FORM 10-Q


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549



                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005


                         COMMISSION FILE NUMBER 0-22787


                             FOUR OAKS FINCORP, INC.
             (Exact name of registrant as specified in its charter)


               NORTH CAROLINA                               56-2028446
       (State or other jurisdiction of                     (IRS Employer
       incorporation or organization)                 Identification Number)


                    6114 U.S. 301 SOUTH, FOUR OAKS, NC 27524
           (Address of principal executive office, including zip code)


                                 (919) 963-2177
              (Registrant's telephone number, including area code)


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

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act.) YES [_]  NO [X]

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



        Common Stock,                                 3,482,019
  par value $1.00 per share                 (Number of shares outstanding
      (Title of Class)                          as of August 9, 2005)


                                      -1-





                                                                                                         PAGE NO.
                                                                                                         -------
                                                                                                       
PART I.       FINANCIAL INFORMATION

ITEM 1 -      FINANCIAL STATEMENTS (UNAUDITED)

                  Consolidated Balance Sheets
                  June 30, 2005 and December 31, 2004..............................................          3

                  Consolidated Statements of Income
                  Three Months and Six Months Ended June 30, 2005 and 2004.........................          4

                  Consolidated Statements of Comprehensive Income
                  Three Months and Six Months Ended June 30, 2005 and 2004.........................          5

                  Consolidated Statement of Shareholders' Equity
                  Six Months Ended June 30, 2005...................................................          6

                  Consolidated Statements of Cash Flows
                  Six Months Ended June 30, 2005 and 2004..........................................          7

                  Notes to Consolidated Financial Statements.......................................          8

ITEM 2 -      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
              OF OPERATIONS........................................................................         11

ITEM 3 -      QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK...........................         15

ITEM 4 -      CONTROLS AND PROCEDURES..............................................................         15

PART II.      OTHER INFORMATION

ITEM 2 -      UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS..........................         16

ITEM 4 -      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS..................................         16

ITEM 6 -      EXHIBITS.............................................................................         17


                                      -2-



PART I. FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS




                             FOUR OAKS FINCORP, INC.
                           CONSOLIDATED BALANCE SHEETS
- ------------------------------------------------------------------------------------------------------------


                                                              June 30, 2005           December 31,
                                                                (Unaudited)               2004*
                                                               -----------            ------------
ASSETS                                                                   (In thousands)

                                                                                  
Cash and due from banks                                          $  12,911              $  10,634
Interest-earning deposits                                            4,430                  3,615
Investment securities available for sale                            59,459                 52,342
Loans                                                              351,219                312,815
Allowance for loan losses                                           (4,334)                (4,055)
                                                                 ---------              ---------
            Net loans                                              346,885                308,760
Accrued interest receivable                                          2,439                  2,210
Bank premises and equipment, net                                     9,902                 10,149
FHLB stock                                                           2,734                  2,621
Investment in life insurance                                         6,138                  6,054
Other assets                                                         2,185                  2,115
                                                                 ---------              ---------
            Total assets                                         $ 447,083              $ 398,500
                                                                 =========              =========
LIABILITIES AND SHAREHOLDERS' EQUITY

Deposits:
   Non-interest-bearing demand                                   $  65,309              $  59,528
   Money market and NOW accounts                                    58,212                 55,467
   Savings                                                          24,683                 14,900
   Time deposits, $100,000 and over                                123,851                108,655
   Other time deposits                                              81,076                 76,757
                                                                 ---------              ---------
            Total deposits                                         353,131                315,307

Borrowings                                                          51,160                 43,160
Accrued interest payable                                             1,677                  1,201
Other liabilities                                                    1,391                  1,537
                                                                 ---------              ---------
            Total liabilities                                      407,359                361,205
                                                                 ---------              ---------
Shareholders' equity:
   Common stock; $1.00 par value, 10,000,000 shares
     authorized; 3,479,207 and 3,438,107 shares issued
     and outstanding at June 30, 2005 and December 31, 2004,
     respectively                                                    3,479                  3,438
   Additional paid-in capital                                        9,534                  8,788
   Retained earnings                                                26,967                 25,091
   Accumulated other comprehensive loss                               (256)                   (22)
                                                                 ---------              ---------
            Total shareholders' equity                              39,724                 37,295
                                                                 ---------              ---------
            Total liabilities and shareholders' equity           $ 447,083              $ 398,500
                                                                 =========              =========
* Derived from audited consolidated financial statements.


The accompanying notes are an integral part of the consolidated financial statements.



