
 Cash dividends to stockholders and cash for fractional shares .....................       (2,222)      (2,592)      (2,948)
 Exercise of stock options .........................................................        1,203        1,153        1,273
                                                                                        ---------    ---------    ---------
      Net cash provided by financing activities ....................................      170,219      219,887      112,601
                                                                                        ---------    ---------    ---------
Net increase (decrease) in cash and cash equivalents ...............................       (8,518)      (4,227)       8,077
                                                                                        ---------    ---------    ---------
Cash and cash equivalents at beginning of year .....................................       34,320       25,802       21,575
                                                                                        ---------    ---------    ---------
Cash and cash equivalents at end of year ...........................................    $  25,802       21,575       29,652
                                                                                        =========    =========    =========
Supplemental information:
 Interest paid .....................................................................    $  21,557       23,208       23,285
                                                                                        =========    =========    =========
 Income taxes paid .................................................................    $   5,726        5,325        7,762
                                                                                        =========    =========    =========
Supplemental schedule of non-cash investing and financing transactions:
 Securitization of mortgage loans into mortgage-backed securities ..................    $  83,982       95,635       46,845
                                                                                        =========    =========    =========
 Transfer of mortgage loans to real estate acquired through foreclosure ............    $     680        1,955          614
                                                                                        =========    =========    =========
 Increase in other assets and junior subordinated debt resulting from
       deconsolidation under FIN 46R ...............................................    $      --           --          464
                                                                                        =========    =========    =========


          See accompanying notes to consolidated financial statements.


                                                                              15



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The  following is a summary of the more  significant  accounting  policies
used  in the  preparation  and  presentation  of the  accompanying  consolidated
financial statements. The preparation of financial statements in conformity with
U.S.  generally  accepted  accounting  principles  requires  management  to make
estimates and assumptions.  These estimates and assumptions  affect the reported
amount of assets and  liabilities  and the  disclosure of contingent  assets and
liabilities at the date of the financial  statements.  In addition,  they affect
the reported amounts of income and expenses during the reporting period.  Actual
results could differ from these estimates and  assumptions.  Material  estimates
that  are  particularly   susceptible  to  signigicant   change  relate  to  the
determination  of the  allowance  for loan  losses  and  income  tax  assets  or
liabilities.  To a lesser extent, significant estimates are also associated with
the valuation of  derivative  instruments  and  valuation of mortgage  servicing
rights.

      (a)   Principles of Consolidation

      The accompanying consolidated financial statements include the accounts of
Coastal   Financial   Corporation   (the   "Company"),   and  its   wholly-owned
subsidiaries,  Coastal  Financial  Capital Trust I, a statutory trust (which was
deconsolidated  at December 31, 2003 - See Note 11), Coastal Investor  Services,
Inc.,  Coastal  Planners  Holding  Corporation  (and  Coastal  Planners  Holding
Corporation's  wholly-owned  subsidiary,  Coastal  Retirement,  Estate  and  Tax
Planners,  Inc.), Coastal Federal Bank (the "Bank") (and the Bank's wholly-owned
subsidiaries,  Coastal  Federal  Holding  Company (and Coastal  Federal  Holding
Company's wholly-owned subsidiary,  Coastal Real Estate Investment Corporation),
and Coastal  Mortgage Bankers and Realty Co., Inc. (and Coastal Mortgage Bankers
and  Realty Co.  Inc.'s  wholly-owned  subsidiaries,  Shady  Forest  Development
Corporation,  Sherwood Development  Corporation,  Ridge Development Corporation,
501 Development Corporation and North Beach Investments, Inc.).

      Shady Forest Development Corporation,  Ridge Development Corporation,  501
Development  Corporation  and  North  Beach  Investments,  Inc.  were  dissolved
effective  September 30, 2004. In  consolidation,  all significant  intercompany
balances and transactions have been eliminated. Coastal Financial Corporation is
a  unitary  thrift  holding  company  organized  under  the laws of the state of
Delaware.

      (b)   Cash and Cash Equivalents

      For purposes of reporting cash flows,  cash and cash  equivalents  include
cash and  amounts  due from  banks,  short-term  interest-bearing  deposits  and
federal funds sold. Cash and cash equivalents have maturities of three months or
less. Accordingly, the carrying amount of such instruments is considered to be a
reasonable estimate of fair value.

      (c)   Investment and Mortgage-backed Securities

      Investment and mortgage-backed  securities are accounted for in accordance
with Statement of Financial  Accounting  Standards ("SFAS") No. 115, "Accounting
for  Certain  Investments  in  Debt  and  Equity  Securities".  Investments  are
classified  into  three  categories  as  follows:  (1) Held to  Maturity  - debt
securities  that the  Company  has the  positive  intent and  ability to hold to
maturity,  which are reported at amortized  cost;  (2) Trading - debt and equity
securities that are bought and held  principally for the purpose of selling them
in the near term,  which are reported at fair value,  with unrealized  gains and
losses  included  in  earnings  and (3)  Available  for Sale - debt  and  equity
securities that may be sold under certain conditions, which are reported at fair
value,  with  unrealized  gains and losses  excluded  from earnings and reported
accumulated other comprehensive  income as a separate component of stockholders'
equity, net of income taxes.

      The  Company   determines   investment  and   mortgage-backed   securities
classification at the time of purchase. Premiums and discounts on securities are
accreted or amortized as an adjustment to income over the estimated  life of the
security using a method which approximates a level yield. Dividends and interest
income are recognized when earned. Unrealized losses on securities, reflecting a
decline in value judged by the Company to be other than  temporary,  are charged
to income in the consolidated statements of operations.

      The  cost   basis  of   securities   sold  is   determined   by   specific
identification.  Purchases and sales of securities  are recorded on a trade date
basis.  The fair value of  securities is based on quoted market prices or dealer
quotes.


16



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

      (d)   Loans Receivable Held for Sale

      Mortgage loans  originated  and intended for sale in the secondary  market
are carried at the lower of cost or estimated market value in the aggregate. Net
unrealized  losses  are  provided  for in a  valuation  allowance  by charges to
operations.  At September 30, 2003 and 2004, the Company had approximately $19.1
million and $8.2 million in mortgage loans held for sale, respectively. Gains or
losses on sales of loans are recognized  when control over these assets has been
surrendered  in  accordance  with SFAS No. 140,  "Accounting  for  Transfer  and
Servicing of Financial  Assets and  Extinguishment  of  Liabilities"  ("SFAS No.
140").

      (e)   Loans Receivable

      Loans  receivable  are stated at unpaid  principal  balances  adjusted for
unamortized  premiums and unearned  discounts and deferred loan fees/costs.  The
Company recognizes interest income on loans using the simple interest method.

      The Company follows SFAS No. 114,  "Accounting by Creditors for Impairment
of a Loan," for determining  impairment on certain loans.  SFAS No. 114 requires
that nonhomogenous  impaired loans and certain restructured loans be measured at
the  present  value of  expected  future  cash  flows  discounted  at the loan's
effective  interest rate, at the loan's  observable  market price or at the fair
value of the collateral if the loan is collateral dependent.  A specific reserve
is set up for each impaired loan.  Accrual of interest  income on impaired loans
is  suspended   when,  in  management's   judgment,   doubt  exists  as  to  the
collectibility  of principal and interest.  If amounts are received on loans for
which the accrual of interest has been discontinued,  a determination is made as
to whether payments  received should be recorded as a reduction of the principal
balance or as  interest  income  depending  on  management's  judgment as to the
collectibility  of  principal.  The loan is returned to accrual  status when, in
management's  judgment,  the  borrower  has  demonstrated  the  ability  to make
periodic interest and principal payments on a timely basis.

      Loans are charged-off  when the amount of loss is reasonably  quantifiable
and the loss is likely  to  occur.  Commercial  loans  are  generally  placed in
nonaccrual  status  when they  become  90-days  delinquent  or  earlier  if full
collection of principal  and interest  becomes  doubtful.  Consumer and mortgage
loans are placed in  nonaccrual  status when they become 90 days  delinquent  or
earlier if full collection of principal and interest becomes doubtful.  Interest
payments  received  after  a loan is  placed  in  nonaccrual  are  applied  as a
principal  reduction  until such time as the loan is returned to accrual status.
Generally, loans are returned to accrual status when the loan is brought current
and the ultimate collectibility of principal and interest is no longer in doubt.
The  Company  maintains  an  allowance  for  the  loss of  uncollected  interest
primarily  on loans which are ninety days or more past due.  This  allowance  is
reviewed  periodically  and necessary  adjustments,  if any, are included in the
determination of current interest income.

      (f)   Loan Fees and Discounts

      The net of  origination  fees  received and direct  costs  incurred in the
origination of loans are deferred as part of the basis of loans and amortized to
interest  income  over the  contractual  life of the loans  adjusted  for actual
principal repayments using a method approximating a level yield.

      (g)   Allowance for Loan Losses

      The allowance for loan loss is based on management's ongoing evaluation of
the loan  portfolio and reflects an amount,  that in  management's  opinion,  is
adequate to absorb  probable losses in the existing  portfolio.  All loan losses
are charged to the allowance and all  recoveries  are credited to the allowance.
Additions to the allowance for loan losses are provided by charges to operations
based on various  factors  which,  in  management's  judgment,  deserve  current
recognition in estimating losses.  Such factors considered by management include
the market value of the underlying collateral,  growth and composition of credit
risk  within the loan  portfolio,  loss  experience,  review of problem  assets,
delinquency  trends,  and local and  regional  economic  conditions.  Management
evaluates the carrying value of loans periodically and the allowance is adjusted
accordingly.  While  management  uses the  best  information  available  to make
evaluations,  future  adjustments  to the allowance may be necessary if economic
conditions  differ  substantially  from  the  assumptions  used  in  making  the
evaluation.  The allowance for loan losses is subject to periodic  evaluation by
various  regulatory  authorities  and may be  subject to  adjustment  upon their
examination.


                                                                              17



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

      (h)   Concentration of Credit Risk

      The Company's primary market area includes northeastern South Carolina and
southeastern  North  Carolina,  predominately  along  the  coastal  regions.  At
September  30,  2004,  the  majority of the total loan  portfolio,  as well as a
substantial  portion of the commercial and real estate loan portfolios,  were to
borrowers within this region.

      The Company has  identified two  concentrations  of credit risk that it is
monitoring.  One of these areas involves  loans for the  acquisition of land and
loans for the development of land, which totaled $102.6 million at September 30,
2004  representing  120.2% of total  equity  and 13.0% of net loans  receivable.
Economic growth and low interest rate  environments  have created  opportunities
for land  acquisition and development  activities in the Company's  market area.
Adverse changes in such factors can also slow absorption of developing  projects
and moderate  market values of land and  developed  lots.  The other  identified
concentration   of  credit  risk  is  permanent   mortgage   loans   secured  by
condominiums,  which totaled  $65.6  million at September 30, 2004  representing
76.9%  of  total  equity  and  8.3% of net  loans  receivable.  The  market  for
condominium  properties in the Company's market area has been very active during
the year ended  September 30, 2004,  especially  in new ocean front  condominium
properties,  fueling  an  overall  rise in market  values  for such  properties.
However,  economic  and social  changes  that affect  tourism  tend to influence
activity in resort  properties and can cause  fluctuations  in the market values
for  such  condominium   properties.   Management  continues  to  monitor  these
concentrations   of  credit  risk  at  this  time  and  has   considered   these
concentrations  in its evaluation of the allowance for loan losses.  The Company
experienced no loan losses in either of these  identified risks during the years
ending September 30, 2004 and 2003.

      (i)   Loan Securitizations

      The  Company   packages  and  sells  loans  receivable  as  securities  to
investors.  These transactions are recorded as sales in accordance with SFAS No.
140 when control over these  assets has been  surrendered.  The Company does not
retain any interest in the securities sold other than the servicing rights.

      (j)   Real Estate Owned

      Real estate  acquired in settlement of loans is initially  recorded at the
lower of cost or net fair value (less  estimated costs to sell). If cost exceeds
net fair value,  the asset is written down to net fair value with the difference
being charged against the allowance for loan losses.  Subsequent to foreclosure,
such  assets  are  carried  at the  lower  of cost or net  fair  value  with any
additional write downs being charged as real estate losses.

      (k)   Office Properties and Equipment

      Office  properties  and  equipment  are  carried at cost less  accumulated
depreciation.  Depreciation is computed  primarily on the  straight-line  method
over  estimated  useful  lives.  Estimated  lives  range up to thirty  years for
buildings  and  improvements  and up to ten years for  furniture,  fixtures  and
equipment.   Maintenance  and  repairs  are  charged  to  expense  as  incurred.
Improvements  which extend the lives of the respective  assets are  capitalized.
When  property  or  equipment  is sold or  otherwise  disposed  of, the cost and
related  accumulated  depreciation are removed from the respective  accounts and
the resulting gain or loss is reflected in income.

      (l)   Mortgage Servicing Rights

      SFAS No. 140 requires the  recognition  of originated  mortgage  servicing
rights  ("mortgage  servicing  rights" or "MSRs") as assets by allocating  total
costs incurred  between the originated  loan and the servicing  rights  retained
based on their relative fair values.  SFAS No. 140 also requires the recognition
of purchased  mortgage  servicing rights at fair value,  which is presumed to be
the price paid for the rights. MSRs are amortized in proportion to the servicing
income over the estimated life of the related  mortgage  loan. The  amortization
method  is  designed  to   approximate   a  level-yield   method,   taking  into
consideration the estimated  prepayment of the underlying loans. For purposes of
measuring  impairment,  MSRs are  reviewed for  impairment  by  management  on a
quarterly  basis,   primarily   considering   prepayments  and  interest  rates.
Impairment is measured on a  disaggregated  basis.  The Company  establishes  an
impairment  valuation  allowance to record any impairment  for MSRs.  Subsequent
increases in value are recognized only to the extent of the impairment valuation
allowance within the same tranche.


18



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

      (m)   Income Taxes

      Deferred  tax assets and  liabilities  are  recognized  for the  estimated
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective tax basis. Deferred tax assets and liabilities are measured using the
enacted  tax rates  expected  to apply to  taxable  income in the years in which
those temporary  differences are expected to be recovered or settled. The effect
of a change in tax rates on deferred tax assets and liabilities is recognized in
the period that  includes  the  statutory  enactment  date. A deferred tax asset
valuation  allowance is recorded  when it is more likely than not that  deferred
tax assets will not be realized.

      (n)   Drafts Outstanding

      The Company invests all excess funds on deposit at other banks  (including
amounts on deposit for payment of  outstanding  disbursement  checks) on a daily
basis in an overnight interest-bearing account. Accordingly,  outstanding checks
are reported as a liability.

      (o)   Securities Sold Under Agreement to Repurchase

      The Company maintains collateral for certain customers who wish to deposit
amounts  greater  than  $100,000.  These  agreements  function  similarly  to  a
certificate  of deposit in that the agreement is for a fixed length of time at a
fixed  interest  rate.  However,  these  deposits are not insured by the Federal
Deposit  Insurance  Corporation  (the  "FDIC"),  but  are  collateralized  by an
interest in the pledged securities.  The Company has classified these borrowings
separately from deposits.

      The  Company  enters  into  sales  of  securities   under   agreements  to
repurchase.  Fixed-coupon,  repurchase agreements are treated as financing, with
the obligation to repurchase  securities sold being reflected as a liability and
the securities underlying the agreements remaining as assets.

      (p)   Stock Based Compensation

      At  September  30,  2004,  the Company has one stock  option plan which is
described more fully in note 17.

      The Company  applies  the  intrinsic  value  method of APB Opinion No. 25,
"Accounting  for Stock  Issued to  Employees"  (APB  Opinion No. 25) and related
interpretations  in accounting for its plan.  Accordingly,  no compensation cost
has been  recognized  for its fixed stock  option  plans as all options  granted
under  those plans had an  exercise  price  equal to or greater  than the market
value of the underlying stock at the date of grant.  Had  compensation  cost for
the Company's  stock-based  compensation  plans been determined  consistent with
SFAS Statement No. 123, "Accounting for Stock-Based Compensation", the Company's
net income  and  earnings  per share  would  have been  reduced to the  proforma
amounts  indicated below for the years ended  September 30 (in thousands  except
per share data):

                                                  2002        2003        2004
                                                --------    --------    --------
Net income                     As reported      $ 10,206    $ 11,172    $ 14,806
                               Proforma            9,728      10,668      14,207

Basic earnings per share       As reported      $   0.66    $   0.72    $   0.94
                               Proforma             0.63        0.69        0.90

Diluted earnings per share     As reported      $   0.64    $   0.69    $   0.89
                               Proforma             0.61        0.66        0.85

      The weighted average fair value per share of options granted in 2002, 2003
and 2004  amounted to $3.15,  $4.53 and $7.24,  respectively.  The fair value of
each option  grant is  estimated  on the date of grant  using the  Black-Scholes
option-pricing  model with the following  weighted-average  assumptions used for
grants in 2002,  2003 and 2004,  respectively:  dividend yield of  approximately
1.62%, 1.86% and 1.25%,  expected  volatility of approximately 51%, 47% and 40%,
risk-free interest rate of 4.60%,  3.96% and 4.21%,  expected lives of 7.5 years
and a vesting  period of 5 years.  For  purposes  of the  proforma  calculation,
compensation expense is recognized on a straight line basis over 5 years.


                                                                              19



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

      (q)   Comprehensive Income

      SFAS No. 130, "Reporting  Comprehensive  Income" establishes standards for
the reporting and presentation of  comprehensive  income and its components in a
full set of financial  statements.  Comprehensive  income consists of net income
and  net  unrealized  gains  (losses)  on  securities  and is  presented  in the
statements of stockholders' equity and comprehensive income.

