FIRST DEPOSIT BANCSHARES INC
SB-2/A, 1999-05-03
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: ESAT INC, RW, 1999-05-03
Next: HARVARD MANAGEMENT CO INC, 13F-HR, 1999-05-03



<PAGE>
     
     As filed with the Securities and Exchange Commission on April 30, 1999
                                                      Registration No. 333-74637
                                                                                

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               AMENDMENT NO. 1 TO
                                   FORM SB-2

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

                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

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

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

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

                            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:   [ ]


     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.
     
<PAGE>

     
PROSPECTUS
==========
             [LOGO OF FIRST DEPOSIT BANCSHARES, INC. APPEARS HERE]

                         First Deposit Bancshares, Inc.
                         (Proposed Holding Company for
                             Douglas Federal Bank,
                            a Federal Savings Bank)

                        1,449,000 Shares of Common Stock
                                $10.00 Per Share

Douglas Federal Bank, a Federal Savings Bank, is converting from the mutual form
of organization to the stock form of organization.

================================================================================
                                  THE OFFERING

                            Proposed Trading Symbol:
                           OTC Bulletin Board -- FDBI
<TABLE>
<CAPTION>
                                                                     Minimum     Midpoint      Maximum
                                                                   -----------  -----------  -----------
<S>                                                                <C>          <C>          <C>
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
</TABLE>

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.

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 June ______, 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
     
<PAGE>
 
    
                       [Inside front cover of Prospectus]

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
 
 
<S>                                                                                      <C>
Summary..................................................................................  1
Risk Factors.............................................................................  9
Stock Pricing............................................................................ 16
Procedure For Purchasing Shares.......................................................... 19
Selected Consolidated Financial Information and Other Data............................... 21
Summary of Recent Developments........................................................... 23
Proposed Management Purchases............................................................ 27
Use of Proceeds.......................................................................... 28
Dividend Policy.......................................................................... 30
Market for the Common Stock.............................................................. 31
Capitalization........................................................................... 32
Regulatory Capital Compliance............................................................ 34
Pro Forma Data........................................................................... 36
The Conversion........................................................................... 39
First Deposit............................................................................ 54
Management's Discussion and Analysis of Financial Condition and Results of Operations.... 55
Business of Douglas Federal.............................................................. 68
Management of First Deposit.............................................................. 85
Management of Douglas Federal............................................................ 86
Federal and State Taxation............................................................... 96
Regulation and Supervision............................................................... 98
Restrictions on Acquiring Douglas Federal or First Deposit...............................107
Description of the Capital Stock of First Deposit........................................115
Description of the Capital Stock of Douglas Federal......................................117
Transfer Agent and Registrar.............................................................118
Experts..................................................................................118
Legal and Tax Opinions...................................................................118
Where You Can Find More Information......................................................118
Index to Financial Statements............................................................F-1
</TABLE>

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

     
                                    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
<TABLE>
<CAPTION>
 
<S>                                        <C>
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    We are a community-oriented financial
Bank                                       institution that operates out of two offices in
8458 Campbellton Street                    western Georgia located in or around the
Douglasville, Georgia  30134-1803          towns of Douglasville and Lithia Springs,
(770) 942-5108                             both located in Douglas County. Our
                                           principal business is attracting deposits from
                                           the general public and using those funds to
                                           originate residential mortgage loans and, to a
                                           much lesser extent, loans for real estate
                                           development.  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.
 
                                           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."
</TABLE>
     
                                       1
<PAGE>

     
                                 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, we operate for the mutual
                                        benefit of our depositors and
                                        borrowers, who 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;
 
                                                .  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.
 
     
                                       2
<PAGE>

     
<TABLE> 
<CAPTION>
<S>                                     <C> 
Benefits of the Conversion to           Presently, we do not have any        
Management (page __)                    specific plans or arrangements for   
                                        diversification or expansion.        
                                                                              
                                        We intend to adopt the following      
                                        benefit plans and employment          
                                        agreements that will benefit our      
                                        management:                           
 
                                           .  Employment Agreements.  We intend         
                                              to enter into three-year employment       
                                              agreements with our Chief Executive       
                                              Officer, President, Senior Vice           
                                              President and Controller, Vice            
                                              President and Secretary, under            
                                              which these individuals will              
                                              receive annual salaries of $58,300,
                                              $86,900, $75,000, $50,000 and             
                                              $46,900, respectively.   These            
                                              agreements will provide for               
                                              severance benefits if the                 
                                              executive's employment is                 
                                              terminated following a change in          
                                              control of Douglas Federal or First       
                                              Deposit.  The severance payments          
                                              under these employment agreements         
                                              will equal the average monthly            
                                              compensation for the remaining term       
                                              of each agreement.  Assuming that         
                                              six months remained under the term        
                                              of each employment agreement at           
                                              such termination, our officers            
                                              would be entitled to $29,150,             
                                              $43,450, $37,500, $25,000 and             
                                              $23,450 in severance payments,            
                                              respectively.                             
                                                                                             
                                           .  Stock Option Plan.  Under the             
                                              stock option plan, First Deposit          
                                              may award stock options to key            
                                              employees and directors.                  
                                              Management believes that there are        
                                              approximately 34 persons that would       
                                              qualify for options under the stock       
                                              option plan.  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                   
</TABLE> 
     
                                       3
<PAGE>

     
<TABLE> 
<CAPTION> 
<S>                                     <C> 
 
                                              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.        
                                                                                           
                                            . 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. Management believes that    
                                              there are approximately 34 persons     
                                              that will be eligible for stock        
                                              awards under the restricted stock      
                                              program. 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.     
                                                                                           
                                        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.              
</TABLE> 

     
                                       4
<PAGE>

     
<TABLE> 
<CAPTION> 
<S>                                     <C> 
 
                                                                            Percentage
                                                                            of Shares 
                                                          Number  Estimated   Issued   
                                                            of      Value     in the   
                                                          Shares  of Shares 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 -               
                                        Implementation of our stock benefit           
                                        plans will increase future                    
                                        compensation expense and may lower            
                                        our net income" and " - Employment            
                                        agreements with our executive                 
                                        officers contain substantial                  
                                        termination benefits which may                
                                        discourage acquisitions of control."           

                                  The Offering

Purchase Price (page __)                The purchase price is $10.00 per
                                        share.  This purchase price was based
                                        on market conditions generally and
                                        not on the common stock's pro forma
                                        price to book value ratio, which will
                                        be 66.8%, assuming the sale of
                                        1,449,000 shares of the common stock.
                                        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.
</TABLE> 
     

                                       5
<PAGE>

     
                                        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.

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 
subscribe for shares for the benefit        December 31, 1997. 
of any other person.  If you violate   
this prohibition, you may lose your     2.  Our employee stock ownership plan.
right to purchase shares and may face  
criminal prosecution and/or other       3.  Persons with $50 or more on
sanctions.                                  deposit with us on March 31, 1999.
                                       
                                        4.  Our depositors on May 1, 1999 and
                                            our borrowers on June 1, 1990 whose
                                            loans continue to be outstanding on
                                            May 1, 1999.
 
                                        The subscription offering will end at
                                        12:00 Noon, Eastern Time, on June __,
                                        1999.

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 Limitations (page __)          The minimum purchase is 25 shares.

                                        The maximum purchase in the
                                        subscription
     
                                       6
<PAGE>

     
                                        offering by any person or group of
                                        persons through a single deposit
                                        account is $350,000 of common stock,
                                        which equals 35,000 shares.  The
                                        maximum purchase by any person in the
                                        community offering is $350,000 of
                                        common stock, which equals 35,000
                                        shares.
 
                                        The maximum purchase in the
                                        subscription offering and community
                                        offering combined by any person,
                                        related persons or persons acting
                                        together is $700,000 of common stock,
                                        which equals 70,000 shares.

How to Purchase Common Stock (page __)  If you want to subscribe for shares,

Important:  After we receive your       you must complete a stock order form
order, you cannot cancel or change      and send or deliver it to either
it without our consent.  If First       branch of Douglas Federal, together
Deposit intends to sell fewer than      with full payment to us in the
1,071,000 shares or more than           postage-paid envelope provided.  You
1,666,350 shares, all subscribers       must sign the certification that is
will be notified and given the          part of the stock order form.  We
opportunity to change or cancel         must receive your stock order form on
their orders.  If you do not respond    or before June __, 1999.
to this notice, First Deposit will    
return your funds promptly with         You may pay for shares of common
interest.                               stock in cash, by check, or by
                                        withdrawal from an account with
                                        Douglas Federal.

Use of Proceeds (page __)               First Deposit will pay us 50.0% of
                                        the net offering proceeds ($6,888,500
                                        if the maximum of 1,449,000 shares
                                        are sold) 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 ($1,159,200
                                        if the maximum of 1,449,000 shares
                                        are sold) to our employee stock
                                        ownership plan to fund its purchase
                                        of common stock.
 
      

                                       7
<PAGE>

     
                                        First Deposit will keep the remainder
                                        of the net proceeds for general
                                        corporate purposes.

Purchases by Directors and Executive    Our directors and executive officers
Officers (page __)                      intend to subscribe for up to 380,000
                                        shares.  This number equals
                                        approximately 26.2% of the 1,449,000
                                        shares that would be issued at the
                                        maximum of the offering range.
                                        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 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 - The common
                                        stock's price and liquidity may
                                        suffer because there is no
                                        established market for it."

Dividends (page __)                     First Deposit intends to pay a
                                        quarterly cash dividend, but has not
                                        yet determined the amount of such
                                        dividend.
     
                                       8
<PAGE>

     
                                   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 high levels of fixed rate loans may lead to decreased profitability if
interest rates rise

     An increase in market interest rates could adversely affect our earnings.
We have become increasingly subject to the risk that our loans will provide
below-market rates of return if interest rates rise, due to the substantial
levels of fixed rate loans that we have originated in response to 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.  The loss of value realized on the sale of
such assets generating below-market returns could adversely affect our results
of operations.  The retention of assets generating below-market returns and
classified as available-for-sale could adversely affect our retained earnings.
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 7.2% 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.  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 performance will depend on our ability to originate one-to four-family
residential mortgage loans

     The bulk of our total loans (86.44%) is comprised of one- to four-family
residential mortgage loans.  The market for one- to four-family residential
mortgage loans is highly volatile and an increase in interest rates could have a
material adverse effect on non-interest income, interest income and the growth
of our residential mortgage loan operations.

     In addition, a substantial portion of our other income derives from gains
on the sale of mortgage loans, proceeds from the sale of servicing rights, loan
origination fees and discount points.  Any decrease in the demand for mortgage
loan originations could reduce the income we receive from such activities,
thereby lowering our net income.

     
                                       9
<PAGE>

    
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, 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 (net income divided by
average equity) is expected to be below our historical return on equity.  Many
investors use return on equity to compare the performance of a financial
institution to its peers.  Such investors may misinterpret our short-term
decreased return on equity as a negative reflection of our operations, which
misinterpretation may lower the market price of the common stock.  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.  See "Pro Forma
Data."

Management's failure to invest the proceeds of this offering effectively may
adversely affect profitability

     Management's failure to invest the net proceeds of this offering
effectively in long-term, high-yield investments could adversely affect First
Deposit's future profitability and return on equity. Investing the net proceeds
could be a lengthy process, during which the net proceeds may be invested in
short-term investments with a low rate of return.  See "Use of Proceeds" for
additional information. Industry competition for interest-bearing assets, such
as loans and securities, will significantly affect our ability to transfer the
proceeds of this offering out of such short-term investments.

The economic condition of Douglas and Paulding Counties is heavily dependent on
the economy of Atlanta, Georgia

     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.  Despite recent development, the economy in
Douglas and Paulding Counties continues to be heavily dependent on the economy
of the Atlanta, Georgia metropolitan area.  Similarly, a decline in the local
community could result in a decline in deposits.

Our loans are concentrated in Douglas and Paulding Counties

     We estimate that more than 90.0% of our loans come from our market area of
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.
     
                                       10
<PAGE>

     
Losses on a small number of our larger loans could disproportionately affect the
performance of our entire loan portfolio

     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 these borrowers could have more of a material adverse
impact on our income and financial condition than on institutions with fewer
large loans outstanding.

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 among 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 Code, 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 contain substantial
termination benefits which may discourage acquisitions of control

     We intend to enter into employment agreements with our Chief Executive
Officer, President, Senior Vice President and Controller, Vice President and
Secretary that 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.  Such severance benefits
equal the average monthly compensation for the remaining term of each agreement.
Therefore, the amount of each severance payment depends on the amount of the
term under the employment agreement remaining after termination.  These
provisions may have the effect of increasing the cost of acquiring Douglas
Federal or First Deposit and would therefore discourage future takeover
attempts.  See "Management of Douglas Federal - Employment Agreements."
     
                                       11
<PAGE>

     
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 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%  and 26.2% 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 "Restrictions on Acquiring Douglas Federal or First Deposit."

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

     If shares of common stock purchased by, or awarded under, our stock benefit
plans appreciate in value over time, compensation expense relating to such stock
benefit plans may increase, lowering 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.  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 such individuals.  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, our issuance of the shares for
such 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."  These plans will also involve additional expense.
     
                                       12
<PAGE>

     
You should not rely on our appraisal as an indication of the common stock's
future price

     If you purchase common stock in the offering for $10.00 per share, you may
not be able to sell it at or above that price at a later date.  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.  See "Stock Pricing."

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 the interest rate we pay on regular
passbook accounts, or we will terminate your withdrawal authorization.  See "The
Conversion."

The common stock's price and liquidity may suffer because there is no
established market for it

     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 listed on the OTC Bulletin Board.  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.  The absence or discontinuance of an active 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.  It is uncertain how
many market makers will exist for the common stock, and an active and liquid
trading market for the common stock may not develop, or if developed, may not
continue.  See "Market for the Common Stock."
     
                                       13
<PAGE>

     
Common stock issued in recent conversions such as ours has been subject to
substantial market price volatility

     Due to possible investor perception of the market for common stock of
thrift institutions and other factors, First Deposit's common stock may trade at
or below the $10.00 per share initial offering price. These market fluctuations
may be unrelated to our operating performance.  In certain recent 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.  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.

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.

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
Year 2000 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 significantly limiting the powers of unitary savings
and loan holding companies will negatively affect us

     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 
     
                                       14
<PAGE>

     
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.
     
                                       15
<PAGE>

     
                                 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.

     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.  
     
                                       16
<PAGE>

     
You may not be able to sell common stock at prices at or above the purchase
price following the offering. See "Risk Factors--The common stock's price and
liquidity may suffer because there is no established market for it."

     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 "The
Conversion--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 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,
are available for your review at our main office.

     Our price to book value ratio will be 66.8%, assuming that 1,449,000 shares
are sold in this offering.  The $10 per share stock price is based on market
conditions generally and is not tied specifically to the price to book value
ratio.  The following information is offered to help you compare the common
stock offered in this offering to that of a comparative group of other thrift
institutions on a pro forma basis.
     
                                       17
<PAGE>

     
                                                   Price to Tangible
                                       Mk Value    Book Value Ratio
                            Price ($)   ($Mil)            (%)
Douglas Federal Bank
- --------------------
Before Conversion............  N/A         N/A          N/A
Pro Forma Supermaximum....... 10.000      16.66         70.7
Pro Forma Maximum............ 10.000      14.49         66.8
Pro Forma Midpoint........... 10.000      12.60         62.8
Pro Forma Minimum............ 10.000      10.71         58.1

Comparative Group
- -----------------
Averages..................... 13.068      16.21        100.7
Medians...................... 13.313      15.71         93.5

Georgia Thrifts
- ---------------
Averages..................... 14.656     120.20        192.7
Medians...................... 14.938      95.90        189.3

Southeast Region Thrifts
- ------------------------
Averages..................... 14.592      76.26        129.3
Medians...................... 13.375      37.48        118.0

All Public Thrifts
- ------------------
Averages..................... 16.607     284.70        134.9
Medians...................... 14.750      42.37        121.9
     
                                       18
<PAGE>

     
                        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 not mail a prospectus any later than five days 
before such date nor hand deliver any prospectus later than two days before such
date. Each eligible account holder, supplemental eligible account holder or 
other member will receive a proxy and order form, regardless of whether two or 
more eligible account holders, supplemental eligible account holders or other 
members reside at the same address. 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 your 
deposit account with us, 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 First 
Deposit mails the order form.

     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 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.
     
                                       19

<PAGE>

     
     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 account 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.
     
                                       20
<PAGE>

    
                  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:

<TABLE>
<CAPTION>
                                                            At December 31,
                                                       --------------------------
                                                         1998     1997     1996
                                                       --------  -------  -------
<S>                                                    <C>       <C>      <C>
                                                             (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
</TABLE>

___________ 

Selected Operating Data:

<TABLE>
<CAPTION>
                                                               Year ended
                                                              December 31,
                                                       --------------------------
                                                        1998    1997      1996
                                                       ------  -------  ---------
<S>                                                    <C>     <C>      <C>
                                                           (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
                                                       ======   ======  ======
</TABLE>

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

                                       21
<PAGE>

     
Selected Financial Ratios:
<TABLE>
<CAPTION>
                                                               At or for the Year Ended December 31,
                                                              ----------------------------------------
                                                                  1998          1997          1996
                                                              ------------  ------------  ------------
<S>                                                           <C>           <C>           <C>
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          1.35
 Nonperforming loans to total loans at end of period........         1.16          1.44          1.17
 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         80.00         96.14
 Net recoveries (charge-offs) to average loans outstanding..         0.03          0.03          (.15)
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         10.51

 
                                                                          At December 31,
                                                                   ----------------------------------
                                                                    1998          1997          1996
                                                                   ------        ------        ------
Selected Other Data:
   Loans outstanding........................................        1,729         1,714         1,793
   Deposit accounts.........................................        8,598         8,507         8,439
   Offices open.............................................          2             2             2
</TABLE>
_______________

(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.
     

                                       22
<PAGE>

     
                         SUMMARY OF RECENT DEVELOPMENTS

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

                                       At            At
                                    March 31,   December 31,
                                      1999          1998
                                      ----          ----
                                   (Unaudited)
                                        (In Thousands)
 
Selected Financial Data:
Total assets.......................  $100,555       $100,892
Loans receivable, net..............    84,855         83,377
Securities available for sale......     3,353          3,707
Securities held to maturity........       990          1,042
Deposits...........................    85,571         85,686
Federal Home Loan Bank advances....     5,000          5,000
Total retained earnings............     9,838          9,662


                                      For the Three Months
                                         Ended March 31,
                                          1999       1998
                                          ----       ----
                                      (Unaudited)
                                          (In Thousands)
 
Selected Operating Data:
Total interest income..............        $1,814    $1,781
Total interest expense.............         1,054     1,011
                                           ------    ------
   Net interest income.............           760       720
Provision for loan losses..........            15        15
                                           ------    ------
   Net interest income after             
         provision for loan losses.           745       705
Total noninterest income...........           102        86
Total noninterest expense..........           591       541
                                           ------    ------
   Income before income tax........           256       250
Provision for income tax...........            81        99
                                           ------    ------
   Net income......................        $  175    $  151
                                           ======    ======
     
                                       23
<PAGE>

     
<TABLE> 
<CAPTION> 
                                                                       At or For the
                                                                    Three Months Ended
                                                                         March 31,
                                                                     ----------------
                                                                       1999    1998
                                                                     -------  -------
                                                                      (In thousands)
Key Financial Ratios (1):
 
<S>                                                                    <C>      <C> 
Performance Ratios:                                                    
 Return on average assets(2).......................................    0.71%    0.67%
 Return on average equity(3).......................................    7.14     6.66
 Interest rate spread(4)...........................................    3.29     3.26
 Net interest margin(5)............................................    3.34     3.42
 Noninterest expense as a percent of average assets................    2.39     2.41
 Average interest-bearing assets to interest-bearing liabilities...  100.89   103.27

Capital Ratios:
 Tangible..........................................................    8.05     8.16
 Core..............................................................    8.05     8.16
 Risk-based........................................................   15.36    15.49
 Average equity as a percent of average assets.....................    9.96    10.10

Asset Quality Ratios:
 Nonperforming loans as a percent of loans receivable, net(6)......    1.04     1.46
 Nonperforming assets as a percent of total assets(7)..............    0.96     1.54
 Allowance for loan losses as a percent of gross loans receivable..    1.18     1.14
 Allowance for loan losses as a percent of nonperforming loans.....  115.14    78.93
 Net charge-offs as a percent of average outstanding loans.........     -        -
 
</TABLE>
___________________
(1)  Annualized where appropriate.
(2)  Net income divided by average assets.
(3)  Net income divided by average equity.
(4)  Difference between average yield on interest-earning assets and average
     cost of interest-bearing liabilities.
(5)  Net interest income as a percentage of average-earning assets.
(6)  Nonperforming loans consist of loans accounted for on a nonaccrual basis.
(7)  Nonperforming assets consist of nonaccrual loans.

Regulatory Capital

     The table below sets forth our capital position relative to Office of
Thrift Supervision capital requirements at the date indicated. For a discussion
of our regulatory capital requirements, see "Regulation and Supervision-Federal
Regulation of Savings Institutions-Capital Requirements."
     
                                       24
<PAGE>

     
<TABLE>
<CAPTION>
                                         At March 31, 1999
                                     ----------------------------
                                                     Percent of
                                                   Adjusted Total
                                      Amount(1)        Assets
                                     -------------  -------------
                                       (Dollars in thousands)
<S>                                  <C>        <C>
Tangible capital.....................    7,945           8.05
Tangible capital requirement.........    1,480           1.50
                                         -----          -----
Excess...............................    6,465           6.55

Core capital.........................    7,945           8.05
Core capital requirement(2)..........    2,960           3.00
                                         -----          -----
Excess...............................    4,985           5.05

Risk-based capital(3)................    8,653          15.36
Risk-based capital requirement(3)....    4,506           8.00
                                         -----          -----
Excess...............................    4,147           7.36
</TABLE>
______________________________

(1)  Based on total tangible assets of $98.66 million for purposes of the
     tangible capital requirement and the core capital requirement, and on risk-
     weighted assets of $56.32 million for purposes of the risk-based capital
     requirement.
(2)  The current Office of Thrift Supervision core capital requirement for
     savings associations is 3% of total adjusted assets. The Office of Thrift
     Supervision has proposed core capital requirements that would require a
     core capital ratio of 3% of total adjusted assets for thrifts that receive
     the highest supervisory rating for safety and soundness and a core capital
     ratio of 4% to 5% for all other thrifts.
(3)  Percentage represents total core and supplementary capital divided by
     total risk-weighted assets.

Nonperforming Assets and Delinquencies

     At March 31, 1999, we had $879,000 of loans accounted for on a nonaccrual
basis, compared to $983,000 at December 31, 1998.  Nonaccrual loans at March 31,
1999 consisted of $444,000 in residential real estate loans and $435,000 in
commercial real estate loans.  At March 31, 1999, we had no accruing loans
contractually past due 90 days or more, no restructured loans and $90,000 of
foreclosed real estate.

     The allowance for loan loss was $1,012,000 at March 31, 1999.  There were
$5,000 in charge-offs and $3,000 in recoveries for the three months ended March
31, 1999, compared to no charge-offs and $11,000 in recoveries for the three
months ended March 31, 1998.

     The following table sets forth the breakdown of the allowance for loan
losses by category at March 31, 1999:


                                                  Percent of
                                              Allowance to Total
                                     Amount        Allowance
                                     -------  -------------------
                                        (Dollars in thousands)

Real Estate Mortgage Loans:
     One- to four-family(1).......... $  633               62.55%
     Commercial real estate..........    169               16.70
     Construction and development....    118               11.66
     Land and land development.......     36                3.56
Consumer loans.......................     56                5.53
          Total allowance............ $1,012              100.00%
                                      ======             =======
     
                                       25
<PAGE>

     
Comparison of Financial Condition at March 31, 1999 and December 31, 1998

          At March 31, 1999, total assets were $100.6 million compared to $100.9
million at December 31, 1998.  Loans receivable, net increased to $84.9 million
at March 31, 1999, from $83.4 million at December 31, 1999.  Securities
available for sale decreased as a result of maturities and prepayments exceeding
purchases.  At March 31, 1999, deposits were $85.6 million compared to $85.7
million at December 31, 1998.  Total retained earnings increased to $9.8 million
at March 31, 1999 from $9.6 million at December 31, 1998. The slight decrease in
total assets and total deposits is not attributable to any specific trend or
item.

Comparison of Operating Results for the Three Months ended March 31, 1999 and
1998

          Net Income.  Net income was $175,000 in the 1999 quarter compared to
$151,000 in the 1998 quarter.  This increase is primarily the result of an
increase in interest-earning assets.

          Net Interest Income.  Net interest income was $760,000 in the 1999
quarter compared to $720,000 in the 1998 quarter.  This increase is primarily
the result of a lower cost of funds for the 1999 quarter.

          Provision 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.  The provision for loan losses for both quarters
was $15,000.  Management deemed such allowance as adequate at both dates. The
allowance for loan losses was $108,000 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.

          Noninterest Income. Noninterest income increased from $86,000 in the
1998 quarter to $102,000 in the 1999 quarter, primarily as a result of increased
service charge income.

          Noninterest Expense.  Noninterest expense increased from $541,000 in
the 1998 quarter to $591,000 in the 1999 quarter. This increase is not
attributable to any one item, but represents normal increases in other expenses.

      

                                       26
<PAGE>

     
                          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.
<TABLE>
<CAPTION>
                                                                                        Aggregate
                                                                                         Purchase
                                                                            Percent      Price of
                                                                  Total     of Total     Proposed
Name and Position with First Deposit                             Shares   Outstanding   Purchases
- ---------------------------------------------------------------  -------  ------------  ----------
 
<S>                                                              <C>      <C>           <C>
Danny A. Belyeu, Chairman of the Board (3)......................  70,000          4.8%  $  700,000
Alpha A. Fowler, Jr.,  Vice Chairman of the Board (2)...........  35,000          2.4      350,000
J. David Higgins, President, Chief Executive Officer and
 Treasurer (3)..................................................  50,000          3.4      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(3)............................  40,000          2.8      400,000
Carlton H. Boyd, Director.......................................  20,000          1.4      200,000
Joseph H. Fowler, Director (2)..................................  35,000          2.4      350,000
John B. Zellars, Director(3)....................................  70,000          4.8      700,000
                                                                 -------         ----   ----------
All directors and executive officers, as a group (10 persons)
 and their associates........................................... 380,000         26.2%  $3,800,000
                                                                 =======         ====   ==========
</TABLE>
                                        
________________
*    Less than 1.0%
(1)  Mr. Coggin is the Vice President of Douglas Federal but is not an officer
     of First Deposit.
(2)  Alpha A. Fowler, Jr. is the father of Joseph H. Fowler
(3)  Includes the person named and his associates.
     
                                       27
<PAGE>

     
                                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 more than 1,449,000
shares in the conversion.

<TABLE>
                                                       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)
<S>                                                   <C>          <C>          <C>          <C>
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
                                                      ==========   ==========   ==========   ==========
Net Proceeds to be retained by First Deposit......... $    5,028   $    5,958   $    6,889   $    7,959
Net Proceeds 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
 
</TABLE>

     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."

     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.

     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
     
                                       28
<PAGE>

     
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."

     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 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."
     
                                       29
<PAGE>

     
                                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.  The amount of such dividend will be determined by First Deposit at
a later time and will be limited by applicable state law.  Assuming that (i)
First Deposit sells 1,449,000 shares in the conversion; (ii) the net proceeds
are allocated as described in "Use of Proceeds"; and (iii) First Deposit has no
significant outstanding liabilities or debts at the time of the dividend, the
maximum dividend First Deposit could pay in the first quarter following the
conversion would be approximately $3.94 per share.  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 "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 further the payment of 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.
     
                                       30
<PAGE>

     
                          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.
     
                                       31
<PAGE>

     
                                 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."

<TABLE>
<CAPTION>
                                                                          Pro Forma Consolidated Capitalization of
                                                                             First Deposit Based on the Sale of
                                                         --------------------------------------------------------------------------
                                         Capitalization  1,071,000 Shares   1,260,000 Shares   1,449,000 Shares   1,666,350 Shares
                                         of Douglas      at $10.00          at $10.00          at $10.00          at $10.00
                                         Federal         Per Share          Per Share          Per Share          Per Share
                                         --------------  -----------------  -----------------  -----------------  -----------------
                                                                                      (In thousands)
<S>                                      <C>             <C>                <C>                <C>                <C>
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(2)
   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.......        -                 -                  -                  -                  -


Paid-in capital(2)............................        -           $10,055            $11,916            $13,777            $15,918
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)..........................    9,632             9,632              9,632              9,632              9,632
Accumulated other comprehensive
     income...................................       30                30                 30                 30                 30
                                                -------           -------            -------            -------            -------
   Total shareholders' equity.................  $ 9,662           $18,432            $20,066            $21,700            $23,580
                                                =======           =======            =======            =======            =======
</TABLE>
 

(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 sale 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."
(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.
(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 
     
                                       32
<PAGE>

     
    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."
     
                                       33
<PAGE>

     
                         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.
     
                                       34
<PAGE>

     
<TABLE>
<CAPTION>
                                                      
                             Our Historical 
                                 Capital   
                              at December 31, 
                                   1998               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
                                                    at $10.00              at $10.00            at $10.00            at $10.00
                                                    Per Share              Per Share            Per Share           Per Share (1) 
                                                -------------------   -------------------  -------------------  ------------------- 
                                       % of                  % of                 % of                 % of                % of   
                             Amount  Assets(2)   Amount   Assets(2)    Amount   Assets(2)   Amount   Assets(2)   Amount  Assets(2)
                             ------  ---------  --------  ----------  --------  ---------  --------  ---------  -------- ---------
<S>                          <C>     <C>        <C>       <C>     <C>       <C>      <C>      <C>        <C>       <C>        
Capital under generally
 accepted accounting                                                                                                             
 principles................. $9,662    9.58%     $13,404   12.81%      $14,108   13.39%     $14,812   13.97%     $15,621   14.62%
                             ======              =======               =======              =======              =======         
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%     $10,004    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%     $ 9,829    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%
                             ======   =====      =======   =====       =======   =====      =======   =====      =======   ===== 
</TABLE>

________________

(1)  Adjusted to give effect to an increase in the number of shares sold to
     1,666,350 as a result of 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."
     
                                       35
<PAGE>

     
                                 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 380,000 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 --
Number of Shares to Be Issued."
     
                                       36
<PAGE>

     
<TABLE>
<CAPTION>
                                                                 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)
 
<S>                                                          <C>          <C>          <C>          <C>
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......       (428)        (504)        (580)        (667)
       program.............................................. ----------   ----------   ----------   ----------
 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...........       (428)        (504)        (580)        (667)
        program(2).......................................... ----------   ----------   ----------   ----------
       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...........      (0.40)       (0.40)       (0.40)       (0.40)
        program(2).......................................... ----------   ----------   ----------   ----------
       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
 
</TABLE>
     

                                       37
<PAGE>

     
(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 10% of the amount
     purchased, less 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 at the beginning of the year and included in
     the outstanding shares for earnings per share purposes. 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 "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. Assuming that all
     option shares were exercised at $10.00 per share at the beginning of the
     period, 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 $16.55, $15.39, $14.52 and $13.77, respectively, and pro
     forma net income per share would have been $0.91, $0.80, $0.72 and $0.65,
     respectively.
     
