UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB
Mark One

[ X ]   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT OF 1934

             For the quarterly period ended      September 30, 1999
                                            ---------------------------
[   ]   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

             For the transition period from __________ to __________

                        Commission File Number: 000-26033

                         First Deposit Bancshares, Inc.
      ---------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)


            Georgia                                        58-2443683
- ------------------------------------                -----------------------
  (State or other jurisdiction of                        (IRS Employer
   incorporation or organization)                     Identification No.)

           8458 Campbellton Street, Douglasville, Georgia 30134-1803
        --------------------------------------------------------------
                    (Address of principal executive offices)

                                (770) 942-5108
                           --------------------------
                           (Issuer's telephone number

                                       N/A
- -------------------------------------------------------------------------------
   (Former name, former address and former fiscal year, if changed since last
                                     report)

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

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDING DURING THE PRECEDING FIVE YEARS

Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court. Yes        No
                                                  ----      ----

                      APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common
equity, as of November 10, 1999: 1,575,000; no par value.

Transitional Small Business Disclosure Format (Check One) Yes    No  X
                                                             ---    ---


                  FIRST DEPOSIT BANCSHARES, INC. AND SUBSIDIARY


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

                                      INDEX

                                                                        Page No.
                                                                        --------
PART I.   FINANCIAL INFORMATION

          Item 1 - Financial Statements

              Consolidated Balance Sheet - September 30, 1999............    3

              Consolidated Statements of Income and Comprehensive
                 Income - Three Months Ended September 30, 1999 and 1998
                 and Nine Months Ended September 30, 1999 and 1998.......    4

              Consolidated Statements of Cash Flows - Nine
                Months Ended September 30, 1999 and 1998.................    5

              Notes to Consolidated Financial Statements.................    6

          Item 2 - Management's Discussion and Analysis of
              Financial Condition and Results of Operations..............    7


PART II.  OTHER INFORMATION

          Item 6 - Exhibits and Reports on Form 8-K......................   16

          Signatures.....................................................   17


                                       2


                         PART 1 - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                         FIRST DEPOSIT BANCSHARES, INC.
                                 AND SUBSIDIARY

                                  BALANCE SHEET
                               SEPTEMBER 30, 1999
                                   (Unaudited)
                             (Dollars in Thousands)


Assets
- ------
                                                                                                  
Cash and due from banks                                                                              $  4,709
Federal funds sold                                                                                         50
Securities available-for-sale, at fair value                                                           16,860
Securities held-to-maturity (fair value $2,366)                                                         2,361

Loans                                                                                                  87,990
Less allowance for loan losses                                                                          1,041
                                                                                                     --------
          Loans, net                                                                                   86,949
                                                                                                     --------

Premises and equipment                                                                                  1,834
Real estate held for development and sale                                                               1,455
Other assets                                                                                            1,272
                                                                                                     --------
          Total assets                                                                               $115,490
                                                                                                     ========
Liabilities and Stockholders' Equity
- ------------------------------------
Deposits
    Demand                                                                                           $  3,725
    Interest-bearing demand                                                                            28,072
    Savings                                                                                             4,138
    Time deposits                                                                                      46,958
                                                                                                     --------
          Total deposits                                                                               82,893
Federal Home Loan Bank advances                                                                         7,000
Other liabilities                                                                                       1,512
                                                                                                     --------
          Total liabilities                                                                            91,405
                                                                                                     --------
Commitments and Contingent Liabilities

Preferred stock, no par, 10,000,000 authorized,
     none issued                                                                                            0
Common stock, no par, 10,000,000 authorized,
     1,575,000 issued and outstanding                                                                  15,021
Retained earnings                                                                                      10,435
Accumulated other comprehensive loss, net of tax                                                         (111)
Less unearned ESOP shares                                                                              (1,260)
                                                                                                     --------
          Total stockholders' equity                                                                   24,085
                                                                                                     --------
          Total liabilities and stockholders' equity                                                 $115,490
                                                                                                     ========

The accompanying notes are an integral part of these financial statments.