      (r)   Disclosures Regarding Segments

      The Company  reports  operating  segments in accordance with SFAS No. 131,
"Disclosures about Segments of an Enterprise and Related Information" ("SFAS No.
131").  Operating  segments are components of an enterprise about which separate
financial  information  is available  that is  evaluated  regularly by the chief
operating  decision  maker in  deciding  how to  allocate  resources  and assess
performance.  SFAS No. 131 requires that a public enterprise report a measure of
segment profit or loss,  certain  specific  revenue and expense  items,  segment
assets,  information  about the way that the operating  segments were determined
and other  items.  The Company has one  reportable  operating  segment,  Coastal
Federal Bank.

      (s)   Derivative Instruments and Hedging Activities

      Statement of  Financial  Accounting  Standards  No. 133,  "Accounting  for
Derivative  Instruments and Hedging  Activities" ("SFAS 133") as amended by SFAS
No. 137,  138,  and 149  establishes  accounting  and  reporting  standards  for
derivatives  and hedging  activities.  It requires  an entity to  recognize  all
derivatives as either assets or  liabilities in the balance sheet,  and measures
those instruments at fair value.  Changes in the fair value of those derivatives
are reported in current earnings or other comprehensive  income depending on the
purpose for which the  derivative is held and whether the  derivative  qualifies
for hedge  accounting.  The Company does not currently  engage in any activities
that qualify for hedge accounting under SFAS 133.  Accordingly,  changes in fair
value of these derivative instruments are included in gain on sale of loans held
for sale in the consolidated statements of operations. (See Note 23).

      (t)   Reclassification of Losses on Early Extinguishment of Debt

      The Company  adopted SFAS No. 145 "Recissions of FASB Statements No. 4, 44
and 64,  Amendment of FASB Statement No. 13, and Technical  Corrections"  ("SFAS
No. 145") effective July 1, 2002. In connection with this adoption,  the Company
reclassified  $1.1  million  of losses on the  early  extinguishment  of debt to
general and administrative  expense, which were incurred in fiscal 2002 and were
previously classified as extraordinary loss.

      (u)   Reclassifications

      Certain  amounts in the 2002 and 2003  consolidated  financial  statements
have  been   reclassified   to  conform   with  the  2004   presentation.   Such
reclassifications did not change net income or equity as previously reported.

(2)   INVESTMENT SECURITIES

      The amortized cost and fair value of investment  securities  available for
sale at September 30, 2003 are summarized as follows:



                                                                                2003
                                                          -----------------------------------------------
                                                                        Gross        Gross
                                                          Amortized   Unrealized   Unrealized      Fair
                                                            Cost        Gains        Losses        Value
                                                          ---------   ----------   ----------    --------
                                                                           (In thousands)
                                                                                       
          U.S. Government and agency obligations:
             Due after five years .....................    $  1,998           9           --        2,007
          State and municipal obligations:
             Due after five years .....................      14,141         136         (375)      13,902
                                                           --------    --------     --------     --------
                                                           $ 16,139         145         (375)      15,909
                                                           ========    ========     ========     ========



20



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(2)   INVESTMENT SECURITIES- CONTINUED

      The amortized cost and fair value of investment  securities  available for
sale at September 30, 2004 are summarized as follows:



                                                                                2004
                                                          -----------------------------------------------
                                                                        Gross        Gross
                                                          Amortized   Unrealized   Unrealized     Fair
                                                            Cost        Gains        Losses       Value
                                                          ---------   ----------   ----------    --------
                                                                           (In thousands)
                                                                                       
          U.S. Government and agency obligations:
             Due after five years
                                                           $  2,901          12           --        2,913
          State and municipal obligations:
             Due after five years ......................     20,123         497          (84)      20,536
                                                           --------    --------     --------     --------
                                                           $ 23,024         509          (84)      23,449
                                                           ========    ========     ========     ========


      The  amortized  cost  of  investment   securities  held  to  maturity  are
summarized as follows:



                                                                                2004
                                                          -----------------------------------------------
                                                                        Gross        Gross
                                                          Amortized   Unrealized   Unrealized     Total
                                                            Cost        Gains        Losses
                                                          ---------   ----------   ----------    --------
                                                                           (In thousands)
                                                                                      
          U.S. Government and agency obligations:
             Due after five years .....................    $  7,840          --          --       7,840
                                                           ========    ========    ========    ========


      The Company had gross  realized  gains of $102,000  and no gross  realized
losses for the year ended  September 30, 2002. For the year ended  September 30,
2003, there were no gross realized gains or losses. For the year ended September
30, 2004,  there were no gross  realized  gains and gross  realized  losses were
$100,000.

      The  unrealized  losses on  investment  securities  were  attributable  to
increases in interest rates,  rather than credit quality.  The unrealized losses
are comprised of four securities that have had continuous losses of less than 12
months and ten securities  that have had continuous  losses 12 months or longer.
None of the  individual  investment  securities  had an  unrealized  loss  which
exceeded 5% of its amortized cost.

(3)   MORTGAGE-BACKED SECURITIES

      Mortgage-backed  securities  available  for  sale at  September  30,  2003
consisted of the following:



                                                                             2003
                                                       -----------------------------------------------
                                                                     Gross        Gross
                                                       Amortized   Unrealized   Unrealized     Fair
                                                         Cost        Gains        Losses       Value
                                                       ---------   ----------   ----------    --------
                                                                        (In thousands)
                                                                                   
          Collateralized Mortgage Obligations ......    $ 11,617          12         (147)      11,482
          FNMA .....................................     205,200       5,483         (730)     209,953
          GNMA .....................................      26,659         827          (37)      27,449
          FHLMC ....................................     133,674       1,793       (1,027)     134,440
                                                        --------    --------     --------     --------
                                                        $377,150       8,115       (1,941)     383,324
                                                        ========    ========     ========     ========


      Mortgage-backed  securities  available  for  sale at  September  30,  2004
consisted of the following:



                                                                             2004
                                                       -----------------------------------------------
                                                                      Gross       Gross
                                                       Amortized   Unrealized   Unrealized     Fair
                                                         Cost         Gains       Losses       Value
                                                       ---------   ----------   ----------    --------
                                                                        (In thousands)
                                                                                   
          Collateralized Mortgage Obligations ......    $ 51,644          82         (319)      51,407
          FNMA .....................................     162,371       3,090         (661)     164,800
          GNMA .....................................      42,205         799           (5)      42,999
          FHLMC ....................................     114,947         923         (793)     115,077
                                                        --------    --------     --------     --------
                                                        $371,167       4,894       (1,778)     374,283
                                                        ========    ========     ========     ========



                                                                              21



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(3)   MORTGAGE-BACKED SECURITIES - CONTINUED

      The Company had gross realized gains of $462,000 and gross realized losses
of $224,000 for the year ended  September 30, 2002. For the year ended September
30, 2003,  the Company had gross  realized  gains of $695,000 and gross realized
losses of $226,000. For the year ended September 30, 2004, the Company had gross
realized gains of $772,000 and gross realized losses of $1.8 million.

      Gross unrealized  losses on  mortgage-backed  securities and the length of
time the  securities  have been in a continuous  unrealized  loss  position,  at
September 30, 2004, were as follows:



                                                                                    2004
                                                    ---------------------------------------------------------------------
                                                     Less than 12 Months     12 Months or Longer            Total
                                                    ---------------------   ---------------------   ---------------------
                                                      Fair     Unrealized     Fair     Unrealized     Fair     Unrealized
                                                      Value      Losses       Value      Losses       Value      Losses
                                                    --------   ----------   --------   ----------   --------   ----------
                                                                                                
         Collateralized Mortgage Obligations ...    $ 29,362        (221)      2,113         (98)     31,475        (319)
         FNMA ..................................      21,027        (116)     22,117        (545)     43,144        (661)
         GNMA ..................................       6,456          (5)         --          --       6,456          (5)
         FHLMC .................................      46,457        (226)     20,829        (567)     67,286        (793)
                                                    --------    --------    --------    --------    --------    --------
                                                    $103,302        (568)     45,059      (1,210)    148,361      (1,778)
                                                    ========    ========    ========    ========    ========    ========


      The unrealized losses on mortgage-backed  securities summarized above were
attributable  to increases in interest rates,  rather than credit  quality.  The
unrealized losses are comprised of 25 securities that have had continuous losses
of less than 12 months and eight  securities that have had continuous  losses 12
months or  longer.  None of the  individual  mortgage-backed  securities  had an
unrealized loss which exceeded 5% of its amortized cost.

      Certain  investment and  mortgage-backed  securities are pledged to secure
other borrowed money and customer deposits in excess of FDIC insurance coverage.
The carrying  value of the  securities  pledged at September 30, 2004 was $348.2
million with a fair value of $350.5 million.

(4)   LOANS RECEIVABLE, NET

      Loans receivable, net at September 30 consisted of the following:



                                                                 2003          2004
                                                              ---------     ---------
                                                                   (In thousands)
                                                                       
          First mortgage loans:
              Single family to four family units .........    $ 290,395      329,287
              Land and land development ..................       62,221       99,697
              Residential lots ...........................       20,327       29,839
              Other, primarily commercial real estate ....      179,283      182,924
              Residential construction loans .............       56,950       82,789
              Commercial construction loans ..............       24,943       10,503
          Consumer and commercial loans:
              Installment consumer loans .................       16,581       18,024
              Mobile home loans ..........................        4,607        4,618
              Savings account loans ......................        2,179        2,058
              Equity lines of credit .....................       26,640       30,906
              Commercial and other loans .................       24,457       32,101
                                                              ---------    ---------
                                                                708,583      822,746
          Less:
              Allowance for loan losses ..................        9,832       11,077
              Deferred loan cost, net ....................         (556)        (674)
              Undisbursed portion of loans in process ....       16,570       21,613
                                                              ---------    ---------
                                                              $ 682,737      790,730
                                                              =========    =========


      The changes in the allowance for loan losses for the years ended September
30 consisted of the following:


22



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(4)   LOANS RECEIVABLE, NET - CONTINUED

                                                 2002        2003        2004
                                               --------    --------    --------
                                                        (In thousands)
          Beginning allowance .............    $  7,159       7,883       9,832
          Provision for loan losses .......       1,235       2,655       1,750
          Loan recoveries .................          66         136         249
          Loan charge-offs ................        (577)       (842)       (754)
                                               --------    --------    --------
                                               $  7,883       9,832      11,077
                                               ========    ========    ========

      Non-accrual   loans  which  were  over  ninety  days  delinquent   totaled
approximately  $7.4  million and $5.9  million at  September  30, 2003 and 2004,
respectively.  In fiscal years 2002, 2003 and 2004,  interest income which would
have  been  recorded  would  have  been  approximately  $301,000,  $623,000  and
$277,000,  respectively,  had non-accruing loans been current in accordance with
their original terms.

      There were $4.9  million in  impaired  loans at  September  30,  2003.  At
September  30,  2004,  impaired  loans  totaled  $3.3  million.  Included in the
allowance for loan losses at September 30, 2003 was $263,000 related to impaired
loans  compared  to  $359,000  at  September  30,  2004.  The  average  recorded
investment  in  impaired  loans for the year ended  September  30, 2003 was $4.0
million compared to $3.9 million for the year ended September 30, 2004. Interest
income recognized on impaired loans in fiscal 2003 was $134,000. Interest income
recognized  on impaired  loans in fiscal  2004 was  $607,000.  This  increase is
primarily due to a commercial  loan that was placed in  non-accrual  status in a
prior fiscal year.  The loan paid off in the fourth fiscal quarter of 2004. As a
result, the Company recognized approximately $330,000 of interest which had been
previously reserved.

      In the  normal  course of  business,  to meet the  financing  needs of its
Customers,   the   Company   is  a   party   to   financial   instruments   with
off-balance-sheet  risk.  These  financial  instruments  include  commitments to
extend  credit and stand by letters of credit.  These  instruments  involve,  to
varying  degrees,  elements  of credit and  interest  rate risk in excess of the
amount recognized in the balance sheet.

      The Company's  exposure to credit loss in the event of  non-performance by
the other party to the financial  instrument is represented  by the  contractual
amount of these instruments. The Company uses the same credit policies in making
commitments  and  conditional   obligations  as  it  does  for  on-balance-sheet
instruments.

      Commitments to extend credit are agreements to lend as long as there is no
violation of any condition  established in the contract.  Commitments  generally
have fixed expiration dates or other termination clauses and may require payment
of a fee. Since many of the commitments may expire without being drawn upon, the
total commitment amounts do not necessarily  represent future cash requirements.
The Company evaluates each Customer's  creditworthiness on a case-by-case basis.
The amount of  collateral  obtained,  if deemed  necessary  by the Company  upon
extension of credit, is based on management's credit evaluation.

      Standby letters of credit  obligate the Company to meet certain  financial
obligations of its Customers,  if, under the contractual terms of the agreement,
the  Customers  are unable to do so.  Payment  is only  guaranteed  under  these
letters of credit upon the borrower's  failure to perform its obligations to the
beneficiary. The Company can seek recovery of the amounts paid from the borrower
and the  letters  of credit  are  generally  collateralized.  Commitments  under
standby  letters of credit are usually one year or less.  At September 30, 2004,
the Company has recorded no  liability  for the current  carrying  amount of the
obligation  to  perform  as a  guarantor,  as such  amounts  are not  considered
material.  The maximum potential amount of undiscounted  future payments related
to standby letters of credit at September 30, 2004 was $5.5 million.

      Unfunded loan commitments and letters of credit at September 30, 2004 were
approximately $117.4 million and included the following (in thousands):

      Loan Commitments:
        Residential housing and land ..............................     $ 40,033
        Home equity loans and consumer lines of credit ............       45,391
        Commercial lines of credit ................................       12,347
        Standby letters of credit .................................        5,502
        Unused business and personal credit card lines ............       14,171



                                                                              23



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(4)   LOANS RECEIVABLE, NET - CONTINUED

      Loans serviced for the benefit of others amounted to approximately  $192.1
million, $219.8 million and $250.5 million at September 30, 2002, 2003 and 2004,
respectively.

      During  fiscal 2004,  the Company  securitized  $46.8  million of mortgage
loans and concurrently  sold these  mortgage-backed  securities to outside third
parties and  recognized a net gain on sale of $1.4 million,  which  included the
recognition of a $637,000  mortgage  servicing right asset.  During fiscal 2003,
the Company  securitized  $95.6 million of mortgage loans and concurrently  sold
these  mortgage-backed  securities to outside third parties and recognized a net
gain on sale of $1.7 million,  which included the  recognition of a $1.3 million
mortgage  servicing right asset. The gain is included in gains on sales of loans
held for sale in the  consolidated  statement of  operations.  The proceeds from
sale are included in proceeds from sales of mortgage-backed securities available
for sale in the consolidated statement of cash flows.

      As  disclosed  in note 9,  certain  mortgage  loans are  pledged to secure
advances from the Federal Home Loan Bank ("FHLB") of Atlanta.

      The  Bank  offers  mortgage  and  consumer  loans  to its  directors,  and
Associates for the financing of their personal residences and for other personal
purposes.  The Bank also offers  commercial  loans to companies  affiliated with
directors.  These  loans are made in the  ordinary  course of  business  and, in
management's  opinion,  are  made on  substantially  the same  terms,  including
interest   rates  and   collateral,   prevailing  at  the  time  for  comparable
transactions with other persons and companies.Management  does not believe these
loans  involve  more than the normal  risk of  collectibility  or present  other
unfavorable  features.  At  September  30,  2004,  such loans were  current with
respect to their payment terms.

      The following is a summary of the activity of loans outstanding to certain
executive officers,  directors and their affiliates for the year ended September
30, 2004 (in thousands):

          Balance at September 30, 2003 ...........................    $  1,076
          New loans ...............................................         435
          Repayments ..............................................        (523)
                                                                       --------
          Balance at September 30, 2004 ...........................    $    988
                                                                       ========

(5)   MORTGAGE SERVICING RIGHTS

      Mortgage servicing rights, net of the valuation  allowance are included in
other assets and totaled $2.8 million and $3.0 million at September 30, 2003 and
2004, respectively.  Amortization expense for MSRs totaled $505,000, $811,00 and
$1.0  million  for  the  years  ended   September  30,  2002,   2003  and  2004,
respectively.  The estimated  amortization expense for MSRs held as of September
30, 2004, is $1.0 million, $888,000,  $577,000, $492,000 and $333,000 for fiscal
2005, 2006, 2007, 2008 and 2009 respectively. The estimated amortization expense
is based  on  current  information  regarding  loan  payments  and  prepayments.
Amortization  expense  could  change in future  periods  based on changes in the
volume of prepayments and various economic factors.

      At September 30, 2003 and 2004,  the valuation  allowance for MSRs totaled
$461,000 and $299,000,  respectively. In 2003, the Company recorded $461,000 for
impairment losses and in 2004 recorded $162,000 for impairment recoveries.

                                                             2003        2004
                                                           --------    --------
                                                              (In thousands)
          Balance at beginning of year ...............     $  2,203       2,843
          MSRs capitalized ...........................        1,912       1,020
          MSRs amortized .............................         (811)     (1,020)
          (Impairment) recovery ......................         (461)        162
                                                           --------    --------
          Balance at end of year .....................     $  2,843       3,005
                                                           ========    ========


24



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(6)   OFFICE PROPERTY AND EQUIPMENT, NET

      Office  property  and  equipment,  net at  September  30  consisted of the
following:

                                                             2003        2004
                                                           --------    --------
                                                              (In thousands)
          Land .........................................   $  5,532       5,848
          Building and improvements ....................     10,532      13,058
          Furniture, fixtures and equipment ............     15,864      18,055
                                                           --------    --------
                                                             31,928      36,961
          Less accumulated depreciation ................    (15,840)    (18,117)
                                                           --------    --------
                                                           $ 16,088      18,844
                                                           ========    ========

      The Company  leases  office  space and  various  equipment.  Total  rental
expense for the years ended September 30, 2002, 2003 and 2004 was  approximately
$288,000, $259,000 and $285,000 respectively.