                                       38
<PAGE>

     
                                 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 was subsequently amended and restated on March 31, 1999
and April 26, 1999.  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.
     
                                       39
<PAGE>

     
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 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 
     
                                       40
<PAGE>

     
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.

     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 
     
                                       41
<PAGE>

     
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.

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 
     
                                       42
<PAGE>

     
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 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 $350,000 for any individual or
          individuals through a single account, and $700,000 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
     
                                       43
<PAGE>
 
    
     .    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 limitation of $700,000 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
     
                                       44
<PAGE>

     
     .    $350,000 for any individual or individuals through a single account
          and $700,000 when combined with associates of and persons acting in
          concert with such individual;

     .    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 $700,000 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 $350,000 for any individual through a
          single account and $700,000 when combined with associates of, and
          persons acting in concert with, such individual; or
     
                                       45
<PAGE>
 
    
     .    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%.

     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
$350,000 worth of common stock, or up to $700,000 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.
     
                                       46
<PAGE>

     
     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 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 
     
                                       47
<PAGE>

     
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 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.

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
          through a single deposit account is $350,000 of common stock, which
          equals 35,000 shares. The 
     
                                       48
<PAGE>

     
          maximum purchase by any person in the community offering is $350,000
          of common stock, which equals 35,000 shares.

     .    The maximum purchase in the subscription offering and community
          offering combined by any person, related persons or persons acting
          together is $700,000 of common stock, which equals 70,000 shares.

     .    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;

     .    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.

     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 
     
                                       49
<PAGE>

     
          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.
 
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.
     
                                       50
<PAGE>

     
     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;

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.

     
                                       51
<PAGE>

     
     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 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. 
     
                                       52
<PAGE>

     
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 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.
     
                                       53
<PAGE>

     
                                 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.
     
                                       54
<PAGE>

     
                      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."

     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.
     
                                       55
<PAGE>

     
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 high levels of fixed
rate loans may lead to decreased profitability if interest rates rise."

     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.
     
                                       56
<PAGE>

     
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.

<TABLE>
<CAPTION>
                                                                                      
                                                                     NPV as % of                               
                                    Net Portfolio Value       Portfolio Value of Assets                        
                               -----------------------------  ------------------------- 
 Change in Interest Rates in
  Basis Points (Rate Shock)    Amount   $ Change   % Change   NPV Ratio   Change (1)
  -------------------------    -------  ---------  ---------  ----------  ----------
                                  (Dollars in thousands)
<S>                            <C>      <C>        <C>        <C>         <C>         
 
       +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
</TABLE>

_______________
(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."
     
                                       57
<PAGE>

     
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.

     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.

<TABLE>
<CAPTION>
                                                                    For the Years Ended December 31,
                                                       ----------------------------------------------------------
                                                                  1998                          1997
                                                       ----------------------------  ----------------------------
                                                                           Average                       Average
                                                       Average              Yield/   Average              Yield/
                                                       Balance   Interest    Cost    Balance   Interest    Cost
                                                       --------  --------  --------  --------  --------  --------
                                                                          (Dollars in thousands)
<S>                                                    <C>       <C>       <C>       <C>       <C>       <C>
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%
                                                       =======                       =======
</TABLE>
______________
     
                                       58
<PAGE>

     
(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.
(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
     
                                       59
<PAGE>

     
advances decreased $1.0 million from $6.0 million at December 31, 1997 to $5.0
million at December 31, 1998.

     Loans.  The increase in total loans was primarily due to increases in
residential real estate loans. Total residential 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 7.00% 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 is primarily related to the net increase in total loans of
$9.1 million combined with a slight increase in total past due loans at December
31, 1998 as compared to December 31, 1997. Additionally, in the past two years,
the volume of commercial loans and construction and development loans, which
carry a greater loss factor than traditional one- to four-family mortgage loans,
has gradually increased. 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. Management's determination of the adequacy
of the allowance is also based on an evaluation of the entire portfolio and
involves applying a loss factor to each major type of classified and non-
classified loans.  The loss factor is based on prior loss experience, past due
loan loss experience, current economic conditions, volume, growth, composition
of the loan portfolio, and other risks inherent in the loan portfolio.

     At December 31, 1998, the allowance for loan losses provided coverage of
101.73% of total non-performing loans, up from 80.00% at December 31, 1997.  The
allowance for loan losses as a percentage of total loans at December 31, 1998
was 1.18% compared to 1.15% 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 $5.2 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
     
                                       60
<PAGE>

     
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.

     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 
     
                                       61
<PAGE>

     
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 the 12.0% increase
in total loans in 1998.  As discussed earlier, the increase is also due to the
slight increase in total past due loans and increases in loans which carry a
greater loss factor than one- to four-family mortgage loans.  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.  The decrease in salaries and employee benefits of $41,000 was more than
offset by the increases in equipment and occupancy expenses of $33,000 and 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. The liquidity ratio upon receipt of our portion of the proceeds at
the minimum and maximum of the estimated valuation range will be well in excess
of the regulatory minimum requirement. The pro forma liquidity ratio at the
minimum and maximum of the estimated
     
                                       62
<PAGE>

     
valuation range is 14.00% and 14.73%, respectively. This assumes that 50.0% of
the proceeds we receive will be invested in securities, with the other 50.0% of
the proceeds used to fund loans.

     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.

     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.
     
                                       63
<PAGE>

     
     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 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.  These reviews and updates have revealed that these
entities have developed their own Year 2000 compliance plans and are meeting the
deadlines established by their plans.  We have received assurances from these
entities that the Year 2000 issue will not have a material adverse impact on
their relationship with us.  While these assurances do not rise to the level of
a certification or warranty, management is comfortable with the assurances it
has received. 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.
     
                                       64
<PAGE>

     
     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.

     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.  While these written responses do not
rise to the level of a 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 our
systems or operations.  We intend to re-contact those parties from whom we have
not received a response, either in writing or through personal contact with our
management.  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.

     We do not generally utilize Year 2000 compliance as a criteria in the loan
underwriting process. This is primarily the result of the large percentage of
our loan portfolio (approximately 96%) which are 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. Commercial real estate loans
represent only 3.7% of total loans and all are secured by
     
                                       65
<PAGE>

     
real estate. In addition, 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 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.

     We have identified seven mission-critical vendors, of which six are Year
2000.  The remaining vendor is in the process of testing for Year 2000
compliance.

     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 
     
                                       66
<PAGE>

     
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.

     We believe the failure to resolve Year 2000 issues adequately presents the
following risks, which we believe reflect the most likely worst case scenario:

     .   the possibility of the lack of power or communication services for
         periods in excess of one day;

     .   loss of customers to other financial institutions if our service
         provider is unable to process consumer transactions, resulting in a
         loss of revenue;

     .   concern on the part of depositors that Year 2000 issues could impair
         access to their deposit account balances, resulting in significant
         outflow of deposits on or before December 31, 1999; and

     .   governmental agencies, such as the Federal Home Loan Bank, and
         correspondent banks could fail to provide us with funds, which could
         materially impair our liquidity and affect our ability to fund loans
         and deposit withdrawals.

     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.
     
                                       67
<PAGE>

     
                          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 
     
                                       68
<PAGE>

     
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.

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, 
     
                                       69
<PAGE>

     
economic conditions, monetary policies of the federal government, including the
Federal Reserve Board and legislative tax policies.

     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.

<TABLE>
<CAPTION>
                                                               At December 31,
                                                   ----------------------------------------
                                                           1998               1997
                                                   -------------------  -------------------
                                                              Percent              Percent
                                                    Amount   of Total    Amount   of Total
                                                   --------  ---------  --------  ---------
<S>                                                <C>       <C>        <C>       <C>
Real estate mortgage loans:                                 (Dollars in thousands)
    One-to four-family............................  $73,115     86.44%   $63,304     83.82%
    Commercial real estate........................    3,109      3.68      2,501      3.31
    Land and land development.....................      416      0.49      2,369      3.14
    Construction and development..................    6,014      7.11      5,323      7.05
                                                    -------    ------    -------    ------
          Total real estate mortgage loans........   82,654     97.72     73,497     97.32
Consumer..........................................    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
                                                    =======              =======
</TABLE>

          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.

<TABLE>
<CAPTION>
                                                                  December 31, 1998
                                         -------------------------------------------------------------------
                                         One- to                Construction   Land and
                                          Four-    Commercial      and           Land                 Total
                                          Family   Real Estate  Development   Development  Consumer   Loans
                                         --------  -----------  ------------  -----------  --------  -------
<S>                                      <C>       <C>          <C>           <C>          <C>       <C>
                                                                   (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               1,095          544             8            -       189    1,836
     years........................
    More than two years to five             2,692          449            20          132     1,233    4,526
     years........................
    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
                                                                                                     =======
</TABLE>

     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.
     
                                       70
<PAGE>

     
                                   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 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.
     
                                       71
<PAGE>

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

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

     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
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.
     
                                       72
<PAGE>

     
     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 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
     
                                      73
<PAGE>

     
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 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 20 local builders, many of whom
may have only two speculative loans outstanding from us.  We consider
approximately 10 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 9.0% to 10.5% 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 18 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 $400,000.

     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
     
                                      74
<PAGE>

     
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.

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
     
                                      75
<PAGE>

     
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 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
     
                                      76
<PAGE>

     
$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.

                                                            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%       1.44%
                                                             ======      ======
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
     
                                      77
<PAGE>

     
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.

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

<TABLE>
<CAPTION>
                                                             At or For the Year Ended December 31,
                                                                     1998              1997
                                                             ------------------   ----------------
                                                                      (Dollars in thousands)
<S>                                                         <C>                    <C>            
 
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%
                                                                      =======       ======
</TABLE>
____________

(1)  Consists of lease recoveries in a bankruptcy.

     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 in each
of the categories listed at the dates indicated.

<TABLE>
<CAPTION>
                                                         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)
<S>                             <C>      <C>          <C>        <C>     <C>          <C>
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%
                                 ======      ======     ======     ====      ======     ======
</TABLE>
________________

(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 
     
                                      78
<PAGE>

     
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 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.
     
                                      79
<PAGE>

     
<TABLE>
<CAPTION>
                                                           At December 31,
                                                 ------------------------------------
                                                        1998             1997
                                                 ------------------------------------
                                                 Amortized   Fair   Amortized   Fair
                                                   Cost     Value     Cost     Value
                                                 ---------  ------  ---------  ------
                                                            (In thousands)
<S>                                              <C>        <C>     <C>        <C>
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   1,166
                                                    ------  ------     ------  ------
Total investment securities.....................    $3,659  $3,707     $2,580  $2,666
                                                    ======  ======     ======  ======
</TABLE>


     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.


<TABLE>
<CAPTION>
                                                            At December 31,
                                                  ------------------------------------
                                                          1998             1997
                                                  ------------------------------------
                                                  Amortized   Fair   Amortized   Fair
                                                    Cost     Value     Cost     Value
                                                  ---------  ------  ---------  ------
                                                             (In thousands)
<S>                                               <C>        <C>     <C>        <C>
Investment securities, available-for-sale:(1)
  U.S. Treasury and agency obligations............   $    -  $    -     $3,000  $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     $4,374  $4,405
                                                     ======  ======     ======  ======
</TABLE>

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

<TABLE>
<CAPTION>
                                                           For the Year Ended
                                                              December 31,
                                                          --------------------
                                                            1998       1997
                                                          ---------  ---------
<S>                                                       <C>        <C>
                                                            (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 securities at end of period....  $1,042     $1,374
                                                            ======     ======
</TABLE>

     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.
     
                                       80
<PAGE>

     
<TABLE>
<CAPTION>
                                                                 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)
<S>                                    <C>       <C>        <C>       <C>                 <C>       <C>
Investment securities,
 available-for-sale:
U.S. Treasury and agency
 obligations..........................    $   -       -  %     $2005         6.25%           $499      6.08%

Equity securities.....................     1203      0.78          -            -               -         -
                                       --------  --------      -----        -----            ----      ----
        Total investment securities...    $1203      0.78%     $2005         6.25%           $499      6.08%
                                       ========                =====                         ----
Mortgage-backed securities held-
  to-maturity:
 FHLMC pass through securities........    $   -        - %     $  26        10.50%           $175      8.00%
                                       ========  ========      =====        =====            ====      ====
</TABLE>

<TABLE>
<CAPTION>
                                                             December 31, 1998
                                     --------------------------------------------------------------
                                       More than Ten Years   Average            Total
                                       --------------------             -------------------------
                                                  Weighted   Remaining                     Weighted
                                       Carrying    Average   Years to   Carrying  Market    Average
                                        Amount      Yield    Maturity    Amount    Value     Yield
                                       ---------  ---------  ---------  --------  -------  ---------
                                                          (Dollars in thousands)
<S>                                    <C>        <C>        <C>        <C>       <C>      <C>
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%
                                       =========  ========        ====    ======   ======      ====
</TABLE>

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, 
     
                                       81
<PAGE>

     
liquidity and 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      $6,761    $3,593
Interest credited                           3,048     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 
                                                      =======
 

     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.

<TABLE>
<CAPTION>
                                                              At December 31,
                                       --------------------------------------------------------------
                                                    1998                           1997
                                       ------------------------------ -------------------------------
                                                  Percent   Weighted              Percent   Weighted
                                                 of Total    Average             of Total    Average
                                       Balance   Deposits     Rate     Balance   Deposits     Rate
                                       --------  ---------  ---------  --------  ---------  ---------
                                                           (Dollars in thousands)
<S>                                    <C>       <C>        <C>        <C>       <C>        <C>
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%
                                        =======    ======       ====    =======     =====       ====
</TABLE>
________________

(1)  Based on remaining maturity of certificates.
(2)  Includes retirement accounts such as IRA and Keogh accounts.
     
                                       82
<PAGE>

     
          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.
 
                            Period to Maturity from
                               December 31, 1998
                           --------------------------
                           Less than   One to   Over    At December 31,
                              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   $992   $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:

<TABLE>
<CAPTION>
                                                                    At or For the Year Ended
                                                                          December 31,
                                                                   --------------------------
                                                                       1998          1997
                                                                   ------------  ------------
                                                                      (Dollars In thousands)
<S>                                                                <C>           <C>
FHLB advances:
  Average balance outstanding (monthly)...............................  $5,307        $4,583
  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%         5.19%
  Weighted average interest rate at end of period.....................    5.60%         6.49%
</TABLE>
     
                                       83
<PAGE>

     
Subsidiary

     Our service corporation subsidiary, Pinehurst Properties, LLC, successor by
merger on April 20, 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


     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 was $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, was
$401,000.

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.
     
                                       84
<PAGE>

     
                          MANAGEMENT OF FIRST DEPOSIT

Directors of First Deposit

     The directors of First Deposit are also our directors.  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."
     
                                       85
<PAGE>

     
                         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.

<TABLE>
<CAPTION>
                                                                                                      
                                                                                    Director   Term   
Name                       Age (1)  Position(s) Held With Us                         Since    Expires
- ----                       -------  ------------------------                        --------  ------- 
<S>                        <C>      <C>                                             <C>       <C>
Alpha A. Fowler, Jr.           78   Chairman and Chief Executive                        1960     2000
                                    Officer
J. David Higgins               61   President, Treasurer and Director                   1990     2001
John L. King                   46   Senior Vice President, Controller and Director      1993     2000
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
</TABLE>

________________
(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.

     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.
     
                                      86
<PAGE>

     
     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.
     
                                       87
<PAGE>

     
     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.

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.

<TABLE>
<CAPTION>
                                             Annual Compensation    All Other Compensation
                                           -----------------------  ----------------------
Name and Principal Position                Year  Salary    Bonus
- ---------------------------                ----  -------  --------
<S>                                        <C>   <C>      <C>           <C>
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
</TABLE>
_______________
(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, Coggin and King and Ms.
Owen.  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, Coggin and King and Ms. Owen.  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;
     
                                      88
<PAGE>

     
     .   reimbursements for reasonable business expenses; and

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

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,
Coggin and King and Ms. Owen that contain essentially identical terms and
conditions, except that the base salaries set forth in such agreements are
$86,900 for Mr. Higgins, $50,000 for Mr. Coggin, $75,000 for Mr. King and
$46,900 for Ms. Owen.  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 sponsor the Douglas Federal Bank Employees' Saving
& Profit Sharing Plan, a tax-qualified defined contribution plan, for our
eligible employees.  The profit sharing plan includes both a profit sharing plan
component and 401(k) savings plan component.  All eligible employees are
eligible to participate in the profit sharing plan after completing one year of
service with us.

     Each participant in the profit sharing plan may elect to have his monthly
compensation reduced on a pre-tax basis by a whole percentage not less than 1%
nor more than 15%.  We contribute the salary reduction amounts at least monthly
to the profit sharing plan on behalf of the participant, which contributions are
allocated to his salary reduction contribution account.  No employer matching
contributions are made to the profit sharing plan.  A participant is always
fully vested in the amount in his salary reduction contribution account.

     We, in our sole and absolute discretion, may make an annual profit-sharing
contribution to the profit-sharing plan.  We will allocate any profit-sharing
contribution we make to each participant eligible to share in the contribution
in the ratio that the participant's compensation for that year bears to the
total compensation of all participants entitled to share in the contribution for
that year.  We will credit the 
     
                                       89
<PAGE>

     
amount allocated to each participant to his profit-sharing account. The amount
in the participant's profit-sharing account will be fully vested if he is
employed by us at his normal retirement age (i.e., age 65), if he terminates
employment on account of disability, if we terminate the profit-sharing plan, if
he dies while employed or if he completes at least six years of service with us.

     Distributions are made from the profit-sharing plan to a participant when
he retires, dies or otherwise leaves his job with us.  A participant may
withdraw all or a portion of the amount in his salary reduction contribution
account under certain limited circumstances while actively employed.

     Each participant may direct the trustee under the profit-sharing plan as to
the investment and reinvestment of the amounts in both his salary reduction
contribution account and profit sharing account among the investment funds
selected from time to time by the profit-sharing plan's administrative
committee.  One of the investment funds is an "employer stock fund" through
which the participant may invest in shares of stock of the First Deposit.

     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.

     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.
     
                                      90
<PAGE>

     
     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.

     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;
     
                                      91
<PAGE>

     
     .   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
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 
     
                                      92
<PAGE>

     
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 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 the
restricted stock program will be awarded at 
     
                                      93
<PAGE>

     
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 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."
     
                                      94
<PAGE>

     
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:

         . 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.
     
                                      95
<PAGE>

     
                           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.

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).
     
                                      96
<PAGE>

     
     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.
     
                                      97
<PAGE>

     
                           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.

     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 
     
                                      98
<PAGE>

     
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 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 
     
                                      99
<PAGE>

     
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 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.
     
                                      100
<PAGE>

     
     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 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 
     
                                      101
<PAGE>

     
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

     .   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 
     
                                      102
<PAGE>

     
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 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. 
     
                                      103
<PAGE>

     
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 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.
     
                                      104
<PAGE>

     
     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 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 
     
                                      105
<PAGE>

     
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.
     
                                      106
<PAGE>

     
                   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.
     
                                      107
<PAGE>

     
     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;
     
                                      108
<PAGE>

     
     .   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 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
     
                                      109
<PAGE>

     
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

         . 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 
     
                                      110
<PAGE>

     
           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 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 
     
                                      111
<PAGE>

     
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;

     .   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.
     
                                      112
<PAGE>

     
     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

     .   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
     
                                      113
<PAGE>

     
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.
     
                                      114
<PAGE>

     
                 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.
     
                                      115
<PAGE>

     
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.
     
                                      116
<PAGE>

     
              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.

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 
     
                                      117
<PAGE>

     
determine. Our Board of Directors may issue preferred stock with voting,
dividend, liquidation and conversion rights which could dilute the voting power
of the holders of common stock and 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 The Registrar and
Transfer Company.

                                    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 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.
     
                                      118
<PAGE>

     
     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.
     
                                      119
<PAGE>

     
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


                     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.
     
                                      120

<PAGE>
 
                           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
 
<PAGE>
 
    
                          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


     
<PAGE>

     
                           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

<PAGE>

     
                           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
<PAGE>

     
                         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
<PAGE>

     
                           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
<PAGE>

     
                                    DOUGLAS FEDERAL BANK, FSB
                                          AND SUBSIDIARY

                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                               YEARS ENDED DECEMBER 31, 1998 AND 1997
<TABLE> 
<CAPTION> 
- ----------------------------------------------------------------------------------------------
                                                                       1998            1997
                                                                   -----------     -----------
<S>                                                                <C>             <C> 
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
                                                                   ===========     ===========
</TABLE> 
     
                                       F-6

<PAGE>

     
<TABLE>
<CAPTION>

                                                     DOUGLAS FEDERAL BANK, FSB
                                                          AND SUBSIDIARY

                                               CONSOLIDATED STATEMENTS OF CASH FLOWS
                                              YEARS ENDED DECEMBER 31, 1998 AND 1997
- -------------------------------------------------------------------------------------------------------------------------------
                                                                              1998                              1997
                                                                         --------------                    --------------
<S>                                                                     <C>                              <C>          
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.
</TABLE> 
     

                                      F-7

<PAGE>
     
                           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
<PAGE>

     
                   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
<PAGE>

     
                   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.

           Principal and interest is subsequently charged-off when a loan is
           past due more than 90 days unless the loan is adequately secured by
           marketable collateral and collection is probable.

           Management's determination of the adequacy of the allowance is based
           on evaluation of the portfolio and involves applying a loss factor to
           each major type of classified and non-classified loans. The loss
           factor is based on prior loss experience, past due loan loss
           experience, current economic conditions, volume, growth, composition
           of the loan portfolio and other risks inherent in the loan portfolio.

          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
<PAGE>

     
                   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
<PAGE>

     
                   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
<PAGE>

     
                   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
<PAGE>

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


 
NOTE 2.    SECURITIES

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

<TABLE>
<CAPTION>
                                                                Gross               Gross
                                           Amortized          Unrealized         Unrealized             Fair
                                              Cost              Gains              Losses              Value
                                         --------------     --------------     --------------      --------------
          <S>                            <C>                <C>                <C>                 <C> 
          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
                                         ==============     ==============     ==============      ==============
</TABLE>
     

                                       F-14
<PAGE>

     
                   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.

<TABLE>
<CAPTION>
                                            Securities Available-for-Sale      Securities Held-to-Maturity
                                            -----------------------------      ---------------------------
                                              Amortized         Fair            Amortized         Fair
                                                 Cost           Value              Cost           Value
                                              ----------     ----------         ----------     ----------
          <S>                                 <C>            <C>                <C>            <C>
          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
                                              ==========     ==========         ==========     ==========
</TABLE>

          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
<PAGE>

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

 
 
NOTE 3.    LOANS RECEIVABLE

           The composition of loans receivable is summarized as follows:

<TABLE>
<CAPTION>
                                                                              December 31,
                                                                --------------------------------------
                                                                       1998                  1997
                                                                ----------------      ----------------
           <S>                                                    <C>                   <C>
           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
                                                                  ==============        ==============
</TABLE>

          Changes in the allowance for loan losses are as follows:

<TABLE>
<CAPTION>
                                                                               December 31,
                                                                  -----------------------------------
                                                                       1998                 1997
                                                                  --------------       --------------
           <S>                                                    <C>                   <C>
           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
                                                                  ==============       ==============
</TABLE>

          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
<PAGE>

     
                   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
<PAGE>

     
                   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:
<TABLE> 
<CAPTION> 
                                                                                     December 31,
                                                                           -------------------------------
                                                                                1998             1997
                                                                           --------------   --------------
          <S>                                                              <C>              <C>
          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
                                                                              ==========       ==========
</TABLE>
     
                                     F-18
<PAGE>

     
                   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
<PAGE>

     
                   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:

<TABLE>
<CAPTION>
                                                             December 31,
                                            ---------------------------------------------
                                                   1998                       1997
                                            -------------------        ------------------
                                             Amount     Percent         Amount    Percent
                                            --------    -------        --------   -------
        <S>                                 <C>            <C>          <C>              <C>
        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%
                                            ========       ==          ========       ==
</TABLE>

          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
<PAGE>

     
                   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
<PAGE>

     
                   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:

<TABLE>
<CAPTION>
                                                                         December 31,
                                                           --------------------------------------
                                                                  1998                1997
                                                           ------------------    ----------------
                <S>                                        <C>                   <C>
               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
                                                           ==================    ================
</TABLE>

          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
<PAGE>

     
                   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
<PAGE>

     
                   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
<PAGE>

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



NOTE 11.  REGULATORY MATTERS (CONTINUED)

          The Company's actual capital amounts and ratios are presented in the
          following tables.

<TABLE>
<CAPTION>
                                                                                                               To Be Well
                                                                                 For Capital                 Capitalized Under
                                                                                   Adequacy                  Prompt Corrective
                                                       Actual                      Purposes                  Action Provisions
                                            --------------------------    --------------------------    --------------------------
                                                Amount         Ratio          Amount         Ratio         Amount          Ratio
                                            --------------   ---------    --------------   ---------    -------------   ----------
                                                                           (Dollars in Thousands)
                                            --------------------------------------------------------------------------------------
       <S>                                     <C>             <C>           <C>              <C>          <C>             <C>
            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%
</TABLE>

                                            
                                     F-25
<PAGE>

    
 
                   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
<PAGE>

     
                   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
<PAGE>

     
                   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:
<TABLE>
<CAPTION>
                                                        December 31, 1998                       December  31, 1997
                                             -------------------------------------    -------------------------------------
                                                  Carrying              Fair               Carrying              Fair
                                                  Amount               Value                Amount              Value
                                             -----------------   -----------------    -----------------   -----------------
   <S>                                       <C>                 <C>                  <C>                 <C>      
          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
</TABLE>


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
<PAGE>

     
                   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
<PAGE>
     
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.
     
<PAGE>

     
                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..........................  110,000
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 Fees........................................    4,633
OTS Filing Fees........................................    8,400
NASD Fees..............................................    2,166
Underwriter's Fees and Expenses *......................  262,248
Local Counsel..........................................    5,000
Other Expenses.........................................   25,000
Miscellaneous..........................................   50,000
                                                        --------
          Total........................................ $739,947


__________
*   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.
     
                                      II-1
<PAGE>

     
     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.

     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

          *1.1 Engagement Letter with Trident Securities

         **1.2 Form of Sales Agency Agreement with Trident Securities

     
                                      II-2
<PAGE>

     
           2.1 Plan of Conversion, as amended

          *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

         *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

          10.7 Employment Agreement by and between Douglas Federal Bank and
               Michael Coggin

          10.8 Employment Agreement by and between Douglas Federal Bank and
               Patricia Owen

         *23.1 Consent of Womble Carlyle Sandridge & Rice, PLLC (contained in
               opinion filed as Exhibit 5.1)

          23.2 Consent of Mauldin & Jenkins LLC

         *23.3 Consent of Ferguson & Company

         *24.1 Power of Attorney

         *27.1 Financial Data Schedule

          99.2 Proxy Statement for Special Meeting of Members of Douglas
               Federal Bank and Form of Proxy
 
     
                                      II-3
<PAGE>

     
          99.3 Miscellaneous Solicitation and Marketing Materials

       ***99.4 Appraisal Report of Ferguson & Company
____________

*   Previously filed with this Registration Statement
**  To be filed by amendment.
*** Exempt from electronic filing; paper copy filed with Form SE

     (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.

     (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.

     
                                      II-4
<PAGE>

     
     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-5
<PAGE>

     
                                   SIGNATURES

     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Amendment No. 1 to the Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of
Douglasville, State of Georgia on April 28, 1999.

                          FIRST DEPOSIT BANCSHARES, INC.


                          By: /s/  J. David Higgins
                              ------------------------------------------------
                              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.

<TABLE>
<CAPTION>
           Signatures                            Title                      Date
           ----------                            -----                      ----     
<S>                                      <C>                                  <C>
 /s/ Danny A. Belyeu*                    Chairman of the Board                April 28, 1999
- -------------------------------- 
Danny A. Belyeu                  

   /s/ Alpha A. Fowler, Jr.              Vice Chairman of the Board           April 28, 1999
- -------------------------------- 
Alpha A. Fowler, Jr.             

   /s/ J. David Higgins                  President, Chief Executive           April 28, 1999
- --------------------------------         Officer, Treasurer and Director 
J. David Higgins                         (Principal Executive Officer)
                                 
  /s/ John L.King*                       Senior Vice President, Chief         April 28, 1999
- --------------------------------         Financial Officer (Principal
John L. King                             Financial and Accounting Officer)
                                         and Director
                                 
  /s/ Mac C. Abercrombie, Jr.*           Director                             April 28, 1999
- -------------------------------- 
Mac C. Abercrombie, Jr.          

  /s/ Joseph H. Fowler*                  Director                             April 28, 1999
- -------------------------------- 
Joseph H. Fowler                 

 /s/ Carlton H. Boyd*                    Director                             April 28, 1999
- -------------------------------- 
Carlton H. Boyd                  

 /s/ John B. Zellars*                    Director                             April 28, 1999
- -------------------------------- 
John B. Zellars
</TABLE>

*By:  /s/ J. David Higgins
     ----------------------------------
     J. David Higgins, Attorney-In-Fact

     
                                      II-6

<PAGE>
 
                                                                     EXHIBIT 2.1

                 DOUGLAS FEDERAL BANK, A FEDERAL SAVINGS BANK

                    AMENDED AND RESTATED PLAN OF CONVERSION

                   FROM MUTUAL TO STOCK FORM OF ORGANIZATION

1.   GENERAL

     This Plan of Conversion provides for the conversion of Douglas Federal
Bank, a Federal Savings Bank from a federally-chartered mutual savings
association to a federally-chartered capital stock savings association. The
Board of Directors of the Bank currently contemplates that all of the capital
stock of the Bank shall be held by a Georgia corporation. The Plan provides that
non-transferable subscription rights to purchase Conversion Stock will be
offered first to the Bank's Eligible Account Holders of record as of December
31, 1997, and then, to the extent that Conversion Stock is available, to a Tax-
Qualified Employee Stock Benefit Plan, and then, to the extent that Conversion
Stock is available, to Supplemental Eligible Account Holders, and then, to the
extent that Conversion Stock is available, to Other Members of the Bank.
Concurrently with the Subscription Offering, any shares of Conversion Stock not
sold in the Subscription Offering may also be offered to the general public in a
Direct Community Offering. The price of the Conversion Stock will be based upon
an independent appraisal of the Bank and the Holding Company and will reflect
the Bank's estimated pro forma market value, as converted. The Holding Company
will use the net proceeds it derives from the offering of Conversion Stock to
purchase shares of the capital stock of the Bank authorized upon its conversion;
provided, however, that the Holding Company may retain, for general business
purposes, from the net proceeds of the Conversion, up to the maximum amount
permitted to be retained by the Holding Company pursuant to applicable
regulations and policy guidelines.