                                      -3-





                             FOUR OAKS FINCORP, INC.
                  CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
- ---------------------------------------------------------------------------------------------------------------------

                                                                Three Months Ended                Six Months Ended
                                                                       June 30,                       June 30,
                                                               ----------------------        ------------------------
                                                                 2005           2004           2005            2004
                                                               -------         ------        --------         -------
                                                                       (In thousands, except per share data)
Interest and dividend income:
                                                                                                  
  Loans, including fees                                        $ 6,245         $4,773        $ 11,913         $ 9,463
  Investment securities:
    Taxable                                                        581            354           1,045             654
    Tax-exempt                                                      24             45              58              96
  Dividends                                                         41             32              73              54
  Interest-earning deposits                                         17             11              42              16
                                                               -------         ------        --------         -------
      Total interest and dividend income                         6,908          5,215          13,131          10,283
                                                               -------         ------        --------         -------
Interest expense:
  Deposits                                                       1,666            983           3,041           1,925
  Borrowings                                                       487            418             917             814
                                                               -------         ------        --------         -------
      Total interest expense                                     2,153          1,401           3,958           2,739
                                                               -------         ------        --------         -------
      Net interest income                                        4,755          3,814           9,173           7,544

Provision for loan losses                                          191            422             378             990
                                                               -------         ------        --------         -------
      Net interest income after
      provision for loan losses                                  4,564          3,392           8,795           6,554
                                                               -------         ------        --------         -------
Non-interest income:
  Service charges on deposit accounts                              476            511             904           1,007
  Other service charges, commissions and fees                      286            290             550             448
  Gain (loss) on sale of investment securities                     (59)            50            (113)            106
  Gain on sale of loans                                             52             15              50              15
   Merchant fees                                                    86             73             169             172
  Income from investment in bank-owned life insurance               41             43              84              92
                                                               -------         ------        --------         -------
      Total non-interest income                                    882            982           1,644           1,840
                                                               -------         ------        --------         -------
Non-interest expense:
  Salaries                                                       1,505          1,332           2,931           2,655
  Employee benefits                                                310            232             624             525
  Occupancy expense                                                131            120             273             255
  Equipment expense                                                329            320             663             596
  Professional and consulting fees                                 305            147             527             299
  Other taxes and licenses                                          71             48             134             110
  Merchant processing expense                                       86             87             161             152
  Other operating expense                                          671            574           1,290           1,058
                                                               -------         ------        --------         -------
      Total non-interest expense                                 3,408          2,860           6,603           5,650
                                                               -------         ------        --------         -------
      Income before income taxes                                 2,038          1,514           3,836           2,744

Provision for income taxes                                         721            532           1,343             963
                                                               -------         ------        --------         -------
      Net income                                               $ 1,317         $  982        $  2,493         $ 1,781
                                                               =======         ======        ========         =======
Basic net income per common share                              $   .38         $  .29        $    .72         $   .53
                                                               =======         ======        ========         =======
Diluted net income per common share                            $   .38         $  .29        $    .72         $   .52
                                                               =======         ======        ========         =======


The accompanying notes are an integral part of the consolidated financial statements.


                                      -4-






                             FOUR OAKS FINCORP, INC.
           CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------

                                                                 Three Months Ended               Six Months Ended
                                                                      June 30,                          June 30,
                                                               -----------------------         -----------------------
                                                                2005            2004            2005            2004
                                                               -------         -------         -------         -------
                                                                               (Amounts in thousands)
                                                                                                   
Net income                                                     $ 1,317         $   982         $ 2,493         $ 1,781
                                                               -------         -------         -------         -------
Other comprehensive income (loss):
  Securities available for sale:
    Unrealized holding gains (losses) on
     available for sale securities                                 366          (1,754)           (391)         (1,383)
      Tax effect                                                  (146)            701             157             553
    Reclassification of (gains) losses recognized
      in net income                                                 59             (50)            113            (106)
      Tax effect                                                   (23)             20             (45)             43
                                                               -------         -------         -------         -------
    Net of tax amount                                              256          (1,083)           (166)           (893)
                                                               -------         -------         -------         -------
  Cash flow hedging activities:
    Unrealized holding gains (losses) on cash flow
      hedging activities                                           210            (796)           (115)           (444)
      Tax effect                                                   (84)            318              47             178
                                                               -------         -------         -------         -------
    Net of tax amount                                              126            (478)            (68)           (266)
                                                               -------         -------         -------         -------
      Total other comprehensive income (loss)                      382          (1,561)           (234)         (1,159)
                                                               -------         -------         -------         -------
Comprehensive income (loss)                                    $ 1,699         $  (579)        $ 2,259         $   622
                                                               =======         =======         =======         =======



The accompanying notes are an integral part of the consolidated financial statements.



                                      -5-








                             FOUR OAKS FINCORP, INC.
           CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                       Accumulated
                                                            Additional                     Other          Total
                                      Common Stock           Paid-in       Retained     Comprehensive  Shareholders'
                                   Shares       Amount       Capital       Earnings         Loss          Equity
                                 -----------  -----------  -----------     --------     -----------   -------------
                                                (Amounts in Thousands, Except Share and Per Share Data)
                                                                                  
Balance, December 31, 2004         3,438,107      $ 3,438     $  8,788     $ 25,091     $    (22)     $  37,295

Net income                                --           --           --        2,493           --          2,493

Other comprehensive loss                  --           --           --           --         (234)          (234)

Issuance of common stock              41,100           41          698           --           --            739

   Current income tax benefit             --           --           48           --           --             48

Cash dividends of $.18 per share          --           --           --         (617)          --           (617)
                                 -----------      -------     --------     --------     --------      ---------
Balance, June 30, 2005             3,479,207      $ 3,479     $  9,534     $ 26,967     $   (256)     $  39,724
                                 ===========      =======     ========     ========     ========      =========


The accompanying notes are an integral part of the consolidated financial statements.