      Future  minimum  rental  payments for operating  leases  having  remaining
noncancelable  lease  terms in excess of one year at  September  30, 2004 are as
follows (in thousands):

               2005 ..............................    $  119
               2006 ..............................       111
               2007 ..............................        57
               2008 ..............................        31
               2009 ..............................        25
         Thereafter ..............................       237
                                                      ------
                                                      $  580
                                                      ======

(7)   INVESTMENT REQUIRED BY LAW

      The Bank,  as a member of the FHLB of Atlanta,  is required to acquire and
hold  shares of capital  stock in the FHLB of Atlanta in an amount  equal to the
greater of (i) $500 (ii) 1.0% of the aggregate  outstanding  principal amount of
home mortgage loans, home purchase contracts and similar  obligations at the end
of each calendar year, or (iii) 5% of its advances (borrowings) from the FHLB of
Atlanta at the end of each calendar  year.  The Bank is in compliance  with this
requirement with an investment in FHLB stock of $16.9 million,  carried at cost,
at  September  30,  2004.  No ready  market  exists for this stock and it has no
quoted market value. However,  redemption of this stock has historically been at
par value.

(8)   DEPOSITS

      Deposits at September 30 consisted of the following:



                                                               2003                      2004
                                                      ----------------------    ----------------------
                                                                    Weighted                  Weighted
                                                       Amount         Rate       Amount         Rate
                                                      ---------    ---------    ---------    ---------
                                                                   (Dollars in thousands)
                                                                                      
         Transaction accounts:
              Noninterest bearing .................   $  86,258           --%     122,357           --%
              NOW .................................      98,171         0.54      110,802         0.46
              Money market checking ...............     206,010         1.34      224,437         1.37
                                                      ---------    ---------    ---------    ---------
                  Total transaction accounts ......     390,439         0.84      457,596         0.79
                                                      ---------    ---------    ---------    ---------
         Statement savings accounts:
             Regular ..............................      44,919         0.79       54,147         0.79
             Money market .........................       1,317         1.00        1,058         1.00
                                                      ---------    ---------    ---------    ---------
                  Total statement savings accounts       46,236         0.80       55,205         0.80
                                                      ---------    ---------    ---------    ---------
         Certificate accounts:
             0.00-1.99% ...........................      87,396                    69,014
             2.00-3.99% ...........................     149,678                   148,493
             4.00-5.99% ...........................      19,569                    22,470
             6.00-7.99% ...........................       3,161                         8
             8.00-10.00% ..........................         533                       593
                                                      ---------    ---------    ---------    ---------
                  Total certificate accounts ......     260,337         2.67      240,578         2.49
                                                      ---------    ---------    ---------    ---------
                                                      $ 697,012         1.52%     753,379         1.33%
                                                      =========    =========    =========    =========



                                                                              25



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(8)   DEPOSITS - CONTINUED

      The aggregate amount of all deposit  accounts with a minimum  denomination
of $100,000 or more was $287.9  million and $364.2 million at September 30, 2003
and 2004, respectively.

      The amounts and scheduled  maturities of certificate accounts at September
30, are as follows:

                                                              2003        2004
                                                           ---------   ---------
                                                              (In thousands)
         Within 1 year ................................    $ 198,723     208,130
         After 1 but within 2 years ...................       50,596      23,512
         After 2 but within 3 years ...................        7,461       4,960
         Thereafter ...................................        3,557       3,976
                                                           ---------   ---------
                                                           $ 260,337     240,578
                                                           =========   =========

      Interest expense on deposits for the years ended September 30 consisted of
the following:

                                                    2002       2003       2004
                                                  --------   --------   --------
                                                          (In thousands)
         Transaction accounts ...............     $  4,524      3,925      3,331
         Statement savings accounts .........          459        427        405
         Certificate accounts ...............        8,767      7,647      6,288
                                                  --------   --------   --------
                                                  $ 13,750     11,999     10,024
                                                  ========   ========   ========

(9)   ADVANCES FROM FHLB

      Advances from the FHLB at September 30 consisted of the following:

                                          2003                     2004
                                  --------------------     --------------------
                                              Weighted                 Weighted
                                   Amount       Rate        Amount       Rate
                                  --------    --------     --------    --------
        Fiscal Year Maturity                  (Dollars in thousands)
        2004 ..................   $ 34,435        1.32%    $     --         --%
        2005 ..................     13,500        5.17       64,500        2.78
        2006 ..................      5,686        2.81        4,177        2.79
        2007 ..................      5,132        3.00       11,560        2.23
        2008 ..................      4,633        3.28        3,977        3.18
        2009 ..................      6,400        3.77       31,803        2.36
        2010 or greater .......    174,328        4.37      212,490        4.20
                                  --------    --------     --------    --------
                                  $244,114        3.89%    $328,507        3.64%
                                  ========    ========     ========    ========

      Stock in the  FHLB of  Atlanta  and  specific  first  mortgage  loans  and
mortgage-backed securities of approximately $275.8 million and $357.3 million at
September 30, 2003 and 2004,  respectively,  are pledged as collateral for these
advances.  The Bank has  adopted  the policy of pledging  excess  collateral  to
facilitate  future  advances.  At September 30, 2004,  the excess first mortgage
loan  collateral  pledged  to the FHLB will  support  additional  borrowings  of
approximately  $45.9 million. At September 30, 2004, included in the one, three,
five and after five year maturities were $217.0 million with a weighted  average
rate of 3.91% of  advances  subject to call  provisions.  Callable  advances  at
September 30, 2004 are summarized as follows:  $56.0 million  callable in fiscal
2004, with a weighted  average rate of 5.33%;  $36.0 million  callable in fiscal
2005, with a weighted  average rate of 5.36%;  $28.0 million  callable in fiscal
2006, with a weighted  average rate of 2.29%;  $35.0 million  callable in fiscal
2007,  with a weighted  average  rate of 3.00%;  and $25.0  million  callable in
fiscal 2009,  with a weighted  average rate of 3.13%.  Call  provisions are more
likely to be excercised by the FHLB when interest rates rise. If exercised,  the
Company may have to replace called advances with borrowings at a higher interest
rate.

      During fiscal 2002,  the Company  prepaid  approximately  $59.3 million of
advances from FHLB and incurred gross penalties of  approximately  $1.1 million.
During fiscal 2003, the Company prepaid  approximately $54.6 million of advances
from FHLB and incurred gross  penalties of  approximately  $2.8 million.  During
fiscal  2004,  the Company  prepaid  approximately  $4.6 million of advances and
incurred gross  penalties of  approximately  $77,000.  Prepayment  penalties are
included in general and administrative  expenses in the statement of operations.
Also see Note 1 (t).


26



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(10)  REPURCHASE AGREEMENTS

      The following tables set forth certain  information  regarding  repurchase
agreements by the Bank at the end of and during the periods indicated:



                                                                                      At September 30,
                                                                             ----------------------------------
                                                                               2002         2003         2004
                                                                             --------     --------     --------
                                                                                   (Dollars in thousands)
                                                                                              
         Outstanding balance:
             Securities sold under agreements to repurchase:
                 Customer ...............................................    $  4,070     $  7,703     $ 12,931
                 Broker .................................................      30,000      125,899       94,242
         Weighted average rate (at month end) paid on:
             Securities sold under agreements to repurchase:
                  Customer ..............................................        1.37%        0.81%        1.42%
                  Broker ................................................        1.84         1.64         1.74
         Maximum amount of borrowings outstanding at any month end:
             Securities sold under agreements to repurchase:
                  Customer ..............................................    $  5,625     $  7,703     $ 12,931
                  Broker ................................................      30,000      125,899      184,129
         Approximate average outstanding with respect to:
             Securities sold under agreements to repurchase:
                  Customer ..............................................    $  3,600     $  4,812     $  9,033
                  Broker ................................................      15,007       92,476      134,809
         Weighted average rate (year to date) paid on:
             Securities sold under agreements to repurchase:
                  Customer ..............................................        1.58%        1.02%        1.01%
                  Broker ................................................        2.39         2.04         1.50


      Securities sold under agreements to repurchase represent borrowings by the
Company with maturities ranging from 1 to 12 months collateralized by securities
of the United States government or its agencies,  which have been delivered to a
third  party  custodian  for   safekeeping.   Assets  pledged  to  collateralize
securities  sold  under  agreements  to  repurchase  had a fair  value of $118.4
million at  September  30, 2004 and are included in  mortgage-backed  securities
available for sale in the consolidated balance sheet.

(11)  JUNIOR SUBORDINATED DEBT

      The Company determines whether it has a controlling  financial interest in
an entity by first evaluating  whether the entity is a voting interest entity or
a variable interest entity under accounting principles generally accepted in the
United  States of America.  Voting  interest  entities are entities in which the
total equity  investment  at risk is sufficient to enable each entity to finance
itself  independently  and provides the equity  holders with the  obligation  to
absorb  losses,  the right to  receive  residual  returns  and the right to make
decisions  about  the  entity's  activities.  The  Company  consolidates  voting
interest  entities  in which it has all,  or at least a majority  of, the voting
interest.  As defined in  applicable  accounting  standards,  variable  interest
entities ("VIEs") are entities that lack one or more of the characteristics of a
voting interest entity described above. A controlling  financial  interest in an
entity is present when an enterprise has a variable interest or a combination of
variable  interests that will absorb a majority of the entity's expected losses,
receive a majority of the  entity's  expected  residual  returns,  or both.  The
enterprise  with  a  controlling  financial  interest,   known  as  the  primary
beneficiary, consolidates the VIE.

      Prior to  January 1,  2004,  the  Company  consolidated  its  wholly-owned
subsidiary,  Coastal Financial Capital Trust I ("Trust").  In December 2003, the
Financial  Accounting Standards Board issued a revised version of Interpretation
No. 46 ("FIN 46") "Consolidation of Variable Interest Entities." The revised FIN
46 clarifies some of the provisions of the original  interpretation and adds new
scope exceptions.  As a result of the changes,  the Company  deconsolidated  the
Trust,  increasing  other assets by  $464,000,  increasing  junior  subordinated
debt-trust  preferred  securities by $15.5 million and reducing debt  associated
with trust preferred securities ("Capital Securities") by $15.0 million.

      The  junior  subordinated  debentures  are  unsecured  obligations  of the
Company  and are  subordinate  and junior in right of payment to all present and
future  senior  indebtedness  of the  Company.  The Company  has entered  into a
guarantee,  which together with its  obligations  under the junior  subordinated
debentures and the declaration of trust governing the Trust, provides a full and
unconditional guarantee of the Capital Securities.


                                                                              27



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(11)  JUNIOR SUBORDINATED DEBT - CONTINUED

      The Capital  Securities  accrue and pay  distributions  semi-annually at a
rate per annum equal to 90-day LIBOR plus 305 basis  points.  At  September  30,
2004,  the  distribution   rate  on  the  Capital   Securities  was  4.64%.  The
distributions  payable on the  Capital  Securities  are  cumulative  and payable
quarterly in arrears.  The Company has the right,  subject to events of default,
to defer  payments of interest  on the  Capital  Securities  for a period not to
exceed 20 consecutive quarters. The Company has no current intention to exercise
its right to defer payment of interest on the Capital Securities.

      The Capital Securities are mandatorily redeemable upon maturity on July 3,
2033. The Company has the right to redeem the Capital  Securities in whole or in
part,  on or after July 3, 2008.  If the Capital  Securities  are redeemed on or
after July 3, 2008,  the redemption  price will be 100% of the principal  amount
plus  accrued  and unpaid  interest.  In  addition,  the  Company may redeem the
Capital  Securities  in whole  (but not in  part)  at any  time  within  90 days
following the  occurrence  of a tax event,  an investment  company  event,  or a
capital  treatment  event at a  special  redemption  price  (as  defined  in the
indenture).

(12)  INCOME TAXES

      Income tax expense (benefit) for the years ended September 30 consisted of
the following:

                                              Current      Deferred       Total
                                              --------     --------     --------
                                                        (In thousands)
         2002:
             Federal ....................     $  5,407          (13)       5,394
             State ......................          507           --          507
                                              --------     --------     --------
                                              $  5,914          (13)       5,901
                                              ========     ========     ========
         2003:
             Federal ....................     $  4,946          507        5,453
             State ......................          693           (5)         688
                                              --------     --------     --------
                                              $  5,639          502        6,141
                                              ========     ========     ========
         2004:
             Federal ....................     $  7,070          126        7,196
             State ......................          433           (2)         431
                                              --------     --------     --------
                                              $  7,503          124        7,627
                                              ========     ========     ========

      The  tax  effect  of  the  Company's  temporary  differences  between  the
financial  statement  carrying  amounts and tax basis of assets and  liabilities
that give rise to the net deferred tax asset  (liability)  at September 30, 2003
and 2004 relate to the following:



                                                                                            2003        2004
                                                                                          --------    --------
                                                                                             (In thousands)
                                                                                                  
         Deferred tax assets:
             Allowance for loan losses ................................................   $  3,605       4,031
             Accrued medical reserves .................................................         91          91
             Other real estate reserves and deferred gains on other real estate .......        102          56
             Net operating loss carryforwards .........................................         21          38
             Other ....................................................................        282         170
                                                                                          --------    --------
         Total deferred tax assets ....................................................      4,101       4,386
         Less valuation allowance .....................................................        (21)        (38)
                                                                                          --------    --------
         Net deferred tax assets ......................................................      4,080       4,348
                                                                                          --------    --------
         Deferred tax liabilities:
             Tax bad debt reserve in excess of base year amount .......................         97          --
             Property and equipment principally due to differences in depreciation ....        527         688
             FHLB stock, due to stock dividends not recognized for tax purposes .......         67          15
             Deferred loan fees .......................................................        537         719
             Book over tax basis in investment in unconsolidated subsidiary ...........      4,009       4,009
             Unrealized gain on securities available for sale .........................      2,225       1,312
             Mortgage servicing rights ................................................      1,075       1,120
             Other ....................................................................        196         384
                                                                                          --------    --------
         Total deferred tax liabilities ...............................................      8,733       8,247
                                                                                          --------    --------
         Net deferred tax liability ...................................................   $ (4,653)     (3,899)
                                                                                          ========    ========



28



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Continued

(12)  INCOME TAXES - CONTINUED

      The valuation allowance for deferred tax assets was $21,000 and $38,000 at
September 30, 2003 and 2004, respectively. The net change in the total valuation
allowance  for the  years  ended  September  30,  2003  and 2004 was zero and an
increase of $17,000,  respectively.  In assessing the  realizability of deferred
tax assets,  management  considers  whether it is more likely than not that some
portion or all of the  deferred  tax assets will not be  realized.  The ultimate
realization  of deferred tax assets is dependent  upon the  generation of future
taxable income during the periods in which those  temporary  differences  become
deductible.   Management  considers  the  scheduled  reversal  of  deferred  tax
liabilities,  projected  future taxable income,  and tax planning  strategies in
making this  assessment.  In order to fully realize the deferred tax asset,  the
company will need to generate  future  taxable income prior to the expiration of
the  deferred  tax  assets  governed  by the tax code.  Based  upon the level of
historical  taxable  income and  projections  for future taxable income over the
periods,  which the deferred tax assets are deductible,  management  believes it
more likely than not the Company will  realize the benefits of these  deductible
differences, net of the existing valuation allowances at September 30, 2004. The
amount  of the  deferred  tax asset  considered  realizable,  however,  could be
reduced  in the near term if  estimates  of future  taxable  income  during  the
carryforward period are reduced.

      The net deferred tax (asset) liability is included in other liabilities in
the consolidated  financial  statements.  The valuation allowance relates to the
state loss carryforwards which may not be ultimately realized to reduce taxes of
the Company.  A portion of the change in the net deferred tax liability  relates
to  unrealized  gains and losses on  securities  available  for sale.  A current
period  deferred tax benefit of $913,000 for the unrealized  gains on securities
available  for sale has been  recorded  directly to  stockholders'  equity.  The
balance of the change in the  deferred  tax  liability  results from the current
period   deferred  tax  expense  of  $124,000.   Income  taxes  of  the  Company
attributable  to income before income taxes differ from the amounts  computed by
applying the Federal income tax rate of 34% for the years ended  September 30 to
earnings before income taxes as follows:

                                                  2002       2003        2004
                                                --------   --------    --------
                                                        (In thousands)
         Computed federal income taxes .......  $  5,476      5,886       7,627
         State tax, net of federal benefit ...       335        454         284
         Bank-owned life insurance ...........        --       (226)       (327)
         Other, net ..........................        90         27          43
                                                --------   --------    --------
         Total income tax expense ............  $  5,901      6,141       7,627
                                                ========   ========    ========

      The Bank had been permitted  under the Internal  Revenue Code to deduct an
annual addition to the tax reserve for bad debts in determining  taxable income,
subject to certain limitations.  This addition may differ significantly from the
bad debt expense for financial  reporting purposes and was based on either 8% of
taxable income (the  "Percentage of Taxable Income  Method") or actual loan loss
experience (the "Experience Method") for the years prior to 1997. As a result of
tax legislation, the Bank recaptured tax bad debt reserves in excess of pre-1988
based  year  amounts  over a six-year  period  ending  September  30,  2004.  In
addition,  for the period ending  September  30, 1997,  the Bank was required to
change its  overall  tax method of  accounting  for bad debts to the  experience
method.

      Retained  earnings at  September  30,  2004  includes  approximately  $5.2
million  representing  pre-1988 tax bad debt base year reserve amounts for which
no deferred  income tax liability has been provided since these reserves are not
expected to reverse  until  indefinite  future  periods  and may never  reverse.
Circumstances  that  would  require  an  accrual  of a  portion  or all of  this
unrecorded tax liability are a reduction in qualifying  loan levels  relative to
the end of 1987, failure to meet the tax definition of a savings bank,  dividend
payments in excess of current year or accumulated  tax earnings and profits,  or
other  distributions  in  dissolution,  liquidation  or redemption of the Bank's
stock.

