EXHIBIT 3


      Form 10-KSB - Annual Report and Disclosure Statement to shareholders
                    by Oceanside Bank. Effective May 5, 1999
     Atlantic BancGroup, Inc. became the holding company for Oceanside Bank
                      FEDERAL DEPOSIT INSURANCE CORPORATION
                             Washington, D.C. 20429



                                   FORM 10-KSB

[X]      ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934

                   For the Fiscal Year Ended December 31, 1998

                             FDIC File Number 34284

                                 OCEANSIDE BANK
             (Exact name of registrant as specified in its charter)

                 Florida                                 58-2232148
        (State or other jurisdiction                  (I.R.S. Employer
      of incorporation or organization)             Identification No.)

             1315 S. Third Street, Jacksonville Beach, Florida 32250
  (Address of principal executive offices)                  (Zip Code)

       Registrant's telephone number, including area code: (904) 247-4092

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

                     Common Stock, par value $5.00 per share
              Warrants to Purchase Common Stock at $10.00 per share
                                (Title of Class)

     Check whether the issuer has (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during the past 12
months (or for such  shorter  period  that the issuer was  required to file such
reports),  and (2) has been subject to such filing  requirements for the past 90
days. YES X NO

     Check  if  disclosure  of  delinquent  filers  in  response  to Item 405 of
Regulation  S-B is not  contained  in  this  form,  and no  disclosure  will  be
contained, to the best of issuer's knowledge, in definitive proxy or information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [ ]

     The issuer's revenues for its most recent fiscal year were $2,483,000.

     The  aggregate  market  value of the  Common  Stock of the  issuer  held by
non-affiliates  of the  issuer  (407,190  shares)  on  February  24,  1999,  was
approximately  $3,992,000.  As of such date, no organized trading market existed
for the Common Stock of the issuer.  The aggregate  market value was computed by
reference the net book value of $8.49 per share as of December 31, 1998. For the
purposes of this response,  directors, officers and holders of 5% or more of the
issuer's Common Stock are considered the affiliates of the issuer at that date.

     As of February 24, 1999,  there were issued and outstanding  594,750 shares
of the issuer's Common Stock.




                                     PART I

          ITEM 1. DESCRIPTION OF BUSINESS.

General

     Oceanside  Bank, a Florida state bank  ("Oceanside"),  was formed in March,
1997,  and operates as a community  bank in its primary  service  area  ("PSA"),
providing general  commercial  banking services to businesses and individuals in
the  community  it serves.  The  principal  business of  Oceanside is to receive
demand  and  time  deposits  from  the  public  and  to  make  loans  and  other
investments.  Oceanside  operates from a main office located at 1315 South Third
Street, Jacksonville Beach, Florida, and a branch office located at 560 Atlantic
Boulevard,  Neptune  Beach,  Florida.  See  PART I,  ITEM 2. -  "DESCRIPTION  OF
PROPERTY."  Oceanside  draws  most  of its  customer  deposits  and  conducts  a
significant  portion of its lending  transactions from and within its PSA in the
"beaches area" of Jacksonville,  Florida. See "DESCRIPTION OF BUSINESS - Primary
Service Area."

     Oceanside  operates as a locally-owned  and operated  institution  aimed at
providing prompt, efficient, and personalized service to individuals,  small and
medium-sized businesses, professionals and other local organizations. Generally,
customers have one account  officer to serve all of their banking needs and have
ready access to senior  management when necessary.  In addition,  a committee of
the Board of Directors is  responsible  for  maintaining  a visible  profile for
Oceanside  in the local  community.  Because the  officers  and  directors  have
established  reputations in the local  community,  they believe they are able to
actively promote Oceanside within the PSA.

     Oceanside's principal strategy is to:

          o    Expand commercial and small business market within the PSA;

          o    Establish a real estate mortgage market within the PSA for retail
               lending and throughout Duval County; and

          o    Develop a consumer loan base.

     Oceanside  believes  that the most  profitable  banking  relationships  are
characterized  by high deposit  balances,  low frequency of transactions and low
distribution  requirements.  Oceanside believes that a community bank with local
management is  well-positioned  to establish  these  relationships  with smaller
commercial  customers and households.  Oceanside  aggressively  markets its high
quality and innovative services to the customer.

     The principal  sources of funds for Oceanside's loans and other investments
are demand,  time, savings,  and other deposits,  amortization and prepayment of
loans,  sales to other lenders or  institutions  of loans or  participations  in
loans, fees received from other lenders or institutions for servicing loans sold
to such lenders or institutions and borrowings. A portion of the net proceeds of
Oceanside's  initial offering of its common stock (the "Offering") has been used
by  Oceanside  to fund loans and other  investments.  The  principal  sources of
income for Oceanside are interest and fees  collected on loans,  including  fees
received for  servicing  loans sold to other lenders or  institutions,  and to a
lesser  extent,  interest  and  dividends  collected on other  investments.  The
principal expenses of Oceanside are interest paid on savings and other deposits,
interest paid on other borrowings of Oceanside,  employee  compensation,  office
expenses, and other overhead and operational expenses.  Oceanside offers several
deposit  accounts,  including  demand  deposit  accounts,  negotiable  order  of
withdrawal  accounts ("NOW" and "Super-NOW"  accounts),  money market  accounts,
certificates of deposit, and various retirement accounts. In addition, Oceanside
has  joined an  electronic  banking  network so that its  customers  may use the
automated  teller  machines  (the "ATMs") of other  financial  institutions  and
operates a drive-in teller service and 24-hour depository.

     The following credit services are offered by Oceanside:

          o    Consumer credit,  automobile  loans,  real estate equity lines of
               credit,  education  loans,  and  real  estate  loans  secured  by
               single-family residences;

          o    Commercial  and  business  credit  for  small  and   medium-sized
               companies,  including  Small  Business  Administration  and other
               government-guaranteed financing;

          o    Individual  and  builder  short-term   residential   construction
               financing;

          o    Home improvement loans; and

          o    Consumer credit cards and credit card processing.

     Oceanside  provides  a full  range  of  competitive  banking  services  and
emphasizes the way the services are delivered.  Management of Oceanside  focuses
its  efforts  on  filling  the  void  created  by  the   increasing   number  of
locally-owned  community banks that have been acquired by large regional holding
companies,  negatively  impacting the personal nature of the delivery,  quality,
and availability of banking services available in the PSA and surrounding areas.

Primary Service Area

     Oceanside's PSA, which encompasses the easternmost portion of Duval County,
Florida,  and the  northeasternmost  portion of St. Johns  County,  Florida,  is
bounded by the St. John's River to the north, State Road 210 in St. Johns County
to the south, the Atlantic Ocean to the east, and the  Intracoastal  Waterway in
Duval  County and the  Duval/St.  Johns  County line in St.  Johns County to the
west. The PSA includes the communities and  municipalities of Ponte Vedra Beach,
Jacksonville Beach,  Atlantic Beach, Neptune Beach, Florida, and that portion of
the City of  Jacksonville  known as Mayport (the home of the Mayport U.S.  Naval
Air Station).  Duval and St. Johns  Counties enjoy an abundant and educated work
force,  attractive  business costs, and a good relationship  between the private
and public sectors.




     In general,  commercial  real estate in the PSA consists of small  shopping
centers and office buildings. The type of residential real estate within the PSA
varies,  with a number of condominiums and townhouses located along the beaches,
a greater  concentration  of  apartments  in the Mayport area and  single-family
housing dispersed throughout the PSA. New residential growth in the PSA consists
primarily of working professionals with families. Over half of the population of
the PSA is between the ages of 15 and 44.

     Oceanside  operates  around a base of local stock  ownership and customers.
Because it is a local organization,  all policies and procedures are tailored to
the local market instead of to statewide or regional  markets,  which  represent
the areas of activity for the majority of the financial  institutions  currently
operating in the PSA.

     Oceanside believes that the PSA is a desirable market in which to operate a
new independent,  locally-owned  bank with a broad base of shareholders from the
beaches area of Jacksonville  can  successfully  penetrate the banking market in
the PSA, and that the existing conditions provide a positive environment for the
operation of Oceanside.

Competition

     The  business of banking is highly  competitive.  Oceanside  competes  with
other  banks and  credit  unions  in the PSA and with  banks,  savings  and loan
associations and credit unions elsewhere in the Jacksonville  market.  As of the
date of this Registration Statement, there are eight banks operating in the PSA,
comprising a total of 12 banking offices, and two credit unions. The eight banks
currently  operating in the PSA are Compass Bank;  First Union  National Bank of
Florida; People's First Community Bank; Monticello Bank; NationsBank of Florida,
N.A.; SouthTrust Bank of Florida,  N.A.; SunTrust Bank, North Florida,  National
Association, and Gordon Bank. The two credit unions operating within the PSA are
Jax Navy Federal Credit Union and Educational Community Credit Union.  Oceanside
believes that its operation as a locally-owned  and controlled bank with a broad
base of  ownership  in the PSA  enhances  its  ability  to  compete  with  those
financial  institutions  now operating in its market,  but no assurances  can be
given in this regard.

     Oceanside's competitive strategy with respect to the financial institutions
described above consists of:

          o    reviewing  loan  requests  quickly  with  a  locally-based   loan
               committee;

          o    maintaining flexible but prudent lending policies;

          o    personalizing   service   by   establishing   long-term   banking
               relationships with its customers;  and

          o    maintaining  a strong  ratio of employees to customers to enhance
               the level of service.

     The operating  policies for the majority of the financial  institutions now
operating in the PSA are established by boards of directors  located outside the
PSA (and in some cases, outside the Jacksonville area). As a result,  management
believes that such  institutions  are not operating based primarily on the needs
of or convenience to residents and businesses in the PSA. Furthermore, customers
in  the  PSA  often  have  little  or no  access  to  senior  officers  at  such
institutions  and that senior  personnel  are not  available to assist or advise
lower level  personnel  in decision  making or to provide high levels of lending
authority.  Oceanside's  operations  are  tailored to fill the gaps left by such
institutions.

Regulation

     Oceanside  is  subject  to  comprehensive  regulation,   examination,   and
supervision by the Florida  Department of Banking and Finance (the "Department")
and the Federal Deposit Insurance  Corporation  ("FDIC") and is subject to other
laws and regulations  applicable to banks. Such regulations  include limitations
on  loans to a single  borrower  and to  Oceanside's  directors,  officers,  and
employees;  restrictions  on the  opening  and  closing of branch  offices;  the
maintenance  of required  capital and liquidity  ratios;  the granting of credit
under  equal  and fair  conditions;  disclosure  of the  costs and terms of such
credit;  and restrictions as to permissible  investments.  Oceanside is examined
periodically by both the Department and the FDIC, to each of whom it will submit
periodic reports regarding its financial  condition and other matters.  Both the
Department  and the FDIC have a broad  range of powers  to  enforce  regulations
under  their  respective  jurisdictions,   and  to  take  discretionary  actions
determined  to be for the  protection  of the safety and soundness of Oceanside,
including  the  institution  of cease  and  desist  orders  and the  removal  of
directors and officers.

     FDIC  Regulations.  Oceanside's  deposit  accounts  are insured by the Bank
Insurance  Fund  ("BIF") of the FDIC up to a maximum  of  $100,000  per  insured
depositor. The FDIC issues regulations, conducts periodic examinations, requires
the filing of reports,  and generally  supervises  the operations of its insured
banks.  The approval of the FDIC is required prior to a merger or  consolidation
or the  establishment or relocation of an office facility.  This supervision and
regulation  is  intended   primarily  for   protection  of  depositors  and  not
stockholders.

