SECURITIES AND EXCHANGE COMMISSION
                                  WASHINGTON DC
                                   Form 10-QSB

         (Mark One)

     [X]  Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange
          Act of 1934 For the quarterly period ended March 31, 2002

                                       Or

     [_]  Transition Report Pursuant to Section 13 or 15 (d) of the Securities
          Exchange Act of 1934 For the transition period from _____ to



                       MountainBank Financial Corporation
           ----------------------------------------------------------
           (Exact name of the registrant as specified in its charter)


       North Carolina                                   56-2237240
       --------------                                   ----------
  (State of Incorporation)                  (I.R.S. Employer Identification No.)


                    201 Wren Dr., Hendersonville, N.C. 28792
                    ----------------------------------------
                    (Address of principal executive offices)


                                 (828) 697-0030
                                 --------------
                (Issuer's telephone number, including area code)


     Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15 (d) of the Exchange Act during the past 12 months (or for such
shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.

Yes  X   No __
    ---

     State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date:

     At May 7, 2002, the Company had 3,122,482 shares outstanding of its $4 par
common stock.

     Transitional Small Business Disclosure Format (check one): Yes___ No  X
                                                                          ---



                       MountainBank Financial Corporation
                                   Form 10-QSB
                                Table of Contents
- --------------------------------------------------------------------------------

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL INFORMATION

The financial statements of MountainBank Financial Corporation are set forth in
the following pages.


                                                                                               
        Balance Sheets at March 31, 2002 (Unaudited) and December 31, 2001 (Audited) ............   3

        Statement of Operations (Unaudited) for the Three Months Ended March 31, 2002 and 2001...   4

        Statement of Changes in Stockholders' Equity for the years ended December 31, 2001 and
          2000 (Audited) and the three months ended March 31, 2002 (Unaudited) ..................   5

        Statement of Cash Flows (Unaudited) for the Three Months Ended March 31, 2002 and 2001 ..   6

        Notes to the Unaudited Financial Statements .............................................   7

        Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                     CONDITION AND RESULTS OF OPERATIONS ........................................   9

        PART II.  OTHER INFORMATION

        Item 1.    Legal Proceedings ............................................................   14

        Item 2.    Changes in Securities ........................................................   14

        Item 3.    Defaults Upon Senior Securities ..............................................   14

        Item 4.    Submission of Matters to a Vote of Security Holders ..........................   14

        Item 5.    Other Information ............................................................   14

        Item 6.    Exhibits and Reports on Form 8-K .............................................   14

        Signatures ..............................................................................   15



                                       2




MountainBank Financial Corporation
Balance Sheets
At March 31, 2002 (Unaudited) and December 31, 2001 (Audited)




                                                                   March 31, 2002           December 31, 2001
                                                                   --------------           -----------------
                                                                                    
Assets

Cash and due from banks                                        $           22,599,907     $          10,125,801
Interest bearing deposits with banks                                          271,839                   524,767
Federal funds sold                                                          5,344,000                         -
Investment securities available for sale                                   29,746,217                34,626,207
Restricted equity securities                                                9,888,700                10,761,398
Loans, net of allowance for loan losses of $8,294,620 at
    March 31, 2002 and $7,113,269 at December 31, 2001                    522,499,786               483,871,913
Property and equipment, net                                                 7,442,785                 7,203,652
Accrued income                                                              3,375,972                 3,248,609
Intangible assets, net                                                      2,737,544                 2,820,307
Other assets                                                                8,021,749                 7,940,308
                                                               ----------------------     ---------------------
       Total assets                                            $          611,928,499     $         561,122,962
                                                               ======================     =====================

Liabilities and Stockholders' Equity


Liabilities

Noninterest-bearing deposits                                   $           48,645,881     $          41,187,520
Interest-bearing deposits                                                 462,140,183               426,319,154
                                                               ----------------------     ---------------------
    Total deposits                                                        510,786,064               467,506,674