     It is the desire of the Board of Directors of the Bank to attract new
capital to the Bank in order to increase its net worth, repay certain
outstanding indebtedness, support future deposit growth, increase the amount of
funds available for residential mortgage and other lending, and to provide
greater resources for possible branching and acquisitions and for the expansion
of customer services. The Converted Bank is also expected to benefit from its
management and other personnel having a stock ownership in its business since
stock ownership is viewed as an effective performance incentive and as a means
of attracting, retaining and compensating management and other personnel. In
addition, the stock form of organization will permit Members of the Bank and
others the opportunity to become shareholders of the Holding Company and thereby
participate more directly in earnings and growth. The Holding Company structure
has been adopted as a part of the Conversion to provide the Bank with greater
organizational flexibility to respond to the increasingly competitive
environment in which it operates.

     This Plan, which has been approved by the Board of Directors of the Bank,
must also be approved by the affirmative vote of a majority of the total number
of outstanding votes entitled

                                       1
<PAGE>
 
to be cast by Voting Members of the Bank at a special meeting to be called for
that purpose. Prior to the submission of this Plan to the Voting Members for
consideration the Plan must be approved by the OTS.

     No change will be made in the Board of Directors or management of the Bank
as a result of the Conversion. The Board of Directors and management of the
Holding Company will be selected from members of the Board of Directors and
management of the Bank.

2.   DEFINITIONS

     Actual Purchase Price.  The per share price at which the Conversion Stock
     ---------------------                                                    
is ultimately sold in accordance with the terms hereof.

     Affiliate.  An "affiliate" of, or a person "affiliated" with, a specified
     ----------                                                                 
Person, is a Person that directly, or indirectly through one or more
intermediaries, controls, or is controlled by, or is under common control with,
the Person specified.

     Associate.  The term "associate" when used to indicate relationship with
     ----------                                                               
any Person, means (i) any corporation or organization (other than the Bank or a
majority-owned subsidiary of the Bank or the Holding Company) of which such
Person is a director, officer or partner or is, directly or indirectly, the
beneficial owner of ten percent (10%) or more of any class of equity securities,
(ii) any trust or other estate in which such Person has a substantial beneficial
interest or as to which such Person serves as trustee or in a similar fiduciary
capacity, except that, the term "Associate" does not include any Non-Tax-
Qualified Employee Stock Benefit Plan or any Tax-Qualified Employee Stock
Benefit Plan in which a person has a substantial beneficial interest or serves
as a trustee or in a similar fiduciary capacity, and except that, for purposes
of aggregating total shares that may be held by Officers or Directors, the term
"Associate" does not include any Tax-Qualified Employee Stock Benefit Plan, and
(iii) any relative or spouse of such Person, or any relative of such spouse, who
has the same home as such Person or who is a director or officer of the Bank or
any of its parents or subsidiaries.

     Bank. Douglas Federal Bank, FSB, a federal mutual savings bank whose
     -----                                                               
principal office is located in Douglasville, Georgia, and including the
Converted Bank, as the context requires.

     Conversion.  Change of the Bank's charter and bylaws from a federal mutual
     -----------                                                               
savings bank charter and bylaws to a federal savings bank charter and bylaws
authorizing issuance of shares of common stock by the Bank pursuant to and
otherwise conforming to the requirements of a federal stock savings bank. Such
term includes the issuance of Conversion Stock as provided for in the Plan, and
the purchase by the Holding Company of all of the shares of capital stock to be
issued by the Bank in connection with its Conversion from the mutual to stock
form of organization.

                                       2
<PAGE>
 
     Conversion Stock.  The no par value common stock to be offered and issued
     -----------------                                                        
by the Holding Company in the Conversion.

     Converted  Bank.  The federally chartered stock savings bank resulting
     ----------------                                                       
from the Conversion of the Bank in accordance with this Plan.

     Dealer.  Any Person who engages directly or indirectly as agent, broker or
     -------                                                                    
principal in the business of offering, buying, selling, or otherwise dealing or
trading in securities issued by another Person.

     Direct  Community  Offering.  The offering for sale to certain members of
     ----------------------------                                             
the general public, with preference given to residents of Douglas and Paulding
Counties in the State of Georgia, of any shares of Conversion Stock not
subscribed for in the Subscription Offering.

     Eligibility Record Date.  The close of business on December 31, 1997.
     ------------------------                                             

     Eligible Account Holder.  Holder of a Qualifying Deposit in the Bank on the
     ------------------------                                                   
Eligibility Record Date for purposes of determining Subscription Rights and
establishing subaccount balances in the liquidation account to be established
pursuant to Section 18 hereof.

     Estimated  Price  Range.  The range of the estimated aggregate pro forma
     ------------------------                                                   
market value of the total number of shares of Conversion Stock to be issued in
the Conversion, as determined by the independent appraiser prior to the
Subscription Offering and as it may be amended from time to time thereafter.

     FDIC.  Federal Deposit Insurance Corporation.
     -----                                        

     Holding  Company.  The corporation organized under Georgia law to own and
     -----------------                                                          
hold 100% of the outstanding capital stock of the Converted Bank.

     Internal Revenue Code.  The Internal Revenue Code of 1986, as amended.
     ----------------------                                                

     Market  Maker.  A Dealer who, with respect to a particular security, (i)
     --------------                                                             
regularly publishes bona fide, competitive bid and offer quotations in a
recognized inter-dealer quotation system; or (ii) furnishes bona fide
competitive bid and offer quotations on request; and (iii) is ready, willing,
and able to effect transactions in reasonable quantities at his or her quoted
prices with other brokers or dealers.

     Members.  All Persons or entities who qualify as members of the Bank
     --------                                                                   
pursuant to its mutual charter and bylaws.

                                       3
<PAGE>
 
     Non-Tax-Qualified Employee Stock Benefit Plan. Any defined benefit plan or
     ----------------------------------------------                            
defined contribution plan maintained by the Bank which is not a Tax-Qualified
Employee Stock Benefit Plan.

     Officer. The chairman of the board, vice-chairman of the board, president,
     --------                                                                  
any vice-president, secretary, treasurer or principal financial officer,
comptroller or principal accounting officer, and any other person performing
similar functions with respect to any organization, whether incorporated or
unincorporated.

     Order  Forms.  The form sent by the Bank to any Eligible Account Holder,
     -------------                                                           
any Tax-Qualified Employee Benefit Plan, any Supplemental Eligible Account
Holder, any Other Member, or any other Person which contains a description of
the alternatives available to such Person under the Plan and by which any such
Person may make elections regarding subscriptions for Conversion Stock in the
Subscription and Direct Community Offerings.

     Other Members.  Members of the Bank, other than Eligible Account Holders or
     --------------                                                             
Supplemental Eligible Account Holders, as of the Voting Record Date.

     OTS.  Office of Thrift Supervision.
     ----                               

     Person.  An individual, a corporation, a partnership, a bank, a joint-
     -------                                                               
stock company, a trust, any unincorporated organization, or a government or
political subdivision thereof.

     Plan.  The Plan of Conversion of the Bank, including any amendment
     -----                                                              
approved as provided in the Plan.

     Preferred Subscribers.  Those members of the general public who are natural
     ----------------------                                                     
persons residing in Douglas and Paulding Counties in the State of Georgia.

     Qualifying Deposit. The aggregate balance as of the Eligibility Record Date
     -------------------                                                        
or Supplemental Eligibility Record Date of all deposit accounts (including non-
interest bearing deposit accounts) of an Eligible Account Holder or Supplemental
Eligible Account Holder, as applicable, provided such aggregate balance is not
less than $50.00. Multiple deposit accounts which are separate accounts for
purposes of FDIC insurance shall be deemed to be separate Qualifying Deposits
for purposes of determining whether a holder is an Eligible Account Holder,
Supplemental Eligible Account Holder, or Other Member.

     Sales  Agents.  The Dealer or Dealers or investment banking firm or firms
     --------------                                                             
agreeing to offer and sell Conversion Stock for the Bank and the Holding Company
in the Direct Community Offering.

     SEC.  The United States Securities and Exchange Commission.
     ----                                                       

                                       4
<PAGE>
 
     Special  Meeting.  The special meeting of Members, and any adjournments
     -----------------                                                      
thereof, called for the purpose of considering and voting upon the Plan.

     Subscription  Offering.  The offering of shares of Conversion Stock for
     -----------------------                                                    
subscription through Order Forms to Eligible Account Holders, Tax-Qualified
Employee Benefit Plans, Supplemental Eligible Account Holders, and Other
Members, pursuant to the provisions of the Plan.

     Subscription Price.  The amount per share of Conversion Stock to be paid
     ------------------                                                      
initially by Eligible Account Holders, any Tax-Qualified Employee Stock Benefit
Plan, Supplemental Eligible Account Holders, and Other Members in the
Subscription Offering and by persons in the Direct Community Offering.

     Subscription Rights.  Non-transferable, non-negotiable personal rights of
     --------------------                                                       
Eligible Account Holders, any Tax-Qualified Employee Stock Benefit Plans,
Supplemental Eligible Account Holders, and Other Members to subscribe for shares
of Conversion Stock in the Subscription Offering.

     Supplemental Eligibility Record Date. The last day of the calendar quarter
     --------------------------------------                                     
preceding OTS approval of the Application for Conversion of the Bank.

     Supplemental Eligible Account Holder.  Any Person (other than an
     ----------------------------------------                           
Eligible Account Holder) holding a Qualifying Deposit, except officers,
directors, and their Associates, as of the Supplemental Eligibility
Record Date for purposes of determining Subscription Rights and establishing
subaccount balances in the liquidation account to be established pursuant to
Section 18 hereof.

     Tax-Qualified Employee Stock Benefit Plan. Any defined benefit plan or
     ---------------------------------------------                              
defined contribution plan maintained by the Bank or the Holding Company such as
an employee stock ownership plan, stock bonus plan, profit-sharing plan or other
plan, which, with its related trust, meets the requirements to be "qualified"
under Section 401 of the Internal Revenue Code.

     Voting Members. Those persons qualifying as voting members of the Bank
     --------------                                                         
pursuant to its mutual charter and bylaws.

     Voting  Record Date.  The close of business on the date set by the Board of
     --------------------                                                       
Directors in accordance with applicable law for determining Members eligible to
vote at the Special Meeting.

3.   PROCEDURE FOR CONVERSION

     A.   The Board of Directors of the Bank shall adopt the Plan by not less
than a two-thirds vote.

                                       5
<PAGE>
 
     B.   The Bank shall notify its Members of the adoption of the Plan by
publishing a statement in a newspaper having a general circulation in each
community in which an office of the Bank is located and/or by mailing a letter
to each of its members, which statement shall comply with the provisions of 12
C.F.R. (S)563b.4(a).

     C.   The Bank shall have copies of the Plan as adopted available for
inspection by the Members at each office of the Bank.

     D.   The Bank shall submit an Application for Conversion to convert from a
mutual form to a stock form of organization to the OTS. Upon filing such
application in the prescribed form, the Bank shall publish a "Notice of Filing
of an Application for Conversion to Convert to a Stock Savings Bank" in a
newspaper of general circulation in each community in which an office of the
Bank is located. The Bank also shall prominently post the notice in each of its
offices.

     E.   The Bank shall cause the Holding Company to be incorporated under the
laws of the State of Georgia. Upon its organization, the Board of Directors of
the Holding Company shall adopt and approve the Plan.

     F.   An Application shall be filed with the OTS on behalf of the Holding
Company for permission to acquire control of the Bank and become a duly
registered savings and loan holding company ("Savings and Loan Holding Company
Application").

     G.   As soon as practicable after the adoption of the Plan by the Boards of
Directors of the Bank and the Holding Company, a registration statement relating
to the Conversion Stock will be filed with the SEC under the Securities Act of
1933, as amended, and appropriate filings will be made under applicable state
securities laws.

     H.   The Bank and the Holding Company shall obtain an opinion of counsel or
a favorable ruling from the Internal Revenue Service which shall state that the
Conversion of the Bank to a stock savings and loan association and the adoption
of the holding company structure will not result in any gain or loss for federal
income tax purposes to the Holding Company or the Bank or to the Bank's Eligible
Account Holders, Supplemental Eligible Account Holders, or Other Members.
Receipt of such a favorable opinion or ruling is a condition precedent to
completion of the Conversion.

     I.   After approval by the OTS of the Application for Conversion, approval
by the OTS of the Saving and Loan Holding Company Application, and registration
of the Conversion Stock with the SEC and applicable state securities
authorities, the Plan will be submitted to the Members at a Special Meeting for
their approval and, following such approvals, the Conversion Stock may be
offered as hereinafter provided.

                                       6
<PAGE>
 
4.   SALE OF CONVERSION STOCK AND CONSUMMATION OF CONVERSION

     Upon registration with the SEC and receipt of other required regulatory
approvals, the Holding Company will offer the Conversion Stock for sale in the
Subscription Offering at the Subscription Price to Eligible Account Holders, any
Tax-Qualified Employee Stock Benefit Plans, Supplemental Eligible Account
Holders and Other Members of the Bank. The Subscription Offering may be
commenced as early as the mailing of the proxy statement for the Special
Meeting. The Bank and the Holding Company may, concurrently with or at any time
during the Subscription Offering, also offer the Conversion Stock to and accept
subscriptions from other persons in a Direct Community Offering; provided that
Eligible Account Holders, any Tax-Qualified Employee Stock Benefit Plan,
Supplemental Eligible Account Holders, and Other Members shall have the priority
rights to subscribe for Conversion Stock set forth in Section 6(B) of this Plan.
If the Subscription Offering and/or the Direct Community Offering commence prior
to the Special Meeting, subscriptions will be accepted subject to the approval
of the Plan at the Special Meeting.

     If shares of Conversion Stock falling within the Estimated Price Range are
not sold in the Subscription Offering, completion of the sale of shares of
Conversion Stock at least sufficient to fall within the Estimated Price Range is
required within 45 days after termination of the Subscription Offering, subject
to the extension of such 45 day period by the Bank and the Holding Company. The
Bank and the Holding Company may seek one or more extensions of such 45 day
period if necessary to complete the sale of shares at least sufficient to fall
within the Estimated Price Range. In connection with such extensions,
subscribers and other purchasers will be permitted to increase, decrease or
rescind their subscriptions or purchase orders. If for any reason the minimum
amount of Conversion Stock cannot be sold in the Subscription Offering and
Direct Community Offering, the Bank and the Holding Company will use their best
efforts to obtain other purchasers. Completion of the sale of the minimum amount
of Conversion Stock is required within 24 months after the date of the Special
Meeting.

     The Holding Company will purchase all of the capital stock of the Bank
issued in the Conversion with the net proceeds received by the Holding Company
from the sale of Conversion Stock, provided that the Holding Company may retain
up to the maximum amount permitted to be retained by the Holding Company
pursuant to applicable regulations and policy guidelines.

5.   SUBMISSION TO THE MEMBERS FOR APPROVAL

     After the approval of the Application for Conversion and the Savings and
Loan Holding Company Application by the OTS, a Special Meeting of Members to
vote on the Plan shall be held in accordance with the Bank's mutual bylaws. The
Bank will distribute proxy solicitation materials to all Members as of the
Voting Record Date. Notice of the Special Meeting shall be given to each Member
by means of the approved proxy statement not less than twenty (20) nor more than
forty-five (45) days prior to the date of the Special Meeting.

                                       7
<PAGE>
 
     The proxy materials will include such documents authorized for use by the
regulatory authorities and may also include a prospectus as provided below. The
Bank may also use a summary form of proxy statement, in which case the Bank will
provide Members with an attached postage-paid postcard on which to indicate
whether the Member wishes to receive the full prospectus, and the Subscription
Offering will not be closed prior to the expiration of 30 days after the mailing
of the postage-paid postcard. The Bank will also advise each Eligible Account
Holder and Supplemental Eligible Account Holder not entitled to vote at the
Special Meeting of the proposed Conversion and the scheduled Special Meeting,
and provide a postage-paid postcard on which to indicate whether such Person
wishes to receive the prospectus, if the Subscription Offering is not held
concurrently with the proxy solicitation, provided that the Subscription
Offering will not be closed prior to the expiration of 30 days after the mailing
of the postage-paid postcard.

     Pursuant to OTS regulations, the affirmative vote of not less than a
majority of the total outstanding votes of the Members will be required for
approval of the Plan. Voting may be in person or by proxy. The OTS shall be
notified promptly of the action of the Members.

6.   STOCK OFFERING

     A.   Number of Shares and Purchase Price of Conversion Stock.

          The total number of shares (or a range thereof) of Conversion Stock to
be issued and offered for sale will be determined jointly by the Board of
Directors of the Bank and the Board of Directors of the Holding Company
immediately prior to the commencement of the Subscription and Direct Community
Offerings, subject to adjustment thereafter if necessitated by market or
financial conditions, with the approval of the OTS, if necessary. In particular,
the total number of shares may be increased by up to 15% of the number of shares
offered in the Subscription and Direct Community Offering if the Estimated Price
Range is increased subsequent to the commencement of the Subscription and Direct
Community Offering due to regulatory considerations or to reflect changes in
market conditions or general economic conditions.

          All shares sold in the Conversion will be sold at a uniform price per
share referred to in this Plan as the Actual Purchase Price. The aggregate
purchase price for all shares of Conversion Stock will not be inconsistent with
the estimated consolidated pro forma market value of the Bank and the Holding
Company. The estimated consolidated pro forma market value of the Bank and the
Holding Company will be determined for such purpose by an independent appraiser
retained by the Bank to prepare such an appraisal. The independent appraiser
retained by the Bank will be an independent investment banking or financial
consulting firm experienced in the area of financial institution appraisals. The
appraisal will include, among other things, an analysis of the historical and
pro forma operating results and net worth of the Converted Bank and the Holding
Company and a comparison of the Converted

                                       8
<PAGE>
 
Bank and the Holding Company and the Conversion Stock with comparable stock
financial institutions and holding companies and their respective outstanding
capital stocks.

          Prior to the commencement of the Subscription and Direct Community
Offering , an Estimated Price Range will be established, which range will vary
within 15% above to 15% below the midpoint of such range. The number of shares
of Conversion Stock to be issued and the purchase price per share may be
increased or decreased by the Bank and the Holding Company. In the event that
the aggregate purchase price of Conversion Stock is below the minimum of the
Estimated Price Range, or materially above the maximum of the Estimated Price
Range, resolicitation of purchasers may be required provided that up to a 15%
increase above the maximum of the Estimated Price Range will not be deemed
material so as to require a resolicitation. Up to a 15% increase in the number
of shares to be issued which is supported by an appropriate change in the
estimated pro forma market value of the Bank and the Holding Company will not be
deemed to be material so as to require a resolicitation of subscriptions. In the
event that the aggregate purchase price of the Conversion Stock is below the
minimum of the Estimated Price Range or in excess of 15% above the maximum of
the Estimated Price Range, and a resolicitation is required, such resolicitation
shall be effected in such manner and within such time as the Bank may establish,
with the approval of the OTS, if required.

          Based upon the independent appraisal as updated prior to the
commencement of the Subscription and the Direct Community Offerings, the Board
of Directors of the Holding Company, and the Board of Directors of the Bank will
fix the Subscription Price and the range of the number of shares to be offered.
If upon completion of the Subscription and Direct Community Offerings all of the
Conversion Stock is subscribed for, or if because of a limited number of
unsubscribed shares or otherwise a syndicated community offering cannot be
effected, the total number of shares of Conversion Stock to be issued and sold
will be jointly determined by the Bank and Holding Company as follows: (a) the
estimated aggregate pro forma market value of the Bank and the Holding Company
immediately after conversion as determined by the independent appraiser,
expressed in terms of a specific aggregate dollar amount rather than as a range,
upon completion of the Subscription and Community Offerings or other sale of all
of the Conversion Stock shall be divided by (b) the Actual Purchase Price.

     B.   Subscription Rights

          Non-transferable Subscription Rights to purchase shares of Conversion
Stock will be issued without payment therefor to Eligible Account Holders, any
Tax-Qualified Employee Stock Benefit Plan, Supplemental Eligible Account
Holders, and Other Members as set forth below. The Bank and the Holding Company
may retain and pay for the services of financial and other advisors and
investment bankers to assist in connection with any or all aspects of the
Subscription Offering. All such fees, expenses, commissions and retainers shall
be reasonable.

                                       9
<PAGE>
 
          1.   Subscription Rights of Eligible Account Holders (First Priority)

               Each Eligible Account Holder shall receive, without payment,
nontransferable Subscription Rights to purchase a number of shares of Conversion
Stock in an amount equal to the greater of (i) the maximum purchase limitation
established for the Direct Community Offering, which amount currently is
$350,000 for any Person and $700,000 when combined with Associates of and
persons acting in concert with such Person; (ii) one-tenth of one percent
(0.10%) of the total offering of Conversion Stock, or (iii) 15 times the product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of Conversion Stock to be issued by a fraction of which the numerator
is the amount of the Qualifying Deposit of the Eligible Account Holder and the
denominator is the total amount of Qualifying Deposits of all Eligible Account
Holders in the Bank, in each case on the Eligibility Record Date, subject to the
maximum and minimum purchase limitations set forth in Section 7, and exclusive
of an increase in the total number of shares issued due to an increase in the
Estimated Price Range of up to 15%.

               In the event that Eligible Account Holders exercise Subscription
Rights for a number of shares of Conversion Stock in excess of the total number
of shares eligible for subscription, the shares of Conversion Stock shall 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 Conversion
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 subscriptions remains unsatisfied bears to
the total amount of 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.

               Subscription Rights as Eligible Account Holders received by
directors and Officers and their Associates which are based on deposits made by
such persons during the twelve (12) months preceding the Eligibility Record Date
shall be subordinated to the Subscription Rights of all other Eligible Account
Holders.

          2.   Subscription Rights of Tax-Qualified Employee Stock Benefit Plans
               (Second Priority)

               Each Tax-Qualified Employee Stock Benefit Plan shall receive,
without payment, nontransferable Subscription Rights to subscribe for the number
of shares of Conversion Stock in the Subscription Offering requested by any such
plan remaining after

                                       10
<PAGE>
 
satisfying the subscriptions of Eligible Account Holders provided for above,
subject to the purchase limitations set forth in Section 7 of this Plan. If,
after the filling of subscriptions of Eligible Account Holders, a sufficient
number of shares are not available to fill the subscriptions of such Tax-
Qualified Employee Stock Benefit Plans, the subscription by such Tax-Qualified
Employee Benefit Plans shall be filled to the maximum extent possible; provided,
however, that in the event of an increase in the Estimated Price Range of up to
15%, the additional shares may be sold to any Tax-Qualified Employee Stock
Benefit Plan, subject to the purchase limitations set forth in Section 7 of this
Plan.

               Any such Tax-Qualified Employee Benefit Plan shall not be deemed
to be an Associate or Affiliate of or person acting in concert with any director
or Officer of the Bank or the Holding Company.

          3.   Subscription Rights of Supplemental Eligible Account Holders
               (Third Priority)

               In the event that the Eligibility Record Date is more than 15
months prior to the date of the latest amendment to the Application for
Conversion filed prior to OTS approval, and if there are any shares of
Conversion Stock remaining after satisfying the subscriptions of Eligible
Account Holders and the subscriptions of any Tax-Qualified Employee Stock
Benefit Plans provided for above, then and only in that event each Supplemental
Eligible Account Holder of the Bank shall receive, as third priority and without
payment, non-transferable Subscription Rights to purchase a number of shares of
Conversion Stock equal to an amount up to the greater of: the maximum purchase
limitation established for the Direct Community Offering, which amount currently
is $350,000 for any Person and $700,000 when combined with Associates of and
persons acting in concert with such Person; one-tenth of one percent (.10%) of
the total offering of Conversion Stock; or 15 times the product (rounded down to
the next whole number) obtained by multiplying the total number of shares of
Conversion Stock to be issued by a fraction of which the numerator is the amount
of the Qualifying Deposit of the Supplemental Eligible Account Holder and the
denominator is the total amount of the Qualifying Deposits of all Supplemental
Eligible Account Holders in the Bank on the Supplemental Eligibility Record
Date, in each case subject to any maximum and minimum purchase limitations
established in the Plan, and exclusive of an increase in the total number of
shares issued due to an increase in the Estimated Price Range of up to 15%.

     In the event that Supplemental Eligible Account Holders exercise
Subscription Rights for a number of shares of Conversion Stock in excess of the
total number of shares eligible for subscription, the remaining shares shall be
allocated among the subscribing Supplemental Eligible Account Holders so as to
permit each such Supplemental Account Holder, to the extent possible, to
purchase a number of shares sufficient to make his or her total allocation of
Conversion 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 shall be allocated among the subscribing Supplemental
Eligible Account Holders whose subscriptions

                                       11
<PAGE>
 
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 remaining 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.

     Subscription Rights received by an Eligible Account Holder as provided in
paragraph 1 above shall be applied in partial satisfaction of the Subscription
Rights to be received as a Supplemental Eligible Account Holder pursuant to this
paragraph 3.


          4.   Subscription Rights of Other Members (Fourth Priority)

               Each Other Member shall  receive, without payment, as a fourth
priority after the filling of subscriptions of the Eligible  Account  Holders,
any  Tax-Qualified  Employee Stock Benefit Plans,  and the Supplemental Eligible
Account Holders, nontransferable subscription rights to subscribe for shares of
Conversion Stock equal to an amount up to the greater of: the amount permitted
to be subscribed for in the Direct Community Offering, which amount currently is
$350,000 for any Person and $700,000 when combined with Associates of and
persons acting in concert with such Person; or one-tenth of one percent (.10%)
of the total offering of shares of Conversion Stock, in each case subject to any
maximum and minimum purchase limitations established in the Plan, and exclusive
of an increase in the total number of shares issued due to an increase in the
Estimated Price Range of up to 15%.

               In the event that the Other Members exercise Subscription Rights
for a number of shares of Conversion Stock in excess of the total number of
shares eligible for subscription, the remaining shares of Conversion Stock shall
be allocated among the subscribing Other Members 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 Conversion 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 of a subscribing Other Member on the Voting
Record Date bears to the total votes on the Voting Record Date of all
subscribing Other Members. 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.

                                       12
<PAGE>
 
     C.   Direct Community Offering
 
          If less than the total number of shares of Conversion Stock to be
subscribed for in the Conversion are sold in the Subscription Offering, it is
expected that shares remaining unsubscribed for will be made available for
purchase in the Direct Community Offering to certain members of the general
public, with preference given to Preferred Subscribers. Any Person in the Direct
Community Offering may subscribe for up to $350,000 worth of Conversion Stock,
or up to $700,000 worth of Conversion Stock when combined with Associates of or
persons acting in concert with such Person, subject to the maximum and minimum
purchase limitations provided for in Section 7 of the Plan, and exclusive of an
increase in the total number of shares issued due to an increase in the
Estimated Price Range of up to 15%. The shares may be made available in the
Direct Community Offering through a direct community marketing program which may
provide for the utilization of a broker, Dealer, consultant or investment
banking firm, experienced or expert in the sale of savings institution
securities. Such entities may be compensated on a fixed fee basis or on a
commission basis, or a combination thereof. The Bank shall make distribution of
the Conversion Stock to be sold in the Direct Community Offering in such a
manner as to promote the widest distribution of Conversion Stock. The Bank
reserves the right to reject any or all subscription orders, in whole or in
part, which are received in the Direct Community Offering.

     If the subscribers in the Direct Community Offering, whose orders would
otherwise be accepted, subscribe for more shares than are available for
purchase, the shares available to them will be allocated among such Persons in
the manner which permits each such person to the extent possible, to purchase
the number of shares necessary to make his or her total allocation of Conversion
Stock equal to the lesser of 100 shares or the number of shares subscribed for
by such person with preference given to the Preferred Subscribers. Thereafter,
unallocated shares will be allocated among the Preferred Subscribers 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 that there are shares remaining after all subscriptions by Preferred
Subscribers have been filled, any remaining shares will be allocated among
members of the general public using the foregoing allocation as applied to
Preferred Subscribers. The Bank may establish all other terms and conditions of
such offering. It is expected that the Direct Community Offering will commence
concurrently with the Subscription Offering. The Direct Community Offering must
be completed within 45 days after the completion of the Subscription Offering
unless otherwise extended by the OTS.
 
     If for any reason any shares remain unsold after the Subscription Offering
and the Direct Community Offering, if any, the Board of Directors will seek to
make other arrangements for the sale of the remaining shares, pursuant to
procedures approved by the OTS. If such other arrangements cannot be made, the
Plan will terminate.

7.   Limitations Upon Purchases of Shares of Conversion Stock

                                       13
<PAGE>
 
     In addition to the maximum amount of Conversion Stock that may be
subscribed for as set forth in Section 6 above, the following limitations shall
apply to all purchases of shares of Conversion Stock:

     A.   Eligible Account Holders, Supplemental Eligible Account Holders and
Other Members may subscribe for or purchase shares in accordance with Sections
6(B)(1), 6(B)(3) and 6(B)(4) herein, respectively.

     B.   Directors and Officers and their Associates may not purchase in all
categories in the Conversion an aggregate of more than 34% of the Conversion
Stock offered in the Conversion. In calculating the number of shares which may
be purchased, any shares attributable to the Officers and directors and their
Associates but held by one or more Tax-Qualified Employee Stock Benefit Plans
shall not be included.

     C.   The minimum number of shares of Conversion Stock that may be purchased
by any Person in the Conversion is 25 shares, provided sufficient shares are
available; provided, however, that if the Subscription Price is greater than
$20.00 per share, such minimum number of shares shall be adjusted so that the
aggregate Subscription Price will not exceed $500.00.

     D.   In determining the maximum percentage limitation under Sections
6(B)(1), 6(B)(3) and 6(B)(4) the Boards of Directors of the Bank and the Holding
Company may set separate limitations for each Person together with Associates
and Persons acting in concert. Such separate limitations shall not, however,
apply to any Tax-Qualified Employee Stock Benefit Plan. Shares held by one or
more Tax-Qualified Employee Stock Benefit Plans and attributed to a Person shall
not be aggregated with shares purchased directly by or otherwise attributable to
that Person. The Boards of Directors of the Bank and the Holding Company may, in
their sole discretion, decrease the maximum purchase limitation set forth in
subparagraph (A) above, without further approval of Members.