     The  Federal  Deposit  Insurance   Corporation   Improvement  Act  of  1991
("FDICIA")  substantially  revised the  depository  institution  regulatory  and
funding  provisions of the Federal  Deposit  Insurance Act. Amount other things,
FDICIA requires the federal banking  regulators to take prompt corrective action
in respect of  depository  institutions  that do not meet minimum  requirements.
FDICIA   establishes  five  capital  tiers:  "well   capitalized,"   "adequately
capitalized,"  "undercapitalized,"  "significantly capitalized," and "critically
undercapitalized."   A  depository   institution  is  well   capitalized  if  it
significantly exceeds the minimum level required by regulation for each relevant
capital  measure,   adequately  capitalized  if  it  meets  each  such  measure,
undercapitalized   if  it  fails  to  meet  any  such   measure,   significantly
undercapitalized  if it is  significantly  below such  measure,  and  critically
undercapitalized  if it fails to meet any  critical  capital  level set forth in
regulations.  The critically undercapitalized level occurs where tangible equity
is less  than 2% of  total  tangible  assets  or less  than  65% of the  minimum
leverage ratio  prescribed by regulation  (except to the extent that 2% would be
higher than such 65% level).  A depository  institution may be deemed to be in a
capitalization  category  that is lower than is indicated by its actual  capital
position if it receives an unsatisfactory examination rating.

     FDICIA generally prohibits a depository institution from making any capital
distribution  (including  payment of a dividend) if the  depository  institution
would thereafter be undercapitalized.  In addition,  undercapitalized depository
institutions  are  subject  to growth  limitations  and are  required  to submit
capital restoration plans. The federal banking agencies may not accept a capital
plan  without  determining,  among  other  things,  that  the  plan is  based on
realistic  assumptions  and is likely to succeed  in  restoring  the  depository
institution's capital. If a depository fails to submit an acceptable plan, it is
treated as if it is significantly undercapitalized.

     Significantly  undercapitalized depository institutions may be subject to a
number of requirements  and  restrictions,  including  orders to sell sufficient
voting  stock to become  adequately  capitalized,  requirements  to reduce total
assets and cessation of receipt of deposits from correspondent banks. Critically
undercapitalized  depository  institutions  are  subject  to  appointment  of  a
receiver or conservator.

     FDICIA provides authority for special  assessments against insured deposits
and for the development of a general risk-based insurance assessment system. The
risk-based  insurance  assessment system would be used to calculate a depository
institution's  semi-annual deposit insurance assessment based on the probability
(as defined in the  statute)  that the BIF will incur a loss with respect to the
institution.  In accordance  with FDICIA,  the FDIC  implemented a  transitional
risk-based insurance premium system. Since  implementation,  average assessments
have fallen and, in 1998,  approximately  95% of all  BIF-insured  institutions,
including Oceanside,  paid no assessment under this risk-based insurance premium
system.

     FDICIA  also  contains  various  provisions  related  to  an  institution's
interest rate risk. Under certain circumstances,  an institution may be required
to provide  additional  capital or  maintain  higher  capital  levels to address
interest rate risks.

     In  addition,  the FDIC has  adopted a minimum  leverage  ratio of 3%.  The
minimum  leverage ratio is the ratio of common equity,  retained  earnings,  and
certain  amounts of perpetual  preferred stock (after  subtracting  goodwill and
after making certain other  adjustments) to the total assets of the institution.
Generally,  banking organizations are expected to operate well above the minimum
required  capital  level of 3%,  unless they meet  certain  specified  criteria,
including  that  they  have  the  highest  regulatory   ratings.   Most  banking
organizations are required to maintain a leverage ratio of 3% plus an additional
cushion of 1% to 2%. The  guidelines  also provide  that  banking  organizations
experiencing internal growth or making acquisitions will be expected to maintain
strong capital  positions  substantially  above the minimum  supervisory  levels
without significant reliance upon intangible assets.

     Dividend  Restrictions.  In  addition to  dividend  restrictions  placed on
Oceanside by the FDIC based on Oceanside's  minimum  capital  requirements,  the
Florida  Financial  Institutions  Code prohibits the declaration of dividends in
certain  circumstances.   Section  658.37,   Florida  Statutes,   prohibits  the
declaration of any dividend until a bank has charged off bad debts, depreciation
and other worthless  assets,  and has made provision for  reasonably-anticipated
future  losses  on loans and other  assets.  Such  dividend  is  limited  to the
aggregate  of the net  profits of the  dividend  period  combined  with a bank's
retained net profits of the preceding  two years.  A bank may declare a dividend
from  retained net profits  accruing  prior to the  preceding two years with the
approval  of the  Department.  However,  a bank will be  required,  prior to the
declaration  of a dividend on its common stock,  to carry 20% of its net profits
for such  preceding  period as is covered by the  dividend to its surplus  fund,
until the  surplus  fund  equals at least the  amount of the  bank's  common and
preferred  stock then issued and  outstanding.  In no event may a bank declare a
dividend  at any time in which its net income from the  current  year,  combined
with the  retained  net income from the  preceding  two years is a loss or which
would  cause the capital  accounts of the bank to fall below the minimum  amount
required by law, regulation, order, or any written agreement with the Department
or the FDIC.

     Riegle-Neal   Interstate   Banking  and  Branching   Efficiency   Act.  The
Riegle-Neal  Interstate  Banking  and  Branching  Efficiency  Act of  1994  (the
"Interstate  Banking  Act")  provides  that  as  of  June  1,  1997,  adequately
capitalized and managed banks will be able to engage in interstate  branching by
merging banks in different states,  including Florida,  which did not opt out of
the  application of this  provision.  If a state did not opt-out,  banks will be
required to comply with the state's  provisions with respect to branching across
state lines.

     The foregoing is necessarily a general description of certain provisions of
federal and state law and does not purport to be  complete.  Proposals to change
the  laws  and  regulations   governing  the  banking  industry  are  frequently
introduced in Congress,  in the state legislatures,  and before the various bank
regulatory  agencies.  The  likelihood  and timing of any such  changes  and the
impact such changes might have on Oceanside cannot be determined at this time.

Common Stock

     Oceanside  has  2,000,000  shares  of its  $5.00  par  value  Common  Stock
authorized.  As of February  24,  1999,  594,750  shares were  outstanding.  The
holders of Common  Stock are  entitled to one vote for each share held of record
on all matters to be voted on by stockholders. Upon liquidation, dissolution, or
winding-up of Oceanside, the holders of Common Stock are entitled to receive pro
rata all assets  remaining  legally  available for distribution to shareholders.
The  holders  of  Common  Stock  have no right to  cumulate  their  votes in the
election of directors.  the Common Stock has no preemptive or other subscription
rights,  and there  are no  conversion  rights or  redemption  or  sinking  fund
provisions  with respect to such shares.  All the  outstanding  shares of Common
Stock are fully paid and non-assessable.

     The holders of Common Stock are entitled to receive such dividends, if any,
as may be declared from time to time by the Board of Directors in its discretion
from  funds  legally  available  therefor.  Significant  restrictions  apply  to
Oceanside's  ability  to pay  dividends  to its  shareholders  under  applicable
banking laws and regulations. See "DESCRIPTION OF BUSINESS - Regulation Dividend
Restrictions."  Oceanside  has not declared or paid any  dividends on the Common
Stock to date and does not  anticipate  paying any cash  dividends on its Common
Stock in the  foreseeable  future.  Oceanside  anticipates  that the earnings of
Oceanside will be retained by Oceanside  during the foreseeable  future and held
for purposes of enhancing Oceanside's capital.




Warrants

     Each Subscriber to the Offering  received warrants to purchase Common Stock
("Warrants")  equal to the  number of shares of  Common  Stock  purchased.  Each
Warrant  gives the holder  the right to  purchase  one share of Common  Stock at
$10.00 per share at any time  during the five (5) year period  beginning  on the
date of the opening of Oceanside;  provided, however, that at any time after one
year following the date Oceanside commences business,  the board of directors of
Oceanside,  by written  notice to each  Warrant  holder may  shorten  the period
during which the Warrant may be  exercised to a period  ending no sooner than 30
days after such notice is mailed.  The  Warrants may be exercised by delivery to
Oceanside  of a check for the  purchase  price of the number of shares of Common
Stock being  purchased  or by  authorizing  Oceanside  to retain whole shares of
Common  Stock which would  otherwise  by issuable  upon  exercise of the Warrant
having a fair  market  value  equal to the  exercise  price.  The  Warrants  are
separately  transferable.  Holders of the Warrants do not have any of the rights
or privileges of shareholders of Oceanside  (except to the extent they otherwise
own Common  Stock) prior to the exercise of the  Warrants.  The Warrants will be
entitled to the benefit of  adjustments  in the exercise price and in the number
of  shares  of Common  Stock  deliverable  upon the  exercise  thereof  upon the
occurrence  of  certain  events,   including  stock  dividends,   stock  splits,
reclassification, reorganizations, consolidations, and mergers. The foregoing is
a summary of the  principal  terms of the  Warrants  and does not  purport to be
complete.

Recent Sales of Unregistered Securities

     From July 18, 1996,  through  December 31, 1997,  Oceanside  issued 594,430
shares of Common Stock and Warrants  pursuant to the  Offering.  The  securities
sold in the  Offering  prior to March 31,  1997,  were sold  solely  through the
efforts of the organizers of Oceanside.  After March 31, 1997, Oceanside engaged
the  services  of  Josephthal  Lyon & Ross  (the  "Placement  Agent")  to assist
Oceanside in selling an additional  167,220 shares of Common Stock and Warrants.
The proceeds of the Offering were $5,947,300, less $25,150 paid to the Placement
Agent as compensation for securities sold by or through the Placement Agent. The
Offering  was  exempt  from  registration  pursuant  to  Section  3(a)(2) of the
Securities Act of 1933, since securities  issued by a bank were sold pursuant to
the Offering.

Indemnification of Directors and Officers

     Oceanside's  Bylaws  afford  indemnification  rights  to its  officers  and
directors to the fullest  extent  permitted or required by the Florida  Business
Corporation Act.

     Under Section  607.0850 of the Florida Business  Corporation Act,  officers
and directors of a Florida corporation may be entitled to indemnification by the
corporation  against  liability  incurred  in  connection  with any  threatened,
pending, or completed action, suit, or other type of proceeding,  whether civil,
criminal,  administrative,  or  investigative  and whether  formal or  informal;
provided,  however,  that such officer or director  acted in good faith and in a
manner he reasonably believed to be in, or not opposed to, the best interests of
the corporation,  and, with respect to any criminal action or proceeding, had no
reasonable  cause to believe  his  conduct was  unlawful.  Such  indemnification
includes obligations to pay a judgment, settlement,  penalty, fine, and expenses
actually and  reasonably  incurred  with respect to a  proceeding.  In addition,
Florida law provides  that  officers and  directors  shall be  indemnified  by a
Florida  corporation  against expenses actually and reasonably  incurred by such
officer or  director,  to the extent  that such  officer  or  director  has been
successful on the merits or otherwise in defense of any  proceeding  (as defined
in Section 607.0850) or in defense of any claim, issue, or matter therein.