(13)  BENEFIT PLANS

      The Company has a defined  contribution  plan covering  substantially  all
Associates.  The Company matches Associate  contributions based upon the Company
meeting  certain  return  on equity  operating  results.  Matching  contribution
expense was approximately $384,000, $340,000 and $671,000 for fiscal years 2002,
2003 and 2004, respectively.

(14)  REGULATORY MATTERS

      The Company is subject to various  capital  requirements  administered  by
federal  banking  agencies.  Failure to meet minimum  capital  requirements  can
initiate mandatory and possibly additional  discretionary  actions by regulators
that,  if  undertaken,  could  have a  direct  material  adverse  effect  on the
Company's  financial  statements.  Under  capital  adequacy  guidelines  and the
regulatory  framework  for  prompt  corrective  action,  the  Company  must meet
specific capital


                                                                              29



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(14)  REGULATORY MATTERS - CONTINUED

guidelines  that involve  quantitative  measures of the assets,  liabilities and
certain  off-balance  sheet  items as  calculated  under  regulatory  accounting
practices. The Company's capital amounts and classifications are also subject to
qualitative  judgments by the regulators about  components,  risk-weighting  and
other factors. Quantitative measures established by regulation to ensure capital
adequacy  require the Company to maintain  minimum amounts and ratios (set forth
in the  following  table)  of  total  and  tier 1  capital  (as  defined  in the
regulation)  to  risk-weighted  assets (as  defined)  and to average  assets (as
defined).  At September 30, 2004, the Company's  loans-to-one borrower limit was
approximately $16.0 million. Management believes, as of September 30, 2004, that
the Company  met all capital  adequacy  requirements  and  loans-to-one-borrower
limits.

      As of  September  30,  2004,  the most recent  notification  from  federal
banking agencies categorized the Bank as "well capitalized" under the regulatory
framework.  To be  categorized  as "well  capitalized,"  the Bank must  maintain
minimum total risk-based capital,  tier 1 capital, and tier 1 leverage ratios as
set forth in the table.  Since September 30, 2004,  there have been no events or
conditions that management believes have changed the Bank's categories. (Dollars
in thousands)



                                                                                                   Amount to be
                                                                             For Capital          Categorized as
                                                         Actual           Adequacy Purposes     "Well Capitalized"
                                                  -------------------    -------------------    -------------------
                                                   Amount      Ratio      Amount      Ratio      Amount      Ratio
                                                  --------    -------    --------    -------    --------    -------
                                                                                           
         As of September 30, 2004:
             Total Capital: ..................    $106,851     13.55%    $ 63,077      8.00%    $ 78,847     10.00%
                (To Risk Weighted Assets)
             Tier 1 Capital: .................    $ 97,450     12.36%         N/A       N/A     $ 47,308      6.00%
                (To Risk Weighted Assets)
             Tier 1 Capital: .................    $ 97,450      7.44%    $ 39,278      3.00%    $ 65,574      5.00%
               (To Adjusted Total Assets)
             Tangible Capital: ...............    $ 97,450      7.44%    $ 19,672      1.50%         N/A       N/A
               (To Adjusted Total Assets)
         As of September 30, 2003:
             Total Capital: ..................    $ 92,847     13.17%    $ 56,388      8.00%    $ 70,485     10.00%
                (To Risk Weighted Assets)
             Tier 1 Capital: .................    $ 84,153     11.94%         N/A       N/A     $ 42,291      6.00%
                (To Risk Weighted Assets)
             Tier 1 Capital: .................    $ 84,153      7.14%    $ 35,358      3.00%    $ 58,929      5.00%
               (To Adjusted Total Assets)
             Tangible Capital: ...............    $ 84,153      7.14%    $ 17,679      1.50%         N/A       N/A
               (To Adjusted Total Assets)


(15)  LIQUIDATION ACCOUNT

      In  conjunction  with the  Bank's  conversion  to stock form on October 4,
1990, the Bank  established,  as required by Office of Thrift  Supervision  (the
"OTS")  regulations,  a liquidation  account and maintains  this account for the
benefit of the remaining  eligible  account  holders as defined under the Bank's
plan of conversion. The initial balance of this liquidation account was equal to
the Bank's net worth  defined  by OTS  regulations  as of the date of the latest
statement of financial  condition  contained in the final offering circular.  In
the event of a complete  liquidation  of the Bank (and only in such  event) each
eligible  holder shall be entitled to receive a  liquidation  distribution  from
this  account in the amount of the then  current  adjusted  balance for deposits
then held, before any liquidation  distribution may be made to the stockholders.
The Bank is prohibited from declaring cash dividends or repurchasing its capital
stock if it would  cause a reduction  in the Bank's net worth  below  either the
balance of the liquidation  account or the statutory net worth  requirements set
by the OTS.

      The  Company's  ability to pay dividends  depends  primarily on the Bank's
ability to pay dividends to the Company.  The Bank is prohibited  from declaring
cash  dividends  on its common  stock or  repurchasing  its common  stock if the
effect  thereof  would cause its net worth to be reduced below either the amount
required  for  the  liquidation   account  or  the  minimum  regulatory  capital
requirement.  In  addition,  the Bank is also  prohibited  from  declaring  cash
dividends and repurchasing  its own stock without prior  regulatory  approval if
the total amount of all dividends and stock repurchases  (including any proposed
dividends and stock  repurchases)  for the  applicable  year exceeds its current
year's net income plus its retained net income for the preceding two years.


30



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(16)  EARNINGS PER SHARE

      Basic  earnings  per share are  computed  by  dividing  net  income by the
weighted-average number of common shares outstanding. Diluted earnings per share
are  computed by dividing net income by the  weighted  average  number of common
shares and potential common shares outstanding.  Potential common shares consist
of dilutive  stock options  determined  using the treasury  stock method and the
average  market  price of common  stock.  All share and per share data have been
retroactively  restated  for  all  common  stock  dividends.   The  Company  had
antidulutive  securities of approximately  294,000 options to purchase shares by
Directors and Associates. The average exercise price for such shares was $13.93.

The following is a summary of the  reconciliation of average shares  outstanding
for the years ended September 30:



                                                2002                      2003                      2004
                                      -----------------------   -----------------------   -----------------------
                                         Basic       Diluted       Basic       Diluted       Basic       Diluted
                                      ----------   ----------   ----------   ----------   ----------   ----------
                                                                                     
Weighted average shares outstanding   15,541,000   15,541,000   15,552,000   15,552,000   15,752,000   15,752,000
Effective of dilutive securities:
  Stock options                               --      476,000           --      712,000           --      873,000
                                      ----------   ----------   ----------   ----------   ----------   ----------
Average shares outstanding            15,541,000   16,017,000   15,552,000   16,264,000   15,752,000   16,625,000
                                      ==========   ==========   ==========   ==========   ==========   ==========


(17)  STOCK OPTION PLAN

      The  Company's  stock option plan provides for stock options to be granted
primarily to directors, officers and other key Associates. Options granted under
the stock  option plan may be incentive  stock  options or  non-incentive  stock
options. Options vest ratably over a five year period and expire after ten years
from the date of grant.  The  remaining  shares of stock  reserved for the stock
option plan at September 30, 2004 amounted to approximately  710,000 shares. All
outstanding  options have been retroactively  restated to reflect the effects of
the common stock dividends. At September 30, 2004, the Company had the following
options outstanding:



                                                                 Weighted
                                                                  Average        Weighted                     Weighted
                                                  Number         Remaining       Average       Number         Average
        Fiscal                                   Options        Contractual      Exercise      Options        Exercise
         Year     Range of exercise prices:    Outstanding         Life           Price      Exercisable       Price
         ----     -------------------------    -----------      -----------      --------    -----------      --------
                                                                                             
         1995     $2.69 ....................       13,846        0.8 Years        $  2.69        13,846        $  2.69
         1997     $4.39 - $4.55 ............      126,946        2.2 Years        $  4.45       126,946        $  4.45
         1998     $6.40 - $9.76 ............      282,081        3.2 Years        $  7.25       282,081        $  7.25
         1999     $6.49 - $7.68 ............      223,050        4.1 Years        $  7.16       223,050        $  7.16
         2000     $4.32 - $5.62 ............      205,638        5.2 Years        $  5.13       164,510        $  5.13
         2001     $4.15 - $6.49 ............      227,795        6.1 Years        $  4.24       136,677        $  4.24
         2002     $6.22 - $10.21 ...........      230,589        7.1 Years        $  6.32        92,236        $  6.32
         2003     $8.26 - $11.57 ...........      296,971        8.2 Years        $  9.91        59,394        $  9.91
         2004     $12.71 - $14.50 ..........      296,672        9.2 Years        $ 13.93           --             N/A
                                                ---------        ---------        -------     ---------        -------
                  $2.69 - $14.50 ...........    1,903,588        6.0 Years        $  7.77     1,098,740        $  6.22
                                                =========        =========        =======     =========        =======


      The  following  is a summary of the activity of the stock option plans for
the years 2002, 2003, and 2004.



                                                   2002                     2003                     2004
                                          ----------------------   ----------------------   ----------------------
                                                        Weighted                 Weighted                 Weighted
                                                        Average                  Average                  Average
                                                        Exercise                 Exercise                 Exercise
                                            Shares       Price       Shares       Price       Shares       Price
                                          ----------    --------   ----------    --------   ----------    --------
                                                                                        
         Outstanding, October 1 .......    1,778,156    $   5.35    1,807,003    $   5.59    1,911,813    $   6.31
         Granted ......................      268,334        6.31      316,699        9.83      298,391       13.93
         Cancelled ....................      (15,912)       5.83      (14,423)       7.55       (5,045)       9.11
         Exercised ....................     (223,575)       4.52     (197,466)       5.26     (301,571)       4.53
                                          ----------    --------   ----------    --------   ----------    --------
         Outstanding, September 30 ....    1,807,003    $   5.59    1,911,813    $   6.31    1,903,588    $   7.77
                                          ==========    ========   ==========    ========   ==========    ========


(18)  COMMON STOCK DIVIDENDS

      On May 27, 2003, August 28, 2003, February 18, 2004 and July 30, 2004, the
Company  declared  a 10% stock  dividend  aggregating  approximately  1,065,000,
1,174,000,  1,308,000 and 1,442,000 shares respectively. All share and per share
data  has  been  retroactively  restated  to give  effect  to the  common  stock
dividends.


                                                                              31



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements - Continued

(19)  CASH DIVIDENDS

      On each of  December  29,  2000 and March 21,  2001 the  Company  declared
quarterly cash dividends of $0.03 per share. On each of June 27, 2001, September
26, 2001,  December 19, 2001 and March 20, 2002 the Company  declared  quarterly
cash  dividends  of $0.033 per share.  On each of June 19, 2002,  September  18,
2002,  December 18, 2002 and March 26, 2003, the Company declared quarterly cash
dividends  of $0.037 per share.  On each of June 24, 2003,  September  24, 2003,
December  15,  2003,  March 17, 2004 and June 16,  2004,  the  Company  declared
quarterly cash dividends of $0.045 per share.  On September 29, 2004 the Company
declared a quarterly  cash dividend of $0.05 per share.  Under Delaware law, the
Company is permitted to declare and pay dividends  either out of its surplus or,
if there is no surplus,  out of its net profits for the fiscal year in which the
dividend is declared and/or the preceding fiscal year.

(20)  LEGAL MATTERS

      The Company is not a  defendant  in any  lawsuits.  The  subsidiaries  are
defendants in lawsuits arising out of the normal course of business.  Based upon
current information received from counsel representing the subsidiaries in these
matters,  the Company believes none of the lawsuits would have a material impact
on the Company's financial status.

(21)  QUARTERLY FINANCIAL DATA (UNAUDITED)

      Quarterly operating data for the years ended September 30 is summarized as
follows (in thousands, except share data):



                                                                First        Second         Third        Fourth
                                                               Quarter       Quarter       Quarter       Quarter
                                                             -----------   -----------   -----------   -----------
                                                                                            
         2003:
           Total interest income .........................   $    14,740        14,743        14,790        14,941
           Total interest expense ........................         5,807         5,625         5,779         5,787
                                                             -----------   -----------   -----------   -----------
           Net interest income ...........................         8,933         9,118         9,011         9,154
           Provision for loan losses .....................           435           870           750           600
                                                             -----------   -----------   -----------   -----------
           Net interest income after provision for
              loan losses ................................         8,498         8,248         8,261         8,554
           Other income ..................................         2,667         2,715         2,945         2,581
           General and administrative expenses ...........         6,864         6,683         6,851         6,758
                                                             -----------   -----------   -----------   -----------
           Income before income taxes ....................         4,301         4,280         4,355         4,377
           Income taxes ..................................         1,551         1,526         1,575         1,489
                                                             -----------   -----------   -----------   -----------
           Net income ....................................   $     2,750         2,754         2,780         2,888
                                                             ===========   ===========   ===========   ===========
           Net income per common share - diluted .........   $       .17           .17           .17           .18
                                                             ===========   ===========   ===========   ===========
           Weighted average shares outstanding-diluted ...    16,254,000    16,181,000    16,197,000    16,428,000
                                                             ===========   ===========   ===========   ===========


                                                                First        Second         Third        Fourth
                                                               Quarter       Quarter       Quarter       Quarter
                                                             -----------   -----------   -----------   -----------
                                                                                            
         2004:
           Total interest income .........................   $    15,535        16,155        16,661        17,453
           Total interest expense ........................         5,725         5,848         5,892         6,059
                                                             -----------   -----------   -----------   -----------
           Net interest income ...........................         9,810        10,307        10,769        11,394
           Provision for loan losses .....................           550           500           200           500
                                                             -----------   -----------   -----------   -----------
           Net interest income after provision for
              loan losses ................................         9,260         9,807        10,569        10,894
           Other income ..................................         2,326         2,430         2,121         2,298
           General and administrative expenses ...........         6,614         6,729         6,773         7,156
                                                             -----------   -----------   -----------   -----------
           Income before income taxes ....................         4,972         5,508         5,917         6,036
           Income taxes ..................................         1,653         1,831         2,018         2,125
                                                             -----------   -----------   -----------   -----------
           Net income ....................................   $     3,319         3,677         3,899         3,911
                                                             ===========   ===========   ===========   ===========
           Net income per common share - diluted .........   $       .20           .22           .23           .23
                                                             ===========   ===========   ===========   ===========
           Weighted average shares outstanding-diluted ...    16,650,000    16,657,000    16,687,000    16,703,000
                                                             ===========   ===========   ===========   ===========



32



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(22)  COASTAL FINANCIAL CORPORATION FINANCIAL STATEMENTS (PARENT COMPANY ONLY)

      The  following is condensed  financial  information  of Coastal  Financial
Corporation  (parent company only), the primary asset of which is its investment
in its bank subsidiary, for the periods indicated. (In thousands):

                          Coastal Financial Corporation
                            Condensed Balance Sheets
                           September 30, 2003 and 2004



                                                                        2003       2004
                                                                      --------   --------
                                                                            
         Assets
         Cash .....................................................   $    773         86
         Investment in subsidiaries ...............................     88,088     99,754
         Deferred tax asset .......................................        441        441
         Other assets .............................................        246      1,334
                                                                      --------   --------
                   Total assets ...................................   $ 89,548    101,615
                                                                      ========   ========
         Liabilities and Stockholders' Equity
         Accounts payable (principally dividends) .................        760        803
         Note payable .............................................         81         --
         Junior subordinated debt .................................         --     15,464
         Debt associated with trust preferred securities ..........     15,000         --
         Total stockholders' equity ...............................     73,707     85,348
                                                                      --------   --------
                    Total liabilities and stockholders' equity ....   $ 89,548    101,615
                                                                      ========   ========


                          Coastal Financial Corporation
                       Condensed Statements of Operations
                  Years ended September 30, 2002, 2003 and 2004



                                                                     2002        2003        2004
                                                                   --------    --------    --------
                                                                                    
         Income:
           Interest income .....................................   $      1           1           2
           Management fees .....................................        300         300         242
           Dividends from subsidiary ...........................      3,470       1,221       2,230
           Equity in undistributed earnings of subsidiaries ....      6,751      10,087      13,063
                                                                   --------    --------    --------
                   Total income ................................     10,522      11,609      15,537
                                                                   --------    --------    --------
         Expenses:
           Professional fees ...................................         79          20          72
           Supplies and printing ...............................         58          12          33
           Interest expense ....................................         84         213         662
           Other expenses ......................................         96         277         213
           Income tax benefit ..................................         (1)        (85)       (249)
                                                                   --------    --------    --------
                   Total expenses ..............................        316         437         731
                                                                   --------    --------    --------
         Net income ............................................   $ 10,206      11,172      14,806
                                                                   ========    ========    ========



                                                                              33



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(22)  COASTAL FINANCIAL CORPORATION FINANCIAL STATEMENTS (PARENT COMPANY ONLY) -
      CONTINUED

                          Coastal Financial Corporation
                        Condensed Statement of Cash Flows
                  Years ended September 30, 2002, 2003 and 2004



                                                                                 2002        2003        2004
                                                                               --------    --------    --------
                                                                                               
         Operating activities:
           Net income ......................................................   $ 10,206      11,172      14,806
           Adjustments to reconcile net income to net cash provided by:
              Equity in undistributed net income of subsidiary .............     (6,751)    (10,087)    (13,063)
              (Increase) decrease in other assets ..........................        548        (290)       (624)
              Increase (decrease) in other liabilities .....................       (104)        134          43
                                                                               --------    --------    --------
                 Total cash provided by operating activities ...............      3,899         929       1,162
                                                                               --------    --------    --------
         Financing activities:
           Cash dividends to shareholders ..................................     (2,222)     (2,592)     (2,948)
           Treasury stock repurchases ......................................     (2,286)       (342)         --
           Proceeds from stock options .....................................      1,203       1,153       1,273
           Proceeds from trust preferred ...................................         --      15,000          --
           Repayment on line of credit .....................................         --      (1,988)        (81)
           Capital contribution to subsidiary ..............................         --     (12,125)       (100)
           Other financing activities, net .................................          3          --           7
                                                                               --------    --------    --------
                   Total cash used by financing activities .................     (3,302)       (894)     (1,849)
                                                                               --------    --------    --------
           Net increase (decrease) in cash and cash equivalents ............        597          35        (687)
           Cash and cash equivalents at beginning of the year ..............        141         738         773
                                                                               --------    --------    --------
           Cash and cash equivalents at end of the years ...................   $    738         773          86
                                                                               ========    ========    ========


(23)  Carrying Amounts and Fair Value of Financial Instruments

      The  carrying  amounts  and fair  value  of  financial  instruments  as of
September 30, 2003 and 2004 are summarized below:



                                                                            2003                   2004
                                                                   ---------------------   ---------------------
                                                                   Carrying   Estimated    Carrying   Estimated
                                                                    Amount    Fair Value    Amount    Fair Value
                                                                   --------   ----------   --------   ----------
                                                                                  (In thousands)
                                                                                            
         Financial Assets
           Cash and cash equivalents ...........................   $ 21,575      21,575    $ 29,652      29,652
           Investment securities available for sale ............     15,909      15,909      23,449      23,449
           Mortgage-backed securities available for sale .......    383,324     383,324     374,283     374,283
           Investment securities held to maturity ..............         --          --       7,840       7,840
           Loans receivable held for sale ......................     19,096      19,556       8,246       8,325
           Loans receivable, net ...............................    682,737     704,171     790,730     818,274
           FHLB stock ..........................................     13,991      13,991      16,900      16,900
         Financial Liabilities
           Deposits:
              Demand accounts ..................................    436,675     436,675     512,801     512,801
              Certificate accounts .............................    260,337     263,743     240,578     241,133
            Advances from Federal Home Loan Bank ...............    244,114     252,271     328,507     333,612
            Securities sold under agreements to repurchase
              and reverse repurchase agreements ................    133,602     133,602     107,173     107,173
            Junior subordinated debt ...........................         --          --      15,464      15,464
            Debt associated with trust preferred securities ....     15,000      15,000          --          --
            Other borrowings ...................................         81          81          --          --



34



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(23)  CARRYING AMOUNTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

      SFAS  107,  "Disclosures  about  Fair  Value  of  Financial  Instruments,"
requires disclosure of fair value information,  whether or not recognized in the
statement of financial  position,  when it is  practicable  to estimate the fair
value. SFAS 107 defines a financial instrument as cash, evidence of an ownership
interest in an entity or contractual obligations,  which require the exchange of
cash, or other financial  instruments.  Certain items are specifically  excluded
from the disclosure requirements, including the Company's common stock, premises
and equipment,  accrued  interest  receivable  and payable,  and other asset and
liabilities.