     E.   Subject to any required regulatory approval and the requirements of
applicable laws and regulations, the Holding Company and the Bank may increase
or decrease any of the purchase limitations set forth herein at any time. In the
event that either the individual purchase limitation or the number of shares of
Conversion Stock to be sold in the Conversion, is increased after commencement
of the Subscription Offering, the Holding Company and the Bank shall permit any
Person who subscribed for shares of Conversion Stock to purchase an additional
number of shares such that such Person shall be permitted to subscribe for the
then maximum number of shares permitted to be subscribed for by such Person,
subject to the rights and preferences of any person who has priority
Subscription Rights. In the event that either the individual purchase limitation
or the number of shares of Conversion Stock to be sold in the Conversion is
decreased after commencement of the Subscription Offering, the orders of any
Person who subscribed for the maximum number of shares of Conversion Stock shall
be decreased by the minimum amount necessary so that such Person shall be in

                                       14
<PAGE>
 
compliance with the then maximum number of shares permitted to be subscribed for
by such Person.

     F.   For purposes of this Section 7, the directors of the Bank and the
Holding Company shall not be deemed to be Associates or a group acting in
concert solely as a result of their being directors of the Bank or of the
Holding Company.

     G.   Each Person purchasing Conversion Stock in the Conversion shall be
deemed to confirm that such purchase does not conflict with the above purchase
limitations.

     H.   For a period of three years following the Conversion, no Officer,
director, or their Associates shall purchase, without the prior written approval
of the OTS, any outstanding shares of common stock of the Holding Company except
from a broker-dealer registered with the SEC. This provision shall not apply to
negotiated transactions involving more than one percent (1.0%) of the
outstanding shares of common stock of the Holding Company, the exercise of any
options pursuant to a stock option plan or purchases of common stock of the
Holding Company made by or held by any Tax-Qualified Employee Stock Benefit Plan
or Non-Tax Qualified Employee Stock Benefit Plan of the Bank or the Holding
Company which may be attributable to any Officer or director. As used herein,
the term "negotiated transaction" means a transaction in which the securities
are offered and the terms and arrangements relating to any sale are arrived at
through direct communications between the seller or any person acting on its
behalf and the purchaser or his or her investment representative. The term
"investment representative" shall mean a professional investment advisor acting
as agent for the purchaser, independent of the seller, and not acting on behalf
of the seller in connection with the transaction.

     I.   Orders for Conversion Stock in the Direct Community Offering, if any,
shall, as determined by the Bank, first be filled up to a maximum of 2.0% of the
total number of shares of Conversion Stock offered and thereafter remaining
shares shall be allocated on an equal number of shares basis until all orders
have been filled.

8.   Restrictions on Resale and Subsequent Disposition

     A.   Conversion Stock purchased by Persons other than directors and
Officers of the Bank or the Holding Company will be transferable without
restriction. Shares purchased by directors or Officers of the Bank or of the
Holding Company shall not be sold or otherwise disposed of for value for a
period of one year from the date of Conversion, except for any disposition of
such shares: (i) following the death of the original purchaser or (ii) resulting
from 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 the Bank or the Holding Company or result in the ownership by any
person of more than 10% of any class of the Bank's or of the Holding Company's
equity securities may be subject to the prior approval of the OTS. Moreover,
transfers of Holding Company common stock are also subject to restrictions in
the Holding Company's Articles of Incorporation.

                                       15
<PAGE>
 
     B.   The certificates representing shares of Conversion Stock issued by
Holding Company to directors and Officers shall bear a legend giving appropriate
notice of the one year holding period restriction. The Holding Company shall
give appropriate instructions to the transfer agent for such stock with respect
to the applicable restrictions relating to the transfer of restricted stock. Any
shares subsequently issued as a stock dividend, stock split, or otherwise with
respect to any such restricted stock shall be subject to the same holding period
restrictions for directors and Officers of the Bank and of the Holding Company
as may be then applicable to such restricted stock.

     C.   Except as set forth below, for a period of three years following
Conversion, the Holding Company shall not repurchase any shares of its capital
stock, except in the case of an offer approved by the OTS to repurchase on a pro
rata basis made to all holders of common stock of the Holding Company, or the
repurchase of qualifying shares of a director. Notwithstanding anything to the
contrary in the foregoing, the Holding Company may repurchase its common stock
to the extent and subject to the requirements set forth in 12 C.F.R.
563b.3(g)(3), as it may be amended from time to time.

     D.   The Converted Bank may not declare or pay a cash dividend on or
repurchase any of its capital stock if the effect thereof would cause the
regulatory capital of the Converted Bank to be reduced below the amount required
for its liquidation account established pursuant to Section 18 of this Plan. Any
dividend declared or paid on, or repurchase of, the Converted Bank's capital
stock also shall be in compliance with the provisions of 12 C.F.R. (S)563.134.
The above limitations shall not preclude payments of dividends or repurchases of
stock by the Converted Bank or by the Holding Company in the event applicable
federal regulatory limitations are liberalized subsequent to OTS approval of the
Plan.

9.   Voting Rights.

     Upon consummation of the Conversion, holders of deposit accounts and
borrowers of the Bank will not have voting rights in the Converted Bank or the
Holding Company. Exclusive voting rights with respect to the Converted Bank will
be held and exercised by the Holding Company as holder of the Bank's capital
stock. Voting rights with respect to the Holding Company shall be held and
exercised by the holders of the Holding Company's common stock. Each shareholder
of the Holding Company will upon Conversion be entitled to vote on any matters
coming before the shareholders of the Holding Company for consideration and will
be entitled to one vote for each share of Holding Company common stock owned by
said shareholder, except as otherwise prescribed by law and except insofar as
the Holding Company's Articles of Incorporation may provide with respect to the
cumulation of votes for the election of directors or may limit voting rights as
set forth in Section 19 hereof.

10.  Exercise of Subscription Rights; Order Forms

                                       16
<PAGE>
 
     A.   The Bank may commence the Subscription Offering concurrently with the
proxy solicitation for the Special Meeting. If the Subscription Offering occurs
concurrently with the solicitation of proxies for the Special Meeting, the
prospectus and Order Form may be sent to each Eligible Account Holder,
Supplemental Eligible Account Holder and Other Member at their last known
address as shown on the records of the Bank. However, the Bank may furnish a
prospectus and Order Form only to Eligible Account Holders, Supplemental
Eligible Account Holders and Other Members who have returned to the Bank by a
specified date a postcard or other written communication requesting a prospectus
and Order Form, provided that the Subscription Offering shall not be closed
prior to the expiration of 30 days after the mailing of the proxy solicitation
material and/or letter sent in lieu of the proxy statement to those Eligible
Account Holders and Supplemental Eligible Account Holders who are not Members on
the Voting Record Date. In such event, the Bank shall provide a postage-paid
postcard for this purpose and make appropriate disclosure in its proxy statement
for the solicitation of proxies to be voted at the Special Meeting and/or letter
sent in lieu of the proxy statement to those Eligible Account Holders and
Supplemental Eligible Account Holders who are not Members on the Voting Record
Date. If the Subscription Offering is not commenced within 45 days after the
Special Meeting, the Bank may transmit, no more than 30 days prior to the
commencement of the Subscription Offering, to each Eligible Account Holder,
Supplemental Eligible Account Holder and Other Member who had been furnished
with proxy solicitation materials a notice which shall state that the Bank is
not required to furnish a prospectus or Order Form to them unless they return by
a reasonable date a certain postage-paid postcard or other written communication
requesting a prospectus and Order Form.

     B.   Each Order Form will be preceded or accompanied by a prospectus
describing the Bank, the Holding Company and the shares of Conversion Stock
being offered for subscription and containing all other information required
under the Securities Act of 1933 and by the OTS, or necessary to enable Persons
to make informed investment decisions regarding the purchase of Conversion
Stock.

     C.   The Order Forms (or accompanying instructions) used for the
Subscription Offering will contain, among other things, the following: (i) a
clear and intelligible explanation of the Subscription Rights granted under the
Plan to Eligible Account Holders, Tax-Qualified Employee Stock Benefit Plans,
Supplemental Eligible Account Holders and Other Members; (ii) a specified
expiration date by which Order Forms must be returned to and actually received
by the Bank or the Holding Company or their representative for purposes of
exercising Subscription Rights, which date will be not less than 20 days after
the Order Forms are mailed; (iii) the Subscription Price to be paid for each
share subscribed for when the Order Form is returned; (iv) except as otherwise
provided in Section 7 hereof, a statement that 25 shares is the minimum number
of shares of Conversion Stock that may be subscribed for under the Plan; (v) a
specifically designated blank space for indicating the number of shares being
subscribed for; (vi) a set of detailed instructions as to how to complete the
Order Form; (vii) specifically designated blank spaces for dating and signing
the Order Form; (viii) an acknowledgment that the subscriber has received the
prospectus; (ix) a statement of the 

                                       17
<PAGE>
 
consequences of failure to properly complete and return the Order Form,
including a statement that the Subscription Rights will expire on the expiration
date specified on the Order Form unless such expiration date is extended by the
Bank and the Holding Company, and that the Subscription Rights may be exercised
only by delivering the Order Form, properly completed and executed, to the Bank
or the Holding Company or their representative by the expiration date, together
with required payment of the Subscription Price for all shares of Conversion
Stock subscribed for; (x) a statement that the Subscription Rights are non-
transferable and that all shares of Conversion Stock subscribed for upon
exercise of Subscription Rights must be purchased on behalf of the Person
exercising the Subscription Rights for his or her own account; and (xi) a
statement that, after receipt by the Bank or the Holding Company or their
representative, a subscription may not be modified, withdrawn or canceled
without the consent of the Bank and the Holding Company.

11.  Method of Payment

     A.   Payment for all shares of Conversion Stock subscribed for, computed on
the basis of the Subscription Price, must accompany all completed Order Forms.
Payment may be made in cash (if presented in person), by check, or, if the
subscriber has a deposit account in the Bank (including a certificate of
deposit), the subscriber may authorize the Bank to charge the subscriber's
account.

     B.   Payment for shares of Conversion Stock subscribed for by Tax-Qualified
Employee Stock Benefit Plans may be made with funds contributed by the Bank or
the Holding Company and/or funds obtained pursuant to a loan from an unrelated
financial institution or the Holding Company pursuant to a loan commitment which
is in force from the time that any such plan submits an order form until the
closing of the Conversion.

     C.   If a subscriber authorizes the Bank to charge his or her account, the
funds will continue to earn interest, but may not be used by the subscriber
until all Conversion Stock has been sold or the Plan is terminated, whichever is
earlier. The Bank will allow subscribers to purchase shares by withdrawing funds
from certificate of deposit accounts, without the assessment of early withdrawal
penalties. In the case of early withdrawal of only a portion of such account,
the certificate evidencing such account shall be canceled if the remaining
balance of the account is less than the applicable minimum balance requirement,
in which event the remaining balance will earn interest at the then-current
passbook rate. This waiver of early withdrawal penalty is applicable only to
withdrawals made in connection with the purchase of Conversion Stock under the
Plan. Interest will also be paid, at not less than the then current passbook
rate, on all orders paid in cash or by check or money order, from the date
payment is received until consummation of the Conversion. Payments made in cash
or by check or money order will be placed by the Bank or the Holding Company in
an escrow or other account established specifically for such purpose.

                                       18
<PAGE>
 
     D.   In the event of an unfilled amount of any subscription order, the
Converted Bank will make an appropriate refund, or cancel an appropriate portion
of the related withdrawal authorization, after consummation of the Conversion.
If for any reason the Conversion is not consummated, purchasers will have
refunded to them all payments made and all withdrawal authorizations will be
canceled in the case of subscription payments authorized from accounts at the
Bank.

12.  Undelivered, Defective or Late Order Forms; Insufficient Payment

     In the event Order Forms (a) are not delivered and are returned to the Bank
by the United States Postal Service or the Bank is unable to locate the
addressee, (b) are not received back by the Bank or are received by the Bank
after the expiration date specified thereon, (c) are defectively filled out or
executed, (d) are not accompanied by the full required payment, except in the
case of institutional investors in the Direct Community Offering, by delivering
irrevocable orders together with a legally binding commitment to pay in cash,
check, money order or wire transfer the full amount of the purchase price prior
to 48 hours before the completion of the Conversion for the shares of Conversion
Stock subscribed for (including cases in which savings accounts from which
withdrawals are authorized are insufficient to cover the amount of the required
payment), or (e) are not mailed pursuant to a "no mail" order placed in effect
by the account holder, the subscription rights of the person to whom such rights
have been granted will lapse as though such person failed to return the
contemplated Order Form within the time period specified thereon; provided,
however, that the Bank may, but will not be required to, waive any immaterial
irregularity on any Order Form or require the submission of corrected Order
Forms or the remittance of full payment for subscribed shares by such date as
the Bank may specify. The interpretation of the Bank of the terms and conditions
of the Plan and of the Order Forms will be final, subject to the authority of
the OTS.

13.  Members in Non-Qualified States or in Foreign Countries

          The Bank and the Holding Company will make reasonable efforts to
comply with the securities laws of all states in the United States in which
Persons entitled to subscribe for Conversion Stock pursuant to the Plan reside.
However, the Bank or the Holding Company will not be 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: (i) a small number of Persons otherwise eligible to subscribe
for shares under this Plan reside in such state and (ii) the granting of
Subscription Rights or offer or sale of shares of Conversion Stock to such
Persons would require the Bank or the Holding Company or their respective
Officers or directors to register, under the securities laws of such state, as a
broker, dealer, salesman or agent or to register or otherwise qualify the
Conversion Stock for sale in such state; and (iii) such registration,
qualification or filing in the judgment of the Holding Company and the Bank
would be impracticable or unduly burdensome for reasons of cost or otherwise.

                                       19
<PAGE>
 
14.  Federal Stock Charter and Bylaws

     As part of the Conversion, the Bank shall take all appropriate steps to
amend its charter to read in the form of a federal stock charter as prescribed
by the OTS for a federal stock savings bank. By their approval of the Plan, the
Members of the Bank will thereby approve and adopt such federal stock charter.
The Bank Shall also take appropriate steps to amend its bylaws to read in the
form prescribed by the OTS for a federal stock savings bank. The effective date
of the adoption of the Converted Bank's federal stock charter and bylaws shall
be the date of the issuance and sale of the Conversion Stock as specified by the
OTS. Copies of the amended charter and bylaws will be mailed to all Members as
part of the proxy materials for the Special Meeting.

15.  Stock Incentive Plans and Employee Contracts

     In order to provide an incentive for directors, Officers and employees of
the Holding Company and the Bank, the Board of Directors of the Holding Company
or of the Bank is authorized to adopt a stock option plan or plans, a management
retention plan, a restricted stock bonus plan, an employee stock ownership plan,
and similar stock incentive plans, in each case subject to the requirements of
12 C.F.R. (S)563b.3(g)(4). Such plans (other than an employee stock ownership
plan) shall be subject to approval at an annual or special meeting of
shareholders of the Holding Company, and in the case of any such plans other
than an employee stock ownership plan, will be implemented no earlier than the
date of such shareholder meeting to be held no earlier than six (6) months
following completion of the Conversion. Moreover, the Boards of Directors of the
Bank and Holding Company are authorized to enter into employment contracts with
key employees.

16.  Securities Registration and Market Making

     In connection with the Conversion, the Holding Company will register its
common stock with the SEC, pursuant to the Securities Exchange Act of 1934, as
amended. In connection with the registration, the Holding Company will undertake
not to deregister such stock, without the approval of the OTS, for a period of
three years thereafter.

     The Holding Company shall use its best efforts to encourage and assist one
or more Market Makers to establish and maintain a market for its common stock
promptly following the Conversion. The Holding Company will also use its best
efforts to cause its common stock to be quoted on the National Association of
Securities Dealers Automated Quotations System or to be listed on a national or
regional securities exchange.

17.  Status of Deposit Accounts and Loans Subsequent to Conversion

     All deposit accounts of the Converted Bank will retain the same status
after the Conversion as such accounts had prior to the Conversion. Each deposit
account holder shall

                                       20
<PAGE>
 
retain, without payment, a withdrawable deposit account or accounts in the
Converted Bank, equal in amount to the withdrawable value of such account
holder's deposit account or accounts immediately prior to Conversion. All
deposit accounts will continue to be insured by the FDIC up to the applicable
limits of insurance coverage, and shall be subject to the same terms and
conditions (except as to voting and liquidation rights) to which such deposit
accounts were subject at the time of the Conversion. All loans shall retain the
same status after the Conversion as those loans had prior to the Conversion.

     Notwithstanding the foregoing, as provided in Section 9 of this Plan, any
voting rights held by deposit account holders and borrowers will not survive the
Conversion.

18.  Liquidation Account

     For purposes of granting to Eligible Account Holders and Supplemental
Eligible Account Holders who continue to maintain deposit accounts at the
Converted Bank a priority in the event of a complete liquidation of the
Converted Bank, the Converted Bank will, at the time of Conversion, establish a
liquidation account in an amount equal to the net worth of the Bank as shown on
its latest statement of financial condition contained in the final prospectus
used in connection with the Conversion. The operation and maintenance of the
liquidation account will not operate to restrict the use or application of any
of the net worth accounts of the Converted Bank; provided, however, that such
net worth accounts will not be voluntarily reduced below the required dollar
amount of the liquidation account. Each Eligible Account Holder and Supplemental
Eligible Account Holder shall, with respect to each deposit account held, have a
related inchoate interest in a portion of the liquidation account balance
("subaccount balance").

     The initial subaccount balance of a deposit account held by an Eligible
Account Holder and Supplemental Eligible Account Holder shall be determined 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 the Eligibility Record Date and/or the Supplemental Eligibility
Record Date of such Eligible Account Holder or Supplemental Eligible Account
Holder and the denominator is the total amount of the Qualifying Deposits of all
Eligible Account Holders and Supplemental Eligible Account Holders on such
date(s). For savings accounts in existence at both dates, separate subaccounts
shall be determined on the basis of the Qualifying Deposits in such savings
accounts on such record dates. Such initial subaccount balance shall not be
increased, and it shall be subject to downward adjustment as provided below.

     If the deposit balance in any deposit account of an Eligible Account Holder
or Supplemental Eligible Account Holder at the close of business on any annual
closing date subsequent to the respective record dates is less than the lesser
of (i) the deposit balance in such deposit account at the close of business on
any other annual closing date subsequent to the Eligibility Record Date or the
Supplemental Eligibility Record Date or (ii) the amount of the

                                       21
<PAGE>
 
Qualifying Deposit in such deposit account on the Eligibility Record Date or the
Supplemental Eligibility Record Date, the subaccount balance shall be reduced in
an amount proportionate to the reduction in such deposit balance. In the event
of a downward adjustment, the subaccount balance shall not be subsequently
increased, notwithstanding any increase in the deposit balance of the related
deposit account. If all funds in such deposit account are withdrawn, the related
subaccount balance shall be reduced to zero.

     In the event of a complete liquidation of the Converted Bank (and only in
such event), each Eligible Account Holder and/or Supplemental Eligible Account
Holder shall be entitled to receive a liquidation distribution from the
liquidation account in the amount of the then-current adjusted subaccount
balances for deposit accounts then held before any liquidation distribution may
be made to shareholders. No merger, consolidation, bulk purchase of assets with
assumptions of deposit accounts and other liabilities, or similar transactions
in which the Converted Bank is not the surviving institution, shall be
considered to be a complete liquidation if the surviving institution is a
qualifying institution insured by the FDIC. In such transactions, the
liquidation account shall be assumed by the surviving institution.

     The Converted Bank shall not be required to recompute the liquidation
account and subaccount balances provided the Converted Bank maintains records
sufficient to make necessary computations in the event of a complete liquidation
or such other events as may require a computation of the balance of the
liquidation account. The liquidation subaccount of an account holder shall be
maintained for as long as the account holder maintains an account with the same
Social Security number.

19.  Restrictions on Acquisition of the Holding Company

     A.   Present regulations provide that for a period of three years following
completion of the Conversion, no person (i.e., individual, a group acting in
concert, a corporation, a partnership, an association, a joint stock company, a
trust, or any unincorporated organization or similar company, a syndicate or any
other group formed for the purpose of acquiring, holding or disposing of
securities of an insured institution) shall directly or indirectly offer to
purchase or actually acquire the beneficial ownership of more than ten percent
(10%) of any class of equity securities of the Holding Company without the prior
approval of the OTS. However, approval is not required for purchases directly
from the Holding Company or from underwriters or a selling group acting on its
behalf with a view toward public resale, or for purchases not exceeding one
percent (1%) per annum of the shares outstanding. Civil penalties may be imposed
by the OTS for willful violation or assistance of any violation. Where any
person directly or indirectly acquires beneficial ownership of more than ten
percent (10%) of Holding Company common stock outstanding within such three year
period without the prior approval of the OTS, the Holding Company stock
beneficially owned by such person in excess of ten percent (10%) 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 matter submitted to the
shareholders of the Holding Company for a vote.

                                       22
<PAGE>
 
     B.   The Holding Company may provide in its Articles of Incorporation that,
for a specified period of up to five years or for an unspecified period of time
following the date of the completion of the Conversion, no person shall directly
or indirectly offer to acquire or acquire the beneficial ownership of more than
ten percent (10%) of the outstanding Holding Company common stock. Furthermore,
the Articles of Incorporation may provide that, for a specified period of up to
five years or for an unspecified period of time following the date of the
completion of the Conversion, shares of Holding Company common stock
beneficially owned in violation of such percentage limitation shall not be
entitled to vote and shall not be voted by any person or counted as voting
shares in connection with any matter submitted to the shareholders of the
Holding Company for a vote. The Holding Company may provide in its Articles of
Incorporation such other provisions affecting acquisition of Holding Company
common stock or possible changes of control of the Holding Company as shall be
determined by the Holding Company's Board of Directors.

20.  Amendment or Termination of Plan

     If necessary or desirable, the Plan may be amended at any time prior to
submission of the Plan and proxy materials to the Members by a two-thirds vote
of the Boards of Directors of the Bank and the Holding Company. After submission
of the Plan and proxy materials to the Members, the Plan may be amended by a 
two-thirds vote of the Boards of Directors of the Bank and the Holding Company
only with the concurrence of the OTS or resubmission to the Members.

     The Plan may be terminated by a two-thirds vote of the Boards of Directors
of the Bank and the Holding Company at any time prior to the Special Meeting,
and at any time following such Special Meeting with the concurrence of the OTS.
In its discretion, the respective Boards of Directors may modify or terminate
the Plan upon the order or with the approval of the OTS, and without a
resolicitation of proxies or another meeting of Members. The Plan shall
terminate if the sale of shares of Conversion Stock falling within the Estimated
Price Range is not completed within 24 months of the date of the Special
Meeting. A specific resolution approved by a majority of the Boards of Directors
of the Bank and the Holding Company is required in order for the Bank and the
Holding Company to terminate the Plan prior to the end of such 24 month period.

21.  Expenses of the Conversion

     The Holding Company and the Bank shall use their best efforts to assure
that expenses incurred by the Bank and the Holding Company in connection with
the Conversion shall be reasonable.

22.  Extension of Credit for Purchase of Stock

                                       23
<PAGE>
 
     Neither the Bank nor the Holding Company shall knowingly loan funds or
otherwise extend credit to any Person to purchase shares of Conversion Stock.

23.  Effective Date

     The effective date of the Conversion shall be the date of the closing of
the sale of all shares of Conversion Stock. The closing (which shall be within
45 days after the completion of the Subscription Offering, unless the Holding
Company and the Bank extend such period as provided herein) for all shares of
Conversion Stock sold in the Subscription Offering and any Direct Community
Offering shall occur simultaneously, and the closing is conditioned upon the
prior receipt of all requisite regulatory and other approvals.

                                       24

<PAGE>
 
                                  Exhibit 8.1


                                                          Phone:  (404) 872-7000
                                                            Fax:  (404) 888-7490
                                                           E-mail:  www.wcsr.com



                                 April 23, 1999



Board of Directors
First Deposit Bancshares
8458 Campbellton Street
Douglasville, Georgia 30134-1803

     Re:  Certain Federal Tax Consequences of the Conversion of Douglas Federal
     Bank from a Federally Chartered Mutual Savings Bank to a Federally
     Chartered Stock Savings Bank and the Issuance of Common Stock of Douglas
     Federal Bank, pursuant to a Plan of Conversion, and the Sale of Holding
     Company Common Stock

Dear Ladies and Gentlemen:


     You have requested our opinion as to certain federal income tax
consequences of the plan of conversion of Douglas Federal Bank, a Federal
Savings Bank (the "Bank") from a federally chartered mutual savings bank to a
federally chartered stock savings bank, the issuance of the Bank's capital stock
to First Deposit Bancshares, Inc., a Georgia corporation, (the "Company" or the
"Holding Company"), and the sale of Holding Company common stock pursuant to the
plan of conversion adopted by the Board of Directors on February 9, 1999
(collectively, the "Plan"or "Conversion").

     The proposed transaction is described in the section of this letter
entitled "STATEMENT OF FACTS."

     Our opinions are based on the STATEMENT OF FACTS, the representations
described in the section of the letter entitled "REPRESENTATIONS," and our
examination of such corporate records, certificates and other documents as we
have considered necessary or appropriate for this opinion. In such examination,
we have accepted, and not independently verified, the authenticity of all
original documents, the accuracy of all copies, and the genuineness of all
signatures.  Unless otherwise noted, section references are to the Internal
Revenue Code of
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 2


1986 as amended (the "Code") as in effect as of the date of this letter.
Capitalized terms not defined in this letter have the meanings assigned to them
in the Plan of Conversion.

                              STATEMENT OF FACTS

     The Bank is a federally chartered mutual savings bank.  As a mutual savings
and loan bank, the Bank has never been authorized to issue stock.  Instead, the
proprietary interest in  the reserves and undivided profits of the Bank belong
to the deposit account holders of the Bank, hereinafter sometimes referred to as
"depositors."  A depositor of the Bank has a right to share, pro rata, with
respect to the withdrawal value of his respective deposit account in any
liquidation proceeds distributed in the event the Bank is ever liquidated.  In
addition, a depositor of the Bank is entitled to interest on his account balance
as fixed and paid by the Bank.

     In order to provide organizational and economic strength to the Bank, the
Board of Directors has adopted the Plan whereby the Bank will convert into a
federally chartered stock savings bank (the "Converted Bank"), the stock of
which will be held entirely by a newly created Holding Company, First Deposit
Bancshares, Inc.  As part of the Conversion, the Bank will issue all its capital
stock to the Holding Company.  Holding Company will issue and sell its common
stock ("the Conversion Stock") in accordance with the Plan.  The aggregate sales
price of the Conversion Stock will be based on an independent appraiser's
valuation of the estimated pro forma market value of the Common Stock of the
Converted Bank held by Holding Company.  The Conversion of the Bank and sale of
the Conversion Stock will be subject to approval by the Office of Thrift
Supervision and the approval of the Voting Members.

     As part of the Conversion, the Bank will establish a liquidation account in
an amount equal to its net worth as of the latest practicable date prior to
Conversion.  The liquidation account will be maintained by the Bank for the
benefit of the Eligible Account Holders and Supplemental Eligible Account
Holders who continue to maintain their savings accounts at the Bank.  Each
Eligible Account Holder and Supplemental Eligible Account Holder will, with
respect to his savings account, hold a related inchoate interest in a portion of
the liquidation account balance, in relation to his savings account balance on
the Eligibility Record Date or the Supplemental Eligibility Record Date or to
such balance as it may be subsequently reduced.

     In the unlikely event of a complete liquidation of the Bank (and only in
such event), following all liquidation payments to creditors (including those to
account holders to the extent of their savings accounts) each Eligible Account
Holder and Supplemental Eligible Account Holder shall be entitled to receive a
liquidating distribution from the liquidation account, in the amount of the then
adjusted sub-account balance for his savings account then held, before any
liquidation
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 3


distribution may be made to any holders of the Bank's capital stock. No merger,
consolidation, purchase of bulk assets with assumption of savings accounts and
other liabilities, or similar transaction with an FDIC institution, in which the
Bank is not the surviving institution, shall be deemed to be a complete
liquidation for this purpose. In such transactions, the liquidation account
shall be assumed by the surviving institution.

                                REPRESENTATIONS

     You have provided the following representations concerning this transaction
which are or will be true and correct as of the effective date of the Plan and
thereafter where applicable:

     (a) The fair market value of the withdrawable deposit accounts plus
         interests in the liquidation account of the Converted Bank to be
         received by Eligible Account Holders and Supplemental Eligible Account
         Holders under the Plan of Conversion will be equal to the fair market
         value of the withdrawable deposit accounts (plus the related interest
         in the residual equity of the Bank) deemed to be surrendered in
         exchange therefor.

     (b) If an individual's total deposits in the Bank equal or exceed $50 as of
         the Eligibility Record Date or Supplemental Eligibility Record Date,
         then no amount of that individual's total deposits will be excluded
         from participating in the liquidation account. The fair market value of
         the deposit accounts of the Bank which have a balance of less than $100
         on the Eligibility Record Date or Supplemental Eligibility Record Date
         will be less than 1% of the total fair market value of all deposit
         accounts of the Bank.

     (c) Immediately following the Conversion, the Eligible Account Holders and
         Supplemental Eligible Account Holders of the Bank will own all of the
         outstanding interests in the liquidation account and will own such
         interest solely by reason of their ownership of deposits in the Bank
         immediately before the Conversion.

     (d) After the Conversion, the Converted Bank will continue the business of
         the Bank in the same manner as prior to the Conversion. The Converted
         Bank has no plan or intention and the Holding Company has no plan or
         intention to cause the Converted Bank to sell its assets other than in
         the ordinary course of business.

     (e) The Holding Company has no plan or intention to sell, liquidate or
         otherwise dispose of the stock of the Converted Bank.
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 4


     (f) The Holding Company and the Converted Bank have no current plan or
         intention to redeem or otherwise acquire any of the Conversion Stock
         issued in the Conversion transaction.

     (g) Immediately after the Conversion, the Converted Bank will possess the
         same assets and liabilities of the Bank immediately prior to the
         Conversion, plus the net proceeds from the sale of the Converted Bank's
         common stock to the Holding Company and any liability associated with
         indebtedness incurred by the Employee Plans in the acquisition of
         Common Stock by the Employee Plans.

     (h) None of the shares of the Conversion Stock to be purchased by the
         depositor-employees of the Bank in the Conversion will be issued or
         acquired at a discount. However, shares may be given to certain
         Directors and employees as incentive compensation through the Tax
         Qualified Employee Stock Benefit Plan. Compensation to be paid to such
         Directors and depositor-employees will be commensurate with amounts
         paid to third parties bargaining at arm's length for similar services.

     (i) The fair market value of the assets of the Bank, which will be
         transferred to the Converted Bank in the Conversion, will equal or
         exceed the sum of the liabilities of the Bank which will be assumed by
         the Converted Bank and any liabilities to which the transferred assets
         are subject. Bank has not incurred any liabilities other than in the
         ordinary course of business.

     (j) No cash or property will be given to Eligible Account Holders,
         Supplemental Eligible Account Holders, or others in lieu of (i)
         nontransferable subscription rights, or (ii) an interest in the
         liquidation account of the Converted Bank.

     (k) Depositors will pay the expenses of the Conversion solely applicable to
         them, if any. The Holding Company and the Bank will each pay expenses
         of the transaction attributable to them and will not pay any expenses
         solely attributable to the depositors or to the Holding Company
         shareholders.

