As filed with the Securities and Exchange Commission on March 18, 1999
                                                Registration No. 333-___________
                                                                                
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM SB-2

                 ---------------------------------------------

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

                 ---------------------------------------------

                         FIRST DEPOSIT BANCSHARES, INC.
             (Exact name of registrant as specified in its charter)

                                                           
           Georgia                             6035                      58-2443683
  (State or other jurisdiction      (Primary standard industrial     (I.R.S. employer
of incorporation or organization)   classification code number)    identification number)

                            8458 Campbellton Street
                       Douglasville, Georgia 30134-1803
                                (770) 942-5108
         (Address, including zip code, and telephone number, including
 area code, of registrant's principal executive offices and principal place of
                                   business)
                 ---------------------------------------------

                                J. David Higgins
                     President and Chief Executive Officer
                            8458 Campbellton Street
                        Douglasville, Georgia 30134-1803
                                 (770) 942-5108
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   Copies to:
                            Steven S. Dunlevie, Esq.
                           Elizabeth O. Derrick, Esq.
                     Womble Carlyle Sandridge & Rice, PLLC
                              One Atlantic Center
                           1201 West Peachtree Street
                             Atlanta, Georgia 30309

     Approximate date of commencement of proposed sale to the public: As soon as
practicable after this registration statement becomes effective.

If any of the securities being registered on this form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [X]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering: [ ] 

If this form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering:  [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box:   [ ]
 
 
                             CALCULATION OF REGISTRATION FEE
=================================================================================================
                                                                        
    Title of Each Class                       Proposed Maximum   Proposed Maximum     Amount of
       of Securities            Amount to      Offering Price        Aggregate       Registration
      to be Registered        be Registered      Per Share       Offering Price(1)       Fee
=================================================================================================
Common stock, no par value      1,666,350          $10.00           $16,663,500        $4,633
=================================================================================================


(1)  Estimated solely for purposes of calculating the registration fee in
     accordance with Rule 457 and includes shares that will be purchased by the
     employee stock ownership plan of Douglas Federal Bank.

     The registrant hereby amends this registration statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the registration statement shall become
effective on such date as the Securities and Exchange Commission, acting
pursuant to said Section 8(a), may determine.

 
PROSPECTUS
 
                                     [LOGO]
 
First Deposit Bancshares,      Douglas Federal Bank, a Federal Savings Bank,
Inc. (Proposed Holding         is converting from the mutual form of
Company for Douglas            organization to the stock form of organization.
Federal Bank, a Federal        As part of the conversion, we will become a
Savings Bank)                  wholly-owned subsidiary of First Deposit, a
                               corporation we recently formed to serve as our
                               holding company. As a part of this process, we
                               are offering shares of common stock of First
                               Deposit to the public.
 
1,449,000 Shares of Common
Stock $10.00 Per Share
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                                  THE OFFERING
 
                            Proposed Trading Symbol:
                           OTC Bulletin Board -- FDBI
 


                                             Minimum    Midpoint     Maximum
                                           ----------- ----------- -----------
                                                          
Number of shares:.........................   1,071,000   1,260,000   1,449,000
Gross offering proceeds:.................. $10,710,000 $12,600,000 $14,490,000
Estimated underwriting commissions and
 other offering expenses:................. $   655,000 $   684,000 $   713,000
Estimated net proceeds:................... $10,055,000 $11,916,000 $13,777,000
Estimated net proceeds per share:......... $      9.39 $      9.46 $      9.51

 
With the approval of the Office of Thrift Supervision, First Deposit may
increase the maximum number of shares by up to 15.0% to 1,666,350 shares.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
Please refer to Risk Factors beginning on page 11 of this document for a
discussion of certain risks that you should consider before purchasing the
common stock.
 
These securities are not deposits or accounts and are not, and will not be,
insured or guaranteed by the Federal Deposit Insurance Corporation or any other
federal or state governmental agency. The purchase of common stock involves
investment risk, including the possible loss of principal.
 
Neither the Securities and Exchange Commission, the Office of Thrift
Supervision, nor any state securities commission has approved or disapproved of
these securities, or determined if this prospectus is truthful or complete. Any
representation to the contrary is a criminal offense.
 
First Deposit must sell at least 1,071,000 shares of common stock if any are
sold. Trident Securities is required to use only their best efforts in assisting
First Deposit to sell the number of shares offered. Trident Securities intends
to make a market in the common stock.
 
The offering expires at 12:00 Noon, Eastern Time, on             , 1999. We may
terminate the offering after the subscription period at any time without
notice. We will place funds for stock purchases in a segregated savings account
at Douglas Federal until completion or termination of the offering. We will pay
interest at our regular passbook rate on funds received for the period the
funds are held until the completion or termination of the offering.
 
   For information on how to subscribe, call the stock information center at
(770)          .
 
                               TRIDENT SECURITIES
 
                                  May   , 1999

 
                               TABLE OF CONTENTS
 


                                                                          Page
                                                                          ----
                                                                       
Summary..................................................................   1
Risk Factors.............................................................  11
Selected Consolidated Financial Information and Other Data...............  18
Proposed Management Purchases............................................  20
Use of Proceeds..........................................................  21
Dividend Policy..........................................................  24
Market for the Common Stock..............................................  25
Capitalization...........................................................  26
Regulatory Capital Compliance............................................  28
Pro Forma Data...........................................................  30
The Conversion...........................................................  33
First Deposit............................................................  52
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  53
Business of Douglas Federal..............................................  65
Management of First Deposit..............................................  86
Management of Douglas Federal............................................  87
Federal and State Taxation...............................................  97
Regulation and Supervision...............................................  99
Restrictions on Acquiring Douglas Federal or First Deposit............... 109
Description of the Capital Stock of First Deposit........................ 117
Description of the Capital Stock of Douglas Federal...................... 119
Transfer Agent and Registrar............................................. 120
Experts.................................................................. 120
Legal and Tax Opinions................................................... 120
Where You Can Find More Information...................................... 120
Index to Financial Statements............................................ F-1


 
                   Map of Georgia Showing the County Borders
                     of Douglas and Paulding Highlighted as
                  the Market Area of Douglas Federal Bank and
                     Shown in Relation to Atlanta, Georgia

 
                                    SUMMARY


     Because this is a summary, it does not contain all the information about
the conversion and us.  You should read the entire prospectus carefully before
you decide to invest.  For assistance, please contact the stock information
center at (770) _________.

                                 The Companies


 
                                        
First Deposit Bancshares, Inc.             We formed First Deposit to be the holding
8458 Campbellton Street                    company for Douglas Federal.  To date, First
Douglasville, Georgia  30134-1803          Deposit has only conducted organizational
(770) 942-5108                             activities.  After the conversion, it will own
                                           all of our capital stock and will direct, plan
                                           and coordinate our business activities.  After
                                           the conversion, First Deposit may become
                                           an operating company or acquire or organize
                                           other operating subsidiaries, including other
                                           financial institutions, although it currently
                                           has no specific plans or agreements to do so.
 
 
 
Douglas Federal Bank, a Federal Savings    Our business strategy is to operate as a
Bank                                       community-oriented savings bank dedicated
8458 Campbellton Street                    to financing home ownership and providing
Douglasville, Georgia  30134-1803          quality customer services.  We also intend to
(770) 942-5108                             further expand our consumer and commercial
                                           loan and deposit products.  We also plan
                                           to continue our real estate development
                                           activities through our subsidiary, Pinehurst
                                           Properties, LLC.  We operate out of two
                                           offices in western Georgia located in or
                                           around the towns of Douglasville and Lithia
                                           Springs, both located in Douglas County.
                                           We consider Douglas and Paulding Counties
                                           as our primary market area for making loans
                                           and attracting deposits.
 
                                           Our principal business is attracting deposits
                                           from the general public and using those
                                           funds to originate residential mortgage
                                           loans.  At December 31, 1998, we had total
                                           assets of approximately $100.9 million,
                                           deposits of approximately $85.7 million and
                                           total retained earnings of approximately $9.7
                                           million.
 
 

                                       1

 
                                        For a discussion of our business
                                        strategy and recent results of
                                        operations, see "Management's Discussion
                                        and Analysis of Financial Condition and
                                        Results of Operations." For a discussion
                                        of our business activities, see
                                        "Business of Douglas Federal."

                                 The Conversion
 
What is the Conversion (page __)        The conversion is a change in our
                                        legal form of organization.  As a
                                        mutual savings bank, we currently
                                        have no stock or shareholders.
                                        Instead, our depositors and borrowers
                                        elect our directors and vote on other
                                        important matters.  Through the
                                        conversion we will become a stock
                                        savings bank and will be owned and
                                        controlled by our sole shareholder,
                                        First Deposit.  The right to vote for
                                        matters affecting First Deposit will
                                        belong to its shareholders.
 
                                        We are conducting the conversion
                                        under the terms of our plan of
                                        conversion.  The Office of Thrift
                                        Supervision has approved the
                                        conversion with the condition that
                                        our members approve the plan of
                                        conversion. We have called a special
                                        meeting for June 17, 1999, for our
                                        members to vote on the plan of
                                        conversion.

Purposes for the Conversion (page __)   By converting to the stock form of
                                        organization, we will be structured
                                        in the form that commercial banks,
                                        most business entities and a large
                                        number of savings institutions use.
                                        The conversion will be important to
                                        our future growth and performance by:
 
                                        .  providing us with a larger capital
                                           base from which we can operate;
 

                                       2

 
 
                                      
                                        .  enhancing our ability to attract
                                           and retain qualified management
                                           through stock-based compensation
                                           plans;
 
                                        .  enhancing our ability to diversify
                                           into other financial services related
                                           activities; and
 
                                        .  expanding our ability to serve the
                                           public.
 
                                        Presently, we do not have any
                                        specific plans or arrangements for
                                        diversification or expansion.

Benefits of the Conversion to           We intend to adopt the following
 Management (page __)                   benefit plans and employment
                                        agreements:
 
                                        .  Employee Stock Ownership Plan. Our
                                           employee stock ownership plan intends
                                           to purchase 8.0% of the shares issued
                                           in the conversion.  This would range
                                           from 85,680 shares, assuming
                                           1,071,000 shares are issued in the
                                           conversion, to 115,920 shares,
                                           assuming 1,449,000 shares are issued
                                           in the conversion.  We will allocate
                                           these shares to employees over a
                                           period of years in proportion to
                                           their compensation.
 
                                        .  Stock Option Plan.  Under the
                                           stock option plan, First Deposit may
                                           award stock options to key employees
                                           and directors.  The number of options
                                           available under this plan will be
                                           equal to 10.0% of the number of
                                           shares sold in the conversion.  This
                                           would range from 107,100 shares,
                                           assuming 1,071,000 shares are issued
                                           in the conversion, to 144,900 shares,
                                           assuming 1,449,000 shares are issued
                                           in the conversion.  This plan will
                                           require shareholder approval.
 
 

                                       3

 
                                        .  Restricted Stock Program.  Under
                                           the restricted stock program, First
                                           Deposit may award shares of
                                           restricted stock to key employees
                                           and directors at no cost to the
                                           recipient. The number of  shares
                                           available under this program will
                                           equal 4.0% of the number of shares
                                           sold in the conversion.  This would
                                           range from 42,840 shares, assuming
                                           1,071,000 shares are issued in the
                                           conversion, to 57,960 shares,
                                           assuming 1,449,000 shares are
                                           issued in the conversion.  This
                                           program will require shareholder
                                           approval.
                                        
                                        .  Employment Agreements.  We intend
                                           to enter into employment agreements
                                           with our Chief Executive Officer,
                                           President and Senior Vice President
                                           and Controller.   These agreements
                                           will provide for severance benefits
                                           if the executive is terminated
                                           following a change in control of
                                           Douglas Federal or First Deposit.
 
                                        The following table summarizes the
                                        total number and dollar value of the
                                        shares of common stock, assuming
                                        1,449,000 shares are issued in the
                                        conversion, which the employee stock
                                        ownership plan would acquire and the
                                        total value of all shares available
                                        for award under the stock option
                                        plan and the restricted stock
                                        program.  The table assumes the
                                        value of the shares is $10.00 per
                                        share.  The table does not include a
                                        value for the options because their
                                        value would be equal to the fair
                                        market value of the common stock on
                                        the day that the options are
                                        granted.  As a result, financial
                                        gains can be realized on an option
                                        only if the market price of common
                                        stock increases above the price at
                                        which the options are granted.
 

                                       4

 
 
 
                                                                                                        Percentage
                                                                   Number           Estimated            of Shares
                                                                     of              Value                Issued
                                                                   Shares          of Shares         in the Conversion 
                                                                   ------          ---------         -----------------
                                                                                                 
                                             Employee stock   
                                             ownership plan......  115,920         $1,159,200              8.0% 
                                                                  
                                             Restricted                
                                             stock program.......   57,960            579,600              4.0 
                                                                  
                                             Stock options.......  144,900               -                10.0 
                                                                   -------         ----------             ----
                                                   Total.........  318,780         $1,738,800             22.0%  
                                                                   =======         ==========             ====

                                             For a discussion of certain risks  
                                             associated with these plans and    
                                             agreements, see "Risk Factors -    
                                             Adoption of stock benefit plans will
                                             increase future compensation expense
                                             and may lower our net income" and "
                                             - Employment agreements with our   
                                             executive officers may discourage  
                                             acquisitions of control."           
 
                                  The Offering
 
                                          
Subscription Offering (page __)              We have granted subscription rights
                                             in the following order of priority to:
Important:  Subscription rights are
not transferable, and persons with           1.  Persons with $50 or more on
subscription rights may not                      deposit with us on December 31, 1997.
subscribe for shares for the benefit
of any other person.  If you                 2.  Our employee stock ownership plan.
violate this prohibition, you may
lose your right to purchase shares           3.  Persons with $50 or more on
and may face criminal prosecution                deposit with us on March 31, 1999.
and/or other sanctions.
                                             4.  Our depositors on May 1, 1999 and
                                                 our borrowers on June 1, 1990 whose
                                                 loans continue to be outstanding on
                                                 May 1, 1999.
 
                                             To ensure that we properly identify
                                             your subscription rights, you must
                                             list all of your deposit accounts and
                                             loans as of the eligibility dates on
                                             the stock order form.  If you fail
 

                                    5

 
                                       to do so, your subscription may be      
                                       reduced or rejected if the offering
                                       is oversubscribed.
 
                                       The subscription offering will end at
                                       12:00 Noon, Eastern Time, on June
                                       __, 1999.  If the offering is
                                       oversubscribed, First Deposit will
                                       allocate the shares in order of the
                                       priorities described above under a
                                       formula outlined in the plan of
                                       conversion. 

Community Offering (page __)           First Deposit may offer shares not      
                                       sold in the subscription offering to
                                       the general public in a community
                                       offering, with preference given to
                                       residents of Douglas and Paulding
                                       Counties, Georgia.  If, after
                                       filling those community orders,
                                       shares are available, First Deposit
                                       may offer shares to the general
                                       public.  First Deposit may begin the
                                       community offering during the
                                       subscription offering.
 
                                       First Deposit may reject orders
                                       received in the community offering
                                       either in whole or in part.  If your
                                       order is rejected in part, you
                                       cannot cancel the remainder of your
                                       order.

Purchase Price (page __)               The purchase price is $10.00 per        
                                       share.  You will not pay a
                                       commission to buy any shares in the
                                       subscription offering or community
                                       offering.

Number of Shares to be Sold (page __)  First Deposit will sell between
                                       1,071,000 and 1,449,000 shares of
                                       its common stock in this offering.
                                       With regulatory approval,First
                                       Deposit may increase the number of
                                       shares to 1,666,350 without giving
                                       you further notice.
 
                                       The amount of common stock that First
                                       Deposit will offer in the conversion
                                       is based on an independent appraisal
                                       of the estimated market value of
                                       First Deposit and Douglas Federal as
                                       if the conversion had occurred on 
                                       the date of the appraisal.  Ferguson
                                       & Company,  the independent
                                       appraiser, has

                                     6

 
                                      estimated that, in its opinion, as of 
                                      February 22, 1999, the estimated
                                      market value ranged between
                                      $10,710,000 and $14,490,000, with a
                                      midpoint of $12,600,000.  The
                                      appraisal was based in part on our
                                      financial condition and operations
                                      and the effect on us of the
                                      additional capital raised by the
                                      sale of common stock in this
                                      offering.  The independent appraisal
                                      will be updated before the
                                      conversion is completed.

Purchase Limitations (page __)        The minimum purchase is 25 shares.
 
                                      The maximum purchase in the            
                                      subscription offering by any person   
                                      or group of persons through a single  
                                      deposit account is $375,000 of        
                                      common stock, which equals 37,500     
                                      shares.  The maximum purchase by any  
                                      person in the community offering is   
                                      $375,000 of common stock, which       
                                      equals 37,500 shares.                 
                                       
                                      The maximum purchase in the            
                                      subscription offering and community   
                                      offering combined by any person,
                                      related persons or persons acting
                                      together is $750,000 of common
                                      stock, which equals 75,000 shares.
                                      In any event, the maximum purchase
                                      in the subscription offering and the
                                      community offering combined for any
                                      person together with any associate
                                      or group of persons acting in
                                      concert shall not exceed 5.0% of the
                                      stock sold in the conversion.

How to Purchase Common Stock (page_)  If you want to subscribe for shares,
                                      you must complete a stock order form
                                      and send or deliver it to either branch of
                                      Douglas Federal, together with full
                                      payment to us in the postage-paid envelope
                                      provided. You must sign the certification 
 Important:  After we receive your    that is part of the stock order form.  We 
 order, you cannot cancel or change   must receive your stock order form before
 it  without our consent.  If First   the end of the subscription offering.
 Deposit intends to sell fewer than   
 1,071,000 shares or more than         
 1,666,350 shares, all subscribers     
 will be notified and given the        
 opportunity to change or cancel 
 their orders.  If you do not 
 respond to this notice, First 
 Deposit will return your funds 
 promptly with interest.                             

                                       7

 
                                        You may pay for shares in any of the    
                                        following ways:
                                        
                                          .  In cash if delivered in person.
                                        
                                          .  By check or money order made
                                             payable to First Deposit.
                                        
                                          .  By withdrawal from an account
                                             with Douglas Federal.  There will
                                             be no penalty for withdrawing
                                             funds from such account to
                                             purchase the common stock.
                                        
                                             To use individual retirement
                                             account funds for purchasing
                                             the common stock, please
                                             contact a stock broker and the
                                             stock information center to
                                             arrange for the purchase.  We
                                             may not hold stock in our
                                             individual retirement accounts.
 
                                        We will pay interest on your
                                        subscription funds at the rate we
                                        pay on regular passbook accounts
                                        from the date we receive your funds
                                        until the conversion is completed or
                                        terminated.  All funds authorized
                                        for withdrawal from deposit accounts
                                        with us will earn interest at the
                                        regular passbook rate until the
                                        conversion is completed.

Use of Proceeds (page __)               First Deposit will pay Douglas Federal
                                        50.0% of the net offering proceeds for
                                        all of our common stock. We will use
                                        these funds to originate and purchase
                                        loans and purchase investments similar
                                        to the kinds we currently hold.
                                        
                                        First Deposit will also loan an
                                        amount equal to 8.0% of the gross
                                        proceeds of the offering to our
                                        employee stock ownership plan to
                                        fund its purchase of common stock.

                                       8

 
                                        First Deposit will keep the remainder   
                                        of the net proceeds for general        
                                        corporate purposes. These purposes
                                        may include, for example, paying
                                        cash dividends or buying back shares
                                        of common stock.
 
                                        Douglas Federal and First Deposit may
                                        also use the proceeds of the
                                        offering to expand and diversify our
                                        businesses, although we have no
                                        specific plans to do so at this time.

                                      
Purchasers by Directors and Executive   Our directors and executive officers    
Officers (page __)                      intend to subscribe for up to
                                        395,000 shares.  This number equals
                                        approximately 27.0% of the 1,449,000
                                        shares that would be issued at the
                                        maximum of the offering range.  If
                                        fewer shares are issued in the
                                        conversion, then directors and
                                        executive officers may own a greater
                                        percentage of First Deposit.
                                        Directors and executive officers
                                        will pay the same $10.00 per share
                                        as everyone else who purchases
                                        shares in the conversion.

Market for Common Stock (page __)       First Deposit has never issued          
                                        capital stock and, consequently,
                                        there is no established market for
                                        its common stock. First Deposit
                                        anticipates that the common stock
                                        will be quoted on the OTC Bulletin
                                        Board operated by the National
                                        Association of Securities Dealers,
                                        Inc. under  the symbol "FDBI."
                                        Trident Securities intends to be a
                                        market maker in the common stock.
                                        First Deposit cannot assure you that
                                        there will be an active trading
                                        market for the common stock.  See
                                        "Risk Factors - Limited market for
                                        the common stock may lower the
                                        market price."


Dividends (page __)                     First Deposit intends to pay a          
                                        quarterly cash dividend the amount
                                        of which its Board of Directors will
                                        determine in the first quarter 
                                        following conversion.  For a
                                        discussion of First Deposit's
                                        anticipated dividend policy,
                                        including our ability to pay
                                        dividends, see "Dividend Policy."

                                       9

 
Forward Looking Statements              Some statements in this document are
                                        forward-looking and are identified
                                        by the use of forward-looking words
                                        or phrases such as "intended," "will
                                        be positioned," "expects," is or are
                                        "expected," "anticipates," and
                                        "anticipated" and other words and
                                        phrases of similar meaning.  These
                                        forward-looking statements are based
                                        on our current expectations.  To the
                                        extent any of the information
                                        contained in this document
                                        constitutes a forward-looking
                                        statement, the risk factors
                                        described beginning on page 11 of
                                        this prospectus are cautionary
                                        statements identifying important
                                        factors that could cause actual
                                        results to differ materially from
                                        those in the forward-looking
                                        statement.

                                       10

 
                                  RISK FACTORS

     In addition to the other information in this document, you should consider
carefully the following risk factors in deciding whether to invest in the common
stock.

Our profitability may suffer if interest rates increase

     An increase in market interest rates could adversely affect our earnings.
We have become subject to the increasing risk that interest rates may rise due
to the substantial levels of fixed rate loans that we have originated to satisfy
the high customer demand for such products in our market area.  Significant
increases in market interest rates also may adversely affect the fair market
value of our securities and other interest-earning assets.  Generally, the value
of fixed-rate instruments fluctuates inversely with changes in interest rates.
As a result, increases in interest rates could result in decreases in the market
value of interest-earning assets which could adversely affect our results of
operations if sold or, in the case of interest-earning assets classified as
available-for-sale, our retained earnings, if retained.   See "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

We make loans that have more risk than residential mortgage loans

     Non-residential real estate loans, construction and development loans, land
and land development loans and consumer loans generally involve a higher degree
of credit risk than residential mortgage lending.  At December 31, 1998, these
loans totaled $11.4 million or 13.6% of our total loans.  Of this amount, $6.0
million or 7.1% consisted of construction and development loans, $3.1 million or
3.7% consisted of non-residential real estate loans, $416,000 or less than 0.5%
consisted of land and land development loans, and $1.9 million or 2.3% consisted
of consumer loans.  At December 31, 1998, our ten largest lending relationships
ranged in size from approximately $205,000 to approximately $1.5 million.
Losses incurred on loans to a small number of borrowers could have a material
adverse impact on our income and financial condition.  In addition, unlike
residential mortgage loans, commercial loans and commercial real estate loans
depend on the cash flow from the property or the business to service the debt.
General economic conditions may significantly affect cash flow.  Consumer
lending is riskier than residential mortgage lending because consumer loans are
either unsecured or secured by assets that depreciate in value.  See "Business
of Douglas Federal."

Our real estate development activities involve increased risk

     We engage in residential real estate development activities which involve a
higher degree of risk than traditional residential mortgage lending.  Our
inability to successfully develop, subdivide and sell the lots which comprise
these real estate developments, or a downturn in the residential real estate
market generally, would adversely affect our earnings.  In addition, we make
construction loans to certain builders who purchase the lots in these
developments, 

                                       11

 
increasing our involvement in, and the risks associated with, our
real estate development activities.  See "Business of Douglas Federal -
Subsidiary."

Our return on equity will be below historical levels after the conversion

     Following the conversion, our return on equity is expected to be below our
historical return on equity.  Return on average equity is net income divided by
average equity.   Many investors use this ratio to compare the performance of a
financial institution to its peers.  As a result of the conversion, our equity
will increase substantially.  Our expenses also will increase due to added
expense associated with our employee stock ownership plan and, later on, our
restricted stock program, as well as with the costs of being a public company.
Because of the increases in our equity and expenses, until we are able to
increase our balance sheet by adding loans and deposits, thereby increasing net
interest income, we expect our return on equity to decrease as compared to our
performance in previous years. Industry competition for interest-bearing assets,
such as loans and securities, will significantly affect our ability to deploy
this new capital.  It will take time for us to deploy our new capital prudently.
See "Pro Forma Data."

Management has discretion in investing the proceeds of this offering

     Management has not attempted to allocate the net proceeds First Deposit
will receive through the offering to any particular uses other than the general
uses described above.  Investing the net proceeds could be a lengthy process.
Management's failure to deploy the net proceeds effectively in long-term
investments providing for higher yields than will be received on short-term
investments could adversely affect First Deposit's future profitability and
return on equity. See "Use of Proceeds" for additional information.  Management,
in consultation with our Board of Directors, will have exclusive control over
how to invest the net proceeds.  Management intends initially to invest the
proceeds in new loans, U.S. Treasury and agency obligations, and short-term
investments management believes bear relatively low risk.  One of management's
primary goals, however, is to seek opportunities to expand our market share
through expansion of products and services, and possibly through the pursuit of
acquisition opportunities.

Our growth and profitability are dependent on the economic conditions of our
market area

     Our market area consists of Douglas and Paulding Counties, Georgia.  Both
of our offices are located in Douglas County.  We estimate that more than 90.0%
of deposits and loans come from our market area.  Despite recent development,
the economy in Douglas and Paulding Counties continues to be heavily dependent
on the economy of the Atlanta, Georgia metropolitan area.  A decline in the
local economy and the Atlanta, Georgia economy could result in an increase in
the level of defaults of existing loans and could suppress the demand for new
loans. Similarly, a decline in the local community could result in a decline in
deposits.  The absence of a robust economy could limit our potential for growth
in our primary market area.

                                       12

 
Our loans and deposits are concentrated in Douglas and Paulding Counties

     The majority of our real estate loans are secured by properties in Douglas
and Paulding Counties, located in western Georgia.  A concentration of loans
secured by properties in any single area presents the risk that any adverse
change in the local economic or employment conditions may result in increased
loan delinquencies and loan losses.

Strong competition within Douglas and Paulding Counties has hurt our net 
interest income

     We face intense competition both in making loans and attracting deposits. 
This competition has made it more difficult for us to make new loans and has 
forced us to offer amongst the highest deposit rates in our market area. This 
competition for loans and deposits has contributed to a narrow interest rate 
spread, which has hurt net interest income. We expect that the competition for 
loans and deposits will continue to be intense.

     We compete with commercial banks, credit unions, finance companies, mutual
funds, insurance companies, mortgage companies and brokerage and investment
banking firms. In our market area, we compete primarily with national, regional
and local financial institutions, most of whom have a state-wide or regional
presence. Most of these competitors have substantially greater resources and
lending limits than we have and may offer certain services that we do not or
cannot provide.

Our Charter and Bylaws contain anti-takeover provisions that could discourage
acquisitions of control

     Provisions of First Deposit's Articles of Incorporation and Bylaws, Douglas
Federal's Charter and Bylaws, the Georgia Business Corporations Act, and certain
federal regulations may make it difficult and expensive to pursue a tender
offer, change in control or takeover attempt that our Board of Directors
opposes.  As a result, you may not have an opportunity to participate in such a
transaction.  Such provisions will also make removing our current Board of
Directors or management more difficult.  In addition, these provisions may
reduce the trading price of First Deposit's stock.  See "Restrictions on
Acquiring Douglas Federal or First Deposit."

Employment agreements with our executive officers may discourage acquisitions of
control

     We intend to enter into employment agreements with our Chief Executive
Officer, President, and Senior Vice President and Controller which provide for
benefits and cash payments in the event of their involuntary or, in certain
circumstances, voluntary termination following a change in control of First
Deposit or Douglas Federal.  These provisions may have the effect of increasing
the cost of acquiring Douglas Federal or First Deposit and would therefore
discourage future attempts to take us over.  See "Management of Douglas Federal
- - Employment Agreements."

Possible voting control by our directors and officers may make takeover attempts
difficult to achieve

     The proposed purchases of common stock by our directors and officers, the
employee stock ownership plan and the restricted stock program, if implemented,
could make it difficult to obtain majority support for shareholder proposals
that management opposes.  In addition, voting 

                                       13

 
those shares may enable management to block transactions requiring approval of
shareholders holding 80.0% of the common stock.

     Our directors and executive officers expect to purchase between
approximately 34.0% and 27.0% of the common stock to be issued in the
conversion, based upon the minimum and maximum range of the offering.  In
addition, as a result of shares that may be attributable to our officers and
directors through the employee stock ownership plan, the restricted stock
program and the stock option plan, our officers and directors could potentially
control approximately 49.0% of the common stock, assuming that 1,449,000 shares
are sold in the offering.  See "Management of Douglas Federal - Benefit Plans -
Employee Stock Ownership Plan," "- Restricted Stock Program," "Description of
the Capital Stock of Douglas Federal" and "Restrictions on Acquiring Douglas
Federal or First Deposit."

Adoption of stock benefit plans will increase future compensation expense and
may lower our net income

     We anticipate that our employee stock ownership plan will purchase 8.0% of
the common stock issued in the conversion with funds borrowed from First
Deposit.  The cost of acquiring the employee stock ownership plan shares will be
between $856,800 and $1,159,200.  We will record annual employee stock ownership
plan expenses in an amount equal to the fair market value of shares committed to
be released to employees.  If shares of common stock appreciate in value over
time, compensation expense relating to the employee stock ownership plan may
increase.  In addition, First Deposit may implement a restricted stock program,
under which it may award officers and directors of Douglas Federal or First
Deposit restricted stock up to an aggregate of 4.0% of the shares issued in the
conversion at no cost to them.  Assuming the shares awarded under the restricted
stock program cost $10.00 per share, the reduction to shareholders' equity of
funding the restricted stock program would be between $428,400 and $579,600.

Issuance of shares for stock benefit plans may lower your ownership interest

     If we complete the conversion and the shareholders of First Deposit
subsequently approve a restricted stock program and a stock option plan, we may
issue common stock to our officers and directors through these plans.  Our
issuance of the shares for the restricted stock program from our authorized but
unissued stock could dilute your ownership percentage by up to 4.0% and reduce
the trading price of the stock.

     Following the conversion, First Deposit also intends to implement the stock
option plan. The stock option plan will provide directors and selected employees
with stock options to purchase authorized but unissued shares in an amount equal
to 10.0% of the common stock issued in the conversion.  If all of the stock
options First Deposit intends to grant were to be exercised using authorized but
unissued common stock and if First Deposit funded the stock option plan with
authorized but unissued shares, such exercise would dilute the voting interests
of existing shareholders by approximately 10.0%.  See "Pro Forma Data,"
"Management of 

                                       14

 
Douglas Federal - Benefit Plans - Stock Option Plan," and " - Restricted Stock
Program." These plans will also involve additional expense.

The appraisal does not determine future prices of common stock

     An independent appraisal will determine the final aggregate purchase price
of the common stock in the conversion.  The appraisal is not a recommendation of
any kind as to the advisability of purchasing shares of common stock.  The
valuation is based on estimates and projections of a number of matters, all of
which may change from time to time.  If you purchase common stock in the
offering for $10.00 per share, you may not be able to sell it later at or above
that price.  See "The Conversion - Stock Pricing" and " - Number of Shares to
be Issued."

Net earnings per share may decrease if we increase the number of shares issued

     The number of shares to be issued in the conversion may increase as a
result of an increase in the estimated price range of up to 15.0% to reflect
changes in market and financial conditions following the commencement of the
subscription and community offerings.  In the event that the estimated price
range so increases, we expect that First Deposit will sell up to 1,666,350
shares of common stock at $10.00 per share for an aggregate purchase price of up
to $16,663,500.  An increase in the number of shares issued will decrease your
estimated net earnings per share and shareholders' equity per share and will
increase First Deposit's estimated consolidated shareholders' equity and net
earnings.  Such an increase will also increase the purchase price as a
percentage of estimated equity per share and net earnings per share.

We may hold your subscription for an extended period of time if the conversion
is delayed

     Orders submitted in the subscription offering and community offering are
irrevocable. We expect to complete the conversion within the time periods
indicated in this prospectus. Nevertheless, it is possible that several factors,
including, but not limited to, a delay in receiving regulatory approval of the
final updated appraisal prepared by Ferguson & Company, a delay in processing
orders in the event the offering is oversubscribed or a delay caused by actions
taken in connection with the conversion could significantly delay the completion
of the conversion.  You will have no access to subscription funds or shares of
common stock until the conversion is completed or terminated.  In the event the
conversion is terminated, we will refund your subscription funds together with
interest at the rate equal to our interest rate we pay on regular passbook
accounts, or we will terminate your withdrawal authorization.  See "The
Conversion."

Limited market for the common stock may lower the market price

     First Deposit has never issued capital stock, and there is no established
market for the common stock at this time.  First Deposit anticipates that its
common stock will be quoted on the OTC Bulletin Board operated by the National
Association of Securities Dealers, Inc. under the symbol "FDBI" upon completion
of the conversion.  A public trading market having the desirable characteristics
of depth, liquidity and orderliness depends upon the existence of willing 

                                       15

 
buyers and sellers at any given time, the presence of which is dependent upon
individual decisions of buyers and sellers over which we have no control. The
trading markets for securities quoted on the OTC Bulletin Board typically lack
the depth, liquidity and orderliness necessary to maintain an active market in
the trading of such securities. An active and liquid trading market for the
common stock may not develop or, if developed, may not continue. The absence or
discontinuance of a market for the common stock may adversely impact both the
price and liquidity of the common stock. Trident Securities advised First
Deposit that it will act as a market maker for the common stock, but it is under
no obligation to do so. See "Market for the Common Stock."

Stock market volatility may cause fluctuation in the trading price of the common
stock

     Publicly-traded stocks, including stocks of financial institutions, have
recently experienced substantial market price volatility.  These market
fluctuations may be unrelated to the operating performance of particular
companies whose shares are traded.  In several cases, common stock issued by
recently converted financial institutions has traded at a price below that which
such shares were sold in the initial offerings of those institutions.  The
purchase price of the common stock in the offering is based on the independent
appraisal by Ferguson & Company. After First Deposit's shares begin trading, the
marketplace will determine their trading price. The marketplace may be
influenced by many factors, including prevailing interest rates, investor
perceptions of First Deposit and general industry and economic conditions.  Due
to possible continued market volatility and other factors, First Deposit's
common stock may trade at or below the $10.00 per share initial offering price.

Trident Securities has not given an opinion or recommendation that the common
stock is a good investment

     We have engaged Trident Securities to consult with and advise us with
respect to the conversion and to assist, on a best-efforts basis, in connection
with the solicitation of subscriptions and purchase orders for shares of common
stock in the offering.  Trident Securities has not prepared or delivered any
opinion or recommendation with respect to the suitability of the common stock or
the appropriateness of the amount of common stock to be issued in the
conversion.

We may be unable to upgrade our technology to match our competition

     Our industry is experiencing rapid changes in technology.  Technology-
driven products and services are frequently introduced.  In addition to
improving customer services, using technology effectively increases efficiency
and enables financial institutions to reduce costs.  Our future success will
thus depend partly on our ability to address our customers' needs by using
technology.  Many of our competitors have far greater resources to invest in
technology than we have.  We may not be able to develop new technology-driven
products and services effectively or be successful in marketing these products
to our customers.

                                       16

 
Year 2000 data processing problems could interrupt and hurt our operations

     Our operations are dependent on computers and computer systems, whether
maintained internally or by a third party.  Systems not properly recognizing the
correct year could produce faulty data or cause a system to fail.  Such failures
may include, among other things, the inability to process and underwrite loan
applications, to credit deposits and debit withdrawals from customer accounts,
to credit loan payments or track delinquencies, to reconcile and record daily
activity properly or to engage in similar normal banking activities.
Additionally, if our commercial customers are not Year 2000 compliant and suffer
adverse effects on their operations as a result, their ability to meet their
obligations to us may be adversely affected.  We and our customers or our third
party providers may not be successful in making all necessary changes to avoid
computer system failures related to the year 2000.  See "Management's Discussion
and Analysis of Financial Condition and Results of Operations - Year 2000
Issues."

Banking reform legislation may reduce our powers

     The U.S. Congress is considering legislation intended to modernize the
financial services industry.  Under the proposed legislation, newly-formed
unitary savings and loan holding companies would not be permitted to exercise
the broad powers currently available to these companies.  Douglas Federal is a
federal savings bank and First Deposit, upon completion of the conversion, will
be a unitary savings and loan holding company.  Federal legislation may be
enacted that affects our federal savings bank charter or First Deposit's status
as a unitary savings and loan holding company.  Accordingly, we cannot predict
what effect, if any, banking reform legislation would have on our activities and
operations.

                                       17

 
                  SELECTED CONSOLIDATED FINANCIAL INFORMATION
                                 AND OTHER DATA

     We are providing the following financial information to aid you in your
analysis of financial aspects of the offering.  The following summary of
consolidated financial information is derived from our audited consolidated
financial statements at the dates and for each of the fiscal years shown below.
The following information is only a summary and you should read it in
conjunction with our financial statements and the notes to our financial
statements, which you can find beginning on page F-1 of this prospectus.

Selected Financial Condition Data:



                                                            At December 31,
                                                       --------------------------
                                                         1998     1997     1996
                                                       --------  -------  -------
                                                                 
                                                             (In thousands)
Total assets.......................................... $100,892  $91,600  $78,900
Loans receivable, net.................................   83,189   74,049   68,609
Loans held for sale, at lower of cost or fair value...      188      381      306
Cash and cash equivalents.............................    7,557    5,663    2,207
Securities:
      Available for sale..............................    3,707    2,666      713
      Held to maturity................................    1,042    4,374    4,505
Deposits..............................................   85,686   75,877   69,454
Federal Home Loan Bank advances.......................    5,000    6,000      750
Total retained earnings...............................    9,662    8,910    8,203

 
(1) Consists of retained income, substantially restricted, and net unrealized
    gains or losses on securities available for sale.

Selected Operating Data:



                                                                   Year ended
                                                                  December 31,
                                                           --------------------------
                                                            1998      1997      1996
                                                           ------    ------    ------
                                                                      
                                                                 (In thousands)
Total interest income....................................  $7,162    $6,687    $6,011
Total interest expense...................................   4,226     3,783     3,276
                                                           ------    ------    ------
Net interest income......................................   2,936     2,904     2,735
Provision for loan losses................................     108        60       110
                                                           ------    ------    ------
Net interest income after provision for loan losses......   2,828     2,844     2,625
Other income.............................................     764       412       660
Operating expenses.......................................   2,408     2,221     2,412(1)
Income before income taxes...............................   1,184     1,035       873
Income taxes.............................................     405       386       315
                                                           ------    ------    ------
Net income...............................................  $  779    $  649    $  558
                                                           ======    ======    ======


(1)  Includes a one-time assessment of $396,910 in 1996 to recapitalize the
Savings Association Insurance Fund.

                                       18

 
Selected Financial Ratios:


                                                    At or for the Year Ended December 31,
                                                   ----------------------------------------
                                                       1998          1997          1996
                                                   ------------  ------------  ------------
                                                                      
Performance Ratios:
 Return on average assets(1)..........................    0.81%         0.75%         0.74%
 Return on average retained earnings(2)...............    8.43          7.54          7.03
 Interest rate spread(3)..............................    2.67          2.86          3.27
 Net interest margin(4)...............................    3.21          3.41          3.54
 Ratio of average interest-earning assets to
  average interest-bearing liabilities................  111.79        112.44        109.00

 Ratio of operating expenses to average
  total assets........................................    2.52          2.55          3.13

Asset Quality Ratios:
 Nonperforming assets to total assets at end
  of period...........................................    1.20          1.57          1.37

 Nonperforming loans to total loans at end
  of period...........................................    1.16          1.43          1.05

 Allowance for loan losses to net loans at
  end of period.......................................    1.18          1.15          1.12

 Allowance for loan losses to
  nonperforming loans at end of period................  101.73         80.04         96.69

 Net recoveries (charge-offs) to average
  loans outstanding...................................    0.03          0.03          (.14)

Capital Ratios:
 Retained earnings to total assets at end of
  period..............................................    9.58          9.73         10.40

 Average retained earnings to average
  assets..............................................    9.66          9.91         10.58



                                                               At December 31,
                                                        ----------------------------------
                                                          1998          1997          1996
                                                        ------        ------        ------

Selected Other Data:
   Loans outstanding..................................   1,729         1,714         1,793
   Deposit accounts...................................   8,598         8,507         8,317
   Offices open.......................................       2             2             2

_______________

(1) Net income divided by average total assets.
(2) Net income divided by average retained earnings.
(3) Combined weighted average interest rate earned less combined weighted
    average interest rate cost.
(4) Net interest income divided by average interest-earning assets.

                                       19

 
                         PROPOSED MANAGEMENT PURCHASES

  The following table indicates the approximate purchases of common stock by
each director and executive officer and their associates.  The table does not
include purchases of common stock by the employee stock ownership plan.  The
table assumes that 1,449,000 shares of the common stock, the maximum of the
estimated valuation range, will be sold at $10.00 per share and that sufficient
shares will be available to satisfy subscriptions in all categories.


                                                                       Aggregate
                                                                        Purchase
                                                           Percent      Price of
                                                 Total     of Total     Proposed
Name and Position with First Deposit            Shares   Outstanding   Purchases
- ----------------------------------------------  -------  ------------  ----------
                                                              
Danny A. Belyeu, Chairman of the Board
 (2)(3)......................................... 75,000          5.0%  $  750,000

Alpha A. Fowler, Jr.,  Vice Chairman of the
 Board (2)...................................... 37,500          2.5      375,000

J. David Higgins, President, Chief Executive
 Officer and Treasurer (2)...................... 50,000          4.7      500,000

John L. King, Senior Vice President and
 Chief Financial Officer........................ 25,000          1.7      250,000

Patricia Owen, Vice President and Secretary..... 10,000           *       100,000
Michael Coggin, Vice President (1).............. 25,000          1.7      250,000
Mac C. Abercrombie, Jr., Director(2)............ 40,000          2.8      400,000
Carlton H. Boyd, Director....................... 20,000          1.4      200,000
Joseph H. Fowler, Director (2).................. 37,500          2.5      375,000
John B. Zellars, Director(2)(3)................. 75,000          5.0      750,000
                                                -------         ----   ----------
All directors and executive officers, as a
 group (10 persons) and their associates........395,000         27.5%  $3,950,000
                                                =======         ====   ==========
                                                                                  

 
*    Less than 1.0%
(1)  Mr. Coggin is the Vice President of Douglas Federal but is not an officer
     of First Deposit.
(2)  Under the plan of conversion, the number of shares of common stock which
     may be purchased by any person together with any associate or group of
     persons acting in concert with such person shall not exceed 5.0%.
     Therefore, Messrs. Zellars' and Belyeu's subscriptions will not exceed
     5.0% of the total shares issued and Messrs. A. Fowler and J. Fowler's
     aggregate subscriptions will not exceed 5.0% of the total shares issued.
(3)  Includes the person named and his associates.

                                       20

 
                                USE OF PROCEEDS

     The following table presents the estimated net proceeds of the offering,
the amount to be retained by First Deposit, the amount to be contributed to us,
and the amount of First Deposit's loan to the employee stock ownership plan.
See "Pro Forma Data" for the assumptions used to arrive at these amounts.  The
Office of Thrift Supervision must approve the issuance of up to 1,666,350 shares
in the conversion.