                                      -6-






                             FOUR OAKS FINCORP, INC.
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
- ----------------------------------------------------------------------------------------------------------------------
                                                                                      Six Months Ended
                                                                                           June 30,
                                                                                  --------------------------
                                                                                    2005              2004
                                                                                  --------          --------
                                                                                        (In thousands)
Cash flows from operating activities:
                                                                                              
Net income                                                                        $  2,493          $  1,781
Adjustments to reconcile net income to net cash
   provided by operating activities:
     Provision for loan losses                                                         378               990
     Provision for depreciation and amortization                                       520               474
     Net amortization of bond premiums and discounts                                    14               108
     (Gain) loss on sale of investment securities                                      113              (106)
     Gain on sale of loans                                                             (50)              (15)
     Loss on disposition of premises and equipment                                    --                  29
     Increase in cash surrender value of life insurance                                (84)              (92)
     Changes in assets and liabilities:
       Other assets                                                                   (251)             (408)
       Interest receivable                                                            (229)             (270)
       Other liabilities                                                                51             1,236
       Interest payable                                                                476                58
                                                                                  --------          --------
       Net cash provided by operating activities                                     3,431             3,785
                                                                                  --------          --------
Cash flows from investing activities:
   Proceeds from sales and calls of investment securities available for sale        21,887            11,444
   Proceeds from maturities of investment securities available for sale               --               9,955
   Purchase of investment securities available for sale                            (29,409)          (35,278)
   Net increase in loans                                                           (38,530)          (28,771)
   Additions to premises and equipment                                                (266)             (110)
   Purchase of Federal Home Loan Bank stock                                           (113)             (227)
   Proceeds from sale of foreclosed assets                                             410               161
   Purchases of bank-owned life insurance                                             --              (1,500)
                                                                                  --------          --------
       Net cash used in investment activities                                      (46,021)          (44,326)
                                                                                  --------          --------
Cash flows from financing activities:
   Net proceeds from borrowings                                                      8,000            10,000
   Net increase in deposit accounts                                                 37,560            30,612
   Proceeds from issuance of common stock                                              739               912
   Purchases and retirement of common stock                                           --                 (65)
   Cash dividends paid                                                                (617)             (543)
                                                                                  --------          --------
       Net cash provided by financing activities                                    45,682            40,916
                                                                                  --------          --------
       Net increase in cash and cash equivalents                                     3,092               375
Cash and cash equivalents at beginning of period                                    14,249            15,825
                                                                                  --------          --------
Cash and cash equivalents at end of period                                        $ 17,341          $ 16,200
                                                                                  ========          ========


The accompanying notes are an integral part of the consolidated financial statements.




                                      -7-







                             FOUR OAKS FINCORP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

NOTE 1 - BASIS OF PRESENTATION

In management's opinion, the financial information contained in the accompanying
unaudited consolidated financial statements reflects all adjustments (consisting
solely of normal recurring adjustments) necessary for a fair presentation of the
financial  information as of and for the three month and six month periods ended
June 30, 2005 and 2004,  in  conformity  with  accounting  principles  generally
accepted in the United States of America. The consolidated  financial statements
include  the  accounts  of Four  Oaks  Fincorp,  Inc.  (the  "Company")  and its
wholly-owned subsidiaries,  Four Oaks Bank & Trust Company (the "Bank") and Four
Oaks Mortgage Services, LLC, a mortgage origination subsidiary.  All significant
intercompany  transactions  and balances have been eliminated in  consolidation.
Operating  results for the three month and six month periods ended June 30, 2005
are not  necessarily  indicative  of the results  that may be  expected  for the
fiscal year ending December 31, 2005.

The organization and business of the Company,  accounting  policies  followed by
the Company and other information are contained in the notes to the consolidated
financial  statements  filed as part of the Company's Annual Report on Form 10-K
for the year ended December 31, 2004.  This  quarterly  report should be read in
conjunction with such annual report.

Certain amounts in 2004 were  reclassified  to conform with the  presentation in
2005. These reclassifications had no effect on the Company's previously reported
net income or shareholders' equity.

NOTE 2 - NET INCOME PER SHARE

Basic and diluted net income per common share are computed based on the weighted
average  number of shares  outstanding  during each period  after  retroactively
adjusting for a 5-for-4 stock split paid on October 29, 2004. Diluted net income
per common share reflects the potential  dilution that could occur if securities
or other contracts to issue common stock were exercised or converted into common
stock or resulted in the  issuance of common  stock that would then share in the
net income of the Company.

Basic and diluted net income per common share have been computed  based upon net
income  as  presented  in the  accompanying  consolidated  statements  of income
divided by the weighted  average number of common shares  outstanding or assumed
to be outstanding as summarized below:

                                      -8-








                                                 Three Months Ended                   Six Months Ended
                                                      June 30,                            June 30,
                                            -----------------------------        ---------------------------
                                               2005               2004              2005              2004
                                            ---------           ---------        ---------          --------
                                                                                            
Weighted average number of
   common shares used in computing
   basic net income per share               3,472,129           3,397,500        3,461,989         3,382,500

Effect of dilutive stock options               22,605              20,259           23,156            18,620
                                            ---------           ---------        ---------         ---------
Weighted average  number of common
   shares and dilutive  potential
   common shares used in computing
   diluted net income
   per share                                3,494,734           3,417,759        3,485,145         3,401,120
                                            =========           =========        =========         =========


As of June 30, 2005 and 2004, there were no antidilutive  shares outstanding for
both three month and six month periods.