     (l) The exercise price of the subscription rights received by the Bank's
         Eligible Account Holders, Supplemental Eligible Account Holders, and
         other holders of subscription rights to purchase Holding Company Common
         Stock will be equal to the fair market value of the stock of the
         Holding Company at the time of the completion of the Conversion as
         determined by an independent appraisal.
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 5


     (m) Compensation pay, if any, to depositor/employees was commensurate with
         amounts paid to third parties bargaining at arm's length for similar
         services.

     (n) The Bank utilized a reserve for bad debts in accordance with Code (S)
         593 and, following the Conversion, the Converted Bank shall likewise
         utilize a reserve for bad debts in accordance with Code (S) 593

     (o) The Eligible Account holders' proprietary interest in the Bank arose
         solely by virtue of the fact that they were account holders in the
         Bank.

     (p) The Holding Company has no plan or intention to sell or otherwise
         dispose of the stock of the Converted Bank received by it in the
         transaction.


                                    OPINION

     Based solely on the foregoing representations and information and assuming
the Plan occurs in accordance with the Plan, it is our opinion that:

     (1) The Conversion of the Bank from a mutual savings and loan bank to a
         stock savings and loan bank will be a tax-free reorganization within
         the meaning of section 368(a)(1)(F) of the Code (Rev. Rul. 80-105, 
         1980-1 C.B. 78). Neither the Bank nor the Converted Bank will recognize
         gain or loss as a result of the Conversion. The Bank and the Converted
         Bank shall each be "a party to a reorganization" within the meaning of
         section 368(b) of the Code.

     (2) No gain or loss will be recognized by the Converted Bank or the Holding
         Company on the receipt by the Converted Bank of money from the Holding
         Company in exchange for shares of the Converted Bank's capital stock or
         by the Holding Company upon the receipt of money from the sale of its
         Common Stock (section 1032(a)).

     (3) The basis of the deposit accounts in the Converted Bank to be received
         by the Eligible Account Holders and Supplemental Eligible Account
         Holders will be the same as the basis of their deposit accounts in the
         Bank surrendered in exchange therefor (section 1012).
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 6


     (4) The basis of each Eligible Account Holder's or Supplemental Account
         Holder's interest in the liquidation account of the Converted Bank will
         be zero (Rev. Rul. 71-233, 1971-1 C.B. 113).

     (5) No gain or loss will be recognized by an Eligible Account Holder or
         Supplemental Eligible Account Holder on the receipt of an interest in
         the liquidation account and/or nontransferable subscription rights to
         purchase shares of stock in the Holding Company to the extent the
         interest in the liquidation account and the nontransferable
         subscription rights received have no fair market value. (We understand
         that you have received a letter from Ferguson & Company, Inc.
         indicating that the subscription rights have no fair market value. In
         various private letter rulings, the Internal Revenue Service has stated
         that interests similar to interests in the liquidation account have no
         fair market value. Neither the Ferguson & Company letter nor private
         letter rulings issued to other taxpayers are binding on the Service. We
         express no legal opinion on the fair market value of liquidation
         accounts or nontransferable subscription rights or on whether gain will
         be recognized if the interests in the liquidation account or
         nontransferable subscription rights have value).

     (6) Eligible Account Holders and Supplemental Eligible Account Holders will
         not realize any taxable income as a result of the exercise by them of
         the nontransferable subscription rights (Rev. Rul. 56-572, 1956-2 C.B.
         182).

     (7) The basis to the stockholders of the Holding Company Common Stock
         purchased in the Conversion will be the purchase price paid therefor
         (section 1012).

                               SCOPE OF OPINION

     Since this letter is rendered in advance of the closing of this
transaction, we have assumed that the transaction will be consummated in
accordance with the Plan, as well as all the information and representations
referred to herein.  Any changes in the transaction could cause us to modify our
opinion.

     The opinions contained herein are rendered only with respect to the
specific matters discussed herein and we express no opinion with respect to any
other legal, federal, state, local or foreign aspect of these transactions.  If
any of the information upon which we have relied is incorrect, or if changes in
the relevant facts occur after the date hereof, our opinion could be affected
thereby.  In particular, if the subscription rights are subsequently found to
have a fair market value,
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  April 23, 1999
                                                                          Page 7


income may be recognized by various recipients of the subscription rights and
the Company and/or the Bank may be taxable on the distribution of the
subscription rights.

     Moreover, our opinion is based on case law, the Code, Treasury Regulations
thereunder, and Internal Revenue Service rulings and other administrative
guidance as they now exist.  These authorities are all subject to change, and
such change may be made with retroactive effect.  We can give no assurance that,
after such change, our opinion would not be different.   We undertake no
responsibility to update or supplement our opinion.  This opinion is not binding
on the Internal Revenue Service and there can be no assurance, and none is
hereby given, that the Internal Revenue Service will not take a position
contrary to one or more of the positions reflected in the foregoing opinion, or
that our opinion will be upheld by the courts if challenged by the Internal
Revenue Service.

     We express no opinion as to any state or local income tax consequences of
the Conversion or federal, state, or local income tax consequences of the
formation of the foundation. We understand that the accounting firm of Mauldin &
Jenkins, LLC will be addressing the state tax consequences of the Conversion in
a separate letter.

                                    CONSENT

     We consent to the inclusion of this opinion as an exhibit to the Form AC
and Form SB-2 Registration Statement of Holding Company and the references to
the summary of this opinion in such Form AC and Form SB-2 Registration
Statement.  In addition, we consent to Mauldin & Jenkins, LLC's reliance on this
letter solely for the purpose of issuing an opinion on the Georgia tax
consequences of the Conversion.

                         Sincerely,

                         WOMBLE CARLYLE SANDRIDGE & RICE
                         A Professional Limited Liability Company
 


                         By: /s/ Steven B. Drucker
                             ----------------------------------
                             Steven B. Drucker

<PAGE>
 
                                                                     EXHIBIT 8.3
                                        
                                 March 15, 1999



Board of Directors
Douglas Federal Bank
8458 Campbellton Street
Douglasville, Georgia  30134


                                        
                    Plan of Conversion, Subscription Rights
                    ---------------------------------------
                                        


Dear Directors:


          Terms used in this letter not otherwise defined herein have the same
meanings for such terms in the Plan of Conversion adopted by the Board of
Directors of Douglas Federal Bank ("Douglas" or the "Bank"), under which the
Bank will convert from a mutual savings association to a stock savings
association and issue all of the Bank's stock to First Deposit Bancshares, Inc.
(the "Holding Company"). Simultaneously, the Holding Company will issue shares
of common stock.

          We understand that in accordance with the Plan of Conversion,
Subscription Rights to purchase shares of Common Stock in the Holding Company
are to be issued to (1) Eligible Account Holders, (2) The Bank's tax qualified
employee plans, (3) Supplemental Eligible Account Holders, and (4) Other
Members. Based solely upon our observation that the Subscription Rights will be
available to such parties without cost, will be legally non-transferable and of
short duration, and will afford such parties the right only to purchase shares
of Common Stock at the same price to be paid by members of the general public in
the Community Offering, but without undertaking any independent investigation of
state or federal laws or the position of the Internal Revenue Service with
respect to such issue, in our opinion:

(1)       The Subscription Rights will have no ascertainable market value; and

(2)       The price at which the Subscription Rights are exercisable will not be
          more or less than the pro forma market value of the shares upon
          issuance.
<PAGE>
 
                                                              Board of Directors
                                                            Douglas Federal Bank
                                                                  March 15, 1999
                                                                          Page 2



          Changes in the local and national economy, the legislative and
regulatory environment, the stock market, interest rates and other external
forces (e.g., natural disasters or significant global events) occur from time to
time and may materially affect the value of thrift stocks as a whole or the
Holding Company's value. Accordingly, no assurance can be given that persons who
subscribe to shares of Common Stock in the Conversion will thereafter be able to
sell such shares at the same price paid in the Subscription Offering.



                              Sincerely,



                              /s/ Robin L. Fussell
                              ----------------------------
                              Robin L. Fussell
                              Principal

<PAGE>
 
                                 EXHIBIT 10.7

                             EMPLOYMENT AGREEMENT


     THIS AGREEMENT is made as of the 17/th/ day of June, 1999, between Douglas
Federal Bank, FSB (the "Bank"), a federal savings bank chartered by the United
States, and First Deposit Bancshares, Inc. (the "Holding Company"), the holding
company of the Bank (the Bank and the Holding Company shall collectively be
referred to as the "Employers"), and MIKE COGGIN, a resident of the State of
Alabama (the "Employee").

                               R E C I T A L S :

     The Employers desire to employ the Employee as Vice President of the Bank
and the Employee desires to accept such employment.

     In consideration of the above premises and the mutual agreements
hereinafter set forth, and other true and valuable consideration, the receipt of
which is hereby acknowledged, the parties hereby agree as follows:

1.   DEFINITIONS.  Whenever used in this Agreement, the following terms and
     -----------                                                           
their variant forms will have the meaning set forth below:

     1.1  "Agreement" means this Agreement and any exhibits incorporated herein
together with any amendments hereto made in the manner described in this
Agreement.

     1.2  "Affiliate"  means any business entity which controls, is controlled
by, or is under common control with the Holding Company or the Bank.

     1.3  "Area" means the geographic area within a radius of 20 miles of any
existing office or facility maintained by the Employers.  It is the express
intent of the parties that the Area as defined herein is the area where the
Employee performs or performed services on behalf of the Employers under this
Agreement as of, or within a reasonable time prior to, the termination of the
Employee's employment hereunder.

     1.4  "Boards" means the boards of directors of the Employers.

     1.5  "Business of the Employers" means the business conducted by the
Employers, which, in the case of the Bank, is community banking and, in the case
of the Holding Company, is acting as a bank holding company.
<PAGE>
 
     1.6  "Cause" means, any of the following events or conduct preceding a
termination of employment initiated by the Employers:

          (a) any act that constitutes, on the part of the Employee, fraud,
              dishonesty, bad faith or a felony toward the Employers;

          (b) the willful violation by the Employee of any law, rule or
              regulation (other than traffic violations or similar offenses) or
              final cease-and-desist order;

          (c) the Employee's entering into any transaction or contractual
              relationship with any third party or diverting any business
              opportunity from the Employers (other than on behalf of the
              Employers or with the prior written consent of the Board) or the
              Employee's breach of any other fiduciary duty involving personal
              profit; provided, however, that in the case of this subsection
              (c), such conduct will not constitute Cause unless the Board
              delivers to the Employee notice setting forth (1) the conduct
              deemed to qualify as Cause, (2) reasonable remedial action that
              might remedy such objection, and (3) a reasonable time (not less
              than thirty (30) days) within which the Employee may take such
              remedial action, and the Employee has not taken the specified
              remedial action with the specified reasonable time;

          (d) the Employee breaches the covenants contained in Sections 5, 6, 7
              or 8 hereof;

          (e) conduct by the Employee that results in removal from the
              Employee's position as an officer or employee of the Employers
              pursuant to a written order by any regulatory agency with
              authority or jurisdiction over the Employers, including, without
              limitation, the removal or prohibition from being involved in the
              affairs of the Employers by an order issued under Section 8(e)(3)
              or (g)(1) of the Federal Deposit Insurance Act;

          (f) immoderate use or addiction to alcohol or any controlled substance
              to the visible and perceptive detriment to the performance of the
              Employee's duties, responsibilities and representation of the Bank
              in the community or the failure of the Employee to act in a moral
              and upright manner consistent with generally accepted standards
              applicable to other persons in Douglas County, Georgia, occupying
              similar positions of employment; provided, however, that in the
              case of this subsection (f), such conduct will not constitute
              Cause unless either Board delivers to the Employee notice setting
              forth (1) the conduct deemed to qualify as Cause, (2) reasonable
              remedial action that might remedy such objection, and (3) a
              reasonable time (not less than thirty (30) days) within which the
              Employee may take such remedial action, and the

                                      -2-
<PAGE>
 
              Employee has not taken the specified remedial action with the
              specified reasonable time;

          (g) the Employee's incompetence, willful misconduct or material breach
              of this Agreement.

     1.7  "Company Information" means Confidential Information and Trade
Secrets.

     1.8  "Confidential Information" means data and information relating to the
Business of the Employers (which does not rise to the status of a Trade Secret)
which is or has been disclosed to the Employee or of which the Employee became
aware as a consequence of or through the Employee's relationship to the
Employers and which has value to the Employers and is not generally known to its
competitors.  Confidential Information does not include any data or information
that has been voluntarily disclosed to the public by the Employers (except where
such public disclosure has been made by the Employee without authorization) or
that has been independently developed and disclosed by others, or that otherwise
enters the public domain through lawful means.

     1.9  "Change in Control" means any one of the following events first to
occur after the completion of the initial public offering of the common stock of
the Holding Company:

          (a) the acquisition by any person or persons acting in concert of the
              then outstanding voting securities of either the Bank or the
              Holding Company, if, after the transaction, the acquiring person
              (or persons) owns, controls or holds with power to vote twenty-
              five percent (25%) or more of any class of voting securities of
              the Bank or the Holding Company, as the case may be, or such other
              transaction as may be described under 12 C.F.R. Section
              225.41(b)(1) or any successor thereto;

          (b) within any twelve-month period (beginning on or after the
              Effective Date) the persons who were directors of either the Bank
              or the Holding Company immediately before the beginning of such
              twelve-month period (the "Incumbent Directors") cease to
              constitute at least a majority of such board of directors;
              provided that any director who was not a director as of the
              Effective Date will be deemed to be an Incumbent Director if that
              director was elected to such board of directors by, or on the
              recommendation of or with the approval of, at least two-thirds of
              the directors who then qualified as Incumbent Directors; and
              provided further that no director whose initial assumption of
              office is in connection with an actual or threatened election
              contest (as such terms are used in Rule 14a-11 of Regulation 14A
              promulgated under the Securities Exchange Act of 1934) relating to
              the election of directors will be deemed to be an Incumbent
              Director;

                                      -3-
<PAGE>
 
          (c) the approval by the stockholders of either the Bank or the Holding
              Company of a reorganization, merger or consolidation, with respect
              to which persons who were the stockholders of either the Bank or
              the Holding Company, as the case may be, immediately prior to such
              reorganization, merger or consolidation do not, immediately
              thereafter, own more than fifty percent (50%) of the combined
              voting power entitled to vote in the election of directors of the
              reorganized, merged or consolidated company's then outstanding
              voting securities; or

          (d) the sale, transfer or assignment of all or substantially all of
              the assets of the Holding Company or the Bank to any third party.

     1.10 "Effective Date" means July 1, 1999.

     1.11 "Good Reason" means, any of the following events or conduct preceding
a termination of employment initiated by the Employee:

          (a) a material diminution in the powers, responsibilities or duties of
              the Employee hereunder;

          (b) the failure of the board of directors of the Bank to elect the
              Employee as Vice President of the Bank;

          (c) a material breach of the terms of this Agreement by the Employers;
              or

          (d) the failure of the Boards to nominate the Employee for re-election
              following expiration of each of the Employee's terms of service on
              the Boards that arise during the Term (as defined below).

provided, however, that no termination of employment which is triggered by any
conduct or event described in this Section 1.11 shall not constitute a
termination of employment for Good Reason unless the Employee has first provided
the Employers with the opportunity to cure the event or conduct by giving the
Employers a written notice describing in sufficient detail the Employee's belief
that a Good Reason exists and the Employee defers resigning until the expiration
of a thirty (30) day cure period, beginning with the date such notice is
received by the Employers.

     1.12 "Permanent Disability" means the total inability of the Employee to
perform the Employee's duties under this Agreement for a period of ninety (90)
consecutive days as certified by a physician chosen by the Employers and
reasonably acceptable to the Employee.

     1.13   "Trade Secrets" means information including, but not limited to,
technical or nontechnical data, formulas, patterns, compilations, programs,
devices, methods, techniques,

                                      -4-
<PAGE>
 
drawings, processes, financial data, financial plans, product plans or lists of
actual or potential customers or suppliers which:

          (a) derives economic value, actual or potential, from not being
              generally known to, and not being readily ascertainable by proper
              means by, other persons who can obtain economic value from its
              disclosure or use; and

          (b)  is the subject of efforts that are reasonable under the
               circumstances to maintain its secrecy.

2.   DUTIES.
     ------ 

     2.1  The Employee is employed as Vice President of the Bank, subject to the
direction of the Board or its designee, must perform and discharge well and
faithfully the duties which may be assigned to him from time to time by the
Employers in connection with the conduct of its business. The duties and
responsibilities of the Employee shall be those customarily applicable to
similarly situated executives of community banks and bank holding companies.

     2.2  In addition to the duties and responsibilities generally or
specifically assigned to the Employee pursuant to Section 2.1 hereof, the
Employee must:

          (a) devote substantially all of the Employee's time, energy and skill
              during regular business hours to the performance of the duties of
              the Employee's employment (reasonable vacations and reasonable
              absences due to illness excepted) and faithfully and industriously
              perform such duties;

          (b) diligently follow and implement all management policies and
              decisions communicated to him by the Boards; and

          (c) timely prepare and forward to the Boards all reports and
              accounting as may be requested of the Employee.

     2.3  Without the approval of the Boards, the Employee must devote the
Employee's entire business time, attention and energies to the Business of the
Employers and must not, during the term of this Agreement, be engaged (whether
or not during normal business hours) in any other business or professional
activity, whether or not such activity is pursued for gain, profit or other
pecuniary advantage; but this will not be construed as preventing the Employee
from:

          (a) investing the Employee's personal assets in businesses which are
              not in competition with the Business of the Employers and which
              will not require any services on the part of the Employee in their
              operation or affairs and in which the Employee's participation is
              solely that of an investor;

                                      -5-
<PAGE>
 
          (b) purchasing securities in any corporation whose securities are
              regularly traded provided that such purchase will not result in
              him collectively owning beneficially at any time five percent (5%)
              or more of the equity securities of any business in competition
              with the Business of the Employers; and

          (c) participating in civic and professional affairs and organizations
              and conferences, preparing or publishing papers or books or
              teaching so long as the Boards approve of such activities prior to
              the Employee's engaging in them.

3.   TERM AND TERMINATION.
     -------------------- 

     3.1  Term.  The term of this Agreement will initially be set at three (3)
          ----                                                                
years; provided, however, that, subject to review and approval by the Boards,
this Agreement may be extended for an additional twelve (12) months upon written
agreement of the Employers and the Employee thirty (30) days before the end of
the original three-year term (as so calculated, the "Term").

     3.2  Termination.  The employment of the Employee under this Agreement may
          -----------                                                          
be terminated prior to the expiration of the Term only as follows, subject to
the conditions set forth below:

          3.2.1   By the Employers:

                  (a) for Cause at any time, upon written notice to the
                      Employee, in which event the Employers will have no
                      further obligation to the Employee except for the payment
                      of any amounts due and owing under Section 4 on the
                      effective date of the termination; or

                  (b) without Cause or upon the Permanent Disability of Employee
                      at any time, provided that the Employers gives the
                      Employee sixty (60) days' prior written notice of its
                      intent to terminate, in which event the Employers will be
                      required to make the termination payments under Section
                      3.7.

          3.2.2   By the Employee:

                  (a) for Good Reason at any time, in which event the Employers
                      will be required to make the termination payments under
                      Section 3.7; or

                                      -6-
<PAGE>
 
                   (b) without Good Reason or upon the Permanent Disability of
                       the Employee, provided that the Employee gives the
                       Employers sixty (60) days' prior written notice of the
                       Employee's intent to terminate, in which event the
                       Employers will have no further obligation to the
                       Employee, except for the payment of any amounts due and
                       owing under Section 4 through the effective date of the
                       termination.

          3.2.3    By the Employee within six (6) months following a Change in
                   Control; provided that the Employee gives at least thirty
                   (30) days' prior written notice to the Employers of the
                   Employee's intention to terminate this Agreement with such
                   resignation to be effective immediately, in which event the
                   Employers will be required to make a termination payment
                   under Section 3.7.

          3.2.4    At any time upon mutual, written agreement of the parties,
                   in which event the Employers will have no further obligation
                   to the Employee, except for the payment of any amounts due
                   and owing under Section 4 through the effective date of
                   termination unless otherwise set forth in the written
                   agreement.

          3.2.5    Immediately upon the Employee's death, in which event the
                   Employers will have no further obligation to the Employee
                   except for the payment of any amounts due and owing under
                   Section 4 on the effective date of termination.

     3.3  Effect of Termination.  Termination of the employment of the Employee
          ---------------------                                                
pursuant to Section 3.2 will be without prejudice to any right or claim which
may have previously accrued hereunder to either the Employee or the Employers
and will not terminate, alter, supersede or otherwise affect the terms and
covenants and the rights and duties prescribed in this Agreement.

     3.4  Suspension With Pay.  Nothing contained herein will preclude the
          -------------------                                             
Employers from releasing the Employee of the Employee's normal duties and
suspending Employee, with pay, during the pendency of any investigation or
examination to determine whether or not Cause exists for termination of the
Employee.

     3.5  Suspension Without Pay.  If the Employee is suspended and/or
          ----------------------                                      
temporarily prohibited from participating in the conduct of the Employers'
affairs by a notice served under Section 8(e)(3) or (g)(1) of the Federal
Deposit Insurance Act, the Employers' obligations under this Agreement will be
suspended as of the date of service thereof, unless stayed by appropriate
proceedings.  If the charges in such notice are dismissed, the Employers may in
its discretion:

          (a) pay the Employee all or part of the compensation withheld while
              its contract obligations were suspended; and/or

          (b) reinstate (in whole or in part) any of its obligations which were
              suspended.

                                      -7-
<PAGE>
 
     3.6  Other Regulatory Requirements.  If the Bank is in default, as defined
          -----------------------------                                        
in Section (3)(x)(1) of the Federal Deposit Insurance Act, all obligations under
this Agreement will terminate as the date of such default, but no vested rights
of the Employee will be affected.  Further, all obligations under this Agreement
will be terminated, except to the extent determined that continuation of the
Agreement is necessary for the continued operation of the Bank:

          (a) by the Director of the Office of Thrift Supervision (the
              "Director") or his or her designee, at the time the FDIC enters
              into an agreement to provide assistance to or on behalf of the
              Bank under the authority of the Federal Deposit Insurance Act; or

          (b) by the Director or his or her designee, at the time the Director
              or his or her designee approves a supervisory merger to resolve
              problems relating to the operation of the Bank or when the Bank is
              determined by the Director to be in an unsafe or unsound
              condition.

     Any rights of the Employee already accrued under this Agreement, however,
will not be affected by such action.

     3.7  Termination Payments.  In the event this Agreement is terminated by
          --------------------                                               
the Employers pursuant to Section 3.2.1(b) or by the Employee pursuant to
Sections 3.2.2(a) or 3.2.3, then commencing with the first payroll date
immediately following the effective date of such termination, the Employers will
pay to the Employee as severance pay and liquidated damages an amount equal to
the Average Monthly Compensation (as defined below) for a period equal to the
remaining Term. Any amounts payable pursuant to this Section 3.7 will be paid at
the same frequency as the Employee's then Base Salary (as defined in Section
4.1(a)) is paid.  As used herein, the term "Average Monthly Compensation" means
the quotient determined by dividing (a) the greater of (i) the Employee's then
Base Salary, or (ii) the highest average of Base Salary and Incentive
Compensation as described in Section 4.1(b) occurring in the most recent three
(3) consecutive twelve-month periods during which the Employee was employed by
the Employers (or if the Employers has been employed for fewer periods, such
lesser number of periods) immediately prior to the effective date of the
Agreement's termination, by (b) twelve (12).

     Notwithstanding any other provisions to this Agreement to the contrary, if
the aggregate of the payments provided for in this Agreement and other payments
and benefits which the Employee has the right to receive from the Employers (the
"Total Payments") would constitute a "parachute payment", as defined in Section
280G(b)(2) of the Internal Revenue Code, the Employee shall receive the Total
Payments unless (x) the after-tax amount that would be retained by the Employee
(after taking into account all federal, state and local income taxes payable by
the Employee and the amount of any excise taxes payable by the Employee under
Section 4999 of the Internal Revenue Code that would be payable by the Employee
(the "Excise Taxes")) if the Employee were to receive the Total Payments has a
lesser aggregate value than (y) the after-tax amount that would be retained by
the Employee (after taking into account all federal, state and local income
taxes payable by the

                                      -8-
<PAGE>
 
Employee) if the Employee were to receive the Total Payments reduced to the
largest amount as would result in no portion of the Total Payments being subject
to Excise Taxes (the "Reduced Payments"), in which case the Employee shall be
entitled only to the Reduced Payments. If the Employee is to receive the Reduced
Payments, the Employee shall be entitled to determine which of the Total
Payments, and the relative portions of each, are to be reduced.

4.   COMPENSATION AND BENEFITS.
     ------------------------- 

     4.1  Compensation.  The Employee will receive the following salary and
          ------------                                                     
benefits:

          (a) Base Salary.  During the Term, the Employee will receive from
              -----------                                                  
              Employers a base salary at the rate of $50,000 per annum, payable
              in substantially equal installments in accordance with the Bank's
              regular payroll practices ("Base Salary"). The Employee's Base
              Salary shall be allocated among and be reflected upon the books
              and records of the Bank and the Holding Company as determined by
              the Boards. The Employee's Base Salary will be reviewed by the
              Boards annually, and the Employee will be entitled to receive
              annually an increase in such amount, if any, as may be determined
              by the Boards.

          (b) Incentive Compensation.  In addition to Employee's Base Salary
              ----------------------                                        
              under Section 4.1(a), the Employee will also be entitled to
              participate in such other bonus, incentive and other executive
              compensation programs as are made available to senior management
              of the Employers from time to time. The bonus amounts which may be
              payable to the Employee pursuant to this Section 4.1(b) is
              referred to herein as "Incentive Compensation".

     4.2  Business Expenses; Memberships.  The Employers specifically agrees to
          ------------------------------                                       
reimburse the Employee for (a) reasonable business (including travel) expenses
incurred by the Employee in the performance of the Employee's duties hereunder,
as approved from time to time by the Board, and (b) the dues and business
related expenditures, including initiation fees, associated with membership in
professional associations which are commensurate with the Employee's position;
provided, however, that the Employee must, as a condition of reimbursement,
submit verification of the nature and amount of such expenses in accordance with
reimbursement policies from time to time adopted by the Employers and in
sufficient detail to comply with rules and regulations promulgated by the
Internal Revenue Service.

     4.3  Vacation.  On a non-cumulative basis, the Employee will be entitled to
          --------                                                              
vacation in each year of this Agreement in accordance with the Bank's vacation
policy as then in effect, during which the Employee's Base Salary will be paid
in full.

     4.4  Benefits.  In addition to the Base Salary and Incentive Compensation,
          --------                                                             
the Employee will be entitled to such benefits as may be available from time to
time for executives of the Employers similarly situated to the Employee.  All
such benefits will be awarded and administered

                                      -9-
<PAGE>
 
in accordance with the Employers' standard policies and practices. Such benefits
may include, by way of example only, profit-sharing plans, retirement, life and
disability insurance benefits and such other benefits as the Employers deems
appropriate.

     4.5  Withholding.  The Employers may deduct from each payment of
          -----------                                                
compensation hereunder all amounts required to be deducted and withheld in
accordance with applicable federal and state income, FICA and other withholding
requirements.

5.   COMPANY INFORMATION.
     ------------------- 

     5.1  Ownership of Information.   All Company Information received or
          ------------------------                                       
developed by the Employee while employed by the Employers will remain the sole
and exclusive property of the Employers.

     5.2  Obligations of the Employee.  The Employee agrees (a) to hold Company
          ---------------------------                                          
Information in strictest confidence, and (b) not to use, duplicate, reproduce,
distribute, disclose or otherwise disseminate Company Information or any
physical embodiments thereof and may in no event take any action causing or fail
to take any action necessary in order to prevent any Company Information from
losing its character or ceasing to qualify as Confidential Information or a
Trade Secret.  In the event that the Employee is required by law to disclose any
Company Information, the Employee will not make such disclosure unless (and then
only to the extent that) the Employee has been advised by independent legal
counsel that such disclosure is required by law and then only after prior
written notice is given to the Employers when the Employee becomes aware that
such disclosure has been requested and is required by law.  This Section 5 will
survive the termination of this Agreement with respect to Confidential
Information for so long as it remains Confidential Information, but for no
longer than three (3) years following termination of this Agreement, and this
Section 5 will survive termination of this Agreement with respect to Trade
Secrets for so long as is permitted by the then-current Georgia Trade Secrets
Act of 1990, O.C.G.A. (S)(S) 10-1-760 through10-1-767.

     5.3  Delivery upon Request or Termination.  Upon request by the Employers,
          ------------------------------------                                 
and in any event upon termination of employment with the Employers, the Employee
will promptly deliver to the Employers all property belonging to the Employers,
including without limitation all Company Information then in the Employee's
possession or control.

6.   NON-COMPETITION.  The Employee agrees that during the Term hereunder and,
     ---------------                                                          
in the event of the Employee's termination of employment for any reason,
thereafter for a period equal to the greater of (a) twelve (12) months; or (b)
the period during which the Employee is to be paid monthly termination payments,
if any, in accordance with Section 3.7 hereof, the Employee will not (except on
behalf of or with the prior written consent of the Employers), within the Area,
either directly or indirectly, on the Employee's own behalf or in the service or
on behalf of others, as a principal, partner, officer, director, manager,
supervisor, administrator, consultant, executive employee or in any other
capacity which involves duties and responsibilities similar to those

                                      -10-
<PAGE>
 
undertaken for the Employers, engage in any business which is the same as or
essentially the same as the Business of the Employers.

7.   NON-SOLICITATION OF CUSTOMERS.  The Employee agrees that during the Term
     -----------------------------                                           
hereunder and, in the event of the Employee's termination of employment for any
reason, thereafter for a period equal to the greater of (a) twelve (12) months;
or (b) the period during which the Employee is to be paid monthly termination
payments, if any, in accordance with Section 3.7 hereof, the Employee will not
(except on behalf of or with the prior written consent of the Employers), within
the Area, on the Employee's own behalf or in the service or on behalf of others,
solicit, divert or appropriate or attempt to solicit, divert or appropriate,
directly or by assisting others, any business from any of the Employers'
customers, including actively sought prospective customers, with whom the
Employee has or had material contact during the last two (2) years of the
Employee's employment, for purposes of providing products or services that are

competitive with those provided by the Employers.

8.   NON-SOLICITATION OF EMPLOYEES.  The Employee agrees that during the Term
     -----------------------------                                           
hereunder and, in the event of the Employee's termination of employment for any
reason, thereafter for a period equal to the greater of (a) twelve (12) months;
or (b) the period during which the Employee is to be paid monthly termination
payments, if any, in accordance with Section 3.7 hereof, the Employee will not,
within the Area, on the Employee's own behalf or in the service or on behalf of
others, solicit, recruit or hire away or attempt to solicit, recruit or hire
away, directly or by assisting others, any employee of the Employers or its
Affiliates, whether or not such employee is a full-time employee or a temporary
employee of the Employers or its Affiliates and whether or not such employment
is pursuant to written agreement and whether or not such employment is for a
determined period or is at will.