 
                                                      1,071,000    1,260,000    1,449,000    1,666,350
                                                      Shares at    Shares at    Shares at    Shares at
                                                        $10.00       $10.00       $10.00       $10.00
                                                      Per Share    Per Share    Per Share    Per Share
                                                      ----------   ----------   ----------   ----------
                                                                       (In thousands)
                                                                                 
Gross proceeds......................................  $   10,710   $   12,600   $   14,490   $   16,664
Less: estimated underwriting commissions and other
offering expenses...................................        (655)        (684)        (713)        (746)
                                                      ----------   ----------   ----------   ----------
Net proceeds........................................  $   10,055   $   11,916   $   13,777   $   15,918
                                                      ==========   ==========   ==========   ==========
Amount to be retained by First Deposit..............  $    5,028   $    5,958   $    6,889   $    7,959
Amount to be contributed to Douglas Federal.........  $    5,027   $    5,958   $    6,888   $    7,959
Amount of loan by First Deposit to employee stock
ownership plan......................................  $      857   $    1,008   $    1,159   $    1,333



     First Deposit has received conditional Office of Thrift Supervision
approval to purchase all of our capital stock to be used in the conversion in
exchange for 50.0% of the net proceeds of the stock offering.  The portion of
net proceeds we receive from First Deposit will be added to our general funds to
permit us to expand our lending and investment activities and to enhance
customer services.  We currently intend to utilize the net proceeds we receive
for general corporate purposes, including investment in loans and securities, as
well as the possible construction of a new main office and the possible
expansion of our facilities and operations through marketing, business
development, or the acquisition or establishment of branch offices.  We have no
current arrangements, understandings or agreements regarding any of these
possible transactions.  We anticipate that we will initially invest the net
proceeds we receive in overnight funds and short-term investments with
maturities of up to three years.  To the extent that the stock-based benefit
programs that we intend to adopt after the conversion are not funded with First
Deposit's authorized but unissued common stock, First Deposit may use net
proceeds from conversion to fund the purchase of stock on the open market to be
awarded under these stock benefit programs.  We have not yet determined the
approximate amount of net proceeds to be used for any of the purposes mentioned
above. See "Management of Douglas Federal - Benefit Plans - Stock Option Plan"
and " - Restricted Stock Program."

     Our capital position substantially exceeds all regulatory requirements.
Our primary purpose in converting is not to raise capital.  Rather, one of the
principal purposes for the conversion is to change our structure to the stock
form used in the United States by all commercial banks, most major business
corporations and most savings institutions.

                                       21

 
     First Deposit intends to loan the employee stock ownership plan the amount
necessary to purchase 8.0% of the shares sold in the conversion.  Accordingly,
the employee stock ownership plan purchases would range between 85,680 shares at
the minimum of the offering range and 115,920 shares at the maximum of the
offering range.  At the midpoint of  the offering range, the employee stock
ownership plan would purchase 100,800 shares.  It is anticipated that the
employee stock ownership plan loan will have a 10-year term with interest
payable at the prime rate as published in The Wall Street Journal on the closing
date of the conversion.  The loan will be repaid principally from our
contributions to the employee stock ownership plan and from any dividends paid
on shares of common stock held by the employee stock ownership plan.

     Ultimately, First Deposit may also use the net proceeds it retains to
support the future expansion of operations through branch acquisitions, the
establishment of branch offices, the acquisition of savings associations and
commercial banks or their assets or diversification into other banking related
businesses. We have no current arrangements, understandings or agreements
regarding any such transactions.  First Deposit may also use a portion of the
net proceeds it retains to engage in real estate development activities in its
market area.  Upon the conversion, First Deposit will be a unitary savings and
loan holding company and will not be restricted in the types of business
activities in which it may engage.  See "Regulation and Supervision - Holding
Company Regulations" for a description of certain regulations applicable to
First Deposit.  First Deposit may also determine to pay dividends, repurchase
common stock and fund the restricted stock program.  See "Dividend Policy" and
"Regulation and Supervision."

     In addition, under current policies, the Office of Thrift Supervision may
allow repurchases in the first year following conversion and in amounts greater
than 5.0% in the second and third years following conversion if there are valid
and compelling business reasons for such repurchases.

     Based upon facts and circumstances following the conversion and in
compliance with applicable regulatory requirements, First Deposit's Board of
Directors may repurchase stock in the future.  Such facts and circumstances may
include but not be limited to:

 .    economic factors such as the price at which the common stock is trading in
     the market, the volume of trading, the attractiveness of other investment
     alternatives in terms of the rate of return and risk involved in the
     investment, the ability to increase the book value and/or earnings per
     share of the remaining outstanding shares, and the opportunity to improve
     First Deposit's return on equity;

 .    the avoidance of dilution to shareholders by not having to issue
     additional shares to cover the exercise of stock options or to fund
     employee stock benefit plans; and

 .    any other circumstances in which repurchases would be in our best interest
     or the best interest of our shareholders.

     In the event First Deposit repurchases stock, such repurchases may be made
at market prices which may be in excess of the purchase price in the conversion
and in excess of the per share book value. To the extent that First Deposit
repurchases stock at market prices in excess of the per share book value, such
repurchases may have a dilutive effect upon the interests of existing
shareholders. Any stock repurchases will be subject to the Board of Directors'
determination that we will be capitalized in excess of all applicable regulatory
requirements after any such repurchases and that such capital will be

                                       22

 
adequate, taking into account, among other things, the level of non-performing
and other risk assets, our current and projected results of operations and
assets/liability structure, the economic environment, tax and other
considerations. See "The Conversion - Restrictions on Purchase or Transfer of
Shares after Conversion."

                                       23

 
                                DIVIDEND POLICY

     The payment of cash dividends on the common stock will be subject to the
requirements of applicable law.  In addition, the Board of Directors will
determine whether to pay dividends.  The Board will take into account, among
other things, First Deposit's net income, capital and financial condition,
industry trends and general economic conditions.  First Deposit intends to
establish a quarterly cash dividend in the first quarter following the
conversion.  First Deposit will determine the amount of such dividend at a later
time.  In addition, from time to time, in an effort to manage capital to a
reasonable level, the Board may pay periodic special cash dividends.  Periodic
special cash dividends, if paid, may be paid in addition to, or in lieu of,
regular cash dividends.  Regular cash dividends or periodic special cash
dividends may not be paid or, if paid, may not continue to be paid.

     Douglas Federal will not be permitted to pay dividends to First Deposit on
our capital stock if our shareholders' equity would be reduced below the amount
required for the liquidation account. See "The Conversion - Liquidation Rights."
For information concerning applicable federal regulations in determining the
amount of proceeds which First Deposit may retain and regarding a savings
institution's ability to make capital distributions, including payment of
dividends to its holding company, see "Federal and State Taxation - Federal
Taxation - Distributions" and "Regulation and Supervision - Federal Savings
Institution Regulation - Limitation on Capital Distributions."

     First Deposit and Douglas Federal have committed to the Office of Thrift
Supervision that during the one year period following the conversion, First
Deposit will not take any action to declare an extraordinary dividend to
shareholders that would be treated by recipients as a tax-free return of capital
for federal income tax purposes.

     First Deposit's payment of dividends to its shareholders is not controlled
by federal regulatory restrictions.  The source of dividends will depend on the
net proceeds First Deposit retains and earnings on such proceeds and may be
dependent, in part, upon dividends from us.  First Deposit is subject, however,
to the requirements of Georgia law.  Georgia law generally permits a Georgia
corporation to make distributions to its shareholders unless, after giving
effect to the distribution, the corporation would not be able to pay its debts
as they become due in the usual course of business, or the corporation's total
assets would be less than the sum of its total liabilities plus the amount that
would be needed, if the corporation were to dissolve at the time of the
distribution, to satisfy the preferential rights upon dissolution of
shareholders whose preferential rights are superior to those receiving the
distribution.

                                       24

 
                          MARKET FOR THE COMMON STOCK

     First Deposit has never issued capital stock to the public.  Consequently,
there is no established market for the common stock.  We anticipate that the
common stock will be quoted on the OTC Bulletin Board operated by the National
Association of Securities Dealers, Inc. under the symbol "FDBI." Trident
Securities has advised us that it will act as a market maker for the common
stock, and we expect to identify additional market makers.  Making a market
includes maintaining bid and ask quotations and being able, as principal, to
effect transactions in reasonable quantities at those quoted prices, subject to
various securities laws and other regulatory requirements.  It is impossible to
ascertain whether other broker-dealers will make a market in the common stock.
The development of a liquid public market depends on the existence of willing
buyers and sellers.  The presence of willing buyers and sellers is not within
our control nor assured by inclusion of the common stock in the OTC Bulletin
Board.  The number of active buyers and sellers of the common stock at any
particular time may be limited.  You could have difficulty disposing of your
shares and should view the common stock as a long-term investment.  We cannot
assure you that an active and liquid trading market for the common stock will
develop, or, if developed, will continue.  You may not be able to sell your
shares at or above the $10.00 purchase price.

                                       25

 
                                 CAPITALIZATION

     The following table sets forth our historical capitalization, including
deposits, at December 31, 1998, and our estimated consolidated capitalization
assuming the sale of the common stock in the offering based upon the assumptions
in the section entitled "Pro Forma Data" and below.  We may not consummate the
conversion without a resolicitation of subscribers and other purchasers if the
aggregate purchase price of the common stock sold in the conversion is more than
1,666,350 shares or less than 1,071,000 shares.  The issuance of 1,666,350
shares would require the approval of the Office of Thrift Supervision.  A change
in the number of shares to be issued in the conversion may materially affect
First Deposit's estimated capitalization.  See "Pro Forma Data" and the "The
Conversion - Stock Pricing" and " - Number of Shares to be Issued."



                                                                      Pro Forma Consolidated Capitalization of
                                                                         First Deposit Based on the Sale of
                                                                -----------------------------------------------------
                                               Capitalization   1,071,000 Shares   1,260,000   1,449,000   1,666,350
                                                 of  Douglas        at $10.00       Shares      Shares      Shares
                                                   Federal          Per Share      at $10.00   at $10.00   at $10.00
                                                                                   Per Share   Per Share   Per Share
                                               ---------------  -----------------  ----------  ----------  ----------
                                                                                            
                                                                                   (In thousands)
Deposits(1)...................................        $85,686            $85,686     $85,686     $85,686     $85,686
Federal Home Loan Board advances..............          5,000              5,000       5,000       5,000       5,000
                                                      -------            -------     -------     -------     -------
   Total deposits and borrowed funds..........        $90,686            $90,686     $90,686     $90,686     $90,686
                                                      =======            =======     =======     =======     =======

Capital stock
   Preferred stock, no par value per share:
       authorized - 10,000,000 shares;
        assumed outstanding - none............        $     -          $       -     $     -    $      -    $      -

   Common stock, no par value per
    share:
   authorized -10,000,000 shares; shares
    to be outstanding - as shown..............              -            $10,055     $11,916     $13,777     $15,918


Paid-in capital(2)............................              -
Less:  common stock acquired by employee                     
 stock ownership plan(3)......................              -               (857)     (1,008)     (1,159)     (1,333)

   common stock acquired by restricted
    stock program(4)..........................              -               (428)       (504)       (580)       (667)

Retained earnings(5)..........................          9,692              9,692       9,692       9,692       9,692
Accumulated other comprehensive
income........................................            (30)               (30)        (30)        (30)        (30)
                                                      -------            -------     -------     -------     -------
 Total shareholders' equity...................        $ 9,662            $18,432     $20,066     $21,700     $23,580
                                                      =======            =======     =======     =======     =======

 

(1) Withdrawals from savings accounts for the purchase of stock have not been
    reflected in these adjustments.  Any withdrawals will reduce estimated
    capitalization by the amount of such withdrawals.
(2) Based upon the estimated net proceeds from the state of capital stock.
    Estimated offering expenses are $655,000; $684,000; $713,000; and $746,000 
    at the minimum, midpoint, maximum and maximum, as adjusted, of the estimated
    valuation range. Does not reflect additional shares of common stock that
    possibly could be purchased by participants in the stock option plan, if
    implemented, under which directors, executive officers and other employees
    could be granted options to purchase an aggregate of up to 10.0% of the
    shares of common stock issued in the conversion at exercise prices equal to
    the market price of the common stock on the date of grant. Implementation of
    the stock option plan within one year after the conversion will require
    regulatory and shareholder approval. See "Management of Douglas Federal -
    Benefit Plans - Stock Option Plan" and "Risk Factors - Issuance of shares
    for stock benefit plans may lower your ownership interest."
(3) Assumes 8.0% of the shares of common stock to be sold in the offering are
    purchased by the employee stock ownership plan and that the funds used to
    purchase such shares are borrowed from First Deposit. See "Pro Forma Data"
    for additional details.

                                       26

 
(4) Assumes that a number of shares equal to 4.0% of the number of shares sold
    in the offering will be acquired in the open market at the purchase price
    per share $10.00 for the restricted stock program following implementation
    of such program. If the restricted stock program were funded by authorized
    but unissued shares, your interests would be diluted by approximately 4.0%.
    Implementation of the restricted stock program within one year of the
    conversion would require regulatory and shareholder approval at a meeting of
    our shareholders to be held no earlier than six months after the conversion.
    See "Management of Douglas Federal - Benefit Plans - Restricted Stock
    Program."
(5) Our retained earnings are substantially restricted.  All of our capital
    distributions must comply with regulatory restrictions tied to our
    regulatory capital level. In addition, after the conversion, we will be
    prohibited from paying any dividend that would reduce our regulatory capital
    below the amount in the liquidation account to be provided for the benefit
    of our eligible account holders and supplemental eligible account holders at
    the time of the conversion and adjusted downward after the conversion. See
    "Regulation and Supervision - Federal Savings Institution Regulation -
    Limitations on Capital Distributions" and "The Conversion - Liquidation
    Rights."

                                       27

 
                         REGULATORY CAPITAL COMPLIANCE


  At December 31, 1998, we exceeded all regulatory capital requirements. The 
following is a summary of our compliance with the Office of Thrift 
Supervision capital standards as of December 31, 1998, on a historical and
estimated basis assuming that the indicated number of shares were sold as of 
December 31, 1998 and that we receive 50.0% of the net proceeds. For purposes of
the table below, the amount the employee stock ownership plan expects to borrow
and the cost of the shares the restricted stock program expects to acquire are 
deducted from our estimated regulatory capital.

                                      28

 


                                                      
                                                      Our Pro Forma Capital as of December 31, 1998 Based on the Sale of (3):
                                                -----------------------------------------------------------------------------------
                                                   1,071,000 Shares   1,260,000 Shares      1,449,000 Shares     1,666,350 Shares
                          Our Historical Capital      at $10.00           at $10.00            at $10.00           at $10.00     
                          at December 31, 1998(6)     Per Share           Per Share            Per Share          Per Share(1)     
                          --------------------- -------------------- -------------------  -------------------  --------------------
                                       % of                  % of                 % of                 % of                  % of
                                     Adjusted              Adjusted             Adjusted             Adjusted              Adjusted
                                      Total                 Total                Total                Total                 Total
                             Amount   -----      Amount     -----      Amount    -----      Amount    -----      Amount     -----
                             ------  Shares(2)  --------  Shares(2)   --------  Shares(2)  --------  Shares(2)  --------  Shares(2)
                                     ---------            ----------            ---------            ---------            ----------
                                                                    
                                                                                            
Capital under generally
 accepted accounting         $9,662      9.58%   $13,404      12.81%   $14,108     13.39%   $14,812     13.97%   $15,621      14.62%
 principles                  ======              =======               =======              =======              =======
Tangible Capital:

Capital Level                $7,804      7.88%   $11,546      11.23%   $12,250     11.84%   $12,954     12.43%   $13,763      13.11%
   Requirement(4)             1,485      1.50      1,542       1.50      1,552      1.50      1,563      1.50      1,575       1.50
                             ------     -----    -------      -----    -------     -----    -------     -----    -------      -----
Excess                       $6,319      6.38%   $10,005       9.73%   $10,698     10.34%   $11,391     10.93%   $12,188      11.61%
                             ======     =====    =======      =====    =======     =====    =======     =====    =======
Core Capital:
Capital Level(5)(7)          $7,804      7.88%   $11,546      11.23%   $12,250     11.84%   $12,954     12.43%   $13,763      13.11%
Requirement(4)                2,971      3.00      3,083       3.00      3,104      3.00      3,125      3.00      3,150       3.00
                             ------     -----    -------      -----    -------     -----    -------     -----    -------      -----
Excess                       $4,833      4.88%   $ 8,463       8.23%   $ 9,146      8.84%   $ 9,828      9.43%   $10,613      10.11%
                             ======     =====    =======      =====    =======     =====    =======     =====    =======      =====
 
Risk-Based Capital(6):
 Capital Level(5)(7)         $8,513     15.08%   $12,255      20.92%   $12,959     21.97%   $13,663     23.01%   $14,472      24.19%
 Requirement(4)               4,515      8.00      4,686       8.00      4,718      8.00      4,750      8.00      4,787       8.00
                             ------     -----    -------      -----    -------     -----    -------     -----    -------      -----
 Excess                      $3,998      7.08%   $ 7,569      12.92%   $ 8,241     13.97%   $ 8,913     15.01%   $ 9,685      16.19%
                             ======     =====    =======      =====    =======     =====    =======     =====    =======      =====

                                                                               


(1)  Adjusted to give effect to an increase in the number of shares which could
     occur due to an increase in the number of shares sold to 1,666,350 as a
     result of regulatory considerations as changes in market or general
     financial or economic conditions following the commencement of the
     subscription and community offerings.
(2)  Tangible capital levels are shown as a percentage of total adjusted assets
     of $99.0 million.  Core capital levels are shown as a percentage of total
     adjusted assets of $99.0 million.  Risk-based capital levels are calculated
     on the basis of a percentage of risk-weighted assets of $56.4 million.
(3)  Pro forma capital levels assume our receipt of 50.0% of the net proceeds
     from the shares of common stock sold at the minimum, midpoint and maximum
     of the estimated price range.  These levels also assume funding by us of
     the restricted stock program equal to 4.0% of the common stock issued and
     repayment of First Deposit's loan to the employee stock ownership plan to
     enable the employee stock ownership plan to purchase 8.0% of the common
     stock issued valued at the minimum, midpoint and maximum of the estimated
     price range.  See "Management of Douglas Federal - Benefit Plans" for a
     discussion of the restricted stock program and employee stock ownership
     plan.
(4)  The current Office of Thrift Supervision core capital requirement for
     savings associations is 3.0% of total adjusted assets.  The Office of
     Thrift Supervision has proposed core capital requirements which would
     require a core capital ratio of 3.0% of total adjusted assets for thrifts
     that receive the highest supervisory rating for safety and soundness and
     that are not experiencing or anticipating significant growth, and a 4.0% to
     5.0% core capital ratio requirement for all other thrifts.  See "Regulation
     and Supervision - Federal Savings Institution Regulations - Capital
     Requirements."  First Deposit will not be subject to regulatory capital
     requirements.
(5)  Assumes net proceeds are invested in assets that carry a risk-weighting of
     57.0%, the average risk-weighting of our assets as of December 31, 1998.
(6)  Historical risk-based capital is comprised of tangible capital of $7.8
     million plus our general valuation allowance of $709,000 at December 31,
     1998.
(7)  The difference between capital under generally accepted accounting
     principles and risk-based capital is attributable to our investment in
     Pinehurst Properties, LLC.  See "Business of Douglas Federal - 
     Subsidiary."

                                       29

 
                                 PRO FORMA DATA

     We cannot determine the actual net proceeds from the sale of the common
stock until the conversion is completed.  However, we currently estimate
investable net proceeds to be between $8,770,000 and $13,918,000 at the minimum
and maximum, as adjusted, of the estimated valuation range.  Our estimate of the
investible net proceeds are based on the assumptions that:

     .    First Deposit will sell 100% of the shares of common stock in the
          subscription and community offerings;

     .    First Deposit will sell 8.0% of the shares to the employee stock
          ownership plan and 395,000 shares will be sold to our directors and
          officers, our associates and to our employees, for which commissions
          will not be paid; and

     .    other conversion expenses, not including the fixed management fee and
          sales commissions by Trident Securities will be approximately
          $427,500, regardless of the number of shares sold.

     The following table sets forth our historical net earnings and
shareholders' equity before the conversion and our estimated consolidated net
income and shareholders' equity following the conversion. These estimates
assume:

     .    that the common stock to be issued in the conversion was sold at
          January 1, 1998;

     .    that the estimated net proceeds were invested at 4.6%, which was
          approximately equal to the one-year U.S. Treasury bill rate at
          December 31, 1998;

     .    that First Deposit will be taxed at an effective state and federal
          income tax rate of 34.0%; and
 
     .    assumes a number of shares of common stock equal to 4.0% of the common
          stock to be sold in the conversion will be purchased by the restricted
          stock program in the open market following the conversion.
 
     Because we rely on the assumptions outlined above, shareholders' equity and
related data presented below do not represent the fair market value of the
common stock, the current value of assets or liabilities, or the amounts, if
any, that would be available for distribution to the shareholders in the event
of liquidation. In addition, the estimated income and related data are not
indicative of our actual results of operations for any current or future period.
The data presented below may be materially affected by a change in the number of
shares to be issued in the conversion and other factors.  See "The Conversion -
Stock Pricing" and " - Number of Shares to Be Issued."

                                       30

 


                                                                 At or for the Year Ended December 31, 1998
                                                             --------------------------------------------------
                                                              1,071,000    1,260,000    1,449,000    1,666,350
                                                                 Shares       Shares       Shares       Shares
                                                              at $10.00    at $10.00    at $10.00    at $10.00
                                                              Per Share    Per Share    Per Share    Per Share
                                                             ----------   ----------   ----------   ----------
                                                                   (In thousands, except share amounts)
                                                                                        
Gross offering proceeds                                      $   10,710   $   12,600   $   14,490   $   16,664
Less estimated offering expenses                                   (655)        (684)       ( 713)        (746)
                                                             ----------   ----------   ----------   ----------
 Estimated net offering proceeds                                 10,055       11,916       13,777       15,918
Less:  Common stock acquired by employee stock
       ownership plan                                              (857)      (1,008)      (1,159)      (1,333)
 
       Common stock to be acquired by restricted stock       
       program                                                     (428)        (504)        (580)        (667)
                                                             ----------   ----------   ----------   ----------
 Estimated net proceeds as adjusted                          $    8,770   $   10,404   $   12,038   $   13,918
                                                             ==========   ==========   ==========   ==========
 
Consolidated net income:
  Historical earnings                                               780          780          780          780
  Pro forma earnings on investable net proceeds                     266          316          365          423
  Less: Pro forma employee stock ownership plan
        adjustment(1)                                               (57)         (67)         (77)         (88)
  Pro forma restricted stock program adjustment(2)                  (56)         (66)         (76)         (88)
                                                             ----------   ----------   ----------   ----------
  Pro forma net earnings                                     $      933   $      963   $      992   $    1,027
                                                             ==========   ==========   ==========   ==========
 
Net earnings per share:
 Historical earnings income                                        0.81         0.69         0.60         0.52
 Pro forma earnings on investable net proceeds                     0.28         0.28         0.28         0.29
 Less: Pro forma employee stock ownership plan
       adjustment(1)                                              (0.06)       (0.06)       (0.06)       (0.06)
 Pro forma restricted stock program adjustment(2)                 (0.06)       (0.06)       (0.06)       (0.06)
                                                             ----------   ----------   ----------   ----------
  Pro forma net earnings per share                           $     0.97   $     0.85   $     0.76   $     0.69
                                                             ==========   ==========   ==========   ==========
 
Number of shares outstanding for earnings per share
 calculations(1)                                                959,616    1,128,960    1,298,304    1,493,050
 
Shareholders' equity (book value (3)): 
  Historical                                                      9,662        9,662        9,662        9,662
Estimated net proceeds(2)(4)                                     10,055       11,916       13,777       15,918
Less:  Common stock acquired by employee stock
       ownership plan(1)                                           (857)      (1,008)      (1,159)      (1,333)
 
       Common stock acquired by restricted stock                   
       program(2)                                                  (428)        (504)        (580)        (667)
                                                             ----------   ----------   ----------   ----------
Pro forma shareholders' equity per share                     $   18,431   $   20,066   $   21,701   $   23,580
                                                             ==========   ==========   ==========   ==========
 
Shareholders' equity per share (3):
Historical                                                         9.02         7.67         6.67         5.80
Estimated net proceeds(2)(4)                                       9.39         9.46         9.51         9.55
Less:  Common stock acquired by employee stock
       ownership plan(1)                                          (0.80)       (0.80)       (0.80)       (0.80)
 
       Common stock acquired by restricted stock                  
       program(2)                                                 (0.40)       (0.40)       (0.40)       (0.40)
                                                             ----------   ----------   ----------   ----------
   Pro forma shareholders' equity per share                  $    17.21   $    15.93   $    14.98   $    14.15
                                                             ==========   ==========   ==========   ==========
 
Offering price as a percentage of pro forma shareholders'
 equity per share                                                  58.1%        62.8%        66.8%        70.7%
 
 
Ratio of offering price to pro forma net income per share          10.3         11.8         13.2         14.5
 
Number of shares outstanding for shareholders' equity per
 share calculations                                           1,071,000    1,260,000    1,449,000    1,666,350
 


                                       31

 
_________________________

(1)  The approximate amount the employee stock ownership plan expects to borrow
     is not reflected as a liability but is reflected as a reduction of capital.
     Although repayment of such debt will be secured solely by the shares
     purchased by the employee stock ownership plan, we expect to make
     discretionary contributions to the employee stock ownership plan in an
     amount at least equal to the principal and interest payment on the employee
     stock ownership plan debt.  Pro forma net income has been adjusted to give
     effect to such contributions, based upon a fully amortizing debt with a
     ten-year term.  Because First Deposit will be providing the employee stock
     ownership plan loan, only principal payments on the employee stock
     ownership plan loan are reflected as employee compensation and benefits
     expense.  The purchase price of $10.00 was utilized to calculate the
     employee stock ownership plan expense.  The expense was reduced by
     estimated income tax benefits at 34.0%.  The table assumes that 10.0% of
     the employee stock ownership plan shares purchased in the conversion were
     committed to be released.  See "Management of Douglas Federal - Benefit
     Plans - Employee Stock Ownership Plan."
(2)  The dollar amount of the common stock to be purchased by the restricted
     stock program is based upon the purchase price in the conversion and
     represents unearned compensation and is reflected as a reduction of
     capital.  Such amount does not reflect possible increases or decreases in
     the value of such stock relative to the purchase price of $10.00 in the
     conversion.  As we accrue compensation expense to reflect the vesting of
     such shares under the restricted stock program, the charge against capital
     will be reduced accordingly.  Assumes the restricted stock program expense
     was 20.0% of the amount purchased less the income tax benefit at 34.0%.
     Implementation of the restricted stock program within one year of the
     conversion would require shareholder approval at a meeting of our
     shareholders.  If the shares to be purchased by the restricted stock
     program were newly issued shares purchased from First Deposit by the
     restricted stock program at the purchase price rather than shares purchased
     in the open market, at the minimum, midpoint, maximum and 15.0% above the
     maximum of the estimated valuation range, pro forma shareholders' equity
     per share would have been $16.93, $15.70, $14.78 and $13.99, respectively,
     and pro forma net income per share would have been $.94, $.83, $.74 and
     $.67, respectively.  If the restricted stock program acquires authorized
     but unissued shares from First Deposit, your ownership interests in First
     Deposit will be diluted by approximately 4.0%.  See "Management of Douglas
     Federal - Benefit Programs - Restricted Stock Program" and "Risk Factors
     - Issuance of shares for stock benefit plans may lower your ownership
     interest."
(3)  Consolidated shareholders' equity represents the excess of the carrying
     value of our assets over our liabilities.  The amounts shown do not reflect
     the federal income tax consequences of the potential restoration to income
     of the bad debt reserves for income tax purposes, which would be required
     in the event of liquidation or in certain other remote circumstances.  The
     amounts shown also do not reflect the amounts we are required to distribute
     in the event of liquidation to eligible depositors from the liquidation
     account which we will establish upon the consummation of the conversion.
     Pro forma shareholders' equity information is not intended to represent the
     fair market value of the common stock, the current value of our assets or
     liabilities or the amounts, if any, that would be available for
     distribution to shareholders in the event of liquidation.  Such pro forma
     data may be materially affected by a change in the number of shares to be
     sold in the conversion and by other factors.  The historical and pro forma
     per share amounts have been calculated by dividing historical and pro forma
     amounts by the indicated number of shares.
(4)  No effect has been given to shares that may be issued upon the exercise of
     options that may be granted under a stock option plan.

                                       32

 
                                 THE CONVERSION

     Our Board of Directors and the Office of Thrift Supervision have approved
the plan of conversion.  Our members who are entitled to vote on the conversion
must also approve the plan of conversion.  Approval by the Office of Thrift
Supervision does not constitute its recommendation or endorsement of the plan of
conversion.

General

     On February 9, 1999, our Board of Directors adopted the plan of conversion.
The plan of conversion provides that we will be converted from a federally-
chartered mutual savings bank to a federally-chartered capital stock savings
bank.  First Deposit, which has been incorporated under Georgia law, will hold
all of our outstanding capital stock.  The Office of Thrift Supervision has
approved the plan, subject to, among other things, the approval of the plan by
our members.   We have called a special meeting of our members for this purpose
to be held on June 17, 1999.

     The plan of conversion also provides that First Deposit will offer shares
of common stock for sale in the subscription offering to our eligible account
holders, the employee stock ownership plan, supplemental eligible account
holders and other members.  Concurrently, and subject to the prior rights of
holders of subscription rights, First Deposit may offer shares not subscribed
for in the subscription offering in a community offering with preference given
to natural persons residing in Douglas County, Georgia.  We have the right to
accept or reject, in whole or in part, any orders to purchase shares of the
common stock received in the community offering.  See " - Community Offering."

     First Deposit has applied for and expects to receive approval from the
Office of Thrift Supervision to become a thrift holding company and to acquire
all of our common stock to be issued in the conversion.  First Deposit plans to
purchase our issued and outstanding capital stock in exchange for 50.0% of the
net proceeds of the subscription and community offerings.  First Deposit will
retain the remaining net proceeds of such offerings.  The conversion will occur
only if at least 1,071,000 shares of common stock of First Deposit are sold.
 
     The aggregate price of the shares of common stock to be sold in connection
with the conversion is estimated to be between $10,710,000 and $14,490,000.
This range was determined based upon an independent appraisal prepared by
Ferguson & Company, a consulting firm experienced in the valuation and appraisal
of savings institutions, of the estimated value of Douglas Federal and First
Deposit.  All shares of common stock to be sold in connection with the
conversion will be sold at the same price. Ferguson & Company will affirm, or,
if necessary, update the independent appraisal at the completion of the
subscription and community offerings.  See " - Stock Pricing" for additional
information as to the determination of the estimated market value of First
Deposit's common stock.

     The following is a brief summary of the material aspects of the conversion.
You should review the entire plan of conversion before purchasing shares of
common stock.  A copy of the plan of conversion is available for you to review
at all of our offices.  A copy of the plan of conversion is also available at
the Southeast Regional office in Atlanta, Georgia and the Washington, D.C.
office of the Office of Thrift Supervision.

                                       33

 
Purposes of the Conversion

     As a federally-chartered mutual savings bank, we do not have shareholders
and have no authority to issue capital stock.  By converting to the capital
stock form of organization, we will be structured in the form used by commercial
banks, other business entities and a growing number of savings institutions. The
conversion will enhance our ability to access capital markets, expand our
current operations, acquire other financial institutions or branch offices,
provide affordable home financing opportunities to the communities we serve or
diversify into other financial services to the extent allowable by applicable
laws and regulations.

     The holding company form of organization will provide additional
flexibility to diversify our business activities through existing or newly
formed subsidiaries, or through acquisitions of or mergers with both mutual and
stock institutions, as well as other companies.  Although there are no current
arrangements, understandings or agreements regarding any such opportunities,
First Deposit will be in a position after the conversion, subject to regulatory
limitations and First Deposit's financial position, to take advantage of any
such opportunities that may arise.

     The potential impact of the conversion upon our capital base is
significant.  The conversion will increase our capital position to a level at
which we will be better positioned to take advantage of business opportunities.

     At December 31, 1998, we had total equity, determined in accordance with
generally accepted accounting principles, of $9.6 million, or 9.6% of total
assets.  Our regulatory tangible capital at that date was approximately 7.88% of
assets.  An institution with a ratio of tangible capital to total assets of
greater than or equal to 5.0% is considered to be "well-capitalized" under
Office of Thrift Supervision regulations.  Assuming that First Deposit uses
50.0% of the net proceeds from the sale of 1,260,000 shares of its common stock
to purchase our stock, our capital will increase to $14.1 million or a ratio of
capital to adjusted assets, on a pro forma basis, of 13.39% after the
conversion.  We expect that the investment of the net proceeds from the sale of
the common stock will provide us with additional income to increase our capital
position further.

     After completion of the conversion, the unissued common and preferred stock
authorized by First Deposit's Articles of Incorporation will permit First
Deposit to raise additional equity capital through further sales of securities
and to issue securities in connection with possible acquisitions. At the present
time, First Deposit has no plans with respect to possible acquisitions or for
additional offerings of securities, other than the possible issuance of
additional shares upon exercise of stock options under its stock option plan or
the possible issuance of authorized but unissued shares to its restricted stock
program for stock awards.  Following the conversion, First Deposit plans to use
stock-related incentive plans to attract and retain executive and other
personnel for Douglas Federal and First Deposit.  See "Management of Douglas
Federal - Benefit Plans."

Effects of Conversion

     General.  Each depositor in a mutual savings institution has both a deposit
account in the institution and a pro rata ownership interest in the net worth of
the institution based upon the balance in his or her account.  A depositor may
only receive this ownership interest in the event of a liquidation of the
institution or in the event the institution declares a capital distribution to
depositors.  However, this ownership interest is tied to the depositor's account
and has no tangible market value separate from such 

                                       34

 
deposit account. Any depositor who opens a deposit account obtains a pro rata
ownership interest in the net worth of the institution without any additional
payment beyond the amount of the deposit. A depositor who reduces or closes his
or her account receives a portion or all of the balance in the account but
nothing for his or her ownership interest in the net worth of the institution,
which is lost to the extent that the balance in the account is reduced.

     Consequently, mutual savings institution depositors normally have no way to
realize the value of their ownership interest, which has realizable value only
in the unlikely event that the mutual savings institution is liquidated or in
the event the institution declares a capital distribution to depositors.  In
such event, the depositors of record at that time, as owners, would share pro
rata in any residual surplus and reserves after other claims, including claims
of depositors to the amounts of their deposits, are paid.

     When a mutual savings institution converts to stock form, permanent
nonwithdrawable capital stock is created to represent the ownership of the
institution's net worth.  The common stock is separate and apart from deposit
accounts and cannot be and is not insured by the Federal Deposit Insurance
Corporation or any other governmental agency.  Certificates are issued to
evidence ownership of the capital stock. The stock certificates are transferable
and, therefore, the stock may be sold or traded if a purchaser is available with
no effect on any account the seller may hold in the institution.

     Continuity.  While the conversion is being accomplished, our normal
business of accepting deposits and making loans will continue without
interruption.  We will continue to be regulated by the Office of Thrift
Supervision and the Federal Deposit Insurance Corporation.  After the
conversion, our present management and staff will continue to provide services
for depositors and borrowers under current policies.  The directors serving us
at the time of conversion will serve as our directors after the conversion.  The
directors of First Deposit will consist initially of individuals currently
serving on our Board of Directors.  All of our officers at the time of
conversion will retain their positions immediately after conversion.

     Effect on Deposit Accounts.  Under the plan of conversion, each of our
depositors at the time of conversion will automatically continue as a depositor
after the conversion, and each such deposit account will remain the same with
respect to deposit balance, interest rate and other terms.  The Federal Deposit
Insurance Corporation will insure each such account to the same extent as before
the conversion. Depositors will continue to hold their existing certificates,
passbooks and other evidences of their accounts.

     Effect on Loans.  The conversion will not affect our outstanding loans, and
the amount, interest rate, maturity and security for each loan will remain as
they were contractually fixed before the conversion.

     Effect on Voting Rights of Members.  At present, all of our depositors and
certain borrowers are members of, and have voting rights in, us as to all
matters requiring membership action.  Upon conversion, depositors and borrowers
will cease to be our members and will no longer be entitled to vote at our
meetings.  Upon conversion, all of our voting rights will be vested in First
Deposit as our sole shareholder.  Exclusive voting rights with respect to First
Deposit will be vested in the holders of First Deposit's common stock.  Our
depositors and borrowers will not have voting rights after the conversion except
to the extent that they become shareholders of First Deposit through the
purchase of First Deposit's common stock.

                                       35

 
     Tax Effects.  We have received an opinion from Womble Carlyle Sandridge &
Rice, PLLC with regard to federal income taxation and an opinion from Mauldin &
Jenkins, LLC with regard to Georgia income taxation to the effect that the
conversion will not be a taxable transaction to Douglas Federal, our eligible
account holders, our supplemental eligible account holders or First Deposit,
except as discussed below.  See " - Tax Aspects."

     Effect on Liquidation Rights.  If a mutual savings institution were to
liquidate, all claims of creditors, including those of depositors, to the extent
of deposit balances, would be paid first.  Thereafter, if there were any assets
remaining, depositors would be entitled to such remaining assets on a pro rata
basis, based upon the deposit balances in their deposit accounts immediately
before liquidation.  In the unlikely event that we were to liquidate after
conversion, we would also pay all claims of creditors, including those of
depositors, to the extent of their deposit balances, first, followed by
distribution of the "liquidation account" to certain depositors, with any assets
remaining thereafter distributed to First Deposit as the holder of our capital
stock.  Under the rules and regulations of the Office of Thrift Supervision, a
post-conversion merger, consolidation, sale of bulk assets or similar
combination or transaction with another insured savings institution would not be
considered a liquidation and, in such a transaction, the liquidation account
would be assumed by the surviving institution.

Stock Pricing

     The plan of conversion provides that the aggregate purchase price of the
common stock must be consistent with the estimated consolidated pro forma market
value of Douglas Federal and First Deposit, as determined on the basis of an
independent valuation.  We have retained Ferguson & Company to make such
valuation.  For its services in making such appraisal, Ferguson & Company will
receive a fee of up to $25,000, excluding out-of-pocket expenses.  We have
agreed to indemnify Ferguson & Company and its employees and affiliates against
certain losses (including any losses in connection with claims under the federal
securities laws) arising out of its services as appraiser, except where Ferguson
& Company's liability results from its negligence, willful misconduct or bad
faith.

     In preparing its appraisal, Ferguson & Company relied on the information in
this prospectus, including our consolidated financial statements.  Ferguson &
Company also considered the following factors, among others:

     .    our present and projected operating results and financial condition
          and the economic and demographic conditions in our market area;

     .    historical, financial and other information;

     .    a comparative evaluation of our operating and financial statistics
          with those of other similarly situated savings institutions located in
          Georgia and other regions of the United States;

     .    the aggregate size of the offering of common stock;

     .    the effect of the conversion on the net worth and earnings potential
          of Douglas Federal and First Deposit; and

     .    the trading market for securities of comparable institutions and
          general securities market conditions.

                                       36

 
     On the basis of the foregoing, Ferguson & Company has advised us that, in
its opinion, dated February 22, 1999, our estimated pro forma market value
ranged from a minimum of $10,710,000 to a maximum of $14,490,000 with a midpoint
of $12,600,000.  First Deposit expects to sell between 1,071,000 and 1,449,000
shares of its common stock. We have reviewed the appraisal of Ferguson & Company
and in determining the reasonableness and adequacy of such appraisal consistent
with the regulations and policies of our federal regulators, have reviewed the
methodology and reasonableness of the assumptions utilized by Ferguson & Company
in the preparation of the appraisal. We may amend the estimated price range with
the approval of the Office of Thrift Supervision, if subsequent developments in
our financial condition or market conditions generally necessitate an amendment.
The $10.00 per share price for the common stock was based on the consideration
of a number of factors, including the potential after market liquidity of the
stock and other marketing considerations.

     You should not construe the appraisal as a recommendation of any kind
regarding the advisability of purchasing common stock in the offering.  Ferguson
& Company did not independently verify our consolidated financial statements and
other information we provided. Ferguson & Company did not independently value
our assets or liabilities.  The appraisal considers us as a going concern and
should not be considered as an indication of our liquidation value.   Moreover,
the appraisal is based necessarily upon estimates and projections of a number of
matters, all of which may change.  You may not be able to sell common stock at
prices at or above the purchase price following the offering.  See "Risk Factors
- - Limited market for the common stock may lower the market price."

     Following commencement of the subscription offering, the maximum of the
estimated price range may be increased up to 15.0% and the number of shares of
common stock to be sold in the conversion may be increased to 1,666,350 shares
due to regulatory considerations, changes in the market and general financial
and economic conditions, without the resolicitation of subscribers.  See 
" - Limitations on Stock Purchases" as to the method of distribution and 
allocation of additional shares that First Deposit may issue in the event of an
increase in the estimated price range to fill unfilled orders in the
subscription offering.

     If the pro forma market value of the common stock is either more than 15.0%
above the maximum of the estimated price range or less than the minimum of the
estimated price range, we may terminate the plan of conversion and return all
funds promptly with interest at our regular passbook rate of interest on
payments made by check or money order.  We also may extend or hold a new
subscription offering and/or community offering, establish a new estimated price
range, begin a resolicitation of subscribers or take such other actions as
permitted by the Office of Thrift Supervision in order to complete the
conversion.  In the event we commence a resolicitation, we will promptly return
all funds to investors as described above unless we receive an affirmative
response within a reasonable period of time.  A resolicitation, if any,
following the conclusion of the subscription offering would not exceed 45 days
unless further extended by the Office of Thrift Supervision for periods of up to
90 days not to extend beyond June 17, 2001.

     No sale of shares of common stock may be consummated unless, before such
consummation, Ferguson & Company confirms to us and the Office of Thrift
Supervision that, to the best of its knowledge, nothing of a material nature has
occurred which, taking into account all relevant factors, would cause Ferguson &
Company to conclude that the aggregate value of the common stock at the purchase
price is incompatible with its estimate of the pro forma market value of the
common stock.  Any change which would result in an aggregate purchase price
which is below $10,710,000 or more than 15.0% above $14,490,000 must be approved
by the Office of Thrift Supervision.  If such confirmation is 

                                       37

 
not received, we may extend the conversion, extend, reopen or begin a new
subscription offering or community offering, establish a new estimated price
range and begin a resolicitation of all subscribers with the approval of the
Office of Thrift Supervision or take such other actions as permitted by the
Office of Thrift Supervision in order to complete the conversion, or terminate
the plan and cancel the subscription and community offerings.

     Copies of Ferguson & Company's appraisal report, including any amendments,
is available for your review at our main office.

Number of Shares to be Issued

     Depending upon market or financial conditions following the commencement of
the subscription offering, the total number of shares to be issued in the
conversion may be increased or decreased without a resolicitation of
subscribers, provided that the product of the total number of shares times the
price per share is not below the minimum of the estimated price range or more
than 15.0% above the maximum of the estimated price range.  Based on a fixed
purchase price of $10.00 per share and Ferguson & Company's estimate of the pro
forma market value of First Deposit and Douglas Federal ranging from a minimum
of $10,710,000 to a maximum, as increased by 15.0%, of $16,663,500, the number
of shares of common stock expected to be sold in the conversion is between a
minimum of 1,071,000 shares and a maximum, as adjusted by 15.0%, of 1,666,350
shares.  The actual number of shares sold between this range will depend on a
number of factors and will be determined by First Deposit, subject to Office of
Thrift Supervision approval, if necessary.

     In the event market or financial conditions change and cause the aggregate
purchase price of the shares to be below the minimum of the estimated price
range or more than 15.0% above the maximum of the estimated price range, and if
we do not terminate the plan of conversion after consultation with the Office of
Thrift Supervision, we will resolicit subscribers.  We will permit subscribers
to continue their orders, in which case they must affirmatively reconfirm their
subscriptions before the expiration of the resolicitation offering or we will
promptly refund their subscription funds.  The Office of Thrift Supervision must
approve any change in the estimated price range.  A resolicitation, if any,
following the conclusion of the subscription offering would not exceed 45 days
unless further extended by the Office of Thrift Supervision for periods up to 90
days not to extend beyond June 17, 2001.  If such resolicitation is not
effected, we will return all funds promptly with interest at our regular
passbook rate of interest on payments made by check or money order.

     If First Deposit increases the number of shares issued due to an increase
of up to 15.0% in the estimated price range to reflect changes in market or
financial condition, those subscribing for the maximum number of shares will not
be given the opportunity to subscribe for an adjusted maximum number of shares,
except for the employee stock ownership plan, which may subscribe for such
adjusted amount.  See " - Limitations on Stock Purchases."