      Fair value approximates book value for the following financial instruments
due to the  short-term  nature  of the  instrument:  cash  and due  from  banks,
interest-bearing bank balances,  federal funds sold, federal funds purchased and
repurchase  agreements  (including  reverse  repurchase  agreements)  and  other
short-term  borrowings.  Investments and  mortgage-backed  securities are valued
using quoted market prices.

      Fair value for variable rate loans that reprice frequently is based on the
carrying  value.  Fair values for mortgage  loans,  consumer loans and all other
loans (primarily commercial) which have fixed rates of interest are based on the
discounted present value of the estimated future cash flows. Discount rates used
in these computations approximates the rates currently offered for similar loans
of comparable terms and credit quality.

      Fair value for demand deposit accounts and interest-bearing  accounts with
no fixed  maturity date is equal to the carrying  value.  Certificate of deposit
accounts are estimated by discounting cash flows from expected  maturities using
current interest rates on similar instruments.

      Fair value for FHLB  advances  and fixed rate  long-term  debt is based on
discounted cash flows using the Company's current incremental borrowing rate.

      The Company has used  management's best estimate fair value based upon the
above assumptions.  Therefore,  the fair values presented may not be the amounts
which could be realized in an immediate sale or settlement of the instrument. In
addition,  any income  taxes or other  expenses,  which  would be incurred in an
actual sale or settlement,  are not taken into  consideration in the fair values
presented.

      The Company had $117.4 million of off-balance sheet financial  commitments
as of September  30, 2004,  which are  commitments  to originate  loans,  unused
consumer  lines of credit and  undisbursed  portion of loans in  process.  Since
these  obligations  are based on current  market rates,  the carrying  amount is
considered to be a reasonable estimate of fair value.

      The  Company  originates  certain  fixed rate  residential  loans with the
intention of selling these loans.  Between the time that the Company enters into
an interest rate lock or a commitment to originate a fixed rate residential loan
with a potential  borrower and the time the closed loan is sold,  the Company is
subject to variability in the market prices  related to these  commitments.  The
Company  believes  that it is  prudent  to limit  the  variability  of  expected
proceeds from the sales through forward sales of "to be issued"  mortgage backed
securities and loans ("forward sales commitments").  The commitment to originate
fixed rate  residential  loans and forward sales  commitments  are  freestanding
derivative  instruments.  They do not  generally  qualify  for hedge  accounting
treatment  so their fair  value  adjustments  are  recorded  through  the income
statement in net gains on sale of loans. The commitments to originate fixed rate
conforming  loans totaled $6.7 million at September,  30 2004. The fair value of
these  commitments was an asset of approximately  $44,000 at September 30, 2004,
and is  reflected  in gain on sales of loans  held for sale in the  consolidated
statements of operations. The forward sales commitments totaled $14.0 million at
September  30,  2004.  The fair value of these  commitments  was a liability  of
approximately  $12,000 at September 30, 2004,  and is reflected in gain on sales
of loans held for sale in the consolidated statements of operations.


                                                                              35



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements - Continued

(23)  CARRYING AMOUNTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

      Fair  value  estimates  are made at the dates  indicated  above,  based on
relevant  market  information and  information  about the financial  instrument.
These  estimates  do not reflect any premium or discount  that could result from
offering  for sale the  Company's  entire  holdings  of a  particular  financial
instrument.  Because no active market  exists for a  significant  portion of the
Company's  financial  instruments,  fair value  estimates are based on judgments
regarding future expected loss experience,  current economic conditions, current
interest rates and prepayment trends, risk  characteristics of various financial
instruments,  and other  factors.  These  estimates are subjective in nature and
involve  uncertainties and matters of significant  judgment and therefore cannot
be  determined  with  precision.  Changes  in any of these  assumptions  used in
calculating fair value would also significantly affect the estimates. Changes in
market interest rates and prepayment  assumptions could significantly change the
fair value.

      Fair  value  estimates  are based on  existing  on and  off-balance  sheet
financial  instruments  without  attempting to estimate the value of anticipated
future business and the value of assets and liabilities  that are not considered
financial  instruments.  For  example,  the Company has  significant  assets and
liabilities that are not considered  financial  assets or liabilities  including
deposit franchise value,  loan servicing  portfolio,  real estate,  deferred tax
liabilities,  premises  and  equipment,  and  goodwill.  In  addition,  the  tax
ramifications  related to the realization of the unrealized gains and losses can
have a significant  effect on fair value  estimates and have not been considered
in any of these estimates.

(24)  COMMITMENTS AND CONTINGENCIES

      The Company has entered into various  contracts to purchase  equipment and
software products to improve productivity, Customer service and convenience. The
total price of the equipment  and software is  approximately  $1.8 million.  The
annual  maintenance  fees  are  expected  to be  approximately  $160,000.  As of
September  30,  2004,  the Company had paid  approximately  $550,000  toward the
commitments.  The Company  expects to complete  the  purchases  in the first and
second quarters of fiscal 2005.


36



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis

Forward Looking Statements

      This report may contain certain  "forward-looking  statements"  within the
meaning of Section 27A of the Securities Exchange Act of 1934, as amended,  that
represent Coastal Financial  Corporation's (the Company) expectations or beliefs
concerning  future  events.   All   forward-looking   statements  are  based  on
assumptions  and involve risks and  uncertainties,  many of which are beyond our
control and which may cause our actual  results,  performance or achievements to
differ materially from the results,  performance or achievements contemplated by
the forward-looking statements.  Forward-looking statements can be identified by
the fact that they do not relate  strictly to historical or current facts.  They
often include words such as "believe," "expect," "anticipate," "intend," "plan,"
"estimate" or words of similar meaning,  or future or conditional  verbs such as
"will," "would,"  "should," "could" or "may."  Forward-looking  statements speak
only as of the date they are made. Such risks and uncertainties  include,  among
other things:

      o     Competitive   pressures   among   depository  and  other   financial
            institutions in our market areas may increase significantly.

      o     Adverse  changes  in the  economy  or  business  conditions,  either
            nationally or in our market  areas,  could  increase  credit-related
            losses and expenses and/or limit growth.

      o     Increases in defaults by  borrowers  and other  delinquencies  could
            result in increases in our provision for losses on loans and related
            expenses.

      o     Our inability to manage growth effectively, including the successful
            expansion of our Customer support, administrative infrastructure and
            internal management  systems,  could adversely affect our results of
            operations and prospects.

      o     Fluctuations  in interest  rates and market  prices could reduce our
            net interest margin and asset valuations and increase our expenses.

      o     The  consequences of continued bank  acquisitions and mergers in our
            market  areas,  resulting  in fewer but much larger and  financially
            stronger  competitors,  could  increase  competition  for  financial
            services to our detriment.

      o     Our continued growth will depend in part on our ability to enter new
            markets successfully and capitalize on other growth opportunities.

      o     Changes in legislative or regulatory  requirements  applicable to us
            and our subsidiaries  could increase costs, limit certain operations
            and adversely affect results of operations.

      o     Changes in tax  requirements,  including tax rate  changes,  new tax
            laws  and  revised  tax law  interpretations  may  increase  our tax
            expense or adversely affect our Customers' businesses.

      o     Company  initiatives  now in place or introduced in the future,  not
            producing  results  consistent with historic growth rates or results
            which justify their costs.

      In light of these risks,  uncertainties  and  assumptions,  you should not
place undue  reliance  on any  forward-looking  statements  in this  report.  We
undertake  no   obligation   to  publicly   update  or   otherwise   revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.

Overview

      Coastal  Financial   Corporation  is  a  unitary  thrift  holding  company
incorporated  in Delaware  with one  wholly-owned  banking  subsidiary,  Coastal
Federal  Bank (the "Bank" or "Coastal  Federal").  The Company also owns Coastal
Planners Holding  Corporation,  whose subsidiary Coastal Retirement,  Estate and
Tax Planners,  Inc.,  offers  fee-based  financial  planning and tax preparation
services.  The Company's primary business  activities are conducted by the Bank.
The Company and Bank's principal  executive offices are located in Myrtle Beach,
South Carolina.

      Coastal Federal Bank is a full service financial  services company with 18
branches  located  in four  counties  throughout  the  coastal  regions of South
Carolina and North Carolina.  The Bank has twelve offices in Horry County, South
Carolina;  one office in Georgetown  County,  South  Carolina;  three offices in
Brunswick County,  North Carolina;  and two offices in New Hanover County, North
Carolina.

      The Bank's primary  market areas are located along the coastal  regions of
South Carolina and North Carolina and


                                                                              37



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

predominately  center around the Metro regions of Myrtle Beach,  South  Carolina
and  Wilmington,   North  Carolina,  and  their  surrounding  counties.  Coastal
Federal's primary market is Horry County,  South Carolina where the Bank has the
number one market  share of  deposits as of June 30, 2004 with 16.4% of deposits
as reported by the FDIC Summary of Deposits Report.  The Bank also has the third
highest market share of deposits as of June 30, 2004 in Brunswick County,  North
Carolina  with 8.9% of  deposits  as  reported  by the FDIC  Summary of Deposits
Report.

      The primary  business  activities in Horry County are centered  around the
tourism  industry.  To the extent that Horry County  businesses  rely heavily on
tourism business,  decreased tourism would have a significant  adverse effect on
Coastal  Federal's  primary  deposit base and lending area.  Moreover,  the Bank
would likely experience a higher degree of loan  delinquencies  should the local
economy be materially and adversely affected.

      Coastal Federal's  principal business consists of attracting core deposits
from Customers in its primary market locations and using these funds to meet the
lending needs of its Customers as well as providing  numerous financial products
and services to meet its Customer's needs.

      Through its branch  locations,  the Bank  provides a wide range of banking
products, including interest-bearing and non-interest bearing checking accounts;
business sweep accounts;  business cash management  services;  statement savings
accounts;  money market accounts;  certificates of deposit accounts;  individual
retirement accounts;  merchant services;  commercial,  business,  personal, real
estate,  residential  mortgage and home equity loans;  safe deposit  boxes;  and
electronic banking services.  The Bank has six ATMs at off-site locations and an
ATM at each  branch.  The Bank also makes  available  a wide range of  financial
products  through Raymond James Financial  Services,  including  stocks,  bonds,
mutual funds, annuities, insurance, and retirement products.

      In  the  fourth  fiscal  quarter  of  2004,  the  Company  began  two  new
initiatives.  The first was The Experience of FANtastic!  Customer Service. This
initiative  focuses on Customer service and convenience.  The Company intends to
redesign  its  infrastructure  and  purchase  software  and  products to improve
Customer convenience and Associate  productivity (See Note 24). In addition,  in
the second fiscal quarter of 2005, in order to improve Customer  convenience the
Company will  introduce an expanded  hours Call Center that will employ 20 to 25
Associates and extend the Bank's operating hours. The Company anticipates hiring
another 15 to 20 Associates to service Customers during these additional banking
hours.  As a result,  the  Company  anticipates  increased  salary  and  benefit
expenses begining in the first fiscal quarter of 2005 and thereafter  associated
with the hiring, training and placement of these new Associates.

      The second  initiative  was Totally Free Checking With a Gift. The Company
has incurred, and will continue to incur, significant marketing costs associated
with this  campaign.  In the fourth fiscal quarter of 2004,  marketing  expenses
were  $270,000  compared to $140,000 in the  comparable  2003  period.  The Bank
expects to realize  significant  benefits from this strategy  consisting of more
Bank lobby traffic,  increased number of personal  checking  accounts and higher
fee  income as a result of those  checking  accounts.  In the first  week of the
campaign, which began on September 27, 2004, approximately 400 accounts had been
opened.  This  rate  of  growth  could  necessitate  the  hiring  of  additional
Associates to open and service these  accounts.  The Associates  being hired for
these two initiatives are expected to have total compensation  averaging between
$28,000 and $35,000 per Associate.

Critical Accounting Policies

      The Company's  significant  accounting policies are set forth in Note 1 of
the Notes to Consolidated  Financial Statements.  Of these policies, the Company
considers  the  allowance  for loan  losses and the income  taxes to be the most
critical  accounting  policies,  because they require many of management's  most
subjective  and complex  judgments.  For  additional  discussion  concerning the
Company's allowance for loan losses and related matters, see "Allowance for Loan
Losses" and see  "Income  Taxes" for  additional  discussion  concerning  income
taxes.

General

      The  Company  reported  $14.8  million  in net  income  for the year ended
September 30, 2004,  compared to $11.2 million for the year ended  September 30,
2003.  Net  interest  income  increased  $6.1  million as a result of  increased
interest  income of $6.6  million  offset by an increase of $526,000 in interest
expense.  Provision  for loan losses  decreased  from $2.7  million for the year
ended September 30, 2003, to $1.8 million for the year ended September 30, 2004.
Other income  decreased  from $10.9  million in fiscal 2003,  to $9.2 million in
2004. General and administrative  expenses increased $113,000 for fiscal 2004 as
compared to fiscal 2003.


38



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

      Total assets  increased  from $1.2  billion at September  30, 2003 to $1.3
billion at September  30, 2004,  or 10.5%.  Liquid  assets,  consisting of cash,
interest-bearing  deposits,  and  securities,  increased  from $420.8 million at
September 30, 2003, to $435.2  million at September 30, 2004.  Loans  receivable
increased  15.8% from $682.7 million at September 30, 2003, to $790.7 million at
September 30, 2004. Total loan  originations for fiscal 2004 were $577.3 million
as compared to $769.6 million for fiscal 2003.

      The  growth in liquid  assets was funded by  increased  deposits  of $56.4
million  and  increased  advances  from the Federal  Home Loan Bank  ("FHLB") of
Atlanta  of  $84.4  million.  As a result  of  increased  Branches  and a strong
emphasis on growing local deposits during fiscal 2004,  deposits  increased 8.1%
from $697.0  million at September 30, 2003,  to $753.4  million at September 30,
2004.  During this same period,  noninterest  bearing checking  accounts and NOW
accounts increased $48.7 million, money market checking accounts increased $18.4
million,  statement  savings  accounts  increased  $9.0 million and  certificate
accounts decreased $19.8 million.

      As a result of $14.8 million in net  earnings,  proceeds from the exercise
of stock options of approximately $1.3 million,  less the cash dividends paid to
shareholders  of  approximately  $2.9 million,  and the net change in unrealized
gain (loss) on securities available for sale, net of income tax of $1.5 million,
stockholders' equity increased from $73.7 million at September 30, 2003 to $85.3
million at September 30, 2004.

Liquidity and Capital Resources

      Historically,  the Company has maintained its liquidity at levels believed
by  management  to be  adequate  to  meet  requirements  of  normal  operations,
potential  deposit  outflows  and strong loan demand and still allow for optimal
investment of funds and return on assets.  The following table summarizes future
contractual obligations as of September 30, 2004.