     In  addition,  Section  607.0831 of the Florida  Business  Corporation  Act
provides  that a director is not  personally  liable for  monetary  damages to a
corporation or any other person for any statement, vote, decision, or failure to
act,  regarding  corporate  management  or policy,  by a  director,  unless such
director  breached or failed to perform his duties as a director and such breach
or failure to perform constitutes:

          o    a  violation  of  the  criminal  law,  unless  the  director  had
               reasonable  cause to  believe  his  conduct  was lawful or had no
               reasonable cause to believe his conduct was unlawful;

          o    a  transaction  from  which  the  director  derived  an  improper
               personal benefit, either directly or indirectly;

          o    a  circumstance  involving a  director's  liability  for unlawful
               distributions under the Florida Business Corporation Act;

          o    in proceedings by or in the right of the corporation to procure a
               judgment  or by or  in  the  right  of a  shareholder,  conscious
               disregard  for the best interest of the  corporation,  or willful
               misconduct; or

          o    in a  proceeding  by or in the right of  someone  other  than the
               corporation or a shareholder,  recklessness or an act or omission
               which was committed in bad faith or with malicious  purpose or in
               a manner exhibiting wanton and willful disregard of human rights,
               safety, or property.


Employees

     Oceanside  has  approximately  22  full-time  employees  and one  part-time
employee.  No significant  changes in the number of its full-time  employees are
currently  anticipated.  Because Oceanside believes that a primary deficiency of
large regional banks is the constant  turnover of personnel and therefore a lack
of continuing personal  relationships with local customers,  Oceanside's goal is
to maintain a competently trained staff of local bankers who have settled in the
community  on a permanent  basis.  Oceanside  allocates  funding for  continuing
on-the-job and educational  training,  and personnel are encouraged to enroll in
various banking courses and other seminars to improve their overall knowledge of
the banking business.




Statistical Profile and Other Financial Data

     Reference is hereby made to the statistical and financial data contained in
the section  captioned "PART II, ITEM 6. - MANAGEMENT'S  DISCUSSION AND ANALYSIS
OF FINANCIAL  CONDITION,  PLAN OF OPERATIONS,  AND RESULTS OF  OPERATIONS,"  for
statistical  and  financial  data  providing  a review of  Oceanside's  business
activities.


          ITEM 2. DESCRIPTION OF PROPERTY.

     On October 29, 1996,  Oceanside  purchased from an unaffiliated  entity the
two-story,  3,100 square-foot building at 1315 South Third Street,  Jacksonville
Beach,  Florida,  as its main office ("Main  Office").  The Main Office includes
three inside teller stations,  four drive-up teller windows, an automated teller
machine,  and on-site  parking.  The Main Office is the former home of a Barnett
Bank branch  office.  Oceanside  purchased  the facility for $850,000 and used a
portion  of the  proceeds  of the  Offering  to add  2,200  square  feet  to the
Facility.  Oceanside  acquired  the Main  Office  with funds  drawn on a line of
credit  with  Columbus  Bank and  Trust  Company,  which was  repaid  out of the
proceeds of the Offering.

     On June 3, 1998,  Oceanside  purchased from SouthTrust  Bank, N.A., a 1,968
square foot building located at 560 Atlantic Boulevard,  Neptune Beach, Florida.
This facility was formerly a branch office of SouthTrust  Bank,  N.A.  Oceanside
purchased  this  building  for  $426,650 and spent  $49,963 on  renovations  and
upgrades.  This  facility  includes two offices,  three inside  teller  windows,
general lobby space, three drive-up teller windows, an ATM, and on-site parking.
The current capital structure of Oceanside supported this purchase.

     The Main Office and branch  facility are centrally  located  within the PSA
and  are  within   convenient  travel  distance  to  the  concentration  of  the
residential population and to areas of major commercial activity within the PSA.
Using the existing road system within the PSA, residents and daytime inhabitants
in and near the PSA are able to access  both  locations  by means of four  major
north/south  roads  and  two  east/west  roads.   Third  Street/A1A,   on  which
Oceanside's  Main Office is located,  stretches  north from St.  Johns County to
Mayport, and is the main north-south thoroughfare in the PSA. In addition, Beach
Boulevard, Atlantic Boulevard, and J. Turner Butler Boulevard provide convenient
travel to the Facilities  for residents and businesses  located west of the PSA,
including downtown Jacksonville.


          ITEM 3. LEGAL PROCEEDINGS.

     There are no material proceedings to which Oceanside is a party.




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

     No matters were  submitted to a vote of Oceanside  security  holders during
the fourth quarter of the year ended December 31, 1998.


                                     PART II


          ITEM 5.   MARKET PRICE FOR COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS.

     The shares of  Oceanside  Common Stock are not  actively  traded,  and such
trading   activity,   as  it  occurs,   takes  place  in  privately   negotiated
transactions.  There is no  established  public trading market for the shares of
Oceanside  Common Stock.  Oceanside has engaged a transfer agent to maintain the
record  keeping for its Common Stock and  Oceanside is not aware of the high and
low trading  prices of its Common Stock during 1997 and 1998. As of February 24,
1999, there were 594,750 shares of Common Stock and 594,110 Warrants outstanding
and approximately 800 holders of record of Common Stock.

Dividends

     Oceanside  anticipates  that for the foreseeable  future,  earnings will be
retained for the  development of its business.  Accordingly,  Oceanside does not
anticipate paying dividends on the Common Stock in the foreseeable  future.  The
payment of future dividends will be at the sole discretion of Oceanside's  Board
of Directors and will depend on, among other things,  future  earnings,  capital
requirements,  the general financial condition of Oceanside and general business
conditions.


          ITEM 6.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION, PLAN OF OPERATIONS, AND RESULTS OF OPERATIONS.

     Management's discussion and analysis of earnings and related financial data
are  presented  herein  to  assist  investors  in  understanding  the  financial
condition of  Oceanside  at, and results of  operations  for  Oceanside  for the
periods ended,  December 31, 1998 and 1997.  This  discussion  should be read in
conjunction  with the financial  statements  and related  footnotes of Oceanside
presented elsewhere herein.




                                                             At or for the
                                                       Period Ended December 31,
                                                       -------------------------
                                                          1998         1997
                                                          ----         ----
Statement of Operations Data:
  Total interest income                                $  2,287     $    346
  Total interest expense                                    867           85
  Net interest income before provision for
     credit losses                                        1,420          261
  Provision for credit losses                               334          186
  Net interest income after provision for
     credit losses                                        1,086           75
  Noninterest income                                        196           33
  Noninterest expense                                     1,450          501
  Net loss                                                 (168)        (393)

Balance Sheet Data:
  Total assets                                         $ 45,571     $ 18,314
  Earning assets                                         38,977       14,688
  Investment securities                                   7,858        2,072
  Loans                                                  25,998        9,269
  Allowance for credit losses                               520          186
  Deposit accounts                                       40,374       13,020
  Stockholders' equity                                    5,050        5,265

Share Data:
  Basic earnings per share                             $  (0.28)    $  (0.70)
  Book value per share (period end)                    $   8.49     $   8.85
     Weighted average shares outstanding
     Used for basic earnings per share                      595          560

Performance Ratios:
     Return on average assets                             -0.55%       -7.38%
     Return on average equity                             -3.27%      -17.20%
     Interest-rate spread during the period                4.31%        4.46%
     Net interest margin                                   5.31%        6.20%
     Noninterest expenses to average assets                4.71%        9.41%

Asset Quality Ratios:
     Allowance for credit losses to period end loans       2.00%        2.01%
     Net charge-offs to average loans                      --           --
     Nonperforming assets to period end loans              --           --
     Nonperforming assets to period end total assets       --           --

Capital and Liquidity Ratios:
     Average equity to average assets                     16.69%       42.92%
     Leverage (4.00% required minimum)                    12.92%       35.00%
     Risk-based capital:
     Tier 1                                               17.42%       53.27%
     Total                                                18.68%       54.53%
     Average loans to average deposits                    69.30%       66.14%

Overview

     Oceanside was incorporated under the laws of the State of Florida and began
business  operations on July 21, 1997, in a permanent  facility  located at 1315
South Third Street,  Jacksonville  Beach,  Florida.  Oceanside operates a branch
office at 560  Atlantic  Boulevard,  Neptune  Beach,  Florida,  which  commenced
operations on September 1, 1998.

     At December 31, 1998, Oceanside had grown to approximately $45.6 million in
total assets, $26.0 million in total loans, $40.4 million in deposits,  and $5.1
million in  stockholders'  equity.  The following  discussion  should be read in
conjunction  with  the  preceding  "Selected  Financial  Data"  and  Oceanside's
Financial  Statements and the Financial  Statement Notes and the other financial
data included elsewhere.

     Oceanside  conducts  commercial  banking business  consisting of attracting
deposits from the general public and applying those funds to the  origination of
commercial,   consumer,  and  real  estate  loans  (including  commercial  loans
collateralized by real estate).  Profitability depends primarily on net interest
income,   which  is  the  difference  between  interest  income  generated  from
interest-earning  assets (i.e., loans and investments) less the interest expense
incurred on interest-bearing  liabilities (i.e.,  customer deposits and borrowed
funds).   Net  interest   income  is  affected  by  the   relative   amounts  of
interest-earning assets and interest-bearing  liabilities, and the interest rate
earned  and paid on these  balances.  Net  interest  income  is  dependent  upon
Oceanside's  interest-rate  spread which is the  difference  between the average
yield  earned on its  interest-earning  assets and the average  rate paid on its
interest-bearing liabilities. When interest-earning assets approximate or exceed
interest-bearing  liabilities,  any positive  interest rate spread will generate
net interest  income.  The interest  rate spread is impacted by interest  rates,
deposit  flows,  and  loan  demand.  Additionally,   and  to  a  lesser  extent,
Oceanside's   profitability  is  affected  by  such  factors  as  the  level  of
noninterest  income and  expenses,  the  provision  for credit  losses,  and the
effective tax rate.  Noninterest  income  consists  primarily of service fees on
deposit  accounts.  Noninterest  expense  consists of compensation  and employee
benefits,  occupancy and equipment expenses,  deposit insurance premiums paid to
the FDIC, and other operating expenses.

Forward-looking Statements

     When used in this Form 10-KSB,  the words or phrases "will likely  result,"
"are expected to," "will continue," "is anticipated,"  "estimate," "project," or
similar expressions are intended to identify "forward-looking statements" within
the  meaning of the  Private  Securities  Litigation  Reform  Act of 1995.  Such
statements are subject to certain risks and  uncertainties  including changes in
economic   conditions  in  Oceanside's  market  area,  changes  in  policies  by
regulatory  agencies,  fluctuations  in  interest  rates,  demand  for  loans in
Oceanside's  market area and  competition,  that could cause  actual  results to
differ  materially from historical  earnings and those presently  anticipated or
projected.  Readers should not place undue reliance on any such  forward-looking
statements,  which speak only as to the date made.  Readers are advised that the
factors listed above could affect  Oceanside's  financial  performance and could
cause  Oceanside's  actual results for future periods to differ  materially from
any  opinions or  statements  expressed  with  respect to future  periods in any
current statements. Oceanside does not undertake, and specifically disclaims any
obligation, to publicly release the result of any revisions which may be made to
any forward-looking statements to reflect events or circumstances after the date
of such statements or to reflect the occurrence of anticipated or  unanticipated
events.