Federal funds purchased and
    Securities sold under agreements to repurchase                          5,154,871                 5,239,949
Short-term debt                                                             1,250,000                 1,250,000
Long-term debt                                                             42,652,448                42,633,140
Obligations under capital lease                                               729,219                   735,567
Accrued interest payable                                                    4,642,627                 4,778,290
Other liabilities                                                           1,747,711                 1,963,950
                                                               ----------------------     ---------------------
       Total liabilities                                                  566,962,940               524,107,570
                                                               ----------------------     ---------------------

Commitments and contingencies


Stockholders' equity

Preferred stock, no par value; 3,000,000 shares authorized;
    and 369,081 and 92,667 shares issued and outstanding
    at March 31, 2002 and  December 31, 2001, respectively                  8,857,944                 2,224,008
Common stock, $4 par value;  10,000,000 shares authorized;
    and 3,112,022 and 3,112,699 shares issued and outstanding
    at March 31, 2002 and  December 31, 2001, respectively                 12,448,088                12,450,796
Surplus                                                                    18,578,434                18,584,215
Retained earnings                                                           5,231,823                 3,692,648
Acumulated other comprehensive income (loss)                                 (150,730)                   63,725
                                                               ----------------------     ---------------------
       Total stockholders' equity                                          44,965,559                37,015,392
                                                               ----------------------     ---------------------
       Total liabilities and stock holders' equity             $          611,928,499     $         561,122,962
                                                               ======================     =====================




MountainBank Financial Corporation
Statement of Operations (Unaudited)
For the three months ended March 31, 2002 and March 31, 2001



                                                                                2002         2001
                                                                                ----         ----
                                                                                   
Interest income

    Loans and fees on loans                                                $ 10,051,198  $ 5,252,655
    Federal funds sold                                                            8,251       91,494
    Investment securities, taxable                                              408,193      526,873
    Investment securities, nontaxable                                            24,045        8,941
    Deposits with banks                                                           1,402       51,794
    Dividends                                                                    29,697       12,172
    Other                                                                        15,925            -
                                                                           ------------  ------------
       Total interest income                                                 10,538,711    5,943,929
                                                                           ------------  ------------

Interest expense

    Deposits                                                                  3,679,858    3,410,865
    Federal funds purchased and securities sold under
       agreements to repurchase                                                  41,341       53,514
    Other borrowed funds                                                        571,674       14,209
                                                                           ------------  ------------
       Total interest expense                                                 4,292,873    3,478,588
                                                                           ------------  ------------
       Net interest income                                                    6,245,838    2,465,341
Provision for loan losses                                                     1,300,000      627,000
                                                                           ------------  ------------
       Net interest income after provision for loan losses                    4,945,838    1,838,341
                                                                           ------------  ------------

Noninterest income

    Service charges on deposit accounts                                         492,137      148,885
    Mortgage origination income                                                 565,154      130,845
    Gain on sale of securities                                                  245,145            -
    Other service charges and fees                                               97,632       87,354
                                                                           ------------  ------------
    Other income                                                              1,400,068      367,084
                                                                           ------------  ------------

Noninterest expense

    Salaries and employee benefits                                            1,958,253      762,762
    Occupancy expense                                                           473,699      253,249
    Other expense                                                             1,249,779      474,099
                                                                           ------------  ------------
       Total noninterest expense                                              3,681,731    1,490,110
                                                                           ------------  ------------
       Income before income taxes                                             2,664,175      715,315
          Income tax expense                                                  1,125,000      210,000
                                                                           ------------  ------------
             Net income                                                    $  1,539,175  $   505,315
                                                                           ============  ============
Earnings per share                                                         $       0.49  $      0.23
                                                                           ============  ============
Diluted earnings per share                                                 $       0.41  $      0.20
                                                                           ============  ============
Weighted average shares outstanding                                           3,112,522    2,246,899
                                                                           ============  ============