9.   REMEDIES.  The Employee agrees that the covenants contained in Sections 5
     --------                                                                 
through 8 of this Agreement are of the essence of this Agreement; agrees that
each of the covenants is reasonable and necessary to protect the business,
interests and properties of the Employers; represents that his experience and
abilities are such that the existence or enforcement of these covenants will not
prevent him from earning an adequate livelihood and/or will not cause an undue
burden to himself or his family; and agrees that irreparable loss and damage
will be suffered by the Employers should the Employee breach any of the
covenants.  Therefore, the Employee agrees and consents that, in addition to all
the remedies provided by law or in equity, the Employers will be entitled to a
temporary restraining order and temporary and permanent injunctions to prevent a
breach or contemplated breach of any of the covenants.  The Employers and the
Employee agree that all remedies available to the Employers or the Employee, as
applicable, will be cumulative.

10.  SEVERABILITY.  The parties agree that each of the provisions included in
     ------------                                                            
this Agreement is separate, distinct and severable from the other provisions of
this Agreement and that the invalidity or unenforceability of any Agreement
provision will not affect the validity or enforceability of any other provision
of this Agreement.  Further, if any provision of this Agreement is ruled invalid
or unenforceable by a court of competent jurisdiction because of a conflict
between the provision and

                                      -11-
<PAGE>
 
any applicable law or public policy, the provision will be redrawn to make the
provision consistent with and valid and enforceable under the law or public
policy.

11.  NO SET-OFF BY THE EMPLOYEE.  The existence of any claim, demand, action or
     --------------------------                                                
cause of action by the Employee against the Employers, or any Affiliate of the
Employers, whether predicated upon this Agreement or otherwise, will not
constitute a defense to the enforcement by the Employers of any of its rights
hereunder.

12.  NOTICE.  All notices and other communications required or permitted under
     ------                                                                   
     this Agreement will be in writing and, if mailed by prepaid first-class
     mail or certified mail, return receipt requested, will be deemed to have
     been received on the earlier of the date shown on the receipt or three (3)
     business days after the postmarked date thereof.  In addition, notices
     hereunder may be delivered by hand, facsimile transmission or overnight
     courier, in which event the notice will be deemed effective when delivered
     or transmitted.  All notices and other communications under this Agreement
     must be given to the parties hereto at the following addresses:

     (i)  If to the Employers, to it at:

          8458 Campbellton Street
          Douglasville, Georgia 30134-1803
          Attn: Chairman, Compensation Committee

     (ii) If to the Employee, to the Employee at:

          442 Capitol Street
          Alexander City, Alabama  35010

13.  ASSIGNMENT.  Neither party hereto may assign or delegate this Agreement or
     ----------                                                                
any of its rights and obligations hereunder without the written consent of the
other party hereto.

14.  WAIVER.  A waiver by the Employers of any breach of this Agreement by the
     ------                                                                   
Employee will not be effective unless in writing, and no waiver will operate or
be construed as a waiver of the same or another breach on a subsequent occasion.

15.  ARBITRATION.  Any controversy or claim arising out of or relating to this
     -----------                                                              
Agreement, or the breach thereof, will be settled by binding arbitration in
accordance with the Commercial Arbitration Rules of the American Arbitration
Association.  The decision of the arbitration panel will be final and binding on
the parties, and judgment upon the award rendered by the arbitration panel may
be entered by any court having jurisdiction thereof.

16.  ATTORNEYS' FEES.  In the event that the parties have complied with this
     ---------------                                                         
Agreement with respect to arbitration of disputes and litigation ensues between
the parties concerning the

                                      -12-
<PAGE>
 
enforcement of an arbitration award and the Employee must employ separate legal
counsel, the Employers shall advance to the Employee, within thirty (30) days
after receiving copies of invoices submitted by Employee, any and all reasonable
attorneys' fees and expenses incurred with preparing, investigating and
litigating such action, proceeding or suit. The Employee must reimburse the
Employers for any and all advances that exceed the first $5,000 advanced to the
Employee for such legal expenses only if and to the extent that a final decision
by a court of competent jurisdiction has determined that the Employee is not
entitled to receive any amounts due or to enforce any of the rights under this
Agreement.

17.  APPLICABLE LAW.  This Agreement will be construed and enforced under and in
     --------------                                                             
accordance with the laws of the State of Georgia.  The parties agree that any
appropriate state court located in Douglas County, Georgia, will have
jurisdiction of any case or controversy arising under or in connection with this
Agreement and will be a proper forum in which to adjudicate such case or
controversy.  The parties consent to the jurisdiction of such courts.

18.  INTERPRETATION.  Words importing the singular form shall include the plural
     --------------                                                             
and vice versa.  The terms "herein", "hereunder", "hereby", "hereto", "hereof"
and any similar terms refer to this Agreement.  Any captions, titles or headings
preceding the text of any article, section or subsection herein are solely for
convenience of reference and will not constitute part of this Agreement or
affect its meaning, construction or effect.

19.  ENTIRE AGREEMENT.  Except for any rights the Employee may have under any
     ----------------                                                        
employee benefit plans maintained by the Employers for employees generally and
any rights the Employee may have under the First Deposit Bancshares, Inc. 1999
Stock Option and Incentive Plan and the First Deposit Bancshares, Inc.
Management Recognition Plan, this Agreement embodies the entire and final
agreement of the parties on the subject matter stated in the Agreement.  No
amendment or modification of this Agreement will be valid or binding upon the
Employers or the Employee unless made in writing and signed by both parties.
All prior understandings and agreements relating to the subject matter of this
Agreement are hereby expressly terminated.

20.  RIGHTS OF THIRD PARTIES.  Nothing herein expressed is intended to or will
     -----------------------                                                  
be construed to confer upon or give to any person, firm or other entity, other
than the parties hereto and their permitted assigns, any rights or remedies
under or by reason of this Agreement.

21.  SURVIVAL.  The obligations of the Employee pursuant to Sections 5, 6, 7, 8
     --------                                                                  
and 9 will survive the termination of the employment of the Employee hereunder
for the period designated under each of those respective sections.

22.  JOINT AND SEVERAL.  The obligation of the Bank and the Holding Company to
     -----------------                                                        
Employee hereunder will be joint and several.

                                      -13-
<PAGE>
 
     IN WITNESS WHEREOF, the Employers and the Employee have executed and
delivered this Agreement as of the date first shown above.

                         THE EMPLOYERS:

                         DOUGLAS FEDERAL BANK, FSB


                         By:_________________________________________________
                              Name:__________________________________________
                              Title:_________________________________________



                         FIRST DEPOSIT BANCSHARES, INC.


                         By:_________________________________________________
                              Name:__________________________________________
                              Title:_________________________________________



                         THE EMPLOYEE:



                         ____________________________________________________

                                      -14-

<PAGE>
 
                                 EXHIBIT 10.8

                             EMPLOYMENT AGREEMENT


     THIS AGREEMENT is made as of the 17/th/ day of June, 1999, between Douglas
Federal Bank, FSB (the "Bank"), a federal savings bank chartered by the United
States, and First Deposit Bancshares, Inc. (the "Holding Company"), the holding
company of the Bank (the Bank and the Holding Company shall collectively be
referred to as the "Employers"), and PATRICIA OWEN, a resident of the State of
Georgia (the "Employee").

                               R E C I T A L S :

     The Employers desire to employ the Employee as Vice President and Corporate
Secretary of the Bank and as Secretary of the Holding Company and the Employee
desires to accept such employment.

     In consideration of the above premises and the mutual agreements
hereinafter set forth, and other true and valuable consideration, the receipt of
which is hereby acknowledged, the parties hereby agree as follows:

1.   DEFINITIONS.  Whenever used in this Agreement, the following terms and
     -----------                                                           
their variant forms will have the meaning set forth below:

     1.1  "Agreement" means this Agreement and any exhibits incorporated herein
together with any amendments hereto made in the manner described in this
Agreement.

     1.2  "Affiliate"  means any business entity which controls, is controlled
by, or is under common control with the Holding Company or the Bank.

     1.3  "Area" means the geographic area within a radius of 20 miles of any
existing office or facility maintained by the Employers.  It is the express
intent of the parties that the Area as defined herein is the area where the
Employee performs or performed services on behalf of the Employers under this
Agreement as of, or within a reasonable time prior to, the termination of the
Employee's employment hereunder.

     1.4  "Boards" means the boards of directors of the Employers.

     1.5  "Business of the Employers" means the business conducted by the
Employers, which, in the case of the Bank, is community banking and, in the case
of the Holding Company, is acting as a bank holding company.
<PAGE>
 
     1.6  "Cause" means, any of the following events or conduct preceding a
termination of employment initiated by the Employers:

          (a) any act that constitutes, on the part of the Employee, fraud,
              dishonesty, bad faith or a felony toward the Employers;

          (b) the willful violation by the Employee of any law, rule or
              regulation (other than traffic violations or similar offenses) or
              final cease-and-desist order;

          (c) the Employee's entering into any transaction or contractual
              relationship with any third party or diverting any business
              opportunity from the Employers (other than on behalf of the
              Employers or with the prior written consent of the Board) or the
              Employee's breach of any other fiduciary duty involving personal
              profit; provided, however, that in the case of this subsection
              (c), such conduct will not constitute Cause unless the Board
              delivers to the Employee notice setting forth (1) the conduct
              deemed to qualify as Cause, (2) reasonable remedial action that
              might remedy such objection, and (3) a reasonable time (not less
              than thirty (30) days) within which the Employee may take such
              remedial action, and the Employee has not taken the specified
              remedial action with the specified reasonable time;

          (d) the Employee breaches the covenants contained in Sections 5, 6, 7
              or 8 hereof;

          (e) conduct by the Employee that results in removal from the
              Employee's position as an officer or employee of the Employers
              pursuant to a written order by any regulatory agency with
              authority or jurisdiction over the Employers, including, without
              limitation, the removal or prohibition from being involved in the
              affairs of the Employers by an order issued under Section 8(e)(3)
              or (g)(1) of the Federal Deposit Insurance Act;

          (f) immoderate use or addiction to alcohol or any controlled substance
              to the visible and perceptive detriment to the performance of the
              Employee's duties, responsibilities and representation of the Bank
              in the community or the failure of the Employee to act in a moral
              and upright manner consistent with generally accepted standards
              applicable to other persons in Douglas County, Georgia, occupying
              similar positions of employment; provided, however, that in the
              case of this subsection (f), such conduct will not constitute
              Cause unless either Board delivers to the Employee notice setting
              forth (1) the conduct deemed to qualify as Cause, (2) reasonable
              remedial action that might remedy such objection, and (3) a
              reasonable time (not less than thirty (30) days) within which the
              Employee may take such remedial action, and the

                                      -2-
<PAGE>
 
              Employee has not taken the specified remedial action with the
              specified reasonable time;

          (g) the Employee's incompetence, willful misconduct or material breach
              of this Agreement.

     1.7  "Company Information" means Confidential Information and Trade
Secrets.

     1.8  "Confidential Information" means data and information relating to the
Business of the Employers (which does not rise to the status of a Trade Secret)
which is or has been disclosed to the Employee or of which the Employee became
aware as a consequence of or through the Employee's relationship to the
Employers and which has value to the Employers and is not generally known to its
competitors.  Confidential Information does not include any data or information
that has been voluntarily disclosed to the public by the Employers (except where
such public disclosure has been made by the Employee without authorization) or
that has been independently developed and disclosed by others, or that otherwise
enters the public domain through lawful means.

     1.9  "Change in Control" means any one of the following events first to
occur after the completion of the initial public offering of the common stock of
the Holding Company:

          (a) the acquisition by any person or persons acting in concert of the
              then outstanding voting securities of either the Bank or the
              Holding Company, if, after the transaction, the acquiring person
              (or persons) owns, controls or holds with power to vote twenty-
              five percent (25%) or more of any class of voting securities of
              the Bank or the Holding Company, as the case may be, or such other
              transaction as may be described under 12 C.F.R. Section
              225.41(b)(1) or any successor thereto;

          (b) within any twelve-month period (beginning on or after the
              Effective Date) the persons who were directors of either the Bank
              or the Holding Company immediately before the beginning of such
              twelve-month period (the "Incumbent Directors") cease to
              constitute at least a majority of such board of directors;
              provided that any director who was not a director as of the
              Effective Date will be deemed to be an Incumbent Director if that
              director was elected to such board of directors by, or on the
              recommendation of or with the approval of, at least two-thirds of
              the directors who then qualified as Incumbent Directors; and
              provided further that no director whose initial assumption of
              office is in connection with an actual or threatened election
              contest (as such terms are used in Rule 14a-11 of Regulation 14A
              promulgated under the Securities Exchange Act of 1934) relating to
              the election of directors will be deemed to be an Incumbent
              Director;

                                      -3-
<PAGE>
 
          (c) the approval by the stockholders of either the Bank or the Holding
              Company of a reorganization, merger or consolidation, with respect
              to which persons who were the stockholders of either the Bank or
              the Holding Company, as the case may be, immediately prior to such
              reorganization, merger or consolidation do not, immediately
              thereafter, own more than fifty percent (50%) of the combined
              voting power entitled to vote in the election of directors of the
              reorganized, merged or consolidated company's then outstanding
              voting securities; or

          (d) the sale, transfer or assignment of all or substantially all of
              the assets of the Holding Company or the Bank to any third party.

     1.10 "Effective Date" means July 1, 1999.

     1.11 "Good Reason" means, any of the following events or conduct preceding
a termination of employment initiated by the Employee:

          (a) a material diminution in the powers, responsibilities or duties of
              the Employee hereunder;

          (b) the failure of the board of directors of the Bank to elect the
              Employee as Vice President and Corporate Secretary of the Bank or
              the failure of the board of directors of the Holding Company to
              elect the Employee as Secretary of the Holding Company;

          (c) a material breach of the terms of this Agreement by the Employers;
              or

          (d) the failure of the Boards to nominate the Employee for re-election
              following expiration of each of the Employee's terms of service on
              the Boards that arise during the Term (as defined below).

provided, however, that no termination of employment which is triggered by any
conduct or event described in this Section 1.11 shall not constitute a
termination of employment for Good Reason unless the Employee has first provided
the Employers with the opportunity to cure the event or conduct by giving the
Employers a written notice describing in sufficient detail the Employee's belief
that a Good Reason exists and the Employee defers resigning until the expiration
of a thirty (30) day cure period, beginning with the date such notice is
received by the Employers.

     1.12 "Permanent Disability" means the total inability of the Employee to
perform the Employee's duties under this Agreement for a period of ninety (90)
consecutive days as certified by a physician chosen by the Employers and
reasonably acceptable to the Employee.

                                      -4-
<PAGE>
 
     1.13   "Trade Secrets" means information including, but not limited to,
technical or nontechnical data, formulas, patterns, compilations, programs,
devices, methods, techniques, drawings, processes, financial data, financial
plans, product plans or lists of actual or potential customers or suppliers
which:

          (a)  derives economic value, actual or potential, from not being
               generally known to, and not being readily ascertainable by proper
               means by, other persons who can obtain economic value from its
               disclosure or use; and

          (b)  is the subject of efforts that are reasonable under the
               circumstances to maintain its secrecy.

2.   DUTIES.
     ------ 

     2.1  The Employee is employed as Vice President and Corporate Secretary of
the Bank and as Secretary of the Holding Company, subject to the direction of
the Board or its designee, must perform and discharge well and faithfully the
duties which may be assigned to her from time to time by the Employers in
connection with the conduct of its business.  The duties and responsibilities of
the Employee shall be those customarily applicable to similarly situated
executives of community banks and bank holding companies.


     2.2  In addition to the duties and responsibilities generally or
specifically assigned to the Employee pursuant to Section 2.1 hereof, the
Employee must:

          (a)  devote substantially all of the Employee's time, energy and skill
               during regular business hours to the performance of the duties of
               the Employee's employment (reasonable vacations and reasonable
               absences due to illness excepted) and faithfully and
               industriously perform such duties;

          (b)  diligently follow and implement all management policies and
               decisions communicated to her by the Boards; and

          (c)  timely prepare and forward to the Boards all reports and
               accounting as may be requested of the Employee.

     2.3  Without the approval of the Boards, the Employee must devote the
Employee's entire business time, attention and energies to the Business of the
Employers and must not, during the term of this Agreement, be engaged (whether
or not during normal business hours) in any other business or professional
activity, whether or not such activity is pursued for gain, profit or other
pecuniary advantage; but this will not be construed as preventing the Employee
from:

                                      -5-
<PAGE>
 
          (a)  investing the Employee's personal assets in businesses which are
               not in competition with the Business of the Employers and which
               will not require any services on the part of the Employee in
               their operation or affairs and in which the Employee's
               participation is solely that of an investor;

          (b)  purchasing securities in any corporation whose securities are
               regularly traded provided that such purchase will not result in
               her collectively owning beneficially at any time five percent
               (5%) or more of the equity securities of any business in
               competition with the Business of the Employers; and

          (c)  participating in civic and professional affairs and organizations
               and conferences, preparing or publishing papers or books or
               teaching so long as the Boards approve of such activities prior
               to the Employee's engaging in them.

3.   TERM AND TERMINATION.
     -------------------- 

     3.1  Term.  The term of this Agreement will initially be set at three (3)
          ----                                                                
years; provided, however, that, subject to review and approval by the Boards,
this Agreement may be extended for an additional twelve (12) months upon written
agreement of the Employers and the Employee thirty (30) days before the end of
the original three-year term (as so calculated, the "Term").

     3.2  Termination.  The employment of the Employee under this Agreement may
          -----------                                                          
be terminated prior to the expiration of the Term only as follows, subject to
the conditions set forth below:

          3.2.1     By the Employers:

               (a)  for Cause at any time, upon written notice to the Employee,
                    in which event the Employers will have no further obligation
                    to the Employee except for the payment of any amounts due
                    and owing under Section 4 on the effective date of the
                    termination; or

               (b)  without Cause or upon the Permanent Disability of Employee
                    at any time, provided that the Employers gives the Employee
                    sixty (60) days' prior written notice of its intent to
                    terminate, in which event the Employers will be required to
                    make the termination payments under Section 3.7.

          3.2.2     By the Employee:

                                      -6-
<PAGE>
 
               (a)  for Good Reason at any time, in which event the Employers
                    will be required to make the termination payments under
                    Section 3.7; or

               (b)  without Good Reason or upon the Permanent Disability of the
                    Employee, provided that the Employee gives the Employers
                    sixty (60) days' prior written notice of the Employee's
                    intent to terminate, in which event the Employers will have
                    no further obligation to the Employee, except for the
                    payment of any amounts due and owing under Section 4 through
                    the effective date of the termination.

        3.2.3  By the Employee within six (6) months following a Change in
               Control; provided that the Employee gives at least thirty (30)
               days' prior written notice to the Employers of the Employee's
               intention to terminate this Agreement with such resignation to be
               effective immediately, in which event the Employers will be
               required to make a termination payment under Section 3.7.

        3.2.4  At any time upon mutual, written agreement of the parties, in
               which event the Employers will have no further obligation to the
               Employee, except for the payment of any amounts due and owing
               under Section 4 through the effective date of termination unless
               otherwise set forth in the written agreement.

        3.2.5  Immediately upon the Employee's death, in which event the
               Employers will have no further obligation to the Employee except
               for the payment of any amounts due and owing under Section 4 on
               the effective date of termination.

     3.3  Effect of Termination.  Termination of the employment of the Employee
          ---------------------                                                
pursuant to Section 3.2 will be without prejudice to any right or claim which
may have previously accrued hereunder to either the Employee or the Employers
and will not terminate, alter, supersede or otherwise affect the terms and
covenants and the rights and duties prescribed in this Agreement.

     3.4  Suspension With Pay.  Nothing contained herein will preclude the
          -------------------                                             
Employers from releasing the Employee of the Employee's normal duties and
suspending Employee, with pay, during the pendency of any investigation or
examination to determine whether or not Cause exists for termination of the
Employee.

     3.5  Suspension Without Pay.  If the Employee is suspended and/or
          ----------------------                                      
temporarily prohibited from participating in the conduct of the Employers'
affairs by a notice served under Section 8(e)(3) or (g)(1) of the Federal
Deposit Insurance Act, the Employers' obligations under this Agreement will be
suspended as of the date of service thereof, unless stayed by appropriate
proceedings.  If the charges in such notice are dismissed, the Employers may in
its discretion:

          (a)  pay the Employee all or part of the compensation withheld while
               its contract obligations were suspended; and/or

                                      -7-
<PAGE>
 
          (b)  reinstate (in whole or in part) any of its obligations which were
               suspended.

     3.6  Other Regulatory Requirements.  If the Bank is in default, as defined
          -----------------------------                                        
in Section (3)(x)(1) of the Federal Deposit Insurance Act, all obligations under
this Agreement will terminate as the date of such default, but no vested rights
of the Employee will be affected.  Further, all obligations under this Agreement
will be terminated, except to the extent determined that continuation of the
Agreement is necessary for the continued operation of the Bank:

          (a)  by the Director of the Office of Thrift Supervision (the
               "Director") or his or her designee, at the time the FDIC enters
               into an agreement to provide assistance to or on behalf of the
               Bank under the authority of the Federal Deposit Insurance Act; or

          (b)  by the Director or his or her designee, at the time the Director
               or his or her designee approves a supervisory merger to resolve
               problems relating to the operation of the Bank or when the Bank
               is determined by the Director to be in an unsafe or unsound
               condition.

     Any rights of the Employee already accrued under this Agreement, however,
will not be affected by such action.

     3.7  Termination Payments.  In the event this Agreement is terminated by
          --------------------                                               
the Employers pursuant to Section 3.2.1(b) or by the Employee pursuant to
Sections 3.2.2(a) or 3.2.3, then commencing with the first payroll date
immediately following the effective date of such termination, the Employers will
pay to the Employee as severance pay and liquidated damages an amount equal to
the Average Monthly Compensation (as defined below) for a period equal to the
remaining Term. Any amounts payable pursuant to this Section 3.7 will be paid at
the same frequency as the Employee's then Base Salary (as defined in Section
4.1(a)) is paid.  As used herein, the term "Average Monthly Compensation" means
the quotient determined by dividing (a) the greater of (i) the Employee's then
Base Salary, or (ii) the highest average of Base Salary and Incentive
Compensation as described in Section 4.1(b) occurring in the most recent three
(3) consecutive twelve-month periods during which the Employee was employed by
the Employers (or if the Employers has been employed for fewer periods, such
lesser number of periods) immediately prior to the effective date of the
Agreement's termination, by (b) twelve (12).

     Notwithstanding any other provisions to this Agreement to the contrary, if
the aggregate of the payments provided for in this Agreement and other payments
and benefits which the Employee has the right to receive from the Employers (the
"Total Payments") would constitute a "parachute payment", as defined in Section
280G(b)(2) of the Internal Revenue Code, the Employee shall receive the Total
Payments unless (x) the after-tax amount that would be retained by the Employee
(after taking into account all federal, state and local income taxes payable by
the Employee and the amount of any excise taxes payable by the Employee under
Section 4999 of the Internal Revenue Code that would be payable by the Employee
(the "Excise Taxes")) if the Employee were to receive 

                                      -8-
<PAGE>
 
the Total Payments has a lesser aggregate value than (y) the after-tax amount
that would be retained by the Employee (after taking into account all federal,
state and local income taxes payable by the Employee) if the Employee were to
receive the Total Payments reduced to the largest amount as would result in no
portion of the Total Payments being subject to Excise Taxes (the "Reduced
Payments"), in which case the Employee shall be entitled only to the Reduced
Payments. If the Employee is to receive the Reduced Payments, the Employee shall
be entitled to determine which of the Total Payments, and the relative portions
of each, are to be reduced.

4.   COMPENSATION AND BENEFITS.
     ------------------------- 

     4.1  Compensation.  The Employee will receive the following salary and
          ------------                                                     
benefits:

          (a)  Base Salary.  During the Term, the Employee will receive from
               -----------                                                  
               Employers a base salary at the rate of $46,900 per annum, payable
               in substantially equal installments in accordance with the Bank's
               regular payroll practices ("Base Salary"). The Employee's Base
               Salary shall be allocated among and be reflected upon the books
               and records of the Bank and the Holding Company as determined by
               the Boards. The Employee's Base Salary will be reviewed by the
               Boards annually, and the Employee will be entitled to receive
               annually an increase in such amount, if any, as may be determined
               by the Boards.

          (b)  Incentive Compensation.  In addition to Employee's Base Salary
               ----------------------                                        
               under Section 4.1(a), the Employee will also be entitled to
               participate in such other bonus, incentive and other executive
               compensation programs as are made available to senior management
               of the Employers from time to time. The bonus amounts which may
               be payable to the Employee pursuant to this Section 4.1(b) is
               referred to herein as "Incentive Compensation".

     4.2  Business Expenses; Memberships.  The Employers specifically agrees to
          ------------------------------                                       
reimburse the Employee for (a) reasonable business (including travel) expenses
incurred by the Employee in the performance of the Employee's duties hereunder,
as approved from time to time by the Board, and (b) the dues and business
related expenditures, including initiation fees, associated with membership in
professional associations which are commensurate with the Employee's position;
provided, however, that the Employee must, as a condition of reimbursement,
submit verification of the nature and amount of such expenses in accordance with
reimbursement policies from time to time adopted by the Employers and in
sufficient detail to comply with rules and regulations promulgated by the
Internal Revenue Service.

     4.3  Vacation.  On a non-cumulative basis, the Employee will be entitled to
          --------                                                              
vacation in each year of this Agreement in accordance with the Bank's vacation
policy as then in effect, during which the Employee's Base Salary will be paid
in full.

                                      -9-
<PAGE>
 
     4.4  Benefits.  In addition to the Base Salary and Incentive Compensation,
          --------                                                             
the Employee will be entitled to such benefits as may be available from time to
time for executives of the Employers similarly situated to the Employee.  All
such benefits will be awarded and administered in accordance with the Employers'
standard policies and practices.  Such benefits may include, by way of example
only, profit-sharing plans, retirement, life and disability insurance benefits
and such other benefits as the Employers deems appropriate.

     4.5  Withholding.  The Employers may deduct from each payment of
          -----------                                                
compensation hereunder all amounts required to be deducted and withheld in
accordance with applicable federal and state income, FICA and other withholding
requirements.

5.   COMPANY INFORMATION.
     ------------------- 

     5.1  Ownership of Information.   All Company Information received or
          ------------------------                                       
developed by the Employee while employed by the Employers will remain the sole
and exclusive property of the Employers.

     5.2  Obligations of the Employee.  The Employee agrees (a) to hold Company
          ---------------------------                                          
Information in strictest confidence, and (b) not to use, duplicate, reproduce,
distribute, disclose or otherwise disseminate Company Information or any
physical embodiments thereof and may in no event take any action causing or fail
to take any action necessary in order to prevent any Company Information from
losing its character or ceasing to qualify as Confidential Information or a
Trade Secret.  In the event that the Employee is required by law to disclose any
Company Information, the Employee will not make such disclosure unless (and then
only to the extent that) the Employee has been advised by independent legal
counsel that such disclosure is required by law and then only after prior
written notice is given to the Employers when the Employee becomes aware that
such disclosure has been requested and is required by law.  This Section 5 will
survive the termination of this Agreement with respect to Confidential
Information for so long as it remains Confidential Information, but for no
longer than three (3) years following termination of this Agreement, and this
Section 5 will survive termination of this Agreement with respect to Trade
Secrets for so long as is permitted by the then-current Georgia Trade Secrets
Act of 1990, O.C.G.A. (S)(S) 10-1-760 through10-1-767.

     5.3  Delivery upon Request or Termination.  Upon request by the Employers,
          ------------------------------------                                 
and in any event upon termination of employment with the Employers, the Employee
will promptly deliver to the Employers all property belonging to the Employers,
including without limitation all Company Information then in the Employee's
possession or control.

6.   NON-COMPETITION.  The Employee agrees that during the Term hereunder and,
     ---------------                                                          
in the event of the Employee's termination of employment for any reason,
thereafter for a period equal to the greater of (a) twelve (12) months; or (b)
the period during which the Employee is to be paid monthly termination payments,
if any, in accordance with Section 3.7 hereof, the Employee will not (except on
behalf of or with the prior written consent of the Employers), within the Area,
either directly or indirectly, on the Employee's own behalf or in the service or
on behalf of others, as a 

                                     -10-
<PAGE>
 
principal, partner, officer, director, manager, supervisor, administrator,
consultant, executive employee or in any other capacity which involves duties
and responsibilities similar to those undertaken for the Employers, engage in
any business which is the same as or essentially the same as the Business of the
Employers.

7.   NON-SOLICITATION OF CUSTOMERS.  The Employee agrees that during the Term
     -----------------------------                                           
hereunder and, in the event of the Employee's termination of employment for any
reason, thereafter for a period equal to the greater of (a) twelve (12) months;
or (b) the period during which the Employee is to be paid monthly termination
payments, if any, in accordance with Section 3.7 hereof, the Employee will not
(except on behalf of or with the prior written consent of the Employers), within
the Area, on the Employee's own behalf or in the service or on behalf of others,
solicit, divert or appropriate or attempt to solicit, divert or appropriate,
directly or by assisting others, any business from any of the Employers'
customers, including actively sought prospective customers, with whom the
Employee has or had material contact during the last two (2) years of the
Employee's employment, for purposes of providing products or services that are
competitive with those provided by the Employers.

8.   NON-SOLICITATION OF EMPLOYEES.  The Employee agrees that during the Term
     -----------------------------                                           
hereunder and, in the event of the Employee's termination of employment for any
reason, thereafter for a period equal to the greater of (a) twelve (12) months;
or (b) the period during which the Employee is to be paid monthly termination
payments, if any, in accordance with Section 3.7 hereof, the Employee will not,
within the Area, on the Employee's own behalf or in the service or on behalf of
others, solicit, recruit or hire away or attempt to solicit, recruit or hire
away, directly or by assisting others, any employee of the Employers or its
Affiliates, whether or not such employee is a full-time employee or a temporary
employee of the Employers or its Affiliates and whether or not such employment
is pursuant to written agreement and whether or not such employment is for a
determined period or is at will.

9.   REMEDIES.  The Employee agrees that the covenants contained in Sections 5
     --------                                                                 
through 8 of this Agreement are of the essence of this Agreement; agrees that
each of the covenants is reasonable and necessary to protect the business,
interests and properties of the Employers; represents that her experience and
abilities are such that the existence or enforcement of these covenants will not
prevent her from earning an adequate livelihood and/or will not cause an undue
burden to herself or her family; and agrees that irreparable loss and damage
will be suffered by the Employers should the Employee breach any of the
covenants.  Therefore, the Employee agrees and consents that, in addition to all
the remedies provided by law or in equity, the Employers will be entitled to a
temporary restraining order and temporary and permanent injunctions to prevent a
breach or contemplated breach of any of the covenants.  The Employers and the
Employee agree that all remedies available to the Employers or the Employee, as
applicable, will be cumulative.