NOTE 3 - STOCK COMPENSATION PLANS
Statement of Financial  Accounting  Standards,  ("SFAS") No. 123, ACCOUNTING FOR
STOCK-BASED  COMPENSATION,  ("SFAS No. 123")  encourages all entities to adopt a
fair value based method of accounting  for employee  stock  compensation  plans,
whereby  compensation  cost is  measured at the grant date based on the value of
the award and is  recognized  over the  service  period,  which is  usually  the
vesting  period.  However,  SFAS No. 123 also  allows an entity to  continue  to
measure compensation cost for those plans using the intrinsic value based method
of accounting  prescribed by Accounting Principles Board ("APB") Opinion No. 25,
ACCOUNTING  FOR STOCK  ISSUED TO  EMPLOYEES,  whereby  compensation  cost is the
excess,  if any, of the quoted  market  price of the stock at the grant date (or
other  measurement  date) over the amount an  employee  must pay to acquire  the
stock.  Stock  options  issued  under the  Company's  stock option plans have no
intrinsic  value at the grant date as they are granted  with an  exercise  price
equal to the fair  market  value on that date and,  under APB Opinion No. 25, no
compensation  cost is recognized  for them.  The Company has elected to continue
with the  accounting  methodology  in APB Opinion  No. 25 and, as a result,  has
provided  the  following  pro forma  disclosures  of net income and earnings per
share and other  disclosures as if the fair value based method of accounting had
been applied.




                                            Three Months Ended          Six Months Ended
                                                  June 30,                 June 30,
                                          ----------------------    ----------------------
                                             2005         2004         2005        2004
                                          ---------    ---------    ---------   ---------
                                            (Amounts in thousands, except per share data)
Net income:
                                                                    
  As reported                             $   1,317    $     982    $   2,493    $   1,781
    Deduct: Total stock-based employee
     compensation expense determined
     under fair value method for all
     awards, net of related tax effects         (23)         (16)         (43)         (31)
                                          ---------    ---------    ---------    ---------
  Pro forma                               $   1,294    $     966    $   2,450    $   1,750
                                          =========    =========    =========    =========
Basic earnings per share:
  As reported                             $     .38    $     .29    $     .72    $     .53
  Pro forma                                     .37          .28          .71          .52

Diluted earnings per share:
  As reported                             $     .38    $     .29    $     .72    $     .52
  Pro forma                                     .37          .28          .70          .51



                                      -9-


In  December  2004,  the FASB issued SFAS  No.123  (revised  2004),  SHARE-BASED
PAYMENT,  ("SFAS  No.  123(R)"),  which  is a  revision  of SFAS  No.  123.  The
implementation  of SFAS No.  123(R) has been  delayed  and will not take  effect
until January 1, 2006. Additional details on the expected impact for the Company
are  included in the  Company's  Annual  Report on Form 10-K for the fiscal year
ended December 31, 2004, in Note A to the Consolidated Financial Statements.

NOTE 4 - COMMITMENTS

At June 30, 2005, loan commitments were as follows (in thousands):

                  Commitments to extend credit              $  69,960
                  Undisbursed lines of credit                  23,314
                  Letters of credit                             1,953











                                      -10-





ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS


The following  discussion provides information about the major components of the
financial   condition   and  results  of  operations  of  the  Company  and  its
subsidiaries and should be read in conjunction  with our Consolidated  Financial
Statements and Notes thereto.

                      COMPARISON OF FINANCIAL CONDITION AT
                       JUNE 30, 2005 AND DECEMBER 31, 2004

During the first half of 2005,  the  Company's  total  assets  grew from  $398.5
million at December 31, 2004 to $447.1 million,  an increase of $48.6 million or
12.2%.  Considerable  deposit growth of $37.8 million provided  additional funds
for loan growth as well as providing the  opportunity to increase our investment
portfolio as yields  improved  during the first half of 2005. Our liquid assets,
consisting of cash and cash equivalents and investment  securities available for
sale, experienced a net increase of $10.2 million during the first half of 2005,
primarily from increases in investment  securities of $7.1 million.  Substantial
growth in our loan  portfolio  continued  to reflect a trend  towards  growth in
commercial real estate lending.  Net loans, grew from $308.8 million at December
31,  2004 to $346.9  million at June 30, 2005  largely in loans  secured by real
estate.  Loans  secured by real estate grew $33.3 million from December 31, 2004
to June 30, 2005 and grew $22.8  million  from March 31, 2005 to June 30,  2005,
primarily in real estate construction loans.

Deposits  from our local market  customers  continued to be our primary  funding
source,  increasing by $22.3 million,  while deposits outside our local customer
base  increased  $15.5 million.  In total,  deposits grew from $315.3 million at
December 31, 2004 to $353.1  million at June 30,  2005.  Local market funds grew
primarily in savings deposits. Our "Super Savings" marketing campaign to attract
new savings  deposits  provided for most of the $9.8 million increase in savings
deposits during the first half of 2005.  Local markets also provided  additional
funds  in  non-interest   bearing  deposits  and  interest  checking   deposits,
increasing  $5.8  million  and $2.7  million,  respectively,  at June  30,  2005
compared to December 31, 2004.  Our deposit growth during the first half of 2005
was  attributable to expanding  calling efforts and marketing our specials as we
increased  our  rates  in  response  to  continued  pricing  pressures  from our
competitive market.