                                       4



MountainBank Financial Corporation
Statement of Changes in Stockholders' Equity For the two years ended December
31, 2001, 2000 (Audited) and the three months ended March 31, 2002 (Unaudited)
- --------------------------------------------------------------------------------



                                                                                                    Accumulated

                                                Stock                                                  Other
                                                -----
                                       Preferred       Common                       Retained       Comprehensive

                                        Amount         Amount        Surplus        Earnings       Income (Loss)         Total
                                        ------         ------        -------        --------       -------------         -----
                                                                                                   
Balance, December 31, 1999           $         -   $  5,769,730  $  4,385,302   $    126,541       $    (59,081)     $ 10,222,492
Comprehensive income
Net Income                                     -              -             -      1,055,969                  -         1,055,969
Net change in unrealized
   appreciation on investment
   securities available for sale               -              -             -              -            198,332           198,332
                                                                                                                     ------------
Total comprehensive income                                                                                              1,254,301

Fractional shares purchased                    -           (323)          323              -                  -                 -
Shares sold                                    -      1,705,325     5,005,128              -                  -         6,710,453
Stock options exercised                        -         13,020        10,153                                              23,173
                                     -----------------------------------------------------------------------------------------------
Balance December 31, 2000                      -      7,487,752     9,400,906      1,182,510            139,251        18,210,419
                                     ===============================================================================================

Comprehensive income
Net Income                                     -              -             -      2,510,138                  -         2,510,138
Net change in unrealized
   appreciation on investment
   securities available for sale               -              -             -              -            (75,526)          (75,526)
                                                                                                                     ------------
Total comprehensive income                                                                                              2,434,612

Shares sold                            2,224,008              -             -              -                  -         2,224,008
Shares issued to acquire
   PremierMortgage Associates, Inc.            -         80,000       220,000              -                  -           300,000
Shares issued to acquire
   First Western Bank                          -      2,751,364    11,005,456              -                  -        13,756,820
Stock options exercised                        -         56,548        32,985              -                  -            89,533
Stock split, effected in
   the form of a dividend                      -      2,075,132    (2,075,132)             -                  -                 -
                                     -----------------------------------------------------------------------------------------------
Balance December 31, 2001              2,224,008     12,450,796    18,584,215      3,692,648             63,725        37,015,392
                                     ===============================================================================================

Comprehensive income
Net Income                                     -              -             -      1,539,175                  -         1,539,175
Net change in unrealized
   appreciation on investment
   securities available for sale               -              -             -              -           (214,455)         (214,455)
                                                                                                                     ------------
Total comprehensive income                                                                                              1,324,720
Shares sold                            6,633,936              -             -              -                  -         6,633,936
Stock options exercised                        -            360           840              -                  -             1,200
Dissenters' Shares                             -         (1,800)       (7,889)             -                  -            (9,689)
Fractional shares purchased                    -         (1,268)        1,268              -                  -                 -
                                     -----------------------------------------------------------------------------------------------
Balance March 31, 2002               $ 8,857,944   $ 12,448,088  $ 18,578,434   $  5,231,823       $   (150,730)     $ 44,965,559
                                     ===============================================================================================


                                       5



MountainBank Financial Corporation
Statements of Cash Flows (Unaudited)
For the Three Months Ended March 31, 2002 and 2001
- --------------------------------------------------------------------------------



Cash flows from operating activities                                                    March 31, 2002         March 31, 2001
                                                                                        --------------         --------------
                                                                                                         
  Net income                                                                            $  1,539,175           $    505,315
  Adjustments to reconcile net income (loss) to net cash provided by operations:
     Depreciation and amoritization                                                          295,545                106,258
     Provision for loan losses                                                             1,300,000                627,000
     Net gain on sales of securities                                                        (245,145)                     -
     Accretion of discount on securities, net of amortization of premiums                       (530)                  (105)
  Changes in assets and liabilities:
     Accrued income                                                                         (127,363)              (106,994)
     Other real estate owned                                                                (159,218)                     -
     Other assets                                                                            184,277                 88,142
     Accrued interest payable                                                               (135,663)             1,319,407
     Other liabilities                                                                      (196,931)              (263,969)
                                                                                        ------------           ------------
              Net cash provided (used) by operating activities                             2,454,147              2,275,054
                                                                                        ------------           ------------