Year 2000

     Management is aware of the issue  associated with the  programming  code in
existing computer systems as the millennium (Year 2000) approaches. The issue is
whether computer systems will properly recognize date sensitive information when
the year changes to 2000.  Primary  systems that do not properly  recognize such
information could generate  erroneous data or cause a system to fail.  Oceanside
is utilizing both internal and external resources to identify, correct, and test
their systems for the year 2000 compliance.  Substantially  all of the necessary
modifications  and  testing  were  completed  by  December  31,  1998.  To date,
confirmations  have been received from Oceanside's  primary  processing  vendors
that their software is now year 2000 compliant. Management has not yet completed
their  assessment  of the  compliance  expense  for the year  2000  and  related
potential  effect  on  Oceanside's  earnings;   however,   presently  Management
anticipates to spend  approximately  $15,000 during 1999. It is recognized  that
any year  2000  compliance  failures  could  result  in  additional  expense  to
Oceanside.

     Time lines have been established for testing all ancillary systems, such as
telephone  systems and security  devices,  which was completed,  by December 31,
1998.  There can be no assurances  that all hardware and software that Oceanside
uses  will be Year  2000  compliant,  and  Oceanside  cannot  predict  with  any
certainty  the costs it will incur to respond to any Year 2000  issues.  Factors
which may affect the amount of these  costs  include  Oceanside's  inability  to
control  third party  modification  plans,  Oceanside's  ability to identify and
correct all  relevant  computer  codes,  the  availability  and cost of engaging
personnel trained in solving Year 2000 issues, and other similar uncertainties.

     Further,  the business of many of  Oceanside's  customers may be negatively
affected  by the Year 2000 issue,  and any  financial  difficulties  incurred by
customers in solving Year 2000 issues could  negatively  affect those customers'
ability to repay any loans which Oceanside may have extended. Therefore, even if
Oceanside does not incur significant  direct costs in connection with responding
to the Year 2000 issue,  there can be no assurance  that the failure or delay of
customers or other third parties in addressing  the Year 2000 issue or the costs
involved in such process will not have a material  adverse effect on Oceanside's
business, financial condition, or results of operations.

Future Accounting Requirements

     In  September  1998,  the  Financial   Accounting  Standards  Board  issued
Statement of Financial  Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133"), which addresses the accounting
for derivative  instruments and provides for matching the timing of gain or loss
recognition  on the  hedging  instrument.  Guidance  on  identifying  derivative
instruments is also provided as well as additional disclosures. SFAS 133 becomes
effective for all fiscal  quarters of all fiscal years beginning after September
15, 1999. Earlier application is permitted with certain  exceptions.  Management
does not anticipate that adoption of SFAS 133 will have a material impact on the
financial condition or results of operations of Oceanside.

     In October 1998, the Financial  Accounting Standards Board issued Statement
of Financial Accounting Standards No. 134, "Mortgage-Backed  Securities Retained
After the  Securitization of Mortgage Loans  Held-for-Sale by a Mortgage Banking
Enterprise"  ("SFAS 134"),  which amends existing  pronouncements to clarify the
classification of mortgage-backed  securities  retained after the securitization
of mortgage loans held-for-sale.  SFAS 134 becomes effective for fiscal quarters
beginning after December 15, 1998. Earlier application is permitted.  Management
does not anticipate that adoption of SFAS 134 will have a material impact on the
financial condition or results of operations of Oceanside.

Impact of Inflation

     The  financial  statements  and  related  data  presented  herein have been
prepared in accordance with Generally Accepted Accounting  Principles  ("GAAP"),
which require the  measurements of financial  position and operating  results in
terms  of  historical  dollars,  without  considering  changes  in the  relative
purchasing  power of money over time due to  inflation.  Unlike most  industrial
companies,  substantially  all of the assets and  liabilities  of Oceanside  are
monetary in nature. As a result,  interest rates have a more significant  impact
on  Oceanside's  performance  than the effects of general  levels of  inflation.
Interest  rates do not  necessarily  move in the same  direction  or in the same
magnitude as the prices of goods and services, since such prices are affected by
inflation to a larger  extent than  interest  rates.  As  discussed  previously,
management seeks to manage the relationships  between interest  sensitive assets
and  liabilities  in order to protect  against wide interest rate  fluctuations,
including those resulting from inflation.

                               Plan of Operations

     Oceanside  anticipates  that it will have  sufficient  capital  to meet its
obligations for the upcoming twelve months. At December 31, 1998,  Oceanside had
stockholders'  equity of $5.1 million,  which significantly  exceeds the minimum
regulatory  requirements,  and  provides  an  adequate  cushion  to  absorb  any
unexpected  losses in 1999.  Approximately  $695,000 in liquid  assets were used
during  1998 to  acquire  real  property  and  related  fixed  assets  of  which
substantially  all of the  expenditures  were  for  the  new  branch  office  as
discussed in the preceding  "DESCRIPTION  OF BUSINESS -  Facilities."  Oceanside
initially  became  profitable  during the third  quarter of 1998.  In the fourth
quarter of 1998,  Oceanside incurred increased expenses in the operations of the
new branch;  however,  management  expects Oceanside will be profitable again in
1999. As profitability is achieved, management anticipates that there will be no
requirement to raise additional capital in 1999.  Oceanside is in the process of
forming a one-bank holding company, which will provide additional flexibility in
obtaining  additional capital, if needed. The holding company  reorganization is
expected to be completed during the second quarter of 1999.

                              Results of Operations

     Oceanside recorded net losses of $393,000 (a negative $0.70 per share) from
inception  (July 21, 1997) to December 31, 1997,  and $168,000 (a negative $0.28
per share) in 1998.  Return on average assets was a negative 7.38% for 1997, and
a negative 0.55% for 1998.  Amortization of organizational  costs, the provision
for credit losses,  and other overhead and start-up costs  associated  with a de
novo bank operation in its first two years  contributed to the losses recognized
in 1997 and 1998.

Net Income (Loss)

     Net loss for 1998 and 1997  was  $168,000  and  $393,000,  respectively.  A
summary of the quarterly trends follows (in thousands):



                                                       At or for the Quarter Ended
                                     December 31,   March 31,   June 30, September 30, December 31,
                                        1997 (1)      1998        1998        1998        1998
                                     ------------   ---------   ---------------------- ------------

                                                                       
Earning assets                         $ 14,688    $ 21,039    $ 27,913    $ 31,453   $ 38,977
Total assets                             18,314      25,018      34,476      37,646     45,571
Interest-bearing deposits                10,401      15,834      24,437      26,730     33,206
Total deposits                           13,020      19,795      29,305      32,419     40,374
Net interest income before provision
   for credit losses                        198         257         347         402        414
Provision for credit losses                 115          94          81          74         85
Other income                                 16          35          44          52         65
Other expenses                              285         272         352         369        457
Net income (loss)                          (186)        (74)        (42)         11        (63)


(1)  The period  ended  September  30,  1997,  did not reflect a full quarter as
     Oceanside commenced business on July 21, 1997.

Net Interest Income

     Net interest income is Oceanside's  primary source of operating income. Net
interest  income  is  the  difference  between  interest  earned  on  loans  and
securities and interest paid on deposits and other funding sources.  The factors
that influence net interest income include changes in interest rates and changes
in the volume and mix of assets and liability balances.

     Net  interest  income  was  $1,420,000  and  $261,000  for 1998  and  1997,
respectively, an increase of $1,159,000 from 1997 to 1998. The average balances,
interest  income and expense,  and the average  rates earned and paid for assets
and liabilities are found in Tables 1 and 2 on the following pages.

     During  1998 and 1997,  the average  yield on earning  assets was 8.55% and
8.22%, respectively, while the average cost of funds was 4.24% in 1998 and 3.76%
in 1997.  Oceanside's  favorable net interest  margin of 6.20% in 1997 reflected
the high average ratio of loans to interest-earning  deposits,  which was 87.47%
for 1997. At December 31, 1998, the  loan-to-interest-earning  deposit ratio had
fallen to 78.29%. As the  loan-to-interest-earning  deposit ratio declines,  the
net interest margin will be affected.  With a  loan-to-interest-earning  deposit
ratio of 78.29% for all of 1998,  the pro forma net  interest  margin would have
declined  approximately  33 basis  points with all other  assumptions  remaining
constant.





                           [Intentionally left blank.]







Table 1.1 - Rate/Volume Analysis (in thousands):


                                                               Years Ended December 31,
- -------------------------------------------------------------------------------------------------------------
                                                        1998                              1997
- -------------------------------------------------------------------------------------------------------------
                                                       Interest       Average           Interest    Average
                                             Average      and          Yield/  Average     and      Yield/
                                             Balance   Dividends        Rate   Balance  Dividends   Rate
                                             -------   ---------        ----   -------  ---------   ----
                                                                                   
Earning assets:
  Loans                                      $17,688    $ 1,792        10.13%$ 1,975   $   219       11.09%
  Investment securities (1)                    5,325        293         5.50%     51        --           -%
  Other interest-earning assets (2)            3,738        202         5.40%  2,184       127        5.82%
                                             -------    -------        ----- -------   -------       -----

       Total interest-earning assets          26,751      2,287         8.55%  4,210       346        8.22%

Noninterest-earning assets                     4,019                           1,114

       Total assets                          $30,770                          $5,324

Interest-bearing liabilities:
  Demand deposits                            $ 9,643        247         2.56%$ 1,328        34        2.56%
  Savings                                        363          7         1.93%     32         1        3.13%
  Certificates of deposit                     10,419        613         5.88%    898        50        5.57%

       Total interest-bearing liabilities     20,425        867         4.24%  2,258        85        3.76%

Noninterest-bearing liabilities                5,211                             781
Stockholders' equity                           5,134                           2,285
                                               -----                           -----

       Total liabilities and
        stockholders' equity                 $30,770                          $5,324
                                             =======                          ======

Net interest income                                      $1,420                           $261
                                                         ======                           ====

Interest-rate spread (3)                                                4.31%                         4.46%
                                                                        ====                          ====

Net interest margin (4)                                                 5.31%                         6.20%
                                                                        ====                          ====

Ratio of average interest-earning assets
   to average interest-bearing liabilities    130.97%                         186.45%
                                              ======                          ======


- ---------------------------
(1)  Recorded interest income in 1997 less than $1,000.

(2)  Includes  interest-bearing  deposits due from other banks and federal funds
     sold.

(3)  Interest-rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.

(4)  Net   interest   margin  is  net   interest   income   divided  by  average
     interest-earning assets.






Table 1.2 - Rate/Volume Analysis (in thousands):


                                                Year Ended December 31,
                                                     1998 vs. 1997
                                               Increase (Decrease) Due to
                                               --------------------------
                                                     Rate/
                                            Rate    Volume   Volume     Total
                                            ----    ------   ------     -----

Interest-earning assets:
  Loans                                   $  (19)   $1,742   $ (150)   $1,573
  Investment securities (1)                    3      --        290       293
  Other interest-earning assets (2)           (9)       90       (6)       75

     Total interest-earning assets           (25)    1,832      134     1,941

Interest-bearing liabilities:
  Demand deposits                           --         213     --         213
  Savings                                   --          10       (4)        6
  Certificates of deposit                      3       530       30       563

     Total interest-bearing liabilities        3       753       26       782

Net interest income                       $  (28)   $1,079   $  108    $1,159





                           [Intentionally left blank.]