                                                                        Payment Due by Period
                                                    -------------------------------------------------------------
                                                                 Less than       1-3          4-5        After 5
                                                      Total       1 Year        Years        Years        Years
                                                    ---------    ---------    ---------    ---------    ---------
                                                                        (Dollars in thousands)
                                                                                         
      Contractual Obligations
      Time deposits ............................    $ 240,578    $ 208,130    $  28,472    $   3,281    $     695
      Short-term borrowings ....................      171,673      171,673           --           --           --
      Long-term debt ...........................      279,471           --       15,737       35,780      227,954
      Operating leases .........................          580          119          168           56          237
                                                    ---------    ---------    ---------    ---------    ---------
        Total contractual cash obligations .....    $ 692,302    $ 379,922    $  44,377    $  39,117    $ 228,886
                                                    =========    =========    =========    =========    =========


      The Company has entered into various  contracts to purchase  equipment and
software products to improve productivity and Customer services. The total price
of the  equipment  and  software  is  approximately  $1.8  million.  The  annual
maintenance fees are expected to be approximately  $160,000. As of September 30,
2004, the Company had paid  approximately  $550,000 toward the commitments.  The
Company  expects to complete the  purchases in the first and second  quarters of
fiscal 2005.

      The  principal  sources  of funds  for the  Company  are cash  flows  from
operations,   consisting  mainly  of  mortgage,  consumer  and  commercial  loan
payments,  retail  customer  deposits,   repurchase  agreements  securitized  by
mortgage-backed securities and advances from the FHLB of Atlanta.

      The principal use of cash flows is the  origination  of loans  receivable.
The Company  originated loans  receivable of $418.2 million,  $769.6 million and
$577.3  million  for  the  years  ended  September  30,  2002,  2003  and  2004,
respectively.  A large portion of these loan  originations were financed through
loan principal  repayments which amounted to $268.1 million,  $477.7 million and
$403.5  million  for  the  years  ended  September  30,  2002,  2003  and  2004,
respectively.  In addition, the Company has generally sold conforming fixed rate
mortgage loans to correspondent  financial  institutions in the secondary market
to finance  future loan  originations.  For the years ended  September 30, 2002,
2003 and 2004, the Company sold loans amounting to $13.9 million,  $45.4 million
and $27.5 million, respectively.

      During  fiscal 2004,  the Company  securitized  $46.8  million of mortgage
loans,  concurrently  sold these  mortgage-backed  securities  to outside  third
parties  and  recognized  a net  gain on sale of $1.4  million,  which  included
$637,000 related to mortgage  servicing rights. The gain is included in gains on
sales of loans held for sale in the  consolidated  statement of operations.  The
proceeds  from sale are  included  in  proceeds  from  sales of  mortgage-backed
securities


                                                                              39



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

available for sale in the consolidated  statement of cash flows. The Company has
no retained  interest in the securities  that were sold other than the servicing
rights.

      In fiscal 2004  deposits  increased  from $697.0  million at September 30,
2003, to $753.4 million at September 30, 2004.  During fiscal 2003 and 2004, the
Company has placed  significant  emphasis on growth in checking  accounts.  As a
result,  Core Deposits  (defined as transaction and statement  savings accounts)
increased  $76.1  million  or 17.4%.  This was  accompanied  by a $19.8  million
decrease in  certificate  accounts.  During  fiscal  2004,  the Company  prepaid
approximately $4.6 million of advances from FHLB and incurred gross penalties of
approximately $77,000 which were included in general and administrative expenses
in the statement of  operations.  As a result of the prepayment of FHLB advances
and the repayment of other  short-term  advances,  the weighted  average rate on
FHLB  advances  decreased to 3.64% at September  30, 2004,  compared to 3.89% at
September 30, 2003.

      At September  30, 2004,  the Company had  commitments  to originate  $40.0
million in loans and $77.4 million in unused lines of credit,  which the Company
expects to fund from normal operations.  Traditionally, a significant portion of
the unused lines of credit may never be used by the Customer.

      At September 30, 2004, the Company had $208.1 million of  certificates  of
deposit  which  were  due  to  mature  within  one  year.  Based  upon  previous
experience, the Company believes that a major portion of these certificates will
be redeposited. At September 30, 2004, the Company had excess collateral pledged
to the FHLB which would  support  additional  FHLB advance  borrowings  of $45.9
million.  Additionally,  at  September  30,  2004,  the Company  had  repurchase
agreement  lines of credit and  available  collateral  consisting  of investment
securities  and  mortgage-backed  securities of $68.4 million as well as federal
funds lines available of $20.0 million.

      As a condition of deposit insurance,  current OTS regulations require that
the Bank calculate and maintain a minimum  regulatory  capital  requirement on a
quarterly  basis  and  satisfy  such  requirement  at the  calculation  date and
throughout  the  ensuing   quarter.   The  Bank's   tangible  and  core  capital
approximated $97.5 million at September 30, 2004,  exceeding the Bank's tangible
and core  requirements  by $77.8  million and $58.2  million,  respectively.  At
September 30, 2004, the Bank's capital exceeded its current  risk-based  minimum
capital  requirement by $43.8 million.  The risk-based  capital  requirement may
increase in the future. Also see Note 14 of the Notes to Consolidated  Financial
Statements.

Results of Operations
Comparison of the Years Ended September 30, 2003 and 2004

Interest Income

      Despite a reduction in the average yield,  the Company's growth in average
interest  earning assets of 17.6% resulted in an increase in interest income for
the year ended September 30, 2004, of $6.6 million to $65.8 million, or 11.1% as
compared to $59.2  million for the year ended  September  30, 2003.  The earning
asset yield for the year ended  September 30, 2004,  was 5.67% compared to 6.00%
for the year ended  September  30, 2003.  As a result of  significant  declining
interest  rates over much of the previous two years,  the Bank's yield on assets
and cost of funds has  declined.  Interest  rates  have very  recently  begun to
increase.  At September 30, 2002,  2003 and 2004, the one-year  treasury rate of
interest was approximately  1.68%, 1.22% and 2.14%,  respectively.  At September
30, 2002,  2003 and 2004,  the prime rate of interest was  approximately  4.75%,
4.00% and 4.75%, respectively.  On July 1, 2004, the prime rate was increased to
4.25% and on September  22,  2004,  the prime rate was  increased to 4.75%.  The
average yield on loans  receivable  for the year ended  September 30, 2004,  was
6.17%  compared  to 6.66%  for year  ended  September  30,  2003.  The  yield on
investments decreased to 4.73% for the year ended September 30, 2004, from 4.88%
for the year ended September 30, 2003. The yield on investments has declined due
to payoff of higher  yielding  mortgage-backed  securities  (MBS) resulting from
significant  prepayments  during  fiscal 2003.  These  higher  yielding MBS were
replaced with lower  yielding MBS.  Total average  interest-earning  assets were
$1.2 billion for the year ended September 30, 2004 as compared to $987.5 million
for the year ended September 30, 2003. The increase in average  interest-earning
assets  is  primarily  due  to  an  increase  in  average  loans  receivable  of
approximately  $127.8 million and investment  securities of approximately  $50.1
million.

Interest Expense

      Interest expense on interest-bearing liabilities was $23.5 million for the
year ended  September  30, 2004, as compared to $23.0 million for the year ended
September  30, 2003.  The average cost of deposits for the year ended  September
30, 2004, was 1.39% compared to 1.79% for the year ended September 30, 2003. The
cost of interest-bearing


40



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

liabilities  was 2.03% for the year ended  September  30,  2004,  as compared to
2.34% for the year ended  September 30, 2003. The cost of FHLB  advances,  other
borrowings  and  reverse  repurchase  agreements  was  3.81%,  4.41% and  1.50%,
respectively,  for the  year  ended  September  30,  2004.  For the  year  ended
September 30, 2003,  the cost of FHLB  advances,  other  borrowings  and reverse
repurchase  agreements was 4.27%, 5.62% and 1.81%,  respectively.  Total average
interest-bearing liabilities increased from $982.7 million at September 30, 2003
to $1.2 billion at September 30, 2004. The increase in average  interest-bearing
liabilities  is due to an increase in average  deposits of  approximately  $50.0
million.  This was  accompanied  by an  increase in average  reverse  repurchase
agreements of $42.3 million,  average FHLB advances of $68.9 million and average
outstanding debt associated with trust preferred securities of $11.2 million.

Net Interest Income

      Net interest  income was $42.3  million for the year ended  September  30,
2004, as compared to $36.2 million for the year ended  September 30, 2003.  With
the reduction in interest  rates over the last two years,  the Bank continued to
experience  a decrease in its net  interest  margin  through  December 31, 2003.
However,  as rates  stabilized  over spring 2004, the Bank's net interest margin
declined  at a much  slower  pace and  actually  increased  slightly in the most
recent two quarters.  The net interest  margin for the quarters  ended March 31,
2003, June 30, 2003, September 30, 2003, December 31, 2003, March 31, 2004, June
30, 2004 and September 30, 2004 was 3.87%, 3.61%, 3.65%, 3.48%, 3.58%, 3.63% and
3.81%  respectively.  For the year ended  September  30, 2004,  the net interest
margin was 3.64%.

      Throughout  the latter part of fiscal 2004,  intermediate  interest  rates
have  increased.  From  September 30, 2003 to September  30, 2004,  the two year
treasury  increased  116 basis  points and the five year  treasury  increased 56
basis points.  Management  believes that over time this increase in intermediate
term interest rates should slow the  refinancing of loans at lower rates.  Based
upon the most recent  information  available,  management  believes that its net
interest  margin should remain stable and could increase  slightly if short-term
rates rise  commensurately  with  long-term  rates.  Projection of the impact of
interest rates on the Bank's net interest  margin is often  imprecise due to the
fact that short-term and long-term interest rates often move very differently.

Provision for Loan Losses

      The Company's  provision for loan losses  decreased  from $2.7 million for
fiscal  2003 to $1.8  million  for  fiscal  2004 due to the  nature and the risk
profile  of the  loans  delinquent  90 days or more  at  September  30,  2004 as
compared to September 30, 2003. The allowance for loan losses as a percentage of
loans was 1.39% at September  30, 2004  compared to 1.40% at September 30, 2003.
Loans  delinquent  90 days or more were $5.9  million or 0.73% of total loans at
September 30, 2004, compared to $7.4 million or 1.06% at September 30, 2003. The
allowance  for loan  losses  was 189% of loans  delinquent  more than 90 days at
September 30, 2004,  compared to 132% at September 30, 2003. Net charge-offs for
the year ended  September  30, 2004 were  $505,000  compared to $706,000 for the
year  ended  September  30,  2003.  Net  charge-offs  were  lower in 2004 due to
increased  loss  recoveries  of  $249,000  in  2004  versus  $136,000  in  2003.
Management  believes  that the current level of the allowance for loan losses is
adequate considering the composition of the loan portfolio, the portfolio's loss
experience,  delinquency trends,  current regional and local economic conditions
and other  factors.  Also see  "Nonperforming  Assets" and  "Allowance  for Loan
Losses."

Other Income

      In fiscal 2004,  total other income  decreased  from $10.9 million for the
period ended  September 30, 2003, to $9.2 million for the period ended September
30,  2004.  As a result of  increased  transaction  account  balances  of $390.4
million at September 30, 2003 compared to $457.6  million at September 30, 2004,
fees and service  charges on loan and  deposit  accounts  were $3.8  million for
fiscal 2004,  compared to $3.5  million for fiscal  2003.  As a result of rising
interest rates which decreased refinancing  activity,  gain on sale of loans was
$1.5 million for the year ended September 30, 2004, compared to $3.0 million for
the year ended  September 30, 2003.  Loss on sales of  securities,  net was $1.1
million for fiscal 2004,  compared to gains of $469,000  for fiscal 2003.  Other
income  increased  from $2.4 million for the year ended  September  30, 2003, to
$2.6 million for the year ended  September 30, 2004.  This increase is primarily
due to increased  income of $298,000 on bank-owned life insurance when comparing
the two periods.

Other Expense

      General and administrative  expenses were $27.3 million for fiscal 2004 as
compared to $27.2  million  for fiscal  2003.  Salaries  and  employee  benefits
increased  to $16.1  million for fiscal  2004 as  compared to $13.5  million for
fiscal 2003,  or 19.7%.  This is primarily  due to the addition of new branches,
additional business banking Associates


                                                                              41



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

and  increased  expense  related to commission  from the sale of  non-depository
products.  The Company employed 354 Associates at September 30, 2004 compared to
303  Associates  at September 30, 2003.  Also as a result of new  branches,  net
occupancy, furniture and fixtures and data processing expense increased $259,000
for fiscal  2004,  as  compared to fiscal  2003.  Prepayment  penalties  on FHLB
advances were $77,000 for fiscal 2004, compared to $2.8 million for fiscal 2003.
Other  expenses  decreased  slightly  from $4.9  million in fiscal  2003 to $4.8
million in fiscal 2004. Other expenses included  $162,000 of mortgage  servicing
rights  impairment  recovery  for fiscal  2004  compared to $461,000 of mortgage
servicing rights impairment for fiscal 2003.

Income Taxes

      Income taxes increased from $6.1 million in fiscal 2003 to $7.6 million in
fiscal 2004 as a result of increased earnings before income taxes.

      The  effective  income tax rate as a percentage of pretax income was 34.0%
in fiscal 2004 and 35.5% in fiscal 2003. The effective  income tax rate declined
in  connection  with an increase in  investment  interest  income  generated  by
bank-owned life insurance and municipal  securities that are exempt from federal
and certain state taxes.

      The Company's  effective income tax rates take into consideration  certain
assumptions  and estimates  made by  management.  No assurance can be given that
either the tax returns submitted by management or the income tax reported on the
consolidated financial statements will not be adjusted by either adverse rulings
by the U.S.  Tax court,  changes  in the tax code,  or  assessments  made by the
Internal  Revenue  Service.   The  Company  is  subject  to  potential   adverse
adjustments,  including but not limited to: an increase in the statutory federal
or state income tax rates, the permanent  nondeductibility  of amounts currently
considered deductible either now or in future periods, and the dependency on the
generation of future taxable  income,  in order to ultimately  realize  deferred
income tax assets.  Income tax returns for 2001 and subsequent years are exposed
to examination by taxing authorities.

Results of Operations
Comparison of the Years Ended September 30, 2002 and 2003

Interest Income

      Interest income for the year ended  September 30, 2003,  increased 9.9% to
$59.2  million as compared to $53.9  million  for the year ended  September  30,
2002. The yield on interest-earning assets for the year ended September 30, 2002
was 7.10%  compared to 6.00% for the year ended  September 30, 2003. The average
yield on loans  receivable  for fiscal year 2003 was 6.67%  compared to 7.58% in
2002.  The yield on  investments  which  includes  Investments,  Mortgage-Backed
Securities, Overnight Funds and Federal Funds, decreased to 4.88% for the fiscal
year 2003 from 6.15% for fiscal  year 2002.  Total  interest-earning  assets for
fiscal year 2003 averaged $987.5 million compared to $765.8 million for the year
ended  September 30, 2002.  The increase in average  interest-earning  assets is
primarily due to an increase in average loans receivable of approximately  $98.6
million and average  mortgage-backed and investment  securities of approximately
$133.4 million.

Interest Expense

      Interest expense on interest-bearing liabilities was $23.0 million for the
year ended  September 30, 2003, as compared to $21.8 million in fiscal 2002. The
cost of interest-bearing  liabilities was 2.35% for the year ended September 30,
2003,  compared to 2.96% in fiscal year 2002.  The average  cost of deposits for
the year ended  September  30,  2003,  was 1.79%  compared to 2.42% for the year
ended  September  30, 2002.  The cost of FHLB  advances  and reverse  repurchase
agreements for fiscal 2003 was 4.27% and 2.04%, respectively,  compared to 5.11%
and  2.39%,  respectively,  for  fiscal  2002.  Total  average  interest-bearing
liabilities increased 32.6% from $738.1 million at September 30, 2002, to $978.9
million  at  September  30,  2003.  The  increase  in  average  interest-bearing
liabilities  is due to an increase in average  deposits of  approximately  $99.9
million,  average FHLB advances of $62.3 million and average reverse  repurchase
agreements of $77.5 million.

Net Interest Income

      Net interest  income was $36.2  million for the year ended  September  30,
2003, an increase of $4.2 million,  compared to $32.0 million for the year ended
September 30, 2002. The net interest margin decreased to 3.65% for fiscal 2003


42



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

compared to 4.14% for fiscal 2002.  Average  interest-earning  assets  increased
$221.7  million  while average  interest-bearing  liabilities  increased  $240.8
million.  During fiscal 2003,  interest rates have  decreased.  At September 30,
2002 and  September  30,  2003,  the prime rate of interest was 4.75% and 4.00%,
respectively.  With the reduction in interest rates,  resulting from the Federal
Reserve Board's decision to reduce the prime rate by 75 basis points  throughout
fiscal 2003, the Company's  interest-earning  assets  repriced more quickly than
its interest-bearing liabilities. For fiscal 2003, the Company's average balance
of core  deposits  (checking,  statement  savings  and money  market) was $412.3
million with an average cost of 1.06%. This compares to average core deposits of
$346.7  million at 1.44% in fiscal  2002.  As the  Federal  Reserve  reduced the
discount rate,  core deposits did not reprice at the same ratio as the Company's
interest-earning assets.

Provision for Loan Losses

      As a result of growth in loans  receivable and credit risk associated with
problem  loans,  the  Company's  provision for loan losses  increased  from $1.2
million for fiscal 2002 to $2.7 million for fiscal 2003.  The allowance for loan
losses as a  percentage  of loans was 1.40% at  September  30, 2003  compared to
1.42% at  September  30,  2002.  This is due to the  nature  and the risk of the
delinquent  loans at September 30, 2003 as compared to September 30, 2002. Loans
delinquent  90 days or more  were  $7.4  million  or  1.06%  of  total  loans at
September 30, 2003, compared to $3.5 million or 0.63% at September 30, 2002. The
allowance  for loan  losses  was 132% of loans  delinquent  more than 90 days at
September 30, 2003, compared to 224% at September 30, 2002. Although the Company
experienced  an increase in loans  delinquent  90 days or more,  there was not a
corresponding  increase  in the  required  allowance  for loan loss based on the
Company's model.