Cash flows from investing activities
  Net (increase) decrease in federal funds sold                                           (5,344,000)             9,220,000
  Net decrease in interest-bearing deposits with banks                                       252,928              3,531,149
  Purchases of investment securities                                                     (10,758,564)            (3,070,246)
  Maturities of investment securities                                                      1,884,644              3,016,731
  Sales of investment securities                                                          14,551,327                      -
  Net increase in loans                                                                  (39,927,873)           (44,513,310)
  Purchases of property and equipment                                                       (451,914)              (200,121)
                                                                                        ------------           ------------
              Net cash used in investing activities                                      (39,793,452)           (32,015,797)
                                                                                        ------------           ------------

Cash flows from financing activities
  Net increase in demand, NOW and savings deposits                                         7,458,361              2,380,455
  Net increase in time deposits                                                           35,821,029             17,484,020
  Net (decrease) increase in Federal funds purchased securities sold under
     agreements to repurchase                                                                (85,078)             5,467,741
  Net increase in notes payable                                                                    -              5,000,000
  Repayment of obligations under capital lease                                                (6,348)                (5,891)
  Proceeds from the exercise of stock options                                                  1,200                 10,882
  Proceeds from the issuance of preferred stock, net                                       6,633,936                      -
  Purchase of dissenter's common stock shares                                                 (9,689)                     -
                                                                                        ------------           ------------
              Net cash provided by financing activities                                   49,813,411             30,337,207
                                                                                        ------------           ------------
              Net increase in cash and cash equivalents                                   12,474,106                596,464
Cash and cash equivalents, beginning                                                      10,125,801              7,797,745
                                                                                        ------------           ------------
Cash and cash equivalents, ending                                                       $ 22,599,907           $  8,394,209
                                                                                        ============           ============

Supplemental disclosures of cash flow information
    Interest paid                                                                       $  4,428,536           $  2,159,181
                                                                                        ============           ============
    Income taxes paid                                                                   $  1,125,000           $    170,285
                                                                                        ============           ============


                                       6



MountainBank Financial Corporation
Notes to Unaudited Financial Statements
March 31, 2002
- --------------------------------------------------------------------------------

Note 1.  Organization and Summary of Significant Accounting Policies

Organization:

          MountainBank Financial Corporation (the "Company") was incorporated on
     January 10, 2001 by the Board of Directors of MountainBank (the "Bank") for
     the sole purpose of acquiring the Bank and serving as the Bank's parent
     bank holding company. Prior to its acquisition of the Bank, the company
     conducted no business or operations other than those activities related to
     the acquisition. On March 30, 2001, the Company acquired the Bank under
     the terms of an Agreement and Plan of Reorganization and Share Exchange
     dated January 11, 2001. The Company is regulated by the Federal Reserve of
     Richmond.

          On December 31, 2001, the Company acquired First Western Bank, located
     in Burnsville, N.C. and merged it into MountainBank. The first quarter of
     2002 represents the first quarter of operations for the combined banks.

          MountainBank ("the Bank") is a state chartered, full service
     commercial banking institution, insured by the FDIC and incorporated under
     the laws of North Carolina. The Bank operates fifteen full service banking
     offices located in nine western North Carolina counties as well as a
     mortgage brokerage operation headquartered in Greenwood, S.C. The Bank is
     subject to regulation by the FDIC and the North Carolina State Banking
     Commission. As MountainBank Financial Corporation is a single bank holding
     company, much of the following discussion relates both to the Company and
     the Bank and will speak to both entities interchangeably.

Basis of Presentation:

          The financial statements as of March 31, 2002 and for the periods
     ended March 31, 2002 and 2001, have been prepared by the Company without
     audit, pursuant to the rules and regulations of the Securities and Exchange
     Commission. In the opinion of management, the information furnished in
     these interim financial statements reflects all adjustments necessary to
     present fairly the Company's financial position, results of operations,
     cash flows and changes in shareholders' equity for such interim periods.
     Management believes that all interim period adjustments are of a normal
     recurring nature. These financial statements should be read in conjunction
     with the Company's audited financial statements and the notes thereto as of
     December 31, 2001, included in the Company's Annual Report on Form 10-KSB
     for the fiscal year ended December 31, 2001.

                                       7



MountainBank Financial Corporation
Notes to Unaudited Financial Statements
March 31, 2002
- --------------------------------------------------------------------------------

          Statements in this report as to the Company's projections for
     expansion, capital expenditures, earnings and other such issues as well as
     for future financial or economic performance of the Company are "forward
     looking" statements, and are being provided in reliance upon the "safe
     harbor" provision of the Private Securities Litigation Reform Act of 1995.
     Important factors that could cause actual results or events to differ
     materially from those projected, estimated, assumed or anticipated in any
     such forward looking statements include changes in general economic
     conditions in the Company's markets, loan losses, including loan losses
     resulting from adverse economic conditions, increased competition, any loss
     of the Company's key management personnel, changes in governmental
     regulations and other factors.

          The accounting and reporting policies of the Company follow generally
     accepted accounting principles and general practices within the financial
     services industry. The accounting policies followed are set forth in Note 1
     to the Company's 2001 Financial Statements incorporated in its 2001 Form
     10-KSB.

Commitments and Other Contingencies:

          In the normal course of business there are various commitments and
     contingent liabilities such as commitments to extend credit, which are not
     reflected on the financial statements. Management does not anticipate any
     significant losses to result from these transactions. The unfunded portion
     of loan commitments and standby letters of credit as of March 31, 2002 was
     approximately $88.4 million.

Properties and Equipment:

          Company properties and equipment are stated at cost less accumulated
     depreciation. Depreciation is computed by the straight-line method over
     periods of two to thirty-five years for capital leases and leasehold
     improvements and from two to twenty years for furniture and equipment.

                                       8



MountainBank Financial Corporation
Management Discussion and Analysis
March 31, 2002
- --------------------------------------------------------------------------------

ITEM 2.  Management's Discussion and Analysis of Financial Condition and
         Results of Operations.

          The following discussion and analysis is provided to address
     information about the Company's financial condition and results of
     operations which is not otherwise apparent from the financial statements
     included in this report. Reference should be made to those statements for
     an understanding of the following discussion and analysis.

     Changes in Financial Condition March 31, 2002 Compared with December 31,
     2001

          During the first quarter of 2002, the Company continued to grow at a
     relatively rapid rate. However, management has determined to slow "organic"
     or internal growth rates during 2002 from the 100% annualized rates
     experienced each year since the Company's inception to a range of 25% to
     40%. This still represents exceptionally rapid growth as compared to peer
     institutions and will require substantial expansion of the Company's
     geographic footprint via entering new markets not currently being served.
     In addition to internal growth, management intends to find strategic merger
     partners who share common goals relating to institutional performance and
     the creating of shareholder value with whom to combine. Management intends
     to be very selective in such activity and does not intend to acquire other
     companies simply for the sake of growth. Management's intent is to grow the
     Company so as to provide additional liquidity in its stock making ownership
     of the company more attractive to a broader base of investors and to attain
     sufficient size so as to achieve greater economies of scale and operating
     efficiency.

          As a result, the Company's total assets increased $50.8 million, or
     9.05%, from December 31, 2001 to March 31, 2002. During this period,
     earning assets increased $39.1 million, or 7.29%. Loans continue to
     represent the Company's largest earning asset by far. During the first
     quarter of 2002, outstanding loans increased $39.8 million, or 8.11%.
     Growth in both earning assets and loans slowed on a percentage basis during
     the period as management seeks to become more relationship oriented with
     its marketing efforts and as growth is more selective. Cash and due from
     accounts increased substantially during the first quarter, principally as a
     result of the acquisition of First Western Bank and the merger of that
     company's assets into MountainBank. Management expects to reduce cash and
     due from balances as the two banks become more tightly integrated over the
     next quarter. Federal funds sold increased while securities decreased
     during the quarter as the Bank's available for sale securities portfolio
     was reconfigured following the First Western merger. Also, management began
     shortening the duration of the Bank's investment portfolio in anticipation
     of slowly rising interest rates later this year.

                                       9



MountainBank Financial Corporation
Management Discussion and Analysis
March 31, 2002
- --------------------------------------------------------------------------------

          Deposits increased $43.3 million,  or 9.26%, from December 31, 2001 to
     March 31, 2002. Noninterest-bearing demand deposits increased $7.46
     million, or 18.11%, over the same period. Management has established a goal
     of increasing demand, NOW and money market totals as a percent of total
     deposits over fiscal 2002. As a result, NOW accounts increased during the
     quarter in the amounts of $19.70 million or 62.25% and savings and money
     market deposit accounts increased $8.14 million or 10.82%, respectively.
     Certificates of deposit increased $7.98 million or 2.50% during the period.

            During the first quarter, the Company continued its Preferred Stock
     offering that was begun in the later part of December 2001. During the
     first three months of 2002, an additional $6.6 million in Preferred Stock
     was issued, bringing the total amount of Preferred Stock to $8.86 million
     at March 31, 2002. As of the date of this report, the Company's Preferred
     Stock offering has been concluded with an additional $1.35 million being
     issued in the second quarter of 2002. The final total of Series A Preferred
     Stock issued by the Company amounted to approximately $10.2 million.

     Liquidity, Interest Rate Sensitivity, Capital Adequacy and Market Risks

            The objectives of the Company's liquidity management policy include
     providing adequate funds to meet the needs of depositors and borrowers at
     all times, as well as providing funds to meet the basic needs for on-going
     operations of the Bank and regulatory requirements. Management's goal is to
     maintain sufficient liquidity for these purposes while limiting the market
     volatility of the Bank's available for sale securities portfolio and
     returning a positive spread to the Federal funds rate over time. At March
     31, 2002, the Company's liquidity position was deemed adequate by
     management to meet all know liquidity demands.

            Management and the Board of Directors view the monitoring and
     managing of the Company's asset/liability position to be of strategic
     importance. Managing interest rate risk, net interest margin and the
     overall leverage of the Company's balance sheet becomes increasingly
     important as the Company continues to grow and expand into other markets.
     As the Company's growth begins to be slowed in comparison to prior years,
     management intends to increase transactional deposits and reduce the Bank's
     percentage of certificates of deposits. Over time, this process should
     enhance the Bank's interest margin and allow for additional flexibility in
     managing overall funding costs. However, management expects to continue to
     have deposits more heavily weighted toward certificates of deposit for the
     foreseeable future.

                                       10



MountainBank Financial Corporation
Management Discussion and Analysis
March 31, 2002
- --------------------------------------------------------------------------------

            The Bank uses several modeling techniques to measure interest rate
     risk. Its primary method is the simulation of net interest income under
     varying interest rate scenarios. Management believes this methodology is
     preferable in that it takes into account the pricing strategies management
     would undertake in response to rate changes, whereas other methods such as
     interest rate shock analysis do not take these into consideration.

            Periodically, the Bank also utilizes traditional gap analysis to
     measure interest rate sensitivity. Gap analysis measures the difference or
     gap between the volume of interest-earning assets and interest-bearing
     liabilities repricing over a specific time period. This method, however,
     addresses only the magnitude of funding mismatches and does not address the
     magnitude or relative timing of rate changes and is not considered as
     accurate as the Bank's simulation model. The Bank's balance sheet remains
     asset-sensitive over the short term (approximately one year), and then
     shifts to liability-sensitive in future periods. The result of this is that
     in the near term, more assets than liabilities are subject to immediate
     repricing as market rates change. Because most of the Bank's securities
     portfolio, all overnight investments and approximately one-third of its
     loan portfolio, bear variable rates, they reprice more rapidly than rate
     sensitive interest-bearing deposits. During periods of rising rates, this
     results in increased net interest income. However, in periods of sustained
     rising rates, the fixed rate component of the Bank's loan portfolio would
     begin to negatively impact net interest income after the first year of such
     conditions and would result in lower net interest income as compared with a
     flat rate scenario. The opposite would be expected during periods of
     declining rates.

            While the Bank's balance sheet has grown over the three months of
     2002, the mix of its rate-sensitive assets and liabilities has not changed
     sufficiently to result in a material change in its interest rate
     sensitivity since reported at December 31, 2001.

            At March 31, 2002, the Company's equity to assets ratio was 7.35%.
     The Company's Leverage and Risk Based capital ratios along with its Total
     Risk Based capital ratio were 7.32%, 7.72% and 8.98%, respectively. For the
     Bank, Leverage and Risk Based capital ratios were 8.39% and 8.85% and its
     Total Risk Based capital ratio was 10.10%. The Preferred Stock issuance
     conducted by the Company during the first quarter enhanced total and
     primary equity ratios for both the Company and the Bank. Management expects
     to conclude a Trust Preferred debt offering during the second quarter of
     2002 which will further enhance capital ratios. It is expected that this
     issuance will be sufficient to support the Company's projected 2002 growth.
     At March 31, 2002, the Bank's equity exceeded the minimum requirements of a
     "well

                                       11



MountainBank Financial Corporation
Management Discussion and Analysis
March 31, 2002
- --------------------------------------------------------------------------------

     capitalized" institution as defined by federal banking regulations and the
     Company was considered to be adequately capitalized at the same date.

     Results of Operations for the Three Month Periods Ended March 31, 2002
     Compared with the Same Period in 2001

            The first quarter of 2002 produced a significant increase in the
     Company's earnings. As compared to the first quarter of 2001, the Company's
     earnings increased $1.03 million or 204.60%. Predominately, this increase
     was attributed to both internal growth and the acquisition of First Western
     Bank. The integration and profitability of the First Western Bank
     acquisition has exceeded the Company's projections to date and was a
     significant contributor to the Company's overall increase in earnings
     during the first quarter of 2002. During the three month period ended March
     31, 2002, net interest income increased $3.8 million, or 153.35%, from the
     same period last year. The increase is attributable to the internal growth
     experienced by the Company during 2001 and in the first quarter of 2002 as
     well as the acquisition of First Western Bank. During the period, average
     gross loans increased $291.8 million, or 132.01%, resulting in an increase
     of $4.8 million or 91.35% in interest earned on loans. As a result of the
     significant decrease in interest rates during 2001, this increase was
     somewhat less than would otherwise have been the case given the significant
     amount of loan growth experienced. This comprised all the $4.6 million or
     77.30% increase in total interest income as declines in income were
     experienced in deposits with banks, Federal funds sold and securities as a
     result of declines in interest rates as well as some changes in the volume
     of these assets from year to year.

            Interest expense increased $815 thousand, or 23.41%, primarily due
     to the overall increase in volume of interest bearing deposits. These
     average deposit amounts increased $66.3 million or 18.02% during the first
     quarter of 2002 as compared to the same period in 2001.

            Management determines the adequacy of the Bank's allowance for loan
     losses based on a number of factors including reviewing and evaluating its
     loan portfolio in order to identify potential problem loans, credit
     concentrations and other risk factors connected to the loan portfolio as
     well as current and projected economic conditions locally and nationally.
     Upon loan origination, management evaluates the relative quality of each
     loan and assigns a corresponding loan grade. All loans are periodically
     reviewed to determine both the initial and ongoing accuracy of these loan
     grades. The loan grading system assists management in determining the
     overall risk in the loan portfolio.

                                       12



MountainBank Financial Corporation
Management Discussion and Analysis
March 31, 2002
- --------------------------------------------------------------------------------

            Management realizes that general economic trends greatly affect loan
     losses and no assurances can be made that further charges to the loan loss
     allowance may not be significant in relation to the amount provided during
     a particular period or that further evaluation of the loan portfolio based
     on conditions then prevailing may not require sizable additions to the
     allowance, thus necessitating similarly sizable charges to operations.

            During the first three months of 2002, the Bank's provision for loan
     losses more than doubled as compared with the same period during 2001,
     increasing $673 thousand to $1.3 million. This increase was due in part to
     increased loan volume but also, as a result of the continuing weak economy,
     to an increase in the ratio of allowance for loan losses to total loans.
     Management has deemed it prudent to increase this ratio in the event the
     domestic economy does not recover during 2002 and the potential for loan
     losses increases as a result. Consequently, the Company's ratio of
     allowance to total loans was increased to 1.56% at March 31, 2002 from
     1.45% at December 31, 2001. Non-performing assets and loans past due over
     30 days totaled 1.05% at March 31, 2002.

            Non-interest income increased $1.03 million or 281.40% during the
     first quarter of 2002. The primary contributors to this substantial
     increase were mortgage origination fees which increased $434 thousand or
     331.93% and service charges on deposit accounts which increased $343
     thousand or 230.55%. This particular increase was driven principally
     through the offering of a new checking account overdraft product that was
     introduced during the fourth quarter of 2001. Also, as a result of the
     restructuring of the Bank's securities portfolio, a gain on the sale of
     securities was recognized during the first quarter that amounted to $245
     thousand.

            Non-interest expense for the first quarter of 2001 increased by $2.2
     million or 147.08%. This increase resulted principally of increases of $1.2
     million in personnel expense as a result of increasing the Bank's branch
     network and the acquisition of First Western Bank. Occupancy costs also
     increased substantially due to this reason. Costs associated with the
     Bank's facilities increased $220 thousand or 87.05% during the first
     quarter of 2002. Increases in general and administrative expense increased
     $775 thousand or 163.61%. The most significant items contributing to this
     increase were increases in telecom, data processing and professional
     services. These increases were also due in large part to the overall
     expansion of the Company's business locations and volume.

                                       13



                                     PART II
                                OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS
         At the date of this filing, the registrant was a party to no legal
         proceedings and management was unaware of any pending matters for which
         litigation was considered likely.

ITEM 2.  CHANGES IN SECURITIES
         During the first quarter of 2002, the Company issued 276,414 additional
         shares of its Series A Preferred Stock through a private placement.
         This issuance generated additional capital of $6.6 million during the
         period.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
         None.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
         None.

ITEM 5.  OTHER INFORMATION
         None.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
         Exhibits.
         None.
         Reports on 8-K.
         The Company filed a report on Form 8-K with the Securities and Exchange
         Commission on January 14, 2002. This report disclosed the successful
         closing of the Company's acquisition of First Western Bank and its
         subsequent merger into MountainBank affected as of the close of
         business on December 31, 2001.

                                       14



                                   SIGNATURES

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


MountainBank Financial Corporation


Date:  May 13, 2002                          /s/  J.W. Davis
                                             ---------------
                                             J. W. Davis
                                             President & Chief Executive Officer
                                             (Duly Authorized Officer)


Date:  May 13, 2002                          /s/  Gregory L. Gibson
                                             ----------------------
                                             Gregory L. Gibson
                                             Chief Financial Officer

                                       15