Table 2 - Weighted Average Yield or Rate:

                                                 For the Year Ended December 31,
                                                 -------------------------------
                                                          1998           1997
                                                          ----           ----
Interest-earning assets:
     Loans                                              10.13%         11.09%
     Investment securities                               5.50%          0.00%
     Other interest-earning assets                       5.40%          5.82%
     All interest-earning assets                         8.55%          8.22%
Interest-bearing liabilities:
     NOW deposits                                        0.92%          0.94%
     Money market deposits                               3.96%          4.17%
     Savings                                             1.93%          3.13%
     Certificates of deposit                             5.88%          5.57%
     All interest-bearing liabilities                    4.24%          3.76%
Interest-rate spread                                     4.31%          4.46%


Other Income

     Other income  increased in 1998 to $196,000 from $33,000 for the year ended
1997.  This  increase  reflects  the growth in the  number of deposit  accounts.
Income from service charges on customer accounts accounted for approximately 68%
and 58% of total other income for the years ended 1998 and 1997, respectively.

Other Expenses

     Other expenses totaled  $1,450,000 for 1998 and $501,000 for 1997, or 4.71%
and 9.41% of average  assets for  respective  year ends.  Salaries  and employee
benefits  accounted for  approximately  49% of total other  expenses for 1998 as
opposed to 52% for 1997. At current staffing  levels,  Oceanside will be able to
support planned growth for 1999. Increases in other expenses reflect the opening
of a new branch on September 1, 1998, and total asset growth during 1998.

Loans Receivable

     Average  loans  receivable,  before the  allowance  for credit  losses were
$17,688,000  for the year ended 1998 as compared  to  $1,975,000  for 1997.  The
growth in loans (an increase of almost 800 percent) was directly attributable to
community  acceptance of our new bank, the  reputations of our lending team, and
favorable economic  conditions in our market area. Table 3 on the following page
provides an analysis of  Oceanside's  loan  distribution  at the end of 1998 and
1997.   Loans  which  are  secured  by  real  estate  include   residential  and
nonresidential mortgages, and home equity loans to individuals.




Table 3 - Loan Portfolio (in thousands)

                                              For the Year
                                            Ended December 31,
                                            ------------------
                                           1998         1997
                                           ----         ----

Commercial and agricultural              $  6,039    $  1,496
Real estate                                16,853       6,445
Installment and other loans                 3,194       1,372
                                         --------    --------
     Total loans                           26,086       9,313
Less:
     Less, unearned income                    (88)        (44)
     Less, allowance for credit losses       (520)       (186)
                                         --------    --------

                                         $ 25,478    $  9,083
                                         ========    ========




The following table shows the maturity of loans receivable.

Table 4 - Loan Maturities at December 31, 1998 (in thousands):

                                    1 Year           1 Through          After
                                   or Less             5 Years        5 Years          Total
                                   -------             -------        -------          -----

                                                                        
Commercial and agricultural        $ 2,617             $ 2,249        $ 1,173       $  6,039
Real estate                          4,594               4,964          7,295         16,853
Installment and other loans          1,056               1,613            525          3,194
                                   -------             -------        -------        -------

     Total loans                   $ 8,267             $ 8,826        $ 8,993        $26,086
                                   =======             =======        =======        =======

Loans with maturities over one year:
     Fixed rate                                                                      $17,204
     Variable rate                                                                       615
                                                                                     -------

       Total maturities greater than one year                                        $17,819
                                                                                     =======




Table 5 - Loans Originated and Repaid (in thousands):

                                       Years Ended December 31,
                                       ------------------------
                                           1998        1997
                                           ----        ----

Originations:
     Commercial and agricultural loans   $  7,778    $  1,772
     Real estate loans                     12,615       6,881
     Installment and other loans            5,723       1,263
                                         --------    --------

       Total                               26,116       9,916

Principal reductions                       (9,343)       (603)
                                         --------    --------

Increase in loans                        $ 16,773    $  9,313
                                         ========    ========


Nonperforming Loans

     A loan is generally  placed on nonaccrual when the  contractual  payment of
principal  or interest  has become 90 days past due, or  management  has serious
doubts about further  collectibility  of principal or interest,  even though the
loan may be currently performing.

     At December 31, 1998 and 1997,  management  had not observed any  potential
problem  loans in its  portfolio.  No loans were past due for 30 days or more at
December 31, 1997, and only one loan totaling $1,200 was past due for 30 days or
more at December 31, 1998.




Allowance for Credit losses

     The amount charged to operations  and the related  balance in the allowance
for credit losses is based upon periodic  evaluations  of the loan  portfolio by
management. These evaluations consider several factors including but not limited
to, current economic conditions,  loan portfolio composition,  prior credit loss
experience,  trends in portfolio volume,  and management's  estimation of future
potential  losses.  Management  believes that the allowance for credit losses is
adequate. Table 6 is an analysis of the allowance for credit losses for 1998 and
1997.

Table 6 - Allowance for Credit Losses (in thousands):

                                  1998   1997
                                  ----   ----

Balance, at beginning of period   $186   $--
Provision for credit losses        334    186
Loans charged off                  --     --
Recoveries                         --     --
                                  ----   ----

Balance, at end of period         $520   $186
                                  ====   ====

     The specific  allocations  of the  allowance for credit losses are based on
management's evaluation of the risks inherent in the specific portfolios for the
dates indicated.  Amounts in a particular  category may be used to absorb losses
if another  category  allocation  proves to be inadequate.  Table 7 reflects the
allocations of the allowance for the years ended 1998 and 1997.

Table 7 - Allocation of Allowance for Credit Losses (in thousands):

                                     At December 31,
                            --------------------------------
                                  1998            1997
                            --------------------------------
                                       % of             % of
                                    Loans to         Loans to
                                      Total            Total
                            Amount    Loans  Amount    Loans
                            ------    -----  ------    -----

Commercial and agricultural   $--       23%   $--       16%
Real estate                    --       65     --       69
Installment and other loans    --       12     --       15
Unallocated                    520       0     186       0

                              $520     100%   $186     100%



     Highly leveraged  transactions generally include loans and commitments made
in connection with recapitalizations,  acquisitions,  and leveraged buyouts, and
result in the borrower's debt-to-total assets ratio exceeding 75%. Oceanside had
no loans at  December  31, 1998 and 1997,  that  qualified  as highly  leveraged
transactions.

Securities

     Banks classify their securities' portfolio as either  "held-to-maturity" or
"available-for-sale."  Securities  classified as held-to-maturity are carried at
amortized  cost and  include  those  securities  that a bank has the  intent and
ability to hold to maturity. Securities classified as available-for-sale,  which
are those  securities  that a bank intends to hold for an  indefinite  amount of
time,  but not  necessarily  to  maturity,  are  carried  at fair value with the
unrealized holding gains or losses, net of taxes, reported as a component of the
stockholders'  equity on a bank's balance sheet.  At December 31, 1998 and 1997,
all of Oceanside's securities were classified as available-for-sale. At December
31, 1997, the recorded fair value of securities  approximated amortized cost and
no adjustment was made to Oceanside's stockholders' equity.

Tables  8.1 and 8.2 set forth the  carrying  amount of  securities  at the dates
indicated.

Table 8.1 - Carrying Value of Investment Securities (in thousands):

                                     At December 31,
                                     ---------------
                                      1998     1997
                                      ----     ----
Securities available-for-sale:
     GNMA obligations               $7,803   $2,055
     Other                              55       17
                                    ------   ------

Balance, end of year                $7,858   $2,072
                                    ======   ======

Table 8.2 - Investment Securities at Amortized Cost (in thousands):

                                     At December 31,
                                     ---------------
                                      1998     1997
                                      ----     ----

                                      1998     1997
Securities available-for-sale:
     GNMA obligations               $7,850   $2,055
     Other                              55       17
                                    ------   ------

Balance, end of year                $7,905   $2,072
                                    ======   ======





Table  9  sets  forth  the   maturities   (excluding   principal   paydowns   on
mortgage-backed  securities)  and the weighted  average  yields of securities by
contractual maturities at December 31, 1998 and 1997.






Table 9 - Analysis of Investment Securities (dollars in thousands)

                                           Due in Ten
                                          Years or More                          Other
                                          -------------                          -----
                                                       Average                            Average
                                    Amount             Yield           Amount             Yield
                                    ------             -----           ------             -----
                                                                                
At December 31, 1998:
     GNMA obligations              $ 7,803               6.24%        $     -                   -
     Other                               -                   -             55               7.25%
                                   -------                            -------

                                   $ 7,803               6.24%        $    55               7.25%
                                   =======                            =======


                                           Due in One
                                          Year or Less                          Other
                                          ------------                          -----
                                                       Average                            Average
                                    Amount             Yield           Amount             Yield
                                    ------             -----           ------             -----
                                                                                
At December 31, 1997:
     GNMA obligations              $ 2,055               6.08%      $       -                   -
     Other                               -                   -             17               6.41%
                                   -------                            -------

                                   $ 2,055               6.08%        $    17               6.41%
                                   =======                            =======



Deposits

     Oceanside's  primary source of funds is core deposit  accounts that include
both interest- and noninterest-bearing  demand, savings, and time deposits under
$100,000.   At  December  31,  1998  and  1997,  core  deposits   accounted  for
approximately 88% and 87%,  respectively,  of all deposits. In 1997, the largest
single  category  of core  deposits  and the  primary  source  of funds was time
deposits under  $100,000.  This category  includes  certificates  of deposit and
individual  retirement  accounts.  For the year ended 1998,  the deposit mix had
shifted so that interest-bearing demand deposits was the single largest category
of core deposits, with time deposits under $100,000 the second largest category.
At December 31, 1998 and 1997,  jumbo  certificates  of deposit  (time  deposits
$100,000 and greater) represented  approximately 12% and 13%,  respectively,  of
total deposits.  At December 31, 1998 and 1997, time deposits  outstanding in an
individual  amount  of  $100,000  or more  totaled  $4,704,000  and  $1,652,000,
respectively. The maturity of these deposits are reflected in Table 12 herein.



     Interest-bearing  demand  accounts,  consisting  of NOW  and  money  market
accounts,  averaged  $9,643,000  for the year ended 1998 and  $1,328,000 for the
year ended 1997, or approximately  38% and 44% of average total  noninterest and
interest-bearing deposits in 1998 and 1997, respectively.






Table 10 - Distribution of Deposit Accounts by Type (dollars in thousands):

                                                                 At December 31,
                                                                 ---------------
                                                1998                                    1997
                                                ----                                    ----
                                                          % of                                    % of
                                    Amount               Deposits              Amount           Deposits
                                    ------               --------              ------           --------

                                                                                      
Demand deposits                   $  7,168                  17.8%            $  2,619             20.1%
NOW deposits                        12,193                  30.2                3,004             23.1
Money market deposits                6,542                  16.2                2,231             17.1
Savings deposits                       737                   1.8                  129              1.0
                                  --------                  ----             --------             ----

     Subtotal                       26,640                  66.0                7,983             61.3
                                  --------                  ----             --------             ----

Certificates of deposit:
     3.00% - 3.99%                     175                   0.4                    4              0.0
     4.00% - 4.99%                   2,458                   6.1                  111              0.9
     5.00% - 5.99%                   7,182                  17.8                2,684             20.6
     6.00% - 6.99%                   3,919                   9.7                2,238             17.2
                                  --------                  ----             --------             ----

Total certificates of deposit (1)   13,734                  34.0                5,037             38.7
                                  --------                  ----             --------             ----

     Total deposits                $40,374                 100.0%             $13,020            100.0%
                                   =======                 =====              =======            =====


(1)  Includes  individual  retirement  accounts ("IRAs") totaling $1,158,000 and
     $247,000  in 1998 and 1997,  respectively,  all of which are in the form of
     certificates of deposit.

Table 11 - Average Deposits and Average Rates (dollars in thousands)



                                                               At December 31,
                                                               ---------------
                                                1998                                     1997
                                                ----                                     ----
                                   Average                 Average            Average            Average
                                   Balance                   Rate             Balance             Rate
                                   -------                   ----             -------             ----
                                                                                      
Demand, money market
  and NOW deposits                $ 14,742                  1.68%             $ 2,056             1.65%
Savings deposits                       363                  1.93%                  32             3.13%
Certificates of deposit             10,419                  5.88%                 898             5.57%
                                  --------                                    -------

     Total deposits               $ 25,524                  3.40%             $ 2,986             2.85%
                                  ========                                    =======





Table 12 - Maturities of Time Deposits of $100,000 or more (in thousands)

                                    At December 31,
                                    ---------------
                                     1998     1997
                                     ----     ----

Due in three months or less        $1,237   $  304
Over three through twelve months    3,366    1,348
Over three years                      101     --
                                   ------   ------

                                   $4,704   $1,652
                                   ======   ======




Table 13 - Certificates of Deposits by Rate and Maturity Date (in thousands):

                                                    Year Ending December 31,
                                                    ------------------------
                                     1999      2000      2001      2002     2003      Total
                                     ----      ----      ----      ----     ----      -----
                                                                   
At December 31, 1998:
  3.00% - 3.99%                    $   175   $  --     $  --     $  --     $  --     $   175
  4.00% - 4.99%                      2,422        14        22      --        --       2,458
  5.00% - 5.99%                      6,781       148        80      --         173     7,182
  6.00% - 6.99%                      3,804      --        --           2       113     3,919
                                   -------   -------   -------   -------   -------   -------

   Total certificates of deposit   $13,182   $   162   $   102   $     2   $   286   $13,734
                                   =======   =======   =======   =======   =======   =======


                                                    Year Ending December 31,
                                                    ------------------------
                                     1998      1999      2000      2001      2002     Total
                                     ----      ----      ----      ----      ----     -----
At December 31, 1997:
  3.00% - 3.99%                    $     4   $  --     $  --     $  --     $  --     $     4
  4.00% - 4.99%                        111      --        --        --        --         111
  5.00% - 5.99%                      2,636        45         3      --        --       2,684
  6.00% - 6.99%                      2,236      --        --        --           2     2,238
                                   -------   -------   -------   -------   -------   -------

   Total certificates of deposit   $ 4,987   $    45   $     3   $  --     $     2   $ 5,037
                                   =======   =======   =======   ===       =======   =======



Capital Requirements/Ratios

     Oceanside  places a significant  emphasis on  maintaining a strong  capital
base.  The capital  resources of Oceanside  consist of two major  components  of
regulatory  capital,  stockholders'  equity and the allowance for credit losses.
Current capital  guidelines issued by federal regulatory  authorities  require a
company  to  meet  minimum  risk-based  capital  ratios  in an  effort  to  make
regulatory  capital more responsive to the risk exposure  related to a company's
on and off-balance sheet items.

     Risk-based  capital   guidelines   re-define  the  components  of  capital,
categorize assets into risk classes, and include certain off-balance sheet items
in the calculation of capital requirements. The components of risk-based capital
are  segregated  as Tier I and Tier II  capital.  Tier I capital is  composed of
total stockholders' equity reduced by goodwill and other intangible assets. Tier
II capital is comprised of the allowance  for credit  losses and any  qualifying
debt  obligations.  Regulators also have adopted  minimum  requirements of 4% of
Tier I capital and 8% of risk-adjusted assets in total capital.

     Oceanside also subject to leverage capital  requirements.  This requirement
compares  capital  (using the  definition  of Tier I capital)  to balance  sheet
assets and is intended to supplement  the risk- based capital ratio in measuring
capital  adequacy.  The  guidelines  set a  minimum  leverage  ratio  of 3%  for
depository  institutions that are highly rated in terms of safety and soundness,
and which are not  experiencing or anticipating  any significant  growth.  Other
depository  institutions  are expected to maintain capital levels of at least 1%
or 2% above the minimum. Oceanside's actual capital amounts, capital ratios, and
leverage ratios at December 31, 1998 and 1997, are reflected in the table on the
following page.










                           [Intentionally left blank]





Table 14 - Capital Ratios (in thousands):
                                                          At December 31,
                                                          ---------------
                                                         1998         1997
                                                         ----         ----
Tier I
  Stockholders' equity                               $  5,097     $  5,265
  Less, intangible assets                                 (95)        (122)
                                                     --------     --------
                                                        5,002        5,143
Tier II
  Allowable portion of allowance for credit losses        362          122
                                                     --------     --------

Risk-based capital                                   $  5,364     $  5,265
                                                     ========     ========

Risk adjusted assets                                 $ 28,722     $  9,655
                                                     ========     ========

  Tier I risk-based capital ratio                       17.42%       53.27%
                                                     ========     ========

  Total risk-based capital ratio                        18.68%       54.53%
                                                     ========     ========

Adjusted assets                                      $ 38,706     $ 14,695
                                                     ========     ========

  Leverage ratio                                        12.92%       35.00%
                                                     ========     ========

Note:   Any   unrealized    appreciation    and   depreciation   on   securities
available-for-sale was excluded from regulatory capital components of risk-based
capital and leverage ratios.

Table 15 - Capital Analysis

                                                          At December 31,
                                                         1998        1997
Average equity as a percentage of average assets        16.69%      42.92%
Equity to total assets at end of year                   11.08%      28.75%
Return on average equity                                (3.27)%    (17.20)%
Return on average assets                                (0.55)%     (7.38)%
Noninterest expenses to average assets                   4.71%       9.41%


     In 1996,  Oceanside commenced the sale of units (consisting of one share of
common stock and one warrant to purchase one share of common stock at a price of
$10.00 per share) at a price of $10.00 per unit.  During 1996 and 1997,  a total
of 594,430 shares were sold.  During 1997, 300 warrants were exercised.  The net
proceeds from common stock sold and  exercised  warrants  totaled  $5,658,000 in
1997.  During 1998, 20 warrants were exercised,  the proceeds of which were less
than $1,000.

     Stockholders' equity is adjusted for the effect of unrealized  appreciation
or depreciation, net of tax, on securities classified as available-for-sale.  At
December 31, 1997, no adjustment  was considered  necessary.  As of December 31,
1998, stockholders' equity declined $215,000 from December 31, 1997, as a result
of the net loss of  $168,000  in 1998 and the  decline in fair  market  value of
investment  securities  of $47,000.  The return on average  equity for the years
ended December 31, 1998 and 1997,  was a negative  3.27% and a negative  17.20%,
respectively.

Interest Rate Sensitivity

     The  operations  of Oceanside are subject to risk  resulting  from interest
rate fluctuations to the extent that there is a difference between the amount of
Oceanside's   interest-earning   assets  and  the  amount  of   interest-bearing
liabilities that are prepaid/withdrawn, mature, or reprice in specified periods.

     The  principal   objective  of   Oceanside's   asset/liability   management
activities is to provide consistently higher levels of net interest income while
maintaining   acceptable   levels  of  interest  rate  and  liquidity  risk  and
facilitating the funding needs of Oceanside. Oceanside utilizes an interest rate
sensitivity  model as the primary  quantitative  tool in measuring the amount of
interest rate risk that is present.  The  traditional  maturity "gap"  analysis,
which reflects the volume difference  between interest rate sensitive assets and
liabilities during a given time period, is reviewed  regularly by management.  A
positive  gap  occurs  when the  amount of  interest  sensitive  assets  exceeds
interest sensitive liabilities. This position would contribute positively to net
income in a rising interest rate environment.  Conversely,  if the balance sheet
has more  liabilities  repricing  than  assets,  the balance  sheet is liability
sensitive or negatively gapped.  Management  continues to monitor sensitivity in
order to avoid overexposure to changing interest rates.

     Another  method  used by  management  to review  its  interest  sensitivity
position is through  "simulation." In simulation,  Oceanside projects the future
net interest streams in light of the current gap position. Various interest rate
scenarios  are  used to  measure  levels  of  interest  income  associated  with
potential  changes  in  Oceanside's  operating  environment.  Management  cannot
measure  levels  of  interest  income   associated  with  potential  changes  in
Oceanside's  operating  environment.  Management cannot predict the direction of
interest rates or how the mix of assets and liabilities will change.  The use of
this  information  will help  formulate  strategies to minimize the  unfavorable
effect on net interest income caused by interest rate changes.

     The operations of Oceanside do not subject it to foreign currency  exchange
or commodity price risk.  Also,  Oceanside does not utilize interest rate swaps,
caps, or other hedging transactions. Oceanside's overall sensitivity to interest
rate risk is low due to its non-complex balance sheet. Oceanside has implemented
several  strategies to manage interest rate risk that include  originating  most
residential  mortgages  for a third  party  lender,  increasing  the  volume  of
variable  rate  commercial  loans,  requiring  interest rate calls on commercial
loans, and maintaining a short repricing  maturity a significant  portion of its
investment portfolio.




     The  following  table  provides  information  about  Oceanside's  financial
instruments  that are sensitive to changes in interest  rates.  For  securities,
loans,  and  deposits,  the table  presents  principal  cash  flows and  related
weighted  average  interest  rates by  maturity  dates or  repricing  frequency.
Oceanside  has no market risk  sensitive  instruments  entered  into for trading
purposes.



Table 16 - Interest Rate Sensitivity at December 31, 1998 (in thousands):

                                           Under       3 to 12                     Over
                                          3 Months     Months      1 - 5 Years   5 Years      Total
                                          --------     ------      -----------   -------      -----

                                                                              
Federal funds sold                         $  4,915    $   --       $   --      $   --       $  4,915
Interest-bearing deposits in other banks       --           206         --          --            206
Loans(1)                                      8,002       1,088        7,027       9,879       25,996
Securities(2)                                 1,245       2,677        3,881          55        7,858
                                           --------    --------     --------    --------     --------

Total rate-sensitive assets                $ 14,162    $  3,971     $ 10,908    $  9,934     $ 38,975
                                           ========    ========     ========    ========     ========

Money market and NOW(2)                    $  6,542    $   --       $   --      $ 12,193     $ 18,735
Savings accounts (2)                           --          --           --           737          737
Certificates of deposit (2)                   3,870       9,245          619        --         13,734
                                           --------    --------     --------    --------     --------

Total rate-sensitive liabilities           $ 10,412    $  9,245     $    619    $ 12,930     $ 33,206
                                           ========    ========     ========    ========     ========

Gap (repricing differences)                $  3,750    $ (5,274)    $ 10,289    $ (2,996)    $  5,769
                                           ========    ========     ========    ========     ========

Cumulative Gap                             $  3,750    $ (1,524)    $  8,765    $  5,769
                                           ========    ========     ========    ========

Cumulative Gap/total assets                    8.23%      (3.34)%      19.23%      12.66%
                                           ========    ========     ========    ========

Total assets                                                                                 $ 45,571
                                                                                             ========


(1)  In preparing  the table above,  adjustable-rate  loans were included in the
     period in which the interest rates are next scheduled to adjust rather than
     in the period in which the loans mature.  Fixed-rate  loans were  scheduled
     according to their contractual maturities.

(2)  Excludes  noninterest-bearing  deposit accounts. Money market deposits were
     regarded as maturing  immediately,  and other core deposits were assumed to
     mature in the over 5-year category.  All other time deposits were scheduled
     through the maturity or repricing dates. Investments were scheduled through
     their contractual, repricing, or principal payment dates.

     Management  anticipates  that its one-year gap will remain  negative during
the initial growth period of this de novo bank; however,  management attempts to
maintain a range of positive 20% to negative 20%.

Liquidity

     Liquidity  management  involves  meeting  the funds  flow  requirements  of
customers who may either be depositors  wanting to withdraw  funds, or borrowers
needing  assurance that sufficient  funds will be available to meet their credit
needs.  Liquid  assets  consist of vault cash,  securities,  and  maturities  of
earning assets.




     Oceanside's principal sources of asset liquidity are federal funds sold and
the securities  portfolio,  including  principal  paydowns from  mortgage-backed
securities. In 1998, such payments totaled $1,227,000.

     Other  sources of funds are principal  paydowns and  maturities in the loan
portfolio.  The loan maturity  schedule  (Table 4) illustrates the maturities of
loans receivable at December 31, 1998.

     Oceanside  also has  sources  of  liability  liquidity  that  include  core
deposits as previously discussed.

     At December 31, 1998 and 1997, Oceanside's liquidity ratio of liquid assets
to transaction  deposit accounts was 38.5% and 98.7%,  respectively.  Management
believes that Oceanside's liquidity is sufficient to meet its anticipated needs.


          ITEM 7.   FINANCIAL STATEMENTS.

     The  financial  statements  of  Oceanside  as of and for the periods  ended
December 31, 1998 and 1997, are set forth in this Form 10-KSB as Exhibit 13.1.


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

     Not applicable.

                                    PART III

          ITEM 9.   DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS, AND CONTROL
          PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE
          ACT.

Executive Officers and Directors

     The board of directors is  comprised of nine  directors,  each of whom will
hold  office  until the 1999  annual  meeting of  shareholders  and until  their
successors are duly elected and qualified. Beginning July, 1998, Oceanside began
paying $100 per month per director.

     The  following  sets  forth  certain  information  concerning  the  current
directors and executive officers of Oceanside:

     M. Michael  Witherspoon,  age 54, has served as Chief Executive Officer and
Chairman of the Board of Oceanside since its  organization  in March,  1997. Mr.
Witherspoon has more than 30 years of experience in the banking  industry.  From
December,   1994,   until   Oceanside's   organization,   Mr.   Witherspoon  was
self-employed as a computer consultant in Eastman,  Georgia. Mr. Witherspoon was
the President and CEO of The Bank of Dodge County in Eastman, Georgia, from 1992
until December,  1994. Prior to that, Mr.  Witherspoon was the CEO and President
of The Beach Bank In  Organization  and was the  founding  President  and CEO of
United Bank & Trust in Rockmart,  Georgia,  from 1988 to 1991.  Mr.  Witherspoon
received his associate  business  degree from Georgia  Military  College and his
B.B.S.  degree from Georgia State University.  Mr. Witherspoon has also received
advance  degrees in banking from the Georgia Banking School at the University of
Georgia and from the Stonier Graduate School of Banking at Rutgers University.

     Barry W.  Chandler,  age 47, has  served as the  President,  Chief  Lending
Officer,  and a director of Oceanside since its organization in March, 1997. Mr.
Chandler was the Senior Vice President and Senior Lender at Ponte Vedra National
Bank from 1990 until 1996,  when Ponte Vedra  National Bank was sold to SunTrust
Bank,  North Florida,  National  Association,  at which Mr. Chandler served as a
Vice President. Prior to 1990, Mr. Chandler was a Senior Vice President at Ocean
State Bank, a Jacksonville  Beach-based community bank, from 1973 until its sale
to NationsBank in 1990. Mr. Chandler received a diploma from the Graduate School
of Retail Bank Management at the University of Virginia.

     David L. Young,  age 52, is a Senior  Vice  President  and Chief  Financial
Officer and Secretary of Oceanside. Prior to his employment at Oceanside in May,
1997,  Mr.  Young  served  as the  Finance  Manager  of the Loan and  Investment
Operations  division  of Barnett  Bank in  Jacksonville,  Florida.  He began his
career in  banking in 1970 with Ocean  State  Bank in  Neptune  Beach,  Florida,
rising to the position of Senior Vice President; Senior Operations Officer until
it was sold to  NationsBank  in January of 1990. He then became a Vice President
in NationsBank's Jacksonville retail branch network until March, 1995. Mr. Young
received a B.A. degree from Jacksonville  University and received a diploma from
the Graduate School of Retail Bank Management at the University of Virginia.

     Frank J. Cervone,  age 46, has served as a director of Oceanside  since its
organization in March, 1997. Dr. Cervone has been a resident of the Jacksonville
Beach  area  for 13  years  and  since  1990 has  been in  private  practice  in
Jacksonville  Beach as an endodontist.  Dr. Cervone received his B.S. in biology
from the University of Pittsburgh,  his D.M.D. from the University of Pittsburgh
School of Dental Medicine,  and a specialty  certificate in endodontics from the
University of Pennsylvania.

     Jimmy D. Dubberly,  age 56, has served as a director of Oceanside since its
organization  in  March,  1997.  Mr.  Dubberly  has been the  President,  a loan
officer,  and a director of South  Georgia Bank in  Glennville,  Georgia,  since
1986.  Prior to South Georgia Bank,  Mr.  Dubberly was a Vice President and loan
officer of First  Citizens Bank in  Glennville,  Georgia,  from 1964 to 1986 and
served as a  director  of that bank from  1976 to 1986.  Mr.  Dubberly  attended
Armstrong  State  College,  the  University  of  Georgia,  and  Louisiana  State
University, where he studied accounting and banking.

     Donald F. Glisson,  age 39, has served as a director of Oceanside since its
organization in March,  1997. Since 1982, Mr. Glisson has served as an executive
officer and  currently  is  President of Triad  Financial  Services,  a consumer
finance company headquartered in Jacksonville. Mr. Glisson is also the President
of TFS Properties, Inc., a company which owns mobile home parks. Mr. Glisson has
been a resident of the  Jacksonville  Beach  community  since 1963.  He holds an
insurance agent's license from the Florida  Department of Insurance,  a mortgage
broker's license from the Florida Department of Banking,  and a recovery agent's
license from the Florida  Department of State.  Mr. Glisson received his B.S. in
finance from Florida State University.

     Robin H.  Scheiderman,  age 42, has served as a director of Oceanside since
May 29, 1997. Ms. Scheiderman, a native of Jacksonville,  Florida, has owned and
operated  an  accounting  firm  in St.  Augustine,  Florida,  since  1992.  From
September,  1993, to May, 1996, Ms.  Scheiderman  served as the Chief  Financial
Officer  of  California   College  for  Health   Sciences,   a  private  college
specializing  in  distance  learning.  Prior to 1992,  Ms.  Scheiderman  was the
Director of Taxes at Florida Rock Industries,  Inc., in  Jacksonville,  Florida.
She is a licensed certified public accountant in Florida and received her B.B.A.
and M.A.  degrees from the University of North  Florida.  She also has a diploma
for the completion of the CFP Professional Education Program from the College of
Financial Planning in Denver, Colorado.

     G. Keith  Watson,  age 49, has served as a director of Oceanside  since its
organization  in March,  1997.  Mr.  Watson owns and operates  Watson & Osborne,
P.A., the largest  residential  closing law firm in the  Jacksonville  area. Mr.
Watson has practiced law in the  Jacksonville  area since 1974, is involved with
the  Jacksonville  Chamber of Commerce and is a member of the Northeast  Florida
Association  of Realtors.  In addition,  Mr.  Watson is a member of the board of
directors of the Jacksonville University Athletic Foundation.  Mr. Watson is one
of the initial inductees in the Jacksonville  University  Athletic Hall of Fame.
Mr.  Watson  received his B.S. in marketing  and  management  from  Jacksonville
University and his J.D. from the University of Florida.

     Conrad L. Williams, age 69, has served as a director of Oceanside since its
organization in March, 1997. Dr. Williams is a retired veterinarian who has been
a member of the Jacksonville  Beach community since 1959. Dr. Williams served as
a director  of Ocean  State Bank from 1968 until 1990 when Ocean  State Bank was
purchased by NationsBank.  Dr. Williams received his undergraduate  degrees from
Louisiana Tech University and the University of Florida and his D.V.M.  from the
University of Georgia.

     Dennis M. Wolfson,  age 57, has served as a director of Oceanside since its
organization in March,  1997. Mr. Wolfson is a Jacksonville  native who has been
self-employed  as a real estate  developer and investor as a mortgage broker and
real  estate  broker for more than the  preceding  five years.  Mr.  Wolfson has
served as a Senior Vice President and director of Daylight  Grocery  Company and
as Vice President and director of Merritt-Chapman & Scott Corporation,  where he
was a loan  officer  of a mortgage  portfolio  ranging  from $10  million to $90
million.  Mr.  Wolfson is a trustee and  executive  committee  member of Wolfson
Children's  Hospital in Jacksonville  and is a member of the Baseball Task Force
of the  Jacksonville  Sports  Development  Authority.  Mr. Wolfson  received his
B.B.A.  in finance from the University of Georgia and attended  Bentley  College
and Boston University.




ITEM 10.  EXECUTIVE COMPENSATION.

     The following table sets forth certain information concerning  compensation
paid in 1998 and 1997 to Mr.  Witherspoon,  Oceanside's Chief Executive Officer.
No  executive  officer  of  Oceanside  received  in excess of  $100,000  in cash
compensation during fiscal 1998 or 1997.


                           SUMMARY COMPENSATION TABLE
                                                          All other
                                Annual Compensation     Compensation
                                -------------------     ------------
Name and Principal Position   Year   Salary     Bonus

M.  Michael Witherspoon,      1998   $92,235   $   200   $600(1)
    Chief Executive Officer
                              1997   $79,231   $   100   $  0

(1) Director's fees

          ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT.

     The following table sets forth  information,  as of February 24, 1999, with
respect to the beneficial ownership of Common Stock by

     o    each person known by Oceanside to be the beneficial owner of more than
          5% of Oceanside's outstanding Common Stock;

     o    the directors and executive officers of Oceanside, individually; and

     o    directors and executive officers of Oceanside as a group.









                           [Intentionally left blank.]






Name and Address                                          Number of Shares       Percentage of
of Beneficial Owner                                      Beneficially Owned(1)  Common Stock(2)
- -------------------                                      ---------------------  ---------------

                                                                          
M. Michael Witherspoon
1315 South Third Street
Jacksonville Beach, Florida 32250                            41,320(3)           6.71%

Barry W. Chandler
1315 South Third Street
Jacksonville Beach, Florida 32250                            25,000(4)           4.12%

David L. Young
1315 South Third Street
Jacksonville Beach, Florida 32250                            4,000(5)                *

Frank J. Cervone
474 Jacksonville Drive
Jacksonville Beach, Florida 32250                            24,400(6)           4.02%

Jimmy D. Dubberly
401 S. Main Street
Glennville, Georgia 30427                                    12,400(7)           2.06%

Donald F. Glisson, Jr.
13535 Beach Boulevard
Jacksonville, Florida 32246                                  22,000(8)           3.63%

Robin H. Scheiderman
3419 Lands End Drive
St. Augustine, Florida 32095                                 42,000(9)           6.82%

G. Keith Watson
208 Ponte Vedra Park Drive, Ste. 101
Ponte Vedra Beach, Florida 32082                             54,000(10)          8.69%

Conrad L. Williams
314 12th Street
Atlantic Beach, Florida 32233                                10,000(11)          1.67%

Dennis M. Wolfson
7829 Bayberry Road
Jacksonville, Florida 32256                                  16,000(12)          2.65%

Directors, nominees, and executive
officers of Oceanside as a group (10 persons)               251,120             34.81%


*    Less than one percent (1%).

(1)  Pursuant  to Rule  13d-3  under the  Securities  Exchange  Act of 1934,  as
     amended (the "Exchange Act"),  beneficial  ownership of a security consists
     of sole or shared voting power  (including  the power to vote or direct the
     vote) and/or the sole or shared  investment  power  (including the power to
     dispose or direct the disposition)  with respect to a security.  The number
     of shares of Common  Stock  includes  the number of shares of Common  Stock
     that are subject to  warrants  that are  exercisable  within 60 days of the
     date of this Registration Statement.

(2)  Percent of Class of Common Stock with respect to each  beneficial  owner of
     Common Stock was  calculated  based on the ratio of the number of shares of
     Common Stock  beneficially owned by such beneficial owner to the sum of (a)
     the total number of  outstanding  shares of Common Stock as of February 24,
     1999,  and (b) the number of shares of Common Stock  issuable upon exercise
     of warrants held by the applicable  beneficial owner exercisable  within 60
     days of the date of this Registration Statement.

(3)  Includes 20,660 shares subject to a presently exercisable warrant.

(4)  Includes 12,500 shares subject to a presently exercisable warrant.

(5)  Includes 2,000 shares subject to a presently exercisable warrant.

(6)  Includes 12,200 shares subject to a presently exercisable warrant.

(7)  Includes 7,200 shares subject to a presently exercisable warrant.

(8)  Includes 11,000 shares subject to a presently exercisable warrant.

(9)  Includes  21,000 shares subject to a presently  exercisable  warrant.  Also
     includes 1,000 shares owned by Ms. Scheiderman's husband and his sister.

(10) Includes 27,000 shares subject to a presently exercisable warrant. Includes
     2,000 shares held by Mr. Watson as custodian for his minor children.

(11) Includes  5,000  shares  subject to a presently  exercisable  warrant.  All
     shares are owned jointly by Dr. Williams' wife.

(12) Includes 8,000 shares subject to a presently exercisable warrant.







          ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     Oceanside  has  adopted a policy  pursuant  to which it will make  loans to
eligible directors,  executive officers, and members of their immediate families
for the  financing  of their  personal  residences  and for consumer or business
purposes.  Under Oceanside's policy, all such loans will be made in the ordinary
course of business and on substantially the same terms and conditions (including
interest rates and collateral) as those of comparable transactions prevailing at
the time,  and will not involve more than the normal risk of  collectibility  or
present other unfavorable features. Each such loan is approved first by the Loan
Committee of the Board and then by the full Board.

     Set  forth  below is  certain  information  about  the only  loans  made by
Oceanside to a director, nominee for election as a director,  executive officer,
or member of their immediate families, whose aggregate indebtedness to Oceanside
exceeded $60,000 at any time since Oceanside's  inception.  Such loans were made
in accordance with Oceanside's policy as described above.



                                                                Largest
                                                                 Amount
                                                              Outstanding       Balance
                                   Date        Type               Since          as of            Interest
Name of Borrower                 of Loan      of Loan           Inception       2/24/99           Rate
- ----------------                 -------      -------           ---------       -------           ----

                                                                                 
Watson & Osborne, P.A.(1)         2/11/98  Business Line        $264,363     $  1,003              Prime
                                                                                                  + .50%

G. Keith Watson                  11/1/97   Auto                   32,984       26,220                 9%

G. Keith Watson (6)               3/2798   Unsecured               4,157            -              15.5%
                                           Personal loan        --------     --------
                                                                $301,504     $ 27,223
                                                                ========     ========


Kenne Scheiderman (2)             11/27/97 Personal Line        $ 30,000     $      -              Prime
  and Robin H. Scheiderman                                      ========     ========                +2%


Dennis M. Wolfson (3)             1/28/98  Commercial           $350,000     $      -              8.50%

Dennis M. Wolfson                12/15/98  Commercial            225,000      225,000              8.25%
                                           Real Estate
Dennis M. Wolfson                 4/17/98  Residential           161,500      161,500              Prime

Dennis M. Wolfson                10/22/97  Overdraft              10,000        3,178              Prime
                                           Protection           --------     --------               + 3%
                                                                $746,500     $389,678
                                                                ========     ========


Frank J. Cervone, DMD             5/22/98  Commercial           $210,900     $202,139              Prime
                                           Real Estate          ========     ========


Triad Financial Services         11/24/98  Commercial           $150,000     $      -              Prime
                                           Junior lien                                            + .25%
                                           on all assets

Donald F. Glisson, Jr.            1/8/98   Overdraft                   -            -              Prime
                                           Protection                                               + 3%
                                                                --------     --------
                                                                $150,000     $      -
                                                                ========     ========


Nicris Enterprises (4)           3/25/98   Commercial           $104,421     $102,767                 9%
                                           Real Estate

Nicholson Properties, Inc.(4)    2/20/98   Unsecured              10,111       10,111              Prime
                                           Business Loan                                            + 2%

Nicholson Properties, Inc.(4)(5)  7/17/98  Unsecured              10,111            -              Prime
                                           Business Loan                                            + 2%

Willard B. Nicholson, Jr.(4)     12/16/98  Commercial             92,183       91,535              Prime
                                           Real Estate                                             +.25%

Judith M. Nicholson (4)          12/29/98  Commercial             85,047       84,496              Prime
                                           Real Estate          --------     --------

                                                                $301,873     $288,909
                                                                ========     ========




(1)  The maximum  amount that can be borrowed under the credit line is $300,000.
     G. Keith Watson, a director of Oceanside,  is a shareholder in the law firm
     of Watson & Osborne, P.A.

(2)  The maximum  amount that can be borrowed under the credit line is $100,000.
     Kenne  Scheiderman  is the husband of Robin H.  Scheiderman,  a director of
     Oceanside.

(3)  Paid off May 26, 1998.

(4)  Willard B. Nicholson,  Jr., resigned from Board of Directors on January 27,
     1999.

(5)  Paid off January 5, 1999.

(6)  Paid off February 11, 1999.





            ITEM 13.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
            FORM 8-K.

        (a)        The following documents are filed as part of this report:

          1.      Financial Statements

                  Independent Auditors' Report

                  Balance Sheets as of December 31, 1998 and 1997

                  Statements of Operations and Comprehensive Income for the year
                  ended December 31, 1998, and from inception (July 21, 1997) to
                  December 31, 1997

                  Statements of Cash Flows for the year ended December 31, 1998,
                  and from inception (July 21, 1997) to December 31, 1997

                  Statement of Changes in  Stockholders'  Equity from  inception
                  (July 21, 1997) to December 31, 1998

                  Notes to Financial Statements

          2.      Financial Statement Schedules

                  All schedules have been omitted as the required information is
                  either  inapplicable  or included in the Notes to Consolidated
                  Financial Statements.

          3.      Exhibits
                       Charter and Bylaws:

                         (a)  Articles  of  Incorporation  filed  March 24, 1997
                              (Incorporated  by reference  to Exhibit  (2)(a) to
                              Oceanside's  Registration  Statement  Form  10-SB,
                              FDIC  File No.  34284,  filed on  April  30,  1998
                              ("Registration Statement"))

                         (b)  Bylaws   (Incorporated  by  reference  to  Exhibit
                              (2)(b) to the Registration Statement)

                       Instruments Defining the Rights of Security Holders

                         (a)  Form of  Common  Stock  Warrant  (Incorporated  by
                              reference  to Exhibit  (3)(a) to the  Registration
                              Statement)




                      Material Contracts:

                         (a)  Software License  Agreement dated as of October 6,
                              1997,  between Oceanside and File Solutions,  Inc.
                              (Incorporated  by reference  to Exhibit  (6)(a) to
                              the Registration Statement)

                         (b)  File  Solutions  Software  Maintenance   Agreement
                              dated as of July 15, 1997,  between  Oceanside and
                              SPARAK Financial  Systems,  Inc.  (Incorporated by
                              reference  to Exhibit  (6)(b) to the  Registration
                              Statement)

                         (c)  Remote Data Processing Agreement dated as of March
                              3,1  1997,  between  Oceanside  and  Bankers  Data
                              Services,   Inc.  (Incorporated  by  reference  to
                              Exhibit (6)(c) to the Registration Statement)

               (b) Reports on Form 8-K

                    No  Current  Reports  on Form  8-K were  filed by  Oceanside
                    during the last fiscal quarter covered by this report.




















                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has caused this report to be duly signed on
its  behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City of
Jacksonville Beach, State of Florida, on the 8th day of March, 1999.

                                OCEANSIDE BANK

                                /s/  M. Michael Witherspoon
                                ---------------------------
                                     M. Michael Witherspoon
                                Chief Executive Officer

    Pursuant to the  requirements  of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the 8th day of March, 1999.

Signature                                            Title
- ---------                                            -----

 /s/    M. Michael Witherspoon            Chief Executive Officer and
 -----------------------------               Chairman of the Board
        M. Michael Witherspoon


 /s/    Barry W. Chandler                 President, Chief Lending Officer, and
 ------------------------                    Director
        Barry W. Chandler

 /s/    David L. Young                    Senior Vice President,
 ---------------------                    Chief Financial Officer, and Director
        David L. Young

 /s/    Frank J. Cervone                  Director
 -----------------------
        Frank J. Cervone

 /s/    Jimmy D. Dubberly                 Director
- -------------------------
        Jimmy D. Dubberly

 /s/    Donald F. Glisson, Jr.            Director
- ------------------------------
        Donald F. Glisson, Jr.

 /s/    Robin H. Scheiderman              Director
- ----------------------------
        Robin H. Scheiderman

 /s/    G. Keith Watson                   Director
- -----------------------
        G. Keith Watson

 /s/    Conrad L. Williams                Director
- --------------------------
        Conrad L. Williams

 /s/    Dennis M. Wolfson                 Director
- -------------------------
        Dennis M. Wolfson



                                 OCEANSIDE BANK

                                   Form 10-KSB
                    For Fiscal Year Ending December 31, 1998

                                  EXHIBIT INDEX
                                  -------------

Exhibit                                                                  Page
  No.                                    Exhibit                          No.
  ---                                    -------                          ---


13.1           Oceanside Bank 1998 Annual Report                     F-1 - F-15

21.1           Subsidiaries of the Registrant

23.1           Consent of Stevens, Sparks & Company, P.A.
               (formerly Stevens, Thomas, Schemer & Sparks, P.A.)




                                                                    Exhibit 21.1


                                 OCEANSIDE BANK


                                   Form 10-KSB


                     For Fiscal Year Ended December 31, 1998





                           Subsidiaries of Registrant
                           --------------------------

                                      None.




                                                                    Exhibit 23.1


                         CONSENT OF INDEPENDENT AUDITORS


We agree to the inclusion in this Form 10-KSB of our report,  dated  February 9,
1999, on our audit of the financial statements of Oceanside Bank



 /s/ STEVENS, SPARKS & COMPANY, P.A.
 -----------------------------------
STEVENS, SPARKS & COMPANY, P. A.
Jacksonville, Florida
March 8, 1999