Other Income

      In fiscal  2003,  total other income  increased  from $8.1 million for the
period ended September 30, 2002, to $10.9 million for the period ended September
30,  2003.  As a result of  increased  transaction  deposit  accounts,  fees and
service charges on loans and deposit  accounts was $3.5 million for fiscal 2003,
compared to $3.1 million for fiscal 2002. Due to a decreased  long-term interest
rate   environment   which  has  resulted  in  increased   fixed-rate   mortgage
originations,  gain on  sale of  loans  was  $3.0  million  for the  year  ended
September  30, 2003,  compared to $1.5 million for the year ended  September 30,
2002. Gain on sale of  mortgage-backed  securities,  net was $469,000 for fiscal
2003,  compared to $238,000 for fiscal 2002.  Other income  increased  from $1.6
million for the year ended  September  30,  2002,  to $2.4  million for the year
ended  September  30,  2003.  This is  primarily  due to  $665,000  of income on
bank-owned life insurance purchased in December 2002.

Other Expense

      General and administrative  expenses were $27.2 million for fiscal 2003 as
compared to $22.8  million  for fiscal  2002.  Salaries  and  employee  benefits
increased  to $13.5  million for fiscal  2003 as  compared to $12.5  million for
fiscal 2002, or 7.5%, primarily due to normal increases, increased incentives as
a result of  increased  loan  production,  and the costs of  staffing  for a new
office.  During fiscal 2003,  Coastal Federal Bank added an office in Shallotte,
North  Carolina.  Net  occupancy,  furniture  and fixtures  and data  processing
expense  increased  $873,000 for fiscal 2003, as compared to fiscal 2002.  Other
expenses  increased  from $4.1  million in fiscal 2002 to $4.9 million in fiscal
2003. Other expenses included  $461,000 of mortgage  servicing rights impairment
for fiscal 2003.

Income Taxes

      Income taxes increased from $5.9 million in fiscal 2002 to $6.1 million in
fiscal 2003 as a result of increased earnings before income taxes.

      The  effective  income tax rate as a percentage of pretax income was 35.5%
in fiscal 2003 and 36.6% in fiscal 2002. The effective  income tax rate declined
in  connection  with an increase in  investment  interest  income  generated  by
bank-owned life insurance and municipal  securities that are exempt from federal
and certain state taxes.

      The Company's  effective income tax rates take into consideration  certain
assumptions  and estimates  made by  management.  No assurance can be given that
either the tax returns submitted by management or the income tax reported on the
consolidated financial statements will not be adjusted by either adverse rulings
by the U.S.  Tax court,  changes  in the tax code,  or  assessments  made by the
Internal  Revenue  Service.   The  Company  is  subject  to  potential   adverse
adjustments,  including but not limited to: an increase in the statutory federal
or state income tax rates,


                                                                              43



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

the permanent nondeductibility of amounts currently considered deductible either
now or in future periods, and the dependency on the generation of future taxable
income,  in order to ultimately  realize deferred income tax assets.  Income tax
returns  for 2000 and  subsequent  years are  exposed to  examination  by taxing
authorities.

Non-performing Assets

      Non-performing  assets were $6.6 million at September 30, 2004 compared to
$9.1 million at September  30,  2003.  Loans past due 90 days or more  decreased
from $7.4 million at September  30, 2003, to $5.9 million at September 30, 2004.
Real  estate  acquired  through  foreclosure  decreased  from  $1.6  million  at
September 30, 2003, to $785,000 at September 30, 2004.

      At September 30, 2003,  impaired  loans  totaled $4.9 million.  There were
$3.3 million in impaired loans at September 30, 2004.  Included in the allowance
for loan losses at  September  30, 2003 was $263,000  related to impaired  loans
compared to $359,000 at September 30, 2004. The average  recorded  investment in
impaired loans for the year ended  September 30, 2003 was $4.0 million  compared
to $3.9  million  for  the  year  ended  September  30,  2004.  Interest  income
recognized  on  impaired  loans in fiscal  2003 was  $134,000.  Interest  income
recognized  on impaired  loans in fiscal  2004 was  $607,000.  This  increase is
primarily due to a commercial  loan that was placed in  non-accrual  status in a
prior fiscal year.  The loan paid off in the fourth fiscal quarter of 2004. As a
result, the Company recognized approximately $330,000 of interest which had been
previously reserved.

      Loans are reviewed on a regular basis and an allowance  for  uncollectible
interest is established  on loans where  collection is  questionable,  generally
when such loans become 90 days  delinquent.  Loan  balances  for which  interest
amounts have been reserved and all loans more than 90 days delinquent are placed
on non-accrual  status.  Typically,  payments received on a non-accrual loan are
applied to the  outstanding  principal or recognized as interest  based upon the
collectability of the loan as determined by management.

Allowance for Loan Losses

      The  adequacy of the  allowance  is analyzed  on a  quarterly  basis.  For
purposes of this analysis, adequacy is defined as a level of reserves sufficient
to absorb probable losses  inherent in the portfolio.  The methodology  employed
for this analysis considers historical loan loss experience, the results of loan
reviews,  current economic  conditions,  and other  qualitative and quantitative
factors that warrant current consideration in determining an adequate allowance.

      The evaluation of the allowance is segregated into general allocations and
specific allocations.  For general allocations, the portfolio is segregated into
risk-similar  segments  for which  historical  loss  ratios are  calculated  and
adjusted for identified trends or changes in current portfolio  characteristics.
Historical  loss  ratios are  calculated  by  product  type for  consumer  loans
(installment  and revolving),  mortgage loans,  and commercial  loans and may be
adjusted  for other  risk  factors.  To allow  for  modeling  error,  a range of
probable loss ratios is then derived for each segment. The resulting percentages
are then applied to the dollar amounts of the loans in each segment to arrive at
each segment's range of probable loss levels.

      Certain nonperforming loans are individually assessed for impairment under
SFAS 114 and assigned specific allocations.  Other identified high-risk loans or
credit  relationships  based on  internal  risk  ratings  are also  individually
assessed and assigned specific allocations.

      The general  allocation  also  includes a component  for  probable  losses
inherent in the portfolio,  based on management's  analysis,  that are not fully
captured  elsewhere  in the  allowance.  This  component  serves to address  the
inherent  estimation and imprecision  risk in the methodology as well as address
management's  evaluation of various factors or conditions not otherwise directly
measured in the evaluation of the general and specific allocations. Such factors
or conditions may include  evaluation of current  general  economic and business
conditions; geographic, collateral, or other concentrations; system, procedural,
policy,  or underwriting  changes;  experience of lending staff;  entry into new
markets or new  product  offerings;  and  results  from  internal  and  external
portfolio examinations.

      The  allocation  of the  allowance to the  respective  loan segments is an
approximation  and  not  necessarily  indicative  of  future  losses  or  future
allocations. The entire allowance is available to absorb losses occurring in the
overall loan portfolio.

      Assessing  the  adequacy  of the  allowance  is a  process  that  requires
considerable judgment. Management's


44



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

methodology and judgments are based on the information  currently  available and
includes  numerous  assumptions  about  current  events,  which we believe to be
reasonable,  but which may or may not be valid.  Thus, there can be no assurance
that loan losses in future periods will not exceed the current  allowance amount
or that future increases in the allowance will not be required. No assurance can
be given that management's  ongoing evaluation of the loan portfolio in light of
changing economic  conditions and other relevant  circumstances will not require
significant  future  additions to the allowance,  thus  adversely  affecting the
operating results of the Company.  Management believes that the current level of
the allowance for loan losses is presently adequate  considering the composition
of the loan portfolio,  the portfolio's  loss  experience,  delinquency  trends,
current regional and local economic conditions and other factors.

      The  allowance is also  subject to  examination  and  adequacy  testing by
regulatory agencies,  which may consider such factors as the methodology used to
determine  adequacy  and the  size  of the  allowance  relative  to that of peer
institutions,  and other adequacy tests. In addition,  such regulatory  agencies
could require the Company to adjust the allowance based on information available
to them at the time of their examination.

      The  Company  established  provisions  for loan losses for the years ended
September  30,  2002,  2003 and 2004,  of $1.2  million,  $2.7  million and $1.8
million,  respectively.  For the years ended  September 30, 2002, 2003 and 2004,
the  Company  had  net   charge-offs   of  $511,000,   $706,000  and   $505,000,
respectively.  Net charge-offs as a percentage of average outstanding loans were
..10%,  .11%, and .07% for fiscal years ended 2002, 2003 and 2004,  respectively.
At  September  30, 2004,  the Company had an allowance  for loan losses of $11.1
million, which was 1.39% of net loans.

Off-Balance Sheet Arrangements

      In the normal course of  operations,  the Company  engages in a variety of
financial  transactions that, in accordance with generally  accepted  accounting
principles,  are not recorded in the  financial  statements,  or are recorded in
amounts that differ from the notional amounts.  These transactions  involve,  to
varying  degrees,  elements of credit,  interest rate, and liquidity  risk. Such
transactions  are used by the  Company  for  general  corporate  purposes or for
Customer needs.  Corporate purpose  transactions are used to help manage credit,
interest rate, and liquidity risk or to optimize capital.  Customer transactions
are used to manage Customers' requests for funding.

      The Company's  off-balance sheet  arrangements,  which principally include
lending commitments and derivatives are described below.

      Lending Commitments. Lending commitments include loan commitments, standby
letters of credit and unused business credit card lines.  These  instruments are
not recorded in the  consolidated  balance sheet until funds are advanced  under
the commitments.  The Company provides these lending commitments to Customers in
the normal course of business.

      Loan  commitments for residential  housing and land totaled $40.0 million.
For retail Customers,  loan commitments are generally lines of credit secured by
residential  property.  At September  30, 2004 retail loan  commitments  totaled
$45.4  million.  Standby  letters  of  credit  are  conditional  commitments  to
guarantee performance,  typically contract or financial integrity, of a Customer
to a third party and totaled  $5.5 million at  September  30,  2004.  Commercial
lines of credit and unused  business  and  personal  credit  card  lines,  which
totaled  $26.5  million at September  30, 2004,  are  generally  for  short-term
borrowings.

      The Company applies  essentially the same credit policies and standards as
it does in the lending process when making these commitments.

      Derivatives.  In  accordance  with  SFAS  No.  133,  the  Company  records
derivatives at fair value, as either assets or liabilities,  on the consolidated
balance  sheet.  Derivative  transactions  are measured in terms of the notional
amount,  but this amount is not recorded on the balance  sheet and is not,  when
viewed in isolation, a meaningful measure of the risk profile of the instrument.
The notional  amount is not exchanged,  but is used only as the basis upon which
interest and other payments are calculated.

      At September 30, 2004, the fair value of derivative assets and liabilities
totaled $44,000 and $12,000  respectively.  The related notional amounts,  which
are not recorded on the consolidated balance sheet, totaled $6.7 million for the
derivative  assets and $14.0 million for the derivative  liabilities.  (See Note
23).


                                                                              45



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

Interest Rate Risk Disclosure

      The Bank's Asset  Liability  Management  Committee  ("ALCO")  monitors and
considers  methods of managing exposure to interest rate risk. The ALCO consists
of members of the Board of Directors  and Senior  Leadership  of the Company and
meets  quarterly.  The Bank's  exposure to interest  rate risk is reviewed on at
least a quarterly  basis by the ALCO.  Interest  rate risk  exposure is measured
using interest rate  sensitivity  analysis to determine the Bank's change in net
portfolio value in the event of hypothetical changes in interest rates. The ALCO
is charged with the  responsibility  to maintain the level of sensitivity of the
Bank's net portfolio value within Board approved limits.

      Net portfolio value (NPV)  represents the market value of portfolio equity
and is  equal  to  the  market  value  of  assets  minus  the  market  value  of
liabilities,  with adjustments made for off-balance  sheet items over a range of
assumed  changes in market  interest  rates.  The Bank's Board of Directors  has
adopted  an  interest  rate risk  policy  which  establishes  maximum  allowable
decreases  in NPV in the event of a sudden  and  sustained  one  hundred to four
hundred basis point increase or decrease in market interest rates. The following
table presents the Bank's projected change in NPV as computed by the OTS for the
various rate shock levels as of September 30, 2004.



                            Board Limit    Board Limit      Market Value     Market Value
                            Minimum NPV      Maximum         Of Assets     Portfolio Equity     NPV
Change in Interest Rates       Ratio      Decline in NPV      9/30/04           9/30/04        Ratio
- ------------------------    -----------   --------------    ------------   ----------------   -------
                                                                                
300 basis point rise           5.00%         400 BPS        $ 1,305,536        $ 124,568        9.54%
200 basis point rise           6.00%         300 BPS        $ 1,329,250        $ 137,913       10.38%
100 basis point rise           6.00%         250 BPS        $ 1,352,181        $ 148,722       11.00%
No Change                      6.00%                        $ 1,371,829        $ 157,947       11.51%
100 basis point decline        6.00%         250 BPS        $ 1,383,497        $ 159,851       11.55%
200 basis point decline        6.00%         300 BPS                N/A              N/A         N/A
300 basis point decline        6.00%         350 BPS                N/A              N/A         N/A


      The preceding  table indicates that at September 30, 2004, in the event of
a sudden and sustained  increase in prevailing market interest rates, the Bank's
NPV would be expected to decrease, and that in the event of a sudden decrease in
prevailing  market interest rates,  the Bank's NPV would be expected to increase
minimally.  Values for the 200 and 300 basis point decline are not indicated due
to the level of interest rates at September 30, 2004. At September 30, 2004, the
Bank's estimated changes in NPV were within the limits  established by the Board
of Directors.

      Computation of prospective  effects of hypothetical  interest rate changes
are based on numerous assumptions,  including relative levels of market interest
rates,  loan  prepayments  and deposit  decay,  and should not be relied upon as
indicative of actual results.  Further,  the computations do not contemplate any
actions  the ALCO could  undertake  in  response  to sudden  changes in interest
rates.

      The Bank also uses interest rate  sensitivity  gap analysis to monitor the
relationship between the maturity and repricing of its  interest-earning  assets
and  interest-bearing  liabilities.  Interest rate sensitivity gap is defined as
the  difference  between  the  amount of  interest-earning  assets  maturing  or
repricing  within a specific  time  period  and the  amount of  interest-bearing
liabilities  maturing  or  repricing  within  the  same  time  period.  A gap is
considered  positive when the amount of  interest-rate-sensitive  assets exceeds
the amount of interest-rate-sensitive liabilities. Generally, during a period of
rising rates, a positive gap would result in an increase in net interest income.
Conversely,  during a period of falling  interest  rates,  a positive  gap would
result in a decrease  in net  interest  income.  It is ALCO's  goal to  maintain
reasonable balance between exposure to interest rate fluctuations and earnings.

Impact of New Accounting Pronouncements

      Effective January 1, 2004, the Company adopted FASB  Interpretation No. 46
("FIN 46"),  "Consolidation  of Variable  Interest  Entities,"  which  addresses
consolidation by business  enterprises of variable interest entities.  Under FIN
46, an  enterprise  that  holds  significant  variable  interest  in a  variable
interest  entity but is not the primary  beneficiary is required to disclose the
nature,  purpose,  size and  activities  of the variable  interest  entity,  its
exposure to loss as a result of the variable interest holder's  involvement with
the entity,  and the nature of its involvement with the entity and date when the
involvement  began.  The primary  beneficiary of a variable  interest  entity is
required to disclose the nature,  purpose,  size and  activities of the variable
interest entity, the carrying amount and  classification of consolidated  assets
that are collateral for the variable interest entity's obligations, and any lack
of recourse by creditors  (or  beneficial  interest  holders) of a  consolidated
variable  interest entity to the general credit of the primary  beneficiary.  In
accordance  with these  rules,  the  Company  deconsolidated  Coastal  Financial
Capital Trust I at January 1, 2004, which had been


46



COASTAL FINANCIAL CORPORATION AND SUBSIDIARIES
Management's Discussion and Analysis - Continued

formed to raise  capital by issuing  preferred  securities  to an  institutional
investor. The deconsolidation of this wholly-owned  subsidiary,  increased other
assets  by  $464,000,   increased  junior  subordinated   debt-trust   preferred
securities by $15.5 million,  and reduced debt  associated  with trust preferred
securities by $15.0 million. The full and unconditional guarantee by the Company
for the preferred securities remains in effect.

      FASB Statement No. 150, Accounting for Certain Financial  Instruments with
Characteristics  of both  Liabilities  and Equity,  was issued in May 2003.  The
Statement  establishes  standards  for the  classification  and  measurement  of
certain  financial  instruments  with  characteristics  of both  liabilities and
equity.   The  Statement  also  includes  required   disclosures  for  financial
instruments  within its scope. For the Company,  the Statement was effective for
instruments  entered into or modified  after May 31, 2003 and otherwise  will be
effective as of January 1, 2004,  except for  mandatorily  redeemable  financial
instruments.  For certain  mandatorily  redeemable  financial  instruments,  the
Statement  will be effective  for the Company on January 1, 2005.  The effective
date has been  deferred  indefinitely  for certain  other  types of  mandatorily
redeemable  financial  instruments.  The  Company  currently  does  not have any
financial instruments that are within the scope of this Statement.

      On March 9, 2004,  the  Securities  and Exchange  Commission  staff issued
Staff Accounting Bulletin No. 105, "Application of Accounting Principles to Loan
Commitments"  ("SAB 105").  SAB 105 provides  recognition  guidance for entities
that issue loan  commitments that are required to be accounted for as derivative
instruments.  SAB 105 indicates  that the expected  future cash flows related to
the  associated  servicing  of  the  loan  and  any  other  internally-developed
intangible assets should not be considered when recognizing a loan commitment at
inception or through its life.  SAB 105 also discusses  disclosure  requirements
for loan  commitments  and is effective  for loan  commitments  accounted for as
derivatives and entered into subsequent to March 31, 2004. The Company currently
does not include the  associated  servicing  of the loan when  recognizing  loan
commitments at inception and throughout its life. The Company adopted SAB 105 on
April 1, 2004 with no material impact.