     An increase in the number of shares First Deposit issued as a result of an
increase in the estimated market value of Douglas Federal and First Deposit
would decrease both a subscriber's ownership interest and First Deposit's pro
forma net earnings and shareholders' equity on a per share basis while
increasing pro forma net earnings and shareholders' equity on an aggregate
basis.  A decrease in the number of shares to be issued in the conversion would
increase both a subscriber's ownership interest and First Deposit's pro forma
net earnings and shareholders' equity on a per share basis while 

                                       38

 
decreasing pro forma net earnings and shareholder's equity on an aggregate
basis. For a presentation of the effects of such changes, see "Pro Forma Data."

Subscription Rights and Subscription Offering

     Subscription Rights.  In accordance with the plan of conversion, rights to
subscribe for the purchase of common stock have been granted under the plan of
conversion to the following persons in the following order of descending
priority:

     .    eligible account holders, who are holders of deposit accounts with a
          balance of $50 or more on December 31, 1997;

     .    the employee stock ownership plan;

     .    supplemental eligible account holders, who are holders of deposit
          accounts with a balance of $50 or more on March 31, 1999; and

     .    our members, consisting of our depositors on May 1, 1999, the voting
          record date for the special members meeting, and borrowers with loans
          outstanding on January 1, 1990, which continue to be outstanding on
          May 1, 1999, other than eligible account holders and supplemental
          eligible account holders.

All subscriptions received will be subject to the availability of common stock
after satisfaction of subscriptions of all persons having prior rights in the
subscription offering and to the maximum and minimum purchase limitations
contained in the plan of conversion and as described below under " - Limitations
on Stock Purchases."

     Deposit accounts which will provide subscription rights to holders thereof
consist of any "qualifying deposit," as defined by the plan of conversion.
Under the plan, the aggregate balance as of the applicable date for determining
subscription rights of all deposit accounts with us shall be deemed a qualifying
deposit, provided such aggregate balance is at least $50.

     Priority 1:  Eligible Account Holders.  Each eligible account holder will
receive, without payment, nontransferable subscription rights to subscribe for
common stock up to the greater of:

     .    the maximum amount permitted to be purchased in the community
          offering, which is presently $375,000 for any individual or
          individuals through a single account, and $750,000 when combined with
          associates of, and persons acting in concert with, such individual; or

     .    one-tenth of one percent (.10%) of the total offering of shares of
          common stock, in each case subject to the overall purchase limitation
          described above; or

     .    fifteen times the product, rounded down to the next whole number,
          obtained by multiplying the total number of shares of common stock to
          be issued by a fraction of which the numerator is the amount of the
          eligible account holder's qualifying deposit and the denominator is
          the total amount of qualifying deposits of all eligible account
          holders, in each case on December 31, 1997. These rights may not
          exceed the overall purchase 

                                       39

 
          limitation of $750,000 and does not include an increase in the shares
          issued due to an increase in the estimated price range of up to 15.0%.

See " - Limitations on Stock Purchases."

     If eligible account holders exercise subscription rights for a number of
shares of common stock in excess of the total number of such shares eligible for
subscription, the shares of common stock will be allocated among the subscribing
eligible account holders so as to permit each subscribing eligible account
holder, to the extent possible, to purchase a number of shares sufficient to
make his or her total allocation of common stock equal to the lesser of 100
shares or the number of shares subscribed for by the eligible account holder.
Any shares remaining after such allocation will be allocated among the
subscribing eligible account holders whose subscriptions remain unsatisfied in
the proportion that the amount of the qualifying deposit of each eligible
account holder whose subscription remains unsatisfied bears to the total amount
of the qualifying deposits of all eligible account holders whose subscriptions
remain unsatisfied.  If the amount so allocated exceeds the amount subscribed
for by any one or more eligible account holders, the excess shall be reallocated
(one or more times as necessary) among those eligible account holders whose
subscriptions are still not fully satisfied on the same principle until all
available shares have been allocated or all subscriptions satisfied.

     To ensure proper allocation of stock, each eligible account holder must
list on his or her subscription order form all accounts in which he or she has
an ownership interest.  Failure to list an account could result in less shares
being allocated than if all accounts had been disclosed.  The subscription
rights of eligible account holders who are also our directors or officers or
their associates will be subordinated to the subscription rights of other
eligible account holders to the extent attributable to increased deposits in the
twelve months preceding December 31, 1997.

     Priority 2: Employee Stock Ownership Plan.  To the extent that there are
sufficient shares remaining after satisfaction of the subscriptions by eligible
account holders, the employee stock ownership plan will receive, without payment
therefor, nontransferable subscription rights to purchase, in the aggregate, up
to 10.0% of the common stock issued, including any increase in the number of
shares of common stock issued as a result of an increase of up to 15.0% in the
maximum of the estimated price range.  The employee stock ownership plan intends
to purchase 8.0% of the shares to be issued in the offering, or 85,680 shares
and 115,920 shares, based on the minimum and maximum of the estimated price
range, respectively.  Subscriptions by the employee stock ownership plan will
not be aggregated with shares of common stock purchased directly by or which are
otherwise attributable to any other participants in the subscription offering,
including subscriptions of any of our directors, officers, employees or their
associates.  See "Management of Douglas Federal - Benefit Plans - Employee
Stock Benefit Plan."

     Priority 3: Supplemental Eligible Account Holders.  To the extent that
there are sufficient shares remaining after satisfaction of subscriptions by the
eligible account holders and the employee stock ownership plan, each
supplemental eligible account holder will receive, without payment,
nontransferable subscription rights to subscribe for in the subscription
offering an amount equal to the greater of the maximum amount permitted to be
purchased in the community offering, which is presently the greater of

     .    $375,000 for any individual or individuals through a single account
          and $750,000 when combined with associates of and persons acting in
          concert with such individual;

                                       40

 
     .    one-tenth of one percent (.10%) of the total offering of common stock;
          or

     .    15 times the product, rounded down to the next whole number, obtained
          by multiplying the total number of shares of common stock to be issued
          by a fraction of which the numerator is the amount of the supplemental
          eligible account holder's qualifying deposit and the denominator is
          the total amount of qualifying deposits of all supplemental eligible
          account holders, in each case on March 31, 1999, subject to the
          overall purchase limitation of $750,000 and not including an increase
          in the shares issued due to an increase in the estimated price range
          of up to 15.0%.

See " - Limitations on Stock Purchases."

     In the event that supplemental eligible account holders exercise
subscription rights for a number of shares of common stock in excess of the
total number of such shares eligible for subscription, the remaining shares of
common stock shall be allocated among the subscribing supplemental eligible
account holders so as to permit each subscribing supplemental eligible account
holder, to the extent possible, to purchase a number of shares sufficient to
make his or her total allocation of common stock equal to the lesser of 100
shares or the number of shares subscribed for by the supplemental eligible
account holder.  Any shares remaining after such allocation will be allocated
among the subscribing supplemental eligible account holders whose subscriptions
remain unsatisfied in the proportion that the amount of the qualifying deposit
of each supplemental eligible account holder whose subscription remains
unsatisfied bears to the total amount of the qualifying deposits of all
supplemental eligible account holders whose subscriptions remain unsatisfied.
If the amount so allocated exceeds the amount subscribed for by any one or more
remaining supplemental eligible account holders, the excess shall be
reallocated, one or more times as necessary, among those supplemental eligible
account holders whose subscriptions are still not fully satisfied on the same
principle until all available shares have been allocated or all subscriptions
satisfied.

     To ensure proper allocation of stock, each supplemental eligible account
holder must list on his or her subscription order form all accounts in which he
or she has an ownership interest. Failure to list an account could result in
less shares being allocated than if all accounts had been disclosed.  The
subscription rights received by eligible account holders will be applied in
partial satisfaction to the subscription rights to be received as a supplemental
eligible account holder.

     Priority 4: Other Members.  To the extent that there are sufficient shares
remaining after satisfaction of subscriptions by the eligible account holders,
the employee stock ownership plan and the supplemental eligible account holders,
each of our other members not considered an eligible account holder or a
supplemental eligible account holder will receive, without payment therefor,
nontransferable subscription rights to subscribe for common stock in the
subscription offering up to the greater of:

     .    the maximum amount permitted to be purchased in the community
          offering, which is presently $375,000 for any individual or
          individuals through a single account and $750,000 when combined with
          associates of, and persons acting in concert with, such individual; or

     .    one-tenth of one percent (.10%) of the total offering of common stock,
          in each case subject to the overall purchase limitation described
          above and not including an increase in shares issued due to an
          increase in the estimated price range of up to 15.0%.

                                       41

 
     In the event that other members subscribe for a number of shares of common
stock which is in excess of the total number of shares of common stock eligible
for subscription, the remaining shares of common stock will be allocated among
the subscribing other members so as to permit each subscribing other member, to
the extent possible, to purchase a number of shares sufficient to make his or
her total allocation of common stock equal to the lesser of 100 shares or the
number of shares subscribed for by the other member.  Any shares remaining after
such allocation will be allocated among the subscribing other members whose
subscriptions remain unsatisfied pro rata in the same proportion that the number
of votes a subscribing other member is entitled to on May 1, 1999 bears to the
total votes on such date of all subscribing other members whose subscriptions
remain unsatisfied.  If the amount so allocated exceeds the amount subscribed
for by any one or more remaining other members, the excess shall be reallocated,
one or more times as necessary, among those remaining other members whose
subscriptions are still not fully satisfied on the same principle until all
available shares have been allocated or all subscriptions satisfied.

     Expiration Date for the Subscription Offering.  The subscription offering
will expire at 12:00 noon, June __, 1999, unless we extend it for up to 45 days
or such additional periods with the approval of the Office of Thrift
Supervision. Subscription rights which have not been exercised before the
expiration date will become void.

     We may not execute orders until all shares of common stock have been
subscribed for or otherwise sold.  If all shares have not been subscribed for or
sold within 45 days after the expiration date, unless such period is extended
with the consent of the Office of Thrift Supervision, we will return to you
promptly, with interest, all funds we receive from you in the subscription
offering and we will cancel all withdrawal authorizations.  If an extension
beyond the 45 day period following the expiration date is granted, we will
notify you of the extension of time and of your right to modify or rescind your
subscriptions and have your funds returned promptly with interest, and of the
time period within which you must affirmatively notify us of your intention to
confirm, modify or rescind your subscription.  If we do not receive an
affirmative response to any resolicitation from you, we will rescind such order
and will return your subscription funds with interest at our regular passbook
rate.  Such extensions may not go beyond June 17, 2001.

Community Offering

     We may offer shares to certain members of the general public in a community
offering, which may begin at any time during or after the subscription offering.
A preference will be given in the community offering to natural persons residing
in Douglas and Paulding Counties, Georgia.  First Deposit may accept or reject
any such orders, in whole or in part, in its sole discretion.  Individuals
subscribing for common stock in the community offering may subscribe for up to
$375,000 worth of common stock, or up to $750,000 worth of common stock when
combined with associates of, and persons acting in concert with, such
individual, subject to the maximum purchase limitation and exclusive of shares
issued due to an increase in the estimated price range by up to 15.0%.  See 
" - Limitations on Stock Purchases."  The opportunity to subscribe for shares of
common stock in the community offering is subject to our right to accept or
reject any such orders in whole or in part either at the time of receipt of an
order or as soon as practicable following the expiration date.

     Subject to the foregoing, if the amount of common stock remaining is
insufficient to fill the orders of subscribers after completion of the
subscription offering, the remaining shares will be allocated among such
subscribers in a manner which permits each such person, to the extent possible,
to purchase 

                                       42

 
the number of shares necessary to make his or her total allocation of common
stock equal to the lesser of 100 shares or the number of shares subscribed for
by such person, with preference being given to natural persons residing in
Douglas and Paulding Counties, Georgia. Thereafter, unallocated shares will be
allocated among such Douglas County and Paulding County residents whose
subscriptions remain unsatisfied on a 100 shares per order basis until all such
orders have been filled or the remaining shares have been allocated.

     To the extent there are any shares remaining after all subscriptions by
Douglas County and Paulding County residents have been filled, any remaining
shares will be allocated among members of the general public using the foregoing
allocation method.  The Boards of Directors of Douglas Federal and First Deposit
will establish all other terms and conditions of the offering.

Persons in Nonqualified States or Foreign Countries

     We will make reasonable efforts to comply with the securities laws of all
states in the United States in which persons entitled to subscribe for stock
pursuant to the plan of conversion reside. However, the plan of conversion
provides that we are not required to offer subscription rights to any person who
resides in a foreign country or who resides in a state of the United States with
respect to which all of the following apply:

     .    a small number of persons otherwise eligible to subscribe for shares
          of common stock reside in such state;

     .    we determine that compliance with the securities laws of such state
          would be impracticable or unduly burdensome for reasons of cost or
          otherwise; and

     .    the granting of subscription rights or the offer or sale of shares of
          common stock to such persons would require Douglas Federal or First
          Deposit or our respective officers, directors or trustees to register
          as a broker, dealer, salesman or selling agent under the securities
          laws of such state, or to otherwise qualify the common stock for sale
          in such state.

     Where the number of persons eligible to subscribe for common stock in one
state is small, we will base our decision as to whether or not to offer the
common stock in such state on a number of factors, including the size of
accounts held by account holders in the state, the cost of registering or
qualifying the common stock or the need to register First Deposit, its officers,
directors or employees as brokers, dealers or salesmen.

Marketing Arrangements

     We have engaged Trident Securities as a consultant and financial advisor in
connection with the offering of the common stock and Trident Securities has
agreed to use its best efforts to solicit subscriptions and purchase orders for
shares of common stock in the offering.  Based upon our negotiations concerning
the fee structure, Trident Securities will receive a management fee of $40,000,
and a commission equal to 1.65% of the aggregate dollar amount of common stock
sold in the subscription and community offerings, exclusive of any shares of
common stock sold to our directors and officers and to the employee stock
ownership plan.  We will also reimburse Trident Securities for its reasonable
out-of-pocket expenses incurred in its capacity as consultant and financial
advisor, excluding 

                                       43

 
legal fees, in an amount not to exceed $10,000. In the event the offering is
consummated or Trident Securities ceases, under certain circumstances after the
subscription solicitation activities are commenced, to provide assistance to
First Deposit, we will reimburse Trident Securities for its reasonable out-of-
pocket expenses as described above. We have agreed to indemnify Trident
Securities for its reasonable costs and expenses in connection with certain
claims or liabilities, including certain liabilities under the Securities Act of
1933. Trident Securities has received advances towards its fees totaling
$10,000.

     Our directors and executive officers may participate in the solicitation of
offers to purchase common stock.  We will direct prospective purchasers'
questions to executive officers or registered representatives.  Our employees
may also participate in the offering in ministerial capacities or provide
clerical work in effecting a sales transaction.  We have instructed employees
who are not executive officers not to solicit offers to purchase common stock or
provide advice regarding the purchase of common stock.  We will rely on Rule
3a4-1 under the Securities Exchange Act of 1934 and sales of common stock will
be conducted within the requirements of Rule 3a4-1, so as to permit officers,
directors and employees to participate in the sale of common stock.  We will not
compensate our officers, directors or employees in connection with their
participation by the payment of commissions or other remuneration based either
directly or indirectly on the transactions in the common stock.

Procedure for Purchasing Shares

     To ensure that each purchaser receives a prospectus at least 48 hours
before the expiration date in accordance with Rule 15c2-8 of the Securities
Exchange Act of 1934, we will mail no prospectus any later than five days before
such date nor hand deliver any prospectus later than two days before such date.
Your execution of the stock order form will confirm receipt or delivery in
accordance with Rule 15c2-8.  Each order form will be preceded by or accompanied
by a prospectus.

     To purchase shares in the offering, we must physically receive an executed
stock order form and certification form with the required payment for each share
subscribed for, or with appropriate authorization for withdrawal from our
deposit account, which may be given by completing the appropriate blanks in the
stock order form, at any of our offices by 12:00 noon, Eastern Time, on the
expiration date, which date will not be less than 20 days after the order form
is mailed.

     We are not required to accept stock order forms we do not receive by such
time or which are executed defectively or which we receive without full payment
or appropriate withdrawal instructions, except in the case of institutional
investors in the community offering.  In addition, we are not obligated to
accept orders submitted on photocopied or facsimiled stock order forms.  Once
received, you may not modify, amend or rescind an executed stock order form
without our consent unless the conversion has not been completed within 45 days
after the end of the subscription offering, unless such period has been
extended.

     To ensure that your subscription rights are properly identified, you must
list all qualifying deposit accounts and loans, as of the respective qualifying
dates on the stock order form.  If you do not list all your qualifying deposit
accounts and loans, your order may be reduced or rejected.

     In order to ensure that eligible account holders, supplemental eligible
account holders and other members are properly identified as to their stock
purchase priorities, depositors as of December 31, 1997 

                                       44

 
and/or as of March 31, 1999 and/or May 1, 1999 must list all accounts on the
stock order form giving all names in each account and the account number.

     Payment for subscriptions may be made:

          .    in cash if delivered in person at any of our branch offices;
          .    by check or money order; or
          .    by authorization of withdrawal from deposit accounts maintained
               with us, including a certificate of deposit.

We will not accept wire transfers in any account for stock purchases.  Third-
party checks will not be accepted.  We will pay interest on payments made by
cash, check or money order at our regular passbook rate of interest from the
date payment is received until the completion or termination of the conversion.
If you make payment by authorization of withdrawal from deposit accounts, the
funds authorized to be withdrawn from a deposit account will continue to accrue
interest at the contractual rates until completion or termination of the
conversion.  We will place a hold on such funds to make them unavailable to the
depositor until completion or termination of the conversion.

     If a subscriber authorizes us to withdraw the amount of the purchase price
from his or her deposit account, we will do so as of the effective date of the
conversion.  We will waive any applicable penalties for early withdrawal from
certificate accounts.  If the remaining balance in a certificate account is
reduced below the applicable minimum balance requirement at the time that the
funds actually are transferred under the authorization, the certificate will be
canceled at the time of the withdrawal, without penalty, and the remaining
balance will earn interest at our regular passbook rate.

     If the employee stock ownership plan subscribes for shares during the
subscription offering, the employee stock ownership plan will not be required to
pay for the shares subscribed for at the time it subscribes, but rather, may pay
for such shares of common stock subscribed for at the purchase price upon
consummation of the subscription offering, if all shares are sold, or upon
consummation of the community offering if shares remain to be sold in such
offering.

     Owners of self-directed individual retirement accounts and qualified plans
may use the assets of their individual retirement accounts and qualified plans
to purchase shares of common stock in the subscription offering and/or community
offering, provided that such individual retirement account funds are first
transferred to an independent trustee.  Persons with self-directed individual
retirement accounts and qualified retirement plans maintained with us must have
their accounts transferred to an unaffiliated institution or broker to purchase
shares of common stock in the subscription offering and/or community offering.
In addition, federal regulations require that our officers and directors who use
self-directed individual retirement accounts funds and qualified retirement
plans to purchase shares of common stock in the subscription offering and/or
community offering, make such purchases for the exclusive benefit of the
individual retirement accounts and qualified plans.

     Certificates representing shares of common stock purchased will be mailed
to purchasers at the address specified in properly completed stock order forms,
as soon as practicable following consummation of the sale of all shares of
common stock.  Any certificates returned as undeliverable will be disposed of in
accordance with applicable law.

                                       45

 
Restrictions on Transfer of Subscription Rights and Shares

     Before the completion of the conversion, applicable regulations prohibit
any person with subscription rights, including the eligible account holders, the
employee stock ownership plan, the supplemental eligible account holders and
other members, from transferring or entering into any agreement or understanding
to transfer the legal or beneficial ownership of the subscription rights issued
under the plan of conversion or the shares of common stock to be issued upon
their exercise.  Only the person to whom they are granted may exercise such
rights and may do so only for his or her account. Each person exercising such
subscription rights will be required to certify that he or she is purchasing
shares solely for his or her own account and that he or she has no agreement or
understanding regarding the sale or transfer of such shares.  The regulations
also prohibit any person from offering or making an announcement of an offer or
intent to make an offer to purchase such subscription rights or shares of common
stock before the completion of the conversion.

     We will pursue any and all legal and equitable remedies in the event we
become aware of the transfer of subscription rights and will not honor orders we
know to involve the transfer of subscription rights.

Limitations on Stock Purchases

     The plan of conversion includes the following limitations on the number of
shares of common stock which may be purchased during the conversion:

     .    The minimum number of shares of common stock that any person may
          purchase is 25.

     .    The maximum purchase in the subscription offering by any person or
          group of persons through a single deposit account is $375,000 of
          common stock, which equals 37,500 shares. The maximum purchase by any
          person in the community offering is $375,000 of common stock, which
          equals 37,500 shares.

     .    The maximum purchase in the subscription offering and community
          offering combined by any person, related persons or persons acting
          together is $750,000 of common stock, which equals 75,000 shares.

     .    The maximum purchase in the subscription offering and the community
          offering combined for any person together with any associate or group
          of persons acting in concert shall not exceed 5.0% of the stock sold
          in the conversion.

     .    Those limitations applicable to eligible account holders, supplemental
          eligible account holders and other members contained in 
          " - Subscription Rights and Subscription Offering."

     .    The employee stock ownership plan is permitted to purchase in the
          aggregate up to 10.0% of the shares of common stock issued, including
          shares issued in the event of an increase in the estimated price range
          of 15.0%, and intends to purchase 8.0% of the shares of common stock
          issued;

                                       46

 
     .    We will fill orders of persons purchasing shares of common stock in
          the community offering up to a maximum of 2.0% of the total number of
          shares of common stock offered. Thereafter, we will allocate the
          remaining shares on an equal number of shares basis until all orders
          have been filled.

     .    Our directors and officers and their associates may purchase, in all
          categories of the conversion, an aggregate of no more than 34.0% of
          the common stock offered. Any shares the employee stock ownership plan
          purchases will not be included in calculating the number of shares
          which such persons may purchase.

     Subject to any required regulatory approval and the requirements of
applicable laws and regulations, but without further approval of our members, we
may increase both the individual amount permitted to be subscribed for and the
overall maximum purchase limitation in our sole discretion.  If such amount is
increased after commencement of the subscription offering, subscribers will be
given the opportunity to increase their subscriptions up to the then applicable
limit, subject to the rights and preferences of any person who has priority
subscription rights.  In addition, our Board of Directors may, in their sole
discretion and without further approval of our members, increase the maximum
purchase limitation referred to above up to 9.99% of the common stock offered,
provided that orders for shares exceeding 5.0% of the shares being offering in
the subscription and community offerings shall not exceed, in the aggregate,
10.0% of the shares being offered in the subscription and community offerings,
except that the employee stock ownership plan may purchase in the aggregate up
to 10.0% of the shares of common stock offered.

     Our Board of Directors may decrease the overall maximum purchase
limitation, in their sole discretion, without the further approval of our
members or resolicitation of subscribers.  In the event that we decrease either
the individual purchase limitation or the number of shares of common stock to be
offered, we will decrease the orders of any person who subscribed for the
maximum number of shares of common stock by the minimum amount necessary so that
such person shall be in compliance with the then maximum number of shares for
which such person is permitted to subscribe.

     The term "associate" of a person is defined to mean:

     .    any corporation or organization, other than us or Pinehurst
          Properties, LLC, of which such person is a director, officer, partner
          or 10.0% shareholder, either directly or indirectly;

     .    any trust or other estate in which such person has a substantial
          beneficial interest or serves as a trustee or in a similar fiduciary
          capacity; provided, however, such term shall not include the employee
          stock ownership plan in which such person has a substantial beneficial
          interest or serves as a trustee or in a similar fiduciary capacity; or

     .    any relative or spouse of such person, or any relative of such spouse,
          who either has the same home as such person or who is one of our
          directors or officers.

     Our directors and those of First Deposit are not treated as associates of
each other solely because of their Board membership.

                                       47

 
Liquidation Rights

     In the unlikely event of our complete liquidation in our present mutual
form, each depositor would receive his or her pro rata share of any of our
assets remaining after we pay the claims of all creditors, including the claims
of all depositors to the withdrawal value of their accounts.  Each depositor's
pro rata share of such remaining assets would be in the same proportion as the
value of his deposit account was to the total value of all of our deposit
accounts at the time of liquidation.  After the conversion, each depositor, in
the event of a complete liquidation, would have a claim as a creditor of the
same general priority as the claims of all of our other general creditors.
However, except as described below, his or her claim would be solely in the
amount of the balance in his or her deposit account plus accrued interest.  He
or she would not have an interest in the value of our assets above that amount.

     The plan of conversion provides for the establishment, upon the completion
of the conversion, of a special "liquidation account" for the benefit of
eligible account holders and supplemental eligible account holders in an amount
equal to our net worth as shown on our latest statement of financial condition
contained in this prospectus.  Each eligible account holder and supplemental
eligible account holder, if he or she were to continue to maintain his or her
deposit account with us, would be entitled, upon our complete liquidation after
the conversion, to a liquidation distribution before our payment of any
liquidation distribution to our shareholders. Each eligible account holder and
supplemental eligible account holder would have an initial interest in such
liquidation account for each deposit account, including regular accounts,
transaction accounts such as NOW accounts, money market deposit accounts, and
certificates of deposit, with a balance of $50 or more held with us on the
eligibility record date and the supplemental eligibility record date,
respectively.  Each eligible account holder and supplemental eligible account
holder will, with respect to each deposit account held, have a related inchoate
interest in a portion of the liquidation account balance, which interest we will
refer to as the subaccount balance. We will determine the initial subaccount
balance for each eligible account holder or supplemental eligible account holder
by multiplying the opening balance in the liquidation account by a fraction of
which the numerator is the amount of the qualifying deposit in the deposit
account on December 31, 1997 or March 31, 1999, as applicable, and the
denominator is the total amount of all qualifying deposits held by eligible
account holders or supplemental eligible account holders on such dates.  Such
initial subaccount balance will not increase, but may decrease as provided
below.  For deposit accounts in existence at both dates separate subaccounts
shall be determined on the basis of the qualifying deposits in such deposit
accounts on such respective record dates.

     The operation and maintenance of the liquidation account will not operate
to restrict the use or application of any of our net worth accounts.  However,
we will not voluntarily reduce our net worth accounts below the required dollar
amount of the liquidation account.

     If, however, on any annual closing date after the eligibility record date
or supplemental eligibility record date, the qualifying deposit balance of an
eligible account holder or supplemental eligible account holder is less than the
lesser of:

     .    the deposit balance in such deposit account at the close of business
          on any other annual closing date after the eligibility record date or
          supplemental eligibility record date, or

     .    the amount of the qualifying deposit in such deposit account on the
          dates referenced above;

                                       48

 
we will reduce the subaccount balance in an amount proportionate to the
reduction in such deposit account.  In the event that such a downward adjustment
is followed by an increase in the related qualifying deposit, the subaccount
balance will nevertheless not increase.  Any assets remaining after the above
liquidation rights of eligible account holders and supplemental eligible account
holders are satisfied would be distributed to First Deposit as our sole
shareholder.

Tax Aspects

     We will not seek a private ruling from the Internal Revenue Service with
respect to the proposed conversion.  Instead, we have received an opinion of our
special counsel, Womble Carlyle Sandridge & Rice, PLLC, to the effect that for
federal income tax purposes, among other matters:

     .    our change in form from mutual to stock ownership will constitute a
          reorganization under section 368(a)(1)(F) of the Internal Revenue Code
          and neither Douglas Federal nor First Deposit will recognize any
          taxable gain or loss as a result of the conversion;

     .    neither Douglas Federal nor First Deposit will recognize gain or loss
          upon First Deposit's purchase of our capital stock or to First Deposit
          upon the purchase of its common stock in the conversion;

     .    neither eligible account holders nor supplemental eligible account
          holders will recognize any gain or loss with respect to their deposit
          accounts held with us due to the conversion, or due to acquiring their
          interests in the liquidation account;

     .    the tax basis of the depositors' accounts with us immediately after
          the conversion will be the same as the basis of their deposit accounts
          immediately before the conversion;

     .    the tax basis of each eligible account holder's and supplemental
          eligible account holder's interest in the liquidation account will be
          zero;

     .    neither eligible account holders nor supplemental eligible account
          holders will recognize taxable gain or loss upon acquiring
          nontransferable subscription rights to purchase shares of the common
          stock, provided that the amount to be paid for the common stock is
          equal to the fair market value of such stock; and

     .    the tax basis to the shareholders of the common stock of First Deposit
          purchased in the subscription offering or community offering will be
          the amount paid for the common stock and the holding period for the
          shares of common stock purchased by such persons will begin on the
          date on which their subscription rights are exercised.

     Mauldin & Jenkins, LLC has opined that the conversion will not be a taxable
transaction to Douglas Federal, First Deposit, eligible account holders or
supplemental eligible account holders for Georgia income tax purposes.  Portions
of both the federal and the state income tax opinions are based upon the
assumption that the subscription rights issued in connection with the conversion
will have no value.

     Unlike private rulings, an opinion of counsel or an opinion of an
independent accountant is not binding on the Internal Revenue Service and the
Internal Revenue Service could disagree with 

                                       49

 
conclusions reached in the opinions. In the event of a disagreement, the
Internal Revenue Service may prevail in a judicial or administrative proceeding.

     Ferguson & Company has opined that the subscription rights do not have any
value, based on the fact that such rights are acquired by the recipients without
cost, are nontransferable and of short duration, and afford the recipients the
right only to purchase the common stock at a price equal to its estimated fair
market value, which will be the same price as the purchase price for the shares
of common stock sold in the community offering.  Such valuation is not binding
on the Internal Revenue Service.  If the subscription rights granted to eligible
account holders or supplemental eligible account holders are deemed to have an
ascertainable value, receipt of such rights could be taxable to those eligible
account holders or supplemental eligible account holders who receive and/or
exercise the subscription rights in an amount equal to such value and we could
recognize gain on such distribution.  Eligible account holders and supplemental
eligible account holders are encouraged to consult with their own tax advisor as
to the tax consequences in the event that such subscription rights are deemed to
have an ascertainable value.

Interpretation and Amendment of the Plan of Conversion

     To the extent permitted by law, all interpretations of the plan of
conversion by our Board of Directors will be final.  The plan of conversion
provides that our Board of Directors shall have the discretion to interpret and
apply the provisions of the plan of conversion to particular circumstances and
that such interpretation or application shall be final.  This includes any and
all interpretations, applications and determinations made by the Boards of
Directors on the basis of such information and assistance as was then reasonably
available for such purpose.

     The plan of conversion provides that, if necessary or desirable, two-thirds
of our Board of Directors may substantively amend the plan of conversion at any
time before solicitation of proxies from our members to vote on the plan of
conversion.  After submission of the proxy materials to our members, two-thirds
of our Board of Directors may amend the plan of conversion with the concurrence
of the Office of Thrift Supervision or resubmission to our members.  Our Board
of Directors may amend the plan of conversion at any time after the approval of
members upon the order of or with the approval of the Office of Thrift
Supervision and no resolicitation of proxies and no further approval of the
members will be necessary unless the Office of Thrift Supervision requires
otherwise.  By adopting the plan of conversion, members will be deemed to have
authorized amendment of the plan of conversion under the circumstances described
above.

Restrictions on Purchase or Transfer of Shares After Conversion

     All shares of common stock purchased in connection with the conversion by
our directors or officers or their associates will be restricted.  Such shares
may not be disposed of for a period of one year following the conversion, except
in the event of the death of the original purchaser or in the event of an
exchange of securities in a merger or acquisition approved by the applicable
regulatory authorities. Transfers that could result in a change of control of
Douglas Federal or First Deposit or result in the ownership by any person of
more than 10.0% of any class of First Deposit's securities may be subject to the
prior approval of the Office of Thrift Supervision.

     Each certificate for restricted shares will bear a legend giving notice of
this restriction on transfer, and we will issue instructions to our transfer
agent to the effect that any transfer within such time period of any certificate
or record ownership of such shares other than as provided above is a violation
of the 

                                       50

 
restriction. Any shares of common stock issued at a later date as a stock
dividend, stock split, or otherwise, with respect to such restricted stock will
be subject to the same restrictions. The insider trading rules promulgated under
to the Securities Exchange Act of 1934 apply to our officers and directors.

     Purchases of outstanding shares of common stock of First Deposit by
directors, officers and their associates during the three-year period following
conversion may be made only through a broker or dealer registered with the
Securities and Exchange Commission, except with the prior written approval of
the Office of Thrift Supervision. This restriction does not apply, however, to
negotiated transactions involving more than 1.0% of First Deposit's outstanding
common stock or to the purchase of stock pursuant to any stock option plan to be
established after the conversion.

     Unless approved by the Office of Thrift Supervision, First Deposit will be
prohibited from repurchasing any shares of the common stock for three years
after the conversion except:

     .    for an offer to all of First Deposit's shareholders on a pro rata
          basis; or

     .    for the repurchase of qualifying shares of a director.

Notwithstanding the foregoing, beginning one year following completion of the
conversion First Deposit may repurchase its common stock so long as:

     .    the repurchases within the following two years are part of an open-
          market program not involving greater than 5.0% of First Deposit's
          outstanding capital stock during a twelve-month period;

     .    the repurchases do not cause First Deposit to become undercapitalized;
          and

     .    First Deposit provides to the Regional Director of the Office of
          Thrift Supervision no later than 10 days before the commencement of a
          repurchase program written notice containing a full description of the
          program to be undertaken and such program is not disapproved by the
          Regional Director.

In addition, under current Office of Thrift Supervision policies, repurchases
may be allowed in the first year following conversion and in amounts greater
than 5.0% in the second and third years following conversion, provided there are
valid and compelling business reasons for such repurchases and the Office of
Thrift Supervision approves such repurchases.

                                       51

 
                                 FIRST DEPOSIT


     First Deposit is a Georgia corporation recently organized at the direction
of our Board of Directors for the purpose of acquiring all of our capital stock
to be issued in the conversion.  First Deposit expects to receive approval from
the Office of Thrift Supervision to become a savings and loan holding company.
Upon completion of the conversion, First Deposit will be regulated by the Office
of Thrift Supervision.  See "The Conversion" and "Regulation and Supervision - 
Holding Company Regulation."  After the conversion, First Deposit will have no
significant assets other than all of the shares of our capital stock acquired in
the conversion and an amount equal to 50.0% of the net proceeds of the
conversion, including the loan to the employee stock ownership plan.  First
Deposit will have no significant liabilities.  First Deposit intends to use a
portion of the net proceeds it retains to loan to the employee stock ownership
plan funds to enable the employee stock ownership plan to purchase 8.0% of the
stock issued in connection with the conversion.

     First Deposit's management is described under "Management of First
Deposit."  Initially, First Deposit will neither own nor lease any property, but
will instead use our premises, equipment and furniture.  At the present time,
First Deposit does not intend to employ any persons other than certain officers
who are currently our officers, but will utilize our support staff from time to
time.  First Deposit will hire additional employees as appropriate to the extent
it expands its business in the future.

     Management believes that the holding company structure will provide
additional flexibility to diversify our business activities through existing or
newly formed subsidiaries, or through acquisitions of or mergers with other
financial institutions and financial services related companies.  Although there
are no current arrangements, understandings or agreements regarding any such
opportunities, we will be in a position after the conversion, subject to
regulatory limitations and our financial position, to take advantage of any such
acquisition and expansion opportunities that may arise.  First Deposit
anticipates that it will fund its initial activities with the proceeds it
retains, income from the investment of such proceeds, and dividends from Douglas
Federal.

     First Deposit's executive office is located at our main office, 8458
Campbellton Street, Douglasville, Georgia  30134-1803.  Our telephone number is
(770) 942-5108.

                                       52

 
                     MANAGEMENT'S DISCUSSION AND ANALYSIS
               OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


General

     Our results of operations are dependent primarily on net interest income,
which is the difference between the income earned on our loan and investment
portfolios and our cost of funds, consisting of the interest paid on deposits
and borrowings.  Results of operations are also affected by our provision for
loan losses and fees and other service charges.  Our noninterest expense
principally consists of compensation and employee benefits, occupancy and
equipment expense, federal deposit insurance premiums, data processing,
advertising and business promotion and other expenses.  Results of operations
are also significantly affected by general economic and competitive conditions,
particularly changes in interest rates, government policies and actions of
regulatory authorities.  Future changes in applicable law, regulations or
government policies may materially impact us.  See "Business of Douglas Federal
- - Lending Activities" and "-Securities Investment Activities."

     Traditionally, our primary goal has been to control growth and improve our
profitability, market share, asset quality and our capital position by investing
in:

     .    primarily one- to four-family loans secured by properties located in
          our primary market area;

     .    commercial real estate and construction and development loans secured
          by properties located in our primary market area, to the extent that
          such loans meet our general underwriting criteria;

     .    consumer loans; and

     .    funds not utilized for loan investments in short-term U.S. Treasury
          and agency obligations, including mortgage-backed and mortgage-related
          securities; and building capital while controlling operating expenses.

Forward-Looking Statements

     This prospectus contains certain forward-looking statements which are based
on certain assumptions and describe future plans, strategies and our
expectations.   These forward-looking statements are generally identified by use
of the words "believe," "expect," "intend," "anticipate," "estimate," "project,"
or similar expressions.  Our ability to predict results or the actual effect of
future plans or strategies is inherently uncertain.  Factors which could have a
material adverse effect on our operations include, but are not limited to,
changes in interest rates, general economic conditions, legislation and
regulation, monetary and fiscal policies of the U.S. Government, including
policies of the U.S. Treasury and the Federal Reserve Board, the quality or
composition of our loan or investment portfolios, demand for loan products,
deposit flows, competition, demand for financial services in our market area and
accounting principles and guidelines.  You should consider these risks and
uncertainties in evaluating forward-looking statements and should not place
undue reliance on such statements.  We will not 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.

                                       53

 
Management Strategy

     In the future, we intend to seek growth opportunities and means of
lessening our exposure to interest rate risk while avoiding investments we
believe bear risks inconsistent with our investment policies.  We intend to grow
by expanding the products and services we offer, as necessary, in order to
improve our market share in our primary market area as well as seeking
opportunities to expand our market share and product line through acquisitions,
although we have no specific acquisition plans.  We will seek to expand consumer
loans, including home equity loan originations.  Finally, depending upon market
conditions, management may implement leverage strategies to enhance income.
Such strategies would be to increase borrowings and invest the borrowed funds in
secured investments to enhance income from the spread between the cost of the
borrowed funds and the investment yield.  However, we intend to continue to
offer the products and services and continue to invest in those investments in
which we have historically invested.

Management of Interest Rate Risk and Market Risk Analysis

     Qualitative Analysis

     The principal objective of our interest rate risk management function is to
evaluate the interest rate risk included in certain balance sheet accounts,
determine the appropriate level of risk given our business strategy, operating
environment, capital and liquidity requirements and performance objectives and
manage the risk consistent with our Board of Directors' approved guidelines.
Through such management, we seek to reduce the vulnerability of our operations
to changes in interest rates, while not subjecting us to undue credit or
investment risk.  We monitor our interest rate risk as such risk relates to our
operating strategies.  Our Board of Directors has established an investment
committee, responsible for reviewing our asset/liability policies and interest
rate risk position, which meets on a regular basis, and reports trends and
interest rate risk position to our Board of Directors on a quarterly basis.  The
extent of the movement of interest rates is an uncertainty that could have a
negative impact on our earnings.  See "Risk Factors-Our profitability may be
affected by interest rate increases."

     In recent years, we have become subject to the increasing risk that
interest rates may rise due to the substantial levels of fixed-rate loans we
have been originating to satisfy the high customer demand for such products in
our primary market area.  To mitigate such risks, we intend to:

     .  invest in short-term U.S. Treasury and agency obligations;

     .  seek opportunities to increase our investment in adjustable rate
        mortgage-backed securities; and

     .  sell a significant portion of our fixed-rate loans in the secondary
        market.

     Depending upon the magnitude of any change in interest rates, we may not be
able to react quickly enough to reinvest such funds.  We therefore may
experience a decrease in earnings following a significant increase in interest
rates.  We may also increase non-deposit borrowings which would further enable
us to invest in higher yielding instruments in an increasing interest rate
environment.

                                       54

 
Quantitative Analysis

     Net Portfolio Value.  As part of our interest rate risk analysis, we use an
interest rate sensitivity model which generates estimates of the change in our
net portfolio value or NPV over a range of interest rate scenarios and which is
prepared by our regulators on a quarterly basis.  NPV is the present value of
expected cash flows from assets, liabilities, and off-balance sheet contracts.
The NPV ratio, under any interest rate scenario, is defined as the NPV in that
scenario divided by the market value of assets in the same scenario.  Our
regulators produce this analysis using their own model, based upon data
submitted on our quarterly regulatory reports, including estimated loan
prepayment rates, reinvestment rates and deposit decay rates.  See "Regulation
and Supervision - Federal Savings Institution Regulation."  The following table
sets forth our NPV as of December 31, 1998 as calculated by our regulators.




                                                                                                     NPV as % of
                                                                                                   Portfolio Value
                                    Net Portfolio Value                                              of Assets
                         --------------------------------------------------              ------------------------------------
                                                                                             NPV            
                           Amount           $ Change            % Change                    Ratio                Change(1)
                         -----------      ------------        ------------               ------------          --------------
                                                          (Dollars in thousands)                            
Change in Interest                                                                                          
Rates in Basis                                                                                              
Points (Rate Stock)                                                                                         
- -----------                                                                                                 
                                                                                                
+400                          $ 4,674          $(7,513)                (62)%                     4.92%                 (683)
+300                            6,660           (5,527)                (45)                      6.85                  (491)
+200                            8,693           (3,495)                (29)                      8.73                  (302)
+100                           10,634           (1,553)                (13)                     10.45                  (131)
Static                         12,187                -                   -                      11.76                     -
- -100                           13,087              899                   7                      12.48                    72
- -200                           13,774            1,587                  13                      13.01                   125
- -300                           14,657            2,469                  20                      13.68                   192
- -400                           15,459            3,272                  27                      14.28                   252
- -----------
(1) Expressed in basis points.


     Shortcomings are inherent in the methodology used in the above interest
rate risk measurements.  Modeling changes in NPV require making certain
assumptions which may or may not reflect the manner in which the actual yields
and costs respond to changes in market interest rates.  In this regard, the NPV
model presented assumes that the composition of our interest sensitive assets
and liabilities existing at the beginning of a period remains constant over the
period being measured and also assumes that a particular change in interest
rates is reflected uniformly across the yield curve regardless of the duration
to maturity or repricing of specific assets and liabilities.  Accordingly, the
NPV measurements and net interest income models provide only an indication of
our interest rate risk exposure at a particular point in time.  These
measurements are not intended to and do not provide a precise forecast of the
effect of changes in market interest rates on our net interest income and will
differ from actual results.

     Based on our NPV ratio provided by our regulators and recent industry
statistics, an increase in interest rates would expose us to above average
interest rate risk.  See "Regulation and Supervision."

Analysis of Net Interest Income

     Net interest income represents the difference between income on interest-
earning assets and expense on interest-bearing liabilities.  Net interest income
depends upon the relative amounts of interest-earning assets and interest-
bearing liabilities and the interest rate earned or paid on them.

                                       55

 
     Average Balance Sheets.  The following tables set forth certain information
relating to us at December 31, 1998, and for the years ended December 31, 1998
and 1997.  The average yields and costs are derived by dividing income or
expense by the average balance of interest-earning assets or interest-bearing
liabilities, respectively, for the periods shown except where noted otherwise
and reflect annualized yields and costs.  Average balances are derived from
month-end balances for 1997 and derived from average daily balances for 1998.
Management does not believe that the use of average monthly balances instead of
average daily balances has caused any material differences in the information
presented.  The yields and costs include fees which are considered adjustments
to yields.  Loan interest and yield data does not include any accrued interest
from non-accruing loans.