                                       3


                         FIRST DEPOSIT BANCSHARES, INC.
                                 AND SUBSIDIARY

                  STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
         THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                   (Unaudited)
                (Dollars in Thousands, Except Per Share Amounts)


                                                         Three Months Ended                         Nine Months Ended
                                                            September 30,                             September 30,
                                               ----------------------------------------  ----------------------------------------
                                                     1999                    1998               1999                    1998
                                               ------------------   -------------------  -------------------   ------------------
                                                                                                   
Interest income
    Loans                                      $           1,712    $            1,676   $            5,089    $           4,857
    Taxable securities                                       247                    86                  396                  285
    Federal funds sold                                       127                    51                  300                  158
                                               ------------------   -------------------  -------------------   ------------------
          Total interest income                            2,086                 1,813                5,785                5,300
                                               ------------------   -------------------  -------------------   ------------------
Interest expense
    Deposits                                                 948                   994                2,876                2,905
    Other borrowings                                          73                    74                  212                  221
                                               ------------------   -------------------  -------------------   ------------------
          Total interest expense                           1,021                 1,068                3,088                3,126
                                               ------------------   -------------------  -------------------   ------------------
          Net interest income                              1,065                   745                2,697                2,174
Provision for loan losses                                     15                    15                   45                   45
                                               ------------------   -------------------  -------------------   ------------------
          Net interest income after
              provision for loan losses                    1,050                   730                2,652                2,129
                                               ------------------   -------------------  -------------------   ------------------
Other income                                                 195                   108                  529                  344
                                               ------------------   -------------------  -------------------   ------------------
Other expenses
    Salaries and employee benefits                           327                   289                  961                  855
    Occupancy and equipment expenses                         148                   133                  424                  368
    Other operating expenses                                 171                   150                  503                  435
                                               ------------------   -------------------  -------------------   ------------------
          Total other expenses                               646                   572                1,888                1,658
                                               ------------------   -------------------  -------------------   ------------------
          Income before income taxes                         599                   266                1,293                  815
Income tax expense                                           212                   135                  490                  349
                                               ------------------   -------------------  -------------------   ------------------
          Net income                                         387                   131                  803                  466
Other comprehensive loss
    Unrealized losses on securities
       available-for-sale arising during
       period, net of tax                                    (60)                  (21)                 (60)                 (29)
                                               ------------------   -------------------  -------------------   ------------------
          Comprehensive income                 $             327    $              110   $              743    $             437
                                               ==================   ===================  ===================   ==================
    Basic and diluted earnings
       per common share                        $            0.26    $             0.09   $             0.55    $            0.32

    Weighted average shares outstanding                1,449,000             1,449,000            1,449,000            1,449,000

    Dividends declared per common share                        -                     -                    -                    -



The accompanying notes are an integral part of these financial statements.

                                       4


                         FIRST DEPOSIT BANCSHARES, INC.
                                 AND SUBSIDIARY

                            STATEMENTS OF CASH FLOWS
                  NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                   (Unaudited)
                             (Dollars in Thousands)



                                                                                       1999                       1998
                                                                                --------------------    --------------------
                                                                                                  
OPERATING ACTIVITIES
    Net income                                                                  $               803     $               466
    Adjustments to reconcile net income to net cash provided
        by operating activities:
        Depreciation                                                                            263                     234
        Provision for loan losses                                                                45                      45
        (Increase) decrease in real estate held
           for development and sale                                                             289                    (217)
        Other operating activities                                                              755                     232
                                                                                --------------------    --------------------
                  Net cash provided by operating activities                                   2,155                     760
                                                                                --------------------    --------------------
INVESTING ACTIVITIES
    Purchases of securities available-for-sale                                              (14,880)                 (1,736)
    Proceeds from maturities of securities available-for-sale                                 1,500                       -
    Purchases of securities held-to-maturity                                                 (1,500)                      -
    Proceeds from maturities of securities held-to-maturity                                     181                   3,562
    Net (increase) decrease in Federal funds sold                                               665                    (100)
    Net increase in loans                                                                    (3,617)                 (9,124)
    Purchase of premises and equipment                                                         (320)                   (206)
                                                                                --------------------    --------------------
                  Net cash used in investing activities                                     (17,971)                 (7,604)
                                                                                --------------------    --------------------

FINANCING ACTIVITIES
    Net increase (decrease) in deposits                                                      (2,793)                  5,460
    Net increase in other borrowings                                                          2,000                      76
    Issuance of common stock                                                                 14,490                       -
    Stock offering expenses                                                                    (729)                      -
                                                                                --------------------    --------------------
                  Net cash provided by financing activities                                  12,968                   5,536
                                                                                --------------------    --------------------
Net decrease in cash and due from banks                                                      (2,848)                 (1,308)

Cash and due from banks, beginning of period                                                  7,557                   5,663
                                                                                --------------------    --------------------
Cash and due from banks, end of period                                          $             4,709     $             4,355
                                                                                ====================    ====================
NONCASH FINANCING ACTIVITIES
    Common stock issued to ESOP                                                               1,260                       -



The accompanying notes are an integral part of these financial statements.

                                       5


                 FIRST DEPOSIT BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)




NOTE 1.  BASIS OF PRESENTATION

         The consolidated financial information included herein is unaudited;
         however, such information reflects all adjustments (consisting solely
         of normal recurring adjustments) which are, in the opinion of
         management, necessary for a fair statement of results for the interim
         periods.

         The results of operations for the three and nine month periods
         ended September 30, 1999 are not necessarily indicative of the results
         to be expected for the full year.

NOTE 2.  CURRENT ACCOUNTING DEVELOPMENTS

         In June 1998, the Financial Accounting Standards Board issued SFAS No.
         133, "Accounting for Derivative Instruments and Hedging Activities".
         The effective date of this statement has been deferred by SFAS No. 137
         until fiscal years beginning after June 15, 2000. 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, 2001. 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.

         There are no other recent accounting pronouncements that have had, or
         are expected to have, a material effect on the Company's financial
         statements.

                                       6


                  FIRST DEPOSIT BANCSHARES, INC. AND SUBSIDIARY




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

         General

         First Deposit Bancshares, Inc. ("First Deposit") is a Georgia
         corporation formed to serve as a holding company to acquire the capital
         stock of Douglas Federal Bank (the "Bank") in connection with its
         conversion from a mutual federal savings bank to a stock federal
         savings bank. The conversion was approved by the Bank's depositors on
         June 25, 1999 and the offering of 1,575,000 shares of the common stock
         of First Deposit was closed on July 8, 1999. Until July 8, 1999, First
         Deposit had no operations, had not issued any common stock, and did not
         own the Bank. The following analysis discusses financial information
         regarding the Company and Bank since the conversion and acquisition
         compared to the operation of the Bank prior to the conversion.

         The following selected financial and operating data presented below at
         September 30, 1999 and for the three and nine month periods ended
         September 30, 1999 and 1998 are derived from unaudited financial data,
         but, in the opinion of management reflect all adjustments (consisting
         of only recurring adjustments) which are necessary to present fairly
         the results of such interim periods. The results of operations for the
         three and nine months ended September 30, 1999 are not necessarily
         indicative of the results of operations that may be expected for the
         year ended December 31, 1999.

         Cautionary Statement about Forward-Looking Statements

         This quarterly report on Form 10-QSB contains "forward looking
         statements" within the meaning of the Private Securities Litigation
         Reform Act of 1995. When used in this report, the words "believes,"
         "expects," "anticipates," "estimates," and similar words and
         expressions are generally intended to identify forward-looking
         statements. Statements that describe the Company's future strategic
         plans, goals, or objectives are also forward-looking statements,
         including those regarding the intent, belief, or current expectations
         of management and are not guarantees of future performance, results, or
         events and involve risks and uncertainties, and that actual results and
         events may differ materially from those in the forward-looking
         statements as a result of various factors including, but not limited
         to, (i) general economic conditions in the markets in which the Bank
         operates, (ii) competitive pressures in the markets in which the Bank
         operates, (iii) the effect of future legislation or regulatory changes
         on the Bank's operations, and (iv) other factors described from time to
         time in the Company's filings with the Securities and Exchange
         Commission. The forward-looking statements included in this report are
         made only as of the date hereof. The Company undertakes no obligation
         to update such forward-looking statements to reflect subsequent events
         or circumstances.

                                       7


         Liquidity and Capital Resources

         As of September 30, 1999, the liquidity ratio of the Bank was 27.27%,
         and, as determined under guidelines established by regulatory
         authorities, was considered satisfactory and within management's target
         ratio.

         At September 30, 1999, the capital ratios of the Bank were adequate
         based on regulatory minimum capital requirements. The minimum capital
         requirements and the actual capital ratios for the Company and Bank are
         as follows:

                                                      Actual
                                                   ------------

                              First Deposit          Douglas        Regulatory
                              Bancshares, Inc.     Federal Bank    Requirement
                              ----------------     ------------    -----------

  Leverage capital ratios            21.16 %          14.00 %         4.00 %
  Risk-based capital ratios:
    Core capital                     39.33            26.03           4.00
    Total capital                    40.59            27.29           8.00

                                       8


Financial Condition

Following  is a  summary  of  the  Company's  balance  sheets  for  the  periods
indicated:


                                                     September 30,      December 31,
                                                        1999               1998                Increase (Decrease)
                                                  -----------------   ----------------   ---------------------------------
                                                        (Dollars in Thousands)               Amount          Percent
                                                  ------------------------------------   --------------  -----------------
                                                                                             
Cash and due from banks                           $          4,709    $         7,557    $      (2,848)         (37.69) %
Securities available-for-sale                               16,860              3,707           13,153          354.82
Securities held-to-maturity                                  2,361              1,042            1,319          126.58
Federal funds sold                                              50                715             (665)         (93.01)
Loans, net                                                  86,949             83,377            3,572            4.28
Premises and equipment                                       1,834              1,777               57            3.21
Real estate held for development and sale                    1,455              1,745             (290)         (16.62)
Other assets                                                 1,272                972              300           30.86
                                                  -----------------   ----------------   --------------
                                                  $        115,490    $       100,892    $      14,598           14.47
                                                  =================   ================   ==============

Deposits                                          $         82,893    $        85,686    $      (2,793)          (3.26) %
Other borrowings                                             7,000              5,000            2,000           40.00
Other liabilities                                            1,512                544              968          177.94
Stockholders' equity                                        24,085              9,662           14,423          149.25
                                                  -----------------   ----------------   --------------
                                                  $        115,490    $       100,892    $      14,598           14.47
                                                  =================   ================   ==============

As indicated in the above table, the Company's total assets have increased by
14.47% during the first nine months of 1999. This increase is due to conversion
from a mutual savings bank to a stock organization which resulted in the sale of
1,575,000 shares of common stock.

In mid May the Bank began accepting subscriptions for the 1,575,000 shares being
offered in the conversion. In connection with this process, funds were deposited
into an escrow account at Douglas Federal Bank until the completion of the
offering. The offering was over subscribed and prior to closing the offering on
July 8, 1999, $20,963,000 including interest was refunded from the total funds
received totaling $36,749,000. These subscriptions were held in an escrow
savings account and held in an interest bearing account during the offering
period. Upon completion of the offering, the proceeds of $15,750,000, less
offering expenses of $729,000, were transferred to capital of the Company.
Approximately $7.5 million of the stock proceeds were injected into the
subsidiary bank as additional paid in capital.

The majority of the stock offering proceeds have been invested in securities
which have increased by $14.5 million since December 31, 1998. Total deposits
decreased during this same period by $2.8 million and was funded by a decrease
in cash and due from banks. The decrease in deposits was in time deposits which
carries the highest interest rates of all deposits.

                                       9


Results of Operations For The Three Months and For The Nine Months Ended
September 30, 1999 and 1998

Following is a summary of the Company's operations for the periods indicated.


                                          Three Months Ended
                                             September 30,
                                   --------------------------------------
                                          1999                 1998                Increase (Decrease)
                                   -----------------    -----------------   -----------------------------------
                                          (Dollars in Thousands)                 Amount            Percent
                                   --------------------------------------   ---------------    ----------------
                                                                                   
Interest income                    $          2,086     $          1,813    $         273            15.06 %
Interest expense                              1,021                1,068              (47)           (4.40)
Net interest income                           1,065                  745              320            42.95
Provision for loan losses                        15                   15                -                -
Other income                                    195                  108               87            80.56
Other expense                                   646                  572               74            12.94
Pretax income                                   599                  266              333           125.19
Income taxes                                    212                  135               77            57.04
Net income                                      387                  131              256           195.42




                                           Nine Months Ended
                                             September 30,
                                   --------------------------------------
                                          1999                 1998                Increase (Decrease)
                                   -----------------    -----------------   -----------------------------------
                                          (Dollars in Thousands)                 Amount            Percent
                                   --------------------------------------   ---------------    ----------------
                                                                                   
Interest income                    $          5,785     $          5,300    $         485             9.15 %
Interest expense                              3,088                3,126              (38)           (1.22)
Net interest income                           2,697                2,174              523            24.06
Provision for loan losses                        45                   45                -                -
Other income                                    529                  344              185            53.78
Other expense                                 1,888                1,658              230            13.87
Pretax income                                 1,293                  815              478            58.65
Income taxes                                    490                  349              141            40.40
Net income                                      803                  466              337            72.32


As indicated in the above tables, the Company's net interest income has
increased by $320,000 and $523,000 for the three and nine month periods in 1999,
respectively, as compared to the same periods in 1998. The Company's net
interest margin increased to 3.46% during the first nine months of 1999 as
compared to 3.39% for the previous year. The increase in the net interest margin
is due primarily to an increase in average interest-earning assets as the result
of the stock offering. The net interest margin is expected to gradually increase
as available funds are invested in loans versus securities and interest-bearing
deposits in banks.


                                      10


The provision for loan losses remained the same for both the three and nine
month periods in 1999 as compared to the same periods in 1998. The Company's
allowance for loan losses to total loans amounted to 1.18% of total loans at
September 30, 1999 and December 31, 1998. Nonaccrual loans and net charge-offs
have decreased by $595,000 and $24,000, respectively, as of September 30, 1999
compared to the same period in 1998. The allowance for loan losses is maintained
at a level that is deemed appropriate by management to adequately cover all
known and inherent risks in the loan portfolio. Management's evaluation of the
loan portfolio includes a continuing review of loan loss experience, current
economic conditions which may affect the borrower's ability to repay and the
underlying collateral value.

Information with respect to nonaccrual, past due, and restructured loans at
September 30, 1999 and 1998 is as follows:



                                                                                           September 30,
                                                                                  ---------------------------------
                                                                                       1999              1998
                                                                                  ---------------   ---------------
                                                                                       (Dollars in Thousands)
                                                                                  ---------------------------------
                                                                                              
Nonaccrual loans                                                                  $          301    $          896
Loans contractually past due ninety days or more as to interest
   or principal payments and still accruing                                                    -                 -
Restructured loans                                                                             -                 -
Loans, now current about which there are serious doubts as to the
   ability of the borrower to comply with loan repayment terms                                 -                 -
   and restructured loans under original terms
Interest income that was recorded on nonaccrual and restructured loans                         -                 -


It is the policy of the Bank to discontinue the accrual of interest income when,
in the opinion of management, collection of such interest becomes doubtful. This
status is accorded such interest when (1) there is a significant deterioration
in the financial condition of the borrower and full repayment of principal and
interest is not expected and (2) the principal or interest is more than ninety
days past due, unless the loan is both well-secured and in the process of
collection.

Loans classified for regulatory purposes as loss, doubtful, substandard, or
special mention that have not been included in the table above do not represent
or result from trends or uncertainties which management reasonably expects will
materially impact future operating results, liquidity or capital resources.
These classified loans do not represent material credits about which management
is aware of any information which causes management to have serious doubts as to
the ability of such borrowers to comply with the loan repayment terms.

                                      11


Information regarding certain loans and allowance for loan loss data through
September 30, 1999 and 1998 is as follows:


                                                                                                 Nine Months Ended
                                                                                                   September 30,
                                                                                          ---------------------------------
                                                                                               1999              1998
                                                                                          ---------------   ---------------
                                                                                               (Dollars in Thousands)
                                                                                          ---------------------------------
                                                                                                      
Average amount of loans outstanding                                                       $       85,900    $       79,513
                                                                                          ===============   ===============
Balance of allowance for loan losses at beginning of period                               $        1,000    $          866
                                                                                          ===============   ===============
Loans charged off
   Commercial and financial                                                               $            -    $            -
   Real estate mortgage                                                                               (5)                -
   Instalment                                                                                          -                 -
                                                                                          ---------------   ---------------
                                                                                                      (5)                -
                                                                                          ---------------   ---------------
Loans recovered
   Commercial and financial                                                                            2                21
   Real estate mortgage                                                                                -                 -
   Instalment                                                                                          -                 -
                                                                                          ---------------   ---------------
                                                                                                       2
                                                                                          ---------------   ---------------
Net (charge-offs) recoveries                                                                          (3)               21
                                                                                          ---------------   ---------------
Additions to allowance charged to operating expense during period                                     45                45
                                                                                          ---------------   ---------------
Balance of allowance for loan losses at end of period                                     $        1,042    $          932
                                                                                          ===============   ===============
Ratio of net loans (charged off) recovered during the period to
   average loans outstanding                                                                          - %              .03%
                                                                                          ===============   ===============

Other income increased by $87,000 and $185,000 for the three month and nine
month periods ended September 30, 1999, respectively, as compared to the same
periods in 1998. The single most significant increase was an increase of
$103,000 in gains on sale of real estate held for development and sale for the
nine month period ended September 30, 1999 as compared to 1998.

Other expenses increased for the three and nine month periods in 1999 as
compared to the same periods in 1998 by $74,000 and $230,000, respectively. For
the nine month period ended September 30, 1999, salaries and employee benefits
increased $106,000, occupancy and equipment expenses increased $56,000, and
other operating expenses increased $68,000, as compared to the same period in
1998. The increases for the three month period were $38,000, $15,000, and
$21,000, respectively. Approximately $70,000 of the increase in salaries and
employee benefits represents normal increases in officer and employee
compensation. The number of full-time equivalent employees was 38 at September
30, 1998 and September 30, 1999. The increase in occupancy and equipment
expenses is primarily due to increases in data processing expense of $25,000 and
maintenance expenses of $25,000 for the nine month period ending September 30,
1999 as compared to 1998. The increase in other operating expenses is partly
attributable to an increase of $35,000 in deposit account expenses as compared
to 1998.

                                      12


The Company's provision for income taxes increased by $77,000 and $141,000 for
the three and nine month periods in 1999, respectively, as compared to the same
periods in 1998 due to increased taxable income. The Company's effective tax
rate increased to 39% for the first nine months of 1999 as compared to 43% for
the first nine months of 1998.

Net income increased by $256,000 and $337,000, respectively, for the three and
nine months ended September 30, 1999. This increase is a combination of the
increase in net interest income and the gains on sale of real estate held for
development and sale.

Year 2000 Issues
- ----------------

Introduction. Similar to other financial institutions, the Bank's operations are
particularly sensitive to potential problems arising from the inability of many
existing computer hardware and software systems and associated 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. The Bank has implemented a detailed Year 2000 plan, as
required by its regulators, to evaluate Year 2000 compliance of its computer
systems and the equipment which supports its operations. Also included in this
Year 2000 plan is a detailed review of the readiness of the Bank's service
providers, vendors, major fund providers, major borrowers, and companies with
which the Bank has material investments. These reviews and updates have revealed
that these entities that the Year 2000 issue will not have a material adverse
impact on their relationship with the Bank. While these assurances do not rise
to the level of a certification of warranty, management is comfortable with the
assurances it has received. As of September 30, 1999, the Bank has met all
current target objectives of the Year 2000 plan, and management believes that
the Bank will continue to meet all future target objectives in accordance with
the terms of the plan.

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

In addition to a core account processing system, the Bank has financial
accounting and mortgage loan origination systems that are computer-based, and
thus vulnerable to the Year 2000 issues. The Bank has installed new financial
accounting, mortgage loan origination, and mortgage loan servicing systems which
are Year 2000 compliant as part of its computer upgrade.

As a result of the Bank's core account processing system and the new financial
accounting, mortgage loan origination, and mortgage loan servicing systems,
management believes that it has resolved the Year 2000 issues with respect to
the most critical computer systems and applications. Management has completed
the testing phase with respect to the Bank's 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. The results of testing performed through September 30, 1999 have not
identified any non-compliance systems or equipment.

                                      13


Because of the substantial progress made towards its Year 2000 conversion, the
Bank does not anticipate that any additional significant changes will be
required or that the Year 2000 issue will pose significant operational problems
for the Bank. 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 the Bank to address and may have a material impact on its financial
condition and results of operations.

The Bank receives periodic updates from its 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 the Bank's interaction with major service providers, the Bank has
contacted in writing every vendor, major service providers, major borrowers, and
companies with which it has material investments, to evaluate their Year 2000
compliance plans and state of readiness and to determine the extent to which its
systems may be affected by the failure of others to remediate their own Year
2000 issues. To date, the Bank has received written responses from surveys
distributed from over 90% of such parties. While these written responses do not
rise to the level of certification or warranty, they generally indicate that
these parties have developed adequate plans to address the Year 2000 issue or
that their failure to resolve Year 2000 issues will have a minimal impact on the
Bank's systems or operations. The Bank intends to re-contact those parties from
whom it has not received a response, either in writing or through personal
contact. The Bank has 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 the Bank's financial
condition and results of operations.

The Bank does not generally utilize Year 2000 compliance as a criteria in the
loan underwriting process because approximately 96% of its loan portfolio is
composed of either one- to four-family residential mortgage loans, construction
and development loans, or consumer loans. Generally, borrowers of such loans do
not present as significant a risk to repayment as a result of Year 2000 issues.
No commercial real estate borrower was identified as mission critical during the
Year 2000 assessment process.

Costs to Address the Year 2000 Issue. The new computer systems were installed as
a result of management's desire to keep the Bank competitive by ensuring that
its systems take advantage of recent advances in technology. The Bank's 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 the Bank. The Bank
has and intends to continue to fund such costs from its operations. However, as
the Bank progresses with its Year 2000 conversion and implement the necessary
changes to its systems, certain additional costs may be identified. Additional
costs could have a material adverse effect on the Bank's financial condition and
results of operations.

Risks of Year 2000 Issues. To date, the Bank has 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 the Bank
progresses with its Year 2000 conversion, the Bank 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 normal banking activities properly. Additionally, if
the Bank's commercial customers are not Year 2000 compliant and suffer adverse
effects on their operations, their ability to meet their obligations to the

                                      14


Bank could be adversely affected. The Bank's failure to identify systems which
require Year 2000 conversion that are critical to its operations or the Bank's
failure or that of others with which it does business to become Year 2000
compliant in a timely manner could have a material adverse impact on the Bank's
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, the management cannot
predict with any certainty that its 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 the Bank's systems.

The Bank has identified seven mission-critical vendors, of which all are Year
2000 compliant.

Contingency Plans. The Bank has 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 the Bank's 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.

The Company is not aware of any known trends, events, or uncertainties, other
than the effect of events as described above, that will have or that are
reasonably likely to have a material effect on its liquidity, capital resources,
or operations. The Company is also not aware of any current recommendations by
the regulatory authorities which, if they were implemented, would have such an
effect.


                                      15


                           PART II - OTHER INFORMATION



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K


         (a)  Exhibits
              27.  Financial Data Schedule


         (b)  Reports on Form 8-K

              None


                                      16


                                  SIGNATURES


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

                                     FIRST DEPOSIT BANCSHARES, INC.

DATE: November 12, 1999              BY: /s/ J. David Higgins
      --------------------               --------------------------------------
                                         President, Chief Executive Officer and
                                           Treasurer



DATE: November 12, 1999              BY: /s/ John L. King
      --------------------               --------------------------------------
                                         Senior Vice President and
                                           Chief Financial Officer



                                      17