      In March 2004, the Financial  Accounting  Standards  Board ("FASB") issued
EITF No. 03-1 ("EITF 03-1"), "The Meaning of Other-Than-Temporary Impairment and
Its Application of Certain  Investments," which provided guidance for evaluating
whether an investment is other-than-temporarily  impaired and its application to
investments  classified as either  available for sale or held to maturity  under
FASB Statement No. 115,  "Accounting for Certain  Investments in Debt and Equity
Securities,"  and  investments  accounted for under the cost or equity method of
accounting.  In September 2004, the FASB issued FASB Staff Position ("FSP") EITF
No. 03-1-1,  a delay of the effective date for the  measurement  and recognition
guidance  contained in paragraphs 10-20 of EITF 03-1 until the FASB issues final
guidance, expected in the first quarter of 2005.

      Paragraphs 10 through 20 of EITF 03-1 provide  guidance on when impairment
of debt and equity securities is considered other-than-temporary.  This guidance
generally states impairment is considered other-than-temporary unless the holder
of the security  has both the intent and ability to hold the security  until the
fair value recovers and evidence  supporting the recovery  outweighs evidence to
the contrary.  We are currently evaluating the impact of the initial adoption of
this  guidance  on the  financial  condition  or  results of  operations  of the
Company.

      The Company adopted the guidance of EITF 03-1,  excluding paragraphs 10-20
effective as of September  30, 2004. As a result of this  adoption,  the Company
provides  additional  disclosures,  which  are  found  in  Notes 2 and 3 of this
report. The initial adoption of this issue, which excludes  paragraphs 10-20 did
not have a material  impact on the financial  condition or results of operations
of the Company.

Capital Standards and Regulatory Matters

      The Bank's capital standards  include:  (1) a leverage limit requiring all
OTS chartered  financial  institutions to maintain core capital in an amount not
less than 4% of the financial institution's total assets; (2) a tangible capital
requirement of not less than 1.5% of total assets;  and (3) a risk-based capital
requirement  of not  less  than  8.0%  of  risk  weighted  assets.  For  further
information  concerning  the Bank's capital  standards,  refer to Note 14 of the
Notes to the Consolidated Financial Statements.


                                                                              47


Board of Directors



Coastal Financial Corporation                Coastal Federal Bank                        Coastal Planners Holding Corporation
                                                                                      
   E. Lawton Benton                             E. Lawton Benton                            James T. Clemmons
   President                                    President                                   Chairman
   C.L. Benton & Sons, Inc.                     C.L. Benton & Sons, Inc.                    Coastal Financial Corporation

   James C. Benton                              James C. Benton                             Michael C. Gerald
   Retired President                            Retired President                           President and Chief Executive Officer
   C.L. Benton & Sons, Inc.                     C.L. Benton & Sons, Inc.                    Coastal Financial Corporation

   G. David Bishop                              G. David Bishop                             Jerry L. Rexroad, CPA
   Managing Director                            Managing Director                           Chief Financial Officer
   White Harvest Trading Co., LLC               White Harvest Trading Co., LLC              Coastal Planners Holding Corporation

   J. Robert Calliham                           J. Robert Calliham
   President and Chief Executive Officer        President and Chief Executive Officer
   Smith, Sapp, Bookhout, Crumpler &            Smith, Sapp, Bookhout, Crumpler &
   Calliham, P.A.                               Calliham, P.A.

   James T. Clemmons                            James T. Clemmons
   Chairman                                     Chairman
   Coastal Financial Corporation                Coastal Federal Bank

   James P. Creel                               James P. Creel
   President                                    President
   Creel Corporation                            Creel Corporation

   James. H. Dusenbury                          James. H. Dusenbury
   Retired - Attorney                           Retired - Attorney
   Dusenbury and Clarkson Law Firm              Dusenbury and Clarkson Law Firm

   Michael C. Gerald                            Michael C. Gerald
   President and Chief Executive Officer        President and Chief Executive Officer
   Coastal Financial Corporation                Coastal Federal Bank

   Frank A. Thompson, II                        Frank A. Thompson, II
   President                                    President
   Peoples Underwriters, Inc.                   Peoples Underwriters, Inc.



48



COASTAL FINANCIAL CORPORATION



Leadership Group
                                                             
   Sherri J. Adams                 Anne R. Caldwell                Joel P. Foster
   Branch Manager                  Assistant Vice President        Senior Vice President
   N. Myrtle Beach                 Deposit Servicing Leader        Area Banking Leader
                                                                   Myrtle Beach Community
   Ginger Allen                    Daniel R. Cameron, Jr.
   Assistant Vice President        Assistant Vice President        Andrew D. Gable
   Senior Underwriter              Commercial Banking Officer      Assistant Vice President
                                   Wilmington                      Residential Brokerage
   Anthony Ambuhl
   Assistant Vice President        Tamra T. Cannon                 William A. Gehman, III, CPA
   Commercial Banking              Assistant Vice President        Senior Vice President
   Officer                         Senior Branch Manager           Corporate Controller
                                   Conway
   Phillip G. Ammons                                               Mary L. Geist
   Vice President                  Shonda C. Chestnut              Vice President
   Community Banking               Assistant Vice President        Data Services Leader
   Leader                          Senior Banking Leader
   Pawleys Island & Murrells       Surfside                        Michael C. Gerald
   Inlet                                                           President and Chief Executive
                                   Susan J. Cooke                  Officer
   Donna P. Bailey                 Senior Vice President
   Assistant Vice President        Corporate Secretary             Jimmy R. Graham
   Delivery Systems Resource       Administrative Services         Executive Vice President
   Administrator                   Leader                          Chief Information Officer

   James R. Baker, MCSE            Patricia A. Coveno              Don C. Hamilton
   Assistant Vice President        Vice President                  Vice President
   Systems Engineer                Retail Banking Resource         Residential Banking Leader
                                   Leader
   Harry G. Bates, IV                                              E. Haden Hamilton, Jr.
   Assistant Vice President        Jerry J. Cox, Jr.               President
   Commercial Banking              Vice President                  Coastal Investor Services
   Officer                         Community Banking Leader
   Oak Street                      Loris Community                 Kathy D. Hane
                                                                   Assistant Vice President
   Jeffrey A. Benjamin             John L. Creamer                 Senior Branch Manager
   Senior Vice President           Vice President                  Pawleys Island
   Credit Administration           Coastal Investor Services
   Leader                                                          Lauren E. Henson
                                   C. Renee Cummins                Vice President
   Rick R. Bowen                   Branch Manager                  Dean of Coastal Federal
   Facilities Maintenance          Socastee                        University
   Leader
                                   Deborah S. Dillard              J. Michael Hill
   Steven Brockmann                Branch Manager                  Vice President
   Assistant Vice President        Sunset Beach                    Coastal Investor Services
   Coastal Investor Services
                                   Robert D. Douglas               Debra Hinson
   Cynthia L. Buffington           Executive Vice President        Assistant Vice President
   Assistant Vice President        Human Resources Leader          Operations Leader
   Item Processing Leader                                          Coastal Investor Services
                                   Trina S. Dusenbury
   Nancy G. Bundy                  Vice President                  Glenn D. Humbert
   Branch Manager                  Residential Loan                Vice President
   Surfside                        Administration Leader           Community Banking Leader
                                                                   Sunset Beach Community
   Ronnie L. Burbank               Michael L. Evans
   Vice President                  Vice President                  Lisa B. James
   Senior Banking Leader           Loan Review Leader              Senior Vice President
   Wilmington CBD                                                  Operations Leader
                                   Rita E. Fecteau
   Glenn T. Butler, MCSE,          Vice President                  Stephanie L. Karnap
   CCNA                            Accounting Leader               Branch Manager
   Vice President                                                  Waccamaw
   Network Services Leader         J. Daniel Fogle
                                   Vice President                  Ruth S. Kearns
                                   Senior Banking Leader           Senior Vice President
                                   Carolina Forest /               Community Relations Officer
                                   Waccamaw / Conway



                                                                              49



COASTAL FINANCIAL CORPORATION



Leadership Group - Continued
                                                               
   L. Eric Keys                    Abigail E. Mishoe                 Joseph Shumbo
   Vice President                  Assistant Vice President          Assistant Vice President
   Community Banking Leader        Residential Banking Officer       Residential Banking Leader
   South Horry Community
                                   Lynn T. Murray                    J. Marcus Smith, Jr.
   Linwood E. Koonce, Jr.          Senior Vice President             Senior Vice President
   Banking Closing Leader          Checking Account Product          Internal Audit Leader
                                   Development & Management
   John L. Kosicki                 Officer                           Phillip G. Stalvey
   Senior Vice President                                             Executive Vice President
   Residential Banking Leader      Deborah J. Myers                  Banking Leader
                                   Assistant Vice President
   James Louis LaBruce             Electronic Banking Leader         H. Delan Stevens
   Vice President                                                    Vice President
   Senior Banking Leader           Ronald A. Nolan                   Community Banking Leader
                                   Assistant Vice President          West Community
   Scott W. Lander                 Security Officer
   Senior Vice President                                             S. Annette Stroud
   Area Leader                     Deborah A. Orobello               Branch Manager
   North Carolina Region           Branch Manager                    Carolina Forest
                                   Little River
   William H. Langfitt                                               Sandra J. Szarek
   Assistant Vice President        Charles S. Page                   Assistant Vice President
   Branch Manager                  Vice President                    Commercial Loan Servicing
   Dunes                           Senior Banking Leader             Leader
                                   Carolina Forest
   Justin M. Lee                                                     Andrea M. Taiani
   Assistant Vice President        Orit Perez                        Customer Contact Center
   Senior Banking Leader           Assistant Vice President          Leader
   Socastee                        Senior Branch Manager
                                   Oak Street and 38th Avenue        Sarah B. Thomas
   Pauline M. Lewis                Bi-Lo                             Assistant Vice President
   Branch Manager                                                    Business Banking Loan
   Shallotte                       Ellen S. Poisson                  Administrator
                                   Branch Manager
   Edward L. Loehr, Jr.            Wilmington - Oleander             Terry B. Thornton
   Vice President                                                    Vice President
   Budgeting and Treasury          Derick R. Powers                  Senior Branch Manager
                                   Senior Banking Leader             Wilmington
   Mary M. Lundy                   Southport
   Branch Manager                                                    Matthew J. Towns
   Southport                       Jerry L. Rexroad, CPA             Vice President
                                   Executive Vice President          Credit Administration
   Kathleen M. Lutes               Chief Financial Officer
   Assistant Vice President                                          Douglas W. Walters
   Senior Underwriter              David L. Roe                      Vice President
                                   Senior Vice President             Residential Banking Leader
   Richard M. Marsh                Small Business Banking Leader     North Myrtle Beach
   Branch Manager
   Loris                           Eulette W. Sauls                  Theresa M. Whitley
                                   Assistant Vice President          Closing and Construction
   Michael C. Mauney               Information Management Leader     Leader
   Assistant Vice President
   Collections Leader              Sherry G. Schoolfield             Sandra R. Zanfini
                                   Assistant Vice President          Assistant Vice President
   Amy E. McLaurin                 Compliance Officer                Assistant Corporate Secretary
   Assistant Vice President                                          Corporate Support Leader
   Senior Banking Leader           Douglas E. Shaffer
   Sunset Beach                    Senior Vice President
                                   Area Leader
   Janice B. Metz                  North and West Communities
   Assistant Vice President
   Advertising Officer             Steven J. Sherry
                                   Executive Vice President
                                   Chief Marketing Officer



50



Branch Locations



Coastal Federal Bank
                                                                  
   Oak Street Branch                 Pawleys Island Branch              38th Avenue Branch (BI-LO)
   2619 Oak Street                   Coastal Federal Town Center        1245 38th Avenue North
   Myrtle Beach, SC 29577-3129       11403 Ocean Highway                Myrtle Beach, SC 29577
   843.205.2000                      Pawleys Island, SC 29585           843.205.2041
                                     843.205.2020
   Carolina Forest Branch                                               Wilmington Branch
   3894 Renee Drive                  Shallotte Branch                   5710 Oleander Drive, Suite 209
   Myrtle Beach, SC 29579            200 Smith Avenue                   Wilmington, NC 28403
   843.205.2016                      Shallotte, NC 28470                843.205.2031
                                     843.205.2035                       910.313.1161
   Conway Branch                     910.754.6186
   310 Wright Boulevard                                                 Wilmington Branch
   Conway, SC 29526                  Socastee Branch                    109 Market Street
   843.205.2005                      4801 Socastee Boulevard            Wilmington, NC 28401
                                     Myrtle Beach, SC 29575             843.205.2033
   Dunes Branch                      843.205.2007                       910.763.2372
   7500 North Kings Highway
   Myrtle Beach, SC 29572            Southport Branch
   843.205.2001                      4956-1 Long Beach Road SE
                                     Southport, NC 28461
   Little River Branch               843.205.2032
   1602 Highway 17                   910.454.4173
   Little River, SC 29566
   843.205.2014                      Sunset Beach Branch
                                     1625 Seaside Road SW
   Loris Branch                      Sunset Beach, NC 28468
   3610 Broad Street                 843.205.2012
   Loris, SC 29569                   910.579.8160
   843.205.2018
                                     Surfside Branch
   Murrells Inlet Branch             112 Highway 17 South
   3348 Highway 17 South             & Glenns Bay Road
   & Inlet Crossing                  Surfside Beach, SC 29575
   Murrells Inlet, SC 29576          843.205.2003
   843.205.2008
                                     Waccamaw Medical Park Branch
   North Myrtle Beach Branch         112 Waccamaw Medical Park Drive
   521 Main Street                   Conway, SC 29526
   North Myrtle Beach, SC 29582      843.205.2009
   843.205.2002



                                                                              51



Corporate Information

Common Stock and Dividend Information

The common stock of Coastal  Financial  Corporation is quoted through the Nasdaq
Stock Market  under the symbol CFCP.  For  information  contact the  Shareholder
Relations office.

As of November 30, 2004, the Corporation had 1,114  shareholders  and 15,935,823
shares of Common Stock outstanding.  This does not reflect the number of persons
or entities who hold stock in nominee or "street name."

The  Company's  ability to pay  dividends  depends  primarily  on the ability of
Coastal  Federal Bank to pay dividends to the Company.  See Notes 14, 15, and 19
of the Notes to Consolidated Financial Statements for further information.

Market Price of Common Stock

The table below  reflects the high and low bid stock prices  published by Nasdaq
for each quarter.  Such prices may reflect inter-dealer  prices,  without retail
mark-up,  mark-down or  commissions,  and may not necessarily  represent  actual
transactions.  The  prices  have been  adjusted  retroactive  to  reflect  stock
dividends.

                                HIGH           LOW            CASH
                                 BID           BID          DIVIDEND
Fiscal Year 2004:
  First Quarter                $15.67        $11.49          $0.045
  Second Quarter                15.00         11.32           0.045
  Third Quarter                 14.26         10.73           0.045
  Fourth Quarter                15.18         12.76           0.050

Fiscal Year 2003:
  First Quarter                $12.70        $10.17          $0.037
  Second Quarter                11.73          9.63           0.037
  Third Quarter                 11.15          9.67           0.045
  Fourth Quarter                13.15         10.28           0.045

Form 10-K

A copy of Coastal Financial  Corporation's  Annual Report on Form 10-K, as filed
with the Securities  Exchange  Commission for the year ended September 30, 2004,
may be obtained without a charge by writing to the Shareholder Relations Officer
at the Corporate Address.

Annual Meeting of Shareholders

The Annual Meeting of Shareholders of Coastal Financial Corporation will be held
at the Ocean Reef Resort  (formerly Myrtle Beach  Martinique),  7100 North Ocean
Boulevard,  Myrtle Beach, South Carolina,  on Tuesday,  January 25, 2005 at 2:00
p.m., Eastern Standard Time.

Additional Information

If you are receiving  duplicate  mailing of shareholder  reports due to multiple
accounts,  we can  consolidate  the  mailings  without  affecting  your  account
registration. To do this, or for additional information, contact the Shareholder
Relations Office, at the Corporate address shown below.

Corporate Offices

Coastal Financial Corporation
2619 Oak Street
Myrtle Beach, South Carolina 29577
843.205.2000

Transfer Agent and Registrar

Registrar and Transfer Company
P.O. Box 1010
Cranford, NJ 07016
1.800.866.1340 Ext. 2514

Independent Registered Public Accounting Firm
KPMG LLP
55 Beattie Place, Suite 900
Greenville, South Carolina 29601

Special Counsel

Muldoon Murphy Faucette & Aguggia LLP
5101 Wisconsin Avenue
Washington, DC 20016

Shareholder Relations Officer

Susan J. Cooke
Coastal Financial Corporation
2619 Oak Street
Myrtle Beach, South Carolina 29577
843.205.2000

Coastal Financial Corporation is an equal opportunity employer and pledges equal
opportunities without regard to religion,  citizenship, race, color, creed, sex,
age, national origin, disability or status as a disabled or Vietnam-Era veteran.


                                                                                                 
COASTAL                   [LOGO]             [LOGO]            * COASTAL                                        Securities are
FEDERAL               EQUAL HOUSING          COASTAL             INVESTOR          RAYMOND JAMES                offered exclusively
BANK                      LENDER    RETIREMENT o ESTATE o TAX    SERVICES        FINANCIAL SERVICES             through Raymond
The right bank for you.   MEMBER            PLANNERS                              MEMBER NASD/SIPC              James Financial
                           FDIC                                            Committed to your financial future.  Services, Inc.,
                                                                                                                member NASD/SIPC, an
                                                                                                                independent
                                                                                                                broker/dealer, and
                                                                                                                are not insured by
                                                                                                                the FDIC or any
                                                                                                                other bank
                                                                                                                insurance, are not
                                                                                                                deposits or
                                                                                                                obligations of the
                                                                                                                bank, are not
                                                                                                                guaranteed by the
                                                                                                                bank, and are
                                                                                                                subject to risk,
                                                                                                                including the
                                                                                                                possible loss of
                                                                                                                principal.



52