                                                 For the Years Ended December 31,
                                    -----------------------------------------------------------
                                                1998                          1997
                                    ----------------------------  -----------------------------
                                                         Average                        Average
                                     Average              Yield/    Average              Yield/
                                     Balance   Interest    Cost     Balance   Interest    Cost
                                     --------  --------  --------  ---------  --------  --------
                                                                      
                                                    (Dollars in thousands)
Assets:
Interest-earning assets:
  Mortgage loans, net................ $79,751      $6,473     8.12%   $73,765     $6,084     8.25%
  Consumer loans.....................   1,098          97     8.83      1,113         97     8.72
  Overnight and  short-term
  deposits...........................   4,724         230     4.87      4,239        160     3.77
  Investment securities(1)...........   5,837         362     6.20      6,104        346     5.67
                                      -------      ------             -------     ------
    Total interest-earning assets....  91,410       7,162     7.84    $85,221     $6,687     7.85
                                                   ------                         ------
  Non-interest earning assets........   4,225                          1,733
    Total assets..................... $95,635                        $86,954
                                      =======                        =======
Liabilities and
 Equity:
  Interest-bearing liabilities:
  Transaction accounts............... $11,204     $  388     3.46%   $10,220     $  271     2.65%
  Savings accounts...................  16,177        696     4.30     13,928        576     4.14
  Certificates of deposit............  49,078      2,837     5.78     47,060      2,698     5.73
                                      -------     ------     ----    -------     ------     ----
    Total deposits...................  76,459      3,921     5.13     71,208      3,545     4.98
  FHLB advances......................   5,307        305     5.75      4,583        238     5.19
                                      -------     ------     ----    -------     ------     ----
    Total interest-bearing 
       liabilities...................  81,766      4,226     5.17     75,791     $3,783     4.99
                                                 -------                         ------
 Other liabilities..................    4,633                          2,543
                                      -------                        -------
    Total liabilities................  86,399                         78,334
  Equity capital.....................   9,236                          8,620
                                      -------                        -------
    Total liabilities and
     retained earnings............... $95,635                        $86,954
                                      =======                        =======
  Net interest income/Net
  interest rate spread (2)...........            $ 2,936    2.67%               $2,904     2.86%
                                                 =======    ====                ======     ====
  Net earnings assets/Net
  interest margin (3)................   9,644               3.21%      9,430                3.41%
                                      =======               ====     =======                ====
  Ratio of interest-earning assets to
  interest-bearing liabilities.......  111.79%                       112.44%
                                      =======                        ======
 
_______________

(1)  Includes investment securities available-for-sale, investment securities
     held-to-maturity, stock in Freddie Mac, Fannie Mae, and Federal Home Loan
     Bank Atlanta.
(2)  Net interest rate spread represents the difference between the weighted
     average yield on interest-earning assets and the weighted average cost of
     interest-bearing liabilities.

                                       56

 
(3)  Net interest margin represents net interest income as a percentage of
     average interest-earning assets.

     Rate/Volume Analysis.  The following table presents the extent to which
changes in interest rates and changes in the volume of interest-earning assets
and interest-bearing liabilities have affected our interest income and interest
expense during the periods indicated.  Information is provided in each category
with respect to:

     .    changes attributable to changes in volume (changes in volume
          multiplied by prior rate);

     .    changes attributable to changes in rate (changes in rate multiplied by
          prior volume); and

     .    the net change.

The changes attributable to the combined impact of volume and rate have been
allocated on a proportional basis between changes in rate and volume.




                                                                 Year Ended
                                                              December 31, 1998
                                                                 Compared to
                                                                 Year Ended
                                                              December 31, 1997
                                                      -------------------------------
                                                             Increase
                                                            (Decrease)
                                                              Due to
                                                      -------------------------------
                                          
                                                        Volume       Rate        Net
                                                        ------  --------------  -----
                                                                       
                                                                (In thousands)
Interest-earning assets:
    Mortgage loans, net.................................  $486           $(97)   $389
    Consumer loans......................................     -              -       -
    Overnight and short term deposits...................    19             51      70
    Investment securities...............................   (15)            31      16
                                                          ----           ----    ----
      Total interest-earning assets.....................  $490           $(15)   $475
                                                          ====           ====    ====
Interest-bearing liabilities:
    Transaction accounts................................  $ 28           $ 89    $117
    Savings accounts....................................    97             23     120
    Certificates of deposit.............................   115             24     139
                                                          ----           ----    ----
      Total interest-bearing deposits...................   240            136     376
    FHLB advances.......................................    40             27      67
                                                          ----           ----    ----
      Total interest-bearing liabilities................  $280           $163    $443
                                                          ====           ====    ====



Comparison of Financial Condition at December 31, 1998 and December 31, 1997

     Assets totaled $100.9 million at December 31, 1998, an increase of $9.3
million, or 10.15%, from $91.6 million at December 31, 1997.  Most of this
increase was concentrated in the loan portfolio, which increased $9.1 million
for the year ending December 31, 1998 to $84.6 million, which increase was
partially offset by a reduction in securities of $2.3 million.  Cash and due
from banks and federal funds sold increased during the same period by $2.5
million.  Total deposits increased by $9.8 million, from $75.9 million at
December 31, 1997 to $85.7 million at December 31, 1998.  Federal Home Loan Bank
advances decreased $1.0 million from $6.0 million at December 31, 1997 to $5.0
million at December 31, 1998.

                                       57

 
     Loans.  The increase in total loans was primarily due to increases in
residential real estate loans.  Total real estate mortgage loans increased $9.8
million, or 15.5%, and total real estate mortgage loans as a percentage of total
loans increased slightly from 83.82% at December 31, 1997 to 86.44% at December
31, 1998.  Real estate construction loans increased from $5.3 million, or 6.29%
of the portfolio, at December 31, 1997 to $6.8 million, or 8.0% of the
portfolio, at December 31, 1998.  The increase in real estate mortgage and
construction loans resulted from increased growth in the housing demand in our
market area.

     Allowance for Loan Losses.  The allowance for loan losses increased by
$134,000 to $1.0 million at December 31, 1998 from $866,000 at December 31,
1997.  This increase reflects the slight increase in past due loans combined
with the significant increase in loan volume.  The adequacy of the allowance for
loan losses is evaluated quarterly by management based upon a review of
significant loans, with particular emphasis on nonperforming and delinquent
loans that management believes warrant special attention.  At December 31, 1998,
the allowance for loan losses provided coverage of 101.73% of total
nonperforming loans, up from 80.04% at December 31, 1997.

     Investment Securities.  The balances of securities held-to-maturity
decreased from $4.4 million at December 31, 1997 to $1.0 million at December 31,
1998.  The balances of securities available-for-sale increased during the same
period from $2.7 million to $3.7 million.  This net decrease was the result of
sales of equity securities and principal payments of these securities, totaling
approximately $4.9 million during the year ended December 31, 1998.  The
repayments were offset by purchases of securities totaling $2.7 million.

     Deposits.  Total deposits increased $9.8 million, or 12.93% from $75.9
million at December 31, 1997 to $85.7 million at December 31, 1998.  Of this
total increase, certificates of deposit increased $1.9 million, or 3.85%,
noninterest-bearing accounts increased $1.5 million, or 67.66%, and interest-
bearing demand and savings increased $6.4 million, or 25.61%.  Interest-bearing
demand accounts include interest-bearing transaction accounts.  The significant
increase in savings accounts is attributable to programs specifically
implemented to attract these particular types of accounts.  The new program
implemented in 1997 offered special rates on savings accounts.  The increase in
the average balance of these savings accounts for 1998 was $2.5 million, which
yielded 4.86%.  Federal Home Loan Bank advances decreased from $6.0 million at
December 31, 1997 to $5.0 million at December 31, 1998, which decrease was
compensated for through net cash provided by operations.

Comparison of Operating Results for the Years Ended December 31, 1998 and 1997

     General.  Net income for the year ended December 31, 1998 increased by
$130,000, or 20.04% to $780,000 compared to $650,000 for the year ended December
31, 1997.  Net interest income for both years ended December 31, 1998 and 1997
was $2.9 million.  The constant level of net interest income for the year ended
December 31, 1998 represents an increase of $475,000 in interest income coupled
with an increase in interest expense of $443,000.  Noninterest income increased
by $352,000 in 1998.  Noninterest expense increased by $187,000 to $2.4 million
for the year ended December 31, 1998 compared to $2.2 million for the prior
year.  The return on average assets increased from 0.75% for the year ended
December 31, 1997 to 0.81% for the year ended December 31, 1998.  The return on
average equity also increased from 7.54% for the year ended December 31, 1997 to
8.43% for the year ended December 31, 1998.

                                       58

 
     Interest Income.  Interest income for the year ended December 31, 1998 was
$7.2 million, an increase of $475,000 or 7.10% from $6.7 million for the year
ended December 31, 1997.  The largest component of interest income is interest
on mortgage loans.  Interest on mortgage loans increased from $6.1 million for
the year ended December 31, 1997 to $6.5 million for the year ended December 31,
1998.  This increase of $389,000 or 6.39% is primarily the result of loan volume
increases.  The average balance of mortgage loans increased $6.0 million to
$79.8 million, while the yield on mortgage loans decreased 13 basis points from
8.25% to 8.12%, partially offsetting the increase due to volume.  The increase
in interest on loans was complemented by an increase in interest on investment
securities and short-term deposits.  Interest income on securities increased
$16,000 and interest income on short-term deposits increased by $69,000.  The
increase in interest income on securities is attributable to higher yields.  The
average balance of securities decreased from $6.1 million for the year ended
December 31, 1997 to $5.8 million for the year ended December 31, 1998.  The
increase in interest income on short-term deposits is attributable to a
combination of increased volume and yields.  The average balance increased by
$485,000 with an increase in yield of 110 basis points.   Average interest-
earning assets were $91.4 million for the year ended December 31, 1998, an
increase of $6.2 million, or 7.28%, from $85.2 million for the year ended
December 31, 1997.  The average yield on interest earning assets decreased one
basis point to 7.84% for the year ended December 31, 1998, from 7.85% for the
year ended December 31, 1997.

     Interest Expense.  Interest expense increased during the year ended
December 31, 1998 to $4.2 million, from $3.8 million for the year ended December
31, 1997.  Substantially all, or 93.0%, of the interest expense is attributable
to interest-bearing deposits.  The largest category of interest-bearing deposits
is certificates of deposit.  Interest on certificates of deposit for the year
ended December 31, 1998 was $2.8 million, up $139,000 from $2.7 million in 1997,
which was primarily the result of an increase in the average balance on
certificates of deposit, from $47.0 million in 1997 to $49.0 million in 1998,
combined with an increase of five basis points in the rates paid on these
deposits from 5.73% in 1997 to 5.78% in 1998.  Interest expense on savings
accounts increased $120,000, from $576,000 for the year ended December 31, 1997
to $696,000 for the year ended December 31, 1998.  Interest expense on
transaction accounts increased $117,000, from $271,000 for the year ended
December 31, 1997 to $388,000 for the year ended December 31, 1998.  This
increase is attributable to an increase in the average balance of transaction
accounts, which increased $984,000 during 1998, combined with an increase of 81
basis points in the rates paid on these accounts, from 2.65% to 3.46%.  Interest
expense on Federal Home Loan Bank advances increased $67,000 from $238,000 for
the year ended December 31, 1997 to $305,000 for the year ended December 31,
1998.  This increase is primarily attributable to the increase in average
advances outstanding from $4.6 million for the year ended December 31, 1997 to
$5.3 million for the year ended December 31, 1998.  The factors contributing to
an increase in interest expense was representative of an 18 basis point increase
in the cost of interest-bearing liabilities.

     Net Interest Income.  Net interest income for the year ended December 31,
1998 was $2.9 million, compared to $2.9 million for the year ended December 31,
1997.  The yield on average interest-earning assets increased from 7.85% to
7.84%, while the average yield on interest-bearing liabilities increased from
4.99% for the year ended December 31, 1997 to 5.17% for the year ended December
31, 1998.  As a result, the interest rate spread decreased from 2.86% to 2.67%
while the net interest margin decreased from 3.41% to 3.21%.

     Provision for Loan Losses.  The provision for loan losses increased from
$60,000 for the year ended December 31, 1997 to $108,000 for the year ended
December 31, 1998.  This increase is primarily the result of a slight increase
in past due loans combined with the significant increase in loan volume the

                                       59

 
year ended December 31, 1998. See "Business of Douglas Federal - Delinquent
Loans, Classified Assets and Real Estate Owned -Allowance for Loan Losses."

     Noninterest Income.  Total noninterest income increased $352,000, or 85.38%
to $764,000 for the year ended December 31, 1998, compared to $412,000 for the
same period in 1997.  Noninterest income primarily consists of servicing fees
and deposit account service charges and gains on sale of securities.  The single
most significant change in noninterest income was an increase of $274,000 in
gains on the sale of Freddie Mac and Fannie Mae stock.

     Noninterest Expense.  Total noninterest expense increased $187,000 to $2.4
million for the year ended December 31, 1998, up from $2.2 million for the prior
year.  A decrease in compensation and benefits of $41,000 and equipment and
occupancy expenses of $33,000 was offset by increases in other expenses of
$194,000.  Included in the increase in other expenses were increases in data
processing of $29,000, bank service charges of $43,000, and other losses of
$123,000, $14,000 of which was recovered after December 31, 1998.  The increases
in noninterest expense represent normal increases and increases in expense
related to the volume of loans and deposit accounts for the year ended December
31, 1998.  Other losses of $90,000 were recognized as a result of our conversion
to a new computer system.

     The decrease in compensation expense of $41,000 for the year ended December
31, 1998 is directly related to our efforts to increase efficiencies in
operations.

     Income Taxes.  Income tax expense increased from $386,000 for the year
ended December 31, 1997 to $405,000 for the year ended December 31, 1998.  The
increase is primarily the result of an increase in income from operations of
$149,000 for the year ended December 31, 1998 and net of an increase in deferred
taxes of $48,000, which is primarily due to loan loss reserves.  The effective
tax rate for the years ended December 31, 1998 and 1997 was 34.0% and 37.0%,
respectively.

Liquidity and Capital Resources

     Our primary sources of funds are deposits, principal and interest payments
on loans, mortgage-backed and investment securities and Federal Home Loan Bank
advances.  While maturities and scheduled amortization of loans are predictable
sources of funds, deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition.  We have
continued to maintain the required levels of liquid assets as defined by Office
of Thrift Supervision regulations.  These requirements, which may be varied at
the direction of the Office of Thrift Supervision depending upon economic
conditions and deposit flows, are based upon a percentage of deposits and short-
term borrowings.  Our current required liquidity ratio is  4.00%.  At December
31, 1998 and December 31, 1997, our liquidity ratio was 12.03% and 11.34%,
respectively.  Management's current strategy is to maintain liquidity as close
as possible to the minimum regulatory requirement and to invest any excess
liquidity in higher yielding interest-earning assets.  We manage our liquidity
position and demands for funding primarily by investing excess funds in short-
term investments and utilizing Federal Home Loan Bank advances in periods when
our demands for liquidity exceed funding from deposit inflows.

     Our most liquid assets are cash, cash equivalents and securities available-
for-sale.  The levels of these assets are dependent on our operating, financing,
lending and investing activities during any given period.  At December 31, 1998,
cash and cash equivalents and securities available-for-sale totaled $12.0
million, or 11.87% of total assets.

                                       60

 
     We have other sources of liquidity if a need for additional funds arises.
At December 31, 1998, we had $5 million in advances outstanding from the Federal
Home Loan Bank and, at December 31, 1998, had an additional overall borrowing
capacity from the Federal Home Loan Bank of $8.5 million.  Depending on market
conditions, the pricing of deposit products and Federal Home Loan Bank advances,
we may continue to rely  on Federal Home Loan Bank borrowings to fund asset
growth.

     At December 31, 1998, we had commitments to fund loans and unused
outstanding lines of credit, unused standby letters of credit and undisbursed
proceeds of construction mortgages totaling $7.0 million.  We anticipate that we
will have sufficient funds available to meet our current loan origination
commitments.  Certificate accounts, including Individual Retirement Accounts and
Keogh accounts which are scheduled to mature in less than one year from December
31, 1998 totaled $39.0 million.  Based upon experience, management believes the
majority of maturing certificates of deposit will remain with us.  In addition,
our management believes that we can adjust the rates offered on certificates of
deposit to retain deposits in changing interest rate environments.  In the event
that we do not retain a significant portion of these deposits, we would be able
to utilize Federal Home Loan Bank advances to fund deposit withdrawals, which
would result in an increase in interest expense to the extent that the average
rate paid on such advances exceeds the average rate paid on deposits of similar
duration.

     At December 31, 1998, we exceeded all minimum regulatory capital
requirements with a tangible capital level of $7.8 million, or 7.88% of total
adjusted assets, which exceeds the required level of $1.5 million, or 1.50%;
core capital of $7.8 million, or 7.88% of total adjusted assets, which exceeds
the required level of $3.0 million, or 3.00%; and risk-based capital of $8.5
million, or 15.08% of risk-weighted assets, which exceeds the required level of
$4.5 million, or 8.00%.  See "Regulatory Capital Compliance."

     Our primary investing activities are the origination of residential one- to
four-family loans, non-residential real estate loans, real estate construction
and development loans, and the purchase of United States Treasury and agency
securities, mortgage-backed securities and other investment securities.  During
the years ended December 31, 1998 and 1997, our loan originations totaled $60.3
million and $46.4 million, respectively.  Purchases of U.S. Treasury and agency
securities, mortgage-backed securities and other investment securities totaled
$2.7 million and $2.6 million for the years ended December 31, 1998 and 1997,
respectively.  These activities were funded primarily by principal repayments on
loans, investment securities, and deposit growth.

     We experienced a net increase in total deposits from the prior year of $9.8
million and $6.4 million for the years ended December 31, 1998 and 1997,
respectively.  Deposit flows are affected by the level of interest rates, the
interest rates and products offered by local competitors, interest rates offered
by us and other factors.

Impact of Inflation and Changing Prices

     The financial statements and notes presented in this prospectus have been
prepared in accordance with generally accepted accounting principals which
provide for the measurement of financial position and operating results
generally in terms of historical dollar amounts without considering the changes
in the relative purchasing power of money over time due to inflation.  The
impact of inflation is reflected in the increased cost of our operations.
Unlike industrial companies, nearly all of our assets and liabilities are
monetary in nature.  As a result, interest rates have a greater impact on our
performance than do the 

                                       61

 
effects of general levels of inflation. Interest rates do not necessarily move
in the same direction or to the same extent as the prices of our goods and
services.

Accounting Matters

     For a discussion of Statement of Financial Standards No. 130, "Reporting
Comprehensive Income and Statement of Financial Standards," and Statement of
Financial Standards No. 133, "Accounting for Derivative Instruments and Hedging
Activities", see pages F-12 and F-13 of our financial statements.  Statement of
Financial Standards No. 134 "Accounting for Mortgage-Backed Securities Retained
After the Securitization of Mortgage Loans Held for Sale by a Mortgage Banking
Enterprise," and No. 135 "Recission of FASB Statement No. 75" are not applicable
to us.

Year 2000 Issues

     Introduction.  Similar to other financial institutions, our operations are
particularly sensitive to potential problems arising from the inability of many
existing computer hardware and software systems and association applications to
process accurately information relating to any two-digit "date field" entries
referring to the year 2000 and beyond.  Many existing systems are constructed to
read such entries as referring to dates beginning with "19," rather than "20."
This set of issues is generally referred to as the "Year 2000" problem.  The
Federal Financial Institutions Examination Council, through the bank regulatory
agencies, has issued compliance guidelines requiring financial institutions to
develop and implement plans for addressing Year 2000 issues relevant to their
operations.

     State of Readiness.  We have implemented a detailed Year 2000 plan, as
required by our regulators, to evaluate Year 2000 compliance of our computer
systems and the equipment which supports our operations.  Also included in this
Year 2000 plan is a detailed review of the readiness of our service providers,
vendors, major fund providers, major borrowers, and companies with which we have
material investments.  As of  December 31, 1998, we had met all current target
objectives of the Year 2000 plan, and management believes that we will continue
to meet all future target objectives in accordance with the terms of the plan.

     Like many financial institutions, we rely upon computers for the daily
conduct of our business and for data processing generally.  As part of our
regular upgrading of computer systems, we purchased and installed new computers,
servers, and software.  We also upgraded all of our ATMs.  The vendor of our
core account processing system is executing its Year 2000 readiness plan in
cooperation with us and has certified that the system is Year 2000 compliant.

     In addition to our core account processing system, we rely on financial
accounting and mortgage loan origination systems that are computer-based, and
thus vulnerable to the Year 2000 issues.  We have also installed new financial
accounting, mortgage loan origination, and mortgage loan servicing systems which
are Year 2000 compliant as part of our computer upgrade.

     As a result of our core account processing system and the new financial
accounting, mortgage loan origination, and mortgage loan servicing systems,
management believes that we have resolved the Year 2000 issues with respect to
the most critical computer systems and applications.  Management has completed
the testing phase with respect to our computer systems and other equipment that
is Year 2000 sensitive, which includes equipment containing embedded
microprocessors or other technology related to the recognition of dates.

                                       62

 
     Because of our substantial progress made towards our Year 2000 conversion,
we do not anticipate that any additional significant changes will be required or
that the Year 2000 issue will pose significant operational problems for us.
However, if the necessary changes are not made or completed in a timely fashion
or unanticipated problems arise, the Year 2000 issue may take longer for us to
address and may have a material impact on our financial condition and results of
operations.

     We receive periodic updates from our third party service providers on the
status of their progress in remediation and testing.  These providers are also
subject to Year 2000 compliance examinations by the federal bank regulatory
agencies.  While these updates do not rise to the level of certification or
warranties, they do indicate what management believes to be satisfactory
progress toward a timely resolution of the Year 2000 issue by these providers.

     In addition to our interaction with major service providers, we have
contacted in writing every vendor, major fund providers, major borrowers, and
companies with which we have material investments, to evaluate their Year 2000
compliance plans and state of readiness and to determine the extent to which our
systems may be affected by the failure of others to remediate their own Year
2000 issues.  To date, we have received written responses from surveys
distributed from over 50% of such parties and we have not independently
confirmed any information received from other parties with respect to Year 2000
issues.  These other parties may not complete their Year 2000 conversion in a
timely fashion or they may suffer a Year 2000 business disruption that may
adversely affect our financial condition and results of operations.

     Costs to Address the Year 2000 Issue.  The new computer systems were
installed as a result of management's desire to keep us competitive by ensuring
that our systems take advantage of recent advances in technology.  Our costs to
achieve Year 2000 compliance are currently budgeted to be $50,000, and these
costs are not expected to have a material financial impact on us.  At December
31, 1998, we expensed $23,336 to Year 2000 compliance costs.  We have and intend
to continue to fund such costs from our operations.  However, as we progress
with our Year 2000 conversion and implement the necessary changes to our
systems, certain additional costs may be identified.  Additional costs could
have a material adverse effect on our financial condition and results of
operations.

     Risks of Year 2000 Issues.  To date, we have not identified any system
which presents a material risk of not being Year 2000 compliant in a timely
fashion or for which a suitable alternative cannot be implemented.  However, as
we progress with our Year 2000 conversion, we may identify systems which do
present a material risk of Year 2000 disruption.  Such disruption may include,
among other things, the inability to process and underwrite loan applications,
to credit deposits and withdrawals from customer accounts, to credit loan
payments or track delinquencies, to reconcile and record daily activity properly
or to engage in similar normal banking activities.  Additionally, if our
commercial customers are not Year 2000 compliant and suffer adverse effects on
their operations, their ability to meet their obligations to us could be
adversely affected.  Our failure to identify systems which require Year 2000
conversion that are critical to our operations or our failure or that of others
with which we do business to become Year 2000 compliant in a timely manner could
have a material adverse impact on our financial condition and results of
operations.  Moreover, to the extent that the risks posed by the Year 2000
problem are pervasive in data processing and transmission and communications
services worldwide, we cannot predict with any certainty that our operations
will remain materially unaffected after January 1, 2000 or on dates preceding
this date at which time post-January 1, 2000 dates become significant within our
systems.

                                       63

 
     Contingency Plans.  We have two types of contingency plans: Remediation and
Business Interruption.  Remediation Plans are designed to mitigate the risks
associated with the failure to complete renovation, validation, and
implementation of mission-critical systems successfully.  Business Interruption
Plans are plans of action to ensure our ability to continue functioning as a
business entity in the event of unanticipated systems failures at critical dates
before, on, or after the Year 2000.

     Remediation Plans:  Our Year 2000 conversion is expected to be completed
before any potential disruption to our business.  Moreover, we have developed
Year 2000 remediation contingency plans for mission-critical systems.  These
plans would be invoked in the event of anticipated failures of particular Year
2000 projects or sub-projects.  Such plans involve the designation of alternate
vendors to back up systems and would essentially constitute replacement of the
current Year 2000 remediation path with an alternate one.  Remediation plans
will be built in succeeding stages of detail and this process may, if management
deems appropriate, be halted at any point where the success of the base project
is clearly predictable.  We completed testing of our systems in 1998.

     Business Interruption Plans:  Those plans would be invoked if unanticipated
Year 2000 problems occur in production, similar to scenarios in disaster
recovery plans.  We have targeted the essential functions that may be adversely
affected, and have developed specific responses, ranging from the printing out
of records from the core banking system before January 1, 2000, to ensure that a
hard copy of the data is available in the event of a failure, to preparations
for failures of voice and data communications through the use of manual posting
and courier services, as well as ensuring that branches can process off-line for
a period of time.  Teams will be established for mobilization in case of
emergencies that threaten our viability, and require that certain resources be
available immediately for utilization.  We will continue to fine-tune these
plans, train staff to carry them out, and test them.  Staff will be trained to
follow the plans, in conjunction with our Year 2000 team, as they are trained to
follow disaster recovery plans in the event of a disaster.

     The discussion above contains certain forward-looking statements.  The
costs of the Year 2000 conversion, the date which we have set to complete such
conversion, and the possible risks associated with the Year 2000 issue are based
on our current estimates and are subject to various uncertainties that could
cause the actual results to differ materially from our expectations.  Such
uncertainties include, among others, our success in identifying systems that are
not Year 2000 compliant, the nature and amount of programming required to
upgrade or replace each of the affected systems, the availability of qualified
personnel, consultants and other resources, and the success of the Year 2000
conversion efforts of others.

                                       64

 
                          BUSINESS OF DOUGLAS FEDERAL


General

     We were originally organized in 1960 as a federally-chartered savings bank.
Our deposit accounts are insured to the maximum allowable amount by the Savings
Association Insurance Fund as administered by the Federal Deposit Insurance
Corporation.  In addition to our principal office, which is located in
Douglasville, Georgia, we serve our customers from a full-service banking
facility located in Lithia Springs, Douglas County, Georgia.

     We are a community-oriented savings institution whose principal business
consists of accepting retail deposits from the general public in our primary
market area.  Our primary market area for lending consists of Douglas and
Paulding Counties, Georgia.  We invest those deposits, together with funds
generated from operations and borrowings, primarily in one- to four-family
residential mortgage loans, construction loans, commercial real estate loans,
automobile loans and, to a much lesser extent, commercial loans and passbook
savings loans.  We also invest in government issued and sponsored mortgage-
backed securities, securities issued by the U.S. Government and agencies
thereof, and other investments permitted by applicable laws and regulations.

     We have a wholly-owned service subsidiary, Pinehurst Properties, LLC, that
holds our real estate owned and owns real property for residential development
purposes.  At December 31, 1998, Pinehurst Corporation, the predecessor of
Pinehurst Properties, LLC  had total assets of $1.9  million which consist of
subdivided residential real property located in Douglas County, Georgia.  See
"Subsidiary."

     At December 31, 1998, we had total assets of approximately $100.9 million,
total deposits of approximately $85.7 million, retained earnings of
approximately $9.7 million and had a tangible capital ratio of 7.88%, a core
capital ratio of 7.88% and a total risk-based capital ratio of 15.08%.  See
"Regulation and Supervision - Federal Savings Institution Regulation - Capital
Requirements."

     At December 31, 1998, our gross loan portfolio totaled $84.6 million, or
83.8% of the total assets, of which $73.1 million were one- to four-family
residential mortgage loans, $3.1 million were commercial real estate loans,
$416,000 were land and land development loans, $6.0 million were construction
and development loans, and $1.9 million were consumer loans, consisting
primarily of automobile loans.  We originate one- to four-family mortgage loans
generally secured by properties located in our primary market area.

     Our investment activities primarily consist of investments in mortgage-
backed securities and U.S. Government obligations.  At December 31, 1998, our
securities portfolio totaled $4.7 million, or 4.7% of total assets, of which
$3.7 million was categorized as available-for-sale.  At December 31, 1998, our
mortgage-backed securities portfolio totaled $1.0 million, or 1.0% of total
assets, of which all were classified as held-to-maturity and consisted entirely
of mortgage-backed securities, guaranteed or issued by governmental-sponsored
and federal agencies such as the Fannie Mae, Freddie Mac and Ginnie Mae.  Our
investment securities generally consist of U.S. Government or federal agency
obligations.  See "Investment Activities."

     At December 31, 1998, our deposit accounts totaled $85.7 million or 93.9%
of total liabilities, of which $35.2 million, or 41.1% were comprised of
passbook savings accounts, retail checking/NOW accounts, money market accounts
and commercial checking accounts.  In additional to core deposits, we had $50.5
million of certificate accounts, or 58.9% of total deposits, of which $12.8
million were certificates of deposit with balances of $100,000 or more.

                                       65

 
Market Area and Competition

     We are headquartered in Douglasville, Georgia and have been, and intend to
continue to be, a community-oriented financial institution.  Our primary market
area is comprised of the Counties of Douglas and Paulding, Georgia, which are
serviced through our main office and our other full service banking office.  Our
main office is located in downtown Douglasville, and our branch office is
located approximately 10 miles from our main office.  Based on the most recent
information available, we had approximately 13.41% of the total bank and thrift
deposits in Douglas County.

     Our primary market area consists principally of suburban and rural
communities with service, wholesale/retail trade, government and manufacturing
serving as the basis of the local economy.  Service jobs represent the largest
type of employment in our primary market area, with jobs in wholesale/retail
trade accounting for the second largest employment sector.  Douglasville is
located approximately 25 miles from Atlanta, Georgia and is accessible from
Interstate 20, a major Interstate running east to west through Georgia.  The
easy accessibility to Douglas County and its close proximity to Atlanta, Georgia
has resulted in the Douglas County being among one of the fastest growing areas
in the country in recent years.  Management believes that our market area
continues to show economic growth with stable to moderately increasing real
estate values.  Management hopes to capitalize on this high growth to expand our
market share.

     We face significant competition both in generating loans and in attracting
deposits.  Our primary market area is highly competitive and we face direct
competition from a significant number of financial institutions, many with a
statewide or regional presence and, in some cases, a national presence.  Many of
these financial institutions are significantly larger and have greater financial
resources than we have.  Our competition for loans comes principally from
commercial banks, savings banks, credit unions, mortgage brokers, mortgage
banking companies, and insurance companies.  In addition, we have recently faced
significant competition for first mortgage loans on new home construction from
builders who have been offering financing for purchasers of new homes in the
builders' development projects.  Our most direct competition for deposits has
historically come from savings, commercial banks, and credit unions.  In
addition, we face significant competition for deposits from non-bank
institutions such as brokerage firms and insurance companies in such instruments
as short-term money market funds, corporate and government securities funds,
mutual funds, and annuities.  Competition may also increase as a result of the
lifting of restrictions on the interstate operations of financial institutions.
We have also experienced significant competition from credit unions, which have
a competitive advantage because they do not pay state or federal income taxes.
Such competitive advantage has placed increased pressure on us with respect to
our loan and deposit pricing.

Lending Activities

     Loan Portfolio Composition.  Our loan portfolio consists primarily of first
mortgage loans secured by one- to four-family residences.

     The types of loans that we may originate are subject to federal laws and
regulations.  Interest rates we charge on loans are affected by the demand for
such loans, the supply of money available for lending purposes and the rates
offered by competitors.  These factors are, in turn, affected by, among other
things, economic conditions, monetary policies of the federal government,
including the Federal Reserve Board and legislative tax policies.

                                       66

 
     The following table sets forth the composition of our loan portfolio in
dollar amounts and as a percentage of the portfolio at the dates indicated.



                                                    At December 31,
                                   ------------------------------------------------------
                                             1998                          1997
                                   ------------------------------------------------------
                                                  Percent                        Percent
                                      Amount     of Total          Amount       of Total
                                   ----------   ----------       ---------     ----------
                                                    (Dollars in thousands)
                                                                    
Mortgage loans:                      $73,115      86.44%          $63,304        83.82%
 Residential:                          3,109       3.68             2,501         3.31
   One- to four-family                   416       0.49             2,369         3.14
Commercial real estate                 6,014       7.11             5,323         7.05
                                     -------     ------           -------       ------
   Land and land development          82,654      97.72            73,497        97.32
                                     -------     ------           -------       ------
   Construction and development        1,932       2.28             2,023         2.68
                                     -------     ------           -------       ------
Total loans                          $84,586     100.00%          $75,520       100.00%
                                                 ======                         ======
Less:                                                                 
  Unearned  discounts and                  
    deferred loan fees                   209                          224
  Allowance  for loan losses           1,000                          866
                                     -------                      -------
  Loan receivable, net               $83,377                      $74,430
                                     =======                      =======


     Loan Maturity.  The following table shows the remaining contractual
maturity of our loans at December 31, 1998.  The table does not include the
effect of future principal prepayments.

                                       67

 


                                                                       December 31, 1998
                                            --------------------------------------------------------------------
                                            One- to                Construction      Land and
                                             Four-   Commercial       and              Land                Total
                                            Family   Real Estate   Development     Development  Consumer   Loans
                                            -------  -----------   -----------     -----------  --------   -----
                                                                       (In thousands)
                                                                                        
Amounts due:
  One year or less........................   $13,333        $1,744      $5,986          284    $  475     $21,822
  After one year:
    More than one year to two years.......     1,095           544           8            -       189       1,836
    More than two years to five years.....     2,692           449          20          132     1,233       4,526
    More than five years..................   $55,995           372           -            -        35     $56,402
                                             -------        ------      ------       ------    ------     -------
      Total amount due....................   $73,115        $3,109      $6,014          416    $1,932      84,586
                                             =======        ======      ======          ===    ======
Less:
  Unearned discounts and deferred
  loan fees...............................                                                                    209
  Allowance for loan losses...............                                                                  1,000
Loans, net................................                                                                $83,377
                                                                                                          =======


     The following tables set forth at December 31, 1998, the dollar amount of
loans contractually due after December 31, 1999 and whether such loans have
fixed interest rates or adjustable interest rates.




                                                       Due after December 31, 1999
                                                ----------------------------------------
                                                   Fixed       Adjustable         Total
                                                ----------    -----------       --------
                                                             (In thousands)
                                                                       
Real estate loans:
  One- to four-family..........................  $48,942         $10,840         $59,782
  Commercial...................................    1,365               -           1,365
  Construction and development.................       28               -              28
  Land and land development....................      132               -             132
                                                 -------         -------         -------
       Total real estate loans.................   50,467          10,840          61,307

  Consumer loans...............................    1,457               -           1,457
                                                 -------         -------         -------

       Total Loans.............................  $51,924         $10,840         $62,764
                                                 =======         =======         =======



     Origination, Sale and Servicing of Loans.  Our mortgage lending activities
are conducted primarily by our loan personnel operating at our two offices.  
In-market loan originations are generated by our 

                                       68

 
marketing efforts, which include print, radio and television advertising, lobby
displays and direct contact with local civic organizations, as well as by our
present customers, walk-in customers and referrals from real estate agents,
brokers and builders. We underwrite loans we originate pursuant to our policies
and procedures and generally underwrite in accordance with Fannie Mae, Freddie
Mac, Federal Housing Administration, and Department of Veterans Affairs
underwriting standards. We originate both adjustable-rate and fixed-rate loans.
Our ability to originate fixed- or adjustable-rate loans is dependent upon the
relative customer demand for such loans, which is affected by the current and
expected future level of interest rates. In recent years, we have originated
primarily fixed-rate loans as a result of low customer demand for adjustable-
rate loans given the prevailing low interest rate environment.

     Generally, we hold loans we originate for investment, although we
frequently sell fixed-rate loans we originate through the secondary market.

     During the years ended December 31, 1998 and December 31, 1997, we
originated $37.5 million and $24.8 million of one- to four-family mortgage
loans, respectively.  On January 1, 1996, we implemented SFAS No. 122 pursuant
to which we may recognize the value of servicing rights as an asset.  In the
year ended December 31, 1998, the fair value of servicing rights under SFAS No.
122 and SFAS No. 125 were not material and were not recognized in the financial
statements for those periods.

     The following table sets forth loan originations, purchases, sales, and
principal repayments for the periods indicated:



                                                For the Year Ended at
                                           -------------------------------
                                                     December 31,
                                           -------------------------------
                                             1998                   1997
                                           --------               --------
                                                            
                                                   (In thousands)
Mortgage loans (gross):.................   $ 73,497               $ 74,297
                                           ========               ========
Beginning balance.......................     37,512                 24,806
  Mortgage loans originated.............      1,837                  3,886
    One- to four-family.................     20,115                 17,178
                                           --------               --------
    Commercial real estate..............     59,464                 45,870
    Construction and development
        Total mortgage loans
         originated

Loan Purchases..........................         -                      -
    Transfer of mortgage loans to              
     foreclosed real estate.............       (188)                  (311)
    Sales...............................    (11,887)               (12,295)
    Principal repayments................    (38,232)               (34,064)
                                           --------               --------
    Ending Balance......................     82,654                 73,497
                                           ========               ========
Consumer loans (gross):
  Beginning balance.....................   $  2,023               $  2,262
    Consumer loans originated...........        793                    514
    Principal repayments................       (884)                  (753)
                                           --------               --------
    Ending balance......................   $  1,932               $  2,023
                                           ========               ========


     One- to Four-Family Lending.  We currently offer both fixed-rate and
adjustable-rate mortgage ("ARM") loans with maturities of up to 30 years secured
by one- to four-family residences.  Substantially all of the residences securing
these loans are located in our primary market area.  One- to four-family

                                       69


 
mortgage loan originations are generally obtained from our in-house loan
representatives, from existing or past customers, and through referrals from
members of our local communities.  At December 31, 1998, our one- to four-family
mortgage loans totaled $73.1 million, or 86.44% of total loans.  Of the one- to
four-family mortgage loans outstanding at that date, 79.73% were fixed-rate
mortgage loans and 20.27% were ARM loans.

     We currently offer fixed-rate mortgage loans with terms from ten to
generally 30 years.  We generally sell approximately our fixed-rate loans with
maturities in excess of 15 years.  We do not purchase one- to four-family
mortgage loans.

     We currently offer one-year residential ARM loans with an interest rate
that adjusts annually based on the change in the relevant United States Treasury
index and ARM loans with an interest rate that adjusts every six months based on
the 11th District cost of funds.  We also offer loans that bear fixed rates of
interest for specified periods of time and, thereafter, adjust on an annual
basis.  These loans provide for up to a 2.0% periodic cap and a lifetime cap of
6.0% over the initial rate.  As a consequence of using caps, the interest rates
on these loans may not be as rate sensitive as our cost of funds.  Borrowers of
one-year residential ARM loans are generally qualified at a rate of 2.0% above
the initial interest rate.  We also offer ARM loans that are convertible into
fixed-rate loans with interest rates based upon the then current market rates.
ARM loans generally pose greater credit risks than fixed-rate loans, primarily
because as interest rates rise, the required periodic payment by the borrower
rises, increasing the potential for default.  However, as of December 31, 1998,
we had not experienced higher default rates on these loans relative to our other
loans.

     Generally, one- to four-family mortgage loans are underwritten according to
secondary market policies and guidelines.  Generally, we originate one- to four-
family residential mortgage loans in amounts up to 80.0% of the lower of the
appraised value or the selling price of the property securing the loan and up to
97.0% of the appraised value or selling price if private mortgage insurance is
obtained.  Mortgage loans we originate generally include due-on-sale clauses
which provide us with the contractual right to deem the loan immediately due and
payable in the event the borrower transfers ownership of the property without
our consent.  We require fire, casualty, title and, in certain cases, flood
insurance on all properties securing our real estate loans.

     Included in our one- to four-family loan portfolio are home equity loans.
We originate home equity loans that are secured by a lien on the borrower's
residence and generally do not exceed $250,000.  We use the same underwriting
standards for home equity loans as we use for one- to four-family residential
mortgage loans.  Home equity loans are generally originated in amounts which,
together with all prior liens on such residence, do not exceed 90.0% of the
appraised value of the property securing the loan.  The interest rates for home
equity loans either float at a stated margin over the prime rate or have fixed
interest rates.  As of December 31, 1998, we had $3.5 million, or 4.19% of our
total loan portfolio outstanding, in home equity loans.

     Commercial Real Estate Lending.  We originate commercial real estate loans
that are generally secured by properties used for business purposes such as
office buildings, schools, nursing homes, retail stores and churches located in
our primary market area.  We lend to local churches to fund construction of or
renovations to church facilities.  Such loans are adjustable rate mortgages and
fixed-rate loans with a maximum loan to value ratio of 80.0%.  We currently have
five church loans totaling $1.6 million in the aggregate.  All such loans are
performing in accordance with their terms.  Our commercial real estate
underwriting policies provide that commercial real estate loans may be made in
amounts up to 80.0% of the 

                                       70

 
appraised value of the property, subject to our current internal loan-to-one-
borrower limit, which at December 31, 1998 was $1.5 million.

     Commercial real estate loans generally have adjustable rates and terms to
maturity that do not exceed 15 years.  Our current lending guidelines generally
require that the loan to value ratio on property securing commercial real estate
loans and multi-family loans not exceed 80.0%.  Adjustable-rate commercial real
estate loans provide for interest at a margin over a designated index, often a
designated prime rate, with periodic adjustments, generally at frequencies of up
to five years.  In underwriting commercial real estate loans, we analyze the
financial condition of the borrower, the borrower's credit history, the
reliability and predictability of the net income generated by the property
securing the loan and the value of the property itself.  We generally require
personal guarantees of the borrowers in addition to the security property as
collateral for such loans.  Appraisals on properties securing commercial loans
we originate are performed by independent appraisers approved by our Board of
Directors.  At December 31, 1998, our largest commercial real estate loan was a
$728,000 loan secured by a local church and was performing in accordance with
its terms.  There were no multi-family loans outstanding at December 31, 1998.

     Commercial real estate loans generally present a higher level of credit
risk than loans secured by one- to four-family residences.  This greater credit
risk is due to several factors, including the concentration of principal in a
limited number of loans and borrowers, the effect of general economic conditions
on income-producing properties and the increased difficulty of evaluating and
monitoring these types of loans.  Furthermore, the repayment of loans secured by
commercial real estate and multi-family properties is typically dependent upon
the successful operation of the related real estate project.  If the cash flow
from the project is reduced (for example, if leases are not obtained or renewed,
or a bankruptcy court modifies a lease term, or a major tenant is unable to
fulfill its lease obligations), the borrower's ability to repay the loan may be
impaired and the value of the property may be reduced.  We seek to minimize
these risks through our underwriting standards.

     Construction and Development and Land and Land Development Lending.  We
originate construction loans for the development of residential and commercial
property, including speculative loans.  Construction loans are offered primarily
to experienced local developers and builders operating in our market area.  The
majority of our construction loans are originated to finance the construction by
developers and builders of one- to four-family residential real estate and, to a
lesser extent, multi-family and commercial real estate properties located in our
primary market area.  Construction loans are generally offered with terms of up
to 12 months and may be made in amounts of up to 75.0% of the appraised value of
the property on multi-family and commercial real estate construction and 80.0%
on one- to four-family residential construction.  Land loans are made in amounts
up to 60.0% of the appraised value of the land securing the loan.

     Construction loan proceeds are disbursed periodically in increments as
construction progresses and as inspections by our inspecting officers warrant.
At December 31, 1998, our largest loan balance with a single construction and
development loan borrower was $1.3 million.  At December 31, 1998, we had loans
of $953,672 to builders in connection with the real estate development
activities of our subsidiary, Pinehurst Properties, LLC.

     Speculative construction loans are made to home builders and are termed
"speculative" because the home builder does not have, at the time of loan
origination, a signed contract with a home buyer who has a commitment for
permanent financing with us or another lender for the finished home.  The home
buyer may be identified either during or after the construction period, with the
risk that the builder will have to debt 

                                       71

 
service the speculative construction loan and finance real estate taxes and
other carrying costs of the completed home for a significant time after the
completion of construction until the home buyer is identified. We lend to
approximately ___ local builders, many of whom may have only __________
speculative loans outstanding from us. We consider approximately __ builders as
core borrowers with several speculative loans outstanding at any one time.
Rather than originating lines of credit to home builders to construct several
homes at once, we originate and underwrite a separate loan for each home.
Speculative construction loans are originated for a term of 12 months, with
interest rates ranging from ____% to ____% above the prime lending rate, and
with a loan-to-value ratio of no more than 80.0% of the appraised estimated
value of the completed property. At December 31, 1998, we had ___ borrowers with
aggregate outstanding speculative loan balances of $2.7 million, all of which
were performing according to their respective terms and the largest of which
amounted to $____ million.

     Construction financing is generally considered to involve a higher degree
of credit risk than long-term financing or improved, owner-occupied real estate.
Risk of loss on a construction loan is dependent largely upon the accuracy of
the initial estimate of the property's value at completion of construction or
development compared to the estimated cost (including interest) of construction
and other assumptions, including the estimated time to sell residential
properties.  If the estimated value proves to be inaccurate, we may be
confronted with a property, when completed, having a value which is insufficient
to assure full repayment.  We seek to minimize this risk through our
underwriting standards.

     Consumer Lending.  Consumer loans at December 31, 1998 amounted to $1.9
million, or 2.28% of our total loans and consisted primarily of automobile loans
(new and used) and loans secured by savings accounts.  Such loans are generally
originated in our primary market area and generally are secured by deposit
accounts, personal property and automobiles.  These loans are typically shorter
term and generally have higher interest rates than one- to four-family mortgage
loans.  Historically, we have not advertised our consumer loans and have made
these loans only to existing customers.

     Loans secured by rapidly depreciable assets such as automobiles or that are
unsecured entail greater credit risks than one- to four-family residential
mortgage loans.  In such cases, repossessed collateral for a defaulted loan may
not provide an adequate source of repayment of the outstanding loan balance,
since there is a greater likelihood of damage, loss or depreciation of the
underlying collateral.  Further, consumer loan collections on these loans are
dependent on the borrower's continuing financial stability and, therefore, are
more likely to be adversely affected by job loss, divorce, illness or personal
bankruptcy.  Finally, the application of various federal and state laws,
including federal and state bankruptcy and insolvency laws, may limit the amount
which can be recovered on such loans in the event of a default.  At December 31,
1998, we did not have any loans 90 days or more delinquent.

     Loan Approval Procedures and Authority.  Our Board of Directors establishes
our lending policies.  Such policies provide that our President, Senior Vice
President and other Vice Presidents may approve installment loans up to $25,000
and personal loans up to $5,000.  Our Executive Committee may approve loans in
excess of these limits.  Our Executive Committee approves all new loans over
$300,000 and all maturing loans with aggregate balances over $500,000.  We have
loan review personnel who submit a written report to the Executive Committee and
the full Board of Directors each quarter, evaluating the quality and trend of
the loan portfolio.  Our loan review personnel are independent of loan officers
and lending responsibilities.

                                       72

 
Delinquent Loans, Classified Assets and Real Estate Owned

     Delinquencies and Classified Assets.  Reports listing all delinquent
accounts are generated and reviewed by management on a monthly basis and the
Board of Directors performs a monthly review of all loans or lending
relationships delinquent 60 days or more and all REO.  The procedures we take
with respect to delinquencies vary depending on the nature of the loan and cause
of delinquency and whether the borrower is habitually delinquent.  When a
borrower fails to make a required payment on a loan, we take a number of steps
to have the borrower cure the delinquency and restore the loan to current
status.  We generally send the borrower a written notice of non-payment after
the loan is first past due.  Our guidelines provide that telephone, written
correspondence and/or face-to-face contact will be attempted to ascertain the
reasons for delinquency and the prospects of repayment.  When contact is made
with the borrower at any time before foreclosure, we usually attempt to obtain
full payment, work out a repayment schedule with the borrower to avoid
foreclosure or, in some instances, accept a deed in lieu of foreclosure.  In the
event payment is not then received or the loan not otherwise satisfied,
additional letters and telephone calls generally are made.  If the loan is still
not brought current or satisfied and it becomes necessary for us to take legal
action, which typically occurs after a loan is 60 days or more delinquent, we
will commence foreclosure proceedings against any real property that secures the
loan.  If a foreclosure action is instituted and the loan is not brought
current, paid in full, or refinanced before the foreclosure sale, the property
securing the loan generally is sold at foreclosure and, if purchased by us,
becomes real estate owned and is sold by us as soon as possible.

     Federal regulations and our Asset Classification Policy require that we
utilize an internal asset classification system as a means of reporting problem
and potential problem assets.  We have incorporated the Office of Thrift
Supervision internal asset classifications as a part of our credit monitoring
system.  We currently classify problem and potential problem assets as
"Substandard," "Doubtful" or "Loss" assets.  An asset is considered
"Substandard" if it is inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the "distinct possibility"
that the insured institution will sustain "some loss" if the deficiencies are
not corrected.  Assets classified as "Doubtful" have all of the weaknesses
inherent in those classified "Substandard" with the added characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently existing facts, conditions and values, "highly questionable and
improbable."  Assets classified as "Loss" are those considered "uncollectible"
and of such little value that their continuance as assets without the
establishment of a specific loss reserve is not warranted.  Assets which do not
currently expose the insured institution to sufficient risk to warrant
classification in one of the aforementioned categories but possess weaknesses
are required to be designated "Special Mention."

     When an insured institution classifies one or more assets, or portions
thereof, as Substandard or Doubtful, it is required to establish a general
valuation allowance for loan losses in an amount deemed prudent by management.
General valuation allowances represent loss allowances which have been
established to recognize the inherent risk associated with lending activities,
but which, unlike specific allowances, have not been allocated to particular
problem assets.  When an insured institution classifies one or more assets, or
portions thereof, as "Loss," it is required either to establish a specific
allowance for losses equal to 100% of the amount of the asset so classified or
to charge off such amount.

     A savings institution's determination as to the classification of its
assets and the amount of its valuation allowances is subject to review by the
Office of Thrift Supervision which can order the establishment of additional
general or specific loss allowances.  The Office of Thrift Supervision, in
conjunction with the other federal banking agencies, has adopted an interagency
policy statement on the allowance for loan and lease losses.  The policy
statement provides guidance for financial institutions on both 

                                       73

 
the responsibilities of management for the assessment and establishment of
adequate allowances and guidance for banking agency examiners to use in
determining the adequacy of general valuation guidelines. Generally, the policy
statement recommends that institutions have effective systems and controls to
identify, monitor and address asset quality problems; that management has
analyzed all significant factors that affect the collectibility of the portfolio
in a reasonable manner; and that management has established acceptable allowance
evaluation processes that meet the objectives set forth in the policy statement.
Although management believes that, based on information currently available to
it at this time, its allowance for loan losses is adequate, actual losses are
dependent upon future events and, as such, further additions to the level of
allowances for loan losses may become necessary.

     Our Investment Committee reviews and classifies our assets on a regular
basis and the Board of Directors reviews the results of the reports on a
quarterly basis.  We classify assets in accordance with the management
guidelines described above.  At December 31, 1998, we had $1.2 million, or 1.19%
of total assets, designated as Substandard.  At such date, no assets were
classified as Doubtful or Loss in accordance with Office of Thrift Supervision
regulations.  As of December 31, 1998, we did not have any classified loans
designated as Special Mention.

     Non-Performing Assets and Impaired Loans.  The following table sets forth
information regarding non-accrual loans and real estate owned.  At December 31,
1998, we had $228,000 of real estate owned.  It is our policy to cease accruing
interest on loans 90 days or more past due and to charge-off all accrued
interest.  We do, however, continue accruing interest on loans 90 days or more
past due that are in the process of being renewed or extended.  We believe that
all loans on nonaccrual status are well secured and have provided, when
necessary, for allocated reserves to bring specific loans to their net
realizable value.  Each nonaccruing loan at December 31, 1998 is in process of
collection.  For the years ended December 31, 1998 and 1997, no interest income
was recorded on nonaccrual loans.  For the years ended December 31, 1998 and
1997, the amount of additional interest income that would have been recognized
on nonaccrual loans if such loans had continued to perform in accordance with
their contractual terms was $63,000 and $87,000, respectively.  In 1993, we
adopted SFAS No. 114, "Accounting by Creditors for Impairment of a Loan" ("SFAS
No. 114"), as amended by SFAS No. 118.  There were loans totaling $983,000 that
met the definition of impaired loans, per SFAS 114 at December 31, 1998.  This
compares to $1.1 million for December 31, 1997.

                                       74

 


                                                               At December 31,
                                                       ---------------------------
                                                          1998               1997
                                                                     
                                                           (Dollars in thousands)
Non-accrual loans(1):                                  
    Mortgage loans:                                    
      One- to four-family.............................. $  532              $  612
      Commercial real estate...........................    444                 470
      Construction and development.....................      -                   -
      Land and development.............................      7                   -
    Consumer and other loans...........................      -                   -
      Total non-accrual loans..........................    983               1,082
    Loans 90 days or more past due and accruing:       
    Construction and development.......................      -                   -
    Land and land development..........................      -                   -
      Total accruing loans 90 days or more past due....      -                   -
Total non-performing loans.............................    983               1,082
Total foreclosed real estate...........................    228                 353
                                                        ------              ------
Total non-performing assets............................ $1,211               1,435
                                                        ======              ======
Restructured loans.....................................      -                   -
Non-performing loans to total loans....................   1.16%               1.43%
                                                        ======              ======
Non-performing assets to total assets..................   1.20%               1.57%
                                                        ======              ======


     _________
     (1)  Loans are presented before allowance for loan losses.

     There were no restructured loans at December 31, 1998.  Restructured loans
would include loans that were modified while delinquent.  Although the amount
due under these loans would normally not be modified from the terms of the loans
when originated, certain adjustments may be made to these loans to help the
borrower make payments while the loans are delinquent and to enable us to avoid
foreclosure proceedings.

     Allowance for Loan Losses.  The allowance for loan losses is established
through a provision for loan losses based on management's evaluation of the
risks inherent in our loan portfolio and the general economy.  The allowance for
loan losses is maintained at an amount management considers adequate to cover
estimated losses on loans which are deemed probable and estimable based on
information currently known to management.  The allowance is based upon a number
of factors, including economic conditions, actual loss experience and industry
trends.  In addition, various regulatory agencies, as an integral part of their
examination process, periodically review our allowance for loan losses.  Such
agencies may require us to make additional provisions for estimated loan losses
based upon judgments different from those of management.  As of December 31,
1998, our allowance for loan losses was 1.18% of total loans as compared to
1.15% as of December 31, 1997.  We had non-performing loans of $983,000 at
December 31, 1998.  We will continue to monitor and modify our allowances for
loan losses as conditions dictate.  While management believes our allowance for
loan losses is sufficient to cover losses inherent in our loan portfolio at this
time, no assurances can be given that our level of allowance for loan losses
will be sufficient to cover loan losses incurred by us or that future
adjustments to the allowance for loan losses will not be necessary if economic
and other conditions differ substantially from the economic and other conditions
used by management to determine the current level of the allowance for loan
losses.

                                       75

 
     The following table sets forth activity in our allowance for loan losses
for the periods as indicated.



                                                                      At or For the Year Ended December 31,
                                                                      -------------------------------------
                                                                        1998                         1997
                                                                      --------                     --------
                                                                              (Dollars in thousands)
                                                                                                
Balance at beginning of period                                         $  866                       $ 784
Provision for loan losses                                                 108                          60
Charge-offs:
  Mortgage loans:
    One- to four-family                                                     -                           -
    Commercial real estate                                                  -                           -
    Construction and development                                            -                           -
  Consumer loans                                                           (1)                          -
                                                                       ------                       -----
    Total charge-offs                                                      (1)                          -
Recoveries(1)                                                              27                          22
                                                                       ------                       -----
Balance at end of period                                               $1,000                       $ 866
                                                                       ======                       =====
Ratio of net recoveries during the period to average
  net loans outstanding during the period                                 .03%                        .03%
                                                                       ======                       =====
Ratio of allowance for loan losses to total loans
  receivable at the end of the period                                    1.18%                       1.15%
                                                                       ======                       =====
Ratio of allowance for loan losses to non-performing
  loans at the end of the period                                       101.73%                      80.04%
                                                                       ======                       =====

____________
(1)  Consists of lease recoveries in a bankruptcy.

                                       76

 
     The following table sets forth our percent of allowance for loan losses to
total allowance for loan losses and the percent of loans to total loans to total
loans in each of the categories listed at the dates indicated.



                                                                December 31,
                        -----------------------------------------------------------------------------------------------
                                             1998                                          1997                      
                        --------------------------------------------   ------------------------------------------------
                                                         Percent                                           Percent    
                                                        of Loans                                          of Loans    
                                       Percent of        in Each                        Percent of         in Each    
                                       Allowance        Category                         Allowance        Category    
                                       to Total         to Total                         to Total         to Total    
                          Amount       Allowance          Loans           Amount         Allowance          Loans     
                        ----------   ------------     ------------     ------------    -------------     ----------- 
                                                                                       
                                                      (Dollars in thousands)
One- to four-family(1)..  $  593           59.30%           86.44%            $496           57.27%           83.82%

Commercial real estate..     193           19.30             3.68              163           18.82             3.31

Construction and
   development..........     130           13.00             7.11              116           13.40             7.05

Land and land 
   development..........      14            1.40              .49               48            5.54             3.14

Consumer loans..........      70            7.00             2.28               43            4.97             2.68
                          ------          ------           ------             ----          ------           ------

Total allowance.........  $1,000          100.00%          100.00%            $866          100.00%          100.00%
                          ======          ======           ======             ====          ======           ======

________________

(1) Includes home equity lines of credit.

     Real Estate Owned. At December 31, 1998, we had $228,000 of real estate
owned. At December 31, 1998, real estate owned consisted of two one- to four-
family properties. When we acquire property through foreclosure or by deed in
lieu of foreclosure, it is initially recorded at the lower of the recorded
investment in the corresponding loan or the fair value of the related assets at
the date of foreclosure, less costs to sell. Thereafter, if there is a further
deterioration in value, we provide for a specific valuation allowance and charge
operations for the diminution in value. It is our policy to have obtained an
appraisal on all real estate subject to foreclosure proceedings before the time
of foreclosure. It is our policy to require appraisals on foreclosed properties
and conduct inspections on foreclosed properties.

Investment Activities

     We are authorized to invest in various types of liquid assets, including
U.S. Treasury obligations with terms of five years or less, U.S. Agency
obligations, including mortgage-backed securities with terms of five years or
less rated by a highly regarded rating service, such as Standard & Poors, as AA
or better with certain certificates of deposit of insured banks and savings
institutions, corporate obligations

                                       77

 
up to a maximum of 1.0% of our total assets that have terms of five years or
less and are rated by a highly regarded rating service, such as Standard &
Poors, as AA or better. We are also authorized to invest in mutual funds whose
assets conform to the investments that we are otherwise authorized to make
directly. In addition, at December 31, 1998, we owned approximately $1.2 million
of equity securities. At December 31, 1998, the equity securities consisted of
Freddie Mac and Fannie Mae stock.

     Generally, our investment policy is to invest funds among various
categories of investments and maturities based upon our need for liquidity, to
achieve the proper balance between our desire to minimize risk and maximize
yield, and, to a much lesser extent, to provide collateral for borrowings and to
fulfill our asset/liability management policies.  To date, our investment
strategy has been directed toward high-quality assets (primarily U.S. Treasury
obligations, federal agency obligations and high grade corporate debt
securities) with short and intermediate terms (five years or less) to maturity.
At December 31, 1998, the weighted average term to maturity for investment
securities available-for-sale and mortgage-backed and related securities held-
to-maturity was 4.2 years and 21.0 years, respectively.  See "Notes to Financial
Statements" for information regarding the maturities of our securities.

     Management determines the appropriate classification of securities at
the time of purchase.  If management has the intent and ability to hold debt
securities to maturity, they are stated at amortized cost.  If securities are
purchased for the purpose of selling them in the near term, they are classified
as trading securities and are reported at fair value with unrealized holding
gains and losses reflected in current earnings.  All other debt and equity
securities are classified as securities available for sale and are reported at
fair value, with net unrealized gains or losses reported, net of income taxes,
as a separate component of equity.  As a member of the Federal Home Loan Bank of
Atlanta, we are required to hold Federal Home Loan Bank of Atlanta stock which
is carried at cost since there is no readily available market value.
Historically, we have not held any securities considered to be trading
securities.

     The following table sets forth certain information regarding the
amortized cost and fair value of our securities at the dates indicated.



                                                            At December 31,
                                             -----------------------------------------------
                                                        1998                     1997
                                             ----------------------    ---------------------  
                                              Amortized       Fair     Amortized      Fair
                                                Cost         Value       Cost         Value
                                             -----------   --------    ----------   --------
                                                              (In thousands)
                                                                        
Investment securities, available-for-sale:(1)
  U.S. Treasury and agency obligations        $2,492        $2,504      $1,487        $1,500
  Equity Securities                            1,167         1,203       1,093         1,167
                                              ------        ------      ------        ------
Total investment securities                   $3,659        $3,707      $2,580        $2,667
                                              ======        ======      ======        ======


                                       78

 
     The following table sets forth certain information regarding the
amortized cost and fair values of our mortgage-backed and mortgage-related
securities, all of which were classified as held-to-maturity at the dates
indicated.




                                                                  At December 31,                                     
                                                      -----------------------------------------
                                                             1998                  1997                    
                                                      ------------------    -------------------
                                                      Amortized   Fair      Amortized    Fair         
                                                        Cost      Value        Cost      Value         
                                                      ---------  -------    ---------   -------
                                                                                             
                                                                 (In thousands)
Investment securities, available-for-sale:(1)

U.S. Treasury and agency obligations               $   --         $   --    $3,001     $2,987

Mortgage-backed securities held-to-maturity:      

Fixed rate:

  FHLMC pass-through securities                     1,042         1,071     1,374      1,418
                                                   ------         ------    ------     ------
Total mortgage-backed securities                   $1,042         $1,071    $4,375     $4,405
                                                   ======         ======    ======     ======



     The following table sets forth our mortgage-backed securities activities 
for the periods indicated.


                                                      For the Year Ended
                                                          December 31,
                                             -----------------------------------
                                                 1998                    1997
                                             -----------              ----------
                                                               
                                                         (In thousands)
Mortgage-backed securities:

  At beginning of period                        $1,374                   $1,497

    Mortgage-back securities purchased              --                       --

    Mortgage-backed securities sold                 --                       --

    Amortization and repayments                   (332)                    (123)

Balance of mortgage-backed                      $1,042                   $1,374
 securities at end of period                    ======                   ======


     The table below sets forth certain information regarding the carrying
amount, weighted average yields and contractual maturities of our investment
securities, and mortgage-related securities as of December 31, 1998.

                                       79

 


                                                                       December 31, 1998                                     
                                    ---------------------------------------------------------------------------------------   
                                          One Year or Less              One to Five Years            Five to Ten Years       
                                    -----------------------------  ----------------------------  --------------------------  
                                                      Weighted                      Weighted                    Weighted     
                                       Carrying        Average       Carrying        Average      Carrying       Average     
                                        Amount          Yield         Amount          Yield        Amount         Yield      
                                    --------------  -------------  -------------  -------------  -----------  -------------  
                                                                                                        
                                                                    (Dollars in thousands)                                    
Investment securities,           
 available-for-sale              
  U.S. Treasury and agency  
   obligations                          $   --            --  %        $2,005          6.25%         $499          6.08%
  Equity securities                      1,203          0.78              --             --            --            --
                                        ------         -----           -----          -----          ----          ----
    Total investment  securities        $1,203          0.78%          $2,005          6.25%         $499          6.08%
                                        ======          ====           ======         -----          ----          ====
                                 
Mortgage-backed securities held- 
  to-maturity:                   
 FHLMC pass through securities         $   --             --%          $   26         10.50%         $175          8.00%
                                       =======         =====           ======         =====          ====          ====





                                                                       December 31, 1998                                   
                                    ---------------------------------------------------------------------------------------
                                         More than Ten Years                                       Total
                                    -----------------------------     Average       ---------------------------------------
                                                      Weighted       Remaining                                 Weighted
                                       Carrying        Average       Years to        Carrying      Market       Average    
                                        Amount          Yield        Maturity         Amount       Value         Yield     
                                    --------------  -------------  -------------  -------------  -----------  ------------- 
                                                                 (Dollars in thousands)   
                                                                                              
Investment securities,  
 available-for-sale     
  U.S. Treasury and agency  
    obligations                         $   --           --%           4.2            $2,504       $2,504         6.22%
  Equity securities                         --           --%            --             1,203        1,203         0.78
                                        ------         -----          ----            ------       ------         ----
     Total investment securities        $   --                         4.2            $3,707       $3,707         4.45%
                                        ======                                        ======       ======         ====

Mortgage-backed securities held-  
  to-maturity:                    
 FHLMC pass through securities          $  841         7.83%          21.0            $1,042       $1,071         7.93%
                                        ======         ====          =====            ======       ======         ====
 

Sources of Funds

     General.  Deposits, loan repayments and prepayments, maturities of
securities and cash flows generated from operations are the primary sources of
our funds for use in lending, investing and for other general purposes.

     Deposits.  We offer a variety of deposit accounts with a range of interest
rates and terms.  Our deposits consist of passbook and statement savings
accounts, money market accounts, transaction accounts and time deposits
currently ranging in terms from one to five years.  At December 31, 1998, the
balance of core deposits (savings and money market accounts) represented 41.1%
of total deposits.  The flow of deposits is influenced significantly by general
economic conditions, changes in money market rates, prevailing interest rates
and competition.  Our deposits are obtained predominantly from the areas
surrounding our offices.   We have historically relied primarily on providing a
higher level of customer service and long-standing relationships with customers
to attract and retain these deposits and also rely on competitive pricing
policies and advertising; however, market interest rates and rates offered by
competing financial institutions significantly affect our ability to attract and
retain deposits.  We have become more susceptible to short-term fluctuations in
deposit flows, as customers have become more interest rate conscious.  We manage
the pricing of our deposits in keeping with our asset/liability management,
liquidity and 

                                       80

 
profitability objectives. Based on our experience, we believe that our passbook
and statement savings, money market accounts and transaction accounts are
relatively stable sources of deposits. Our time deposits have been a relatively
stable source of funds as well, including the $39.0 million of certificates of
deposit maturing in one year or less; however, our ability to attract and
maintain time deposits and the rates paid on these deposits has been and will
continue to be significantly affected by market conditions. We are seeking
opportunities to increase transaction deposit accounts through aggressive
advertising, offering ATM services, and offering interest on such accounts. We
also intend to expand our deposit products to attract new customers, including
local businesses.

     The following table presents our deposit activity for the periods
indicated:



                                                     For the Year Ended
                                                         December 31,
                                                  -------------------------
                                                    1998             1997
                                                  ---------        --------
                                                       (In thousands)
                                                               
                                                       
      Net increase before interest credited          $6,763         $3,593

      Interest credited                               3,046          2,830
                                                     ------         ------

          Net increase in deposits                   $9,809         $6,423
                                                     ======         ======

 


      At December 31, 1998, we had $12.8 million in certificate accounts in 
amounts of $100,000 or more maturing as follows:

 
 
                                                                Amount
                                                            --------------
                                                            (In thousands)

                                                          
3 months or less                                                $ 3,596
Over 3 through 6 months                                           1,818
Over 6 through 12 months                                          5,568
Over 12 months                                                    1,774
                                                                -------
    Total                                                       $12,756
                                                                =======
 

                                       81

 
     The following table sets forth the distribution of our deposit accounts as
of the dates indicated and the weighted average interest rates on each category
of deposits presented.



                                                                        At December 31,
                                          ----------------------------------------------------------------------------
                                                             1998                                   1997
                                          -------------------------------------   ------------------------------------
                                                         Percent      Weighted                  Percent     Weighted
                                                        of Total       Average                 of Total      Average
                                           Balance      Deposits        Rate       Balance     Deposits       Rate
                                          ----------  -------------  -----------  ----------  -----------  -----------
                                                                                         
                                                                       (Dollars in thousands)
Noninterest bearing demand.................. $ 3,826          4.46%          - %     $ 2,281        3.01%          - %
Interest bearing demand and savings.........  31,350         36.59         3.96       24,959       32.89         3.51
                                             -------        ------                   -------       -----
  Total.....................................  35,176         41.05         3.53       27,240       35.90         3.22
                                             -------        ------         ----      -------       -----         ----
Certificate accounts (1)(2):
  Within 12 months..........................  39,032         45.56         5.52       37,611       49.57         5.76
  Over 12 months through 36 months..........   8,355          9.75         5.83        7,982       10.52         5.90
  Over 36 months............................   3,123          3.64         6.04        3,044        4.01         6.06
                                             -------        ------         ----      -------       -----         ----
  Total certificate accounts................  50,510         58.95         5.60       48,637       64.10         5.80
                                             -------        ------         ----      -------       -----         ----
  Total deposits............................ $85,686        100.00%        4.75%     $75,877       100.0%        4.87%
                                             =======        ======         ====      =======       =====         ====

________________

(1)  Based on remaining maturity of certificates.
(2)  Includes retirement accounts such as IRA and Keogh accounts.

     The following table presents by various rate categories, the amount of
certificate accounts outstanding at the dates indicated and the periods to
maturity of the certificate accounts outstanding at December 31, 1998.

                                       82

 


                             Period to Maturity from
                                December 31, 1998
                    -------------------------------------- 
                                                                   At December 31,
                                                                --------------------
                     Less than       One to         Over         
                        One          Three         Three         
                       Year          Years         Years         1998         1997    
                    -----------    ----------    --------       --------    --------
                                                             
                                                (Dollars in thousands)
Certificate                      
 Accounts:                       
0 to 4.00%           $    30       $    22          $            $    52     $    36
4.01% to 5.00%...      3,732           229            31           3,992         949
5.01% to 6.00%...     33,696         7,476           811          41,983      40,755
6.01% to 7.00%...      1,332         2,580           108           4,020       6,161
7.01% to 8.00%...        241           180            42             463         732
8.01% to 9.00%...         --            --            --              --           4
     Total.......    $39,031       $10,487          $991         $50,510     $48,637
                     =======       =======          ====         =======     =======


     Borrowings.  As part of our operating strategy, we have utilized advances
from the Federal Home Loan Bank as an alternative to retail deposits to fund our
operations when borrowings are less costly and can be invested at a positive
interest rate spread or when we need additional funds to satisfy loan demand.
By utilizing Federal Home Loan Bank advances, which possess varying stated
maturities, we can meet our liquidity needs without otherwise being dependent
upon retail deposits and revising our deposit rates to attract retail deposits,
which have no stated maturities, except for certificates of deposit, which are
interest rate sensitive and which are subject to withdrawal from us at any time.
These Federal Home Loan Bank advances are collateralized primarily by certain of
our mortgage loans and secondarily by our investment in capital stock of the
Federal Home Loan Bank.  Federal Home Loan Bank advances are made pursuant to
several different credit programs, each of which has its own interest rate and
range of maturities.  The maximum amount that the Federal Home Loan Bank will
advance to member institutions, including us, fluctuates from time to time in
accordance with the policies of the Federal Home Loan Bank.  See "Regulation and
Supervision - Federal Home Loan Bank System."  At December 31, 1998, we had $5.0
million in outstanding advances from the Federal Home Loan Bank.  We have
borrowing capacity at December 31, 1998 of $8.5 million.

     The following table sets forth certain information regarding our borrowed
funds at or for the periods ended on the dates indicated:

                                       83

 


                                                        At or For the Year Ended
                                                              December 31,
                                                       --------------------------
                                                           1998           1997
                                                       ---------       ----------
                                                                  
                                                       (In thousands)
FHLB advances:
  Average balance outstanding (monthly)................. $5,307           $4,833
  Maximum amount outstanding at any month-end during                      
   the period...........................................  6,000            6,000
  Balance outstanding at end of period..................  5,000            6,000
  Weighted average interest rate during period..........   5.75             4.92
  Weighted average interest rate at end of period.......   5.60             6.49


Subsidiary

     Our service corporation subsidiary, Pinehurst Properties, LLC, successor by
merger on April __, 1999 to Pinehurst Corporation, is involved in the
development of residential real estate. Pinehurst Properties is involved in two
developments. One is a gated residential community consisting of 33 lots, of
which 16 had been sold as of December 31, 1998. The second development is a more
traditional subdivision project that has been divided into two phases; Phase I
consists of 61 lots and Phase II consists of 81 lots. As of December 31, 1998,
none of the lots in this development had been sold. Douglas Federal had made
loans totaling approximately $1.9 million in the aggregate as of December 31,
1998, to builders to finance the construction of single-family homes on lots
sold by Pinehurst Corporation, the predecessor of Pinehurst Properties, LLC.

Properties

     We conduct our business through an executive and one other full service
branch office.  We own both offices.  The following table sets forth information
regarding our properties.


 
                                             Original Year    Net Book Value of Property
                 Location                       Acquired           at December 31, 1998
                 --------                    -------------    --------------------------
                                                        
Executive/Main Branch Office:
     8458 Campbellton Street
     Douglasville, Georgia  30134-1803      September 1969           $150,000
 
Branch Office:
     1855 Thornton Road
     Lithia Springs, Georgia  30122-2619    June 1973                $158,000
 


                                       84

 
     We also own property for possible branch expansion or a new main office
located at Chapel Hill Road and Interstate 20, Douglasville, Georgia. The net
book value of this property as of December 31, 1998 is $246,000. Our subsidiary,
Pinehurst Properties, LLC, owns approximately 80 acres of real property located
in Douglasville, Georgia, that has been subdivided and is being currently
developed and sold as residential lots. We also own property for possible branch
expansion located at Douglas Boulevard and Brightstar Road in Douglasville. The
net book value of this property as of December 31, 1998, is $400,606.

Legal Proceedings

     We are not involved in any pending legal proceedings other than routine
legal proceedings occurring in the ordinary course of business.  Such routine
legal proceedings, in the aggregate, are believed by management to be immaterial
to our financial condition or results of operations.

Personnel

     As of March 1, 1999, we had 35 full-time employees and 4 part-time
employees.  The employees are not represented by a collective bargaining unit
and we consider our relationship with our employees to be good.  See "Management
of Douglas Federal - Benefits Plans" for a description of certain compensation
and benefit programs offered to our employees.

                                       85

 
                          MANAGEMENT OF FIRST DEPOSIT

Directors of First Deposit

     The Board of Directors of First Deposit is divided into three classes, two
of which contains three persons and one of which contains two persons.  The
directors will be elected by First Deposit's shareholders for staggered three
year terms, or until their successors are elected and qualified.  One class of
directors, consisting of Messrs. Boyd and J. Fowler, has a term of office
expiring at the first annual meeting of shareholders, a second class, consisting
of Messrs. King, Zellars and A. Fowler, has a term expiring at the second annual
meeting of shareholders and a third class, consisting of Messrs.  Abercrombie,
Higgins and Belyeu, has a term of office expiring at the third annual meeting of
shareholders.  The biographical information of each director is contained in
"Management of Douglas Federal - Biographical Information."  It is currently
intended that directors of First Deposit will receive no additional fees for
their services as directors of First Deposit.

Executive Officers of First Deposit

     The following individuals are executive officers of First Deposit and hold
the offices indicated opposite their names.  The biographical information for
each executive officer is contained in  "Management of Douglas Federal -
Biographical Information."



Name                    Position(s) Held With First Deposit
- ----                    --------------------------------------
                     
Danny A. Belyeu         Chairman of the Board of Directors
Alpha A. Fowler, Jr.    Vice Chairman of the Board of Directors
J. David Higgins        President, Chief Executive Officer and Treasurer
John L. King            Senior Vice President and Chief Financial Officer
Patricia Owen           Secretary


     The executive officers of First Deposit are elected annually and hold
office until their respective successors have been elected and qualified or
until death, resignation, retirement or removal by the Board of Directors.

     Since the formation of First Deposit, none of the executive officers,
directors or other personnel has received remuneration from First Deposit.
Information concerning the principal occupations, employment and other
information concerning the directors and officers of First Deposit during the
past five years is described in "Management of Douglas Federal - Biographical
Information."

                                       86

 
                         MANAGEMENT OF DOUGLAS FEDERAL

Directors

     The directors of First Deposit are also our directors. Our current
directors will remain directors of Douglas Federal after the conversion.  The
following table sets forth certain information regarding our Board of Directors.



                                                                                                         
                                                                                                         
                                            Position(s) Held         Director               Term         
Name                       Age (1)               With Us               Since               Expires      
- -------------------  --------------------  -------------------  -------------------  ------------------- 
                                                                         
Alpha A. Fowler, Jr.                  78   Chairman and Chief                  1960                 2000
                                           Executive Officer
J. David Higgins                      61   President, Treasurer                1990                 2001 
John L. King                          46   Senior Vice President, Controller   1993                 2000 
                                           and Director                                                  
Mac C. Abercrombie, Jr.               69   Director                            1993                 2001 
Danny A. Belyeu                       54   Director                            1979                 2001 
Carlton H. Boyd                       67   Director                            1984                 2002 
Joseph H. Fowler                      47   Director                            1984                 2002 
John B. Zellars                       75   Director                            1990                 2000 

________________
(1)  As of February 10, 1999.

Executive Officers Who Are Not Directors



Name                                              Age (1)             Position(s) Held With Us
- ---------------------------------------------  -------------  ----------------------------------------
                                                        
Patricia Owen                                            54   Vice President and Secretary
Michael Coggin                                           54   Vice President

_______________
(1)  As of February 10, 1999.

     Our executive officers are elected annually and will hold office until the
annual meeting of the Board of Directors held immediately after the first annual
meeting of our shareholders after the conversion, and until their successors are
elected and qualified or until death, resignation, retirement or removal by the
Board of Directors.  Officers are re-elected by the Board of Directors annually.

Biographical Information

     Alpha A. Fowler, Jr. has served as our Chairman of the Board of Directors
and Chief Executive Officer since 1994.  Mr. Fowler co-founded us in 1960 and
has been a director and officer since then.  Mr. Fowler also served on the
Georgia Public Service Commission from 1965 to 1970 and represented Douglas
County in the Georgia House of Representatives from 1946 to 1960.

                                       87

 
     Mac C. Abercrombie, Jr. has served on our Board since 1993.  Mr.
Abercrombie currently serves as Vice Chairman of the Board of Commissioners of
Douglas County, on which he has served since 1992.   Mr. Abercrombie also served
as Sheriff of Douglas County from 1965 to 1973.

     Carlton H. Boyd has served on our Board since 1984.  Mr. Boyd was the Vice
President and General Manager of a local automobile dealership for over 45 years
and is now semi-retired.

     Danny A. Belyeu has served on our Board since 1979.  Mr. Belyeu has owned
and operated an automobile dealership since 1980.

     Joseph H. Fowler has served on our Board since 1984.  Mr. Fowler has
practiced law with the law firm of Hartley, Rowe & Fowler, P.C. of Douglasville,
Georgia since 1978.

     John B. Zellars has served on our Board since 1990.  Mr. Zellars also has
served as Vice Chairman of the Federal Home Loan Bank.  Mr. Zellars has served
previously as the Chairman and Chief Executive Officer of Georgia Federal
Savings Bank and as the Chairman of the United States League of Savings
Institutions.

     J. David Higgins has served on our Board since 1990.  He has served as our
President and Treasurer since 1994.  Before joining us, Mr. Higgins served for
four years as a Regional Branch Manager for California Federal Savings & Loan.

     John L. King has served as our Senior Vice President since 1994, as our
Controller since 1985, and has served on our Board since 1993.  Before joining
us, Mr. King worked for Georgia Federal Bank as the financial reporting and tax
manager, First Atlanta Corporation as an accounting officer and for the Internal
Revenue Service as an agent.

     Patricia Owen has served us in various capacities since 1973, and presently
serves as our Vice President and as Secretary of us and our Service Corporation.

     Michael Coggin has served as our Vice President and Vice President of Real
Estate Development for our Service Corporation since 1999.  Before joining us,
Mr. Coggin had served as Vice President of Marketing Services for Russell
Corporation since 1994.

Meetings and Committees of the Boards of Directors of Douglas Federal and First
Deposit

     Our Board of Directors meets monthly and may have additional special
meetings as may be called in the manner specified in the Bylaws.  During the
year ended December 31, 1998, the Board held 12 meetings.  For the year ended
December 31, 1998, no Director attended fewer than 75% in the aggregate of the
total number of meetings of the Board or Committees on which such Director
served.

     Our Board of Directors has established the following committees:

     The Executive Committee consists of Messrs. A. Fowler, Belyeu, and
Abercrombie.  This committee also acts as our loan committee and acts for the
Board on matters not requiring action by the full Board between regular meetings
of the Board.  The committee meets on an as-needed basis and met 51 times in
fiscal year 1998.

     The Audit Committee consists of Messrs. J. Fowler and Zellars.  The
committee meets annually or as necessary with our private auditors to review the
annual audit report and any other matters of concern. The Audit Committee will
make a report at least annually to the Board of Directors on the findings of the
annual audit report.

     Additionally, the Board has established the following committees composed
of directors and/or management: the Investment Committee, the Appraisal
Committee, the Construction Loan Inspection Committee, the Compliance Committee
and the Compensation Committee.

                                       88

 
Compensation of Directors

     All of our outside Directors receive an annual retainer of $3,000 to be
paid quarterly.  In addition, each Director receives a fee of $500 for each
regular meeting which they attend and members of committees receive a fee of
$400 for each committee meeting attended.

Executive Compensation

     The following table sets forth the cash compensation we paid for services
rendered in all capacities during the fiscal year ended December 31, 1998, to
our Chairman and Chief Executive Officer and to our President.  None of our
other executive officers received salary and bonus in excess of $100,000 in
1998.



                                                                  
                                          Annual Compensation
                                        -----------------------       All Other
Name and Principal Position             Year  Salary    Bonus        Compensation 
- --------------------------------------  ----  -------  --------    -----------------------
                                                       
Alpha A. Fowler, Jr.                    1998  $53,000   $ 5,000       $ 8,745(1)
   Chairman and Chief Executive
   Officer
J. David Higgins                        1998  $79,000   $25,000       $13,035(1)
   President and Treasurer

_______________
(1)   Consists of contributions to our profit sharing plan.

Employment Agreements

     Upon the conversion, First Deposit and Douglas Federal intend to enter into
employment agreements with Messrs. A. Fowler, Higgins and King. The employment
agreements are subject to the review and approval of the Office of Thrift
Supervision and may be amended as a result of such Office of Thrift Supervision
review. Review of compensation arrangements by the Office of Thrift Supervision
does not indicate, and should not be construed to indicate, that the Office of
Thrift Supervision has passed on the merits of such arrangements. The employment
agreements are intended to ensure that we will be able to maintain a stable and
competent management base after the conversion. Our continued success depends to
a significant degree on the skills and competence of Messrs. A. Fowler, Higgins
and King. We do not currently hold "key man" life insurance on any executive
officer.

     The employment agreement with Alpha A. Fowler, Jr. provides that he shall
continue to serve as Chairman and Chief Executive Officer of Douglas Federal and
shall serve as Vice Chairman of First Deposit. During the term of this
Agreement, Mr. Fowler will receive:

        .  an annual salary of $58,300, which is subject to discretionary annual
           increases by our Board of Directors;

        .  benefits under other programs that are maintained for employees of
           Douglas Federal or First Deposit generally;

        .  reimbursements for reasonable business expenses; and

        .  the medical, dental and other healthcare benefits as are extended to
           other management personnel.

                                       89

 
The agreement has an initial term of three years and may be renewed for a one-
year term on the third anniversary by agreement of the parties.  If the
agreement is terminated by us for cause, as defined in the agreement, or by Mr.
Fowler without good reason, as defined in the agreement, Mr. Fowler will receive
only such salary amounts as are due and owed to him through the effective date
of the termination. If he is terminated without cause or upon permanent
disability, or if he terminates his employment with good reason, 60 days' prior
written notice of intent to terminate is required and Mr. Fowler will receive a
termination payment equal to his average monthly compensation (as defined below)
for the remaining term of the agreement.  Average monthly compensation means the
quotient determined by dividing (a) the greater of (1) Mr. Fowler's then current
base salary, or (2) the highest average of his base salary for the most recent
three consecutive 12-month periods during which he was employed by us
immediately before the effective date of the termination by (b) twelve (12).  In
addition, Mr. Fowler has agreed not to engage in the community banking business
or become involved in a bank holding company within a 20-mile radius of any of
our existing offices or facilities for a period equal to the greater of 12
months or the remainder of the term of the Agreement following his termination
for any reason, and not to solicit our customers or employees within the same
geographic area for the same period of time.

        We also intend to enter into employment agreements with Messrs. Higgins
and King that contain essentially identical terms and conditions, except that
the base salaries set forth in such agreements are $86,900 for Mr. Higgins and
$75,000 for Mr. King.  The employment agreements will become effective as of
June 17, 1999.

Insurance Plans

        All of our full-time employees, upon completion of the applicable
introductory period, are covered as a group for comprehensive hospitalization,
including major medial and long- term disability insurance.  Life insurance is
also provided to employees and directors.

Benefit Plans

        Profit Sharing Plan.  We have a profit sharing plan pursuant to which we
may contribute on an after-tax basis from 2.0% to 15.0% of an employee's salary,
including any bonus, in increments of 1.0%.  Employees are enrolled in our
profit sharing plan on the first of the month following the date on which we
have continuously employed the employee for one year (during which the employee
has completed at least 1000 hours) and the employee has attained age 21.  The
amounts we contribute to the profit sharing plan are discretionary and are
contributed on an annual basis.  Our contribution to the profit sharing plan is
allocated to each employee in the same ratio as such employee's salary bears to
the total compensation of all employees participating in the plan during the
year of the contribution.  Following the conversion, we plan to discontinue
contributions under this plan.

        Employee Stock Ownership Plan ("ESOP").  In connection with the
conversion, we also intend to implement an ESOP.  An ESOP is a special type of
tax-qualified defined contribution retirement plan designed to invest primarily
in prescribed types of employer securities, including common stock.  An ESOP is
funded by employer contributions, in the form of either cash or stock.  The ESOP
holds funds in trust for the benefit of eligible employees and their
beneficiaries, and uses such funds to buy stock from existing shareholders or
directly from the employer.  Beyond providing additional retirement benefits, an
ESOP provides eligible employees with an opportunity to become "owners" of the
employer (or an affiliate of the employer) and to participate in the potential
appreciation in the value of the stock.

                                       90

 
        Each of our employees who has satisfied the ESOP eligibility
requirements may become a participant in our ESOP.  The ESOP is intended
primarily to provide benefits when a participant retires on or after age 65.
The ESOP also provides benefits before age 65 if the participant becomes totally
and permanently disabled or if the participant dies with an amount to his or her
credit under the ESOP.  A participant may also be entitled to a benefit under
the ESOP if the participant leaves us for reasons other than retirement,
disability or death.

        A participant will become vested in a percentage of his or her ESOP
account in accordance with the following schedule:

               Years of Service                 Percentage
               ----------------                 ----------

               Fewer than 2                           0%
                    2                                20%
                    3                                40%
                    4                                60%
                    5                                80%
                    6 or more                       100%

Regardless of the number of his or her years of service, a participant will
become fully vested in his or her ESOP account if he or she is employed by us at
age 65, if he or she becomes totally and permanently disabled while working for
us or if he or she dies while employed.

        The amount of a participant's benefit under the ESOP depends on a number
of factors, including our contributions, the amount of the participant's
compensation, the amounts forfeited by participants who leave their jobs with us
before their benefits are vested and the value of the ESOP Stock (described
below).  Thus, the value of a participant's ultimate benefit under the ESOP
cannot be predicted.

        The ESOP intends to purchase 8.0% of the common stock issued in
connection with the conversion (the "ESOP Stock").  As part of the conversion
and in order to fund the ESOP's purchase of the ESOP Stock, the ESOP intends to
borrow from First Deposit an amount equal to 100% of the aggregate purchase
price of the ESOP Stock.  The term of such loan will be 10 years.  The interest
rate on the loan is expected to be at or near the prime rate, which is currently
7.75%.  The ESOP Stock purchased with the loan proceeds will serve as collateral
for the loan.  Based on the sale of 1,071,000 shares or 1,449,000 shares at the
minimum and maximum of the estimated price range, the amount of the loan to the
ESOP would be $856,800 or $1,159,200, respectively (or $1,333,080 if the
estimated price range is increased by 15.0%).  We will make annual contributions
to the ESOP to enable the ESOP's trustees to repay the loan.  Additionally, any
dividends First Deposit may pay with respect to the ESOP Stock First Deposit may
also use to repay the loan.

        The ESOP will hold the common stock purchased with the loan proceeds in
a suspense account, which stock will be released from the suspense account each
year in accordance with the method of release selected by the administrative
committee administering the ESOP.  While held in the suspense account, the ESOP
Stock is pledged as collateral for the ESOP loan.  The ESOP can provide no other
security.  When released from the suspense account, the ESOP Stock will be
allocated to the accounts of the participants.  Each participant's share of the
ESOP Stock released from the suspense account will be that number of shares of
ESOP Stock which his or her compensation for the plan year bears to the
compensation of all eligible employees entitled to share in our contribution for
the plan year.

                                       91

 
        We will appoint three individuals to serve as the ESOP's trustees.
Subject to their fiduciary duties, the trustees will vote the shares of the ESOP
Stock allocated to each participant's ESOP account in accordance with the
participant's instructions.  The trustees will vote those shares of ESOP Stock
for which they do not receive timely instructions, or that have not been
allocated to the accounts of participants, as directed by the ESOP's
administrative committee.

        Stock Option Plan.  Following the conversion, the Board of Directors of
First Deposit intends to adopt a stock-based benefit plan which would provide
for the granting of options to purchase common stock to certain individuals.
Currently, First Deposit anticipates granting stock options under a single stock
option plan covering full-time employees and outside directors of First Deposit
and its affiliates.  However, it is possible that First Deposit may establish a
separate option plan solely for outside directors.  At a meeting of shareholders
of First Deposit following the conversion, which under applicable regulations
may not be held earlier than six months after the completion of the conversion,
the Board of Directors intends to present the stock option plan to shareholders
for approval.  First Deposit anticipates reserving an amount equal to 10.0% of
the shares of common stock issued in the conversion, or 144,900 shares based
upon the issuance of 1,449,000 shares, for issuance under the stock option plan.
No specific award determinations have been made at this date.

        First Deposit intends to design the stock option benefits provided under
the stock option plan to attract and retain qualified personnel in key
positions, provide officers and key employees with a proprietary interest in
First Deposit as an incentive to contribute to the success of First Deposit and
reward key employees for outstanding performance.  First Deposit may condition
the granting or vesting of stock options on the achievement of individual or
company-wide performance goals, including the achievement by First Deposit or
Douglas Federal of specified levels of net income, asset growth, return on
equity or other specific financial performance goals.  First Deposit anticipates
that the stock option plan will provide for the grant of:

        .  options for employees to purchase First Deposit's common stock
           intended to qualify as incentive stock options under Section 422 of
           the Internal Revenue Code;

        .  options for all participants that do not qualify as incentive stock
           options or "Non-Statutory Stock Options"; and

        .  limited rights (discussed below) which participants may exercise only
           upon a change in control of First Deposit.

Unless sooner terminated, the stock option plan will be in effect for a period
of ten years from the earlier of adoption by the Board of Directors or approval
by First Deposit's shareholders.  If such plan is adopted within one year after
conversion, Office of Thrift Supervision regulations provide that none of our
individual officers or employees may receive more than 25.0% of the stock
options available under the stock option plan and non-employee directors may not
receive more than 5.0% individually, or 30.0% in the aggregate, of the stock
options available under the stock option plan.  First Deposit intends to grant
options with limited rights under the stock option plan at an exercise price
equal to the fair market value of the underlying common stock on the date of
grant.  Subject to any applicable regulations, upon exercise of limited rights
in the event of a change in control, the employee will be entitled to receive a
lump sum cash payment equal to the difference between the exercise price of the
related option and the fair market value of the shares of common stock subject
to the option on the date of exercise of the right in lieu of purchasing the
stock underlying the option. First Deposit anticipates that all options granted

                                       92

 
contemporaneously with shareholder approval of the stock option plan will
qualify as incentive stock options to the extent permitted under Section 422 of
the Internal Revenue Code.

        A committee of the Board of Directors will administer the stock option
plan and will determine which officers and employees may receive options,
whether such options will qualify as incentive stock options, the number of
shares underlying each option, the exercise price of each option, the manner of
exercise of the options and the time when such options become exercisable.

        If First Deposit adopts an option plan in the form described above, an
employee will not realize taxable income upon grant or exercise of any incentive
stock option, provided that the employee does not dispose of the shares received
through the exercise of such option for at least one year after the date the
employee receives the stock in connection with the option exercise and two years
after the date of grant of the option (a "disqualifying disposition").  First
Deposit may not take a compensation expense deduction with respect to the grant
or exercise of incentive stock options, unless the employee disposes of the
shares in a disqualifying disposition.  In the case of a non-statutory stock
option and in the case of a disqualifying disposition of an incentive stock
option, an employee will be deemed to receive ordinary income upon exercise of
the stock option in an amount equal to the amount by which the fair market value
of the common stock on the date of exercise exceeds the exercise price of the
option.  The amount of taxable income realized by an optionee upon the exercise
of a non-statutory stock option or due to a disqualifying disposition of shares
acquired through the exercise of an incentive stock option are a deductible
expense for tax purposes by First Deposit.

        Stock options under an option plan adopted by First Deposit would become
vested and exercisable in the manner specified by the committee responsible for
administering the plan, subject to applicable regulations.  If the stock option
plan is adopted within one year after the conversion, awards would become vested
and exercisable subject to applicable Office of Thrift Supervision regulations,
which such regulations require that any awards begin vesting not earlier than
one year from the date of shareholder approval of the plan and, thereafter, vest
at a rate of no more than 20.0% per year and may not be accelerated except in
case of death or disability.  First Deposit anticipates options granted in
connection with the stock option plan will remain exercisable for at least three
months following the date on which the employee ceases to perform services for
Douglas Federal or First Deposit, except that in the event of death or
disability, in which cases options accelerate and become fully vested and remain
exercisable for up to one year thereafter, or such longer period as determined
by First Deposit.  However, any incentive stock options exercised more than
three months following the date the employee ceases to perform services as an
employee, other than termination due to death or disability, would be treated
for tax purposes as a non-statutory stock option.  First Deposit also
anticipates that in the event of retirement, if the optionee continues to
perform services as a director or consultant on behalf of Douglas Federal, First
Deposit or an affiliate, unvested options would continue to vest in accordance
with their original vesting schedule until the optionee ceases to serve as our
director or consultant.  If the stock option plan is adopted in the form
described above, First Deposit, if requested by the optionee, could elect, in
exchange for vested options, to pay the optionee, or beneficiary in the event of
death, the amount by which the fair market value of the common stock exceeds the
exercise price of the options on the date of the employee's termination of
employment.

        All options granted to outside directors under an option plan must, by
law, be non-statutory stock options and would vest and become exercisable in a
manner specified by the committee, in compliance with applicable regulations,
and would expire upon the earlier of ten years following the date of grant or
one year following the date the optionee ceases to be a director or consultant.
In the event of 

                                       93

 
the death or disability of a participant, all previously granted options would
immediately vest and become fully exercisable.

        In compliance with any applicable regulations, the stock option plan
described above may be amended after the expiration of the one-year period to
provide for accelerated vesting of previously granted options in the event of a
change in control of First Deposit or Douglas Federal.  A change in control
would be defined in the plan document and would generally occur when a person or
group of persons acting in concert acquires beneficial ownership of 20.0% or
more of any class of equity security of First Deposit or Douglas Federal or in
the event of a tender or exchange offer, merger or other form of business
combination, sale of all or substantially all of the assets of First Deposit or
Douglas Federal or contested election of directors which resulted in the
replacement of a majority of the Board of Directors by persons not nominated by
the directors in office before the contested election.

        Restricted Stock Program.  Following the conversion, First Deposit
intends to establish a restricted stock program which would provide for the
grant of stock awards to our officers, employees and non-employee directors as a
method of providing officers, employees and non-employee directors with a
proprietary interest in First Deposit in a manner designed to encourage such
persons to continue their employment with us.  The benefits under the restricted
stock program may be provided for under either a separate plan for officers and
employees and a separate plan for outside directors or may be combined with the
stock option plan.  First Deposit intends to present the restricted stock
program for shareholder approval at a meeting of shareholders, which First
Deposit may hold no earlier than six months after the completion of the
conversion.

        First Deposit expects to contribute funds to the restricted stock
program to enable such plan to acquire, in the aggregate, an amount equal to
4.0% of the shares of common stock issued in the conversion, or 57,960 shares
based upon the issuance of 1,449,000 shares. First Deposit will acquire these
shares through open market purchases, if permitted, or from authorized but
unissued shares.  Although no specific award determinations have been made at
this date, First Deposit anticipates that it will provide stock awards to our
directors, officers and employees or their affiliates to the extent permitted by
applicable regulations.  If such program is adopted within one year after
conversion, Office of Thrift Supervision regulations provide that no individual
officer or employee may receive more than 25.0% of the stock awards available
under the restricted stock program, and non-employee directors may not receive
more than 5.0% individually, or 30.0% in the aggregate, of the stock awards
available under the restricted stock program.  Shares of common stock granted
under to the restricted stock program will be awarded at no cost to the
recipients.  Our officers, directors and employees will also be eligible
recipients under a stock option plan, if a stock option plan is adopted.

        A committee of the Board of Directors will administer the restricted
stock program.  Stock awards will not be transferable or assignable.  First
Deposit may make allocations and grants to officers and employees under the
restricted stock program in the form of non performance-based grants and/or
performance-based grants.  First Deposit may make the granting or vesting of
stock awards under the restricted stock program conditioned upon the achievement
of individual or company-wide performance goals, including First Deposit's or
Douglas Federal's achievement of specified levels of net income, return on
assets, return on equity or other specified financial performance goals and will
be in compliance with applicable regulations.  If First Deposit adopts the
restricted stock program (or any separate plans for employees and directors)
within one year after the conversion, awards would become vested in compliance
with applicable Office of Thrift Supervision regulations, which such regulations
require that any awards begin vesting not earlier than one year from the date of
shareholder approval of the program 

                                       94

 
and, thereafter, vest at a rate of no more than 20.0% per year and may not be
accelerated except in case or death or disability.

     In the event of death, stock awards will become 100% vested.  In the
event of disability, stock awards would be 100% vested upon termination of
employment of an officer or employee, or upon termination of service as a
director.  In the event of retirement, if the participant continues to perform
services as a director or consultant on behalf of us, First Deposit or an
affiliate or, in the case of a retiring director or as a consulting director,
unvested stock awards will continue to vest in accordance with their original
vesting schedule until the recipient ceases to perform such services at which
time any unvested stock awards would lapse.

     The restricted stock program described above may be amended after the
expiration of the one-year period to provide for accelerated vesting of shares
granted under the restricted stock program in the event of a change in control
of Douglas Federal or First Deposit in accordance with applicable regulations.
A change in control, which will be defined in the plan document, generally
occurs when a person or group of persons acting in concert acquires beneficial
ownership of 20.0% or more of a class of equity securities of First Deposit or
Douglas Federal or in the event of a tender or exchange offer, merger or other
form of business combination, sale of all or substantially all of the assets of
First Deposit or Douglas Federal or contested election of directors which
results in the replacement of a majority of the Board of Directors by persons
not nominated by the directors in office before the contested election.

     When shares become vested in accordance with the restricted stock
program described above, the participants will recognize taxable income equal to
the fair market value of the common stock at that time.  First Deposit may take
a deduction equal to that amount for the year in which it becomes taxable to the
individual.  When shares become vested and are actually distributed in
accordance with the restricted stock program, the participants also receive
amounts equal to any accrued dividends with respect thereto.  Before vesting,
recipients of grants may direct the voting of the shares awarded to them.
Shares not subject to grants and shares allocated subject to the achievement of
performance goals will be voted by the trustee of the restricted stock program
in accordance to the directions provided by individuals with respect to shares
subject to grants.  Vested shares will be distributed to recipients as soon as
practicable following the day on which they are vested.

     In the event that the restricted stock program acquires additional
authorized but unissued shares after the conversion, the interests of existing
shareholders would be diluted.  See "Pro Forma Data."

Certain Transactions

     Federal regulations require that all loans or extensions of credit to
executive officers and directors must be made on substantially the same terms,
including interest rates and collateral, as those prevailing at the time for
comparable transactions with the general public and must not involve more than
the normal risk of repayment or present other unfavorable features.  In
addition, loans made to a principal shareholder, director or executive officer
or their related interests in excess of the greater of $25,000 or 5.0% of our
capital and surplus must be approved in advance by a majority of the
disinterested members of the Board of Directors.

     We may extend credit to an executive officer:

                                       95

 
           .   in any reasonable and legally permissible amount to finance the
               education of the executive officer's children;

           .   in any reasonable and legally permissible amount to finance the
               purchase, construction, maintenance or improvement of the
               executive officer's primary residence when secured by a first
               lien and no other such loan is outstanding; or

           .   for any other purpose not specifically authorized, if the
               aggregate amount of such loans to our executive officer at any
               one time does not exceed the higher of $25,000 or 2.5% of our
               capital and unimpaired surplus, but in no event shall such
               extensions of credit be more $100,000.

     At December 31, 1998, we had approximately $149,819 in loans to our
directors and executive officers.  All loans to executive officers and directors
were performing in accordance with their original terms at December 31, 1998.

     We do not extend credit to a director or any related interest of that
individual, in an amount that when aggregated, is more than our legal lending
limit.  Loans to employees and nonexecutive officers do not need the prior
approval of our Board of Directors, though all such loans must be made
exclusively by one of our senior officers.  All such loans shall also be subject
to the general restrictions outlined in the paragraph above and must be reported
to the Board of Directors when the aggregate amount of the extensions of credit
to any one employee or nonexecutive officer exceeds $500,000.

     We do not extend credit or grant a line of credit to our directors,
executive officers, or to any related interest of those individuals, in an
amount that when aggregated with all other extensions of credit to these
individuals and their related interests, exceeds the regulatory percentage of
our total equity capital and reserves.  We do not prohibit any extension of
credit made under to a benefit or compensation program that is widely available
to our employees and that does not give preference to any insider over our other
employees.

                                       96

 
                          FEDERAL AND STATE TAXATION

Federal Taxation

     General.  We will report our income on a December 31 fiscal year basis
using the accrual method of accounting and will be taxed in the same manner as
other corporations with some exceptions, including particularly our reserve for
bad debts discussed below.  The following discussion of tax matters is intended
only as a summary and does not purport to be a comprehensive description of the
tax rules applicable to us.

     Bad Debt Reserve.  Historically, savings institutions such as ours which
met certain definitional tests primarily related to their assets and the nature
of their business ("qualifying thrifts") were permitted to establish a reserve
for bad debts and to make annual additions thereto, which are deducted in
arriving at their taxable income.  Our deductions with respect to "qualifying
real property loans," which are generally loans secured by certain interest in
real property, were computed using an amount based on our actual loss
experience, or a percentage equal to 8.0% of our taxable income, computed with
certain modifications and reduced by the amount of any permitted addition to the
non-qualifying reserve.  Due to our loss experience, we generally recognized a
bad debt deduction equal to 8.0% of taxable income.

     In August 1996, the provisions repealing the above thrift bad debt rules
were passed by Congress as part of "The Small Business Job Protection Act of
1996." The new rules eliminate the 8.0% of taxable income method for deducting
additions to the tax bad debt reserves for all thrifts for tax years beginning
after December 31, 1995.  These rules also require that all thrift institutions
recapture all or a portion of their bad debt reserves added since the base year
(last taxable year beginning before January 1, 1988).  We have previously
recorded a deferred tax liability equal to the bad debt recapture and as such,
the new rules will have no effect on net income or federal income tax expense.
For taxable years beginning after December 31, 1995, our bad debt deduction will
be equal to net charge-offs.  The new rules allow an institution to suspend the
bad debt reserve recapture for the 1996 and 1997 tax years if the institution's
lending activity for those years is equal to or greater than the institution's
average mortgage lending activity for the six taxable years preceding 1996.  For
this purpose, only home purchase and home improvement loans are included and the
institution can elect to have the tax years with the highest and lowest lending
activity removed from the average calculation.  If an institution is permitted
to postpone the reserve recapture, it must begin our six year recapture no later
than the 1998 tax year.  The unrecaptured base year reserves will not be subject
to recapture as long as the institution continues to carry on the business of
banking.  In addition, the balance of the pre-1988 bad debt reserves continue to
be subject to a provision of present law referred to below that require
recapture in the case of certain excess distributions to shareholders.

     Distributions.  To the extent that we make "non-dividend distributions"
that are considered as made

        .  from the reserve for losses on qualifying real property loans, to the
           extent the reserve for such losses exceeds the amount that would have
           been allowed under the experience method, or

        .  from the supplemental reserve for losses on loans ("Excess
           Distributions"), then an amount based on the amount distributed will
           be included in the our taxable income.

                                       97

 
Non-dividend distributions include distributions in excess of our current and
accumulated earnings and profits, distributions in redemption of stock, and
distributions in partial or complete liquidation.  However, dividends paid out
of our current or accumulated earnings and profits, as calculated for federal
income tax purposes, will not be considered to result in a distribution from our
bad debt reserve.  Thus, any dividends that would reduce amounts appropriated to
our bad debt reserve and deducted for federal income tax purposes would create a
tax liability for us.  The amount of additional taxable income created from an
Excess Distribution is an amount that, when reduced by the tax attributable to
the income, is equal to the amount of the distribution. Thus, if, after the
conversion, we make a "non-dividend distribution," then approximately one and
one-half times the amount so used would be includable in gross income for
federal income tax purposes, assuming a 34.0% corporate income tax rate
(exclusive of state and local taxes). See "Regulation and Supervision" and
"Dividend Policy" for our limits on the payment of dividends.  We do not intend
to pay dividends that would result in a recapture of any portion of our bad debt
reserve.

     Corporate Alternative Minimum Tax.  The Internal Revenue Code imposes a
tax on alternative minimum taxable income at a rate of 20.0%.  The excess of the
bad debt reserve deduction claimed by us over the deductions that would have
been allowable under the experience method is treated as a preference item for
purposes of computing "alternative minimum taxable income."  Only 90.0% of the
"alternative minimum taxable income" can be offset by net operating loss
carryovers of which we currently have none.  "Alternative minimum taxable
income" is increased by an amount equal to 75.0% of the amount by which our
adjusted current earnings exceeds our "minimum taxable income" (determined
without regard to this preference and before reduction for net operating
losses).

     Dividends Received Deduction and Other Matters.  We may exclude from our
income 100% of dividends we receive as a member of the same affiliated group of
corporations.  The corporate dividends received deduction is generally 70.0% in
the case of dividends received from unaffiliated corporations with which we will
not file a consolidated tax return, except that if we own more than 20.0% of the
stock of a corporation distributing a dividend then 80.0% of any dividends
received may be deducted.

Georgia Taxation
 
     The State of Georgia imposes a tax at the rate of 6.0% on the "Georgia
taxable income" of Douglas Federal and First Deposit.  Georgia taxable income is
equal is equal to federal taxable income with certain adjustments.  Significant
modifications include the subtraction from federal taxable income of interest or
dividends on obligations or securities of the United States that are exempt from
state income taxes, and a recomputation of the bad debt reserve deduction on
reduced modified taxable income.  Since Douglas Federal and First Deposit will
recognize no taxable gain for federal tax purposes as a result of the
conversion, Douglas Federal and First Deposit will recognize no Georgia taxable
income as a result of the conversion.

                                       98

 
                          REGULATION AND SUPERVISION

General

     As a federal savings association, we are subject to extensive
regulation, examination and supervision by the Office of Thrift Supervision, as
our chartering agency, and the Federal Deposit Insurance Corporation, as the
insurer of our deposits.  We must file reports with the Office of Thrift
Supervision and the Federal Deposit Insurance Corporation concerning our
activities and financial condition in addition to obtaining regulatory approvals
before entering into certain transactions such as mergers with, or acquisitions
of, other financial institutions.  We are subject to periodic examinations by
the Office of Thrift Supervision and the Federal Deposit Insurance Corporation
to test our compliance with various regulatory requirements.  This regulation
and supervision establishes a comprehensive system of oversight of our
activities and our financial condition, and is intended primarily for the
protection of the insurance fund and our depositors.

     This system also gives the regulatory authorities extensive discretion
in connection with their supervisory and enforcement activities and examination
policies, including policies with respect to the classification of our assets
and our establishment of adequate loan loss reserves.  Any change in such
policies, whether by the Office of Thrift Supervision, the Federal Deposit
Insurance Corporation or Congress, could have a material adverse impact on our
operations.  In addition, First Deposit, as a savings and loan holding company,
will be required to file certain reports with, and otherwise comply with the
rules and regulations, of the Office of Thrift Supervision and of the Securities
and Exchange Commission under the federal securities laws.

     The following description of statutory provisions and regulations which
apply to savings associations and their holding companies are not complete
descriptions of such statutes and regulations.  The purpose of the description
is to give you a general understanding of the application of such laws and
regulations to our activities and operations.  For a more complete understanding
of these laws and regulations, you should review them in their entirety.

Federal Savings Institution Regulation

     Business Activities.  As a federal savings institution, our activities
are governed by the Home Owners' Loan Act, as amended and, in certain respects,
the Federal Deposit Insurance Act and the regulations issued by the Office of
Thrift Supervision and the Federal Deposit Insurance Corporation under these
statutes.  These laws and regulations set forth the nature and extent of our
permissible activities.  In particular, certain types of our lending activities,
such as commercial loans, non-residential real property loans and consumer
loans, are limited to a specified percentage of our capital or assets.

     Loans-to-One Borrower.  The Home Owners' Loan Act provides generally
that, as a federal savings association, we are subject to the same limits as a
national bank on loans to a single borrower.  Generally, this limit is 15.0% of
our unimpaired capital and surplus and allowance for loan losses, plus an
additional 10.0% of unimpaired capital and surplus, if the loan is secured by
readily-marketable collateral, which includes certain types of financial
instruments and bullion.  At December 31, 1998, our largest loan consisted of a
$728,000 commercial real estate loan to a local church.  At December 31, 1998,
our largest relationship with a single borrower consisted of an aggregate of
$1.2 million in real estate loans.

                                       99

 
     Qualified Thrift Lender Test. The Home Owners' Loan Act also requires us to
meet what is called "a qualified thrift lender test." Under this test, we are
required to either qualify as a "domestic building and loan association" as that
term is defined in the Internal Revenue Code, or maintain at least 65.0% of our
"portfolio assets" in certain "qualified thrift investments" in at least nine
months out of each 12-month period. Generally speaking, our "portfolio assets"
are our total assets less certain liquid and intangible assets and the property
used in the conduct of our business. "Qualified thrift investments" are
primarily residential mortgages and related investments. If we failed to meet
this test, we would be required to either convert to a bank charter or operate
under certain restrictions. As of December 31, 1998, we met the "qualified
thrift lender test." Recent legislation has permitted education loans, credit
card loans and small business loans to be considered as "qualified thrift
investments."

     Limitation on Capital Distributions.  The Office of Thrift Supervision
imposes limitations on all capital distributions by a savings institution, such
as cash dividends, payments to repurchase its shares, cash payments to
shareholders of another institution in a merger transaction and other
distributions charged against capital.  These limitations establish three tiers
of institutions, which are based primarily on an institution's designated
capital level.  As a result, if we were to meet or exceed all of our regulatory
capital requirements both before and after a proposed distribution and we have
not been advised by the Office of Thrift Supervision that we were in need of
more than normal supervision, we could, after prior notice to the Office of
Thrift Supervision, make capital distributions during a calendar year equal to
the greater of:

     .  100% of our net earnings to date during the calendar year plus the
        amount that would reduce our excess capital by 50.0% at the beginning of
        the calendar year; or

     .  75.0% of our net earnings during the previous four quarters.

Any additional capital distributions would require prior approval from the
Office of Thrift Supervision.  In the event we do not meet our capital
requirements or the Office of Thrift Supervision notifies us that we are in need
of more than normal supervision, our ability to make capital distributions could
be restricted.  In addition, the Office of Thrift Supervision could prohibit a
proposed capital distribution, which limitations would otherwise permit, if the
Office of Thrift Supervision determines that such distribution constituted an
unsafe or unsound practice.

     The Office of Thrift Supervision has recently adopted amendments to its
capital distribution limitations which, if adopted, would simplify these
limitations and more closely resemble the limitations the other banking agencies
impose.  These proposed rules would eliminate the prior notice requirement for
cash dividends within a certain amount paid by institutions which will remain
adequately capitalized following the distribution.  However, capital
distributions over a certain amount will still require approval.  In addition, a
savings association must provide notice to the Office of Thrift Supervision if a
capital distribution would reduce the amount of common or preferred stock, or
would retire debt instruments included in the capital.   Also, savings
associations which are part of a holding company structure must provide notice
to the Office of Thrift Supervision with regard to any capital distributions.

     Liquidity.  We are required to maintain an average daily balance of
specified liquid assets which will result in a monthly average of not less than
a certain percentage of our net withdrawable deposit accounts plus short-term
borrowings.  This percentage requirement is currently established at 4.0%.  The
Office of Thrift Supervision may impose monetary penalties if we fail to satisfy
these 

                                      100

 
liquidity requirements. Our average liquidity ratio for the month ended December
31, 1998 was 12.03%, which exceeded the applicable requirements. We have never
been subject to monetary penalties for failure to meet our liquidity
requirements. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations - Liquidity and Capital Resources."

     Assessments.  As a federal savings association, we are required by
regulation to pay assessments to the Office of Thrift Supervision to fund the
agency's operations.  The general assessment, paid on a semi-annual basis, is
based upon our total assets, including those of our consolidated subsidiaries,
as reported in our latest quarterly Thrift Financial Report.  The assessments we
paid for the year ended December 31, 1998 totaled $26,554.

     Branching.  Office of Thrift Supervision regulations permit us to branch
throughout the country under certain conditions.  We are generally permitted to
establish interstate networks and geographically diversify our loan portfolios
and lines of business.  Federal regulatory authority preempts any state law
purporting to regulate branching by federal savings associations.

     Transactions with Related Parties.  The Federal Reserve Act limits our
authority to engage in transactions with related parties or "affiliates."  The
Federal Reserve Act restricts the aggregate amount of covered transactions with
any individual affiliate to 10.0% of our capital and surplus and also limits the
aggregate amount of transactions with all affiliates to 20.0% of our capital and
surplus.  Certain transactions with affiliates are required to be secured by
collateral in an amount and of a type described in the Federal Reserve Act, and
the purchase of low-quality assets from affiliates is generally prohibited.  The
Federal Reserve Act generally requires that certain transactions with
affiliates, including loans and asset purchases, must be on terms and under
circumstances, including credit standards, that are substantially the same or at
least as favorable to us as those prevailing at the time for comparable
transactions with non-affiliates.  We are also prohibited from extending credit
to any affiliate engaged in activities not permitted for a bank holding company
and from purchasing the securities of an affiliate, other than those of a
subsidiary.

     Our authority to extend credit to executive officers, directors and 10.0%
or more shareholders, as well as entities such persons control, is governed by
the Federal Reserve Act and Regulation O issued under these provisions.  Among
other things, such loans are required to be made on terms substantially the same
as those offered to non-affiliated individuals, and not to involve more than the
normal risk of repayment.  Recent legislation created an exception for loans to
insiders made under a benefit or compensation program that is widely available
to all of our employees and which do not give a preference to the insiders over
other employees.  Regulation O also places individual and aggregate limits on
the amounts of loans which we may make to insiders, based, in part, on our
capital position and requires that we follow certain board of directors approval
procedures.

     Enforcement.  Under the Federal Deposit Insurance Act, the Office of Thrift
Supervision has primary enforcement responsibility over savings institutions and
has the authority to bring action against all "institution-affiliated parties,"
including shareholders, and any attorneys, appraisers and accountants who
knowingly or recklessly participate in wrongful action likely to have an adverse
effect on an insured institution. Formal enforcement action may range from the
issuance of a capital directive or cease and desist order to removal of officers
or directors, receivership, conservatorship or termination of deposit insurance.
Civil penalties cover a wide range of violations and can amount to $25,000 per
day, or $1 million per day in especially egregious cases.  The Federal Deposit
Insurance Corporation has the authority to recommend to the Office of Thrift
Supervision that enforcement action be taken with respect 

                                      101

 
to a particular savings institution. If the Office of Thrift Supervision takes
no action, the Federal Deposit Insurance Corporation has authority to take such
action under certain circumstances. Federal and state law also establish
criminal penalties for certain violations.

     Standards for Safety and Soundness.  The Federal Deposit Insurance Act
requires each federal banking agency to establish standards for all insured
depository institutions relating to, among other things, internal controls,
information systems and audit systems, loan documentation, credit underwriting,
interest rate risk exposure, asset growth, and compensation, fees and benefits
and such other operational and managerial standards as the agency deems
appropriate.  The federal banking agencies have adopted final regulations and
Interagency Guidelines Establishing Standards for Safety and Soundness to
implement these safety and soundness standards.  These guidelines set forth the
safety and soundness standards that the federal banking agencies use to identify
and address problems at insured depository institutions before capital becomes
impaired.  If the appropriate federal banking agency determines that an
institution fails to meet any standard prescribed by these guidelines, the
agency may require the institution to submit to the agency an acceptable plan to
achieve compliance. The final regulations establish deadlines for the submission
and review of such safety and soundness compliance plans.

     Capital Requirements.  The Office of Thrift Supervision capital regulations
require savings institutions to meet three capital standards: a 1.5% tangible
capital standard, a 3.0% leverage (core capital to total assets) ratio and an
8.0% risk-based capital standard.  Core capital is defined as common
shareholder's equity (including retained earnings), certain non-cumulative
perpetual preferred stock and related surplus, minority interests in equity
accounts of consolidated subsidiaries less intangibles other than certain
mortgage servicing rights and credit card relationships. The Office of Thrift
Supervision regulations require that, in meeting the leverage ratio, tangible
and risk-based capital standards institutions generally must deduct investments
in and loans to subsidiaries engaged in activities not permissible for a
national bank.  In addition, the Office of Thrift Supervision prompt corrective
action regulation provides that a savings institution that has a leverage
capital ratio of less than 4.0% (3.0% for institutions receiving the highest
CAMEL examination rating) will be deemed to be "undercapitalized" and may be
subject to certain restrictions.  See " - Prompt Corrective Regulatory Action."

     The risk-based capital standard for savings institutions requires the
maintenance of total capital, which is defined as core capital and supplementary
capital, to risk-weighted assets of 8.0%.  In determining the amount of risk-
weighted assets, all assets, including certain off-balance sheet assets, are
multiplied by a risk-weight of between 0% and 100%, as assigned by the Office of
Thrift Supervision capital regulation based on the risks Office of Thrift
Supervision believes are inherent in the type of asset. The components of core
capital are equivalent to those discussed earlier under the 3.0% leverage
standard.  The components of supplementary capital currently include cumulative
preferred stock, long-term perpetual preferred stock, mandatory convertible
securities, subordinated debt and intermediate preferred stock and, within
specified limits, the allowance for loan and lease losses. Overall, the amount
of supplementary capital included as part of total capital cannot exceed 100% of
core capital.

     The Office of Thrift Supervision has incorporated an interest rate risk
component into its regulatory capital rule.  The final interest rate risk rule
also adjusts the risk-weighting for certain mortgage derivative securities.
Under the rule, savings associations with "above normal" interest rate risk
exposure would be subject to a deduction from total capital for purposes of
calculating their risk-based capital requirements.  The net portfolio value is
the difference between incoming and outgoing discounted cash flows from assets,
liabilities and off-balance sheet contracts. A savings association's interest
rate risk 

                                      102

 
would be measured by the decline in the net portfolio value of its assets that
would result from a hypothetical 2.0% increase or decrease in market interest
rates divided by the estimated economic value of the association's assets, as
calculated in accordance with guidelines our regulators set forth. A savings
association whose measured interest rate risk exposure exceeds 2.0% must deduct
an interest rate component in calculating its total capital under the risk-based
capital rule. The interest rate risk component is an amount equal to one-half of
the difference between the institution's measured interest rate risk and 2.0%,
multiplied by the estimated economic value of the institution's assets. That
dollar amount is deducted from an association's total capital in calculating
compliance with its risk-based capital requirement. Under the rule, there is a
two quarter lag between the reporting date of an institution's financial data
and the effective date for the new capital requirement based on that data. A
savings association with assets of less than $300 million and risk-based capital
ratios in excess of 12.0% is not subject to the interest rate risk component,
unless the Office of Thrift Supervision determines otherwise. The rule also
provides that the Office of Thrift Supervision may waive or defer an
institution's interest rate risk component on a case-by-case basis. The Office
of Thrift Supervision has postponed indefinitely the date that the component
will first be deducted from an institution's total capital.

     At December 31, 1998, we met each of our capital requirements, in each case
on a fully phased-in basis.  See " - Regulatory Capital Compliance" for a table
which sets forth in terms of dollars and percentages tangible, leverage and
risk-based capital requirements, our historical amounts and percentages at
December 31, 1998, and estimated amounts and percentages based upon the issuance
of the shares within the estimated price range and assuming that First Deposit
retains a portion of the net proceeds.

     Prompt Corrective Regulatory Action.  Under the Office of Thrift
Supervision prompt corrective action regulations, our federal regulators are
required to take certain supervisory actions against undercapitalized
institutions, the severity of which depends upon the institution's degree of
capitalization. Generally, a savings institution that has a total risk-based
capital ratio of less than 8.0% or a leverage ratio or a Tier 1 capital ratio
that is less than 4.0% is considered to be undercapitalized.  A savings
institution that has a total risk-based capital less than 6.0%, a Tier 1 risk-
based capital ratio of less than 3.0% or a leverage ratio that is less than 3.0%
is considered to be "significantly undercapitalized" and a savings institution
that has a tangible capital to assets ratio equal to or less than 2.0% is deemed
to be "critically undercapitalized."  The Office of Thrift Supervision generally
is required to appoint a receiver or conservator for an institution that is
critically undercapitalized.  The regulation also provides that an institution
must file a capital restoration plan with the Office of Thrift Supervision
within 45 days of the date an institution receives notice that it is
"undercapitalized," "significantly undercapitalized" or "critically
undercapitalized."  Any parent holding company must guarantee compliance with
the plan.  In addition, numerous mandatory supervisory actions may become
immediately applicable to the institution depending upon its category,
including, but not limited to, increased monitoring by regulators, restrictions
on growth and capital distributions, and limitations on expansion.  The Office
of Thrift Supervision could also take any one of a number of discretionary
supervisory actions, including the issuance of a capital directive and the
replacement of senior executive officers and directors.

     Insurance of Deposit Accounts. The Federal Deposit Insurance Corporation
has adopted a risk-based insurance assessment system. Institutions are assigned
to one of three capital categories based on their financial information, as of
the reporting period ending seven months before the assessment period. The
capital categories are

                                      103

 
     .  well capitalized,
     .  adequately capitalized, or
     .  undercapitalized.

Institutions are also placed in one of three supervisory subcategories within
each capital group. The supervisory subgroup to which an institution is assigned
is based on a supervisory evaluation provided to the Federal Deposit Insurance
Corporation by the institution's primary federal regulator and information that
the Federal Deposit Insurance Corporation determines to be relevant to the
institution's financial condition and the risk posed to the deposit insurance
funds. An institution's assessment rate depends on the capital category and
supervisory category to which it is assigned with the most well capitalized,
healthy institutions receiving the lowest rates.

     Our deposits are presently insured by the Savings Association Insurance
Fund. Both the Savings Association Insurance Fund and the Bank Insurance Fund
are statutorily required to be recapitalized to a 1.25% of insured reserve
deposits ratio. Until recently, members of the Savings Association Insurance
Fund and Bank Insurance Fund were paying average deposit insurance assessments
of between 24 and 25 basis points. The Bank Insurance Fund met the required
reserve in 1995, whereas the Savings Association Insurance Fund was not expected
to meet or exceed the required level until 2002 at the earliest. This situation
was primarily due to the statutory requirement that Savings Insurance
Association Fund members make payments on bonds issued in the late 1980s by the
Financing Corporation to recapitalize the predecessor to the Savings Association
Insurance Fund.

     In view of the Bank Insurance Fund's achieving the 1.25% ratio, the Federal
Deposit Insurance Corporation ultimately adopted a new assessment rate schedule
of from 0 to 27 basis points under which 92% of Bank Insurance Fund members paid
an annual premium of only $2,000. With respect to Savings Association Insurance
Fund member institutions, the Federal Deposit Insurance Corporation adopted a
final rule retaining the previously existing assessment rate schedule applicable
to Savings Association Insurance Fund member institutions of 23 to 31 basis
points. As long as the premium differential continued, it may have had adverse
consequences for Savings Association Insurance Fund members, including reduced
earnings and an impaired ability to raise funds in the capital markets. In
addition, Savings Association Insurance Fund members could have been placed at a
substantial competitive disadvantage to Bank Insurance Fund members with respect
to pricing of loans and deposits and the ability to achieve lower operating
costs.

     On September 30, 1996, the President of the United States signed into law
the Deposit Insurance Funds Act of 1996 which, among other things, imposed a
special one-time assessment on Savings Association Insurance Fund member
institutions to recapitalize the Savings Association Insurance Fund. As required
by this legislation, the Federal Deposit Insurance Corporation imposed a special
assessment of 65.7 basis points on Savings Association Insurance Fund assessable
deposits held as of March 31, 1995, payable November 27, 1996. We recognized
this special assessment as an expense in the quarter ended September 30, 1996
that was generally tax deductible. The special assessment we recorded amounted
to $396,910 on a pre-tax basis and $244,000 on an after-tax basis.

     The Deposit Insurance Funds Act also spread the obligations for payment of
the Financing Corporation bonds across all Savings Association Insurance Fund
and Bank Insurance Fund members.  Beginning on January 1, 1997, Bank Insurance
Fund deposits were assessed for a Financing Corporation bond payment of 1.30
basis points, while Savings Association Insurance Fund deposits pay 6.48 basis
points. Full pro rata sharing of the Financing Corporation bond payments between
Bank Insurance Fund 

                                      104

 
and Savings Association Insurance Fund members will occur on the earlier of
January 1, 2000 or the date the Bank Insurance Fund and Savings Association
Insurance Fund are merged.

     As a result of the Deposit Insurance Funds Act, the Federal Deposit
Insurance Corporation voted to effectively lower Savings Association Insurance
Fund assessments to 0 to 27 basis points as of January 1, 1997, a range
comparable to that of Bank Insurance Fund members. Most recently, the Federal
Deposit Insurance Corporation determined to continue the 0 to 27 basis point
range for the second half of 1998. Savings Association Insurance Fund members
will also continue to make the Financing Corporation bond payments described
above. We cannot predict the level of Federal Deposit Insurance Corporation
insurance assessments on an on-going basis, whether the federal thrift charter
will be eliminated or whether the Bank Insurance Fund and the Savings
Association Insurance Fund will eventually be merged.

     Our assessment rate for 1998 ranged from 6.28 to 5.82 basis points and the
regular premium paid for this period was $46,725.

     The Federal Deposit Insurance Corporation is authorized to raise the
assessment rates in certain circumstances. The Federal Deposit Insurance
Corporation has exercised this authority several times in the past and may raise
insurance premiums in the future. If the Federal Deposit Insurance Corporation
takes such action, it could have an adverse effect on our earnings.

     Community Reinvestment Act.  Under the Community Reinvestment Act, we have
a continuing and affirmative obligation consistent with our safe and sound
operation to help meet the credit needs of our entire community, including low-
and moderate-income neighborhoods.  The Community Reinvestment Act does not
establish specific lending requirements or programs nor does it limit our
discretion to develop the types of products and services that we believe are
best suited to our community, consistent with the provisions of the statute. The
Community Reinvestment Act requires the Office of Thrift Supervision, in
connection with its examination of our operations, to assess our record of
meeting the credit needs of our community and to take such record into account
in its evaluation of certain applications which we may submit.  Finally, the
Community Reinvestment Act requires the Office of Thrift Supervision to provide
a written evaluation of our Community Reinvestment Act performance through the
use of a four-tiered descriptive rating system, which replaced the five-tiered
numerical rating system.  Our latest Community Reinvestment Act rating we
received was "Outstanding."

     Federal Home Loan Bank System.  We are a member of the Federal Home Loan
Bank System, which consists of 12 regional Federal Home Loan Banks.  This system
provides a central credit facility primarily for member institutions.  As a
member, we are required to acquire and hold shares of capital stock in the
Federal Home Loan Bank in an amount at least equal to 1.0% of the aggregate
principal amount of our unpaid residential mortgage loans and similar
obligations at the beginning of each year, or 1/20th of our borrowings from the
Federal Home Loan Bank, whichever is greater.  We were in compliance with this
requirement with an investment in Federal Home Loan Bank stock at December 31,
1998 of $0.7 million.  Advances from the Federal Home Loan Bank must be secured
by specified types of collateral and a member may only obtain long-term advances
for the purpose of providing funds for residential housing finance.  At December
31, 1998, we had $5.0 million in Federal Home Loan Bank advances.

     The Federal Home Loan Banks are required to provide funds for the
resolution of insolvent savings institutions and to contribute funds for
affordable housing programs.  These requirements 

                                      105

 
could reduce the amount of dividends that the Federal Home Loan Banks pay to
their members and could also result in the Federal Home Loan Banks imposing a
higher rate of interest on advances to their members. For the years ended
December 31, 1998, and 1997, our dividends from the Federal Home Loan Bank
amounted to approximately $53,065 and $51,721. If dividends were reduced, the
our net interest income would likely also be reduced. Further, there can be no
assurance that the impact of recent or future legislation on the Federal Home
Loan Banks will not also cause a decrease in the value of the Federal Home Loan
Bank stock we hold.

     Federal Reserve System.  The Federal Reserve Board regulations require
savings institutions to maintain non-interest-earning reserves against their
transaction accounts.  The Federal Reserve Board regulations generally require
that reserves be maintained against transaction accounts as follows: for
accounts aggregating $47.8 million or less, the reserve requirement is 3.0%; and
for accounts greater than $47.8 million, the reserve requirement is $1.4 million
plus 10.0% against that portion of total transaction accounts in excess of $47.8
million.  The Federal Reserve Board may change these reserve requirements.  The
first $4.7 million of otherwise reservable balances are exempted from the
reserve requirements.  We are currently in compliance with these requirements.
Because we must maintain required reserves in the form of either vault cash, a
non-interest-bearing account at a Federal Reserve Bank or a pass-through
account, as defined by the Federal Reserve Board, the effect of this reserve
requirement is to reduce the amount of our interest-earning assets.  Federal
Home Loan Bank System members are also authorized to borrow from the Federal
Reserve "discount window," but Federal Reserve Board regulations require
institutions to exhaust all Federal Home Loan Bank sources before borrowing from
a Federal Reserve Bank.

Holding Company Regulation

     First Deposit will be a non-diversified unitary savings and loan holding
company within the meaning of the Home Owners' Loan Act.  As such, First Deposit
will be required to register with the Office of Thrift Supervision and will be
subject to Office of Thrift Supervision regulations, examinations, supervision
and reporting requirements.  In addition, the Office of Thrift Supervision has
enforcement authority over First Deposit and Pinehurst Properties, LLC.  Among
other things, this authority permits the Office of Thrift Supervision to
restrict or prohibit activities that it determines to be a serious risk to
Douglas Federal, as the subsidiary savings institution of First Deposit.  We
must notify the Office of Thrift Supervision 30 days before declaring any
dividend to First Deposit.

     As a unitary savings and loan holding company, First Deposit generally will
not be restricted under existing laws as to the types of business activities in
which it may engage, provided that we continue to be a qualified thrift lender,
as discussed above.  See " - Federal Savings Institution Regulation - Qualified
Thrift Lender Test" for a discussion of the requirements of a "qualified thrift
lender."  Upon First Deposit's acquisition of another savings association, First
Deposit would become a multiple savings and loan holding company, if the
acquired institution is held as a separate subsidiary, and would be subject to
extensive limitations on the types of business activities in which it could
engage.  The Home Owners' Loan Act limits the activities of a multiple savings
and loan holding company and its non-insured institution subsidiaries primarily
to activities permissible for bank holding companies under Section 4(c)(8) of
the Bank Holding Company Act, as amended, subject to the prior approval of the
Office of Thrift Supervision, and to other activities authorized by Office of
Thrift Supervision regulation.

     The Home Owners' Loan Act prohibits First Deposit, directly or indirectly,
or through one or more subsidiaries, from acquiring more than 5.0% of the voting
stock of another savings institution, or 

                                      106

 
a savings and loan holding company, without prior written approval of the Office
of Thrift Supervision; from acquiring or retaining, with certain exceptions,
more than 5.0% of a non-subsidiary holding company or savings association. The
Home Owners' Loan Act also prohibits First Deposit from acquiring more than 5.0%
of a company engaged in activities other than those authorized for savings and
loan holding companies by the Home Owners' Loan Act; or acquiring or retaining
control of a depository institution that is not insured by the Federal Deposit
Insurance Corporation. In evaluating applications by holding companies to
acquire savings institutions, the Office of Thrift Supervision must consider the
financial and managerial resources and future prospects of First Deposit and
institution involved, the effect of the acquisition on the risk to the insurance
funds, the convenience and needs of the community and competitive factors.

     The Office of Thrift Supervision is prohibited from approving any
acquisition that would result in a multiple savings and loan holding company
controlling savings institutions in more than one state, except:

     .     the approval of interstate supervisory acquisitions by savings and
           loan holding companies, and

     .     the acquisition of a savings institution in another state if the laws
           of the state of the target savings institution specifically permit
           such acquisitions.

The states vary in the extent to which they permit interstate savings and loan
holding company acquisitions.

     As a federally-chartered savings institution, we generally are not subject
to those provisions of Georgia law governing state-chartered financial
institutions or to the jurisdiction of the Georgia Department of Banking and
Finance. However, the Georgia Department of Banking and Finance interprets the
Georgia Bank Holding Company Act to require the prior approval of the Georgia
Department of Banking and Finance for any acquisition of control of any savings
institution (whether chartered by state or federal authority) located in
Georgia.  As a result, First Deposit will be required to obtain the prior
written consent of the Georgia Department of Banking and Finance before it will
be able to acquire our capital stock.  The department also interprets the
Georgia Bank Holding Company Act to include savings and loan holding companies
as "bank holding companies."  This interpretation gives the Department the
authority to make examinations of First Deposit and any subsidiaries and to
require periodic and other reports. Existing Georgia Department of Banking and
Finance regulations do not restrict our business activities or investments or
those of First Deposit.

Federal Securities Laws

     First Deposit has filed with the Securities and Exchange Commission a
registration statement under the Securities Act of 1933 for the registration of
the common stock to be issued in the conversion.  First Deposit's common stock
has been registered with the Securities and Exchange Commission under the
Securities Exchange Act of 1934.  First Deposit is subject to the information,
proxy solicitation, insider trading restrictions and other requirements under
the Securities Exchange Act of 1934.

     The registration under the Securities Act of 1933 of shares of the common
stock to be issued in the conversion does not cover the resale of such shares.
Persons who are not affiliates of First Deposit may resell shares of the common
stock without registration.  Shares an affiliate of First Deposit purchases 

                                      107

 
will be subject to the resale restrictions of Rule 144 under the Securities Act
of 1933. If First Deposit meets the current public information requirements of
Rule 144, each affiliate of First Deposit who complies with the other conditions
of Rule 144 would be able to sell in the public market, without registration, a
number of shares not to exceed, in any three-month period, the greater of:

     .  1.0% of the outstanding shares of First Deposit, or

     .  the average weekly volume of trading in such shares during the preceding
        four calendar weeks.  Provision may be made in the future by First
        Deposit to permit affiliates to have their shares registered for sale
        under the Securities Act under certain circumstances.

                                      108

 
                   RESTRICTIONS ON ACQUIRING DOUGLAS FEDERAL
                               OR FIRST DEPOSIT

General

     The plan of conversion provides for our conversion from the mutual to the
stock form of organization and, in connection therewith, a new federal stock
charter and bylaws to be adopted by our members.  The plan of conversion also
provides for the concurrent formation of a holding company.  See "The
Conversion."  Certain plans provisions in First Deposit's Articles of
Incorporation and Bylaws and in its management remuneration plans entered into
in connection with the conversion, together with provisions of Georgia corporate
law, may have anti-takeover effects.  In addition, regulatory restrictions may
make it difficult for persons or companies to acquire control of either Douglas
Federal or First Deposit.

Restrictions in First Deposit's Articles of Incorporation and Bylaws

     A number of provisions of First Deposit's Articles of Incorporation and
Bylaws deal with matters of corporate governance and certain rights of
shareholders.  The following discussion is a general summary of the material
provisions of First Deposit's Articles of Incorporation and Bylaws and certain
other statutory and regulatory provisions relating to stock ownership and
transfers, the Board of Directors and business combinations, which might be
deemed to have a potential "anti- takeover" effect.  These provisions may have
the effect of discouraging a future takeover attempt which the Board of
Directors does not approve but which individual First Deposit shareholders may
deem to be in their best interests or in which shareholders may receive a
substantial premium for their shares over then current market prices.  As a
result, shareholders who might desire to participate in such a transaction may
not have an opportunity to do so.  Such provisions will also render the removal
of the current Board of Directors or management of First Deposit more difficult.
The following description of certain of the provisions of the Articles of
Incorporation and Bylaws of First Deposit is necessarily general and reference
should be made in each case to such Articles of Incorporation and Bylaws, which
are incorporated herein by reference.  See "Additional Information" as to how to
obtain a copy of these documents.

     Board of Directors.  The Board of Directors of First Deposit is divided
into three classes, each of which shall contain approximately one-third of the
whole number of members of the Board.  Each class shall serve a staggered term,
with approximately one-third of the total number of directors being elected each
year.  First Deposit's Bylaws provide that the Board shall have from three to
twenty-five members and that the vote of the holders of at least 80.0% of the
shares entitled to vote or two-thirds of the directors then in office is
required to change the size of the Board.  First Deposit's Articles of
Incorporation provide for the initial Board of eight directors.  The Bylaws
provide that any vacancy occurring on the Board, including a vacancy created by
an increase in the number of directors or resulting from death, resignation,
retirement, disqualification, removal from office or other cause, may be filled
for the remainder of the unexpired term by a majority vote of the directors then
in office.    In addition, the Bylaws provide that any director may be removed
for cause by the holders of a majority of the outstanding voting shares of First
Deposit, but may only be removed without cause by the holders of 80.0% of the
outstanding voting shares of First Deposit.  The classified Board is intended to
provide for continuity of the Board of Directors and to make it more difficult
and time consuming for a shareholder group to fully use its voting power to gain
control of the Board of Directors without the consent of two- thirds of the
incumbent Board of Directors of First Deposit.

                                      109

 
     In the absence of these provisions, the vote of the holders of a majority
of the shares could remove the entire Board, with or without cause, and replace
it with persons of such holders' choice.

     Cumulative Voting.  The Articles of Incorporation and Bylaws do not provide
for cumulative voting in elections of directors.  Elimination of cumulative
voting rights will help to ensure continuity and stability of the Board by
making it more difficult for the holders of a relatively small number of shares
to elect their nominee to the Board.

     Mergers, Consolidations and Sales of Assets.  First Deposit's Articles of
Incorporation require the approval of the holders of 80.0% of the outstanding
stock of First Deposit entitled to vote for mergers or consolidations, and for
sales, leases or exchanges of all or substantially all of First Deposit's assets
unless the transaction is approved by two-thirds of the members of the Boards of
Directors.  This provision could tend to make the acquisition of First Deposit
more difficult to accomplish without the cooperation or favorable recommendation
of First Deposit's Board of Directors.

     As holder of all of our outstanding stock after consummation of the
conversion, First Deposit generally will be able to authorize a merger,
consolidation or other business combination involving us without the approval of
the shareholders of First Deposit.

     Shares.  The Articles of Incorporation authorize the issuance of 10,000,000
shares of common stock and 10,000,000 shares of preferred stock.  The shares of
common stock and preferred stock were authorized in an amount greater than that
to be issued in the conversion to provide First Deposit's Board of Directors
with as much flexibility as possible to effect, among other transactions,
financings, acquisitions, stock dividends, stock splits and employee stock
options.  However, these additional authorized shares may also be used by the
Board of Directors consistent with its fiduciary duty to deter future attempts
to gain control of First Deposit.  The Board of Directors also has sole
authority to determine the terms of any one or more series of preferred stock,
including voting rights, conversion rates, and liquidation preferences.  As a
result of the ability to fix voting rights for a series of preferred stock, the
Board has the power, to the extent consistent with its fiduciary duty, to issue
a series of preferred stock to persons friendly to management in order to
attempt to block a post-tender offer merger or other transaction by which a
third party seeks control, and thereby assist management to retain its position.
First Deposit's Board of Directors currently has no plans for the issuance of
additional shares, other than the issuance of additional shares under to the
terms of the employee stock ownership plan and the restricted stock program and
upon exercise of stock options to be issued under the terms of the stock option
plan, all of which are to be established and presented to shareholders at the
first annual meeting after the conversion.

     Business Combinations With Interested Shareholders.  Georgia law imposes
certain restrictions on business combinations between First Deposit and large
shareholders.  Georgia law generally prohibits a "business combination" (defined
generally under Georgia law as including mergers, sales and leases of assets,
issuances of securities and similar transactions) between First Deposit or a
subsidiary and an "interested shareholder" within five years after the person or
entity becomes an interested shareholder.  An "interested shareholder" is
generally defined as the beneficial owner of 10.0% of a company's capital stock.
Three exceptions to the above prohibition are:

     .  before the person or entity becoming an interested shareholder, the
        business combination pursuant to which such person or entity became an
        interested shareholder shall have been approved by First Deposit's
        Board;

                                      110

 
     .  upon consummation of the transaction in which the interested shareholder
        became such, the interested shareholder holds at least 90.0% of the
        common stock of First Deposit; or

     .  after becoming an interested shareholder, he or she acquires additional
        shares resulting in ownership of at least 90.0% of the common stock
        of First Deposit and obtains the approval of a majority of the
        remaining shares.

     The restrictions described above may prevent highly leveraged takeovers and
certain coercive acquisition tactics.  They also prevent a substantial
shareholder from engaging in transactions with First Deposit that may not be in
the best interests of First Deposit.

     Georgia law also requires that business combinations with interested
shareholders must meet one of three criteria designed to protect minority
shareholders:

     .  the transaction must be unanimously approved by the continuing directors
        of First Deposit;

     .  the transaction must be approved by two-thirds of the continuing
        directors and a majority of shares held by shareholders other than
        the interested shareholder; or

     .  the terms of the transaction must meet specified fair pricing criteria
        and certain other tests that are intended to ensure that all
        shareholders receive a fair price and equivalent consideration for
        their shares regardless of when they sell their shares to an
        acquiring party (Georgia law defines "continuing directors" as
        generally, directors who serve before the time the interested
        shareholder acquired 10.0% beneficial ownership of First Deposit and who
        are unaffiliated with the interested shareholder). The above requirement
        is designed to protect shareholders against the inequities of certain
        tactics that have been used in hostile takeover attempts. For example,
        in "two-tier" transactions, the acquiring party usually tenders in cash
        at a substantial premium for a major stock interest in the target
        corporation. After acquiring this initial interest in the corporation,
        the acquiring party may acquire total ownership of the corporation by
        effecting a "freeze-out" merger that forces minority shareholders to
        receive cash or other consideration for their shares of the acquired
        corporation. As a result, minority shareholders who do not participate
        in the initial tender may receive a lower price or less desirable form
        of consideration than was received by shareholders that tendered. The
        "fair price" provisions of Georgia law are designed to discourage
        transactions of this kind and to encourage negotiated acquisitions in
        which all shareholders will be more likely to receive equal treatment.

     Evaluation of Offers.  First Deposit's Articles of Incorporation further
provide that the Board of Directors of First Deposit, when evaluating any offer
of another "Person" (as defined therein) to (i) make a tender or exchange offer
for any equity security of First Deposit, (ii) merge or consolidate First
Deposit with another corporation or entity, or (iii) purchase or otherwise
acquire all or substantially all of the properties and assets of First Deposit,
shall, in determining what is in the best interest of First Deposit and its
shareholders, give due consideration to all relevant factors, including, without
limitation, (A) the social and economic effects of acceptance of such offer on
First Deposit's customers and our present and future account holders, borrowers
and employees; on the communities in which Douglas Federal and 

                                      111

 
First Deposit operate or are located; and (B) the consideration being offered by
the other party in relation to the then-current value of First Deposit in a
freely-negotiated transaction and in relation to the Board of Directors' then
estimate of the future value of First Deposit as an independent entity. By
having these standards in First Deposit's Articles of Incorporation, the Board
of Directors may be in a stronger position to oppose such a transaction if the
Board concludes that the transaction would not be in the best interest of First
Deposit, even if the price offered is significantly greater than the then market
price of any equity security of First Deposit.

     Amendment of Articles of Incorporation and Bylaws.  Amendments to First
Deposit's Articles of Incorporation or Bylaws changing or removing the
provisions that:

     .  require a classified Board of Directors;

     .  require a super-majority vote of the shareholders to change the number
        of directors, remove a director without cause or approve a merger or
        sale of First Deposit;

     .  eliminate personal liability of directors; or

     .  allow the board to consider factors in addition to price when evaluating
        acquisitions offers

must be approved by the affirmative vote of the holders of at least 80.0% of the
issued and outstanding stock of First Deposit unless two-thirds of the Board
approves the amendment.

     Certain Bylaw Provisions.  The Bylaws of First Deposit require a
shareholder who intends to nominate a candidate for election to the Board of
Directors, or to raise new business at a shareholder meeting to give at least 30
days advance notice to the Secretary of First Deposit.  The notice provision
requires a shareholder who desires to raise new business to provide certain
information to First Deposit concerning the nature of the new business, the
shareholder and the shareholder's interest in the business matter.  Similarly, a
shareholder wishing to nominate any person for election as a director must
provide First Deposit with certain information concerning the nominee and the
proposing shareholder.

     Dissenters' Rights of Appraisal.  After the conversion, the rights of
appraisal of dissenting shareholders of First Deposit will be governed by
Georgia law.  Pursuant thereto, a shareholder of a Georgia corporation generally
has the right to dissent from any merger or consolidation involving the
corporation or the sale of all or substantially all of the corporation's assets,
subject to specified procedural requirements.  However, no such appraisal rights
are available for the shares of any class or series of a corporation's capital
stock if

     .  as of the record date fixed to determine the shareholders entitled to
        receive notice of and to vote at the meeting of shareholders to act upon
        the agreement of merger or consolidation, such shares were either listed
        on a national securities exchange or designated as a national market
        system security on an interdealer quotation system by the National
        Association of Securities Dealers or held of record by more than 2,000
        shareholders, or

                                      112

 
     .  the corporation is the surviving corporation of a merger and the merger
        did not require the approval of the corporation's shareholders, unless
        in either case, the holders of such stock are required by an agreement
        of merger or consolidation to accept for that stock something other
        than: (a) shares of stock of the corporation surviving or resulting from
        the merger or consolidation; (b) shares of stock of any other
        corporation that, at the effective date of the merger, will be listed on
        a national securities exchange or designated as a national market system
        security on an interdealer quotation system by the National Association
        of Securities Dealers or held of record by more than 2,000 shareholders;
        (c) cash in lieu of fractional shares of a corporation described in
        clause (a) or (b) above; or (d) any combination of the shares of stock
        and cash in lieu of fractional shares described in clauses (a) through
        (c) above.

Anti-Takeover Effects of First Deposit's Articles of Incorporation and Bylaws
and Management Remuneration Plans Adopted in Conversion

     The provisions described above are intended to reduce First Deposit's
vulnerability to takeover attempts and certain other transactions which have not
been negotiated with and approved by members of its Board of Directors.  The
provisions of the employment agreements, restricted stock program or stock
option plan to be established may also discourage takeover attempts by
increasing the costs to be incurred by Douglas Federal and First Deposit in the
event of a takeover.  See "Management of Douglas Federal - Employment
Agreements."

     First Deposit's Board of Directors believes that the provisions of the
Articles of Incorporation, Bylaws and management remuneration plans to be
established are in the best interest of First Deposit and its shareholders.  An
unsolicited non-negotiated proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Accordingly, the Board
of Directors believes it is in the best interests of First Deposit and its
shareholders to encourage potential acquirors to negotiate directly with
management and that these provisions will encourage such negotiations and
discourage non-negotiated takeover attempts.  It is also the Board of Directors'
view that these provisions should not discourage persons from proposing a merger
or other transaction at a price that reflects the true value of First Deposit
and that otherwise is in the best interest of all shareholders.

Restrictions in Our New Charter and Bylaws

     Although we are not aware of any effort to obtain control of us after the
conversion, we believe that it is appropriate to adopt certain provisions
permitted by federal regulations to protect our interests and that of our
shareholders from any hostile takeover.  Such provisions may, indirectly,
inhibit a change in control of First Deposit, as our sole shareholder. See "Risk
Factors - Our Charter and Bylaws contain anti-takeover provisions that could
discourage acquisitions of control."

     Our federal stock Charter will contain a provision whereby acquiring or
offering to acquire beneficial ownership of more than 10.0% of the issued and
outstanding shares of any class of our equity securities by any person (i.e.,
any individual, corporation, group acting in concert, trust, partnership, joint
stock company or similar organization), either directly or through an affiliate
thereof, will be prohibited for a period of five years following the date of
completion of the conversion.  Any stock in excess of 10.0% acquired in
violation of the federal stock Charter provision will not be counted as
outstanding for voting purposes.  This limitation shall not apply to any
transaction in which we form a holding company without a change in the
respective beneficial ownership interests of our shareholders other than
pursuant 

                                      113

 
to the exercise of any dissenter or appraisal rights.  In the event
that holders of revocable proxies for more than 10.0% of the shares of the
common stock of First Deposit seek, among other things, to elect one-third or
more of First Deposit's Board of Directors, to cause First Deposit's
shareholders to approve the acquisition or corporate reorganization of First
Deposit or to exert a continuing influence on a material aspect of the business
operations of First Deposit, which actions could indirectly result in a change
in our control, our Board of Directors will be able to assert this provision of
our federal stock Charter against such holders.  Although our Board of Directors
is not currently able to determine when and if it would assert this provision,
our Board of Directors, in exercising its fiduciary duty, may assert this
provision if it were deemed to be in the best interests of Douglas Federal,
First Deposit and First Deposit's shareholders.  It is unclear, however, whether
this provision, if asserted, would be successful against such persons in a proxy
contest which could result in a change in our control indirectly through a
change in control of First Deposit.  Finally, for five years, shareholders will
not be permitted to call a special meeting of shareholders relating to a change
of our control or a charter amendment or to cumulate their votes in the election
of directors.  Furthermore, the staggered terms of the Board of Directors could
have an anti-takeover effect by making it more difficult for a majority of
shares to force an immediate change in the Board of Directors since only one-
third of the Board is elected each year.  The purpose of these provisions is to
assure stability and continuity of our management in the years immediately
following the conversion.

     Although we have no arrangements, understandings or plans at the present
time, except as described in "Description of Capital Stock of Douglas Federal,"
for the issuance or use of the shares of undesignated preferred stock proposed
to be authorized, our Board of Directors believes that the availability of such
shares will provide us with increased flexibility in structuring possible future
financings and acquisitions and in meeting other corporate needs which may
arise. In the event of a proposed merger, tender offer or other attempt to gain
control of us of which our Board of Directors does not approve, it may be
possible for our Board of Directors to authorize the issuance of one or more
series of preferred stock with rights and preferences which could impede the
completion of such a transaction. An effect of the possible issuance of such
preferred stock, therefore, may be to deter a future takeover attempt. Our Board
of Directors does not intend to issue any preferred stock except on terms which
the Board deems to be in our best interest and that of our then existing
shareholders.

Regulatory Restrictions

     The plan of conversion prohibits any person, before the completion of the
conversion, from transferring, or from entering into any agreement or
understanding to transfer, to the account of another, legal or beneficial
ownership of the subscription rights issued under the plan or the common stock
to be issued upon their exercise.  The plan also prohibits any person, before
the completion of the conversion, from offering, or making an announcement of an
offer or intent to make an offer, to purchase such subscription rights or common
stock.

     For three years following the conversion, Office of Thrift Supervision
regulations prohibit any person from acquiring or making an offer to acquire
more than 10.0% of the stock of any converted savings institution, except for:

     .  offers that, if consummated, would not result in the acquisition by such
        person during the preceding 12-month period of more than 1.0% of such
        stock;

                                      114

 
     .  offers for up to 25.0% in the aggregate by the ESOP or our other tax
        qualified plans; or

     .  offers which are not opposed by our Board of Directors and which receive
        the prior approval of the Office of Thrift Supervision.

     Such prohibition is also applicable to the acquisition of the stock of
First Deposit. Such acquisition may be disapproved by the Office of Thrift
Supervision if it finds, among other things, that the proposed acquisition
would:

     .  frustrate the purposes of the provisions of the regulations regarding
        conversions;

     .  be manipulative or deceptive;

     .  subvert the fairness of the conversion;

     .  be likely to result in injury to the savings institution;

     .  not be consistent with economical home financing;

     .  otherwise violate law or regulation; or

     .  not contribute to the prudent deployment of the savings institution's
        conversion proceeds.

In the event that any person, directly or indirectly, violates this regulation,
the securities beneficially owned by such person in excess of 10.0% shall not be
counted as shares entitled to vote and shall not be voted by any person or
counted as voting shares in connection with any matters submitted to a vote of
shareholders. The definition of beneficial ownership for this regulation extends
to persons holding revocable or irrevocable proxies for First Deposit's stock
under circumstances that give rise to a conclusive or rebuttable determination
of control under the Office of Thrift Supervision regulations.

     In addition, any proposal to acquire 10.0% of any class of equity security
of First Deposit generally would require approval by the Office of Thrift
Supervision under the Change in Bank Control Act.  The Office of Thrift
Supervision requires all persons seeking control of a savings institution and,
therefore, indirectly its holding company, to obtain regulatory approval before
offering to obtain control.  Federal law generally provides that no "person,"
acting directly or indirectly or through or in concert with one or more other
persons, may acquire directly or indirectly "control," as that term is defined
in Office of Thrift Supervision regulations, of a federally-insured savings
institution without giving at least 60 days' written notice to the Office of
Thrift Supervision and providing the Office of Thrift Supervision an opportunity
to disapprove the proposed acquisition. Such acquisitions of control may be
disapproved if it is determined, among other things, that the

     .  acquisition would substantially lessen competition;

     .  financial condition of the acquiring person might jeopardize the
        financial stability of the savings institution or prejudice the
        interests of its depositors; or

                                      115

 
     .  competency, experience or integrity of the acquiring person or the
        proposed management personnel indicates that it would not be in the
        interest of the depositors or the public to permit the acquisition of
        control by such person.

Such change in control restrictions on the acquisition of holding company stock
are not limited to three years after conversion but will apply for as long as
the regulations are in effect. Persons holding revocable or irrevocable proxies
may be deemed to be beneficial owners of such securities under Office of Thrift
Supervision regulations and therefore prohibited from voting all or the portion
of such proxies in excess of the 10.0% aggregate beneficial ownership limit.
Such regulatory restrictions may prevent or inhibit proxy contests for control
of First Deposit or Douglas Federal which have not received prior regulatory
approval.

                                      116

 
                 DESCRIPTION OF CAPITAL STOCK OF FIRST DEPOSIT

General

     First Deposit is authorized to issue 10,000,000 shares of common stock
having no par value per share and 10,000,000 shares of preferred stock having no
par value per share.  Based on the sale of common stock in connection with the
conversion, First Deposit currently expects to issue up to 1,449,000 shares of
common stock (or 1,666,350 in the event of an increase of 15.0% in the estimated
price range) and no shares of preferred stock in the conversion.  Except as
discussed above in "Restrictions on Acquiring Douglas Federal or First Deposit,"
each share of First Deposit's common stock will have the same relative rights
as, and will be identical in all respects with, each other share of common
stock.  Upon payment of the purchase price for the common stock, in accordance
with the plan of conversion, all such stock will be duly authorized, fully paid
and non-assessable.

     The common stock of First Deposit will represent non-withdrawable capital,
will not be an account of an insurable type, and will not be insured by the
Federal Deposit Insurance Corporation.

Common Stock

     Dividends.  First Deposit can pay dividends out of statutory surplus or
from certain net profits if, as and when declared by its Board of Directors.
First Deposit's payment of dividends is subject to limitations which are imposed
by law and applicable regulation.  See "Dividend Policy" and "Regulation and
Supervision."  First Deposit's shareholders will be entitled to receive and
share equally in such dividends as its Board of Directors may declare out of
funds legally available therefor.  If First Deposit issues preferred stock, the
holders thereof may have a priority over the holders of the common stock with
respect to dividends.

     Voting Rights.  Upon conversion, the holders of common stock of First
Deposit will possess exclusive voting rights in First Deposit.  They will elect
First Deposit's Board of Directors and act on such other matters as are required
to be presented to them under Georgia law or First Deposit's Articles of
Incorporation or as are otherwise presented to them by the Board of Directors.
Except as discussed in "Restrictions on Acquiring Douglas Federal and First
Deposit," each holder of common stock will be entitled to one vote per share and
will not have any right to cumulate votes in the election of directors.  If
First Deposit issues preferred stock, holders of the preferred stock may also
possess voting rights.  Certain matters may require an 80.0% shareholder vote.
See "Restrictions on Acquiring Douglas Federal and First Deposit."

     Liquidation.  In the event of the liquidation, dissolution or winding up of
First Deposit, the holders of its common stock would be entitled to receive,
after payment or provision for payment of all its debts and liabilities, all of
the assets of First Deposit available for distribution. If preferred stock is
issued, the holders thereof may have a priority over the holders of the common
stock in the event of liquidation or dissolution.

     Preemptive Rights.  Holders of the common stock of First Deposit will not
be entitled to preemptive rights with respect to any shares which may be issued.
The common stock is not redeemable by First Deposit.

                                      117

 
Preferred Stock

     None of the shares of First Deposit's authorized preferred stock will be
issued in the conversion.  Such stock may be issued with such preferences and
designations as the Board of Directors may from time to time determine.  The
Board of Directors can, without shareholder approval, issue preferred stock with
voting, dividend, liquidation and conversion rights which could dilute the
voting strength of the holders of the common stock and may assist management in
impeding an unfriendly takeover or attempted change in control.

                                      118

 
              DESCRIPTION OF THE CAPITAL STOCK OF DOUGLAS FEDERAL

General

     Our federal stock Charter, to be effective upon the conversion, authorizes
the issuance of capital stock consisting of 5,000,000 shares of common stock,
par value $1.00 per share, and 1,000,000 shares of preferred stock, par value
$1.00 per share, which preferred stock may be issued in series and classes
having such rights, preferences, privileges and restrictions as our Board of
Directors may determine.  Each share of our common stock will have the same
relative rights as, and will be identical in all respects with, each other share
of common stock.  After the conversion, our Board of Directors will be
authorized to approve the issuance of common stock up to the amount authorized
by the federal stock Charter without the approval of our shareholders.  First
Deposit will hold all of our issued and outstanding common stock as our sole
shareholder.  Our capital stock will represent non-withdrawable capital, will
not be an account of an insurable type, and will not be insured by the Federal
Deposit Insurance Corporation.

Common Stock

     Dividends.  The holders of our common stock will be entitled to receive and
to share equally in such dividends as our Board of Directors may declare out of
funds legally available therefor, subject to the preferences of holders of the
outstanding shares of any class of stock having preference over such common
stock as to the payment of dividends. See "Dividend Policy" for certain
restrictions on the payment of dividends and "Federal and State Taxation -
Federal Taxation" for a discussion of the consequences of the payment of cash
dividends from income appropriated to bad debt reserves.

     Voting Rights.  Immediately after the conversion, the holders of our common
stock will possess exclusive voting rights.  Each holder of shares of common
stock will be entitled to one vote for each share held, subject to the right of
shareholders to cumulate their votes for the election of directors.  During the
five-year period after the effective date of the conversion, cumulation of votes
will not be permitted.  See "Restrictions on Acquiring Douglas Federal and First
Deposit - Anti-Takeover Effects of First Deposit's Articles of Incorporation
and Bylaws and Management Remuneration Plans Adopted in Conversion."

     Liquidation.  In the event of our liquidation, dissolution or winding up,
the holders of common stock will be entitled to receive, after payment of all of
our debts and liabilities (including all deposit accounts and accrued interest
thereon), and distribution of the balance in the special liquidation account to
eligible account holders and supplemental eligible account holders, all of our
assets available for distribution in cash or in kind.  If preferred stock is
issued after the conversion, the holders thereof may also have priority over the
holders of common stock in the event of our liquidation or dissolution.

     Preemptive Rights; Redemption.  Holders of our common stock will not be
entitled to preemptive rights with respect to any shares which may be issued.
The common stock will not be subject to redemption.  Upon our receipt of the
full specified purchase price therefor, the common stock will be fully paid and
non-assessable.

                                      119

 
Preferred Stock

     None of the shares of our authorized preferred stock will be issued in the
conversion.  Such stock may be issued with such preferences and designations as
our Board of Directors may from time to time determine.  Our Board of Directors
may issue preferred stock with voting, dividend, liquidation and conversion
rights which may assist management in impeding an unfriendly takeover or
attempted change in control.

                         TRANSFER AGENT AND REGISTRAR

The transfer agent and registrar for the common stock is _____________________.

                                    EXPERTS

     Our consolidated financial statements as of December 31, 1998 and 1997, and
for the years ended December 31, 1998 and December 31, 1997, have been included
herein in reliance upon the report of Mauldin & Jenkins, LLC, independent
certified public accountants, appearing elsewhere herein, and upon the authority
of said firm as experts in accounting and auditing.

     Ferguson & Company has consented to the publication herein of the summary
of its report to Douglas Federal and First Deposit setting forth its opinion as
to the estimated market value of the common stock upon conversion and its
opinion with respect to subscription rights.

                            LEGAL AND TAX OPINIONS

     The legality of the common stock and the federal income tax consequences of
the conversion will be passed upon for us by Womble Carlyle Sandridge & Rice,
PLLC, Atlanta, Georgia, our special counsel.  Georgia income tax consequences
will be passed upon for us by Mauldin & Jenkins, LLC.  Certain legal matters
will be passed upon for Trident Securities by Muldoon, Murphy & Faucette LLP,
Washington, D.C.

                      WHERE YOU CAN FIND MORE INFORMATION

     First Deposit has filed with the Securities and Exchange Commission
("Commission") a registration statement under the Securities Act of 1933 with
respect to the common stock offered hereby.  As permitted by the rules and
regulations of the Commission, this prospectus does not contain all the
information contained in the registration statement.  Such information,
including the Appraisal Report, which is an exhibit to the Registration
Statement, can be examined without charge at the public reference facilities of
the Commission located at 450 Fifth Street, N.W., Washington, D.C. 20549, and
copies of such material can be obtained from the Commission at prescribed rates.
Please call the Commission at 1- 800-SEC-0330 for further information on the
public reference rooms.

     In addition, the Commission maintains a web site (http://www.sec.gov) that
contains reports, proxy and information statements and other information
regarding registrants that file electronically with the Commission, including
First Deposit.  The conversion valuation Appraisal Report may also be inspected
by our members at our offices during normal business hours.  This prospectus
contains a description of the material terms and features of all material
contracts, reports or exhibits to the 

                                      120

 
registration statement required to be described; however, the statements
contained in this prospectus as to the contents of any contract or other
document filed as an exhibit to the registration statement are, of necessity,
brief descriptions thereof and are not necessarily complete; each such statement
is qualified by reference to such contract or document.

     We have filed an application for conversion with the Office of Thrift
Supervision. The rules and regulations of the Office of Thrift Supervision,
allow us to omit certain information contained in that application from this
prospectus.  The application may be examined at the principal office of the
Office of Thrift Supervision, 1700 G Street, Washington, D.C. 20552 and at the
office of the Regional Director of the Office of Thrift Supervision located at
1475 Peachtree Street, N.E., Atlanta, Georgia 30309.

     First Deposit has filed with the Office of Thrift Supervision an
Application to Form a Holding Company.  This prospectus omits certain
information contained in this application.  The application may be inspected at
the offices of the Office of Thrift Supervision, 1700 G Street, N.W.,
Washington, D.C.  20552.

     In connection with the conversion, First Deposit has registered its common
stock with the Commission under Section 12(g) of the Securities Exchange Act of
1934, and, First Deposit and the holders of its stock must comply with the proxy
solicitation rules, reporting requirements and restrictions on stock purchases
and sales by directors, officers and greater than 10.0% shareholders, the annual
and periodic reporting and certain other requirements of the Securities Exchange
Act of 1934.  Under the plan of conversion , First Deposit has undertaken that
it will not terminate such registration for a period of at least three years
following the conversion.

     A copy of the plan of conversion, Articles of Incorporation and the Bylaws
of First Deposit and our Charter and Bylaws are available without charge from
us.  Our principal office is located at 8458 Campbellton Street, Douglasville,
Georgia  30134-1803,  and our telephone number at that address is (770) 942-
5108.

                                      121

 
                           DOUGLAS FEDERAL BANK, FSB
                                 AND SUBSIDIARY
                                        
                                        

- -------------------------------------------------------------------------------

                   Index to Consolidated Financial Statements
                               -----------------
 
                                                                       Page
                                                                     -------
 
INDEPENDENT AUDITOR'S REPORT ....................................       F-1
 
CONSOLIDATED FINANCIAL STATEMENTS
 
     Consolidated balance sheets ................................       F-2
     Consolidated statements of income ..........................       F-3
     Consolidated statements of comprehensive income ............       F-4
     Consolidated statements of retained earnings ...............       F-5
     Consolidated statements of cash flows ......................       F-6
     Notes to consolidated financial statements .................       F-8
 

 
                          INDEPENDENT AUDITOR'S REPORT
- --------------------------------------------------------------------------------


To the Board of Directors
Douglas Federal Bank, FSB and Subsidiary
Douglasville, Georgia


          We have audited the accompanying consolidated balance sheets of
Douglas Federal Bank, FSB and subsidiary as of December 31, 1998 and 1997, and
the related consolidated statements of income, comprehensive income, members'
equity, and cash flows for the years then ended.  These financial statements are
the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audits.

          We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audits to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation.  We believe that our audits provide a reasonable basis for our
opinion.

          In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Douglas Federal
Bank, FSB and subsidiary as of December 31, 1998 and 1997, and the results of
their operations and their cash flows for the years then ended, in conformity
with generally accepted accounting principles.


                                           /s/ Mouldin & Jenkins, LLC

Atlanta, Georgia
February 12, 1999


                                      F-1




 
                           DOUGLAS FEDERAL BANK, FSB
                                AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                          DECEMBER 31, 1998 AND 1997

- --------------------------------------------------------------------------------
                      Assets                             1998           1997
                      ------                         ------------   ----------

Cash and due from banks                              $  7,556,511   $ 5,663,428
Federal funds sold                                        715,000        65,000
Securities held-to-maturity (fair value $1,071,369
   and $4,405,084)                                      1,042,000     4,374,402
Securities available-for-sale                           3,706,925     2,666,245
Loans held for sale                                       188,350       380,962
Loans receivable, net                                  83,188,926    74,048,813
Other real estate owned                                   228,402       352,942
Premises and equipment                                  1,777,472     1,828,898
Real estate held for development and sale               1,744,502     1,468,812
Accrued interest receivable                               475,315       472,995
Other assets                                              268,589       277,312
                                                     ------------   -----------
          Total assets                               $100,891,992   $91,599,809
                                                     ============   ===========

             Liabilities and Retained Earnings
             ---------------------------------

Deposits
    Noninterest-bearing demand                       $  3,826,066   $ 2,281,599
    Interest-bearing demand and savings                31,350,310    24,958,708
    Time deposits                                      50,509,550    48,636,575
                                                     ------------   -----------
          Total deposits                               85,685,926    75,876,882
Federal Home Loan Bank advances                         5,000,000     6,000,000
Accrued expenses and other liabilities                    543,709       813,229
                                                     ------------   -----------
          Total liabilities                            91,229,635    82,690,111
                                                     ------------   -----------

Commitments and contingent liabilities

Retained earnings, substantially restricted             9,632,457     8,852,711
Accumulated other comprehensive income                     29,900        56,987
                                                     ------------   -----------

          Total retained earnings                       9,662,357     8,909,698
                                                     ------------   -----------

          Total liabilities and retained earnings    $100,891,992   $91,599,809
                                                     ============   ===========

See Notes to Consolidated Financial Statements.

                                      F-2

 
                           DOUGLAS FEDERAL BANK, FSB
                                AND SUBSIDIARY

                       CONSOLIDATED STATEMENTS OF INCOME
                    YEARS ENDED DECEMBER 31, 1998 AND 1997

- --------------------------------------------------------------------------------
                                                            1998         1997
                                                         ----------   ----------
Interest income
    Mortgage loans                                       $6,472,776   $6,084,240
    Other loans                                              97,671       96,631
    Taxable securities                                      362,076      346,192
    Interest-bearing deposits and Federal
      funds sold                                            229,780      160,391
                                                         ----------   ----------
          Total interest income                           7,162,303    6,687,454
                                                         ----------   ----------

Interest expense
    Deposits                                              3,921,464    3,544,616
    Federal Home Loan Bank advances                         304,986      238,584
                                                         ----------   ----------
          Total interest expense                          4,226,450    3,783,200
                                                         ----------   ----------

          Net interest income                             2,935,853    2,904,254
Provision for loan losses                                   107,805       60,000
                                                         ----------   ----------
          Net interest income after provision
            for loan losses                               2,828,048    2,844,254
                                                         ----------   ----------

Other income
    Service charges on deposit accounts                     203,420      169,093
    Loan servicing income                                    42,137       48,226
    Gain on sale of securities
      available-for-sale                                    274,018           -
    Gain on sale of loans                                    85,880      125,379
    Other operating income                                  158,949       69,647
                                                         ----------   ----------
          Total other income                                764,404      412,345
                                                         ----------   ----------

Other expenses
    Salaries and employee benefits                        1,127,935    1,168,571
    Equipment and occupancy expenses                        310,030      276,637
    Other operating expenses                                969,928      776,076
                                                         ----------   ----------
          Total other expenses                            2,407,893    2,221,284
                                                         ----------   ----------
          Income before income taxes                      1,184,559    1,035,315

Income tax expense                                          404,813      385,729
                                                         ----------   ----------
          Net income                                     $  779,746   $  649,586
                                                         ==========   ==========


See Notes to Consolidated Financial Statements.

                                      F-3

 
                         DOUGLAS FEDERAL BANK, FSB
                              AND SUBSIDIARY

              CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                  YEARS ENDED DECEMBER 31, 1998 AND 1997

- --------------------------------------------------------------------------------
                                                              1998        1997
                                                            ---------   --------
Net income                                                  $ 779,746   $649,586
                                                            ---------   --------

Other comprehensive income (loss):

    Unrealized gains (losses) on securities 
     available-for-sale:

        Unrealized holding gains arising  during period, 
          net of taxes of $93,097 and $29,355, 
          respectively                                        142,804     56,987

        Reclassification adjustment for gains realized in 
          net income, net of taxes of $104,127 and $--, 
          respectively                                       (169,891)        -
                                                            ---------   --------
Other comprehensive income (loss)                             (27,087)    56,987
                                                            ---------   --------
Comprehensive income                                        $ 752,659   $706,573
                                                            =========   ========

See Notes to Consolidated Financial Statements.

                                      F-4

 
                           DOUGLAS FEDERAL BANK, FSB
                                AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                    YEARS ENDED DECEMBER 31, 1998 AND 1997

- --------------------------------------------------------------------------------
                                                  Accumulated
                                                     Other            Total
                                     Retained    Comprehensive       Retained
                                     Earnings        Income          Earnings
                                    ----------   -------------      ----------
Balance, December 31, 1996          $8,203,125      $      -        $8,203,125
    Net income                         649,586             -           649,586
    Other comprehensive income               -        56,987            56,987
                                    ----------      --------        ----------
Balance, December 31, 1997           8,852,711        56,987         8,909,698
    Net income                         779,746             -           779,746
    Other comprehensive loss                 -       (27,087)          (27,087)
                                    ----------      --------        ----------
Balance, December 31, 1998          $9,632,457      $ 29,900        $9,662,357
                                    ==========      ========        ==========

See Notes to Consolidated Financial Statements.

                                       F-5

 
                                    DOUGLAS FEDERAL BANK, FSB
                                          AND SUBSIDIARY

                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                               YEARS ENDED DECEMBER 31, 1998 AND 1997
 
 
- ----------------------------------------------------------------------------------------------
                                                                       1998            1997
                                                                   -----------     -----------
                                                                              
OPERATING ACTIVITIES
    Net income                                                     $   779,746     $   649,586
    Adjustments to reconcile net income to net cash
        provided by operating activities:
        Depreciation                                                   177,844         156,092
        Provision for loan losses                                      107,805          60,000
        Deferred income taxes                                          (55,884)         (8,269)
        Gain on sale of other real estate owned                         (4,558)        (20,666)
        Net realized gains on sales of
          securities available-for-sale                               (274,018)              -
        (Increase) decrease in loans held for sale, net                192,612         (75,376)
        Gain on sale of land                                          (113,682)        (10,000)
        (Increase) decrease in accrued interest receivable              (2,320)         35,191
        Other operating activities                                    (193,881)        131,993
                                                                   -----------     -----------
              Net cash provided by operating activities                613,664         918,551
                                                                   -----------     -----------

INVESTING ACTIVITIES
    Purchases of securities available-for-sale                      (2,672,935)     (2,579,902)
    Proceeds from maturities of securities
      available-for-sale                                               994,052               -
    Proceeds from sales of securities
      available-for-sale                                               874,104               -
    Proceeds from maturities of securities
      held-to-maturity                                               3,332,402         843,772
    Increase in loans, net                                          (9,436,299)     (5,810,522)
    Net increase in Federal funds sold                                (650,000)              -
    Purchase of premises and equipment                                (128,619)       (355,788)
    Proceeds from sales of premises and equipment                        2,200               -
    Proceeds from sales of other real estate owned                     325,547         269,712
    Investment in other real estate owned                               (8,069)        (43,683)
    Investment in real estate held for development
      and sale                                                        (626,684)              -
    Purchase of real estate held for development and sale                    -      (1,489,812)
    Proceeds from sales of real estate held for
       development and sale                                            464,676          31,000
                                                                   -----------     -----------
              Net cash used in investing activities                 (7,529,625)     (9,135,223)
                                                                   -----------     -----------

FINANCING ACTIVITIES
    Net increase in deposits                                         9,809,044       6,422,788
    Net increase (decrease) in Federal Home Loan Bank
        advances                                                    (1,000,000)      5,250,000
                                                                   -----------     -----------
              Net cash provided by financing activities              8,809,044      11,672,788
                                                                   -----------     -----------

Net increase in cash and due from banks                              1,893,083       3,456,116

Cash and due from banks at beginning of year                         5,663,428       2,207,312
                                                                   -----------     -----------
Cash and due from banks at end of year                             $ 7,556,511     $ 5,663,428
                                                                   ===========     ===========
 
                                       F-6


 



                                                     DOUGLAS FEDERAL BANK, FSB
                                                          AND SUBSIDIARY

                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              YEARS ENDED DECEMBER 31, 1998 AND 1997
- -------------------------------------------------------------------------------------------------------------------------------
                                                                              1998                              1997
                                                                         --------------                    --------------
                                                                                                             
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
    INFORMATION
    Cash paid for:
        Interest                                                        $   4,205,701                       $  3,823,587

        Income taxes                                                    $     568,691                       $    334,519

SUPPLEMENTAL DISCLOSURES OF NONCASH
    INVESTING ACTIVITIES
    Transfer of loans to other real estate owned                        $     188,381                       $    310,868

    Unrealized (gains) losses on securities available-for-sale          $      38,117                       $    (86,342)


See Notes to Consolidated Financial Statements.
 


                                      F-7


 
                           DOUGLAS FEDERAL BANK, FSB
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

          Nature of Business

           Douglas Federal Bank, FSB (the "Company") is a federally chartered
           thrift with operations in Douglasville, Douglas County, Georgia.  The
           Company provides a full range of banking services in its primary
           market area of Douglas County, Georgia and the surrounding counties.
           Pinehurst Corp. was incorporated in July 1995 and is a wholly-owned
           subsidiary of the Company.  Pinehurst Corp. was organized for the
           purpose of developing and selling real estate in its primary market
           area of Douglas County.

          Basis of Presentation

           The consolidated financial statements include the accounts of the
           Company and its subsidiary.  Significant intercompany transactions
           and accounts are eliminated in consolidation.

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

          Cash and Due from Banks

           Cash on hand, cash items in process of collection and amounts due
           from banks are included in cash and due from banks.  At December 31,
           1998 and 1997, cash and due from banks included interest-bearing due
           from bank accounts in the amounts of $6,683,371 and $4,670,875,
           respectively.

           The Company maintains amounts due from banks which, at times, may
           exceed Federally insured limits.  The Company has not experienced any
           losses in such accounts.

                                      F-8

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Securities

           Securities are classified based on management's intention on the date
           of purchase.  Securities which management has the intent and ability
           to hold to maturity are classified as held-to-maturity and reported
           at amortized cost.  All other debt securities are classified as
           available-for-sale and carried at fair value with net unrealized
           gains and losses included in retained earnings, net of tax.
           Marketable equity securities are classified as available-for-sale and
           carried at fair value with net unrealized gains and losses included
           in equity, net of tax.  Equity securities without a readily
           determinable fair value are classified as available-for-sale and
           carried at cost.

           Interest and dividends on securities, including amortization of
           premiums and accretion of discounts, are included in interest income.
           Realized gains and losses from the sale of securities are determined
           using the specific identification method.

          Loans Held for Sale

           Loans held for sale consist of mortgage loans which are carried at
           the lower of aggregate cost or fair value.  The determination of fair
           value includes consideration of outstanding commitments from
           investors, related origination fees and costs, and commitment fees
           paid.  Gains and losses are recognized at settlement dates and are
           determined by the difference between the selling price and the
           carrying value of the loans sold.  The Company sells certain mortgage
           loans to third party investors.  The Company's practice is to
           originate these mortgage loans subject to existing purchase
           commitments from third party investors.

          Loans

           Loans are carried at their principal amounts outstanding less
           deferred loan fees and costs and the allowance for loan losses.
           Interest income on loans is credited to income based on the principal
           amount outstanding.

           Loan origination fees and certain direct costs incurred in
           originating loans are deferred and recognized as income over the life
           of the loan.

                                      F-9

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Loans (Continued)

           The allowance for loan losses is maintained at a level that
           management believes to be adequate to absorb potential losses in the
           loan portfolio.  Management's determination of the adequacy of the
           allowance is based on an evaluation of the portfolio, past loan loss
           experience, current economic conditions, volume, growth, composition
           of the loan portfolio, and other risks inherent in the portfolio.
           This evaluation is inherently subjective as it requires material
           estimates that are susceptible to significant change including the
           amounts and timing of future cash flows expected to be received on
           impaired loans.  In addition, regulatory agencies, as an integral
           part of their examination process, periodically review the Company's
           allowance for loan losses, and may require the Company to record
           additions to the allowance based on their judgment about information
           available to them at the time of their examinations.

           The accrual of interest on loans is discontinued when, in
           management's opinion, the borrower may be unable to meet payments as
           they become due.  When accrual of interest is discontinued, all
           unpaid accrued interest is reversed.  Interest income is subsequently
           recognized only to the extent cash payments are received.

           A loan is considered to be impaired when it is probable the Company
           will be unable to collect all principal and interest payments due in
           accordance with the terms of the loan agreement.  Individually
           identified impaired loans are measured based on the present value of
           payments expected to be received, using the contractual loan rate as
           the discount rate.  Alternatively, measurement may be based on
           observable market prices or, for loans that are solely dependent on
           the collateral for repayment, measurement may be based on the fair
           value of the collateral.  If the recorded investment in the impaired
           loan exceeds the measure of fair value, a valuation allowance is
           established as a component of the allowance for loan losses.  Changes
           to the valuation allowance are recorded as a component of the
           provision for loan losses.

          Premises and Equipment

           Premises and equipment are stated at cost less accumulated
           depreciation.  Depreciation is computed by the straight-line and
           accelerated methods over the estimated useful lives of the assets.

                                     F-10

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Other Real Estate Owned

           Other real estate owned represents properties acquired through
           foreclosure.  Other real estate owned is held for sale and is carried
           at the lower of the recorded amount of the loan or fair value of the
           properties less estimated selling costs.  Any write-down to fair
           value at the time of transfer to other real estate owned is charged
           to the allowance for loan losses.  Subsequent gains or losses on sale
           and any subsequent adjustment to the value are recorded as other
           expenses.

          Real Estate Held for Development and Sale

           Real estate held for development and sale are carried at the lower of
           cost or net realizable value.  Carrying costs associated with the
           properties under development are capitalized as part of the
           construction costs during the construction period.

           Sales of real estate are recognized upon closing.  The recognition of
           gains is dependent upon and determined by the terms and conditions of
           the sale and whether the Company has provided financing to facilitate
           such sales.  If the transaction does not meet the initial investment
           requirements of Statement of Financial Accounting Standards ("SFAS")
           No. 66, "Accounting for Sales of Real Estate", income recognition is
           deferred until such requirements are met.  Gains recognized or
           deferred are based on the proceeds from sale, less selling costs and
           the carrying value of the real estate.  Any losses are recognized at
           time of sale.

          Income Taxes

           Income tax expense consists of current and deferred taxes.  Current
           income tax provisions approximate taxes to be paid or refunded for
           the applicable year.  Deferred income tax assets and liabilities are
           determined using the balance sheet method.  Under this method, the
           net deferred tax asset or liability is determined based on the tax
           effects of the differences between the book and tax bases of the
           various balance sheet assets and liabilities and gives current
           recognition to changes in tax rates and laws.

           Recognition of deferred tax balance sheet amounts is based on
           management's belief that it is more likely than not that the tax
           benefit associated with certain temporary differences, tax operating
           loss carryforwards and tax credits will be realized.  A valuation
           allowance would be recorded for those deferred tax items for which it
           is more likely than not that realization would not occur.

                                       F-11

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

          Income Taxes (Continued)

           The Company and the subsidiary file a consolidated income tax return.
           Each entity provides for income taxes based on its contribution to
           income taxes of the consolidated group.

          Profit-Sharing Plan

           Profit-sharing plan costs are based on a percentage of individual
           employee's salary, not to exceed the amount that can be deducted for
           Federal income tax purposes.

          Reclassifications

           Certain balance sheet and income statement items for the year ended
           December 31, 1997 have been reclassified, with no effect on total
           assets or net income, to be consistent with classifications adopted
           for the year ended December 31, 1998.

          Comprehensive Income

           In 1998, the Company adopted SFAS No. 130, "Reporting Comprehensive
           Income".  This statement establishes standards for reporting and
           display of comprehensive income and its components in the financial
           statements.  This statement requires that all items that are required
           to be recognized under accounting standards as components of
           comprehensive income be reported in a financial statement that is
           displayed in equal prominence with the other financial statements.
           The Company has elected to report comprehensive income in a separate
           financial statement titled "Consolidated Statements of Comprehensive
           Income".  SFAS No. 130 describes comprehensive income as the total of
           all components of comprehensive income including net income.  This
           statement uses other comprehensive income to refer to revenues,
           expenses, gains and losses that under generally accepted accounting
           principles are included in comprehensive income but excluded from net
           income.  Currently, the Company's other comprehensive income consists
           of items previously reported directly in equity under SFAS No. 115,
           "Accounting for Certain Investments in Debt and Equity Securities".
           As required by SFAS No. 130, the financial statements for the prior
           year have been reclassified to reflect application of the provisions
           of this statement.  The adoption of this statement did not affect the
           Company's financial position, results of operations or cash flows.

                                       F-12

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


          Recent Developments

           In June 1998, the Financial Accounting Standards Board issued SFAS
           No. 133, "Accounting for Derivative Instruments and Hedging
           Activities".  This statement is required to be adopted for fiscal
           years beginning after June 15, 1999.  However, the statement permits
           early adoption as of the beginning of any fiscal quarter after its
           issuance.  The Company expects to adopt this statement effective
           January 1, 2000.  SFAS No. 133 requires the Company to recognize all
           derivatives as either assets or liabilities in the balance sheet at
           fair value.  For derivatives that are not designated as hedges, the
           gain or loss must be recognized in earnings in the period of change.
           For derivatives that are designated as hedges, changes in the fair
           value of the hedged assets, liabilities, or firm commitments must be
           recognized in earnings or recognized in other comprehensive income
           until the hedged item is recognized in earnings, depending on the
           nature of the hedge.  The ineffective portion of a derivative's
           change in fair value must be recognized in earnings immediately.
           Management has not yet determined what effect the adoption of SFAS
           No. 133 will have on the Company's earnings or financial position.

                                       F-13

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------


 
NOTE 2.    SECURITIES

           The amortized cost and fair value of securities are summarized as
           follows:



                                                                Gross               Gross
                                           Amortized          Unrealized         Unrealized             Fair
                                              Cost              Gains              Losses              Value
                                         --------------     --------------     --------------      --------------
                                                                                        
          Securities Available-for-Sale
            December 31, 1998:
             U. S. Government and
              agency securities          $    2,491,538     $       13,800     $       (1,126)     $    2,504,212
             Equity securities                1,167,162             35,551                  -           1,202,713
                                         --------------     --------------     --------------      --------------
                                         $    3,658,700     $       49,351     $       (1,126)     $    3,706,925
                                         ==============     ==============     ==============      ==============
 
            December 31, 1997:
             U. S. Government and
              agency securities          $    1,487,401     $       12,161     $            -      $    1,499,562
             Equity securities                1,092,502             74,181                  -           1,166,683
                                         --------------     --------------     --------------      --------------
                                         $    2,579,903     $       86,342     $            -      $    2,666,245
                                         ==============     ==============     ==============      ==============
 
          Securities Held-to-Maturity
            December 31, 1998:
             Mortgage-backed securities  $    1,042,000     $       29,369     $            -      $    1,071,369
                                         ==============     ==============     ==============      ==============
 
 
            December 31, 1997:
             U. S. Government and
              agency securities          $    3,000,509     $            -     $      (13,164)     $    2,987,345
             Mortgage-backed securities       1,373,893             43,846                  -           1,417,739
                                         --------------     --------------     --------------      --------------
                                         $    4,374,402     $       43,846     $      (13,164)     $    4,405,084
                                         ==============     ==============     ==============      ==============


                                       F-14

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------



NOTE 2.   SECURITIES (Continued)

          The amortized cost and fair value of securities as of December 31,
          1998 by contractual maturity are shown below.  Maturities may differ
          from contractual maturities of mortgage-backed securities because the
          mortgages underlying the securities may be called or prepaid with or
          without penalty.  Therefore, these securities and equity securities
          are not included in the maturity categories in the following summary.



                                            Securities Available-for-Sale      Securities Held-to-Maturity
                                            -----------------------------      ---------------------------
                                              Amortized         Fair            Amortized         Fair
                                                 Cost           Value              Cost           Value
                                              ----------     ----------         ----------     ----------
                                                                                   
          Due from one year to five years     $1,991,538     $2,005,338         $        -     $        -
          Due from five years to ten years       500,000        498,874                  -              -
          Mortgage-backed securities                   -              -          1,042,000      1,071,369
          Equity securities                    1,167,162      1,202,713                  -              -
                                              ----------     ----------         ----------     ----------
                                              $3,658,700     $3,706,925         $1,042,000     $1,071,369
                                              ==========     ==========         ==========     ==========


          Securities with a carrying value of $751,475 and $1,021,296 at
          December 31, 1998 and 1997, respectively, were pledged to secure
          public deposits and for other purposes.

          For the year ended December 31, 1998, gross gains on sales of
          securities available-for-sale were $274,018.  There were no sales of
          securities for the year ended December 31, 1997.

                                       F-15

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------

 
 
NOTE 3.    LOANS RECEIVABLE

           The composition of loans receivable is summarized as follows:



                                                                              December 31,
                                                                --------------------------------------
                                                                       1998                  1997
                                                                ----------------      ----------------
                                                                                  
           Commercial                                             $    1,268,000        $      871,000
           Real estate - construction                                  6,765,000             5,323,000
           Real estate - mortgage                                     75,403,272            67,808,691
           Consumer and other loans                                      962,000             1,136,000
                                                                  --------------        --------------
                                                                      84,398,272            75,138,691
           Deferred fees and costs                                      (209,346)             (224,320)
           Allowance for loan losses                                  (1,000,000)             (865,558)
                                                                  --------------        --------------
           Loans receivable, net                                  $   83,188,926        $   74,048,813
                                                                  ==============        ==============


          Changes in the allowance for loan losses are as follows:



                                                                               December 31,
                                                                  -----------------------------------
                                                                       1998                 1997
                                                                  --------------       --------------
                                                                                  
           Balance, beginning of year                             $      865,558       $      784,062
            Provision for loan losses                                    107,805               60,000
            Loans charged off                                             (1,423)                   -
            Recoveries of loans previously charged off                    28,060               21,496
                                                                  --------------       --------------
           Balance, end of year                                   $    1,000,000       $      865,558
                                                                  ==============       ==============


          The total recorded investment in impaired loans was $982,942 and
          $1,082,100 at December 31, 1998 and 1997, respectively.  There were no
          impaired loans that had related allowances for loan losses determined
          in accordance with SFAS No. 114, "Accounting by Creditors for
          Impairment of a Loan".  The average recorded investment in impaired
          loans for 1998 and 1997 was $1,017,236 and $1,050,250, respectively.
          Interest income on impaired loans of $77,544 and $94,763 was
          recognized for cash payments received for the years ended 1998 and
          1997, respectively.

                                       F-16

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------



NOTE 3.   LOANS RECEIVABLE (CONTINUED)

          The Company has granted loans to certain related parties, including
          directors, executive officers, and their related entities.  The
          interest rates on these loans were substantially the same as rates
          prevailing at the time of the transaction and repayment terms are
          customary for the type of loan involved.  Changes in related party
          loans for the year ended December 31, 1998 are as follows:


           Balance, beginning of year                     $    181,274
              Advances                                         145,000
              Repayments                                      (176,455)
                                                          ------------
           Balance, end of year                           $    149,819
                                                          ============

          As of December 31, 1998 and 1997, the Company was servicing loans for
          others with approximate balances of $14,657,911 and $13,728,351,
          respectively.


NOTE 4.   PREMISES AND EQUIPMENT

          Premises and equipment are summarized as follows:

                                                     December 31,
                                          -----------------------------------
                                               1998                 1997
                                          --------------        -------------
 
           Land                           $      980,194        $     980,194
           Buildings                             728,593              712,360
           Equipment                           1,298,685            1,188,500
                                          --------------        -------------
                                               3,007,472            2,881,054
           Accumulated depreciation           (1,230,000)          (1,052,156)
                                          ---------------       --------------
                                          $    1,777,472        $   1,828,898
                                          ===============       ==============

                                       F-17

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------


NOTE 5.   DEPOSITS

          The amount of time deposits of $100,000 and over was $12,756,042 and
          $14,041,171 at December31, 1998 and 1997, respectively.

          At December 31, 1998, scheduled maturities of time deposits are as
          follows:

                Years ended December 31,

                   1999                                    $38,960,580
                   2000                                      6,548,662
                   2001                                      1,858,931
                   2002                                      2,133,964
                   2003                                        936,047
                   Thereafter                                   71,366
                                                           -----------
                                                           $50,509,550
                                                           ===========
NOTE 6.   FEDERAL HOME LOAN BANK ADVANCES

          Federal Home Loan Bank advances consist of the following:
 
 
                                                                                     December 31,
                                                                           -------------------------------
                                                                                1998             1997
                                                                           --------------   --------------
                                                                                      
          Advance from the Federal Home Loan Bank with interest at                               
            5.90%, due on July 3, 2000.                                       $1,000,000       $        -
          Advance from the Federal Home Loan Bank with interest at                              
            5.29%, due on September 18, 2000.                                  1,000,000                -
          Advance from the Federal Home Loan Bank with interest at                              
            5.96%, due on July 2, 2001.                                        1,000,000                -
          Advance from the Federal Home Loan Bank with interest at                              
            5.63%, due on August 28, 2001.                                     1,000,000                -
          Advance from the Federal Home Loan Bank with interest at                              
            5.21%, due on October 1, 2001.                                     1,000,000                -
          Advance from the Federal Home Loan Bank with interest at                              
            6.41%, due on September 14, 1998.                                          -        1,000,000
          Variable rate advance from the Federal Home Loan Bank                                 
            at .25% plus the overnight investment rate.                                         
          Matured on December 31, 1998.                                                -        5,000,000
                                                                              ----------       ----------  
                                                                              $5,000,000       $6,000,000
                                                                              ==========       ==========


                                     F-18

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------



NOTE 6.   FEDERAL HOME LOAN BANK ADVANCES (CONTINUED)

          The advances from the Federal Home Loan Bank are collateralized by a
          blanket floating lien on qualifying first mortgages and the Company's
          Federal Home Loan Bank stock.

          Aggregate maturities of Federal Home Loan Bank advances at December
          31, 1998 are as follows:

               2000                                      $     2,000,000
               2001                                            3,000,000
                                                         ---------------
                                                         $     5,000,000
                                                         ===============


NOTE 7.   EMPLOYEE BENEFIT PLAN

          The Company has a defined contribution plan covering all employees,
          subject to certain minimum age and service requirements.  The
          contributions were $117,799 and $126,500 for the years ended December
          31, 1998 and 1997, respectively.
 
 
NOTE 8.   INCOME TAXES

          Income tax expense consists of the following:

                                                 December 31,
                                        ------------------------------
                                            1998               1997
                                        -----------       ------------
 
           Current                      $   460,697       $    393,998
           Deferred                         (55,884)            (8,269)
                                        -----------       ------------
             Income tax expense         $   404,813       $    385,729
                                        ===========       ============

                                     F-19

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- ------------------------------------------------------------------------------- 



NOTE 8.   INCOME TAXES (CONTINUED)

          The Company's income tax expense differs from the amounts computed by
          applying the Federal income tax statutory rates to income before
          income taxes.  A reconciliation of the differences is as follows:



                                                             December 31,
                                            ---------------------------------------------
                                                   1998                       1997
                                            -------------------        ------------------
                                             Amount     Percent         Amount    Percent
                                            --------    -------        --------   -------
                                                                             
        Tax provision at statutory rate     $402,750       34 %        $352,007       34%
          State income tax                    19,632        2            19,394        2
          Other                              (17,569)      (2)           14,328        1
                                            --------       --          --------       --
        Income tax expense                  $404,813       34 %        $385,729       37%
                                            ========       ==          ========       ==


          The components of deferred income taxes are as follows:

                                                      December 31,
                                                -----------------------
                                                  1998           1997
                                                --------       --------
           Deferred tax assets:
             Loan loss reserves                 $169,408       $107,560
                                                --------       --------
                                                                
           Deferred tax liabilities:                            
             Depreciation                         40,119         20,705
             FHLB stock                           42,401         42,401
             Other                                     -         13,450
             Securities available-for-sale        18,325         29,356
                                                --------       --------
                                                 100,845        105,912
                                                --------       --------
           Net deferred tax assets              $ 68,563       $  1,648
                                                ========       ========

                                     F-20

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- ------------------------------------------------------------------------------- 
                                       



NOTE 9.   COMMITMENTS AND CONTINGENT LIABILITIES

          The Company enters into firm commitments to sell mortgage loans which
          it has originated at agreed upon prices.  The sales price for these
          loans are based on market rates at the time of the commitment.  The
          Company generally has ten days after the loan closing to provide the
          investor with the loan documentation, at which time the investor will
          fund the loan.  The investor bears the interest rate risk on the loan
          from the time of the commitment until funding.  The Company's risk is
          limited to specific recourse provisions within the agreement with the
          investor and its ability to provide the required loan documentation to
          the investor within the commitment period.

          The Company sells mortgage loans to investors under various blanket
          agreements.  Under the agreements, investors generally have a limited
          right of recourse to the Company for normal representations and
          warranties and, in some cases, for delinquencies within the first
          three to six months which lead to loan default and foreclosure.
          Management believes that the risk of loss to the Company as a result
          of these provisions is insignificant.

          As of December 31, 1998 and 1997, the Company had commitments to sell
          loans of $188,350 and $380,962, respectively.

          The Company enters into residential construction and commercial loan
          commitments to fund loans to its customers at prime based interest
          rates in the normal course of business.  These instruments involve
          credit risk in excess of the amount recognized in the financial
          statements.

          In the normal course of business, the Company has entered into off-
          balance sheet financial instruments which are not reflected in the
          financial statements.  These financial instruments consist of
          commitments to extend credit.  Such financial instruments are included
          in the financial statements when funds are disbursed or the
          instruments become payable.  These instruments involve, to varying
          degrees, elements of credit risk in excess of the amount recognized in
          the consolidated balance sheet.

                                     F-21

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------



NOTE 9.   COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)

          The Company's exposure to credit loss in the event of nonperformance
          by the other party to the financial instrument for commitments to
          extend credit is represented by the contractual amount of those
          instruments.  A summary of the Company's commitments is as follows:



                                                                         December 31,
                                                           --------------------------------------
                                                                  1998                1997
                                                           ------------------    ----------------
                                                                           
               Unfunded mortgage loan commitments          $      1,374,567       $     784,762
               Construction loan commitments                      4,172,033           3,443,407
               Other commitments to extend credit                 1,418,996           1,635,955
                                                           ------------------    ----------------
                                                           $      6,965,596       $   5,864,124
                                                           ==================    ================


          Commitments to extend credit generally have fixed expiration dates or
          other termination clauses and may require payment of a fee.  Since
          many of the commitments are expected to expire without being drawn
          upon, the total commitment amounts do not necessarily represent future
          cash requirements.  The credit risk involved in issuing these
          financial instruments is essentially the same as that involved in
          extending loans to customers.  The Company evaluates each customer's
          creditworthiness on a case-by-case basis.  The amount of collateral
          obtained, if deemed necessary by the Company upon extension of credit,
          is based on management's credit evaluation of the customer.
          Collateral held varies but may include real estate and improvements,
          marketable securities, accounts receivable, inventory, equipment, and
          personal property.

          In the normal course of business, the Company is involved in various
          legal proceedings.  In the opinion of management of the Company, any
          liability resulting from such proceedings would not have a material
          effect on the Company's financial statements.

                                     F-22

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------



NOTE 9.   COMMITMENTS AND CONTINGENT LIABILITIES (CONTINUED)

          Year 2000

          The Year 2000 issue is the result of computer programs being written
          using two digits rather than four to define the applicable year.
          Systems that do not properly recognize the year "2000" could generate
          erroneous data or cause systems to fail.  The Company is heavily
          dependent on computer processing and telecommunication systems in the
          daily conduct of business activities.  In addition, the Company must
          rely on intermediaries, vendors and customers to appropriately modify
          their systems in order that all may continue normal operations and
          operate without significant disruptions.  The Company has conducted a
          review of its computer systems to identify the systems that could be
          affected by the Year 2000 issue.  The Company presently believes that,
          with modifications to its computer systems and conversions to new
          systems, the Year 2000 issue will not pose significant operational
          problems for the Company or have a material adverse effect on future
          operating results.  However, absolute assurance cannot be given that;
          (1) the modifications and conversions will remedy all deficiencies,
          (2) failure of any of the Company's systems will not have a material
          impact on operations, or (3) failure of any other companies' systems
          with whom the Company conducts business will not have a material
          impact on operations.


NOTE 10.  CONCENTRATIONS OF CREDIT

          The Company originates primarily commercial, residential, and consumer
          loans to customers in Douglas County and surrounding counties.  The
          ability of the majority of the Company's customers to honor their
          contractual loan obligations is dependent on the economy in their
          primary market area.

          Ninety-seven percent of the Company's loan portfolio is concentrated
          in loans secured by real estate, of which a substantial portion is
          secured by real estate in the Company's primary market area.  In
          addition, a substantial portion of the other real estate owned and
          real estate held for development and sale is located in those same
          markets.  Accordingly, the ultimate collectibility of the loan
          portfolio and the recovery of the carrying amount of real estate owned
          are susceptible to changes in market conditions in the Company's
          primary market area.

          The Company, as a matter of policy, does not generally extend credit
          to any single borrower or group of related borrowers in excess of
          $1,320,000.

                                     F-23

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------



NOTE 11.  REGULATORY MATTERS

          The Company is subject to various regulatory capital requirements
          administered by the federal banking agencies.  Failure to meet minimum
          capital requirements can initiate certain mandatory, and possibly
          additional discretionary actions by regulators that, if undertaken,
          could have a direct material effect on the financial statements.
          Under capital adequacy guidelines and the regulatory framework for
          prompt corrective action, the Company must meet specific capital
          guidelines that involve quantitative measures of the assets,
          liabilities, and certain off-balance sheet items as calculated under
          regulatory accounting practices.  The Company's capital amounts and
          classification are also subject to qualitative judgments by the
          regulators about components, risk weightings, and other factors.

          Quantitative measures established by regulation to ensure capital
          adequacy require the Company to maintain minimum amounts and ratios of
          Total and Tier I capital to risk-weighted assets, Tier I capital to
          total adjusted assets, core capital to total adjusted assets, and
          tangible capital to total adjusted assets.  Management believes, as of
          December 31, 1998, the Company meets all capital adequacy requirements
          to which it is subject.

          As of December 31, 1998, the most recent notification from the FDIC
          categorized the Company as well capitalized under the regulatory
          framework for prompt corrective action.  To be categorized as well
          capitalized, the Company must maintain minimum Total risk-based, Tier
          I risk-based, and Tier I leverage ratios as set forth in the following
          table.  There are no conditions or events since that notification that
          management believes have changed the Company's category.

                                     F-24

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------
                                        



NOTE 11.  REGULATORY MATTERS (CONTINUED)

          The Company's actual capital amounts and ratios are presented in the
          following tables.



                                                                                                               To Be Well
                                                                                 For Capital                 Capitalized Under
                                                                                   Adequacy                  Prompt Corrective
                                                       Actual                      Purposes                  Action Provisions
                                            --------------------------    --------------------------    --------------------------
                                                Amount         Ratio          Amount         Ratio         Amount          Ratio
                                            --------------   ---------    --------------   ---------    -------------   ----------
                                                                           (Dollars in Thousands)
                                            --------------------------------------------------------------------------------------
                                                                                                         
            As of December 31, 1998:
              Total Capital
                (to Risk Weighted Assets):
                Consolidated                  $      8,513       15.08%     $      4,515        8.00%     $     5,644        10.00%
              Tier I Capital
                (to Risk Weighted Assets):
                Consolidated                  $      7,804       13.83%     $      2,258        4.00%     $     3,387         6.00%
              Tier I Capital
                (to Total Adjusted Assets):
                Consolidated                  $      7,804        7.88%     $      3,961        4.00%     $     4,952         5.00%
              Core Capital
                Consolidated                  $      7,804        7.88%     $      2,971        3.00%
              Tangible Capital
                Consolidated                  $      7,804        7.88%     $      1,485        1.50%


            As of December 31, 1997:
              Total Capital
                 (to Risk Weighted Assets):
                 Consolidated                  $      7,920       15.32%     $      4,136        8.00%     $     5,171        10.00%
              Tier I Capital
                 (to Risk Weighted Assets):
                 Consolidated                  $      7,271       14.06%     $      2,068        4.00%     $     3,103         6.00%
              Tier I Capital
                 (to Total Adjusted Assets):
                 Consolidated                  $      7,271        8.47%     $      3,434        4.00%     $     4,292         5.00%
              Core Capital
                 Consolidated                  $      7,271        8.08%     $      2,699        3.00%
              Tangible Capital
                 Consolidated                  $      7,271        8.08%     $      1,350        1.50%


                                       
                                     F-25

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
                                        
- --------------------------------------------------------------------------------


NOTE 12.  FAIR VALUE OF FINANCIAL INSTRUMENTS

          The following methods and assumptions were used by the Company in
          estimating its fair value disclosures for financial instruments.  In
          cases where quoted market prices are not available, fair values are
          based on estimates using discounted cash flow models.  Those models
          are significantly affected by the assumptions used, including the
          discount rates and estimates of future cash flows.  In that regard,
          the derived fair value estimates cannot be substantiated by comparison
          to independent markets and, in many cases, could not be realized in
          immediate settlement of the instrument.  The use of different
          methodologies may have a material effect on the estimated fair value
          amounts.  Also, the fair value estimates presented herein are based on
          pertinent information available to management as of December 31, 1998
          and 1997.  Such amounts have not been revalued for purposes of these
          financial statements since those dates and, therefore, current
          estimates of fair value may differ significantly from the amounts
          presented herein.

          Cash and Due From Banks, and Federal Funds Sold:

           The carrying amounts of cash and due from banks, interest-bearing
           deposits in banks, and Federal funds sold approximate their fair
           value.

          Available-For-Sale and Held-To-Maturity Securities:

           Fair values for securities are based on available quoted market
           prices.  The carrying values of equity securities with no readily
           determinable fair value approximate fair values.

          Loans Held for Sale:

           The carrying amounts of loans held for sale approximate their fair
           values.

          Loans:

           For variable-rate loans that reprice frequently and have no
           significant change in credit risk, fair values are based on carrying
           values.  For other loans, the fair values are estimated using
           discounted cash flow models, using current market interest rates
           offered for loans with similar terms to borrowers of similar credit
           quality.  Fair values for impaired loans are estimated using
           discounted cash flow models or based on the fair value of the
           underlying collateral.

                                     F-26

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------
                                        


NOTE 12.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

          Deposits:

           The carrying amounts of demand deposits, savings deposits, and
           variable-rate certificates of deposit approximate their fair values.
           Fair values for fixed-rate certificates of deposit are estimated
           using discounted cash flow models, using current market interest
           rates offered on certificates with similar remaining maturities.

          Accrued Interest:

           The carrying amounts of accrued interest approximate their fair
           values.

          Federal Home Loan Bank Advances:

           The fair value of the Company's Federal Home Loan Bank advances are
           estimated using discounted cash flow models, using current market
           interest rates offered on similar borrowings.

          Off-Balance Sheet Instruments:

           Fair values of the Company's off-balance sheet financial instruments
           are based on fees charged to enter into similar agreements.  However,
           commitments to extend credit and standby letters of credit do not
           represent a significant value to the Company until such commitments
           are funded.  The Company has determined that these instruments do not
           have a distinguishable fair value and no fair value has been
           assigned.

                                     F-27

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------
                                        


NOTE 12.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

           The carrying amounts and estimated fair values of the Company's
           financial instruments are as follows:


                                                        December 31, 1998                       December  31, 1997
                                             -------------------------------------    -------------------------------------
                                                  Carrying              Fair               Carrying              Fair
                                                  Amount               Value                Amount              Value
                                             -----------------   -----------------    -----------------   -----------------
                                                                                                    
          Financial assets:
             Cash and due from
                banks, and
                Federal funds sold            $    8,271,511      $    8,271,511       $    5,728,428      $    5,728,428
             Securities available-for-sale         3,706,925           3,706,925            2,666,245           2,666,245
             Securities held-to-maturity           1,042,000           1,071,369            4,374,402           4,405,084
             Loans held for sale                     188,350             188,350              380,962             380,962
             Loans                                83,188,926          83,017,000           74,048,813          77,350,000
             Accrued interest receivable             475,315             475,315              472,995             472,995
 
          Financial liabilities:
             Deposits                             85,685,926          86,515,376           75,876,882          75,949,307
             Other borrowings                      5,000,000           5,000,000            6,000,000           6,000,000
             Accrued interest payable                134,156             134,156              113,407             113,407



NOTE 13.  SUPPLEMENTAL FINANCIAL DATA

           Components of other operating expenses in excess of 1% of total
           revenue are as follows:

                                                       December 31,
                                           -----------------------------------
                                                 1998                 1997
                                           ---------------      --------------
 
                 Computer service          $      113,399       $       84,415
                 NOW account expenses             124,676              135,670
                 Conversion losses                 90,000                    -

                                     F-28

 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                        
- --------------------------------------------------------------------------------
                                        

 
NOTE 14.  PLAN OF CONVERSION

          On February 9, 1999, Douglas Federal Bank's Board of Directors adopted
          a plan of conversion ("Plan") to convert from a federally chartered
          mutual savings bank to a federally chartered stock savings bank,
          subject to approval by Douglas Federal Bank's members. The Plan, which
          includes the formation of a thrift holding company, First Deposit
          Bancshares, Inc. ("First Deposit"), is subject to approval by the OTS
          and includes the filing of a registration statement with the
          Securities and Exchange Commission.

          The Plan is expected to be accomplished by the sale of common stock of
          First Deposit and the acquisition of all of the capital stock of
          Douglas Federal Bank by First Deposit in exchange for a portion of the
          net proceeds of the conversion. First Deposit's common stock will be
          offered to various eligible account holders, to a Employee Stock
          Ownership Plan, to other supplemental eligible depositors, and to
          other members in a subscription offering. Shares of First Deposit's
          common stock not subscribed for in the subscription offering, if any,
          may be offered for sale in a community offering, as determined by the
          Board of Directors of Douglas Federal Bank.

          At the time of conversion, Douglas Federal Bank will establish a
          liquidation account in an amount equal to its retained earnings as
          reflected in the latest balance sheet used in the final conversion
          prospectus. The liquidation account will be maintained for the benefit
          of eligible account holders and supplemental eligible account holders
          (collectively, "eligible depositors") who continue to maintain their
          deposit accounts in Douglas Federal Bank after conversion. In the
          event of a complete liquidation of Douglas Federal Bank (and only in
          such event), eligible depositors who continue to maintain accounts
          shall be entitled to receive distribution from the liquidation account
          before any liquidation may be made with respect to common stock.

          Douglas Federal Bank may not declare or pay a cash dividend if the
          effect thereof would cause its equity to be reduced below either the
          amount required for the liquidation account or the regulatory capital
          requirements imposed by the OTS.

          Conversion costs will be deducted from the proceeds of sale of common
          stock and recorded as a reduction to equity. If the conversion is not
          completed, all costs will be charged to expense.


                                     F-29

 
You should rely only on the information contained in this prospectus or that we
have referred to you. We have not authorized anyone to provide you with
information that is different. This prospectus does not constitute an offer to
sell, or a the solicitation of an offer to buy, any of the shares of common
stock offered hereby, to any person in any jurisdiction in which such offer or
solicitation is unlawful. Neither the delivery of this prospectus nor any sale
made hereunder shall under any circumstances create any implication that the
information herein is correct as of any time after the date hereof or that
there has been no change in the affairs of Douglas Federal or First Deposit
since such date.
 
                         FIRST DEPOSIT BANCSHARES, INC.
 
                              (Holding Company for
                 Douglas Federal Bank, a Federal Savings Bank)
 
                                1,449,000 Shares
                                  Common Stock
 
                               ----------------
 
                                   Prospectus
 
                               ----------------
 
                               TRIDENT SECURITIES
 
                               Dated May   , 1999
 
                 These securities are not deposits or accounts
                       and are not insured or guaranteed.
 
                     Dealer Prospectus Delivery Obligation
 
Until      , 1999 (90 days after the date of this prospectus), all dealers that
effect transactions in these securities, whether or not participating in this
offering, may be required to deliver a prospectus. This is in addition to the
dealers obligation to deliver a prospectus when acting as underwriters and with
respect to their unsold allotments or subscriptions.

 
                PART II. INFORMATION NOT REQUIRED IN PROSPECTUS
 
Item 13. Other Expenses of Issuance and Distribution
 


   Legal Fees and Expenses.............................................. $160,000
                                                                      
   Printing, Postage and Mailing........................................  100,000
   Appraisal and Business Plan Fees and Expenses........................   27,500
   Conversion Agent Fees and Expenses...................................   10,000
   Transfer Agent Fees and Stock Certificates...........................   10,000
   Accounting Fees and Expenses.........................................   50,000
   Blue Sky Fees and Expenses
    (including counsel fees)............................................   15,000
   SEC Filing Fee.......................................................    4,633
   OTS Filing Fee.......................................................    8,400
   OTC Bulletin Board...................................................        *
   NASD Fees............................................................        *
   Underwriter's Fees and Expenses**....................................  268,202
   Local Counsel........................................................    5,000
   Other Expenses.......................................................        *
   Miscellaneous........................................................        *
     Total..............................................................        *

- --------
 *To be supplied by amendment.
**Assumes sale of 1,666,350 shares at $10.00 per share.
 
All amounts are estimated, other than the filing fees.
 
Item 14. Indemnification of Directors and Officers
 
 Indemnification of Directors and Officers of First Deposit
 
   First Deposit's Bylaws contain certain indemnification provisions providing
that directors, officers, and employees or agents of First Deposit will be
indemnified against expenses actually and reasonably incurred by them if they
are successful on the merits of a claim or proceeding.
 
   When a case or dispute is not ultimately determined on its merits (i.e., it
is settled), the indemnification provisions provide that First Deposit will
indemnify directors when they meet the applicable standard of conduct. The
applicable standard of conduct is met if the director acted in good faith and
in a manner he or she reasonably believed to be in or not opposed to the best
interests of First Deposit, and with respect to an employee benefit plan, for a
purpose the director believed in good faith to be in the interests of the
participants and beneficiaries of the plan. The standard of conduct with
respect to any criminal action or proceeding is met if the director had no
reasonable cause to believe his or her conduct was unlawful. Whether the
applicable standard of conduct has been met is determined by the Board of
Directors, the shareholders or independent legal counsel in each specific case.
 
   First Deposit can also provide for greater indemnification than that set
forth in the Bylaws if it chooses to do so, subject to approval by First
Deposit's shareholders. First Deposit may not, however, indemnify a director
for liability arising out of circumstances which constitute exceptions to
limitation of a director's liability for monetary damages.
 
   First Deposit may purchase and maintain insurance on behalf of any director
against any liability asserted against such person and incurred by him or her
in any such capacity, whether or not First Deposit would have had the power to
indemnify against such liability.
 
                                      II-1



 
   In addition, Article 11 of First Deposit's Articles of Incorporation,
subject to certain exceptions, eliminates the potential personal liability of
a director for monetary damages to First Deposit and to the shareholders of
First Deposit for breach of any duty as a director. There is no elimination of
liability for (a) a breach of duty involving appropriation of a business
opportunity of First Deposit, (b) an act or omission not in good faith or
involving intentional misconduct or a knowing violation of law, (c) a
transaction from which the director derives an improper material tangible
personal benefit, or (d) as to any payment of a dividend or approval of a
stock repurchase that is illegal under the Georgia Business Corporation Code.
The Articles of Incorporation do not eliminate or limit the right of First
Deposit or its shareholders to seek injunctive or other equitable relief not
involving monetary damages.
 
   The engagement letter dated January 26, 1999, between Douglas Federal and
Ferguson & Company provides for the indemnification of Ferguson & Company and
its employees under certain circumstances, in connection with the appraisal
services rendered under the terms of that engagement letter. The engagement
letter dated February 3, 1999 between Douglas Federal and Trident Securities
provides for the indemnification of Trident Securities and its controlling
persons under certain circumstances, in connection with the conversion and
Trident Securities' engagement under the engagement letter. The Sales Agency
Agreement to be entered into between Trident Securities and First Deposit will
provide for the indemnification of Trident Securities, its affiliates, and
their respective officers, directors, employees, agents and controlling
persons under certain circumstances.
 
Item 15. Recent Sales of Unregistered Securities.
 
   The only securities to be sold by First Deposit before effectiveness of
this registration statement will be of 10 shares of common stock to be issued
to its sole shareholder, Douglas Federal Bank, a Federal Savings Bank, for
$10.00 per share, which shares will be canceled upon consummation of the
conversion. Because the shares will be sold to only one entity and were sold
only to facilitate the organization of First Deposit, the sale will be exempt
from registration under the Securities Act of 1933 pursuant to Section 4(2)
thereof.
 
Item 16. Exhibits and Financial Statement Schedules:
 
   The exhibits and financial statement schedules filed as a part of this
registration statement are as follows:
 
(a) List of Exhibits
 


 Exhibit
   No.                           Description                           Page No.
 -------                         -----------                           --------
                                                                 
   1.1   Engagement Letter with Trident Securities
  *1.2   Form of Sales Agency Agreement with Trident Securities
   2.1   Plan of Conversion
   3.1   Articles of Incorporation of First Deposit
   3.2   Bylaws of First Deposit
   3.3   Federal Stock Charter and Stock Bylaws of Douglas Federal
         Bank, a Federal Savings Bank
  *4.1   Form of Common Stock Certificate of First Deposit
   5.1   Opinion of Womble Carlyle Sandridge & Rice, PLLC, regarding
         legality of securities being registered
   8.1   Form of Federal Tax Opinion
  *8.2   Form of State Tax Opinion
  *8.3   Opinion of Ferguson & Company as to the value of
         subscription rights for tax purposes

 
 
                                     II-2


 
 


 Exhibit
   No.                           Description                           Page No.
 -------                         -----------                           --------
                                                                 
  10.1   Employee Stock Ownership Plan of Douglas Federal Bank
  10.2   Proposed Form of 1999 Stock Option and Incentive Plan
  10.3   Proposed Form of Management Recognition Plan
  10.4   Employment Agreement by and between Douglas Federal Bank
         and Alpha A. Fowler, Jr.
  10.5   Employment Agreement by and between Douglas Federal Bank
         and J. David Higgins
  10.6   Employment Agreement by and between Douglas Federal Bank
         and John L. King
  23.1   Consent of Womble Carlyle Sandridge & Rice, PLLC (contained
         in opinion filed as
         Exhibit 5)
  23.2   Consent of Mauldin & Jenkins LLC
  23.3   Consent of Ferguson & Company
  24.1   Power of Attorney
  27.1   Financial Data Schedule
 *99.1   Form of Proposed Stock Order Form and Form of Certification
 *99.2   Proxy Statement for Special Meeting of Members of Douglas
         Federal Bank and Form of Proxy
 *99.3   Miscellaneous Solicitation and Marketing Materials
 *99.4   Appraisal Report of Ferguson & Company

- --------
*To be filed by amendment.
 
    (b) Financial Statement Schedules.
 
   No financial statement schedules are filed because the required information
is not applicable or is included in the consolidated financial statements or
related notes.
 
Item 17. Undertakings
 
   The undersigned registrant hereby undertakes:
 
   (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement:
 
     (i)To include any prospectus required by Section 10(a)(3) of the
   Securities Act of 1933;
 
     (ii)To reflect in the prospectus any facts or events arising after the
   effective date of the registration statement (or the most recent post-
   effective amendment thereof) which, individually or in the aggregate,
   represent a fundamental change in the information set forth in the
   registration statement. Notwithstanding the foregoing, any increase or
   decrease in volume of securities offered (if the total dollar value of
   securities offered would not exceed that which was registered) and any
   deviation from the low or high end of the estimated maximum offering range
   may be reflected in the form of prospectus filed with the Commission
   pursuant to Rule 424(b) if, in the aggregate, the changes in volume and
   price represent no more than 20 percent change in the maximum aggregate
   offering price set forth in the "Calculation of Registration Fee" table in
   the effective registration statement;
 
     (iii)To include any material information with respect to the plan of
   distribution not previously disclosed in the registration statement or any
   material change to such information in the registration statement.
 
                                     II-3

 
   (2) That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.
 
   (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of
the offering.
 
   The undersigned registrant hereby undertakes to provide to the underwriter
at the closing specified in the underwriting agreements, certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.
 
   Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act, and is
therefore unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the questions whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.
 
                                      II-4

 
                                   SIGNATURES
 
   Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Douglasville, State of
Georgia on March 17, 1999.
 
                                          FIRST DEPOSIT BANCSHARES, INC.
 
                                                   /s/ J. David Higgins
                                          By: _________________________________
                                              J. David Higgins, President and
                                                  Chief Executive Officer
 
   Pursuant to the requirements of the Securities Act, this registration
statement has been signed by the following persons in the capacities and on the
dates indicated.
 


           Signatures                          Title                       Date
           ----------                          -----                       ----
                                                           
      /s/ Danny A. Belyeu*         Chairman of the Board              March 17, 1999
_________________________________
         Danny A. Belyeu
    /s/ Alpha A. Fowler, Jr.       Vice Chairman of the Board         March 17, 1999
_________________________________
      Alpha A. Fowler, Jr.
      /s/ J. David Higgins         President, Chief Executive         March 17, 1999
_________________________________   Officer, Treasurer and
        J. David Higgins            Director (Principal
                                    Executive Officer)
        /s/ John L. King*          Senior Vice President, Chief       March 17, 1999
_________________________________   Financial Officer
          John L. King              (Principal Financial and
                                    Accounting Officer) and
                                    Director
  /s/ Mac C. Abercrombie, Jr.*     Director                           March 17, 1999
_________________________________
     Mac C. Abercrombie, Jr.
      /s/ Joseph H. Fowler*        Director                           March 17, 1999
_________________________________
        Joseph H. Fowler
      /s/ Carlton H. Boyd*         Director                           March 17, 1999
_________________________________
         Carlton H. Boyd
      /s/ John B. Zellars*         Director                           March 17, 1999
_________________________________
         John B. Zellars
      /s/ J. David Higgins
*By: ____________________________
 J. David Higgins, Attorney-in-
              Fact

 
                                      II-5