10.  SEVERABILITY.  The parties agree that each of the provisions included in
     ------------                                                            
this Agreement is separate, distinct and severable from the other provisions of
this Agreement and that the invalidity or unenforceability of any Agreement
provision will not affect the validity or enforceability of any

                                     -11-
<PAGE>
 
other provision of this Agreement. Further, if any provision of this Agreement
is ruled invalid or unenforceable by a court of competent jurisdiction because
of a conflict between the provision and any applicable law or public policy, the
provision will be redrawn to make the provision consistent with and valid and
enforceable under the law or public policy.

11.  NO SET-OFF BY THE EMPLOYEE.  The existence of any claim, demand, action or
     --------------------------                                                
cause of action by the Employee against the Employers, or any Affiliate of the
Employers, whether predicated upon this Agreement or otherwise, will not
constitute a defense to the enforcement by the Employers of any of its rights
hereunder.

12.  NOTICE.  All notices and other communications required or permitted under
     ------                                                                   
     this Agreement will be in writing and, if mailed by prepaid first-class
     mail or certified mail, return receipt requested, will be deemed to have
     been received on the earlier of the date shown on the receipt or three (3)
     business days after the postmarked date thereof.  In addition, notices
     hereunder may be delivered by hand, facsimile transmission or overnight
     courier, in which event the notice will be deemed effective when delivered
     or transmitted.  All notices and other communications under this Agreement
     must be given to the parties hereto at the following addresses:

     (i)  If to the Employers, to it at:

          8458 Campbellton Street
          Douglasville, Georgia 30134-1803
          Attn: Chairman, Compensation Committee

     (ii) If to the Employee, to the Employee at:

          455 Oak Mountain Road
          Carrollton, Georgia  30116-9025


13.  ASSIGNMENT.  Neither party hereto may assign or delegate this Agreement or
     ----------                                                                
any of its rights and obligations hereunder without the written consent of the
other party hereto.

14.  WAIVER.  A waiver by the Employers of any breach of this Agreement by the
     ------                                                                   
Employee will not be effective unless in writing, and no waiver will operate or
be construed as a waiver of the same or another breach on a subsequent occasion.

15.  ARBITRATION.  Any controversy or claim arising out of or relating to this
     -----------                                                              
Agreement, or the breach thereof, will be settled by binding arbitration in
accordance with the Commercial Arbitration Rules of the American Arbitration
Association.  The decision of the arbitration panel will be final and binding on
the parties, and judgment upon the award rendered by the arbitration panel may
be entered by any court having jurisdiction thereof.

                                     -12-
<PAGE>
 
16.  ATTORNEYS' FEES.  In the event that the parties have complied with this
     ---------------                                                         
Agreement with respect to arbitration of disputes and litigation ensues between
the parties concerning the enforcement of an arbitration award and the Employee
must employ separate legal counsel, the Employers shall advance to the Employee,
within thirty (30) days after receiving copies of invoices submitted by
Employee, any and all reasonable attorneys' fees and expenses incurred with
preparing, investigating and litigating such action, proceeding or suit.  The
Employee must reimburse the Employers for any and all advances that exceed the
first $5,000 advanced to the Employee for such legal expenses only if and to the
extent that a final decision by a court of competent jurisdiction has determined
that the Employee is not entitled to receive any amounts due or to enforce any
of the rights under this Agreement.

17.  APPLICABLE LAW.  This Agreement will be construed and enforced under and in
     --------------                                                             
accordance with the laws of the State of Georgia.  The parties agree that any
appropriate state court located in Douglas County, Georgia, will have
jurisdiction of any case or controversy arising under or in connection with this
Agreement and will be a proper forum in which to adjudicate such case or
controversy.  The parties consent to the jurisdiction of such courts.

18.  INTERPRETATION.  Words importing the singular form shall include the plural
     --------------                                                             
and vice versa.  The terms "herein", "hereunder", "hereby", "hereto", "hereof"
and any similar terms refer to this Agreement.  Any captions, titles or headings
preceding the text of any article, section or subsection herein are solely for
convenience of reference and will not constitute part of this Agreement or
affect its meaning, construction or effect.

19.  ENTIRE AGREEMENT.  Except for any rights the Employee may have under any
     ----------------                                                        
employee benefit plans maintained by the Employers for employees generally and
any rights the Employee may have under the First Deposit Bancshares, Inc. 1999
Stock Option and Incentive Plan and the First Deposit Bancshares, Inc.
Management Recognition Plan, this Agreement embodies the entire and final
agreement of the parties on the subject matter stated in the Agreement.  No
amendment or modification of this Agreement will be valid or binding upon the
Employers or the Employee unless made in writing and signed by both parties.
All prior understandings and agreements relating to the subject matter of this
Agreement are hereby expressly terminated.

20.  RIGHTS OF THIRD PARTIES.  Nothing herein expressed is intended to or will
     -----------------------                                                  
be construed to confer upon or give to any person, firm or other entity, other
than the parties hereto and their permitted assigns, any rights or remedies
under or by reason of this Agreement.

21.  SURVIVAL.  The obligations of the Employee pursuant to Sections 5, 6, 7, 8
     --------                                                                  
and 9 will survive the termination of the employment of the Employee hereunder
for the period designated under each of those respective sections.

22.  JOINT AND SEVERAL.  The obligation of the Bank and the Holding Company to
     -----------------                                                        
Employee hereunder will be joint and several.

                                     -13-
<PAGE>
 
     IN WITNESS WHEREOF, the Employers and the Employee have executed and
delivered this Agreement as of the date first shown above.

                         THE EMPLOYERS:

                         DOUGLAS FEDERAL BANK, FSB


                         By:_____________________________________________
                              Name:________________________________________
                              Title:_________________________________________



                         FIRST DEPOSIT BANCSHARES, INC.


                         By:_____________________________________________
                              Name:________________________________________
                              Title:_________________________________________



                         THE EMPLOYEE:



                         ________________________________________________



                                     -14-

<PAGE>
 
                      CONSENT OF INDEPENDENT ACCOUNTANTS

        We hereby consent to the use of our report, dated February 12, 1999, 
relating to the consolidated financial statements of Douglas Federal Bank, FSB 
and subsidiary for the two years ended December 31, 1998, included in this
Amendment No. 1 to the Registration Statement on Form SB-2. We also consent to
the reference to our Firm under the caption "Experts" in the Prospectus.

                                          /s/ Mauldin & Jenkins, LLC

Atlanta, Georgia
April 29, 1999


<PAGE>
 
                                 EXHIBIT 99.2

                                   Form PS
                         Office of Thrift Supervision
                   1700 G Street, N.W., Washington, DC 20552
                                Proxy Statement


                 Douglas Federal Bank, a Federal Savings Bank
                            8458 Campbellton Street
                       Douglasville, Georgia 30134-1803


                             Proxy Statement Form

                                Index to Items

Item 1.   Notice of Meeting
Item 2.   Revocability of Proxy
Item 3.   Persons Making Solicitation
Item 4.   Voting Rights and Vote Required for Approval
Item 5.   Directors and Executive Officers
Item 6.   Management Remuneration
Item 7.   Business of the Applicant
Item 8.   Description of the Applicant's Plan of Conversion
Item 9.   Description of Capital Stock
Item 10.  Capitalization
Item 11.  Use of New Capital
Item 12.  New Charter, Bylaws or Other Documents
Item 13.  Other Matters
Item 14.  Financial Statements
Item 15.  Consents of Experts and Reports
Item 16.  Attachments
Item 17.  Recommendation of the Board of Directors
Item 18.  Review of Office of Thrift Supervision Action

     YOUR PROXY, IN THE FORM ENCLOSED, IS SOLICITED BY THE BOARD OF DIRECTORS OF
DOUGLAS FEDERAL BANK FOR USE AT A SPECIAL MEETING OF OUR MEMBERS TO BE HELD ON
JUNE 17, 1999, AND ANY ADJOURNMENT OF THAT MEETING, FOR THE PURPOSES SET FORTH
IN THE FOREGOING NOTICE OF SPECIAL MEETING. YOUR BOARD OF DIRECTORS URGES YOU TO
VOTE FOR THE PLAN OF CONVERSION.
<PAGE>
 
                 DOUGLAS FEDERAL BANK, A FEDERAL SAVINGS BANK
                            8458 Campbellton Street
                       Douglasville, Georgia 30134-1803
                                (770) 942-5108

                     NOTICE OF SPECIAL MEETING OF MEMBERS
                          TO BE HELD ON JULY 17, 1999


     NOTICE IS HEREBY GIVEN that a Special Meeting of Members (the "Special
Meeting") of Douglas Federal Bank, a Federal Savings Bank (the "Bank") will be
held at the main office of the Bank located at 8458 Campbellton Street,
Douglasville, Georgia, on June 17, 1999, at 10:00 a.m. Business to be taken up
at the Special Meeting shall be:

     (1)  To consider and vote upon a Plan of Conversion providing for the
          conversion of the Bank from a federally-chartered mutual savings bank
          to a federal stock savings bank (the "Converted Bank") as a wholly-
          owned subsidiary of First Deposit Bancshares, Inc. (the "Company"), a
          newly organized Georgia corporation formed for the purpose of becoming
          the holding company for the Bank and the related transactions provided
          for in such plan. Adoption of the proposed new Charter and Bylaws of
          the Converted Bank is an integral part of the Plan. Copies of the Plan
          of Conversion and the new Charter and Bylaws for the Converted Bank
          are attached to this Proxy Statement as exhibits. These documents
          provide, among other things, for the termination of voting rights of
          members and their rights to receive any surplus remaining in the event
          of liquidation of the Bank. These rights, except for the rights of
          eligible account holders and supplemental eligible account holders in
          the liquidation account established for their benefit upon completion
          of the conversion, will vest exclusively in the Company as the sole
          holder of the Bank's outstanding capital stock. For further
          information, see "The Conversion" in the accompanying Prospectus.

     (2)  To consider and vote upon any other matters that may lawfully come
          before the Special Meeting.

   Note:  As of the date of mailing of this Notice of Special Meeting of
          Members, the Board of Directors is not aware of any other matters that
          may come before the Special Meeting.

     The members entitled to vote at the Special Meeting shall be those members
of the Bank at the close of business on May 1, 1999, who continue as members
until the Special Meeting and, should the Special Meeting be, from time to time,
adjourned to a later time, until the final adjournment thereof.

                                       2
<PAGE>
 
                              BY ORDER OF THE BOARD OF DIRECTORS


                              ________________________________
                              Patricia Owen, Secretary

___________________, 1999
Douglasville, Georgia


                       _____________________

     YOUR BOARD OF DIRECTORS URGES YOU TO CONSIDER CAREFULLY THIS PROXY MATERIAL
AND, WHETHER OR NOT YOU PLAN TO BE PRESENT IN PERSON AT THE SPECIAL MEETING, TO
FILL IN, DATE, SIGN AND RETURN THE ENCLOSED PROXY CARD(S) AS SOON AS POSSIBLE TO
ASSURE THAT YOUR VOTES WILL BE COUNTED. THIS WILL NOT PREVENT YOU FROM VOTING IN
PERSON IF YOU ATTEND THE SPECIAL MEETING.

     YOUR VOTE IS VERY IMPORTANT. A FAILURE TO VOTE WILL HAVE THE SAME EFFECT AS
A VOTE AGAINST THE PLAN.

                                       3
<PAGE>
 
                 DOUGLAS FEDERAL BANK, A FEDERAL SAVINGS BANK
                            8458 Campbellton Street
                       Douglasville, Georgia 30134-1803
                                (770) 942-5108



Item 2. Revocability of Proxy. Any member giving this proxy will have the right
to revoke it at any time before it is exercised by (i) delivering written notice
or a duly executed proxy bearing a later date to our Secretary, provided that
our Secretary receives such written notice prior to the Special Meeting or any
adjournment thereof, or (ii) by attending the special meeting and voting in
person. This proxy is being solicited for the Special Meeting only, including
any adjournment thereof, and will not be used for any other meeting.

Item 3. Persons Making Solicitation. The Board of Directors of the Bank is
soliciting this proxy. None of the Bank's directors has informed the Board of
Directors in writing that he intends to oppose any action intended to be taken
by the Board of Directors in connection with the transaction for which the Board
of Directors recommends approval pursuant to this proxy.

Item 4. Voting Rights and Vote Required for Approval. Our Board of Directors has
fixed the close of business on May 1, 1999, as the Voting Record Date for the
determination of members entitled to notice of and to vote at the Special
Meeting. All holders of our deposit or other authorized accounts and borrowers
are our members under our current mutual charter. All members of record as of
the close of business on May 1, 1999 who continue as such until the date of the
Special Meeting will be entitled to vote at the Special Meeting or any
adjournment thereof.

     Each depositor member will be entitled at the Special Meeting to cast one
vote for each $100, or fraction thereof, of the aggregate withdrawal value of
all of his savings accounts in the Bank as of the Voting Record Date. Borrower
members will be entitled to vote one vote at the Special Meeting in addition to
any votes such borrower member may have as a result of being a depositor in the
Bank. No member may cast more than 1,000 votes.

     Approval of the Plan to be presented at the Special Meeting will require
the affirmative vote of at least a majority of the total outstanding votes of
the our members eligible to be cast. As of the May 1, 1999, there were
approximately _______________ votes eligible to be cast, of which _____________
votes constitute a majority.

     Members may vote at the Special Meeting or any adjournment thereof in
person or by proxy. All properly executed proxies we receive will be voted in
accordance with the instructions indicated thereon by the members giving such
proxies. If no contrary instructions are given, such proxies will be voted in
favor of the plan of conversion described herein. If any other matters are
properly presented before the Special Meeting and may properly be voted upon,
the proxies solicited hereby 

                                       4
<PAGE>
 
will be voted on such matters by the proxy holders named therein as directed by
our Board of Directors. Valid, previously executed general proxies, which
typically are obtained from members when they open their accounts at the Bank,
will not be used to vote for approval of the plan of conversion, even if the
respective members do not execute another proxy or attend the special meeting
and vote in person.

     FAILURE TO RETURN AN EXECUTED PROXY FOR THE SPECIAL MEETING OR TO ATTEND
THE SPECIAL MEETING AND VOTE IN PERSON WOULD HAVE THE SAME EFFECT AS VOTING
AGAINST THE CONVERSION.

     The Bank's officers, directors or other employees may solicit proxies in
person, by telephone or through other forms of communication. Such persons will
be reimbursed by the bank only for their expenses incurred in connection with
such solicitation.

Item 5. Directors and Executive Officers. See "Management of Douglas Federal" in
the Prospectus for a discussion of the directors and executive officers of the
Bank.

Item 6. Management Remuneration. See "Summary - Benefits of the Conversion to
Management" in the Prospectus for a discussion of the interests of Management in
the Conversion. See also "Management of Douglas Federal."

Item 7. Business of the Applicant. See "Business of Douglas Federal" in the
Prospectus for a discussion of the business of the Bank. See also "Selected
Consolidated Financial Information and Other Data," "Management's Discussion and
Analysis of Financial Condition and Results of Operations," "Regulation and
Supervision" and "Federal and State Taxation."

Item 8. Description of the Applicant's Plan of Conversion. The Office of Thrift
Supervision (the "Office") has given approval to the Plan of Conversion, subject
to its approval by the Bank's members and the satisfaction of certain other
conditions. However, such approval by the Office does not constitute a
recommendation or endorsement of the Plan by the Office.

     See "The Conversion" in the Prospectus for a description of the Plan. See
also "Management of Douglas Federal," "Federal and State Taxation," "Summary"
and "Pro Forma Data."

Item 9. Description of Capital Stock. See "Description of Capital Stock of First
Deposit" and "Description of the Capital Stock of Douglas Federal" in the
Prospectus for a description of the stock to be offered in the offering and the
stock to be acquired by the Company. See also "Market for the Common Stock." The
Bank and the Company will, where practicable, use their best efforts to
encourage and assist professional market makers in establishing and maintaining
a market for the common stock of the Company.

Item 10. Capitalization. See "Capitalization" in the Prospectus for a
description of the capitalization of the Bank.

                                       5
<PAGE>
 
Item 11. Use of New Capital. See "Use of Proceeds" in the Prospectus for a
description of the purposes for which the net proceeds from the common stock to
be sold are intended to be invested or otherwise used.

Item 12. New Charter, Bylaws or Other Documents. For purposes of this Item,
references to the Mutual Savings Bank refer to the Bank in its pre-Conversion
mutual form and references to the Stock Savings Bank refer to the Bank in its
post-Conversion stock form.

     Upon completion of the Conversion, the Mutual Savings Bank's Charter will
be extinguished and the Bank will be governed by the federal Stock Savings Bank
Charter and Bylaws. See "The Conversion - Effects of Conversion" and
"Restrictions on Acquiring Douglas Federal or First Deposit."

Item 13. Other Matters. The Company will register its capital stock under
section 12(g) of the Securities Exchange Act of 1934, as amended, and it will
not deregister such stock for a period of three years. Upon such registration
the proxy rules, insider trading reporting and restrictions, annual and periodic
reporting and other requirements of that Act will be applicable.

Item 14. Financial Statements. See Exhibit "A" attached hereto.

Item 15. Consents of Experts and Reports. See "Experts" and "Legal and Tax
Opinions" for a discussion of the consents of experts. See also "Financial
Statements" attached to the Prospectus.

Item 16. Attachments. See Exhibit 2.1 of the Prospectus for a copy of the Bank's
Plan of Conversion as approved by the Office of Thrift Supervision.

Item 17. Recommendation of the Board of Directors. THE BOARD OF DIRECTORS OF THE
BANK UNANIMOUSLY RECOMMENDS THAT YOU VOTE "FOR" APPROVAL OF THE PLAN OF
CONVERSION. VOTING IN FAVOR OF THE PLAN OF CONVERSION WILL NOT OBLIGATE ANY
PERSON TO PURCHASE STOCK.

     The conversion will be accomplished through adoption of a new charter and
bylaws to authorize the issuance of capital stock by the Bank to the Company.
Under the plan of conversion, up to 1,449,000 shares of the common stock,
subject to adjustment, are being offered for sale by the Company. Upon
completion of the Conversion, the Bank will issue all of its newly issued shares
of capital stock to the Company in exchange for at least 50% of the net proceeds
of the Conversion, after deducting the costs of the employee stock ownership
plan loan. None of the Bank's assets will be distributed in order to effect the
Conversion other than to pay expenses incident thereto.

     The net proceeds from the sale of common stock in the Conversion will
substantially increase the Bank's capital, which will increase the amount of
funds available for lending and investment, and support current operations and
the continued growth of the Bank's business. The holding company structure will
provide greater flexibility than the bank alone would have for 

                                       6
<PAGE>
 
diversification of business activities and expansion. Management believes that
this increased capital and operating flexibility will enable us to compete more
effectively with other types of financial service organizations.

Item 18. Review of Office of Thrift Supervision Action. Any person aggrieved by
a final action of the Office which approves, with or without conditions, or
disapproves a plan of conversion pursuant to this part may obtain review of such
action by filing in the court of appeals of the United States for the circuit in
which the principal office or residence of such person is located, or in the
United States Court of Appeals for the District of Columbia, a written petition
praying that the final action of the Office be modified, terminated or set
aside. Such petition must be filed within 30 days after the publication of
notice of such final action in the Federal Register, or 30 days after the
mailing by the Applicant of the notice to members as provided for in 12 C.F.R.
(S) 563b.6(c), whichever is later. The further procedure for review is as
follows: A copy of the petition is forthwith transmitted to the Office by the
clerk of the court and thereupon the Office files in the court the record in the
proceeding, as provided in Section 2112 of Title 28 of the United States Code.
Upon the filing of the petition, the court has jurisdiction, which upon the
filing of the record is exclusive, to affirm, modify, terminate, or set aside in
whole or in part, the final action of the OTS. Review of such proceedings is as
provided in Chapter 7 of Title 5 of the United States Code. The judgment and
decree of the court is final, except that they are subject to review by the
United States Supreme Court upon certiorari as provided in Section 1254 of Title
28 of the United States Code.

     THE ATTACHED PROSPECTUS IS AN INTEGRAL PART OF THIS PROXY STATEMENT AND
CONTAINS DETAILED INFORMATION ABOUT THE BANK, THE COMPANY AND THE CONVERSION,
INCLUDING THE RIGHTS OF ELIGIBLE ACCOUNT HOLDERS, SUPPLEMENTAL ELIGIBLE ACCOUNT
HOLDERS AND OTHER MEMBERS TO SUBSCRIBE FOR SHARES OF THE COMPANY'S COMMON STOCK.
MEMBERS AS OF THE VOTING RECORD DATE ARE URGED TO CONSIDER SUCH INFORMATION
CAREFULLY PRIOR TO SUBMITTING THEIR PROXIES.

                                       7
<PAGE>
 
                                  EXHIBIT "A"

                             FINANCIAL STATEMENTS
                             --------------------

                                       8
<PAGE>
 
                                REVOCABLE PROXY

                      SOLICITED ON BEHALF OF THE BOARD OF
                             DOUGLAS FEDERAL BANK

                       FOR A SPECIAL MEETING OF MEMBERS
                          TO BE HELD ON JUNE 17, 1999

     The undersigned member of Douglas Federal Bank, a Federal Savings Bank (the
"Bank") hereby appoints Alpha A. Fowler, Jr. and J. David Higgins, or either of
them, with full powers of substitution, as attorneys-in-fact and agents for and
in the name of the undersigned, to vote such votes as the undersigned may be
entitled to cast at the Special Meeting of Members (the "Meeting") of the Bank
to be held at the main office of the Bank located at 8458 Campbellton Street,
Douglasville, Georgia, on Thursday, June 17, 1999, at 10:00 a.m., Eastern Time,
and at any adjournment thereof.  They are authorized to cast all votes to which
the undersigned is entitled, as follows:

 
                                                            FOR        AGAINST
                                                            ---        -------
       Adoption of the Plan of Conversion, dated
       February 9, 1999, providing for the conversion       [_]          [_]
       of the Bank from a federally-chartered mutual 
       savings bank to a federally-chartered stock
       savings bank and for the acquisition of all of 
       the Bank's stock issued in such conversion by 
       First Deposit Bancshares, Inc., and the related
       transactions provided for in such plan, including
       the adoption of a new charter and bylaws for the
       Bank.
 
       In their discretion, on any other matters that may
       lawfully come before the meeting.


NOTE:  The Board of Directors is now aware of any other matter that may come
       before the Meeting.
<PAGE>
 
            THIS PROXY WILL BE VOTED FOR THE PROPOSITION STATED IF
                           NO CHOICE IS MADE HEREON

     Should the undersigned be present and elect to vote at said Meeting or at
any adjournment thereof and, after notification to the Secretary of the Bank at
said Meeting of the member's decision to terminate this Proxy, then the power of
said attorneys-in-fact or agents shall be deemed terminated and of no further
force and effect.  The undersigned hereby revokes any and all proxies heretofore
given.

     The undersigned acknowledges receipt of a Notice of Special Meeting of the
members of the Bank to be held on June 17, 1999, a Proxy Statement dated May __,
1999, and a Prospectus dated May __, 1999, prior to the execution of this Proxy.


                                    _____________________
                                             Date


                                    _____________________
                                          Signature



                                     Note:   Only one signature is required in
                                             the case of a joint account.



                        PLEASE COMPLETE, DATE, SIGN AND
              MAIL THIS PROXY PROMPTLY IN THE ENCLOSED ENVELOPE.

<PAGE>
 
                                                                    EXHIBIT 99.3
                                        



                        First Deposit Bancshares, Inc.
                         Proposed Holding Company for
                         Douglas Federal Bank, F.S.B.

                             Douglasville, Georgia



                         Proposed Marketing Materials



                                    4-6-99
<PAGE>
 
                              Marketing Materials
                        First Deposit Bancshares, Inc.
                             Douglasville, Georgia



                                 Table of Contents
                                 -----------------


I.    Press Releases
      A.  Explanation
      B.  Schedule
      C.  Distribution List
      D.  Press Release Examples

II.   Advertisements
      A.  Explanation
      B.  Schedule
      C.  Advertisement Examples

III.  Question and Answer Brochure


IV.   Individual Letters and Community Meeting Invitations


V.    Counter Cards and Lobby Posters
      A.  Explanation
      B.  Quantity

VI.   Proxy Reminder
      A.  Explanation
      B.  Example
<PAGE>
 
                                 I.  Press Releases



A.  Explanation


    In an effort to assure that all customers receive prompt accurate
    information in a simultaneous manner, Trident advises Douglas Federal to
    forward press releases to area newspapers, radio stations, etc. at various
    points during the conversion process.

    Only press releases approved by Conversion Counsel and the OTS will be
    forwarded for publication in any manner.


B.  Schedule


    1. OTS Approval of Conversion

    2.  Close of Stock Offering
<PAGE>
 
                             C.  Distribution List



                          National Distribution List
                          --------------------------



 
National Thrift News               Wall Street Journal
- --------------------               -------------------
212 West 35th Street               World Financial Center
13th Floor                         200 Liberty
New York, New York  10001          New York, NY  10004
Richard Chang
 
American Banker                    SNL Securities
- ---------------                    --------------
One State Street Plaza             Post Office Box 2124
New York, New York  10004          Charlottesville, Virginia  22902
Michael Weinstein
 
Barrons                            Investors Business Daily
- -------                            ------------------------
Dow Jones & Savings Bank           12655 Beatrice Street
Barrons Statistical Information    Post Office Box 661750
200 Burnett Road                   Los Angeles, California  90066
Chicopee, Massachusetts  01020

New York Times
- --------------
229 West 43rd Street
New York, NY  10036
<PAGE>
 
                               Local Media List
                               ----------------



                               (To be provided)



Newspaper
- ---------
<PAGE>
 
D.   Press Release Examples
     PRESS RELEASE                           FOR IMMEDIATE RELEASE
                                             ---------------------
                                             For More Information Contact:
                                             J. David Higgins, President
                                             (770) ________


                             DOUGLAS FEDERAL BANK
                             --------------------

                       CONVERSION TO STOCK FORM APPROVED
                       ---------------------------------



     Douglasville, Georgia (May __, 1999) - J. David Higgins, President of
Douglas Federal Bank, a Federal Savings Bank ("Douglas Federal"), Douglasville,
Georgia, announced that Douglas Federal has received approval from the Office of
Thrift Supervision to convert from a federally-chartered mutual savings bank to
a federally-chartered stock savings bank.  In connection with the Conversion,
Douglas Federal has formed a holding company, First Deposit Bancshares, Inc., to
hold all of the outstanding capital stock of Douglas Federal.

     First Deposit Bancshares, Inc.  is offering up to 1,666,350 shares of its
common stock at a price of $10.00 per share.  Certain account holders and
borrowers of Douglas Federal will have an opportunity to subscribe for stock
through a Subscription Offering that closes at 12:00 noon on June __, 1999.
Shares that are not subscribed for during the Subscription Offering may be
offered subsequently to the general public in a Direct Community Offering, with
first preference given to natural persons and trusts of natural persons residing
in Douglas and Paulding Counties, Georgia.  The Subscription Offering and Direct
Community Offering, if conducted, will be managed by Trident Securities, Inc. of
Raleigh, North Carolina.  Copies of the Prospectus relating to the offerings and
describing the Plan of Conversion will be mailed to customers on or about May
20, 1999.

     As a result of the Conversion, Douglas Federal will be structured in the
stock form as are all commercial banks and an increasing number of savings
institutions and will be a wholly-
<PAGE>
 
owned subsidiary of First Deposit Bancshares, Inc. According to Mr. Higgins,
"Our day to day operations will not change as a result of the Conversion and
deposits will continue to be insured by the FDIC up to the applicable legal
limits."

     Customers with questions concerning the stock offering should call Douglas
Federal's Stock Information Center at (770) ________, or visit a Douglas Federal
main office.
<PAGE>
 
PRESS RELEASE                                FOR IMMEDIATE RELEASE
                                             ---------------------
                                             For More Information Contact:
                                             J. David Higgins, President
                                             (770) ________


       FIRST DEPOSIT BANCSHARES, INC. COMPLETES INITIAL PUBLIC OFFERING
       ----------------------------------------------------------------



     Douglasville, Georgia - (June __, 1999) J. David Higgins, President and CEO
of Douglas Federal Bank, a Federal Savings Bank ("Douglas Federal"), announced
today that First Deposit Bancshares, Inc., the proposed holding company for
Douglas Federal, has completed its initial stock offering in connection with
Douglas Federal's conversion from a mutual to a stock organization.  A total of
_______ shares were sold at the price of $10.00 per share.

     On June 17, 1999, Douglas Federal's Amended Plan of Conversion was approved
by its voting members at a special meeting.

     Mr. Higgins said that the officers and boards of directors of First Deposit
Bancshares, Inc. and Douglas Federal wished to express their thanks for the
response to the stock offering and that Douglas Federal looks forward to serving
the needs of its customers and new stockholders as a community-based stock
institution.  The stock will commence trading on June __, 1999 on the OTC
Electronic Bulletin Board under the symbol "FDBI".  Trident Securities, of
Raleigh, North Carolina managed the stock offering.
<PAGE>
 
                              II.  Advertisements



A.   Explanation

     The intended use of the attached advertisement "A" is to notify Douglas
     Federal's customers and members of the local community that the conversion
     offering is underway.

     The intended use of advertisement "B" is to remind Douglas Federal's
     customers of the closing date of the Subscription Offering.

B.   Media Schedule

     1.   Advertisement A - To be run immediately following OTS approval and
          possibly run weekly for the first three weeks.
     2.   Advertisement B - To be run during the last week of the subscription
          offering.

     Trident may feel it is necessary to run more ads in order to remind
     customers of the close of the Subscription Offering and the Community
     Offering, if conducted.

     Alternatively, Trident may, depending upon the response from the customer
     base, choose to run fewer ads or no ads at all.

     These ads will run in the local newspapers.

     The ad size will be as shown or smaller.
<PAGE>
 
This announcement is neither an offer to sell nor a solicitation of an offer to
 buy these securities.  The offer is made only by the prospectus.  These shares
have not been approved or disapproved by the Securities and Exchange Commission,
 the Office of Thrift Supervision or the Federal Deposit Insurance Corporation,
   nor has such Commission, Office or Corporation passed upon the accuracy or
  adequacy of the prospectus.  Any representation to the contrary is unlawful.



                   New Issue                    June __, 1999

                                        
                                1,666,350 Shares

                    These shares are being offered pursuant
                        to a Plan of Conversion whereby

                          Douglas Federal Bank, F.S.B.

     Douglasville, Georgia, will convert from a federally-chartered mutual
            savings bank to a federally-chartered stock savings bank
                    and become a wholly-owned subsidiary of

                         First Deposit Bancshares, Inc.