Total shareholders' equity increased $2.4 million from $37.3 million at December
31, 2004 to $39.7  million at June 30,  2005.  This  increase  in  shareholders'
equity resulted principally from net income from operations during the period of
$2.5  million and net  proceeds  from the  issuance  of common  stock from stock
option  exercises of $339,000,  employee stock purchase of $125,000 and dividend
reinvestment  in the amount of $323,000.  Offsetting  these increases were other
comprehensive  losses of $234,000,  and dividends  paid to our  shareholders  of
$617,000.  At June 30, 2005, both the Company and the Bank were considered to be
well capitalized as such term is defined in applicable federal regulations.

                RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED
                             JUNE 30, 2005 AND 2004

NET INCOME. Net income increased 34.1% in second quarter 2005 compared to second
quarter  2004.  Net income  for the three  months  ended June 30,  2005 was $1.3
million,  or $.38 per basic  share,  as compared  with net income of $982,000 or
$.29 per basic share for the three months  ended June 30,  2004,  an increase of
$335,000 or $.09 per basic  share.  This  increase  resulted  primarily  from an
increase  in the  Company's  net  interest  income of $941,000  and  decrease of
$231,000 in the  provision  for loan losses for the three  months ended June 30,
2005,  which was partially  offset by the increase of net losses on the sales of
investments available for sale of $109,000 and increased non-interest expense of
$548,000.

NET INTEREST INCOME. Like most financial institutions,  the primary component of
earnings  for the  Bank is net  interest  income.  Net  interest  income  is the
difference  between  interest  income,  principally  from  loan  and  investment
securities  portfolios,  and interest expense,  principally on customer deposits
and  borrowings.  Changes in net interest  income result from changes in volume,
spread and margin.  For this purpose,  volume refers to the average dollar level
of interest-earning  assets and interest-bearing  liabilities,  spread refers to
the  difference  between the average  yield on  interest-earning  assets and the
average cost of  interest-bearing  liabilities and by the level and relative mix
of  interest-earning  assets  and  interest-bearing  liabilities,  as well as by
levels of non-interest-bearing liabilities and capital.

                                      -11-


Net interest  income for the three months ended June 30, 2005 was $4.8  million,
an increase of $941,000  compared to the three months ended June 30, 2004, which
resulted   primarily   from  the   increase   in  the   level  of  our   average
interest-earning  assets of $49.7 million  relative to the increase in the level
of our average interest-bearing liabilities of $41.4 million during the quarter.
Also,  contributing  to the  increase in net  interest  income,  was the average
growth in  non-interest  bearing  demand  deposits of $8.1 million.  Strong loan
demand and continued normal growth in deposits were the contributing factors for
the increased level of interest-earning assets and interest-bearing liabilities.
The growth in demand  deposits  provided a partial  offset to the $28.0  million
increase  in higher  costing  time  deposits.  The above  factors as well as the
positive   repricing   position  of  our  earning  assets  to   interest-bearing
liabilities in a rising rate environment,  combined to increase our net interest
margin by 39 basis points from 4.38% in the 2004 quarter to 4.77% in the current
year quarter.  During the past twelve months  beginning July 1, 2004, there have
been nine  increases  in the  prime  interest  rate  which  corresponded  to the
increases in the  benchmark  federal  funds rates as  determined  by the Federal
Reserve  Open Market  Committee.  A  substantial  portion of our loan  portfolio
reprices to correspond  with each prime rate  increase and the repricing  occurs
sooner than our interest-bearing  deposits which do not reprice as quickly or in
the same  increments as our loan portfolio  where interest rates are tied to the
prime rate.

PROVISION  FOR LOAN  LOSSES.  The  provision  for loan losses was  $191,000  and
$422,000  for the three  months  ended June 30, 2005 and 2004,  respectively,  a
decrease of $231,000.  Our provision  for loan losses for the second  quarter of
2004 was higher than the second  quarter of 2005 due to differing  levels of net
charge-offs and non-performing loans for the periods. Net charge-offs of $42,000
were recorded  during the second  quarter of 2005,  compared to $482,000 for the
same period in 2004.  Non-performing  assets  (nonaccrual loans, 90 day past due
loans  and  foreclosed  assets)  aggregated  $1.5  million  at  June  30,  2005,
decreasing  $104,000  from the $1.6 million at December 31, 2004 and  decreasing
$1.6  million  from the $3.1  million  at June 30,  2004.  Continued  efforts to
improve asset quality including  improved  underwriting has contributed to fewer
net charge-offs and the decline in  nonperforming  assets.  At June 30, 2005 the
allowance for loan losses,  expressed as a percentage of gross loans,  was 1.23%
compared to 1.30% at December 31, 2004.  Management  believes that the allowance
is adequate to absorb probable losses inherent in the loan portfolio.

NON-INTEREST INCOME. Non-interest income decreased $100,000 for the three months
ended June 30, 2005 to  $882,000 as compared to $982,000  for the same period in
2004. The decline of $100,000 was primarily due to losses on sales of investment
securities of $59,000 for the three months ended June 30, 2005 compared to gains
of $50,000 on sales of investment securities for the prior year quarter. Service
charges on deposit accounts declined $35,000 from the comparable period in 2004.
The decline in these fees continues to be attributable to increased  competition
among banking  institutions to offer lower fees and a more enlightened  customer
base as they  continue to migrate  into more cost  efficient  deposit  products.
Offsetting  the  decreases  above,  net  gains on the  sales of loans  increased
$37,000 and merchant fees increased  $13,000 from the comparable period of 2004.
There were no other significant  changes in any of the categories of income that
comprise our total non-interest income.

                                      -12-


NON-INTEREST  EXPENSE.  Non-interest  expense increased $548,000 to $3.4 million
for the three months ended June 30, 2005  compared to $2.9 million for the three
months  ended June 30,  2004.  This  increase  was due in part to an increase in
salaries and employee  benefits of $251,000,  which  resulted from normal salary
adjustments,  newly appointed officer or management level personnel,  and rising
benefits costs.  Employee benefit costs contributed $78,000 of the increase.  In
addition to added salaries and benefits,  the addition of two offices in January
2005,  contributed to increased operating expenses including advertising expense
of  approximately  $18,000,  materials,  training and seminars of  approximately
$22,000  and  telephone  expense of  approximately  $7,000.  In  addition to the
opening of new  offices,  upgrades  in  technology  resulted  in an  increase in
equipment   expense  of  $9,000  while  the  addition  of  in-store  ATMs  added
approximately  $5,000 in expense for the quarter.  Professional  fees  increased
$158,000 primarily due to increased regulatory  requirements for compliance with
Section 404 of the  Sarbanes-Oxley  Act of 2002.  Other increases  included FDIC
insurance of approximately $22,000 and freight of approximately  $12,000.  There
were  no  other  significant  increases  in any of  the  remaining  non-interest
expenses which grew due to the Company's overall asset growth.

PROVISION FOR INCOME  TAXES.  The  Company's  provision  for income taxes,  as a
percentage  of income  before  income  taxes,  was 35.4% and 35.1% for the three
months ended June 30, 2005 and 2004, respectively.


                 RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED
                             JUNE 30, 2005 AND 2004

NET INCOME.  Net income for the six months ended June 30, 2005 was $2.5 million,
or $.72 per basic share,  as compared with net income of $1.8  million,  or $.53
per basic share for the six months ended June 30, 2004,  an increase of $712,000
or $.19 per basic share.  For the six months  ended June 30, 2005,  the increase
resulted primarily from an increase in the Company's net interest income of $1.6
million,  and decrease of $612,000 in the  provision  for loan  losses,  both of
which were  partially  offset by increases in securities  losses of $219,000 and
$953,000 in other non-interest expenses.

NET INTEREST INCOME.  Net interest income for the six months ended June 30, 2005
was $9.2 million, as compared with $7.5 million during the six months ended June
30,  2004,  an increase  of $1.6  million,  which  resulted  primarily  from the
increase in the level of our  average  interest-earning  assets  relative to the
increase in the level of our  average  interest-bearing  liabilities  during the
period. Our average  interest-earning assets increased $51.3 million for the six
months ended June 30, 2005 compared to the six months ended June 30, 2004, while
during the same period, our average interest-bearing liabilities increased $43.2
million,   thereby   resulting   in  an   increase  in  the  level  of  our  net
interest-earning  assets  during  the  current  year  period  of  $8.1  million.
Additionally,  our average non-interest-bearing  deposits increased $7.8 million
for the six months ended June 30, 2005 compared to the  corresponding  period in
2004.  Strong  loan demand and  continued  normal  growth in  deposits  were the
contributing  factors for the  increased  level of  interest-earning  assets and
interest-bearing  liabilities.  All of the aforementioned factors in addition to
the  positive  repricing  position  of our  earning  assets to  interest-bearing
liabilities in a rising rate environment,  combined to increase our net interest
margin by 26 basis  points from 4.48% for the six months  ended June 30, 2004 to
4.74% for the six months ended June 30, 2005.  Our loan  portfolio  has repriced
more frequently to increases in prime rates than our  interest-bearing  deposits
which do not reprice as quickly or in the same  increments as our loan portfolio
where interest rates are tied to the prime rate.

                                      -13-



PROVISION  FOR LOAN  LOSSES.  The  provision  for loan losses was  $378,000  and
$990,000  for the six  months  ended  June 30,  2005 and 2004,  respectively,  a
decrease  of  $612,000.   This   decrease  in  provision  for  loan  losses  was
attributable to the decline in the level of net loan charge-offs of $516,000 for
the six months ended June 30, 2005 compared to the corresponding  period in 2004
as well as a decline in  nonperforming  assets of $104,000  from $1.6 million at
December 31, 2004.  Net loan  charge-offs  for the six months period ending June
30, 2005 and 2004,  respectively were $99,000 and $615,000.  Based upon historic
results,  management  believes  that the  allowance  at 1.23% of gross  loans is
adequate to absorb probable losses inherent in the loan portfolio.

NON-INTEREST  INCOME.  Non-interest income decreased $196,000 for the six months
ended June 30,  2005 to $1.6  million as  compared  to $1.8  million for the six
months ended June 30, 2004.  The decline of $196,000 was primarily due to losses
on the sales of  investments  of $113,000 for the six months ended June 30, 2005
compared  to net  gains  of  $106,000  for the  prior  year six  months  period,
attributing  $219,000  to the  decrease in  non-interest  income.  In  addition,
service charges on deposit accounts decreased $103,000 for the same periods. The
decline in these fees is  attributable  to increased  competition  among banking
institutions  to offer lower fees and a more  enlightened  customer base as they
continue to migrate into more cost efficient deposit products. Increases for the
six months  ended June 30,  2005  compared to the  corresponding  period in 2004
include increases of $102,000 in other service charges, commission and fees as a
result of the Company's growth and gains on the sale of loans of $35,000.

NON-INTEREST  EXPENSE.  Non-interest  expense increased $953,000 to $6.6 million
for the six months  ended June 30,  2005  compared  to $5.7  million for the six
months ended June 30, 2004.  This  increase was  primarily due to an increase in
salaries and employee  benefits of $375,000,  which  resulted from normal salary
adjustments,  the addition of new personnel,  and rising  insurance  costs.  The
remaining  non-interest  expenses  increased  by $578,000  due to the  Company's
continued  growth  including  additional  advertising  expense of  approximately
$48,000,  telephone expense of approximately $21,000,  materials and training of
approximately $18,000 and freight of approximately $16,000. Also included in the
above are  increases in losses of  approximately  $21,000 on sales of foreclosed
property,  approximately  $34,000 in waived  charges  and  professional  fees of
$228,000 due to increased  regulatory  requirements  for compliance with Section
404 of the Sarbanes-Oxley Act of 2002.

PROVISION FOR INCOME  TAXES.  The  Company's  provision  for income taxes,  as a
percentage of income before income taxes, was 35.0% and 35.1% for the six months
ended June 30, 2005 and 2004, respectively.

                         LIQUIDITY AND CAPITAL RESOURCES

Our liquidity position is primarily dependent upon the Bank's need to respond to
loan demand,  the short-term demand for funds caused by withdrawals from deposit
accounts (other than time deposits) and the liquidity of its assets.  The Bank's
primary liquidity sources include cash and amounts due from other banks, federal
funds  sold,  and  U.S.  Government  Agency  and  other  short-term   investment
securities.  In  addition,  the Bank has the  ability  to borrow  funds from the
Federal  Reserve  Bank and the Federal Home Loan Bank of Atlanta and to purchase
federal funds from other financial  institutions.  Management  believes that the
Company's  liquidity  sources are adequate to meet our  operating  needs and the
operating needs of the Bank for the next eighteen  months.  Total  shareholders'
equity  was $39.7  million  or 8.9% of total  assets at June 30,  2005 and $37.3
million or 9.4% of total assets at December 31, 2004.

                                      -14-


                           FORWARD LOOKING INFORMATION

Information set forth in this Quarterly  Report on Form 10-Q,  under the caption
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  contains various "forward looking statements" within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities  Exchange  Act of  1934,  as  amended  (the  "Exchange  Act"),  which
statements represent our judgment concerning the future and are subject to risks
and  uncertainties  that could cause our actual operating  results and financial
position to differ materially. Such forward looking statements can be identified
by the use of forward  looking  terminology,  such as "may,"  "will,"  "expect,"
"anticipate,"  "estimate,"  or  "continue"  or the  negative  thereof,  or other
variations thereof, or comparable terminology.

We caution that any such forward  looking  statements  are further  qualified by
important  factors  that  could  cause our  actual  operating  results to differ
materially  from those in the forward  looking  statements,  including,  without
limitation,  the effects of future economic conditions,  governmental fiscal and
monetary policies,  legislative and regulatory changes,  the risks of changes in
interest  rates on the  level  and  composition  of  deposits,  the  effects  of
competition  from other  financial  institutions,  the  failure  of  assumptions
underlying the  establishment of the allowance for loan losses,  the low trading
volume of our common stock,  other  considerations  described in connection with
specific forward looking  statements and other cautionary  elements specified in
our  periodic   filings  with  the  Securities  and  Exchange   Commission  (the
"Commission"),  including  without  limitation,  our Annual Report on Form 10-K,
Quarterly Reports on Form 10-Q, and current Reports on Form 8-K.

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We believe there has not been any significant  change in the overall analysis of
financial  instruments  considered  market  risk  sensitive,  as measured by the
factors of  contractual  maturities,  average  interest rates and the difference
between  estimated fair values and book values,  since the analysis prepared and
presented in conjunction with our Annual Report on Form 10-K for the fiscal year
ended December 31, 2004.

ITEM 4 - CONTROLS AND PROCEDURES

As  required  by  paragraph  (b) of Rule  13a-15  under  the  Exchange  Act,  an
evaluation was carried out under the supervision and with the  participation  of
the  Company's  management,  including  its Chief  Executive  Officer  and Chief
Financial Officer, of the effectiveness of the Company's disclosure controls and
procedures (as defined in Rule  13a-15(e) and 15d-15(e)  under the Exchange Act)
as of the end of the period  covered by this report.  Based on such  evaluation,
the Chief Executive  Officer and Chief Financial  Officer have concluded that as
of the end of the  period  covered  by this  report,  the  Company's  disclosure
controls  and  procedures  are  effective,   in  that  they  provide  reasonable
assurances  that  information  required  to be  disclosed  by the Company in the
reports that it files or submits under the Exchange Act is recorded,  processed,
summarized and reported,  within the time periods  required by the  Commission's
rules and forms.

There have been no changes in the  Company's  internal  control  over  financial
reporting (as such term is defined in Rules  13a-15(f)  and 15d-15(f)  under the
Exchange  Act) during the period  covered by this  report  that we believe  have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal control over financial reporting.

                                      -15-


PART II. OTHER INFORMATION

ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information with respect to purchases made by or on
behalf  of the  Company  or any  "affiliated  purchaser"  (as  defined  in  Rule
10b-18(a)(3)  under the Exchange Act) of the  Company's  common stock during the
three months ended June 30, 2005.





                                                                                    Total Number
                                                                                      of Shares
                                                                                     Purchased as          Maximum Number
                                                                                       Part of             of Shares That
                                      Total Number             Average Price          Publicly               May Yet be
                                       of Shares                  Paid Per            Announced            Purchased Under
Period                                Purchased(1)                 Share              Program(2)           the Program(2)
- -------------------------------    -------------------     --------------------   --------------------   -------------------
                                                            
April 1, 2005 to April 30, 2005           5,OOO                   $23.65                    --                      --
May 1, 2005 to May 31, 2005                  --                   $   --                    --                      --
June 1, 2005 to June 30, 2005             1,000                   $25.00                    --                      --
                                   -------------------     --------------------   -------------------    -------------------
                                          6,000                   $24.33                    --                      --




(1)       Represents  purchase of stock by the Company on behalf of the Employee
          Stock Ownership Plan.
(2)       On December 10, 2001, the Company  announced the  authorization by its
          Board of Directors of a program to repurchase up to 100,000  shares of
          the Company's  outstanding common stock, which expires on December 31,
          2005.  The  Company  did not  repurchase  any stock  under the program
          during the three months ended June 30, 2005. As of June 30, 2005,  the
          Company had  repurchased an aggregate of 63,389 shares of common stock
          under the Program and 36,611 shares remained authorized for repurchase
          under the Program.


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

On April 25,  2005,  the Company  held its Annual  Meeting of  Shareholders.  Of
3,454,241  shares entitled to vote at the meeting,  2,158,884  shares voted. The
following  proposals  were  submitted  to the  shareholders  and voted on at the
meeting:

PROPOSAL 1: To elect eight nominees to the Company's Board of Directors to serve
until the 2006 Annual  Meeting of  Shareholders  or until their  successors  are
elected and qualified. The votes were cast as follows:


                                      For          Withheld
                                   ---------       --------
            M. S. Canaday          2,157,630        1,254
            Percy Y. Lee           2,157,630        1,254
            Warren L. Grimes       2,157,630        1,254
            Ayden R. Lee, Jr.      2,157,448        1,435
            William J. Edwards     2,157,171        1,712
            Dr. R. Max Raynor      2,157,043        1,840
            William Ashley Turner  2,151,674        7,209
            Paula Canaday Bowman   2,149,006        9,878

                                      -16-


PROPOSAL  2: To  ratify  the  action  of the  audit  committee  of the  board of
directors in  approving  Dixon Hughes PLLC as  independent  accountants  for the
Company for the fiscal year ending  December  31,  2005.  The votes were cast as
follows:

                              For          Against         Withheld
                           ---------       -------         --------
                           2,152,980        1,474           4,429


ITEM 6.     EXHIBITS


EXHIBIT  DESCRIPTION
- -------  ------------
31.1     Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)
         or  Rule   15d-4(a)   as  adopted   pursuant  to  Section  302  of  the
         Sarbanes-Oxley Act of 2002

31.2     Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)
         or  Rule   15d-14(a)  as  adopted   pursuant  to  Section  302  of  the
         Sarbanes-Oxley Act of 2002

32.1     Certification by the Chief Executive Officer pursuant to 18 U.S.C. 1350
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2     Certification by the Chief Financial Officer pursuant to 18 U.S.C. 1350
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


                                      -17-





                                   SIGNATURES


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



                                     FOUR OAKS FINCORP, INC.


Date:  August 12, 2005               By:   /S/ AYDEN R. LEE, JR.
                                     Ayden R. Lee, Jr.
                                     President and Chief Executive Officer



Date:  August 12, 2005               By:   /S/ NANCY S. WISE
                                     Nancy S. Wise
                                     Executive Vice President and
                                     Chief Financial Officer




                                      -18-




                                  EXHIBIT INDEX
                                  -------------
EXHIBIT
  NO.    DESCRIPTION
- -------  -----------
31.1     Certification of the Chief Executive Officer pursuant to Rule 13a-14(a)
         or  Rule   15d-14(a)  as  adopted   pursuant  to  Section  302  of  the
         Sarbanes-Oxley Act of 2002

31.2     Certification of the Chief Financial Officer pursuant to Rule 13a-14(a)
         or  Rule   15d-14(a)  as  adopted   pursuant  to  Section  302  of  the
         Sarbanes-Oxley Act of 2002

32.1     Certification by the Chief Executive Officer pursuant to 18 U.S.C. 1350
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2     Certification by the Chief Financial Officer pursuant to 18 U.S.C. 1350
         as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



                                      -19-