                                  Common Stock

                                _______________

                            Price $10.00 Per Share
                                _______________


                               Trident Securities
               For a copy of the prospectus call (770) ________.

Copies of the prospectus may be obtained in any State in which this announcement
 is circulated from Trident Securities, Inc. or such other brokers and dealers
              as may legally offer these securities in such state.

   The stock will not be insured by the FDIC or any other government agency.
<PAGE>
 
Advertisement (B)



                         DOUGLAS FEDERAL BANK, F.S.B.


                        June __, 1999 IS THE DEADLINE TO
                                        
             SUBSCRIBE FOR STOCK OF FIRST DEPOSIT BANCSHARES, INC.



               Certain Customers of Douglas Federal Bank, F.S.B.
       have the opportunity to invest in Douglas Federal by subscribing
               for common stock in its proposed holding company


                        FIRST DEPOSIT BANCSHARES, INC.



                 A Prospectus relating to these securities is
                   available at our office or by calling our
                  Stock Information Center at (770) ________.



              This announcement is neither an offer to sell nor a
                 solicitation of an offer to buy the stock of
               First Deposit Bancshares, Inc.  The offer is made
          only by the Prospectus.  The shares of common stock are not
             deposits or savings accounts and will not be insured
                 by the Federal Deposit Insurance Corporation
                        or any other government agency.


                Copies of the Prospectus may be obtained in any
                       State in which this announcement
                 is circulated from Trident Securities or such
                           other brokers and dealers
                 as may legally offer these securities in such
                                    state.
<PAGE>
 
                      III.  Question and Answer Brochure



A.   Explanation

     The Question and Answer brochure is an essential marketing piece in any
     conversion.  It serves two purposes: a) to answer some of the most commonly
     asked questions in "plain, everyday language"; and b) to highlight in
     brochure form the intended stock purchases of Douglas Federal's officers
     and directors shown in the Prospectus.  Although most of the answers are
     taken verbatim from the Prospectus, it saves the individual from searching
     for the answer to a simple question.



B.   Method of Distribution

     There are four primary methods of distribution of the Question and Answer
     brochure. However, regardless of the method the brochures are always
     accompanied by a Prospectus.


     1.   A Question and Answer brochure is sent out in the initial mailing to
          all members of Douglas Federal.
     2.   Question and Answer brochures are available in Douglas Federal's main
          office.
     3.   Question and Answer brochures are sent out in a standard information
          packet to all interested investors who phone the Stock Information
          Center requesting information.
<PAGE>
 
                    PROPOSED OFFICER AND DIRECTOR PURCHASES
<TABLE> 
<CAPTION> 

                               Total Shares    Aggregate Price of      Percent of Shares
Name and Position               Purchased       Shares Purchased          Purchased (1)
- -----------------              ------------    ------------------      -----------------
<S>                                <C>             <C>                     <C>

Danny A. Belyeu*                    70,000         $700,000                4.8%
     Chairman of the Board                                  
                                                            
Alpha A. Fowler, Jr.                35,000          350,000                2.4%
     Vice Chairman of the Board                             
                                                            
J. David Higgins*                   50,000          500,000                4.7%
     President, Chief Executive                             
     Officer and Treasurer                                  
                                                            
John L. King                        25,000          250,000                1.7%
    Senior Vice President                                   
    And Chief Financial Officer                             
                                                            
Patricia Owen                       10,000          100,000                0.7%
    Vice President and Secretary                            
                                                            
Michael Coggin                      25,000          250,000                1.7%
    Vice President                                          
                                                            
Mac C. Abercrombie, Jr.*            40,000          400,000                2.8%
    Director                                                
                                                            
Carlton H. Boyd                     20,000          200,000                1.4%
    Director                                                
                                                            
Joseph H. Fowler                    35,000          350,000                2.4%
    Director                                                
                                                            
John B. Zellars*                    70,000          700,000                4.8%
    Director                        ------         --------                ---
                                                            
All Directors and Executive                                 
Officers, as a group (10 persons)                           
                                                            
And their associates               380,000       $3,800,000               26.2%
                                   =======       ==========               ==== 
</TABLE>                                                    

* With Associates
(1) Percentages based on 1,449,000 shares sold
<PAGE>
 
                             QUESTIONS AND ANSWERS
                                   REGARDING
                            THE PLAN OF CONVERSION



On February 9, 1999, the Board of Directors of Douglas Federal Bank, F.S.B.
("Douglas Federal") adopted the Plan of Conversion, pursuant to which Douglas
Federal will convert from a federally-chartered mutual savings bank to a
federally-chartered stock savings bank (the "Conversion"). In addition, all of
Douglas Federal's outstanding capital stock will be issued to First Deposit
Bancshares, Inc. (the "Holding Company"), which was organized to own Douglas
Federal as a subsidiary.

This brochure is provided to answer general questions you might have about the
Conversion. Following the Conversion, Douglas Federal will continue to provide
financial services to its depositors, borrowers and other customers as it has in
the past and will operate with its existing management and employees.  The
Conversion will not affect the terms, balances, interest rates or existing
federal insurance coverage on Douglas Federal's deposits or the terms or
conditions of any loans to existing borrowers under their individual contract
arrangements with Douglas Federal.

For complete information regarding the Conversion, see the both the Prospectus
and the Proxy Statement dated __________ __, 1999.  Copies of each of the
Prospectus and the Proxy Statement may be obtained by calling the Stock
Information Center at (770) ________.

THIS INFORMATION DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN
OFFER TO BUY FIRST DEPOSIT BANCSHARES, INC. COMMON STOCK.  OFFERS TO BUY OR TO
SELL MAY BE MADE ONLY BY THE PROSPECTUS. PLEASE READ THE PROSPECTUS CAREFULLY
PRIOR TO MAKING AN INVESTMENT DECISION.

THE SHARES OF FIRST DEPOSIT BANCSHARES, INC. COMMON STOCK BEING OFFERED IN THE
SUBSCRIPTION AND  COMMUNITY OFFERINGS ARE NOT SAVINGS OR DEPOSIT ACCOUNTS AND
ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENT AGENCY.
<PAGE>
 
                             QUESTIONS AND ANSWERS

                        First Deposit Bancshares, Inc.
                       (the proposed holding company for
                         Douglas Federal Bank, F.S.B.)



    Questions and Answers Regarding the Subscription and Community Offerings


                          MUTUAL TO STOCK CONVERSION
                          --------------------------


1.   Q.   What is a "Conversion"?
     A.   Conversion is a change in the legal form of organization.  Douglas
          Federal currently operates as a federally-chartered mutual savings
          bank with no stockholders.  Through the Conversion, Douglas Federal
          will become a federally-chartered stock savings bank, and the stock of
          its holding company, First Deposit Bancshares, Inc. will be held by
          stockholders who purchase stock in the Subscription and Community
          Offerings or in the open market following the Offerings.



2.   Q.   Why is Douglas Federal converting?
     A.   Douglas Federal, as a mutual savings bank, does not have stockholders
          and has no authority to issue capital stock.  By converting to the
          stock form of organization, Douglas Federal will be structured in the
          form used by commercial banks, most business entities and a growing
          number of savings institutions.  The Conversion will be important to
          the future growth and performance of Douglas Federal by providing a
          larger capital base from which it may operate, the ability to attract
          and retain qualified management through stock-based employee benefit
          plans, enhanced ability to diversify into other financial services
          related activities and expanded ability to render services to the
          public.

          The Board of Directors and management of Douglas Federal believe that
          the stock form of organization is preferable to the mutual form of
          organization for a financial institution.  The Board and management
          recognize the decline in the number of mutual thrifts from over 12,500
          mutual institutions in 1929 to under 800 mutual thrifts today.

          Douglas Federal believes that converting to the stock form of
          organization will allow it to compete more effectively with local
          community banks, thrifts, and with statewide and regional banks, which
          are in stock form.  Douglas Federal believes that by combining its
          existing quality service and products with a local ownership base,
          it's customers and community members who become stockholders of the
          holding company will be inclined to do more business with Douglas
          Federal.

          Furthermore, because Douglas Federal competes with local and
          regional banks not only for customers, but also for employees, it
          believes that the stock form of 
<PAGE>
 
          organization will better afford Douglas Federal the opportunity to
          attract and retain employees, management and directors through various
          stock benefit plans which are not available to mutual savings
          institutions.

3.  Q.    Is the Conversion beneficial to the communities that Douglas
          Federal serves?
    A.    Management believes that the structure of the Subscription and
          Community Offerings is in the best interest of the communities that
          Douglas Federal serves because it anticipates that a significant
          portion of the Common Stock will be owned by local residents desiring
          to share in the ownership of a local community financial institution.
          Management desires that a significant portion of the shares of common
          stock sold in the Offerings will be sold to residents of Douglas and
          Paulding Counties, Georgia.

4.   Q.   What effect will the Conversion have on deposit accounts and
          loans?
     A.   Terms and balances of accounts in Douglas Federal and interest rates
          paid on such accounts will not be affected by the Conversion.
          Insurable accounts will continue to be insured by the Federal Deposit
          Insurance Corporation ("FDIC") up to the maximum amount permitted by
          law.  The Conversion also will not affect the terms or conditions of
          any loans to existing borrowers or the rights and obligations of these
          borrowers under their individual contractual arrangements with Douglas
          Federal.

5.   Q.   Will the Conversion cause any changes in Douglas Federal's
          personnel?
     A.   No.  Both before and after the Conversion, Douglas Federal's business
          of accepting deposits, making loans and providing financial services
          will continue without interruption with the same board of directors,
          management and staff.

6.   Q.   What approvals must be received before the Conversion becomes
          effective?
     A.   First, the Board of Directors of Douglas Federal must adopt the Plan
          of Conversion, which occurred on February 9, 1999.  Second, the Office
          of Thrift Supervision must approve the applications required to effect
          the Conversion.  These approvals have been obtained. Third, the Plan
          of Conversion must be approved by a majority of all votes eligible to
          be cast by Douglas Federal's voting members.  A Special Meeting of
          voting members will be held on June 17, 1999 to consider and vote upon
          the Plan of Conversion.


                              THE HOLDING COMPANY
                              -------------------


7.   Q.   What is a holding company?
     A.   A holding company is a business entity that owns another entity.
          Concurrent with the Conversion, Douglas Federal  will become a
          subsidiary of First Deposit Bancshares, Inc., a holding company
          organized by Douglas Federal to acquire all of the outstanding capital
          stock of Douglas Federal after the Conversion.

8.   Q.   If I decide to buy stock in this offering, will I own stock in the
          Holding 
<PAGE>
 
          Company or Douglas Federal?
    A.    You will own stock in First Deposit Bancshares, Inc.  However, the
          holding company, will own all of the outstanding capital stock of
          Douglas Federal.

9.  Q.    Why did the Board of Directors form the Holding Company?
    A.    The Board of Directors believes that the Conversion of Douglas Federal
          and the formation of the Holding Company will result in a stronger
          financial institution with the ability to provide additional
          flexibility to diversify Douglas Federal's business activities.



                         ABOUT BECOMING A  STOCKHOLDER
                         -----------------------------


10.  Q.   What are the Subscription and Community  Offerings?
     A.   Under the Plan of Conversion adopted by Douglas Federal, the Holding
          Company is offering shares of stock in the Subscription Offering to
          certain current and former customers of Douglas Federal and to Douglas
          Federal's Employee Stock Ownership Plan ("ESOP").  Shares which are
          not subscribed for in the Subscription Offering, if any, may be
          offered to the general public in a  Community Offering with preference
          given to natural persons who are permanent residents of Douglas and
          Paulding Counties, Georgia.  These Offerings are consistent with the
          board's objective of First Deposit Bancshares, Inc. being a locally-
          owned financial institution.  The Subscription Offering and  Community
          Offering, if conducted, are being managed by Trident Securities, Inc.

11.  Q.   Must I pay a commission to buy stock in conjunction with the
          Subscription and  Community Offerings?
     A.   No.  You will not pay a commission to buy the stock if the stock is
          purchased in the Subscription Offering or  Community Offering.


12.  Q.   How many shares of First Deposit Bancshares, Inc. stock will be issued
          in the Conversion?
     A.   The holding company currently expects to sell between 1,071,000 shares
          and 1,449,000 shares of common stock will be sold at a price of $10.00
          per share.  Under certain circumstances, the number of shares may be
          increased to 1,666,350.

13.  Q.   How was the dollar size of the offering determined?
     A.   The aggregate price of the common stock was determined by Ferguson &
          Company, an independent appraisal firm specializing in the thrift
          industry, and was approved by the Office of Thrift Supervision.  The
          dollar size of the offering is based on the pro forma market value of
          Douglas Federal and the Holding Company as determined by the
          independent evaluation.


14.  Q.   Who is entitled to subscribe for stock in the Conversion?
<PAGE>
 
     A.   The shares of First Deposit Bancshares, Inc. to be issued in the
          Conversion are being offered in the Subscription Offering in the
          following order of priority to: (i) depositors whose accounts in
          Douglas Federal total $50.00 or more December 31, 1997 ("Eligible
          Account Holders"); (ii) Douglas Federal's ESOP; (iii) depositors with
          $50.00 or more on deposit at Douglas Federal on March 31, 1999, other
          than Eligible Account Holders ("Supplemental Eligible Account
          Holders"); (iv) depositors of Douglas Federal on May 1, 1999, and
          borrowers on June 1, 1990 whose loans continued to be outstanding as
          of May 1, 1999, other than Eligible Account Holders and Supplemental
          Eligible Account Holders ("Other Members"), subject to the priorities
          and purchase limitations set forth in the Plan of Conversion. Subject
          to the prior rights of holders of subscription rights, Common Stock
          not subscribed for in the Subscription Offering may be offered in the
          Community Offering to certain members of the general public, with
          preference given to natural persons and trusts of natural persons
          residing in Douglas and Paulding Counties, Georgia.

15.  Q.   Are the subscription rights transferable?
     A.   No.  Subscription rights granted to Douglas Federal's Eligible Account
          Holders, Supplemental Eligible Account Holders and Other Members in
          the Conversion are not transferable.  Persons violating such
          prohibition, directly or indirectly, may lose their right to purchase
          stock in the Conversion and be subject to other possible sanctions.
          It is the responsibility of each subscriber qualifying as an Eligible
          Account Holder, Supplemental Eligible Account Holder or Other Member
          to list completely all account numbers for qualifying savings accounts
          or loans as of the qualifying date on the stock order form.

16.  Q.   What are the minimum and maximum numbers of shares that I can purchase
          in the Conversion?
     A.   The minimum number of shares is 25. The maximum number of shares that
          may be purchased in the Subscription Offering by any person exercising
          rights through one account is 35,000 shares. The maximum number of
          shares that may be purchased in the Subscription Offering and
          Community Offering combined by any person, related persons, associates
          or persons acting in concert is 70,000 shares.

17.  Q.   How many shares of holding company stock did the Board of Directors
          and management of Douglas Federal subscribe for?
     A.   Directors and executive officers of Douglas Federal are expected to
          subscribe for 380,000 shares.  The purchase price paid by directors
          and executive officers will be the same $10.00 per share price as that
          paid by all other persons who order stock in the Subscription or
          Community Offerings.

18.  Q.   How do I subscribe for shares of stock?
     A.   To subscribe for shares of stock in the Subscription Offering, you
          should send or deliver an original stock order form together with full
          payment (or appropriate instructions for withdrawal from permitted
          deposit accounts as described below) 
<PAGE>
 
          to Douglas Federal in the postage-paid envelope provided. The stock
          order form and payment or withdrawal authorization instructions must
          be received prior to the close of the Subscription Offering, which
          will terminate at 12:00 noon, Eastern Time, on June __, 1999, unless
          extended. Payment for shares may be made in cash (if made in person)
          or by check or money order. Subscribers who have deposit accounts with
          Douglas Federal may include instructions on the stock order form
          requesting withdrawal from such deposit account(s) to purchase shares.
          Withdrawals from certificates of deposit may be made without incurring
          an early withdrawal penalty.

          If shares remain available for sale after the expiration of the
          Subscription Offering, they may be offered in the  Community Offering,
          which may commence at any time after the commencement of the
          Subscription Offering and may terminate at any time without notice,
          but may not terminate later than July 30, 1999.  Persons who wish to
          order stock in the  Community Offering should return their stock order
          form as soon as possible after the Community Offering begins. Members
          of the general public should contact the Stock Information Center at
          (770) ________ for additional information.


19.  Q.   May I use funds in a retirement account to purchase stock?
     A.   Yes.  If you are interested in using funds held in your retirement
          account at Douglas Federal, the Stock Information Center can assist
          you in transferring those funds to a self-directed IRA at a trustee
          other than Douglas Federal since Douglas Federal may not hold stock in
          IRA accounts.  This process may be done without an early withdrawal
          penalty and generally without a negative tax consequence to your
          retirement account.  Due to the additional paperwork involved, IRA
          transfers must be completed by June 10, 1999.  For additional
          information, call the Stock Information Center at (770) ________.

20.  Q.   Will I receive interest on funds I submit for a stock purchase?
     A.   Yes.  Douglas Federal will pay interest at its regular passbook
          savings account rate from the date the funds are received until
          completion of the stock offering or termination of the Conversion. All
          funds authorized for withdrawal from deposit accounts with Douglas
          Federal will continue to earn interest at the contractual rate until
          the date of the completion of the Conversion.

21.  Q.   May I obtain a loan from Douglas Federal to pay for shares purchased
          in the Conversion?
     A.   No.  Federal regulations prohibit Douglas Federal from making loans
          for this purpose.  However, federal regulations do not prohibit you
          from obtaining a loan from another source for the purpose of
          purchasing stock in the Conversion.

22.  Q.   If I buy stock in the Conversion, how would I go about buying
          additional shares or selling shares in the aftermarket?
     A.   As a newly organized company, First Deposit Bancshares, Inc has never
          issued 
<PAGE>
 
          capital stock, and consequently there is no established market
          for its common stock at this time.  The Holding Company has requested
          that Trident Securities, Inc. make a market for the common stock
          through the OTC Electronic Bulletin Board. However, it is unlikely
          that an active trading market for the common stock will develop, and
          there can be no assurance that the shares of common stock being
          offered in the Conversion can be resold at or above the $10.00
          purchase price.   The trading symbol will be "FDBI."

23.  Q.   What is the Holding Company's dividend policy?
     A.   The Board of Directors of the Holding Company intends to adopt a
          policy of paying regular cash dividends after the consummation of the
          Conversion, but has not decided the amount that may be paid. No
          assurance can be given, however, that the payment of dividends, once
          commenced, will continue. In addition, from time to time in an effort
          to manage capital at a reasonable level, the board may determine that
          it is prudent to pay special cash dividends. Special cash dividends
          may be paid in addition to, or in lieu of, regular cash dividends.

24.  Q.   Will the FDIC insure the shares of the Holding Company?
     A.   No.  The shares of First Deposit Bancshares, Inc. are not savings
          deposits or savings accounts and are not insured by the FDIC or any
          other government agency.

25.  Q.   If I subscribe for shares and later change my mind, will I be able to
          get a refund or modify my order?
     A.   No.  You may not cancel, withdraw or modify your order once Douglas
          Federal has received it.

                   ABOUT VOTING "FOR" THE PLAN OF CONVERSION
                   -----------------------------------------

26.  Q.   Am I eligible to vote at the Special Meeting of Members to be held to
          consider the Plan of Conversion?
     A.   You are eligible to vote at the Special Meeting of Members to be held
          on June 17, 1999 if you were a depositor or borrower of Douglas
          Federal at the close of business on the Voting Record Date, May 1,
          1999, and continue as such until the Special Meeting.  If you were a
          member on the Voting Record Date, you should have received a proxy
          statement and a proxy card with which to vote.
 
27.  Q.   How many votes do I have?
     A.   Each account holder is entitled to one vote for each $100, or fraction
          thereof, on deposit in such account(s) as of the Voter Record Date.
          Each borrower member is entitled to cast one vote in addition to the
          number of votes, if any, he or she is entitled to cast as an account
          holder.  No member may cast more than 1,000 votes per account.
<PAGE>
 
28.  Q.   If I vote "against" the Plan of Conversion and it is approved, will I
          be prohibited from buying stock during the Subscription Offering?
     A.   No.  Voting against the Plan of Conversion in no way restricts you
          from purchasing Holding Company stock in the Subscription Offering.

29.  Q.   Did the Board of Directors of Douglas Federal adopt the Plan of
          Conversion?
     A.   Yes. Douglas Federal's Board of Directors adopted the Plan of
          Conversion and urges that all members vote "FOR" approval.

30.  Q.   What happens if Douglas Federal does not get enough votes to approve
          the Plan of Conversion?
     A.   The Conversion would not take place, and Douglas Federal would remain
          a mutual savings bank.

31.  Q.   As a qualifying depositor or borrower of Douglas Federal, am I
          required to vote?
     A.   No.  However, failure to return your proxy card or otherwise vote will
          have the same effect as a vote AGAINST the Plan of Conversion.

32.  Q.   What is a Proxy Card?
     A.   A proxy card gives you the ability to vote without attending the
          Special Meeting in person.  If you received more than one
          informational packet, then you should vote the proxy cards in all
          packets.  Your proxy card(s) is (are) located behind the window of
          your informational packet(s).

          You may choose to attend the meeting and vote in person, even if you
          have returned your proxy card.  However, if you are unable to attend,
          you still are represented by proxy.  Previously executed proxies,
          other than those proxies sent pursuant to the Conversion, will not be
          used to vote for approval of the Plan of Conversion, even if the
          respective members do not execute another proxy or attend the Special
          Meeting and vote in person.

33.  Q.   How can I get further information concerning the stock offering?
     A.   You may call the Stock Information Center at (770) ________ for
          further information or to request a copy of the Prospectus, a stock
          order form, a proxy statement or a proxy card.


     THIS INFORMATION DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF
AN OFFER TO BUY FIRST DEPOSIT BANCSHARES, INC. COMMON STOCK.  SUCH OFFERS AND
SOLICITATION IS MADE ONLY BY MEANS OF THE PROSPECTUS.  COPIES OF THE PROSPECTUS
MAY BE OBTAINED BY CALLING THE STOCK INFORMATION CENTER AT (770) ________.

     THE SHARES OF FIRST DEPOSIT BANCSHARES, INC. COMMON STOCK BEING OFFERED ARE
NOT SAVINGS OR DEPOSIT ACCOUNTS AND ARE NOT INSURED BY DOUGLAS FEDERAL,  THE
FEDERAL DEPOSIT INSURANCE 
<PAGE>
 
CORPORATION OR ANY OTHER GOVERNMENT AGENCY.
<PAGE>
 
          IV.   Individual Letters and Community Meeting Invitations



A. Explanation

In order to educate the public about the stock offering, Trident suggests
holding community  meetings in various locations.  In an effort to target a
group of interested investors, Trident requests that each Director of Douglas
Federal submit a list of acquaintances that he or she would like to invite to a
community meeting.

B. Method of Distribution of Invitations and Prospect Letters

Each Director submits his list of prospects.  Invitations are sent to each
Director's prospects through the mail.  All invitations are preceded by a
Prospectus and all attendees are given a Prospectus at the meeting.

C. Examples enclosed.
<PAGE>
 
                         (Douglas Federal Letterhead)

                              ____________, 1999


Dear Friend:

  Douglas Federal Bank, F.S.B. ("Douglas Federal") is pleased to announce that
it has received regulatory approval to proceed with its plan to convert to a
federally-chartered stock savings bank.  This stock conversion is the most
significant event in the history of Douglas Federal in that it allows customers,
community members, directors and employees an opportunity to own stock in First
Deposit Bancshares, Inc., the proposed holding company for Douglas Federal.

  For almost 40 years, Douglas Federal has successfully operated as a mutual
savings bank.  We want to assure you that the Conversion will not affect the
terms, balances, interest rates or existing FDIC insurance coverage on Douglas
Federal deposits, or the terms or conditions of any loans to existing borrowers
under their individual contract arrangements with Douglas Federal.  Let us also
assure you that the Conversion will not result in any changes in the management,
personnel or the Board of Directors of Douglas Federal.

  Our records indicate that you were a depositor of Douglas Federal on December
31, 1997 or March 31, 1999, but that you were not a member on May 1, 1999.
Therefore, under applicable law, you are entitled to subscribe for Common Stock
in First Deposit Bancshares, Inc.'s  Subscription Offering.  Orders submitted by
you and others in the Subscription Offering are contingent upon the current
members' approval of the Plan of Conversion at a special meeting of members to
be held on June 17, 1999 and upon receipt of all required regulatory approvals.

  If you decide to exercise your subscription rights to purchase shares, you
must return the properly completed stock order form together with full payment
for the subscribed shares so that it is received by Douglas Federal not later
than 12:00 noon Eastern Time on June __, 1999.

  Enclosed is a Prospectus which fully describes Douglas Federal, its
management, Board of Directors, financial strength and Plan of Conversion.
Please review it carefully before you invest.  For your convenience we have
established a Stock Information Center.  If you have any questions, please call
the Stock Information Center collect at (770) ________.

  We look forward to continuing to provide quality financial services to you in
the future.

                                  Sincerely,

                                  J. David Higgins
                                  President

This does not constitute an offer to sell, or the solicitation of an offer to
buy, shares of First Deposit Bancshares, Inc. common stock offered in the
conversion.  Such offers and solicitations are made only by means of the
Prospectus.  There shall be no sale of stock in any state in which any offer,
solicitation of an offer or sale of stock would be unlawful.

THE STOCK WILL NOT BE INSURED BY THE FDIC OR ANY GOVERNMENTAL AGENCY.
<PAGE>
 
                          (Douglas Federal Letterhead)

                               ___________, 1999


Dear Member:

     As a qualified member of Douglas Federal Bank, F.S.B. ("Douglas Federal"),
you have the right to vote upon Douglas Federal's Plan of Conversion and also
generally have the right to subscribe for shares of common stock of First
Deposit Bancshares, Inc., the proposed holding company for Douglas Federal
through the mutual to stock conversion of Douglas Federal.  However, the Plan of
Conversion provides that First Deposit Bancshares, Inc. will not offer stock in
any state in which compliance with the securities laws would be impracticable
for reasons of cost or otherwise.  Unfortunately, the securities laws of your
state would require First Deposit Bancshares, Inc. to register its common stock
and /or its employees in order to sell the common stock to you.  Such
registration would be prohibitively expensive or otherwise impracticable in
light of the few members residing in your state.

     You may vote on the Plan of Conversion and we urge you to read the enclosed
Summary Proxy Statement and execute the enclosed Revocable Proxy.  Questions
regarding the execution of the Revocable Proxy should be directed to Douglas
Federal's Stock Information Center at (770) ________.


                                   Sincerely,


                                   J. David Higgins
                                   President
<PAGE>
 
                          The Directors and Officers


                                      of


                         Douglas Federal Bank, F.S.B.


                    cordially invite you to attend a brief


                 presentation regarding the stock offering of



                 First Deposit Bancshares, Inc., our proposed
                                holding company



 
                             Please join us at the



                                ______________

                             _____________________

                          ___________________________

                                 ____________

                                 ____________



                               for refreshments



YOU MUST RESPOND BY ____________ TO RESERVE A SEAT
R.S.V.P. (770) ________
<PAGE>
 
                    V.   Counter Cards and Lobby Posters



A.   Explanation
     
     Counter cards and lobby posters serve two purposes: (1) As a notice to
     Douglas Federal's customers and members of the local community that the
     stock sale is underway and (2) to remind the customers of the end of the
     Subscription Offering. Trident has learned in the past that many people
     forget the deadline for subscribing and therefore we suggest the use of
     these simple reminders.

B.   Quantity

     Approximately 2 - 3 Counter cards will be used at teller windows and on
     customer service representatives' desk.
     Approximately 1 - 2 Lobby posters will be used at Douglas Federal's office.


C.   Example

D.   Size

     The counter card will be approximately 8 1/2" x 11".
     The lobby poster will be approximately 16" x 20".
<PAGE>
 
C.


                            POSTER OR COUNTER CARD

                          "TAKE STOCK IN OUR FUTURE"
 
 
                        "FIRST DEPOSIT BANCSHARES, INC.

                           STOCK OFFERING MATERIALS

                                AVAILABLE HERE"

                         DOUGLAS FEDERAL BANK, F.S.B.
<PAGE>
 
                             VII.  Proxy Reminder



A.  Explanation

    A proxy reminder is used when the majority of votes needed to adopt the
    Amended Plan of Conversion is still outstanding. The proxy reminder is
    mailed to those "target vote" depositors who have not previously returned
    their signed proxy.

    The target vote depositors are determined by the conversion agent.

B.  Example

C.  Size

    Proxy reminder is approximately 8 1/2" x 11".
<PAGE>
 
B.  Example
             ____________________________________________________


                          P R O X Y  R E M I N D E R

                         Douglas Federal Bank, F.S.B.



YOUR VOTE ON OUR PLAN OF CONVERSION HAS NOT BEEN RECEIVED.  YOUR VOTE IS VERY
- ---------                           ---------------------   -----------------
IMPORTANT, PARTICULARLY SINCE FAILURE TO VOTE IS EQUIVALENT TO VOTING AGAINST
- ---------                                                                    
THE PLAN OF CONVERSION.

VOTING FOR THE PLAN OF CONVERSION WILL NOT AFFECT THE INSURANCE OF YOUR
ACCOUNTS.  DEPOSIT ACCOUNTS WILL CONTINUE TO BE FEDERALLY INSURED UP TO THE
APPLICABLE LIMITS.

YOU MAY PURCHASE STOCK IF YOU WISH, BUT VOTING DOES NOT OBLIGATE YOU TO BUY
STOCK.

PLEASE ACT PROMPTLY! SIGN THE ENCLOSED PROXY CARD AND MAIL OR DELIVER THE PROXY
                     ----------------------------                              
CARD TO DOUGLAS FEDERAL TODAY.

PLEASE VOTE ALL PROXY CARDS RECEIVED.
            ---                      

WE RECOMMEND THAT YOU VOTE TO APPROVE THE PLAN OF CONVERSION.  THANK YOU.

                               THE BOARD OF DIRECTORS AND MANAGEMENT OF
                               DOUGLAS FEDERAL BANK, F.S.B.

       _________________________________________________________________


                       IF YOU RECENTLY MAILED THE PROXY,
                  PLEASE ACCEPT OUR THANKS AND DISREGARD THIS
                                   REQUEST.
                 FOR FURTHER INFORMATION CALL (770) ________.


This does not constitute an offer to sell, or the solicitation of an offer to
buy, shares of First Deposit Bancshares, Inc. common stock offered in the
conversion.  Such offers and solicitations are made only by means of the
Prospectus.  There shall be no sale of stock in any state in which any offer,
solicitation of an offer or sale of stock would be unlawful.

THE STOCK WILL NOT BE INSURED BY THE FDIC OR ANY GOVERNMENTAL AGENCY.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission