FIRST GEORGIA HOLDING INC
10KSB, 1995-12-29
STATE COMMERCIAL BANKS
Previous: FIRST CITIZENS BANCSTOCK INC, 10QSB/A, 1995-12-29
Next: G T INVESTMENT FUNDS INC, NSAR-B, 1995-12-29



                    U.S. SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                Form 10-KSB

(Mark One)
   X      ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
- --------  EXCHANGE ACT OF 1934 	 	 (FEE REQUIRED)	
            For the fiscal year ended    September 30, 1995
                                         ------------------
- --------  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
          EXCHANGE ACT OF 1934     (NO FEE REQUIRED)	
            For the transition period  _____________   to _____________

                   Commission file number:     0-16657

                      FIRST GEORGIA HOLDING, INC.
                     (Name of Small Business Issuer)

	Georgia						                                     	58-1781773
(State or other jurisdiction					                (IRS Employer
 of incorporation or organization)				            Identification 
                                                  Number)

               1703 Gloucester Street, Brunswick, GA 31521
                (Address of principal executive offices)

Registrant's telephone number, including area code:         	(912) 267-7283
Securities registered pursuant to Section 12(b) of the Act:	      None
Securities registered pursuant to Section 12(g) of the Act:
					
                 Common Stock, par value $1.00
                 -----------------------------

Check whether the issuer (1) has filed all reports required to be filed by 
section 12 or 15(d) of the Exchange Act of 1934 during the past 12 
months (or for such shorter period that the registrant was required to file 
such reports), and (2) has been subject to such filing requirements for 
the past 60 days.		Yes  X    No  
                       ---      ----

Check if there is no disclosure of delinquent filers in response to Item 
405 of Regulation S-B contained in this form, and no disclosure will be 
contained, to the best of registrant's knowledge, in definitive proxy or 
information statement incorporated by reference in Part III of this Form 
10-KSB or any amendment to this Form 10-K. [X]

State issuer's revenues for its most recent fiscal year		$12,895,153
                                                          ----------

State the aggregate market value of the voting stock held by non-affiliates of 
the registrant as of December 1, 1995:
  778,651 Shares of Common Stock, $1.00 par value -- $6,914,421 based 
  -------------------------------------------------------------------
  upon approximate market value of $8.88 per share at December 1, 1995.
  ---------------------------------------------------------------------

State the number of shares outstanding of each of the issuer's classes of 
common stock, as of December 1, 1995:		
    Common Stock, $1.00 par value -- 1,326,641 shares
    -------------------------------------------------

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Company's Proxy Statement (the "Proxy Statement") for 
the Annual Meeting of Shareholders scheduled to be held January 22, 
1996 are incorporated by reference into Part I and Part III.

Portions of the Company's Annual Report (the "Annual Report") to 
Shareholders for the year ended September 30, 1995 are incorporated 
by reference into Part I, Part II and Part III.

<PAGE>


FIRST GEORGIA HOLDING, INC.

                                  FORM 10-KSB

                                     INDEX

Part I								         	                            	      PAGE

	Item 1.	Business .  . . . . . . . . . . . . . . . . . . 	  3
	Item 2.	Description of Properties . . . . . . . . . . .  	34
	Item 3.	Legal Proceedings . . . . . . . . . . . . . . .  	35
	Item 4.	Submission of Matters to a Vote of 
       			Security Holders . . . . . . . . . . . . . . .   35

Part II

	Item 5.	Market for Common Equity and Related 
      			Stockholder Matters . . . . . . . . . . . . . .  	35
	Item 6.	Management's Discussion and Analysis or Plan 
      			of Operation . . . . . .  . . . . . . . . . . .   35
	Item 7.	Financial Statements  . . . . . . . . . . . . .  	35
	Item 8.	Changes in and Disagreements with Accountants
      			on Accounting and Financial Disclosure  . . . .   35

Part III	

	Item 9.	Directors, Executive Officers, Promoters and 
      			Control Persons;  Compliance with Section 16(a) 
         of the Exchange Act  . . . . .. . . . . . . . .   35
		  	 
	Item 10.	Executive Compensation . . . . . . . . . . . .   36
	Item 11.	Security Ownership of Certain 
          Beneficial Owners and Management . . . . . . .   36
	Item 12.	Certain Relationships and Related
          Transactions . . . . . . . . . . . . . . . . .   36

	Item 13.	Exhibits and Reports on Form 8-K . . . . . . .   36
	
	Signatures  . . . . . . . . . . . . . . . . . . . . . .   37
	Exhibit Index  . . . . . . . . . . . . . . . .  . . . .   39

<PAGE>	


PART I

Item 1.  DESCRIPTION OF BUSINESS

Business of the Company

	First Georgia Holding, Inc. (the Company), was incorporated as 
a Georgia corporation on December 16, 1987, for the purpose of 
acquiring all of the issued and outstanding shares of First Georgia Bank, 
F.S.B. (formerly known as First Georgia Savings Bank, F.S.B.)(the 
Bank) pursuant to a plan of reorganization.  The reorganization of the 
Bank into a holding company structure became effective on April 30, 
1988, and the Bank is now a wholly-owned subsidiary of the Company.

	The Company has not engaged in any material operations to 
date and management of the Company has no immediate plans to 
engage in any non-banking activities.

	The holding company structure provides the Company with the 
ability to expand and diversify its financial services beyond those 
currently offered through the Bank.  As a holding company, the 
Company has greater flexibility than the Bank to diversify its business 
activities, through existing or newly-formed subsidiaries, or through 
acquisition or merger.  Commencement of non-banking operations by 
subsidiaries, if they are organized, will be contingent upon approval by 
the Board of Directors of the Company and by regulatory authorities as 
appropriate.  While the Company has no plans, arrangements, 
agreements or understandings regarding diversification through 
acquisition or development of other businesses, the Board of Directors 
believes that the holding company structure offers significant 
advantages.

	The Company may, in the future, enter into a management 
agreement for the purpose of rendering certain services to the Bank.  No 
proposal and no terms of such agreement, however, have been 
considered as yet and it has not been decided that such an agreement 
will be made.  Certain restrictions on the total compensation under 
management and similar agreements are imposed by federal regulation 
and, under certain circumstances, regulatory approval may be required.

	Except for the officers of the Bank who presently serve as 
officers of the Company, the Company does not have any employees.

	The Company's executive office is located at 1703 Gloucester 
Street, Brunswick, Georgia 31520.  At the present time the Company 
does not have any plans to establish additional offices.

<PAGE>

Business of the Bank
- ---------------------

	The Bank is a federal stock savings bank headquartered in 
Brunswick, Georgia.  It was chartered in 1983 and opened for business 
on January 31, 1984 with approximately $8.6 million of acquired 
deposits.

	The Bank's business consists primarily of residential and 
consumer lending and retail banking.  To a lesser extent the Bank 
engages in commercial real estate lending and construction lending.

	The Bank's retail banking operation consists of attracting 
deposits and making commercial and consumer loans.  It attracts 
deposits by offering a wide array of banking services, including checking 
accounts, overdraft protection, various savings programs, IRAs, and 
access to the AVAIL network of automatic teller machines.  Similarly, 
the Bank offers a full range of commercial loans, including short-term 
loans for working capital purposes, seasonal loans, lines of credit, 
accounts receivable loans and inventory loans, as well as a full range of 
consumer loans, including automobile, boat, home improvement and 
other similar loans.

	Commercial real estate and construction lending includes 
construction and permanent loans on multi-family apartment buildings, 
shopping centers, office buildings and other income producing properties 
located mainly in the Bank's primary market area.

	Effective September 22, 1995, the Bank completed the sale of 
its Alma branch, which resulted in a net gain of $122,043.  On October 
31, 1995, the Bank opened a new full service branch in north Glynn 
County to better service that area of the market.

	The principal executive offices of the Bank are located at 1703 
Gloucester Street, Brunswick, Georgia 31520 and the telephone number 
at that address is (912) 267-7283.


Summary of Financial Results
- ----------------------------

	First Georgia Holding, Inc. reported Net Income of $1,277,088 in 
1995, an increase of $214,911, or 20.23%.  This increase in Net Income 
came as a result of several factors.  First, the Net Interest Income after 
Provision for Loan Losses increased a total of $374,382.  Other Income 
also increased slightly by a total of $70,797.  Other expenses decreased 
slightly by a total of $17,208. All these factors had a strong positive 
effect on the Company's Net Income.


Return on Average Equity and Assets
- -----------------------------------

	Return on Average Assets for the year was 0.95%, up 20% from 
last year, which was .79%.  Return on Average Equity for the year was 
11.88% compared to 11.04% for the year ended September 30, 1994.  
These increases were again due to the substantial increase in net 
income for the Company.

<PAGE>

                    SELECTED STATISTICAL INFORMATION				
				
     The following tables set forth certain selected statistical information				
and should be read in conjunction with the consolidated financial statements				
of the Company and Bank.				
				
		                                                  Year Ended		
                                              		   September 30,		
                                               ----------------------
		                                              1995	        	1994
				                                           ----------------------
Return on Average Assets		                      0.95%       		0.79%
				
Return on  Average Equity                    		11.88%		      11.04%
				
Average Equity to Average Assets              		8.01%       		7.41%
				
Dividend Payout Ratio	                         	6.38%       		8.97%
				
				
				
                                  AVERAGE BALANCE SHEETS				

                                                        		Year Ended		
                                                       		September 30,		
                                                --------------------------------
		                                                 1995	              	1994
                                                --------------------------------
				
Cash                                           	$  	2,627,902	        	3,200,073
Interest-bearing deposits in other banks		          3,421,075	        	3,518,187
Investment securities                             		8,148,300        		7,234,187
Loans receivable, net	                           	111,295,104	      	111,443,635
Real estate acquired in settlement of loans		         466,281	          	364,139
Federal Home Loan Bank stock		                      1,575,700	        	1,570,800
Premises and equipment, net                       		3,614,321	        	3,952,170
Accrued interest receivable	                         	820,405          		805,281
Intangible assets, net	                            	1,558,861        		1,734,449
Other assets		                                        902,367          		644,834
				                                             -------------      ------------
                                               	$	134,430,316	 	     134,467,755
                                                 =============      ============
				
    LIABILITIES AND STOCKHOLDERS' EQUITY			
	
				
Liabilities:				
Deposits	                                       $	107,968,855	      	106,387,471
Federal Home Loan Bank advances		                  12,948,000	       	16,023,000
Advance payments by borrowers for				
 taxes and insurance	                                 	78,304           		86,294
Other borrowed money		                                216,000	          	520,000
Accrued expenses and other liabilities		            2,451,189		        2,027,880
                                                  -------------     ------------
                                                		123,662,348	      	125,044,645
				                                              -------------     ------------
Stockholders' equity:				
Common stock	                                      	1,326,641        		1,103,038
Additional paid in capital                        		5,786,164	        	6,106,569
Retained earnings		                                 3,655,163	        	2,213,503
                                                  ------------      ------------
                                                 		10,767,968        		9,423,110
				                                              ------------      ------------
Total liabilities and stockholders' equity	     $ 134,430,316 	      134,467,755
				                                             =============      ============
				
<PAGE>


                             INTEREST EARNINGS AND YIELD					
                                                        		Year Ended			
                                                       		September 30,			
                                                   --------------------------
	                                                   	1995	        1994
					                                              --------------------------
Interest earned on:	 				
					
Loans                                           	$	10,871,713	  	9,714,327	
Taxable investment securities                       		507,009		    357,025
Interest-bearing deposits in other banks            		247,615	    	141,845	
                                                 ---------------------------
          Total interest income		                  11,626,337	 	10,213,197	
					                                            ---------------------------
Interest paid on:					
 					
Deposits                                          		5,345,453		  4,486,147	
Short term debt	                                      	12,176      		4,030	
Long term debt		                                    1,049,728  		1,053,564	
                                                 ---------------------------
          Total interest expense                  		6,407,357	  	5,543,741	
					                                            ---------------------------
NET INTEREST EARNED	                              $	5,218,980	  	4,669,456	
					                                            ===========================
Average percentage earned on:					
					
Loans                                              		  9.77	%	       8.72	%
Taxable investment securities		                        6.22        		4.94	
Interest-bearing deposits in other banks	             	7.24        		4.03	
					
Total interest earning assets                        		9.46        		8.36	
					
Average percentage paid on:					
					
Deposits                                             		4.95		        4.22	
Short term debt	                                      	5.90        		3.25	
Long term debt                                       		6.82	        	6.76 	
					
Total interest bearing liabilities	                   	5.29        		4.51	
					
NET YIELD ON INTEREST EARNING ASSETS		                 4.25	%       	3.82	%
					                                          ============================

    "Management's Discussion and Analysis of Financial Condition and 
Results	of Operations - Yields Earned and Rates Paid" in the Company's Annual 
Report	is incorporated by reference herein.					
 			

<PAGE>

INTEREST DIFFERENTIAL						
						
The following table describes the extent to which changes in volume of interest
earning assets and interest-bearing liabilities and changes in interest rates	
have affected the Bank's interest income and expense during the periods 
indicated.  For	each category of interest-earning asset and interest-bearing 
liability, information is	provided on changes attributable to (a) change in 
volume (change in volume	multiplied by old rate) and (b) change in rate (change
in rate multiplied by	old volume).  The net change attributable to the combined
impact of volume and	rate has been allocated to both components in proportion to
the relationship of the  absolute dollar amounts of the change in each.				
		
						
		                                           Year Ended September 30, 1995			
                                         vs. Year Ended September 30, 1994
	                                     --------------------------------------
	                                   	        Increase (Decrease) Due To			
	                                     --------------------------------------
(In Thousands)		                        Total	        Rate       		Volume
Interest income:						
 Loans 	                              $	1,157		       1,170	        	(13)
 Taxable investment securities		          150	         	101	         	49
 Interest-bearing deposits in 
  other banks                           		106	         	110		         (4)
                                        ------       -------      ---------
Total interest-earning						
  assets		                              1,413       		1,381	         	32
                                       -------      --------      --------
Interest expense:						
 Deposits		                               859         		791         		68
 Short term debt                          		8          		14         		(6)
 Long term debt                          		(4)        		191       		(195)
                                      --------       -------      --------
Total interest-bearing						
  liabilities		                           863         		996       		(133)
                                      --------       ------       -------
Net interest income	                 $   	550		         385	        	165
						                                ========       ======       =======

                                        		    Year Ended September 30, 1994			
                                        		vs. Year Ended September 30, 1993			
	                                    --------------------------------------
                                 		        Increase (Decrease) Due To			
	                                    --------------------------------------
(In Thousands)		                        Total		       Rate        		Volume
Interest income:						
  Loans	                              $	(662)	       	(485)	        	(177)
  Taxable investment securities		         70          		55	           	15
  Interest-bearing deposits in 
   other banks		                          (2)	         	(5)	           	3
                                       ------        --------      -------
Total interest-earning						
  assets		                              (594)		       (435)        		(159)
                                      -------       --------       -------
Interest expense:						
  Deposits	                            	(457)		       (355)        		(102)
  Short term debt	                      	(76)         		(2)         		(74)
  Long term debt		                        38         		(46)          		84
                                      --------       -------       --------
Total interest-bearing						
  liabilities		                         (495)	       	(403)         		(92)
                                     ---------       -------       --------
Net interest income	                   $	(99)        		(32)         		(67)
						                               =========       =======       ========

<PAGE>


Lending Activities
- -----------------

General
- -------

	Thrift institutions are permitted to invest up to 400% of their 
capital in commercial real estate loans.  Thrift institutions are also 
permitted to invest up to 10% of their assets in secured or unsecured 
loans for commercial, corporate, business or agricultural purposes.  
Institutions may also invest up to 35% of their assets in consumer loans 
and up to 10% of their assets in tangible personal property in order to 
engage in personal property leasing.

	Effective October 19, 1992, the Bank entered into a supervisory 
agreement with the Office of Thrift Supervision (OTS).  The supervisory 
agreement requires the Bank to submit to the OTS a written plan to 
improve the Bank's record of compliance with applicable Federal 
consumer protection laws and regulations.  Specifically the Bank is 
required to document its compliance with the Truth in Lending Act, flood 
insurance requirements and the Community Reinvestment Act.  The 
Bank's Compliance Officer is directed to report to the Board of Directors 
on the Bank's compliance with these regulations on a quarterly basis.  
As of September 30, 1995, the Bank is still subject to, and in compliance 
with, the supervisory agreement.  None of the Bank's operations was 
adversely affected by the agreement.

Loan Portfolio Analysis
- -----------------------

	The Bank's net loan portfolio totaled approximately 
$110,432,000 at September 30, 1995, representing approximately 83% 
of its total assets.  On that date, approximately 64% of its total 
outstanding loans were secured by mortgages on residential property.  
The balance of the Bank's outstanding loans at that date consisted of 
commercial real estate loans, construction loans, consumer loans and 
commercial loans.

	Set forth on the next page is selected data relating to the 
composition of the Bank's loan portfolio by type of loan and type of 
security on the dates indicated.


<PAGE>

                                        LOAN ANALYSIS						
						
			                                                      September 30,			
                                      -----------------------------------------
(In Thousands)	                               1995	                  1994	
                                      -----------------------------------------
Loans By:						
TYPE OF SECURITY						
Real Estate Loans:						
 Residential:						
  One-four family:						
   Conventional		                      $	64,086	   58.03%	     63,178  	  55.62%
   FHA-VA			                                265	    0.24%	        322	     0.28%
   Multi-family
    conventional	                       		6,560	    5.94%	      5,731     	5.05%
                                       -----------------------------------------
  Total residential			                   70,911	   64.21%     	69,231    	60.95%
						
 Commercial Property			                  19,555	   17.71%	     20,206    	17.79%
  Land development
   and other		                           	8,802    	7.97%	     10,407	     9.16%
  Less Loans held for sale		                 	0    	0.00%          	0     	0.00%
                                      ------------------------------------------
     Total real estate loans			          99,268	   89.89%	     99,844    	87.91%
						
     Non-real estate loans:           			15,136   	13.71%     	15,934    	14.03%
     Less:  Loans in process			          (2,868)  	-2.60%	       (963)   	-0.85%
     Unearned Interest income            			(40)	  -0.04%	        (52)   	-0.05%
     Allowances for losses			            (1,004)  	-0.91%       	(983)   	-0.87%
     Deferred loan fees			                  (60)	  -0.05%	       (201)	   -0.18%
                                     -------------------------------------------
        Total		                      $	 110,432  	100.00%	    113,579   	100.00%
						                               ===========================================
TYPE OF LOAN:						
 Real Estate Loans:						
  Loans on existing property:						
   Fixed rate		                        $	35,238  	31.91%	     43,449	     38.25%
   One-year ARM(1)	                    		55,201  	49.98%     	50,279	     44.27%
   Three-year ARM			                      1,224   	1.11%	      1,533      	1.35%
 Construction loans	                    		7,605	   6.89%	      4,583      	4.04%
 Less:  Loans held for sale			                0	   0.00%	          0      	0.00%
                                     -------------------------------------------
Total real estate loans		               	99,268  	89.88%	     99,844     	87.91%
						
 Consumer loans	                        		9,094   	8.23%	     10,445	      9.20%
 Commercial loans	                      		6,042   	5.47%      	5,489	      4.83%
 Less:  Loans in process			              (2,868)	 -2.60%	       (963)    	-0.85%
        Unearned Interest Income			         (40) 	-0.04%        	(52)    	-0.05%
        Allowance for losses			          (1,004) 	-0.91%       	(983)    	-0.87%
        Deferred loan fees			               (60) 	-0.05%       	(201)	    -0.18%
                                     -------------------------------------------
                                    		$	110,432	   100%	     113,579      	100%
						                               ===========================================

(1) An ARM is an adjustable rate mortgage				
 	
						
<PAGE>


LOAN MATURITY SCHEDULE						
	
							
    The following table sets forth certain information at September 30, 
1995 regarding	the dollar amount of loans maturing in the Bank's portfolio 
based on their contractual terms to maturity.  Demand loans, loans having no 
stated schedule of repayments	and no stated maturity, and overdrafts are 
reported as due in one year or less.	This table does not consider the repricing 
of loans to be maturities.  Interest rate sensitivity is incorporated herein by 
reference from the Management's Discussion and Analysis of Financial Condition 
and Results of Operations - Asset/Liability Management	from the Annual Report 
to Shareholders for 1995.			
				
							
Maturities 							
During years							
   ended       Real estate    Real estate                 Commercial 	
September 30,		 mortgage	     construction   Consumer    	and other        Total
- --------------------------------------------------------------------------------
	                                   (In Thousands)						
							
1996	           $	22,780	         5,171	       4,651	       3,980	        36,582
							
1997		            14,836	         1,253	       1,656         	389	        18,134
							
1998		             8,875         	1,181       	1,530	         780	       12,366
							
1999-2000		        1,253	           --        	1,161	         893         3,307
							
2001-2005        		8,020	           --           	26          	--         8,046
			
2006-2010		       11,462	           --    	       70	          --        11,532

After 2010		      24,437           	--           --           	--       	24,437
              ------------------------------------------------------------------
Total	          $	91,663	         7,605	       9,094	        6,042	     114,404
							       ==================================================================
			                                     Less:  	Loans in process		       (2,868)
                                                Unearned Interest Income	  	(40)
                                            				Allowance for losses   		(1,004)
                                            				Deferred loan fees        		(60)
                                                                        --------
                                                               					$  	110,432
							                                                                =========

    The next table sets forth the dollar amount of all loans due more than 
one year after	September 30, 1995 which have predetermined interest rates and 
which have floating	or adjustable interest rates.						
	
							
                 		Real estate	     Real estate		            Commercial 	
		                   mortgage	     construction	  Consumer	   and other	   Total
                  --------------------------------------------------------------
Predetermined							
Rates	               $	26,062	          --    	      4,043	       791	    30,896
							
Floating or							
adjustable							
Rates		                43,800	        2,434           	400	     1,271	    47,905
                  --------------------------------------------------------------
                    	$	69,862	        2,434	         4,443     	2,062    	78,801
							           ==============================================================
							
<PAGE>


Lending Policies
- ----------------

	Federal regulations limit the amount which federally chartered 
thrift institutions may lend in relation to the appraised value of the real 
estate securing the loan, as determined by an appraisal at the time of 
loan origination.  Those regulations permit a maximum loan-to-value 
ratio of 100% for real estate loans.  The Bank's lending policies 
generally limit the maximum loan-to-value ratio on residential mortgage 
loans to 95% of the lesser of the appraised value or purchase price. 
Multi-family residential and commercial real estate loans and 
unimproved real estate loans generally do not exceed 90% of value.  
The loan-to-value ratio, maturity and other provisions of the loans made 
by the Bank generally reflect the policy of making less than the 
maximum loan permissible under applicable regulations in accordance 
with sound lending practices, market conditions and underwriting 
standards established by the Bank.

	In an effort to keep the yields on its loan portfolio and 
investments more interest rate sensitive, the Bank has implemented a 
number of measures including: (a) generally originating long-term fixed 
mortgage loans for brokerage to other financial institutions; (b) 
emphasizing origination of ARMs on residential and commercial 
properties when market conditions permit; (c) originating construction 
loans secured by residential properties generally for a 12-month period 
at interest rates determined by reference to the Bank's prime rate; and 
(d) originating consumer and commercial loans having either adjustable 
rates or relatively short maturities.

Single Family Residential Loans
- -------------------------------

	One of the lending activities of the Bank has been the 
origination of single family residential loans through its mortgage lending 
operation.  Through an arrangement with another financial institution, 
the Bank brokers substantially all of its fixed rate single family residential 
loans.  This allows the Bank to offer a broader base of financing 
alternatives than would be possible if the Bank were structuring all of its 
loans to sell to the Federal Home Loan Mortgage Corporation (FHLMC) 
or the Federal National Mortgage Association (FNMA).  

	Federally chartered thrift institutions are authorized to make 
home loans on which the interest rate, loan balance or maturity may be 
adjusted, provided that the adjustments are tied to specified indices.  
The rate adjustments are determined by reference to cost of funds and 
Treasury securities indices and are limited generally to 1.5-2.0% per 
adjustment period and 5-6% over the life of the loan.

Commercial Real Estate Loans
- ------------------------------

	Current regulations permit federal institutions to invest up to 
400% of their capital in commercial real estate loans.  At September 30, 
1995, the Bank had 255% of its capital invested in commercial real 
estate loans.  The commercial real estate loans originated by the Bank 
are primarily secured by multi-family apartment buildings, shopping 
centers, office buildings and other income-producing properties.  The 
interest rates on commercial real estate loans presently offered by the 
Bank generally adjust every one to three years.  The rate is generally 
determined by reference to money center banks' prime rates.  The Bank 
attempts to fund 3-year adjustable rate loans with deposit proceeds of 
comparable maturity.  The Bank's commercial real estate loans have 
various terms, with the payments based on a 15 to 25 year amortization 
schedule.  The Bank generally requires that such loans have a minimum 
debt service coverage of 1.15 and a loan-to-value ratio of not more than 
90%.

<PAGE>

	Commercial real estate lending entails significant additional 
risks compared to residential lending.  Commercial real estate loans 
typically involve large loan balances to single borrowers or groups of 
related borrowers.  The payment experience of such loans typically 
depends upon the successful operation of the real estate project.  These 
risks can be significantly affected by supply and demand conditions in 
the market for office and retail space and for apartments, and as such 
may be subject, to a greater extent than residential real estate loans, to 
adverse conditions in the economy.  In dealing with these risk factors, 
the Bank generally limits itself to a real estate market or to borrowers 
with which it is familiar and sells a portion of its commercial real estate 
loans.  The Bank concentrates on originating commercial real estate 
loans secured by properties generally located within its primary market 
area, although the Bank will continue, on a limited basis, to originate 
commercial real estate loans secured by properties located in other parts 
of Georgia and in other states.

Construction Loans
- ------------------

	The Bank originates construction loans on single family 
residences.  Such construction loans generally have a term of 12 
months or less.  The interest rates charged by the Bank on construction 
loans are determined by reference to the prime rate charged by money 
center banks and vary depending upon the type of property, the loan 
amount and the credit worthiness of the borrower.  The Bank generally 
requires personal guarantees of payment from the principals of the 
borrowing entities for the full amount of the loan, and it is the policy of 
the Bank to enforce guarantees in the event of non-payment of the loan.

	The Bank also originates construction loans on multi-family and 
commercial real estate.  The interest rates on such loans presently 
offered by the Bank are also determined by reference to the prime rate 
charged by money center banks.  Multi-family and commercial real 
estate construction financing generally exposes the lender to a greater 
risk of loss than long-term financing on improved, occupied real estate, 
due in part to the fact that the loans are underwritten on projected rather 
than historical income and rental results.  The Bank's risk of loss on such 
loans depends largely upon the accuracy of the initial appraisal of the 
property's value at completion of construction and the estimated cost 
(including interest) of completion.  If either estimate proves to have been 
inadequate and the borrower is unable to provide additional funds 
pursuant to his or her guarantee, the Bank either may be required to 
advance funds beyond the amount originally committed to permit 
completion of the development or be confronted at the maturity of the 
loan with a project whose value is insufficient to assure full repayment.

	The Bank's underwriting criteria are designed to evaluate and to 
minimize the risks of each commercial real estate construction loan.  
The Bank considers evidence of the financial stability and reputation of 
both the borrower and the contractor, the amount of the borrower's cash 
equity in the project, independent evaluation and review of the building 
costs, local market conditions, pre-construction sales and leasing 
information based upon evaluation of similar projects, the use of 
independent engineers to examine plans and monitor construction and 
the borrower's cash flow projections upon completion.  The Bank may 
require a performance bond in the amount of the construction contract 
based on management's evaluation of the project and the financial 
strength of the contractor and also requires personal guaranties of 
payment by the principals of any borrowing entity.  At September 30, 
1995, approximately $7,605,000 of the Bank's loan portfolio consisted of 
construction loans.

<PAGE>

Consumer Loans
- --------------

	Current regulations permit federal savings institutions to invest 
up to 35% of their assets in consumer loans.  The Bank currently offers 
a wide variety of consumer loans including secured and unsecured 
personal loans (such as home improvement loans and loans secured by 
savings accounts), automobile, boat and other loans.  Total consumer 
loans amounted to approximately $9,094,000 at September 30, 1995.

	The Bank markets consumer loans in order to provide a full 
range of retail banking services to its customers and because of the 
shorter term and normally higher interest rates on such loans.  The 
Bank's underwriting standards for consumer loans include a 
determination of the applicant's payment history on other debts and an 
assessment of his or her ability to meet existing obligations and to make 
payments on the proposed loan.  Loan-to-value, cash equity and debt 
service-to-income ratios are also generally considered. Risks associated 
with consumer loans include, but are not limited to, fraud, deteriorated or 
non-existing collateral, general economic downturn, and customer 
financial problems.

Commercial Loans
- ----------------

	Current regulations authorize federal thrift institutions to make 
secured and unsecured loans for commercial, corporate, business and 
agricultural purposes, including issuing letters of credit.  The aggregate 
amount of such loans outstanding generally may not exceed 10% of the 
institution's assets.

	The Bank makes commercial loans primarily on a secured basis.  
Substantially all of such loans to date have interest rates which adjust 
with changes in the prime rate charged by money center banks.  The 
Bank's commercial loans primarily consist of short-term loans for 
working capital purposes, seasonal loans, lines of credit, accounts 
receivable loans and inventory loans.  The Bank customarily requires 
personal guaranties of payment by the principals of any borrowing entity 
and reviews the financial statements and income tax returns of the 
guarantors generally on an annual basis.  At September 30, 1995, the 
Bank had approximately $6,042,000 outstanding in commercial loans. 
Risks associated with these loans can be significant.  Risks include, but 
are not limited to, fraud, bankruptcy, deteriorated or non-existing 
collateral, general economic downturn, and changes in interest rates.

Loan Solicitation and Processing
- --------------------------------

	The Bank actively solicits mortgage loan applications from 
existing customers, walk-ins, referrals, builders and real estate brokers.  
Commercial real estate loan applications are also obtained through 
direct solicitation.

<PAGE>

	Detailed loan applications are obtained to determine the 
borrower's ability to repay, and the more significant items on these 
applications are verified through the use of credit reports, financial 
statements and confirmations.  After analysis of the loan applications 
and property or collateral involved, including an appraisal of the property 
by independent appraisers approved by the Bank's management, the 
lending decision is made in accordance with the underwriting guidelines 
of the Bank.  With respect to commercial loans, the Bank also reviews 
the capital adequacy of the business, the ability of the borrower to repay 
the loan and honor its other obligations, and general economic and 
industry conditions.  All applications for loans greater than $250,000 but 
less than $500,000 require the approval of the Bank's Loan Committee, 
which consists of the Bank's president and three outside directors.  All 
loan applications in excess of $500,000 must be approved by the full 
Board of Directors.

	Loan applicants are promptly notified of the decision of the 
Bank, together with the terms and conditions of the decision.  In this 
regard, the Bank seeks to handle loan processing and origination faster 
than its competition.  If approved, these terms and conditions include the 
amount of the loan, interest rate basis, amortization term, a brief 
description of the real estate to be mortgaged to the Bank, notification 
that insurance coverage must be maintained to protect the Bank's 
interest and any other special conditions.

	It is the Bank's policy to obtain a title insurance policy insuring 
that the Bank has a valid first lien on the mortgaged real estate and that 
the property is free of encumbrances.  Borrowers are also to obtain paid 
hazard insurance policies prior to closing and, when the property is in a 
flood plain as designated by the Department of Housing and Urban 
Development, paid flood insurance policies.  It is the Bank's policy to 
require flood insurance for the full insurable value of the improvements 
for any such loan located in a designated flood hazard area.  In certain 
coastal areas, however, there are limits on the amount of insurance 
available.  Substantially all borrowers are also required to advance funds 
on a monthly basis, together with each payment of principal and interest, 
to a mortgage escrow account from which the Bank makes 
disbursements for items such as real estate taxes, hazard insurance 
premiums and private mortgage insurance premiums.  See "Lending 
Activities - General" regarding the Bank's recent efforts to ensure 
compliance with federal regulations pertaining to flood insurance, Truth-
In-Lending, and the Community Reinvestment Act.

Loan Originations, Sales and Purchases
- ---------------------------------------

	  It is a policy of the Bank not to originate for its own portfolio 
any long term mortgage loans.  The Bank instead originates long term 
mortgages to be brokered out to various mortgage lenders.  The Bank 
may sell its commercial real estate and construction loans, generally 
retaining a percentage of the loans in its own portfolio.  Loan sales 
provide additional funds for lending, generate income for the Bank and 
generally reduce exposure to interest rate risk.  The Bank generally 
continues to collect payments on the loans and otherwise to service the 
loans sold.  The Bank retains a portion of the interest paid by the 
borrower on these loans as consideration for its servicing loans sold to 
others.  At September 30, 1995, the Bank was servicing loan for others 
of approximately $7,346,000.

<PAGE>

	The Bank has purchased a number of loans in the past, and 
intends to consider future purchases of residential mortgage loans as 
market conditions warrant.  The Bank has also sold loans in the past 
and, similarly, intends to consider future sales as conditions warrant.

	It is the current intention of management to continue offering 
residential fixed rate mortgage loans through the Bank's brokerage 
lending arrangement and to continue offering adjustable rate instruments 
to be held in the Bank's portfolio.

Loan Commitments
- ----------------

	Upon loan approval, short-term commitments of 45 days are 
issued to the applicant and in most cases provide for the loan to be 
closed at the prevailing rate of interest as of the date of approval.  At 
September 30, 1995 the Bank had loan commitments outstanding of 
approximately $100,000 excluding the undisbursed portion of loans in 
process.

Loan Origination Fees
- ----------------------

	Beginning October 1, 1988, the Bank prospectively adopted 
Statement of Financial Accounting Standards No. 91 "Accounting for 
Nonrefundable Fees and Costs Associated with Originating or Acquiring 
Loans and Initial Direct Costs of Leases".  This  standard requires the 
Bank to defer and amortize loan origination fees, net of certain direct 
origination costs incurred, and, if the commitment is exercised, 
recognize such fees over the life of the related loan as a yield 
adjustment or, if the commitment expires unexercised, recognize such 
fees as income upon expiration of the commitment.

	The Bank also receives other fees and charges relating to 
existing loans along with late charges and fees collected in connection 
with a change in borrower or other loan modifications.

Delinquencies and Asset Classifications
- ----------------------------------------

	The Bank's collection procedures provide that when a loan is 15 
days past due, the borrower will be contacted by mail and payment 
requested.  If the delinquency continues, subsequent efforts will be 
made to contact the delinquent borrower.  In certain instances, the Bank 
may modify the loan or grant a limited moratorium on loan payments to 
enable the borrower to reorganize his or her financial affairs.  If the loan 
continues in a delinquent status for 90 days or more, the Bank generally 
will initiate foreclosure proceedings, but there is no requirement that the 
Bank defer foreclosure proceedings or other enforcement action.  Any 
property acquired as the result of foreclosure is classified as real estate 
acquired in settlement of loans until such time as it is sold or otherwise 
disposed of by the Bank to recover its investment.

	As a measure of the soundness of a thrift institution's loans, 
federal regulatory authorities have developed the concept of asset 
classification and have established four categories of problem assets:  
"Special Mention," "Substandard," "Doubtful" and "Loss".  Assets 
designated Special Mention do not require that a bank take any specific 
action.  For assets classified Substandard or Doubtful, a bank's 
examiner is authorized to direct the establishment of a general 
allowance for loan losses based on the assets classified and the overall 
quality of the bank's asset portfolio.  This valuation allowance must be 
established in accordance with generally accepted accounting principles.  
For assets or portions of assets classified Loss, a bank is required either 
to establish specific allowances of 100% of the amount so classified, or 
to charge off such amount.  These specific allowances or charge offs 
must also be established in accordance with generally accepted 
accounting principles.

<PAGE>

	The Bank is responsible for determining the valuation and 
classification of its assets, subject to review by regulatory authorities.  
Portions of an asset may be classified in more than one category.

	An asset will be designated Special Mention if it does not justify 
a classification of Substandard but does constitute undue and 
unwarranted credit risk to the Bank.  An asset will be classified 
Substandard if it is determined to involve a distinct possibility that the 
Bank may sustain some loss if deficiencies associated with the loan, 
such as inadequate documentation, are not corrected.  An asset will be 
classified as Doubtful if full collection is highly questionable or 
improbable.  An asset will be classified as Loss if it is considered 
uncollectible, even if a partial recovery may be expected in the future.

	The Bank closely monitors its classified loans and actively 
attempts to dispose of real estate acquired in settlement of loans.  Real 
estate acquired through foreclosure is appraised when acquired and is 
recorded at the lower of cost or fair market value.

Nonaccrual, Past Due and Restructured Loans
- ----------------------------------------------

	The Bank has approximately $2,061,000 of loans in nonaccrual 
status at September 30, 1995.  The Bank had approximately $2,539,000 
of loans in nonaccrual status at September 30, 1994. At September 30, 
1995 and 1994 the Bank had loans in the amount of $129,000 and 
$383,000 respectively, past due more than 90 days for which interest 
was still accruing on a portion of those loans.  The Bank has had no 
restructured loans.  ("Management's Discussion and Analysis of 
Financial Condition and Results of Operations - Provision for Loan 
Losses" in the Company's Annual Report is incorporated by reference 
herein.)  Had all nonaccrual loans at September 30, 1995 actually 
accrued interest for the full fiscal year, approximately $91,000 of 
additional interest income would have been added to fiscal 1995 
earnings.  

	Accrual of interest is discontinued when either principal or 
interest become 90 days past due unless, in management's opinion, the 
loan is well secured and in the process of collection.

Allowance for Loan Losses
- ---------------------------
 
	For a detailed analysis of the allowance for loan losses, 
Management's Discussion and Analysis of Financial Condition and 
Results of Operations - Provision for Loan Losses is incorporated by 
reference from the Annual Report to Shareholders herein.

   The Company has allocated the allowance for possible loan losses 
according to the amount deemed to be reasonably necessary to provide 
for the possibility of losses being incurred within the categories of loans 
set forth in the table below.  This allocation is based on management's 
evaluation of the loan portfolio under current economic conditions, past  
loan loss experience, adequacy and nature of collateral, and such 
factors which, in the judgment of management, deserve recognition in 
estimating loan losses.  Regulatory agencies, as an integral part of their 
examination process, periodically review the Company's allowances for 
possible losses on loans and real estate acquired through foreclosure 
and other nonperforming assets.  Such agencies may require the 
Company to note additions to the allowance based on their judgments 
about information available to them at the time of their examination.  
Because the allocation is based on estimates and subjective judgment, it 
is not necessarily indicative of the specific amounts or loan categories in 
which charge-offs may occur.

<PAGE>

	The allocation of the allowance for possible loan losses to the 
various loan categories and the ratio of each loan category to total loans 
outstanding at September 30, 1995 are presented in the following table. 

              ALLOCATION OF THE ALLOWANCE FOR LOAN LOSS		
						
								
				                        September 30, 1995			        September 30, 1994
                         --------------------------   ------------------------
					                                 Percent of		                 	Percent of
                                 		 		loans in	                   		loans in
                               			 	each category		               each category
(IN THOUSANDS)				       Amount	    to total loans		   Amount	   to total loans
                      ----------------------------  ----------------------------
Balance at end of 
period applicable to:					
			
Commercial, financial, 
 and agricultural	        $ 	18          5.28%          		23	          4.75%
Real estate-construction				 52	         6.65%	         	105	          4.02%
Real estate-mortgage				    386	        80.12% 	        	464	         82.21%
Consumer	                 			36	         7.95%          		57          	9.02%
Unallocated				             512	          N/A          		334           	N/A   
								             ------------------------------   -------------------------
                     			$	1,004	       100.00%	         	983         	100.00%
								

Other
- -----

	The Company has no foreign operations and, accordingly, there 
are no assets or liabilities attributed to foreign operations.

	At September 30, 1995, the Company had no concentration of 
loans exceeding 10% of total loans to borrowers engaged in any single 
industry.

Investment Activities
- ---------------------

	The Bank is required under federal regulations to maintain a 
minimum amount of liquid assets and is also permitted to make certain 
other securities investments.  It is the intention of management to hold 
securities with short maturities in the Bank's investment portfolio in order 
to enable the Bank to match more closely the interest rate sensitivities of 
its assets and liabilities. All of the Bank's investments are subject to 
interest rate risk.  Since some securities have fixed interest rates, as 
interest rates rise the value of the securities falls and as rates decline 
the value increases.  In addition, mortgage-backed securities are subject 
to prepayment risk.  As rates fall, prepayments increase and the amount 
of the security earning the coupon rate declines.

	Investment decisions are made by senior officers of the Bank.  
The actions of the officers are within policies established by the Board of 
Directors.  At September 30, 1995 the investment portfolio totaled 
approximately $9,181,000.

<PAGE>

	The following table sets forth the amortized cost, approximate 
fair value, and weighted average yield of the investment portfolio.  The 
weighted average yield with respect to maturities is also presented.

                      INVESTMENT SECURITIES ANALYSIS				
			
							
			                                         		Weighted	       	Approximate
			                          Amortized		      Average	            	Fair
	                             		Cost         		Yield             	Value
                            -------------------------------------------------
Septermber 30, 1995:							
Investment Securities:							
 U.S. Government Agencies		 $	8,393,161	      	5.78%		            8,228,856
							
 Mortgage-backed Securities:							
  SBA			                        787,817	      	3.32%		              840,422
                             ------------------------------------------------
                          		$	9,180,978			                       	9,069,278
							                      ===============================================

                                          					Weighted	       	Approximate
	                           		Amortized		      Average	             	Fair
                              			Cost         		Yield	             	Value
                             -----------------------------------------------
Septermber 30, 1994:							
Investment Securities:							
 U.S. Government Agencies		 $	6,506,427	       	3.92%	          	6,252,182
							
Mortgage-backed Securities:						
  SBA                      			1,004,371		       3.01%	          	1,078,928
                            ------------------------------------------------
                          		$	7,510,798			                      	7,331,110
							                      ==============================================

A summary of investment and mortgage-backed securities by maturities 
as of	September 30, 1995 follows:						
	
							
	                                          				     Weighted	 	Approximate
                          			         Amortized		   Average	      	Fair
                            			          Cost  	     Yield      	  Value
                                 ----------------------------------------
							
Investment Securities:							
  Within 1 Year		                  $   	100,000	     	6.73%	     	100,300
  After 1 Year thru 5 Years			        4,598,377	     	4.39%	   	4,436,290
  After 5 Years thru 10 Years			        787,817	    	10.51%     		840,422
  After 10 Years			                   3,694,784     		7.18%	   	3,692,266
                                  ----------------------------------------
                                  	$ 	9,180,978			             	9,069,278
							                           ========================================

At September 30, 1995 the Bank had pledged $5,095,000 of its U.S. 
Government Agency securities to government and municipal depositors.  The Bank 
does not	have any taxexempt securities, and all of the Bank's securities are 
backed by	U.S. Government Agencies.						
	
<PAGE>							

Retail Banking Activities and Sources of Funds
- -----------------------------------------------

General
- -------

	The Bank's retail banking activities consist of attracting deposits 
and making consumer and commercial loans.  A principal objective of 
the Bank is to establish a total banking relationship, including a deposit 
relationship as well as a lending relationship, between the Bank and the 
customer.

<PAGE>

	Savings accounts and other types of deposits generated by the 
Bank's retail banking division are the primary source of the Bank's funds 
for use in lending and for other general business purposes.  In addition 
to savings accounts, the Bank derives funds from loan repayments, 
FHLB advances, other borrowings and operations.  Loan repayments are 
a relatively stable source of funds while deposit inflows and outflows 
vary widely and are influenced by prevailing interest rates and money 
market conditions.  Borrowings may be used on a short-term basis to 
compensate for reductions in normal sources of funds such as deposit 
inflows at less than projected levels and may be used on a longer-term 
basis to support expanded lending activities.  The Bank's sources of 
borrowings have been advances from the FHLB of Atlanta and 
obligations under Repurchase Agreements.

Deposits
- ---------

	Savings deposits in the Bank at September 30, 1995 and 1994, 
including accrued interest payable, were represented by the various 
types of programs described as follows:

<PAGE>


DEPOSITS AT SEPTEMBER 30, 1995					
			
								
                                                                    	 Percentage
                                					            Weighted 	Balance         of
Type of				                             Minimum   Average	 (Dollars in     Total
Account		              Term	            Amount	    Rate	   thousands)   Deposits
- --------------------------------------------------------------------------------
Easy Checking	           			              --       	--      $ 1,721       	1.62%
Commercial checking			               $    --        --	       2,919        2.74%
Now Accounts				                         750	     2.41%      11,569      	10.86%
Super NOW and MMDA				                 1,000	     2.78%	     	2,345	       2.20%
Statement Savings				                    100	     2.45%	     	4,713	       4.42%
								
								
Certificates of 
 deposit accounts:								

 Jumbo 
  certificates		   30 days to						
                   		5 years		        99,000    	5.34%		    12,530	       11.76%
								
								
Other time 
 deposits							
	
3 month		          3-5 months		        1,000	    5.35%	     	2,638	        2.48%
6 month		          6-11 months		       1,000	    4.84%	     	2,705        	2.54%
1 year	          	12-17 months	         	500	    6.18%	    	22,872       	21.47%
1.5 years	       	18-23 months		         500	    5.53%	       	260	        0.24%
2 years         		24-29 months		         500    	6.40%     		8,691        	8.16%
2.5 years		       30-35 months         		500    	5.26%	     	1,909        	1.79%
3 years         		36-41 months	         	500	    6.44%	     	2,476        	2.32%
3.5 years	       	42-47 months	         	500	    5.42%	        	81	        0.08%
4 years         		48-59 months	         	500	    6.26%		     4,674        	4.39%
5 years            		60 months		         500	    6.90%	     	8,779        	8.24%
18 month IRA		       18 months	         	500    	6.07%	    	14,758       	13.85%
  Other		            30 day	            	500    	2.73%       		888	        0.83%
								                                      ---------  ---------   -----------
                                            					5.14%	  $	106,528        	100%
								                                      =========  =========   ===========
								

Savings deposits at September 30, 1994, including accrued interest 
payable, are represented on the next page.

<PAGE>


DEPOSITS AT SEPTEMBER 30, 1994					

                                                                      Percentage
                                        					Weighted		  Balance         of 
Type of				                       Minimum	   Average	  	(Dollars in	    Total
Account		             Term		      Amount      	Rate	    	thousands)	    Deposits
- --------------------------------------------------------------------------------
Easy Checking						                                        $ 2,144        	2.07%
Commercial checking			           $	  --        	--     	    	3,051        	2.95%
Now Accounts				                    750	       2.31%		      13,684       	13.23%
Super NOW and MMDA				            1,000       	2.48%	       	4,106	        3.97%
Statement Savings				               100	       2.38%	       	6,122	        5.92%
								
Certificates of 
 deposit	accounts:								

Jumbo 
 certificates		    30 days to						
                   		5 years		  100,000	       4.71%		      11,220      	10.85%
								
								
Other time deposits							
	
30 day		            1 month 		     500	       3.26%		       1,358        	1.31%
91-182 days		       3-6 months	   	500	       4.05%	       	4,220        	4.08%
183 days-1year		    6-12 months		  500	       4.80%	      	14,964	       14.47%
1.5-2 years		      18-24 months	  	500	       5.12%	      	11,160	       10.79%
2.5-3 years	      	30-36 months	  	500       	6.05%	       	5,032	        4.87%
3.5-5years		       42-60 months	  	500	       6.07%	      	12,598	       12.18%
18 month IRA		        18 months	  	100       	5.44%	      	13,748	       13.30%
								                                  -------------------------------------
                                         					4.45%	    $	103,407        	100%
                                           ====================================
<PAGE>

	The Bank has a number of different programs designed to 
attract both short-term and long-term savings of the general public.  The 
programs include commercial demand deposits (checking), NOW 
accounts, money market deposits accounts (MMDA), traditional 
passbook savings, time deposits in a minimum amount of $100,000 
(Jumbo Certificates), other certificates of deposits and individual 
retirement accounts (IRAs).

	The minimum amount required to open a certificate of deposit 
for other than retirement accounts varies from $500 to $100,000, 
depending on the type of deposit.  Rates on certificates of deposit are 
determined weekly by the Bank, based upon local market rates, national 
money market rates and yields on assets of the same maturity.

	The variety of deposit accounts offered by the Bank allows it to 
be competitive in obtaining new funds, although the threat of 
disintermediation (the flow of funds away from the Bank into direct 
investment vehicles, such as mutual funds and government and 
corporate securities) still exists.  The ability of the Bank to attract and 
retain deposits and the Bank's cost of funds have been, and will continue 
to be, significantly affected by capital and money market conditions.

	The Bank attempts to control the flow of deposits by pricing its 
accounts to remain generally competitive with other financial institutions 
in its market area.

	The Bank has generated Jumbo Certificates from both local 
individuals and businesses and from out-of-town individuals and 
businesses who have ties to its market area.  In addition, the Bank 
accepts public deposits.  The Bank responds to requests for rate 
information but does not accept deposits for which a broker's 
commission must be paid.  As with other deposits, rates on Jumbo 
Certificates are set in a manner to be competitive in the Bank's market 
area.

	The following table sets forth the composition of deposits, 
excluding accrued interest payable, by type and interest rate at the dates 
indicated.

<PAGE> 


                                    DEPOSITS BY TYPE							
							
				                                                      September 30,			
                                          -------------------------------------
                                          			1995	          1994	         1993
                                          -------------------------------------
Access accounts:				                                   (In thousands)		
 Commercial checking							
   - 0.00%	                              $  	4,640	         5,195	        4,310
NOW account - 2.50%			                      11,569	        13,684	       13,433
Super NOW Account -							
  variable rate			                            --            	 --          	-- 
Money Market deposit							
 account - variable							
  rate	                                    		2,345        	4,106	         5,413
Statement savings - 2.45%		                 	4,713	        6,122	         5,542
	
							
							
Certificates of deposit:							
 2.75% - 5.00%	                           		10,134	       40,759	        33,910
 5.01% - 7.00%			                           52,078	       29,701        	31,249
 7.01% - 9.00%			                           20,993	        3,673	        10,744
 9.01% - 11.00%			                              56	          167	         1,652
                                         ---------------------------------------
Subtotal			                                106,528	      103,407	       106,253
		                                       ---------------------------------------
 Accrued interest			                           527	          372	           482
                                         ---------------------------------------
  Total		                              $	  107,055	      103,779	       106,735
	                                        =======================================
							
							
							
                                 TIME DEPOSIT MATURITIES						
	
							
	                                  		Balances at September 30,			
	               ----------------------------------------------------------------
Interest		       Remainder                                 				There-	
Rates		            1995	       1996	      1997	    1998	       after	    Total
- --------------------------------------------------------------------------------
                                   		(in thousands)					

2.75% - 5.00%	 $ 	4,367       	5,046	     710	       1	          10	     10,134
5.01% - 7.00%		   7,760	      18,569	  12,897	   8,276	       4,576	     52,078
7.01% - 9.00%		     171      	14,801   	3,970	     866	       1,185	     20,993
9.01% - 11.00%		     56	        --       	--	      --	          --	          56
               ----------------------------------------------------------------
             	$	 12,354	      38,416  	17,577	   9,143	       5,771	     83,261
							        =================================================================
							
	                              		JUMBO CD MATURITIES			
	
							
	                                                   				September 30,		
                     		Maturity                             1995 		
                    --------------                    ----------------
					                                                  (in thousands)		
							
		                Three Months or Less		                $     	201		
							
		                Three to Six Months			                       200		
							
		                Six to Twelve Months                    			6,454		
							
		                Over Twelve Months                      			5,675		
							                                                ------------
                         			      Total	                  $	12,530		
							                                                ============


 Early withdrawal from a certificate of deposit subjects the depositor to 
an early	withdrawal penalty.  							
 						

<PAGE>

                             AVERAGE DEPOSIT BY TYPE						
	
							
	                            		September 30, 1995		        	September 30, 1994	
                            -----------------------   -------------------------
                    			Average	          Weighted	    	Average	       Weighted
			                    Balance	         Avg. Rate	    	Balance	      Avg. Rate
							               -----------------------------  --------------------------
NOW's		              $	13,314	             2.41%	     $	14,400	          2.31%
MMDA's			               3,214	             2.78%		       4,628	          2.48%
Savings 	             		5,328	             2.45%		       5,837	          2.38%
Time Deposits	       		86,113	             5.57%	      	81,522	          4.78%
							              ------------------------------  -------------------------
Total Average
 Deposits		         $	107,969	             4.95%	    $ 106,387	          4.22%
                    ===============================		=========================


Loan Repayments
- ----------------

	In addition to regularly scheduled repayments, loans are prepaid 
in full as properties are sold, or are refinanced by the Bank or other 
lenders, or are satisfied in full by the borrower.  Loan repayments 
constitute a major source of funding for the Bank.

Borrowings
- ----------

	Savings deposits are the primary source of funds for the Bank's 
lending and investment activities and for its general business purposes.  
The Bank has, however, used advances from the FHLB of Atlanta and 
other borrowings to supplement its supply of lendable funds.  Advances 
from the FHLB are typically secured by a portion of the Bank's first 
mortgage loans.  A summary of  the Bank's borrowings from the FHLB is 
set forth below:

	Due during				
	year ending	              Interest 		 	
	September 30,	              Rates		                   1995	          1994
- ------------------------------------------   -----------------------------------
	1995	                 4.78% to 6.25%	       $	         --	          5,300,000
	1996	                 4.98% to 8.55%		             4,448,000	       4,948,000
	1997	                 4.93% to 8.45%	             	4,000,000	       3,500,000
	1998                 	5.43% to 7.27%	             	2,000,000	       1,500,000
	1999	                      6.76%		                 1,000,000	       1,000,000
	2002                      	7.90%	                   	500,000	         500,000
                                             ----------------------------------
 	 		                                        $	    11,948,000	      16,748,000

The FHLB System functions as a central reserve bank providing credit 
for savings institutions.  As a member of the FHLB of Atlanta, the Bank 
is required to own capital stock in the FHLB of Atlanta and is authorized 
to apply for advances on the security of its home mortgage loans and 
other assets (primarily, securities which are obligations of, or are 
guaranteed by, the United States) provided certain standards related to 
creditworthiness have been met.

	The FHLB offers several different credit programs each with its 
own interest rate and term.  It prescribes the acceptable uses for 
advances as well as size limitations.  The FHLB periodically reviews its 
credit limitations and standards.  Under its current policies, the FHLB 
limits its advances based on a member institution's net worth or the 
FHLB's assessment of the institution's creditworthiness.

<PAGE>

	The Company has also established a line of credit with a 
Georgia financial institution in the amount of $1,000,000.  The interest 
rate floats at one-half percent over the prime rate.  The Company 
pledged all of the outstanding stock in the Bank as collateral for the line.  
As of September 30, 1995, $ 192,000 was outstanding and the proceeds 
have been invested in the Bank.

	The following table sets forth certain information regarding 
borrowings by the Bank at the end of and during the periods indicated:


                                FEDERAL HOME LOAN BANK ADVANCES				
	
					
	                                                   		At September 30,		
                                     -------------------------------------------
                                       			1995	           1994	         1993
					                                -------------------------------------------
Balance outstanding	                	$	11,948,000	      16,748,000   	15,448,000
					
Weighted average rate			                    7.10%	           6.56%	        6.94%
					
Maximum amount of short term					
borrowings outstanding at any					
month end			                            4,448,000	       5,300,000    	4,120,000
					
Approximate average short-term					
borrowings outstanding  					         		2,157,000	         125,000    	2,341,000
					
Approximate weighted average 					
paid on short-term borrowings (1)			        5.56%	           7.43%       	 6.94%
					
- --------------------------------------------------------------------------------
[FN]
(1) The average method used is the average end of month totals.	
 		
					
					

Employees
- ----------

	At September 30, 1995, the Bank employed 75 full-time 
employees.  Management considers relations with its employees to be 
excellent.  The Bank currently maintains a comprehensive employee 
benefits program including, among other benefits, hospitalization and 
major medical insurance, life insurance, dental insurance, long term 
disability, a 401(k) plan and educational assistance.  Management 
considers these benefits to be generally competitive with those offered 
by competing financial institutions in its market area.  The Bank's 
employees are not represented by any collective bargaining group.

Competition
- -----------

	The Bank's primary market area is southeastern Georgia.  The 
Bank competes for loans primarily through referrals and quality of the 
services it provides to borrowers and home builders.  It competes for 
savings by offering depositors a wide variety of savings accounts, 
checking accounts, NOW accounts, convenient office locations, tax-
deferred retirement programs and other services.

<PAGE>

	Federal deregulation of financial institutions has contributed to 
the dramatic increase in competition for savings dollars between savings 
institutions and other types of investment vehicles, such as money 
market mutual funds, U.S. Treasury securities and municipal bonds, and 
also due to an increase in competition with commercial banks for loans, 
checking accounts and other types of financial services.  In addition, 
large conglomerates and investment banking firms have entered the 
market for financial services.  Accordingly, the Bank, like other 
institutions, faces increased competition in the future in attracting and 
retaining customers for the services it offers.


                          Supervision and Regulation
                          --------------------------

Savings and Loan Holding Company Regulation
- --------------------------------------------

	The Company is a registered holding company under the 
Savings and Loan Holding Company Act set forth in Section 10 of the 
Home Owners Loan Act (the "SLHCA") and the Georgia Bank Holding 
Company Act and is regulated under such acts by the OTS and by the 
Georgia Department of Banking and Finance (the "Georgia 
Department"), respectively.  As a savings and loan holding company, 
the Company is required to file with the OTS an annual report and such 
additional information as the OTS may require pursuant to the SLHCA.  
The OTS may also conduct examinations of the Company and each of 
its subsidiaries.

	Savings and loan holding companies and their subsidiaries are 
prohibited from engaging in any activity or rendering any services for or 
on behalf of their savings institution subsidiaries for the purpose or with 
the effect of evading any law or regulation applicable to the institution.  
This restriction is designed to prevent the use of holding company 
affiliates to evade requirements of the SLHCA that are designed to 
protect the holding company's savings institution subsidiaries.  A unitary 
holding company, that is, a holding company that owns only one insured 
institution whose subsidiary institution satisfies the qualified thrift lender 
test, is not restricted to the statutorily prescribed list of permissible 
activities, and the SLHCA imposes no limits on direct or indirect non-
savings institution subsidiary operations.  

	The SLHCA makes it unlawful for any savings and loan holding 
company, directly or indirectly, or through one or more subsidiaries or 
one or more transactions, to acquire control of another savings 
association or another savings and loan holding company without prior 
approval from the OTS.  An acquisition by merger, consolidation or 
purchase of assets of such an institution or holding company or of 
substantially all of the assets of such an institution or holding company is 
also prohibited without prior OTS approval.  When considering an 
application for such an acquisition, the OTS takes into consideration the 
financial and managerial resources and future prospects of the 
prospective acquiring company and the institution involved.  This 
includes consideration of the competence, experience, and integrity of 
the officers, directors, and principal shareholders of the acquiring 
company and savings institution.  In addition, the OTS considers the 
effect of the acquisition on the institution, the insurance risk to the 
Savings Association Insurance Fund ("SAIF") or the Bank Insurance 
Fund ("BIF"), as the case may be, and the convenience and needs of 
the community to be served.  

<PAGE>

	The OTS may not approve an acquisition that would result in the 
formation of certain types of interstate holding company networks.  The 
OTS is precluded from approving an acquisition that would result in the 
formation of a multiple holding company controlling institutions in more 
than one state unless the acquiring company or one of its savings 
institution subsidiaries is authorized to acquire control of an institution or 
to operate an office in the additional state pursuant to a supervisory 
acquisition authorized under Section 13(k) of the Federal Deposit 
Insurance Act or unless the statutes of the state in which the institution 
to be acquired is located permits such an acquisition.

	On March 16, 1994, the Georgia legislature adopted the 
"Georgia Interstate Banking Act," which provides that effective July 1, 
1995, (a) interstate acquisitions by institutions located in Georgia are 
permitted in states which also allow national interstate acquisitions, and 
(b) interstate acquisitions of institutions located in Georgia are permitted 
by institutions located in states which also allow national interstate 
acquisitions; provided, however, that if the board of directors of a 
Georgia savings and loan institution or holding company adopts a 
resolution to except such thrift or holding company from being acquired 
pursuant to the provisions of the Georgia Interstate Banking Act and 
properly files a certified copy of such resolution with the Georgia 
Department, such Georgia savings and loan institution or holding 
company may not be acquired by an institution located outside of the 
State of Georgia.  

	Savings and loan holding companies are allowed to acquire or to 
retain as much as 5% of the voting shares of a savings institution or 
savings and loan holding company without regulatory approval.  

	As of the date of this filing, the Company believes it is in 
compliance with all statutes, regulations and rules promulgated or 
enforced by the OTS and the Georgia Department.

Federal Securities Laws
- -----------------------

	The Company is subject to various federal securities laws, 
including the Securities Act of 1933 (the "1933 Act") and the Securities 
Exchange Act of 1934 (the "1934 Act").  The 1933 Act regulates the 
distribution or public offering of securities, while the 1934 Act regulates 
trading in securities that are already issued and outstanding.  Both Acts 
provide civil and criminal penalties for misrepresentations and omissions 
in connection with the sale of securities, and the 1934 Act also prohibits 
market manipulation and insider trading.
	
	The Company files annual, quarterly and current reports with the 
Securities and Exchange Commission.  In addition, the Company and its 
directors, executive officers and 5% shareholders are subject to certain 
additional reporting requirements, including requirements governing the 
submission of proxy statements and reports of beneficial ownership of 
the Company's securities.

<PAGE>

	As of the date of this filing, the Company believes it is in 
compliance with all statutes, regulations and rules promulgated or 
enforced by the Securities and Exchange Commission.



Bank Regulation
- ---------------

	The Bank is a federal savings bank organized under the laws of 
the United States subject to examination by the OTS.  The OTS 
regulates all areas of the Bank's banking operations including reserves, 
loans, mergers, payment of dividends, interest rates, establishment of 
branches, and other aspects of operations.

	The Bank is also insured and regulated by the Federal Deposit 
Insurance Corporation (the "FDIC").  The major functions of the FDIC 
with respect to insured thrift institutions include paying depositors to the 
extent provided by law in the event an insured bank is closed without 
adequately providing for payment of the claims of depositors and 
preventing the continuance or development of unsound and unsafe 
banking practices.  

	Subsidiary institutions of a savings and loan holding company 
are subject to certain restrictions imposed by the Federal Reserve Act 
on any extension of credit to the holding company or any of its 
subsidiaries, on investment in the stock or other securities thereof, and 
on the taking of such stock or securities as collateral for loans to any 
borrower.  In addition, a holding company and its subsidiaries are 
prohibited from engaging in certain tie-in arrangements in connection 
with any extension of credit or provision of any property or services.

	As of the date of this filing, the Bank believes it is in compliance 
with all statutes, regulations and rules promulgated or enforced by the 
OTS, the FDIC and the Georgia Department.

Capital Requirements
- --------------------
	
	For a detailed discussion of the Bank's capital requirements, see 
"Item 6 - Management's Discussion and Analysis - Liquidity and Capital 
Resources," which is incorporated by reference to the section of the 
same heading in the Company's 1995 Annual Report to Shareholders. 

<PAGE>

Deposit Insurance Premiums
- ---------------------------

	On November 2, 1992, the FDIC adopted a new system of risk-
based insurance assessment, that went into effect in January 1993, and 
on June 25, 1993, the FDIC made this system permanent effective 
January 1, 1994.  Under this rule, each depository institution is assigned 
to one of the three groups, well-capitalized, adequately capitalized or 
undercapitalized, based on its capital ratios and is further assigned to 
one of three subgroups within its capital category based on an 
evaluation of the risk posed by the institution to its insurance fund.  In 
January 1996, deposit insurance premiums for most banks insured by 
the Bank Insurance Fund ("BIF") will be decreased, while those for 
savings associations and federal savings banks insured by the Savings 
Association Insurance Fund ("SAIF") will remain unchanged at $0.23 to 
$0.31 per $100 of domestic deposits.  The disparity is the result of BIF 
being over capitalized and SAIF being under-capitalized.  This could 
change if pending legislation to recapitalized SAIF is enacted into law 
(see discussion below).  Under the current premium schedule, the 
highest rated BIF-insured banks will pay nothing but the statutory annual 
minimum fee of $2,000 for FDIC insurance, and rates for all other banks 
will be reduced by $0.04 per $100.  However, the FDIC has maintained 
the existing range of risk-related SAIF premiums for 1996.  The rule 
provides that well-capitalized institutions will pay assessment rates 
ranging from 23 to 29 basis points, depending upon the subgroup to 
which they are assigned.  Adequately capitalized institutions will pay 
from 26 to 30 basis points, and undercapitalized institutions will pay from 
29 to 31 basis points.  The Bank is a financially sound, well-capitalized 
institution which has been assigned to Subgroup 1A.  Accordingly, the 
Bank is assessed a deposit insurance premium of .23% per annum.

	Legislation is currently being proposed in the United States 
Congress, which among other things, would require members of the 
Savings Association Insurance Fund (SAIF) to pay a special assessment 
to recapitalize the fund and thereafter merge the SAIF into the Bank 
Insurance Fund (BIF).  While negotiation of specific provisions of the 
proposed legislation is ongoing between the House and the Senate 
Banking Committees, it is anticipated that the SAIF recapitalization will 
occur in early 1996.  Under the proposed legislation, SAIF members will 
pay the special assessment to recapitalize their fund based on their 
insured deposits held on March 31, 1995.  The amount of the 
assessment is to be determined by the Federal Deposit Insurance 
Corporation and is expected to be approximately 85 basis points per 
$100 of SAIF insured deposits.  Based on the proposed legislation and 
the Company's level of insured deposits held on March 31, 1995, the 
Company anticipates a charge against earnings of approximately 
$953,000 for the special assessment.  Such charge will be recorded as 
determined by the final legislation.



Insider Loans
- --------------

	FDIC regulations which became effective May 18, 1992, placed 
limitations on mortgage and educational loans made to executive 
officers, directors and principal shareholders of bank holding companies, 
national banks, and state non-member banks under the Federal 
Reserve's Regulation O ("Regulation O"), and authorize such banks to 
make limited "other purpose" loans to executive officers.  The Financial 
Institutions Reform, Recovery, and Enforcement Act of 1989 provides 
that these restrictions on extensions of credit to executive officers, 
directors and principal shareholders apply to savings associations in the 
same manner and to the same extent as if the savings association were 
a bank.

<PAGE>

	The Federal Reserve has amended Regulation O to place 
ceiling restrictions on the amount and terms of the loans from a bank to 
its executive officers, directors and principal shareholders, and to any 
company controlled by a bank's insiders, at 100% of capital and 
unimpaired surplus, with an exception in the case of banks and thrifts 
with less than $100 million in assets, which may lend up to 200% of 
capital and unimpaired surplus.

	The Bank has not made loans to its executive officers, directors 
and principal shareholders in excess of 100% of capital and unimpaired 
surplus.  Moreover, all extensions of credit made to insiders of the Bank 
(a) are made in the ordinary course of business, (b) are made on 
substantially the same terms, including interest rates and collateral, as 
those prevailing at the time for comparable transactions with other 
persons, (c) do not involve more than a normal risk of collectibility or 
present other unfavorable features, and (d) are otherwise in compliance 
with the requirements of Regulation O.

Acquisition of SAIF Institutions
- --------------------------------

	The FDIC, the OCC, and the OTS have promulgated regulations 
allowing Bank Insurance Fund ("BIF") institutions to consolidate or 
merge with, or acquire assets or liabilities of, institutions insured by the 
Savings Association Insurance Fund ("SAIF"), and vice versa.  The 
regulations require that the primary regulator of the acquiring, assuming, 
or resulting institution approve the transaction.

CRA and Fair Lending
- --------------------

	On April 19,  1995, the federal bank regulatory agencies 
adopted revisions to the regulations promulgated pursuant to the 
Community Reinvestment Act (the "CRA"), which are intended to set 
distinct assessment standards for financial institutions.  The revised 
regulation contains three evaluation tests:  (i) a lending test which will 
compare the institution's market share of loans in low- and moderate-
income areas to its market share of loans in its entire service area and 
the percentage of a bank's outstanding loans to low- and moderate-
income areas or individuals, (ii) a services test which will evaluate the 
provision of services that promote the availability of credit to low- and 
moderate-income areas, and (iii) an investment test, which will evaluate 
an institution's record of investments in organizations designed to foster 
community development, small- and minority-owned businesses and 
affordable housing lending, including state and local government 
housing or revenue bonds.  The regulation is designed to reduce the 
paperwork requirements of the current regulations and provide 
regulators, institutions and community groups with a more objective and 
predictable manner with which to evaluate the CRA performance of 
financial institutions.  The rule will be effective on January 1, 1996 at 
which time evaluation under streamlined procedures will begin for 
institutions with assets of less than $1 billion.  Until the regulators 
release guidelines for examiners that interpret the rules, it is unclear 
what effect, if any, these regulations will have on the Bank.

<PAGE>

	Congress and various federal agencies (including, in addition to 
the bank regulatory agencies, the Department of Housing and Urban 
Development, the Federal Trade Commission and the Department of 
Justice) (collectively the "Federal Agencies") responsible for 
implementing the nation's fair lending laws have been increasingly 
concerned that prospective home buyers and other borrowers are 
experiencing discrimination in their efforts to obtain loans.  In recent 
years, the Department of Justice has filed suit against financial 
institutions, which it determined had discriminated, seeking fines and 
restitution for borrowers who allegedly suffered from discriminatory 
practices.  Most, if not all, of these suits have been settled (some for 
substantial sums) without a full adjudication of merits.

	On March 8, 1994, the Federal Agencies, in an effort to clarify 
what constitutes lending discrimination and to specify the factors the 
agencies will consider in determining if lending discrimination exists, 
announced a joint policy statement detailing specific discriminatory 
practices prohibited under the Equal Credit Opportunity Act and the Fair 
Housing Act.  In the policy statement, three methods of proving lending 
discrimination were identified:  (I) overt evidence of discrimination, when 
a lender blatantly discriminates on a prohibited basis, (ii) evidence of 
disparate treatment, when a lender treats applicants differently based on 
a prohibited factor even where there is no showing that the treatment 
was motivated by prejudice or a conscious intention to discriminate 
against a person, and (iii) evidence of disparate impact, when a lender 
applies a practice uniformly to all applicants, but the practice has a 
discriminatory effect, even where such practices are neutral on their 
face and are applied equally, unless the practice can be justified on the 
basis of business necessity.

Legislation
- -----------
	
	Bills are regularly introduced in the United States Congress 
which contain wide-ranging proposals for altering the structures, 
regulations, and competitive relationships of the nation's financial 
institutions.  It cannot be predicted whether or what form any proposed 
legislation will be adopted or the extent to which the business of the 
Company may be affected by such legislation.

Federal Income Taxation
- -----------------------

		The Bank, like other thrift institutions, is generally taxed 
in the same manner as other corporations.  As a "domestic building and 
loan association" under the Internal Revenue Code of 1986, as amended 
(the Code), however, the Bank is allowed to establish a reserve for bad 
debts and is permitted to deduct additions to that reserve with respect to 
"qualifying real property loans" using one of two alternative methods.

	"Qualifying real property loans" are, in general, loans secured by 
an interest in improved real property.  For each tax year, a qualifying 
thrift institution may compute the addition to its bad debt reserve for 
qualifying real property loans using the most favorable of the following 
two methods: (a) a  method based on an institution's actual loss 
experience (the experience method); or (b) a method based on a 
specified percentage of an institution's taxable income (the "percentage 
of taxable income method").  The addition to the reserve for non-
qualified loans (i.e., all loans other than qualifying real property loans) 
must be computed under the experience method.

	The deduction for reserves for bad debts otherwise allowable 
under the percentage of taxable income method is eliminated entirely if 
at least 60% of the thrift institution's assets do not fall into certain 
designated categories.  Also, the bad debt deduction determined under 
the percentage of taxable income method cannot exceed the amount 
necessary to increase the balance at the close of the taxable year of the 
reserve for losses on qualifying real property loans to 6% of such loans 
outstanding at such time.  As of September 30, 1995, this ratio was less 
than 6% for the Bank.  In addition, the bad debt deduction is further 
limited  to an amount by which 12% of the savings accounts exceed the 
sum of the retained earnings and reserves at the beginning of year.

<PAGE>

	Under the experience method the annual bad debt reserve 
deduction for qualifying real property loans is determined by reference to 
the greater of a six year moving average of the Bank's actual losses or 
an amount determined with respect to the Bank's bad debt reserve for a 
base year.

	Pursuant to the percentage of taxable income method, a 
qualifying thrift institution may deduct up to a maximum of 8% of the 
qualifying institution's taxable income, computed before certain 
modifications and such deductions.

	If the Bank's reserve for loan losses on qualifying real property 
loans exceeds the amount that would have been allowed under the 
experience method, and if the Bank makes distributions to its 
shareholders that are considered to be withdrawals from that excess bad 
debt reserve, then amounts withdrawn will be included in the Bank's 
taxable income.  The amount considered to be withdrawn by a 
distribution will be the amount of the distribution plus the amount 
necessary to pay the Bank's tax with respect to the withdrawal.  
Dividends paid out of the Bank's current or accumulated earnings and 
profits as calculated for federal income tax purposes will not be 
considered to result in withdrawals from the Bank's bad debt reserves.  
Distributions in excess of the Bank's current or accumulated earnings 
and profits, distributions in redemption of stock, and distributions in 
partial or complete liquidation of the Bank will be considered to result in 
withdrawals from the Bank's bad debt reserves.

	Depending on the composition of its items of income and 
expense, a thrift institution may be subject to the corporate alternative 
minimum tax.  A thrift institution must pay an alternative minimum tax 
equal to the amount (if any) by which 20% of the alternative minimum 
taxable income (AMTI), as reduced by an exemption varying with ATMI, 
exceeds the regular tax due.  In general, AMTI equals regular taxable 
income (adjusted as described below) increased by certain items of tax 
preference, including depreciation deductions for property placed in 
service before January 1, 1987 in excess of that allowable for alternative 
minimum tax purposes, tax-exempt interest on most private activity 
bonds issued after August 7, 1986 (reduced by any related interest 
expense disallowed or regular tax purposes), and the amount of the bad 
debt reserve deduction claimed in excess of the deduction that would 
have been allowed under the experience method.  The adjustments to 
regular taxable income in determining AMTI, includes, among other 
things, basing depreciation deductions on the alternative depreciation 
system for property placed in service after December 31, 1986 
increased by 75% of the excess of the adjusted current earnings ("ACE") 
over ATMI (computed without the ACE adjustment and without the 
alternative tax net operating loss adjustment).  AMTI may be reduced 
only up to 90% by net operating loss carryovers, but alternative 
minimum tax paid can be credited against regular tax due in later years.

<PAGE>

Georgia Income Tax
- ------------------

	Beginning January 1, 1984, savings institutions became subject 
to standard Georgia corporate taxes which are deductible in determining 
federal taxable income.


<PAGE>


Item 2.	DESCRIPTION OF PROPERTIES

	The executive office of the Company and Bank is located at 
1703 Gloucester Street, Brunswick, Georgia 31520, and its telephone 
number at that office is (912) 267-7283.  The Bank also has six full-
service branch offices.  The following table sets forth the addresses of 
the aforementioned offices, their net book value and the expiration dates 
of the leases applicable to the offices not  owned by the Bank.

	Effective September 22, 1995, the Bank completed the sale of 
its Alma branch, which resulted in a net gain of $122,043.    

Office                 Lease Expiration Date            Net Book Value
- -------                ---------------------          -------------------
Executive Office
- ----------------

1703 Gloucester Street
Brunswick, GA 31520            owned                        $904,694

Full Service Offices
- --------------------

Altama Avenue Office
4510 Altama Avenue
Brunswick, GA 31520          7/28/2007                        ---

Demere Village
2461 Demere Road
St. Simons Island, GA  
31522                         owned                        $241,218

North Brunswick Office
2001 Commercial Drive 
South
Brunswick, GA 31525           6/27/97                        ---

Waycross-Plant
1010 Plant Avenue
Waycross, GA 31501	            owned                       $206,429


Blackshear
129 Highway 82 East
Blackshear, GA 31516           owned                       $30,354

Hinesville
404 South Main
Hinesville, GA 3131            owned                     $206,430

<PAGE>


Item 3.	LEGAL PROCEEDINGS

	Neither the Company nor the Bank is a party to, nor is any of 
their property the subject of, any material pending legal proceedings, 
other than ordinary routine litigation incidental to their business, and no 
such proceedings are known to be contemplated by governmental 
authorities.

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

		Not applicable


                       PART II

Item 5.	MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER	MATTERS

	Information concerning common stock, shareholders and 
dividends appears in the Annual Report under the heading "Shareholder 
Information" and is incorporated by reference herein.

Item 6.	MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

	Management's discussion and analysis of the Company's 
financial condition and its results of operations appears in the Annual 
Report  under the heading "Management's Discussion and Analysis of 
Financial Condition and Results of Operations" and is incorporated by 
reference herein.

Item 7.	FINANCIAL STATEMENTS

	The consolidated financial statements of the Company and the 
Bank as of September 30, 1995 and 1994 and for each of the years in 
the three year period ended September 30, 1995, and the report issued 
thereon by the Company's independent certified public accountants, 
appear in the  Annual Report and are incorporated herein by reference.

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

	None.


PART III

Item 9.	DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND
     		 CONTROL PERSONS; Compliance with Section 16(a)
		      of the Exchange Act

	Information concerning the Company's and the Bank's Directors 
and Executive Officers appears in the Proxy Statement under the 
heading "Election of Directors" and "Executive Officers" and is 
incorporated by reference herein.

<PAGE>

Item 10.	EXECUTIVE COMPENSATION

	Information concerning the compensation of the Company's and 
the Bank's Management appears in the Proxy Statement under the 
heading "Executive Compensation" and is incorporated by reference 
herein.

Item 11.	SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

	Information concerning beneficial owners of more than 5% of 
the Company's common stock appears in the Proxy Statement under the 
heading "Ownership of Stock - Principal Holders of Stock" and is 
incorporated by reference herein.

	Information concerning the common stock owned by the 
Company's management appears in the Proxy Statement under the 
heading "Ownership of Stock - Stock Owned by Management" and is 
incorporated by reference herein.

Item 12.	CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

	Information concerning certain relationships and related 
transactions appears in the Proxy Statement under the heading 
"Executive Compensation - Certain Other Transactions" and is 
incorporated by reference herein. 

Item 13.	EXHIBITS AND REPORTS ON FORM 8-K

	(a)	Exhibits

		The list of documents set forth on the Exhibit Index that 	
			immediately follows the last signature page hereof is
			incorporated herein by reference, and such documents are filed as 
   exhibits to this report on Form 10-KSB.

	(b)	Reports on Form 8-K:
		
		No reports on Form 8-K were filed during the year ended 
				September 30, 1995.

<PAGE>

SIGNATURES

	In accordance with Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the Registrant has duly caused this report to be 
signed on its behalf by the undersigned, thereunto duly authorized.

			
			
                                             							FIRST GEORGIA HOLDING, INC.
                                                         	(Registrant)


						
                                                	   BY:		HENRY S. BISHOP
                                                  					  Henry S. Bishop
                                                							  President


			
			
                                             							Date: DECEMBER 29, 1995

POWER OF ATTORNEY

	KNOW ALL MEN BY THESE PRESENTS, that each person 
whose signature appears below constitutes and appoints Henry S. 
Bishop and G.F. Coolidge III, and each of them, the person's attorneys-
in-fact, each with full power of substitution, for the person in his or her 
name, place and stead, in any and all capacities, to sign any 
amendment to this Report on form 10-KSB, and to file the same, with 
exhibits thereto, and other documents in connection therewith, with the 
Securities and Exchange Commission and hereby ratifies and confirms 
all that each of said attorneys-in-fact, or his or her substitute or 
substitutes, may do or cause to be done by virtue hereof.


<PAGE>

In accordance with the Securities Exchange Act of 1934, this report has 
been signed by the following persons on behalf of the Registrant in the 
capacities and on the dates indicated.

   
Signatures                          Title                        Date
- -------------                    -------------              ------------

HENRY S. BISHOP             President and Director 
Henry S. Bishop           (principal executive officer)    December 29, 1995



B.W. BOWIE                      Director                   December 29, 1995
B.W. Bowie

TERRY DRIGGERS                  Director                   December 29, 1995
Terry Driggers

ROY K. HODNETT
Roy K. Hodnett                  Director                   December 29, 1995

HUBERT W. LANG, JR.
Hubert W. Lang, Jr.             Director                   December 29, 1995

E. RAYMOND MOCK
E. Raymond Mock                Director                    December 29, 1995

JAMES D. MOORE
James D. Moore                 Director                    December 29, 1995

D. LAMONT SHELL
D. Lamont Shell                Director                    December 29, 1995

G.F. COOLIDGE III
G.F. Coolidge III        Chief Financial Officer 
                        (principal financial and 
                         accounting officer)               December 29, 1995

<PAGE> 


                                 EXHIBIT INDEX
			
Exhibit No.                      Document               Sequentially Numbered
- ------------                  ----------------        ---------------------
                                                                 Page
                                                              ----------
   3.(i)             Articles of Incorporation of First 
                     Georgia Holding, Inc. incorporated 
                     herein by reference to Appendix B to 
                     the Proxy Statement and Prospectus 
                     included in the Registration Statement 
                     on Form S-4 (SEC No. 33-19150), 
                     filed December 18, 1987 ("Form S-4"), 
                     as amended on December 31, 1987 
                     ("Amendment No. 1") First Georgia 
                     Savings Bank, F.S.B. is now known as 
                     First Georgia Bank, F.S.B                       N/A


   3.(ii)            Amended By-Laws of First Georgia 
                     Holding, Inc. incorporated by reference 
                     to Exhibit 3(ii) of the Form 10-KSB for 
                     the year ended September 30, 1994 
                     (the "1994 10-KSB")                            N/A


 *10.1               First Georgia Holding, Inc. 1995 Stock     [Appendix A
                     Incentive Plan                             of the Proxy
                                                                 Statement]


 *10.2               First Georgia Holding, Inc. Employee       [Appendix B
                     Stock Purchase Plan                        of the Proxy
                                                                Statement]


 *10.3                Qualified 401 (k) Standardized Profit 
                      Sharing Plan, Adoption Agreement, 
                      First Georgia Savings Bank, F.S.B., 
                      incorporated herein by reference to 
                      Exhibit 10.3 of the Form 10-K for the 
                      year ended September 30, 1992 (the 
                      "1992 10-K")                               N/A


 *10.4                Qualified Retirement Plan, Basic Plan 
                      Document, First Georgia Savings 
                      Bank, F.S.B., incorporated herein by 
                      reference to Exhibit 10.4 of the 1992 
                      10-K                                       N/A

<PAGE>


  13                  First Georgia Holding, Inc. 1995 
                      Annual Report                               41


  21                  Subsidiaries of First Georgia Holding, 
                      Inc. incorporated by reference to 
                      Exhibit 21.6 of the Form 10-KSB for 
                      the year ended September 30, 1993 
                      (the "1993 10-KSB)                         N/A


  23                   Consent of KPMG Peat Marwick LLP          42

  24                   A Power of Attorney is set forth on the 
                       signature pages to this Form 10-KSB       37


  99.1                 The Company's Proxy Statement for 
                       the Annual Meeting of Shareholders 
                      (the "Proxy")to be held January 22, 
                      1996, incorporated by reference to the 
                      Proxy filed December 14, 1995.           N/A


*  The indicated exhibit is a compensatory plan required to be filed as an 
exhibit to this Form 10-KSB.6





ANNUAL REPORT	
 
                   FIRST GEORGIA:
              ITS MISSION AND MARKETS

First Georgia Holding, Inc. owns 100% of the stock of First Georgia 
Bank, F.S.B.  The Bank is federally chartered and began operations 
in January 1984.  First Georgia develops and provides a full range 
of financial services encompassing retail banking, real estate, 
commercial and consumer lending, and a host of related financial 
products.  With the opening of a new branch in October 1995, the 
Bank currently operates seven full service offices in four Georgia 
counties.

First Georgia's PRIMARY MISSION is to maximize stockholder 
value in a prudent manner.  We will concentrate on the following 
principles.

We will maintain high levels of asset quality  through conservative 
lending policies, a vigorous comprehensive credit administration 
system and a diversified portfolio of earning assets.  Interest rate 
risk will be thoroughly evaluated and controlled.

Our long-term goals for return on equity and assets will be set at 
the upper levels of peer bank comparisons.  We will strive to 
maintain a strong capital base supported by adequate loan loss 
reserves.

We will continue to attract and retain exceptional people.  We will 
deliver the best quality customer service available in the banking 
industry.  This high level of personal service is what separates us 
from our competitors.

Our officers and employees will be encouraged to provide 
leadership and support in civic and economic development 
activities.  We will also strive to assess and serve the credit needs 
of each community in which we are located.

We are committed to the overall success of First Georgia.  The 
proper implementation of these principles will continue to 
maximize the value of the Company.

<PAGE>

PRESIDENT'S MESSAGE

Dear Stockholders:

It gives me a great deal of pleasure to report the results of our 
performance this past year.  Net Income was $1,277,088 compared to 
$1,062,177 last year.  This represents a 20% increase over last year and 
the most profitable year in the history of our Company.

The strengthening of our net interest margin and the continued pressure 
on controlling expenses were primary factors leading to our increased 
profitability.

We continue to have exciting things happening at First Georgia.  A 
major event occurred this  year when we opened a new full service 
office on Highway 341 west of Brunswick under the capable leadership 
of Fred Alexander.  We expect this office to be one of the most 
profitable in our system.  This new office will serve a large number of 
Glynn County families that have not previously had a convenient 
financial institution.

I am pleased to have had Elzie Jacobs come on board to manage the 
Altama Office in September of this year.  Elzie brings with him thirty-two 
years of lending experience in Glynn County.  We are excited about the 
contribution he will make to our Bank.

I am also pleased to report that on December 15, 1995 the Board of 
Directors declared a $0.10 per share dividend which represents a 67% 
increase over the dividend we paid last year.  This dividend was paid to 
shareholders of record as of December 1, 1995.

As you can see our Company is doing extremely well even in the face of 
increased intense competition.  I feel as though we have the finest staff 
of professionals in our area committed to providing the best financial 
services available anywhere.

Please accept my thanks for your continued support of First Georgia as 
we look forward to the challenges ahead for 1996.

Sincerely,
    
    
   
HENRY S. BISHOP    
Henry S. Bishop
President

<PAGE>


On this page in the Annual Report to Shareholders, four graphs are 
displayed representing the following financial data in approximately the 
same location.


                                 Net Income

                       1993             $   878,393
                       1994               1,062,177
                       1995               1,277,088


       Return on Average Assets                     Dividend to Stockholders

1993                           0.64%                 1993         $43,972
1994                           0.79%                 1994          61,560
1995                           0.95%                 1995          79,598

                                                       
                                            Stockholders' Equity

                                           1993             $ 8,899,379
                                           1994               9,927,496
                                           1995              11,124,086

<PAGE>

                FIRST GEORGIA HOLDING, INC.
                 C O N S O L I D A T E D

                    F I N A N C I A L

                  S T A T E M E N T S
September 30, 1995 and 1994 (With Independent Auditors' Report Thereon)

<PAGE>

<TABLE>
CONSOLIDATED BALANCE SHEETS							
First Georgia Holding, Inc.  and subsidiary				
<CAPTION>					
							                                                  September 30,
Assets									                           --------------------------------------
                                            							1995	     	1994
                                          ---------------- -----------
<S>                                          <C>          <C>
Cash and cash equivalents						               $	2,543,495	 	3,321,182
Interest bearing deposits in other banks					 		2,352,183		   716,884
Investment securities to be held to 
maturity, fair value approximately 
$9,069,000 and $7,331,000 at
September 30, 1995 and 1994, 
respectively (note 2)			                    				9,180,978		 7,510,798
Loans receivable, net (notes 3 and 8)					  		110,432,233	113,578,674
Real estate acquired in settlement of loans							206,334		   240,281
Federal Home Loan Bank stock, at 
cost (notes 6 and 8)			                      			1,575,700 		1,575,700
Premises and equipment, net (note 4)					     		3,388,207		 3,795,769
Accrued interest receivable (note 5)					       		751,108   		751,217
Intangible assets, net (note 10)						         	1,408,268	 	1,680,710
Other assets					                               		903,891   		698,815
									                                     ------------ ----------
     Total Assets						                      $132,742,397	133,870,030
									
									
Liabilities and Stockholders' Equity					
				
									
Liabilities:								
	
 Deposits (note 7)						                     $106,527,689 103,407,455
 Federal Home Loan Bank advances (note 8)  				11,948,000		16,748,000
 Advance payments by borrowers for property 								
  taxes and insurance 						                      	90,238		    82,001
 Other borrowed money (note 9)					             		192,000		 1,240,000
 Accrued expenses and other 
  liabilities (notes 7, 12, and 13)							      2,859,484	 	2,465,078
                                             ------------ -----------
       Total liabilities						               	121,617,411	123,942,534
									                                    ------------ -----------
Stockholders' Equity (notes 11, 12, and 18):				

 Common stock, $1.00 par value.  Authorized				
		15,000,000 shares; issued and outstanding
	 1,326,641 shares	 					                     	1,326,641		 1,326,641
  Additional paid-in capital 					            	5,786,164 		5,786,164
  Retained earnings 						                    	4,012,181  	2,814,691
                                              ---------- ------------
       Total stockholders' equity						      	11,124,986 		9,927,496
									                                     ---------- ------------

Commitments and contingencies (notes 3, 11, 13, and 19)		

Total Liabilities and 
 Stockholders' Equity	                      $132,742,397 133,870,030
                                             =========== ===========									
									
									
<FN>									
See accompanying notes to consolidated financial statements.		
</FN>
</TABLE>
<PAGE>

<TABLE>
CONSOLIDATED STATEMENTS OF OPERATIONS					
First Georgia Holding, Inc., and subsidiary				
<CAPTION>		 			
                                                  Years Ended September 30,
			                                               -------------------------
                                                1995		        1994	    	1993
                                            ------------  ----------  ---------
<S>                                         <C>            <C>        <C>
Interest Income:							
 Loans 			                                  $	10,871,713	 	9,714,327		10,376,344
 Mortgage-backed securities					                  29,920		    37,607		    65,085
 Investment securities				                      	477,089   		319,418   		222,053
 Other 		                                     			247,615		   141,845		   144,055
                                              ----------   ---------  ----------
  Total interest income				                  	11,626,337		10,213,197		10,807,537
		                                            ----------  ----------  ----------
Interest Expense:							
 Deposits (note 7)					                        5,345,453 		4,486,147 		4,943,076
 Advances and other borrowings				            	1,061,904 		1,057,594 		1,096,303
                                              ----------  ----------  ----------
  Total interest expense				                  	6,407,357 		5,543,741 		6,039,379
								 	                                    ----------  ----------  ----------
  Net interest income					                     5,218,980	 	4,669,456 		4,768,158
   Provision for Loan Losses (note 3)				       	214,142    		39,000	 	  171,000
									                                      ---------   ---------   ---------
 Net interest income after provision for					
  loan losses				                             	5,004,838	 	4,630,456 		4,597,158
								 	                                     ---------   ---------   ---------
Other Income:								
 Loan fees					                                  451,199   		422,821		   276,996
 Deposit service charges				                    	601,059   		625,944   		748,859
 Gain on sale of branch (note 14)				           	122,043	      	-         		-
 Other operating income					                      94,515   		149,254    		69,414
                                               ---------   ---------   ---------
  Total other income				                      	1,268,816 		1,198,019 		1,095,269
								 	                                     ---------   ---------   ---------
Other Expenses:							
 Salaries and employee benefits (note 15)				 	1,932,837		 1,979,302		 1,861,124
 Net occupancy expense				                      	904,659   		857,201   		747,077
 Data processing				                             	15,143    		16,093	    	51,067
 Amortization of intangibles					                143,304	   	143,304		   161,828
 Loss on sale of foreclosed property				         	17,969    		52,821    		44,498
 Loss on sale of premises and equipment				        	-         		-	      	390,402
 Federal insurance premiums		                 			281,033		   267,500   		300,000
 Other operating expenses				                   	929,306   		925,238 		1,039,038
                                               ---------   ---------   ---------
  Total other expenses				                    	4,224,251 		4,241,459 		4,595,034
								 	                                     ---------   ---------   ---------
Income before income taxes 					
 and cumulative effect of a change
 in accounting principle                      	2,049,403 		1,587,016 		1,097,393
									
Income Tax Expense (note 12)					                772,315  	 	524,839   		435,000
 									                                     ---------   ---------   ---------
Income Before Cumulative Effect									
 of a Change In Accounting Principle				      	1,277,088	 	1,062,177   		662,393
								 	
 Cumulative effect at October 1, 1992 
 of a change in	accounting for income 
 taxes (note 12)				                              	--	        	--	       216,000
									                                      ---------   ---------   ---------
Net Income				                               $	1,277,088 		1,062,177		   878,393
								 	
Income per share before cumulative 					
 effect of a change in accounting principle		$     	0.94		      0.78		      0.50
									
Cumulative effect of change in						
 accounting principle					                          -	    	     -   	       0.17
									                                     ----------    --------       -----
Net income per share and common share				
equivalent (note 17)				                     $     	0.94      		0.78      		0.67
                                               ============   ======       =====
Weighted average common shares 
 outstanding	and common share equivalents				 	1,362,596	 	 1,364,911	 1,319,141
								 	
<FN>
See accompanying notes to consolidated financial statements.		
</FN>
</TABLE>
<PAGE>						

<TABLE>
CONSOLIDATED STATEMENTS	OF STOCKHOLDERS' EQUITY						
First Georgia Holding, Inc., and subsidiary				
<CAPTION>						
									
	
                             	Years Ended September 30, 1995, 1994, and 1993
                              ----------------------------------------------
                                           						Additional		
		                        				    Common		         Paid-in    	Retained		
                           				   Stock 	          Capital   	 Earnings    	Total
                                -------          ----------   --------    -------
<S>                            <C>                <C>       <C>         <C>
Balance, September 30, 1992			 $	1,319,141	      	5,766,164		  979,653		 8,064,958
Net income				                      -               		-	      	878,393		   878,393
Cash dividends, $.05 per share				  -               		-		      (43,972)		  (43,972)
                               -----------        ---------  ----------  ---------
Balance, September 30, 1993  				1,319,141      		5,766,164		1,814,074		 8,899,379
Exercise of stock 
 options (note 16)			               	7,500	         	20,000		     -	       	27,500
Net income		                      		-		               -	    	1,062,177	 	1,062,177
Cash dividends, $.07 per share				  -	                -		      (61,560)		  (61,560)
                               -----------         --------  ----------  ---------
Balance, September 30, 1994				  1,326,641 		     5,786,164		2,814,691 		9,927,496
Net Income				                      -               		-	    	1,277,088 		1,277,088
Cash dividends, $.06 per share				  -		               -	      	(79,598)	  	(79,598)
                               -----------        ---------  ---------   ---------
Balance, September 30, 1995			 $	1,326,641	      	5,786,164		4,012,181		11,124,986
									                      ===========        =========  =========  ==========
<FN>	
See accompanying notes to consolidated financial statements.		
</FN>
</TABLE>								
<PAGE>									
	
<TABLE>
CONSOLIDATED	STATEMENTS OF CASH FLOWS					
First Georgia Holding, Inc.  and subsidiary				
<CAPTION>


                                            	Years Ended September 30,

                                         					1995	 	  1994      	1993
                                        -----------  ---------  --------  
<S>                                    <C>          <C>            <C>
Operating Activities				 	 		 
 Net income 				                        $	1,277,088		1,062,177	    	878,393
 Adjustments to reconcile net 
  income to	net cash provided by 
  operating activities:				 
				 	
Provision for loan losses				 	             214,142   		39,000	    	171,000
Depreciation and amortization, 
 net of accretion			                      		425,849	 	 413,326	 	   401,094
Amortization of intangibles				            	143,304  		143,304 		   161,828
Amortization of deferred loan fees				    	(106,755)		(161,878)	   (176,336)
Federal Home Loan Bank stock dividends				    	-		     (38,600)		   (87,200)
Gain on sale of branch				                	(122,043)		     -      	   	-
Loss on sale of premises and equipment				    	-		         -		      390,402
Loss on sale of real estate acquired in 									
 settlement of loans					                    17,969	   	52,821  		   44,498
Deferred income tax expense				             	29,959   		31,173  	   	10,000
(Increase) Decrease in accrued 
  interest receivable			                  		(20,244)	 	124,365	 	   218,244
(Increase) Decrease in other assets				   	(205,076)		(151,062)		   148,314
Increase (Decrease) in advance payments 
by borrowers	for property taxes and 
  insurance				                              	8,237		  (39,664)	   (141,840)
Increase in accrued expenses and other 
  liabilities					                          364,447		  351,834 		    249,373
                                          ---------  ---------    ----------			
Net cash provided by 
operating activities				                 	2,026,877  1,826,796	    2,267,770
 								                                 ---------  ---------     --------- 	 
Investing Activities							
 Principal payments received on 
  mortgage-backed securities					           311,364		  422,510	 	    457,273
 Maturities of investment securities				 	1,000,000		     -	     	 3,000,000
 Purchase of investment securities				  	(3,030,598)		(916,030)	 	(3,592,472)
 Loan originations, net of principal 
  repayments			                         	(1,575,594)  	(99,718) 	 	3,723,981
 Purchase of premises and equipment				   	(260,405) 		(74,375)  	 	(578,384)
 Proceeds from sale of real estate					
  acquired in settlement of loans				    	1,380,599	  	397,314	   	1,034,372
 Proceeds from sale of premises and								 	 
  equipment					                             21,008		  152,307		      44,317
									                                ----------    --------     ---------
Net cash (used in) provided by 
investing activities               				$	(2,153,626)		(117,992)		  4,089,087
									                                ----------    -------     ---------
					  				
<FN>					 				
See accompanying notes to consolidated financial statements.		
</FN>			 				
</TABLE>
<PAGE>
					 				
<TABLE>
CONSOLIDATED STATEMENTS OF CASH FLOWS (Cont'd.)		
First Georgia Holding, Inc. and subsidiary				
<CAPTION>
								
                                                					Years Ended September 30,
                                                     -------------------------
					                                         		1995        	1994	     	1993	
                                           -----------  -----------  ----------
<S>                                        <C>           <C>         <C>
Financing Activities							
 Net increase (decrease) in deposits 					 $	9,780,378		 (2,845,978)	(9,284,595)
 Net liabilities of branch assumed by 
  purchaser,	net of gain						             	(2,868,419)		     -		          -	
(Repayments of) Proceeds from other												
  borrowed money						                     	(1,048,000)   		940,000 	    200,000
 Proceeds from FHLB advances						           4,000,000  		7,800,000  	6,270,000
 Repayment of FHLB advances					          		(8,800,000)		(6,500,000)	(4,620,000)
 Net proceeds from exercise of												
  stock options							                            -        		27,500		      -	
 Dividends paid 						                        	(79,598)	   	(61,560)  		(43,972)
									                                    ---------    ----------  ---------
Net cash provided by (used in) 
 financing activities			                   				984,361	 	  (640,038)	(7,478,567)
									                                    ---------    ---------   ---------
Increase (decrease) in cash and 
 cash equivalents			                       				857,612  		1,068,766 	(1,121,710)
Cash and cash equivalents						
 at beginning of year						                 	4,038,066  		2,969,300 		4,091,010	
									                                   ----------   ----------   ---------
Cash and cash equivalents						
 at end of year						                      $	4,895,678	  	4,038,066		 2,969,300
									                                    =========    =========   =========
Supplemental disclosure of cash paid 
during year for:			
									
 Interest 			                           			$	6,252,000		  5,654,000		 5,759,000	
 Income taxes 						                       $  	538,000    		978,000		    84,000
                                           ===========    =========   =========
</TABLE>
									
Supplemental  disclosure of non-cash investing activities:

Loans receivable of approximately $1,365,000, $191,000, and 
$1,414,000 were transferred to real estate acquired in settlement of 
loans during the years ended September 30, 1995, 1994, and 1993, 
respectively.

During the year ended September 30, 1995, there were no sales of real 
estate acquired in settlement of loans which were financed by loans from 
the Bank.  Sales of real estate acquired in settlement of loans totaling 
approximately $127,000 and $409,000 for the years ended September 
30, 1994 and 1993, respectively, were financed by the Bank.
<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 (1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
First Georgia Holding, Inc. (the Company) was incorporated on 
December 16, 1987 for the purpose of acquiring all of the issued and 
outstanding stock of First Georgia Bank, F.S.B. (the Bank).  The 
accounting and reporting policies of First Georgia Holding, Inc. and 
subsidiary conform to generally accepted accounting principles.  The 
following is a description of the more significant of those policies which 
the Company follows in preparing and presenting its consolidated 
financial statements.
 
(A) PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the 
Company and the Bank.  All significant intercompany balances and 
transactions have been eliminated in consolidation.

(B)  INVESTMENT SECURITIES TO BE HELD TO MATURITY 
Effective September 30, 1994, the Company adopted Statement of 
Financial Accounting Standards No. 115, "Accounting for Certain 
Investments in Debt and Equity Securities" (Statement 115).  Under 
Statement 115, the Company has classified all its securities as held to 
maturity securities.  Held to maturity securities are those securities that 
the Company has the positive ability and intent to hold until maturity.

Held to maturity securities are recorded at amortized cost adjusted for 
the amortization or accretion of premiums and  discounts.  Premiums 
and discounts are amortized or accreted over the life of the related 
investment security using a  method which approximates level yield.  

(C)  LOANS AND THE ALLOWANCE FOR LOAN LOSSES
The Bank extends credit to customers throughout its market area with a 
concentration in real estate mortgage loans.  The real estate loan 
portfolio is substantially secured by properties located throughout 
Southeast Georgia.  Although the Bank has a diversified loan portfolio, a 
substantial portion of its borrowers' ability to repay such loans is 
dependent upon the economy in the Bank's market area.
 
Additions to the allowance for loan losses are charged to operations 
based upon management's evaluation of the potential losses in its loan 
portfolio.  This evaluation considers the estimated value of the 
underlying collateral and such other factors as, in management's 
judgment, deserve recognition under existing economic conditions.  
While management uses the best information available to make 
evaluations, future adjustments to the allowance may be necessary if 
conditions differ substantially from the assumptions used in making the 
evaluations.  In addition, various regulatory agencies, as an integral part 
of their examination process, periodically review the Bank's allowances 
for losses on loans and real estate acquired in settlement of loans.  Such 
agencies may require the Bank to recognize additions to the allowances 
based on their judgments of information available to them at the time of 
their examination.   

Interest income on loans is recognized on a level yield basis.  Interest 
accrual is discontinued when a loan becomes 90 days delinquent unless, 
in management's opinion, the loan is well secured and is in process of 
collection.
 
(D)  LOAN ORIGINATION AND COMMITMENT FEES
Loan origination fees, net of certain direct origination costs, are deferred 
and amortized on a basis that approximates level yield over the 
contractual lives of the underlying loans.  In addition, fees for a 
commitment to originate or purchase loans are offset against direct loan 
origination costs incurred to make such commitments.  The net amounts 
are deferred and, if the commitment is exercised, recognized over the 
life of the related loan as a yield adjustment or, if the commitment 
expires unexercised, recognized as income upon expiration of the 
commitment.

<PAGE>

 (E)  REAL ESTATE ACQUIRED IN SETTLEMENT OF LOANS
Real estate acquired in settlement of loans represents real estate 
acquired through foreclosure and is reported at lower of cost or fair 
value, adjusted for estimated selling costs.  Fair value is determined on 
the basis of current appraisals, comparable sales, and other estimates of 
value obtained principally from independent sources.  Any excess of the 
loan balance at the time of  foreclosure over the fair value of the real 
estate held as collateral is recorded as a loan loss.  Gain or loss on sale 
and any subsequent permanent decline in fair value is recorded in 
income.

 (F)  PREMISES AND EQUIPMENT
Premises and equipment are carried at cost less accumulated 
depreciation.  Depreciation is provided on a straight-line basis over the 
estimated useful lives of  the related assets.

(G)  INCOME TAXES
The Company files consolidated income tax returns with its subsidiary. 

In February 1992, the Financial Accounting Standards Board (FASB)  
issued Statement of Financial Accounting Standards 109,  "Accounting 
for Income Taxes" (Statement 109).  Statement 109 required a change 
from the deferred method of accounting for income taxes to the asset 
and liability method.  Under the asset and liability method of Statement 
109, deferred tax assets and liabilities are recognized for the temporary 
differences between the financial reporting basis and the tax basis of the 
Company's assets and liabilities  at enacted tax rates expected to be in 
effect when such amounts are realized or settled.  Under Statement 109, 
deferred tax assets and liabilities are adjusted for the effect of changes 
in tax rates in the period of change.

Effective October 1, 1992, the Company adopted Statement 109 and 
has reported the cumulative effect of that change in the method of 
accounting for income taxes in the fiscal 1993 consolidated statement of 
operations.

(H)  STATEMENT OF CASH FLOWS
For the purposes of the statement of cash flows, the Company considers 
cash on hand and in banks and  investments with a maturity of three 
months or less, at purchase,  to be cash equivalents.

(I) RECENT ACCOUNTING PRONOUNCEMENTS 
In December 1991, the FASB issued Statement Of Financial Accounting 
Standards No. 107 (SFAS 107), "Disclosures About Fair Value of 
Financial Instruments," which requires all entities 
to disclose the fair value of financial instruments, both assets and 
liabilities recognized and not recognized in the statement of financial 
position, for which it is practicable to estimate fair value.  

The provisions of SFAS 107 are effective for financial statements issued 
by the Company for fiscal years ending  after December 15, 1995.

During 1993, the FASB issued SFAS 114, "Accounting by Creditors for 
Impairment of a Loan".  In 1994 the FASB issued SFAS 118, 
"Accounting by Creditors for Impairment of a Loan-Income Recognition 
and Disclosures,"  which amends certain provisions of SFAS 114.  SFAS 
114 and 118 require impaired loans to be measured based on the 
present value of expected future cash flows, discounted at the loan's 
effective interest rate, or at the loan's observable market price, or the 
fair value of the collateral if the loan is collateral dependent, beginning in 
fiscal 1996.  SFAS 114 and 118 may be adopted prior to fiscal 1996, 
and the initial adoption is required to be reflected prospectively.  The 
Company did not elect early adoption of SFAS 114 and 118 and has not 
yet determined the actual impact of SFAS 114 and 118 on its financial 
statements.  However, based on the Company's  current accounting 
policies, the impact of SFAS 114 and 118 is not anticipated to be 
significant.

<PAGE>

(2)  INVESTMENT SECURITIES
Investment securities to be held to maturity consist of the following:

									
                                                                   	Approximate
				                     Amortized   		Unrealized		 Unrealized		        Fair
                       			 	Cost		         Gains		     Losses	         	Value
	   								              ---------     -----------  ----------      -----------
	
September 30, 1995:							
 U.S. Government 
  Agencies			            $	8,393,161	      29,449      193,754         8,228,856
Mortgage-backed 
 securities  - SBA				       787,817		     52,605		       -		            840,422
                         -----------       ------      --------        ---------
                      			$	9,180,978		     82,054	     	193,754		      9,069,278
	                        ===========       ======       =======        =========
	
									
	
									
	                                                                   Approximate
				                     Amortized		      Unrealized		 Unrealized		     Fair
				                        Cost           		Gains		     Losses        	Value
                         ---------        ----------   ----------   -----------
September 30, 1994:							
			
U.S. Government 
 Agencies			             $	6,506,427	         - 		    254,245		        6,252,182
Mortgage-backed 
 securities  - SBA			     	1,004,371		     74,557 		     -	           	1,078,928
                         -----------      -------     -------          ---------
                      			$	7,510,798		     74,557	   	254,245	        	7,331,110
									                ===========       ======     =======          =========
	
A summary of investment and mortgage-backed securities by maturity 
as of September 30, 1995 follows:					
					
                                                  						Approximate		
                                				Amortized	             	Fair		
                                   				Cost		              Value
	                                   ---------           -----------
	
Within 1 Year			                   $ 	100,000	            	100,300				
After 1 Year through 5 Years			    	4,598,377	          	4,436,290				
After 5 Years through 10 Years    				787,817            		840,422				
After 10 Years	                  			3,694,784           	3,692,266				
                                    ---------            ---------
                               			 $9,180,978	          	9,069,278	
			                                ==========            =========
									
The Company did not sell any investments during 1995, 1994,  or 1993.

At September 30, 1995 and 1994,  the Company  had pledged 
$5,095,000 and $2,865,000, respectively, of its U.S. Government 
Agency securities to government and municipal depositors.

<PAGE>

(3)  LOANS RECEIVABLE
Loans receivable at September 30, are summarized as follows:

								                                          1995		              1994
                                              -------------     ---------------
Real estate mortgage loans						             	$	91,663,176	       	95,184,585
Real estate construction loans						           		7,605,089	        	4,660,405
Consumer loans							                           	9,093,850	       	10,443,868
Commercial and other loans						               		6,041,835        		5,488,650
							                                        -----------        -----------
                                              	114,403,950		      115,777,508
	
Less:									
 Undisbursed portion of loans in process				  			2,868,215		          962,728
 Deferred loan fees							                         	59,500		          201,143
 Unearned interest income						                   		40,433	           	51,905
 Allowance for loan losses						               		1,003,569		          983,058
                                               -----------        -----------
                                      							 $110,432,233		      113,578,674
	                                             ============        ===========	
	
An analysis of the activity in the allowance for loan losses is as follows:	
									
				 	 	                                   1995		       1994          1993
                                       ----------    ----------    ----------
Balance at beginning of year					       $	983,058		     968,784		   1,040,196
Provision for loan losses					           	214,142      		39,000	     	171,000
Recoveries						                           84,482     		113,055     		208,971
Losses charged to allowance					        	(278,113)	   	(137,781)   		(451,383)
						 		 	                             ---------     ----------   -----------
Balance at end of year					            $1,003,569	     	983,058	     	968,784
	                                       =========     ==========   ==========
	

As of September 30, 1995 and 1994, outstanding loan commitments, 
exclusive of the undisbursed portion of loans in process amounted to 
approximately $100,000 and $3,347,000 respectively, with variable 
interest rates and $1,460,000 and $304,000, respectively,  in fixed 
interest rates.  The Bank is also committed to extend standby letters of 
credit amounting to approximately $572,000 and $205,000, respectively, 
at September 30, 1995 and 1994.  In addition, customers of the Bank 
have the ability to borrow approximately $974,000 and $1,032,000, 
respectively at September 30, 1995 and 1994, under existing credit card 
agreements.  It is the opinion of management that such commitments do 
not involve more than the normal risk of loss.

At September 30, 1995 and 1994, the Bank had nonaccrual loans 
aggregating approximately $2,061,000 and $2,539,000, respectively.  
The effects of carrying nonaccrual loans during 1995, 1994, and 1993 
resulted in a reduction of interest income of approximately $91,000, 
$119,000, and $126,000,  respectively.

At September 30, 1995 and 1994, the Bank had no loans held for sale.

<PAGE>

(3)  LOANS RECEIVABLE (CONT'D)
The Bank has made loans in the normal course of business to directors 
and executive officers for various purposes.  These loans have been 
made on substantially the same terms, including interest rate and 
collateral, as those prevailing at the time for comparable transactions 
with other persons, and did not involve more than the normal credit risk 
or present other unfavorable features.  The following sets forth 
information regarding loans receivable from directors and executive 
officers: 
 
Balance at September 30, 1994					              	$		3,728,020
Net increase in balance due to changes					
in directors							                                	1,390,410
Repayments							                                 	(3,422,458)
New borrowings							                              	2,742,769
								                                         -------------
Balance at September 30, 1995					              	$		4,438,741
								                                         =============

As of September 30, 1995, 1994, and 1993, the Bank was servicing 
loans for others aggregating approximately $7,346,000, $3,205,000, and 
$4,779,000, respectively. 
 

(4)  PREMESIS AND EQUIPMENT
Premises and equipment at September 30 are summarized as follows:

                                                			1995               	1994
                                            ---------------        -----------
Land		                                      $   	730,464              	711,956
Buildings and improvements			                  2,083,675            	2,239,907
Building under capital lease			                  372,902	              372,902
Furniture, equipment, and automobiles			       2,185,636            	2,141,683
                                             ------------          -----------
		                                            	5,372,677	            5,466,448

Less accumulated depreciation				
 and amortization			                           1,984,470	            1,670,679
				                                         -----------             ---------
Premises and equipment, net                 	$	3,388,207            	3,795,769
                                               ========              =========

(5)  ACCRUED INTEREST RECEIVABLE
Accrued interest receivable at September 30 is summarized as follows:

                                              		1995	               1994
                                            ------------        ------------
Loans                                         	690,731            	705,604
Investment securities                          	53,331             	31,062
Mortgage-backed securities                      	7,046             	14,551
                                             ----------          ----------
                                               751,108	            751,217
                                             ==========          ==========

(6) INVESTMENTS REQUIRED BY LAW
Investment in stock of a Federal Home Loan Bank is carried at cost and 
is required of those institutions  who utilize its services.  No ready 
market exists for the stock, and it has no quoted market value.  
 
<PAGE>

(7)  DEPOSITS 
Deposits are summarized at September 30 as follows:

<TABLE>
<CAPTION>
                                                 						1995			         	1994 		
							                                   -------------------    ---------------
	                                                    Weighted			      	        Weighted
                                   						Balance  	Average Rate		  Balance	 	Average Rate
                                       ---------- -------------   ---------- ------------
<S>                                 <C>               <C>        <C>            <C>
Negotiable orders of withdrawal					$	16,208,479		    2.41%		     18,879,802		  2.31%
Money market deposit accounts					    	2,344,735    		2.78%      		4,105,715		  2.48%
Savings deposits					                 	4,713,420    		2.45%	      	6,121,921		  2.38%
Time deposits:								
	Six-month money market certificates 		3,558,025    		3.45%		      5,578,481		  2.87%
 Certificates greater than 
  six months	                         67,172,895	    	6.17%		     57,502,072 	  5.44%
 Jumbo certificates					             	12,530,135	    	5.34%	     	11,219,464		  4.71%
                                     -----------     ------      -----------   -------
                                					106,527,689	    	5.14%		    103,407,455		  4.45%
			 			  			                         ===========     ======      ===========   ======
			
Interest expense on deposits is summarized as follows:			
									
                                          1995  		        1994	   	      1993		
                                     --------------  --------------  -----------
Negotiable orders of withdrawal					$   	329,557	       	335,806	      	411,676	
Money market deposit accounts					       	86,840		       113,324      		165,569
Savings deposits						                   132,734       		138,543		      166,608
Time deposits:								
 Six-month money market certificates					186,451	       	171,095      		253,557
	Certificates greater than six months		3,928,004 	     3,194,256    		3,247,755
	Jumbo certificates		                				710,217       		556,200		      721,765
                                       ---------       ---------      ----------
					                                 	5,373,803     		4,509,224    		4,966,930
Less:									
 Early withdrawal penalties					         	28,350        		23,077		       23,854
                                       ---------       ---------      ---------
                                					$	5,345,453     		4,486,147     	4,943,076
									                             ==========       =========      =========
</TABLE>
			

Eligible deposit accounts are insured up to $100,000 by the Savings 
Association Insurance Fund (SAIF) of the Federal Deposit Insurance 
Corporation (FDIC).

Legislation is currently being proposed in the United States Congress, 
which among other things, would require members of the Savings 
Association Insurance Fund (SAIF) to pay a special assessment to 
recapitalize the fund and thereafter merge the SAIF into the Bank 
Insurance Fund (BIF).  While negotiation of specific provisions of the 
proposed legislation is ongoing between the House and the Senate 
Banking Committees, it is anticipated that the SAIF recapitalization will 
occur in early 1996.  Under the proposed legislation, SAIF members will 
pay the special assessment to recapitalize their fund based on their 
insured deposits held on March 31, 1995.  The amount of the 
assessment is to be determined by the Federal Deposit Insurance 
Corporation and is expected to be approximately 85 basis points per 
$100 of SAIF insured deposits.  Based on the proposed legislation and 
the Company's level of insured deposits held on March 31, 1995, the 
Company anticipates a charge against earnings of approximately 
$953,000 for the special assessment.  Such charge will be recorded as 
determined by the final legislation.

At September 30, 1995 the rates on deposits were as follows:

    Negotiable order of withdrawal	            2.5   	%
    Money market deposit account              	2.8
    Savings account			                         2.6
    Time deposits	                        		2.75-9.0

<PAGE>

7)  DEPOSITS (CONT'D)
Accrued interest payable on all deposits at September 30, 1995 and 
1994 was $527,338 and $371,928, respectively, and is included in 
accrued expenses and other liabilities in the accompanying consolidated 
financial statements.

As of September 30, 1995, and 1994, the Bank had no brokered 
deposits.

The amount and maturities of all time deposits at September 30, 1995 
are as follows:

Year ending
September 30,                    Amount
- ----------------------        -------------
1996                          $ 45,124,810
1997                            20,022,547
1998                             9,696,581
1999                             6,929,930
2000                             1,467,459
After 2000                          19,728
                             ------------------
                              $ 83,261,055
                                ==========



 (8)  FEDERAL HOME LOAN BANK ADVANCES
Advances from the Federal Home Loan Bank at September 30 are 
summarized as follows:

Due during
year ending             Interest
September 30,             Rates                         1995            1994
- --------------------  ---------------------        ---------------  -----------
1995                 4.78% to 6.25%                $     --          5,300,000
1996                 4.98% to 8.55%                  4,448,000       4,948,000
1997                 4.93% to 8.45%                  4,000,000       3,500,000
1998                 5.43% to 7.27%                  2,000,000       1,500,000
1999                      6.76%                      1,000,000       1,000,000
2002                      7.90%                        500,000         500,000
                                                ---------------     ------------
                                                   $11,948,000      16,748,000
                                                ===============     ===========

The weighted average interest rate on Federal Home Loan Bank 
advances was 7.10% and 6.58% at September 30, 1995 and 1994, 
respectively.

The Bank has the ability to borrow additional funds from the Federal 
Home Loan Bank.  The advances and any future borrowings are 
collateralized by certain qualifying real estate loans under a security 
agreement with the Federal Home Loan Bank.  Additionally, all stock of 
the Federal Home Loan Bank is pledged as collateral for the advances.

(9)  OTHER BORROWED MONEY
The Company has a $1.0 million revolving line of credit with a financial 
institution expiring in May 1998 at an interest rate of prime plus one-half 
percent. The Company has pledged the outstanding stock of the Bank as 
collateral for the line of credit.  At September 30, 1995 and 1994, 
$192,000 and $240,000, respectively, were outstanding.

On September 14, 1994 the Company sold securities under an 
agreement to repurchase the same securities.  The securities sold were 
FNMA and FHLB floating rate notes which were carried at a book value 
of $1,055,000 and a market value of $1,007,250, plus approximately 
$7,200 of accrued interest receivable at September 30, 1994.  The 
agreement, which was for $1 million at a rate of 6%, matured and was 
settled on October 28, 1994.  At no point during the agreement did the 
Company relinquish any control of the underlying securities.

<PAGE>

 (10)  INTANGIBLE ASSETS
Intangible assets at September 30 are summarized as follows:

                                                   1995                1994
                                            ------------------  ---------------
Customer deposit base                         $  1,964,909          2,131,902
Cost in excess of net 
   assets acquired                                 615,847            668,581
                                             -----------------    -------------
                                                 2,580,756          2,800,483

Less accumulated 
    amortization                                 1,172,488          1,119,773
                                              -----------------   -------------
                                              $  1,408,268          1,680,710
                                              =================   =============

In fiscal year 1988, the Company acquired eight branches of another 
financial institution.  The acquisition was accounted for using the 
purchase method of accounting and resulted in cost (fair value of 
liabilities assumed) in excess of tangible net assets acquired of 
$3,435,970, of which $2,614,708 has been allocated to the customer 
deposit base and $821,262 to cost in excess of assets acquired.    Such 
amounts are being amortized on a straight-line method over the 
estimated life (19 years) of the customer deposit base acquired. Four of 
the previously eight acquired branches have been sold, three in 1991 
and one in 1995.  Accordingly, the unamortized intangible assets 
associated with the sold branches were expensed upon sale.

 (11)  STOCKHOLDER'S EQUITY AND REGULATORY MATTERS
The Federal Deposit Insurance Corporation Improvement Act of 1991 
(FDICIA) was signed into law on December 19, 1991.  Regulations 
implementing the prompt corrective action provisions of FDICIA became 
effective on December 19, 1992.  In addition to the prompt corrective 
action requirements, FDICIA includes significant changes to the legal 
and regulatory environment for insured depository institutions including 
reductions in insurance coverage for certain kinds of deposits, increased 
supervision by the Federal regulatory agencies, increased reporting 
requirements for insured institutions, and new regulations concerning 
internal controls, accounting and operations.

The prompt corrective action regulations define specific capital 
categories based on an institution's capital ratios.  The capital 
categories, in declining order, are "well capitalized," "adequately 
capitalized," "undercapitalized," "significantly undercapitalized," and 
"critically undercapitalized."  Institutions categorized as 
"undercapitalized" or worse are subject to certain restrictions, including 
the requirement to file a capital plan with its primary Federal regulator, 
prohibitions on the payment of dividends and management fees, 
restrictions on executive compensation, and increased supervisory 
monitoring, among other things.  Other restrictions may be imposed on 
the institution either by its primary Federal regulator or by the Federal 
Deposit Insurance Corporation, including requirements to raise 
additional capital, sell assets, or sell the entire institution.  Once an 
institution becomes "critically undercapitalized,"  it must generally be 
placed in receivership or conservatorship within 90 days.

To be considered "well capitalized," an institution must generally have a 
leverage ratio of at least 5%, a Tier 1 risk-based capital ratio of at least 
6%, and a total risk-based capital ratio of at least 10%.  An institution is 
deemed to be "critically undercapitalized" if it has a tangible equity ratio 
of 2% or less.

While the Office of Thrift Supervision (OTS) and the Financial 
Institutions Reform Recovery and Enforcement Act of  1989 (FIRREA) 
minimum capital requirements were not changed by FDICIA,  an OTS 
regulated thrift rating will be determined using thresholds associated with 
the above capital categories.  OTS minimum capital requirements are 
1.5% tangible capital, 3% core capital, and 8% risk-based capital.  
Therefore, an OTS-regulated thrift could meet all three of its OTS 
minimum capital requirements yet still be "undercapitalized" for 
purposes of prompt corrective action under FDICIA.

<PAGE>

(11)  STOCKHOLDERS' EQUITY AND REGULATORY MATTERS (CONT'D)
At September 30, 1995, the Bank was in compliance with all such capital 
requirements.  The following table summarizes the regulatory capital 
requirements and the Bank's regulatory capital at September 30, 1995.

                                                         Minimum required
                                                        regulatory capital
                      Regulatory Capital                 under FIRREA
                   ----------------------          ------------------------
                                    % of                              %of
                     Amount        assets           Amount           assets
                   -----------     ------          ----------     -----------
Tangible           $ 9,902,000      7.54%          1,991,000          1.50%
Core                11,310,000      8.52%          3,982,000          3.00%
Risk-based          12,314,000     11.66%          8,452,000          8.00%


At September 30, 1995,  the Bank's tangible, core, and risk-based 
regulatory capital exceeded the minimum required regulatory capital 
under FIRREA by $7,911,000 (unaudited), $7,328,000 (unaudited) and 
$3,862,000 (unaudited), respectively;  furthermore,  the Bank was 
categorized as "well capitalized" under the aforementioned FDICIA 
requirements.

A reconciliation of stockholder's equity of the Bank as disclosed in note 
18 to regulatory capital amounts at September 30, 1995 follows:

                                         Tangible      Core        Risk-based
                                       -----------   ----------    -----------
                                                    (unaudited)
Stockholders' equity
 as reported in Note 18                $11,310,000   11,310,000    11,310,000
Less qualifying intangible assets       (1,408,000)      --           --
Plus general loan loss reserves             --           --         1,004,000
                                        ----------   ----------    ----------
                                       $ 9,902,000   11,310,000    12,314,000
                                         =========   ==========    ==========
  
Effective October 19, 1992, the Bank entered into a supervisory 
agreement with the OTS.  The agreement requires the Bank to submit to 
the OTS a written plan to improve the Bank's record of compliance with 
applicable federal consumer protection laws and regulations.

<PAGE>

(12)  INCOME TAXES                            
As discussed in note 1(g), the Company adopted Statement 109 as of 
October 1, 1992.  The cumulative effect of this change in accounting for 
income taxes of $216,000 has been determined as of October 1, 1992 
and reported separately in the statement of operations for the year 
ended September 30, 1993.

The components of income tax expense attributable to income from 
continuing operations are as follows:

                                       1995     		1994		   1993
                                    ---------- --------- --------
Federal:  Current                			$	742,356		 493,666		 390,000
         Deferred                  				29,959  		31,173	  	10,000
                                     --------   -------   -------
                                  				772,315	 	524,839  	400,000
State:    Current				                    -		       -	     	35,000
                                     --------   -------   -------
                                 			$	772,315	 	524,839	 	435,000
                                     ========   =======   =======

The difference between the actual total provision for income taxes and 
income taxes computed at the Federal statutory rate of 34% is as 
follows:

									
	
						                                             1995		     1994		      1993
                                               ---------    --------  ---------
Computed "expected" tax expense 				          	$	696,797		   539,585		  373,114
Increase (Decrease) resulting from:
 Amortization of intangibles 					               	10,574		    10,574		     -
 Tax exempt income						                          (8,298)		   (8,182)      -
 State taxes, net of Federal income tax benefit			   -	 	       -	      	23,100
 Purchase adjustments, net						                     -  		      -		      30,174
 Other, net	                                 					73,242	   	(17,138)	   	8,612
                                               ---------    --------    -------
                                          					$	772,315	   	524,839	  	435,000
									                                      =========     ========   =======
	

The tax effects of temporary differences that give rise to significant 
portions of the deferred tax assets and deferred tax liabilities as of 
September 30, 1995 and 1994  are presented below:

                                               				1995		           1994
                                                 ---------         -------
Deferred tax assets:						
 Allowance for loan losses			                    $	315,000	       	313,358
 Deferred loan fees                             				22,586        		76,354
                                                   -------         --------
  Total gross deferred tax assets		              		337,586       		389,712
  Less valuation allowance	                        			-	             	-
						                                             -------         --------
  Net deferred tax assets				                      337,586	        389,712
						                                             -------         --------
Deferred tax liabilities:						
 Depreciation			                                  	146,319	       	168,486
 FHLB stock dividends				                          240,379	       	240,379
						                                             -------         -------
  Total deferred tax liabilities		               		386,698       		408,865
						
  Net deferred tax liabilities			                $	(49,112)       	(19,153)
                                                 ==========        =======

<PAGE>

(12)  INCOME TAXES (CONT'D)
In assessing the realizability of deferred tax assets, management 
considers whether it is more likely than not that some portion or all of the 
deferred tax assets will not be realized.  The ultimate realization of 
deferred tax assets is dependent upon the generation of future taxable 
income during the periods in which those temporary differences become 
deductible.  Management considers the scheduled reversal of deferred 
tax liabilities, projected future taxable income, and tax planning 
strategies in making the assessment.

Under the Internal Revenue Code ("Code") the Company is allowed a 
special bad debt deduction related to additions to tax bad debt reserves 
established for the purpose of absorbing losses.  The provisions of the 
Code permit the Company to deduct from taxable income an allowance 
for bad debts based on the greater of a percentage of taxable income 
before such deductions or actual loss experience.  Retained earnings at 
September 30, 1995 include approximately $265,000 for which no 
deferred Federal income tax liability has been recognized.  The amounts 
represent an allocation of income for bad debt deductions for tax 
purposes only.  Reduction of amounts so allocated for purposes other 
than tax bad debt losses or adjustments arising from carry back of net 
operating losses would create income for tax purposes only, which would 
be subject to the then current corporate income tax rate.

(13)  LEASES
On September 28, 1987, the Bank entered into a sale-leaseback of one 
of its branches.  The facility has been capitalized and the related 
obligation is recorded in other liabilities in the accompanying financial 
statements based on the present value of future minimum lease 
payments.  The lease term expires August 28, 2007.

The present value of future minimum capital lease payments as of 
September 30, 1995, are:
 
Year ending
September 30,
- ----------------------
1996                                                     $  39,348
1997                                                        39,348
1998                                                        39,348
1999                                                        39,348
2000                                                        39,348
2001 and later years                                       275,436
                                                        ------------
Total minimum lease payments                               472,196
Less amount representing 
   interest at 10%                                         197,801
                                                        ------------
Present value of future minimum
 capital lease payments                                  $ 274,375
                                                         ==========


The Bank also leases various office equipment under operating leases 
expiring through 1998.  Rental expense for these operating leases 
approximated $16,000, $22,000, and $40,000,  for the years ended 
September 30, 1995, 1994, and 1993, respectively.

(14) SALE OF BRANCH
Effective September 22, 1995, the Bank completed the sale of its Alma 
branch, which had deposits of $6,660,144, loans receivable of 
$3,247,943, and net premises and equipment of $270,163.  This 
transaction resulted in a gain of $122,043 which is reported separately in 
the accompanying consolidated statement of operations.

<PAGE>

(15) EMPLOYEE BENEFIT PLANS
Effective October 1, 1992, the Company adopted a 401(k) Profit Sharing 
Plan, (the Plan) which covers substantially all of its employees. The 
Company matches 50% of employee contributions 
to the Plan, up to 3% of an employee's salary.  The Company 
contributed $28,852, $30,517, and $30,106 to the Plan in 1995, 1994, 
and 1993, respectively.

Effective September 30, 1995, the Company adopted an Employee 
Stock Purchase Plan which covers substantially all of its employees.  
The Company buys its stock in the open market for the employees.  
Employees pay 85% of the price at which the Company buys the stock.

(16)  STOCK OPTION PLAN
The Company has a nonqualified Stock Option Plan (the Option Plan).  
The numbers of shares of stock subject to the Option Plan is 232,849.  
The shares will be available for future issuance upon the exercise of 
stock options to be granted to officers and key employees of the 
Company under the Option Plan.  The following is a summary of activity 
in the Stock Option Plan for the periods indicated.
Such amounts have been adjusted to reflect a 50% stock dividend 
effectively accounted for as a 3 for 2 stock split declared in fiscal 1994.

	                                                 		1995	    	1994	     	1993
                                               -----------  --------  ---------
Options outstanding at beginning of period     $			102,849 		110,349 		110,349
Options granted			                                 130,000      -      	80,349
Options canceled			                                   -	  	     -	    	(80,349)
Options exercised	                             		     -	     	(7,500)    	-
							                                           ---------  --------  --------
Options outstanding at end of period           $			232,849  		102,849		110,349
							                                           =========  ========  =======
Option prices per share:							
 Options granted during period                $6.50-7.15		     - 	     	$3.67
 Options canceled			                               - 		        -      		$4.67
 Options exercised			                              -       		$3.67	      	-
 Options outstanding at end of period         $2.17-7.15		$2.17-3.67		$2.17-3.67

At September 30, 1995, 132,849 of the options can be exercised.

(17)  NET INCOME PER SHARE
Net income per share is based on weighted average shares and share 
equivalents of 1,362,596, 1,364,911, and 1,319,141 during the years 
ended September 30, 1995, 1994 and 1993, respectively.  The dilutive 
effect of stock options has been considered in the computation of 
equivalent shares and is included from the respective dates of grant.  
Net income per share and weighted average shares and equivalent 
shares outstanding have been retroactively restated to reflect the 50% 
stock dividend effectively accounted for as a 3 for 2 stock split that 
occurred during fiscal 1994.

<PAGE>

(18)  CONDENSED FINANCIAL INFORMATION OF FIRST GEORGIA HOLDING, INC. 
      (PARENT ONLY)
First Georgia Holding, Inc., was organized December 16, 1987.  The 
following represents parent company only condensed financial information.

                                                    							September 30,	
			                                                 ----------------------------
CONDENSED BALANCE SHEETS				 		                      	  1995	           1994
		                                                  ------------  -------------
		
Assets									
		
Cash			                                         $      	7,486	         	27,616		
Investment in subsidiary (note 11)					          		11,309,500		     10,219,605
                                                   ----------       ----------
Total assets						                              $ 	11,316,986		     10,247,221
									                                          ==========       ===========

Liabilities and Stockholders' Equity											  
		 
Liabilities								
Accounts payable						                           $    	  -              79,725
Other borrowed money (note 9)						                	  192,000		        240,000
Stockholders' Equity							
 Common stock						                                	1,326,641      		1,326,641
 Additional paid-in-capital						                  	5,786,164		      5,786,164
 Retained earnings						                           	4,012,181		      2,814,691
									                                           ---------       ----------
Total liabilities and stockholders' equity				 	 $	11,316,986		     10,247,221
									                                          ==========       ==========
		
									
		
		                                                      					Years ended 
                                                             September 30,
                                              ----------------------------------
CONDENSED STATEMENT OF OPERATIONS 				        		1995		      1994		       1993
									                                     ----------- ----------- ----------
Dividends from bank subsidiary					           	$	215,000		   84,000      43,972
		
Expenses						                                  	(27,807)		 (25,249)		  (11,800)
                                               ---------    -------      ------
Income before equity in undistributed income											
 of bank subsidiary						                       	187,193   		58,751    		32,172
									
Equity in undistributed income of bank 
 subsidiary			                             				1,089,895		1,003,426	   	846,221
									                                      ---------  ----------    -------
Net income 						                            $	1,277,088		1,062,177	   	878,393
									                                      =========  ==========    =======
		
<PAGE>

(18)  CONDENSED FINANCIAL INFORMATION OF FIRST GEORGIA HOLDING, INC.
      (PARENT ONLY)

<TABLE>
<CAPTION>
CONDENSED STATEMENT OF CASH FLOWS				
						
									
		
Cash flows from operating activities:					
<S>                                              <C>          <C>        <C>
Net income  						                               $	1,277,088		 1,062,177	   878,393
 Adjustments to reconcile net income to net 
  cash	provided by operating activities:											
  Equity in undistributed income of 
   bank subsidiary			                         				(1,089,895)	(1,003,426)  (846,221)
 (Decrease) Increase in accounts payable				      			(79,725)   		62,925		   11,800
									                                         ----------  -----------  --------
Net cash provided by operating activities			      			107,468		   121,676   	 43,972
									                                         ----------  -----------  --------
Cash flows used in investing activities-investment			
 in bank subsidiary							                              -		         -		    (200,000)
									                                         ----------  -----------  ---------
		
Cash flows from financing activities:					
	Dividends paid on common stock					               		(79,598)	   (61,560)	  (43,972)
 Net proceeds from exercise of stock options				     			-		       27,500		     -
 Repayments of other borrowed money					           		(48,000)  		(60,000)	 	   -
 Proceeds from other borrowed money					      		        -		         -   		  200,000
									                                         -----------    --------  ---------
Cash flows (used in) provided by 
 financing activities			                        				(127,598) 		 (94,060)  	156,028
									                                         -----------   --------- ---------
		
(Decrease) Increase in cash and cash equivalents			 	(20,130)   		27,616		     -
Cash and cash equivalents at beginning of  year							27,616		      -	 	       -
									                                         -----------   --------  ---------
Cash and cash equivalents at end of  year				     $   	7,486	    	27,616		     -
									                                         ===========   ========  =========
</TABLE>
		

The primary source of funds available to the parent company to pay 
shareholder dividends and other expenses is dividends from its 
subsidiary bank.  Regulatory agencies impose restrictions on the 
amounts of dividends that may be declared by the subsidiary bank and 
requires maintenance of minimum capital amounts (see note 11). The 
amount of cash dividends available from the subsidiary bank for 
payment in 1996, upon regulatory approval, is approximately 
$3,862,000.  As a result, at September 30, 1995, approximately 
$7,448,000 of the parent company's investment in the Bank was 
restricted as to dividend payments from the Bank to the parent company 
under the foregoing regulatory limitations.

 (19)  COMMITMENTS AND CONTINGENCIES
The Bank is involved in various claims and legal actions arising in the 
ordinary course of business.  In the opinion of management, the ultimate 
disposition of these matters will not have a material adverse effect on 
the Bank's financial position.

<PAGE>

The Board of Directors and Stockholders				
First Georgia Holding, Inc.						
Brunswick, Georgia							
							
We have audited the accompanying consolidated balance sheets of First 
Georgia Holding, Inc.
and subsidiary as of September 30, 1995 and 1994, and the related 
consolidated statements of operations, stockholders' equity, and cash 
flows  for each of the years in the three-year period ended September 
30, 1995.  These consolidated financial statements are the responsibility 
of the Company's  management.  Our responsibility is to express an 
opinion on these consolidated 	
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 audit 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 consolidated 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 consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of First 
Georgia Holding, Inc. and subsidiary at September 30, 1995 and 1994, 
and the results of their operations and their cash flow for each of the 
years in the three-year period ended September 30, 1995, in conformity 
with generally accepted accounting principles.				
			
							
							
							
							
							
							                                               KPMG PEAT MARWICK LLP
                                          							     KPMG Peat Marwick LLP
Atlanta, Georgia							
November 3, 1995

<PAGE>

SELECTED CONSOLIDATED	FINANCIAL AND OTHER DATA					
FIRST GEORGIA HOLDING, INC. AND SUBSIDIARY				
								
Selected consolidated financial data is presented below as of and for 
each of the years in the five-year period	ended September 30, 1995.						
		
					                         (Dollars in thousands, except per share data)			
	                                         			 		 September 30,		
                        ------------------------------------------------------
                       				1995	      1994        	1993       	1992	       1991
                        ---------  ---------   ----------   ---------  ---------
BALANCE SHEET DATA:							
Total assets			         $	132,742	   133,870     	133,105    	139,587    144,806
Loans receivable, net			$	110,432	   113,579     	113,420    	118,084   	122,680
Total investments    			$  	9,181     	7,511       	7,070      	7,001     	8,526
Deposits             			$	106,528	   103,407     	106,736	    115,739	   125,024
Borrowings			           $ 	12,140	    17,988	      15,748	     13,898     	9,948
Stockholders' equity			 $	 11,125	     9,927	       8,899      	8,065	     7,448
Book value per share			 $	   8.39	      7.48	        6.75       	6.11	      5.65
Number of shares 
 outstanding				        1,326,641 	1,326,641    1,319,141	  1,319,141	 1,319,141
								
								
			 	                                            Year Ended				
                                          		 	 	September 30,				
                               ------------------------------------------------
                              				1995     	1994     	1993     	1992     	1991
                               --------    ------   -------   -------  --------
INCOME STATEMENT DATA:						
Interest income			             $	11,626	   10,213	   10,807	   12,008  	15,214
Interest expense				              6,407	    5,544	    6,039    	7,318	  10,829
                               ---------  -------   --------  -------- -------
Net interest income				           5,219	    4,669    	4,768    	4,690   	4,385
Provision for loan losses				       214       	39      	171      	300   	1,216
Other income                  				1,268    	1,145	    1,051    	1,308   	1,319
Other expense			                 	4,224    	4,188	    4,551    	4,706   	5,985
								                        --------  --------  -------  --------  -------
Income (loss) before 
 income taxes	and cumulative 
 effect of a change	in
 acounting principle          				2,049    	1,587	    1,097      	992	  (1,497)
								
Income tax expense (benefit)			    	772	      525      	435      	375	    (275)
								                       ---------  --------  --------  --------  -------
Income (loss) before 
 cumulative	effect of a 
 change in accounting	
 principle		                    		1,277	    1,062	      662	      617  	(1,222)
 								
Cumulative effect of a change 					
 in accounting principle				        -        	-        	216	       -	      -
								                       --------   --------   --------  -------  -------
Net income (loss)			            $	1,277	    1,062      	878      	617	  (1,222)
		                             ========  =========   ========  =======  ======
Income (loss) per share before						
 cumulative effect of a change								
 in accounting principle			     $	 0.94	     0.78     	0.50	     0.47   	(0.93)
								
Cumulative effect of a change 
in accounting principle		            - 	       -	      0.17       	-	       -
								                        -------     ------    ------    ------   ------
Net income (loss) per share			  $ 	0.94     	0.78     	0.67	     0.47   	(0.93)
								                        =======     ======    ======    ======  =======
								
                                                  				At or For				
                                                			 	Year Ended				
                                              	 		 	September 30,				
                                      ---------------------------------------
				                                   1995   	1994   	1993   	1992	  1991
                                      ------  -----  -------  ----- -------
Other Data:								
Net income to average assets       				0.95%	  0.79%  	0.64%	  0.43%	   (.74%)
Net income to average equity				      11.88%	 11.04% 	10.36%	  7.96%  (15.17%)
Average equity to average assets				   8.01%  	7.41%	  6.53%	  5.66%	   4.52%
Number of full-service offices				        6	      7      	7	      7	       7		

<PAGE>

GENERAL
First Georgia Holding, Inc. (the Company) was organized in 1987 to 
acquire the outstanding common stock of First Georgia Bank, F.S.B. 
(the Bank or First Georgia).  On April 30, 1988, the Company became 
the sole shareholder of the Bank and issued its stock to the former Bank 
shareholders.  Management's Discussion and Analysis which follows, 
relates primarily to the Bank since the Company has not had material 
operations since it was organized.
 
First Georgia's net income depends on (a) its net interest income, which 
is the difference between its interest income from loans and investments 
and its interest expense on deposits and borrowings, (b) its non-interest 
income, which consists principally of fee income generated by First 
Georgia's retail banking operations, and (c) its non-interest expenses, 
such as employee salaries and benefits.  Interest income on loans and 
investments (yield) is a function of the average balances outstanding 
during the period and the average rates earned.  Interest expense (cost 
of funds) is a function of the average amount of deposits and borrowings 
outstanding during the period and average rates paid on such deposits 
and borrowings.  Retail banking fee income, consisting mainly of 
recurring fees collected for deposit-related services rendered by the 
Bank, varies with the volume of the Bank's retail banking business.  
Non-interest expenses vary primarily with the number of employees, 
expansion of facilities and inflation.

Capital Resources
The following is a reconciliation at September 30, 1995 of the Bank's 
equity capital under generally accepted accounting principles to 
regulatory capital.

First Georgia Bank
  Stockholder's equity                       $ 11,310,000
Less:
  Intangible assets                             1,408,000
                                             ---------------
TANGIBLE CAPITAL                                9,902,000
                                             ---------------
Plus:
  Qualifying intangible assets                  1,408,000
                                             ---------------
CORE CAPITAL                                   11,310,000
                                             ---------------
Plus:
General allowance for loan losses               1,004,000
                                              --------------
RISK-BASED CAPITAL                          $  12,314,000
                                            ================
                                   
Current regulations require savings institutions to have minimum 
regulatory tangible capital equal to 1.5% of adjusted assets, minimum 
core capital to adjusted assets of 4% (the leverage ratio), and risk-based 
capital to risk-adjusted assets of 8.0%.  The minimum core capital or 
leverage ratio also may be increased by the Office of Thrift Supervision 
(the OTS) based on its assessment of  the institution's risk management 
systems and the level of overall risk in the individual institution.  At 
September 30, 1995, the Bank was in compliance with its minimum 
capital requirements.

The Bank's regulatory capital and the required minimum amounts, at 
September 30, 1995, are summarized on the next page.


                             					Bank 			     	Required 			      Excess		
                           					Capital 		  	Minimum Amount				(Deficiency)	
	                           -------------  -----------------  -------------
					                       %		     $		        %      		$		       %		      $
	 					                   -----  ---------   ----- ----------			----- ----------
TANGIBLE CAPITAL       			7.54 		9,902,000		 1.50 		1,991,000	  6.04  	7,911,000
CORE CAPITAL           			8.52		11,310,000	 	4.00 		3,982,000	 	4.52		 7,328,000
RISK-BASED CAPITAL    			11.66	 12,314,000	 	8.00	 	8,452,000	 	3.66		 3,862,000



As of September 30, 1995, the Bank exceeded all the required minimum 
capital amounts as demonstrated by the chart above.  The Bank had 
strong earnings during the year which helped to strengthen its capital 
position.  The Company secured a line of credit from another financial 
institution for an amount not to exceed 1.0 million dollars.  At September 
30, 1995 the Company had $192,000 outstanding on that line at prime 
plus one-half percent, which it used to purchase two additional shares of 
stock from the Bank in prior years.  The Company secured this line of 
credit with all the outstanding stock of the Bank.

The Federal Deposit Insurance Corporation Improvement Act (FDICIA) 
requires the Federal banking agencies to take "prompt corrective action" 
with respect to institutions that do not meet minimum capital 
requirements.  In addition  to the ratios described above, FDICIA 
introduced an additional capital measurement, the Tier 1 risk-based 
capital ratio.  The Tier 1 ratio is the ratio of Tier 1 or core capital to total
risk-adjusted assets.  FDICIA establishes five capital tiers:  "well 
capitalized," "adequately capitalized," "undercapitalized," "significantly 
undercapitalized," and "critically undercapitalized."  The five capital tiers 
established by FDICIA and the regulator's minimum requirements for 
each are summarized below.

                           Total Risk-Based 				Tier 1 Risk-Based     Leverage
                            Capital Ratio 			     	Capital Ratio				   Ratio 	
	                        -----------------     -----------------   ----------
									
						
Well capitalized .  .  . 				10% or above			        6% or above				 5 % or above
Adequately capitalized .  .  	8% or above        			4% or above			 	4 % or above
Undercapitalized .  .  .  .  Less than 8% 			      Less than 4% 		 	Less than 4%
Significantly 
 undercapitalized .  .  .  .	Less than 6%       			Less than 3%			 	Less than 3%
Critically 
undercapitalized .  .  .  .  .  	--			                 --				       2% or less
									
						


An institution may be deemed to be in a capitalization category lower 
than is indicated by its capital position based on safety and soundness 
considerations other than capital levels.

At September 30, 1995, the Bank's total risk-based ratio, tier 1 risk-
based ratio and leverage ratio were 11.66%, 10.71%, and 8.52%, 
respectively, placing the Bank in the well capitalized category under 
FDICIA for each ratio.   
 
LIQUIDITY  
First Georgia has traditionally maintained levels of liquidity in 
excess of levels required by regulatory authorities.  As a member of the Federal
Home Loan Bank system, the Bank is required to maintain a daily 
average balance of cash and eligible liquidity investments in an amount 
equal to a monthly average of 5% of withdrawable savings and short 
term borrowings.  The Bank's liquidity level was 13.49% and 7.34% at 
September 30, 1995 and 1994, respectively.

<PAGE>

The Bank's operational needs, demand for loan disbursements and 
savings withdrawals can be met by loan principal and interest payments, 
new deposits and excess liquid assets.  While significant loan demand, 
deposit withdrawal, increased delinquencies and increased foreclosed 
properties could alter this condition, the Bank has sufficient borrowing 
capacity through Federal Home Loan Bank advances and other short 
term borrowings to manage such an occurrence.  Management does not 
foresee any liquidity problems for 1996.

ASSET/LIABILITY MANAGEMENT
First Georgia has implemented a program of asset/liability management 
to limit the Bank's vulnerability to material and prolonged increases in 
interest rates (interest rate risk).  The principal determinant of the 
exposure of the Bank's earnings to interest rate risk is the difference in 
the time between interest rate adjustments or maturities on interest-
earning assets and interest rate adjustments or maturities of interest-
bearing liabilities.  If the maturities of the Bank's assets and liabilities 
were perfectly matched and if the interest rates earned on its assets and 
paid on its liabilities moved concurrently, which is not the case, the 
impact on net interest income of rapid increases or decreases in interest 
rates would be minimized.  The Bank's asset/liability management policy 
seeks to increase the adjustability of the interest rates earned on its 
assets and paid on its liabilities and to match the maturities of its 
interest-earning assets and interest-bearing liabilities so that the Bank 
will be able to restructure and reprice its asset portfolio in a relatively 
short period to correspond to changes in its cost and flow of funds.  The 
Bank's policy also seeks to encourage the flow of deposits into longer 
term certificates during periods of lower interest rates and to emphasize 
shorter term accounts during periods of high rates.  During fiscal 1995, 
the Bank actively managed its interest rate risk by limiting its lending to 
short-term fixed rate balloon notes or adjustable rate loans and 
lengthening the maturity on its deposits.

It is a policy of First Georgia not to originate for its own portfolio any long 
term mortgage loans.  This allows First Georgia to better match the 
maturities of its assets and liabilities, thereby limiting interest rate risk.  
Similarly, the Bank emphasizes the origination of commercial real estate 
loans, construction loans, consumer loans and commercial loans with 
either adjustable rates or short maturities.

The interest rate sensitivity of the Bank's assets and liabilities provides 
an indication of the extent to which the Bank's net interest income may 
be affected by interest rate movements.  The concept of interest rate 
sensitivity recognizes that certain assets and liabilities have interest 
rates that are subject to change prior to maturity.  One method of 
measuring the impact of interest rate changes on net interest income is 
to measure, in a number of time frames, the interest sensitivity gap by 
subtracting interest rate sensitive liabilities from interest rate sensitive 
assets.  A gap is considered positive when the amount of interest rate 
sensitive assets exceeds the amount of interest rate sensitive liabilities, 
and is considered negative when the amount of interest rate sensitive 
liabilities exceeds the amount of interest rate sensitive assets.  
Generally, during a period of rising interest rates, a negative gap would 
adversely affect net interest income while a positive gap would result in 
an increase in net interest income, while conversely during a period of 
falling interest rates, a negative gap would result in an increase in net 
interest income and a positive gap would negatively affect net interest 
income.  To the extent that the gaps are close to zero, net interest 
income can be considered to be relatively immune from interest rate 
movements.  The following table sets forth the Bank's interest-earning 
assets and interest-bearing liabilities at September 30, 1995.  The 
information presented, however, may not be indicative of actual future 
trends of net interest income in rising or declining interest rate 
environments.

<PAGE>

                                        								(in thousands)				
                     			             Over One    Over Five    Over Ten    	Over
              			       One Year      Through     Through  	  Through  	  Twenty
              				       or Less		   Five Years		Ten Years		 Twenty Years		Years
                       ----------    ----------  ---------   ------------ ------
INTEREST-EARNING
ASSETS (IEA'S):

Taxable investments			   $	6,568		         100	     	-           		-		     2,513
Interest earning deposits 	2,352	        	-		        -		           -		      -
Loans	                 			77,707		      29,607		    1,371	       	3,164	  	2,555
                         --------      -------    --------      -------- -------
 Total	                			86,627      		29,707	    	1,371	       	3,164	  	5,068
			                      --------      -------    --------      --------  ------
			
INTEREST-BEARING
LIABILITIES (IBL'S):
							
Savings deposits				       4,713	        	-	        	 -		          -		      -
Other time deposits	   			45,922      		37,326	         	13		      -		      -
Demand deposits	       			13,914		        -	         	-	          	-		      -
Debt		                   		4,640		       7,000		       500	       	-	      	-
                        --------       -------       -------     ------   ------
 Total				                69,189      		44,326	       	513		       -		      -
			                     --------       -------       ------      ------   ------
			
Interest 
 sensitivity gap		     	$	17,438	     	(14,619)		      858		      3,164	  	5,068
                       =========      =========    ========     ========  ======
Cumulative gap			       $	17,438	       	2,819	     	3,677	      	6,841 		11,909
									              =========      =========    =======      ========  ======
			
Ratio of IEA's to IBL's				 1.25		        0.67       	2.67	   	     -		     -
                        ========      ========     =======      =======   ======
Cumulative ratio of 
 IEA's to IBL's		         		1.25	        	1.02	      	1.03	       	1.06  	 	1.10
			                     ========      ========     =======      =======   ======
			
COMPARISON OF YEARS ENDED SEPTEMBER 30, 1995 AND 1994

                           					Results of Operations
- ----------------------------------------------------------------

GENERAL
First Georgia Holding, Inc. reported Net Income of $1,277,088 in 1995, 
an increase of $214,911, or 20.23%.  This increase in Net Income came 
as a result of several factors.  First, the Net Interest Income after 
Provision for Loan Losses increased a total of $374,382.  Other Income 
also increased slightly by a total of $70,797.  Other expenses decreased 
slightly by a total of $17,208. All these coming together had a strong 
positive effect on the Company's Net Income.

INTEREST INCOME
Total Interest Income increased $1,413,140 for the year, or 13.84%.  
The major portion of the rise in Interest Income was in loans where Total 
Interest Income from Loans increased $1,157,386 or 11.91%.  While 
Average Loans remained virtually unchanged from the previous year, 
the yields earned on the various loans increased.  Mortgage-backed 
Securities Interest Income decreased again principally because of fewer 
mortgage-backed securities held by the Bank.  Investment Securities 
Income increased substantially by a total of $157,671 or 49.36% 
because of shifting of excess funds to investments in government 
agencies.  These investments, however, carry a variable rate of interest 
that will tend to move slower than other rates.  Management feels that 
such investments are prudent because they tend to protect the Bank 
from wide interest rate swings.  Other Interest Income increased 
significantly, by $105,770 or 74.57% for the year.  The Bank held a large 
amount of cash in its Federal Home Loan Bank Overnight Account for 
the funding of the sale of the Alma branch.  This large balance, over six 
million dollars near the end of the year, generated a substantial amount 
of interest income.

<PAGE>

INTEREST EXPENS
Total Interest Expense increased $863,616, or 15.58% for the year.  The 
increase is attributable to an increase in average deposits of over a 
million dollars and an increase in the weighted average rate paid on 
deposits from 4.22% in 1994 to 4.80% in 1995.  Increased competition 
for deposits in the area contributed to the higher interest rates the Bank 
was willing to pay depositors.  Interest Expense on Borrowings rose a 
modest $4,310 or 0.41%.  These borrowings were in the form of 
advances from the Federal Home Loan Bank.

YIELDS EARNED AND RATES PAID
Net interest income is affected by (a) the difference between rates of 
interest earned on interest-earning assets and rates  of interest paid on 
interest-bearing liabilities (interest rate spread) and (b) the relative 
amounts of interest-earning assets and interest-bearing liabilities.  When 
interest-earning assets approximate or exceed interest-bearing liabilities, 
any positive interest rate spread will generate net interest income.  
Savings institutions have traditionally used interest rate spreads as a 
measure of net interest income.  Another indication of an institution's net 
interest income is its "net yield on interest-earning assets" which is net 
interest income divided by average interest- earning assets.  The 
following table sets forth information with respect to weighted average 
contractual yields on loans, yields on investments and the cost of funds 
on deposits and borrowings for and as of the end of the periods 
indicated.

		                                            Year Ended      						   At
					                                        September 30,      			September 30,
                                      -------------------------   --------------
							                                     (in percentages)				
                                					     1995     1994    1993         		  1995
									                                -----    -----   -----            -----
Weighted average yield on:						
 Loans		                               			9.31	   	8.71	  	8.84	            9.96
 Taxable investment securities					       5.27	   	3.76		  4.28	           	5.35
 Interest earning deposits in 
  other banks				                        	7.00	   	3.50		  3.39		           5.70
 Total weighted average yield on									 		
   all interest-earning assets					       9.06	   	8.26		  8.52		           9.69
									                                -----    -----   -----            -----
		
Weighted average rate paid on:						
 Deposits	                            				4.80   		4.22	  	4.47           		5.14
 Short term debt                     					5.90	   	3.25  		4.02		           6.62
 Long term debt                      					6.82	   	6.76  		6.97           		7.12
  Total weighted average rate paid 
   on all	interest-bearing liabilities				5.04	   	4.55		  4.76		           5.71
									
		
Weighted average interest rate spread					
 (spread between weighted average yield 
 on all interest-earning assets and rate 
 paid on al 	interest-bearing 
 liabilities)	                       				4.02	    	3.71	  	3.76          	 	3.98
                                        ======    ======  ======           =====
Net yield on average interest-earning 
 assets	(net interest income as a 
 percentage of average interest-earning 
 assets)				                            	4.04   	 	3.81 	 	3.79	           	 N/A
									                              ======     ======  ======           =====
		
<PAGE> 									
		

PROVISION FOR LOAN LOSSES
The provision for loan losses is based on management's evaluation of 
the risk elements inherent in the loan portfolio.  The elements include 
possible declines in the value of collateral due to changing economic 
conditions and depreciation over time, size and composition of the loan 
portfolio, current economic conditions that might affect a borrower's 
ability to pay, review of specific problem loans, findings and 
recommendations from regulatory examinations, historical charge-off 
experience, and levels of non-performing and past due loans.  
Management reviews these elements and determines the level of 
allowance for loan losses needed.  The $214,142 provision for loan 
losses recorded in 1995 represents management's desire to maintain a 
prudent level of coverage.  At September 30, 1995, the Bank believes 
its allowance for loan losses is adequate to provide for future losses.  
Table 1 sets forth an analysis of non-accruing and past due loans as of 
September 30, 1993 through 1995 while Table 2 provides an analysis of 
the allowance for loan losses, showing charge-offs and recoveries by 
type of loan as well as the addition to the allowance.


Table 1		ANALYSIS OF NON-ACCRUING AND PAST DUE LOANS								
                                              			 			As of September 30,	
			                                             ------------------------------
                                          						  1995		      1994       1993
                                               ----------   ---------  ---------
Non-accruing Loans (1)							
Real estate								
 Construction					                          $      -		          -		         -
 First mortgage					                          1,876,110 		 2,375,112	 	2,578,757
 Second mortgage		                           				82,918	     	49,169    		63,602
 Consumer                                 						101,974	    	115,094    		33,721
                                            -----------    ---------   ---------
	 Total non-accruing loans				               	2,061,002	  	2,539,375	 	2,676,080
                                            -----------    ---------   ---------
Past Due Loans (2)							
Real estate								
 Construction			                                			-	          	-         		-
 First mortgage						                          107,140     		382,868   		894,435
 Second mortgage				                            		-	           	-         		-
 Consumer                                 						21,990	        	-		      150,000
                                            ----------     ---------   ---------
 	Total past due loans					                    129,130     		382,868		 1,044,435
                                            ----------     ---------   ---------
TOTAL NON-ACCRUING AND PAST DUE LOANS     	$	2,190,132		   2,922,243	 	3,720,515
									                                  ===========     =========   =========
	
Percentage of total loans					                  	1.98%       		2.57%	      3.28%
									                                  ===========     =========    ========
	
Real estate acquired through foreclosure		 $	  206,334		     240,281	   	626,212
									                                  ===========     =========    ========
	
Total non-accruing and past due loans					
and nonperforming assets.					             $	2,396,466	   	3,162,524	 	4,346,727
									                                  ===========     =========   =========
	
									
	-----------------------------------------------------------------------------
(1) Non-accruing loans are loans for which unpaid interest is not 
recognized in income.							
			
									
	
(2) Past due loans are 90 days or more delinquent for which interest is 
still accruing.								
		
									
<PAGE>
									
	
									
	
TABLE 2	ANALYSIS OF ALLOWANCE FOR LOAN LOSSES		
							
									
	
                                                    	Year Ended September 30,
									                                       --------------------------------
                                        						1995		       1994	        	1993
									                                ------------  -----------  ------------
Beginning balance					                  $  	983,058     		968,784	   	1,040,196
Loans charged-off:							
 Real estate construction					                	-		           -		           -
 Real estate mortgage						                 177,417      		26,416		     123,026
 Consumer and other                   						100,696     		111,365		     328,357
                                         -----------  ------------  -----------
Total charge-offs	                      				278,113     		137,781		     451,383

Recoveries:								
 Real estate construction				                	 -		           -		         65,000
 Real estate mortgage                  						22,632	      	29,053	       	3,135
 Consumer and other						                    61,850	      	84,002		     140,836
                                        -----------    -----------   ----------
Total recoveries					                        84,482	     	113,055		     208,971
									                               -----------    -----------    ---------
	
Net charge-offs				                      	 	193,631	      	24,726		     242,412
	
Provision charged to operations					       	214,142	      	39,000		     171,000
									                              ------------    -----------    ---------
	
Balance at end of period					           $	1,003,569		     983,058		     968,784
									                              ============    ===========    =========
	
Ratio of net charge-offs to 
average loans outstanding			              			0.17%        		0.02%		       0.18%
									                              ===========     ==========     ==========
	
Ratio of allowance to total loans					      	0.90%		        0.87%		       0.84%
									                              ===========     ==========     ==========
	
									
	



OTHER INCOME
Other Income increased $70,797, or 5.91% for the year.  The gain from 
the sale of the Alma Branch, totaling $122,043, was the most significant 
aspect of Other Income.  Loan fees were up $28,378 (6.71%).  Part of 
this increase came from the settlement of the sale of servicing rights for 
certain loans to another institution.  Deposit service charges continued to 
decrease during the year, falling a total of $24,885.  The Bank continued 
its efforts to bank only high quality accounts where non-sufficient fund 
fees were minimal.

OTHER EXPENSES
Other Expenses decreased $17,208, or 0.41% for the year.  This 
reduction in Other Expenses occurred in several areas.  Salaries and 
employee benefits were down $46,465, or 2.35%.  The Bank tried to cut 
costs here by reassigning the duties of an employee who was leaving to 
an existing employee rather than hiring a new person.  Loss on the Sale 
of Foreclosed Property was down $34,852, or 65.98% because the Bank 
was able to keep its foreclosed real estate to a minimum for most of the 
year.  The Bank acquired  a substantial amount of Furniture, Fixtures, 
and Equipment, causing Net Occupancy expense to increase $47,458, 
or 5.54% for the year.  The Bank continued to look for opportunities to 
reduce its Other Operating Expenses through better management of its 
people and the use of new technology.  The Bank continually examines 
each phase of its operation for opportunities to reduce expenses.  The 
Company accrued $772,315 in income tax expense for the year based 
on applicable income tax rates at September 30, 1995.

<PAGE>



           			Financial Condition
- ---------------------------------------

Total Assets of the Company decreased $1,127,633 from September 30, 
1994, to September 30, 1995.  The Bank as a whole grew enough to 
absorb the sale of  over $3,000,000 in loans and over $6,000,000 in 
deposits as a result of the Alma branch sale.  Interest bearing deposits in 
other Banks increased $1,635,299 during 1995.  An increase in deposits 
caused these short term investments to be unusually high at September 
30, 1995.  Because of high cash balances, the Bank bought an 
additional $1,670,180 in investment securities.  The objective is to earn 
a return on this money while protecting the Bank from adverse interest 
rate risk.  The Real Estate Acquired in Settlement of Loans decreased 
$33,947, or 14.13%.  This continued decrease in Real Estate Owned is 
representative of Management's commitment to resolve more of its loan 
problems.  Premises and equipment decreased $407,562 (10.74%), due 
in large part to the sale of  $270,163 in premises and equipment at the 
Alma branch.
	As mentioned previously, total deposits increased $3,120,234, 
or 3.02%.  This increase represents an increase in the local market for 
deposits, leading to more attractive rates for depositors.  The Bank 
repaid $4,800,000, or 28.66%,  in Federal Home Loan Bank Advances 
due to the increased deposit demand.  Other Borrowed Money 
decreased $1,048,000 from year end to year end due to increased 
liquidity.


COMPARISON OF YEARS ENDED SEPTEMBER 30, 1994 AND 1993

               					Results of Operations
- --------------------------------------------

GENERAL
First Georgia Holding, Inc. reported Net Income of $1,062,177 in 1994, 
an increase of $183,784, or 21%.  This increase in Net Income came as 
a result of several factors.  First, the Net Interest Income after Provision 
for Loan Losses increased slightly by a total of $33,298.  Other Income 
also increased slightly by a total of $94,427.  Other expenses decreased 
dramatically, or a total of $361,898. All these coming together had a 
strong positive effect on the Company's Net Income.

INTEREST INCOME
Total Interest Income decreased $594,340 for the year ended 
September 30, 1995, or 5.5%.  The major portion of the reduction in 
Interest Income was in the area of loans, where Total Interest Income 
from Loans decreased $662,017, or 6.4%.  Interest on loans decreased 
for several reasons.  First, Average Loans for the year were actually 
down because of low demand and the Alma branch sale, and loan 
demand increased only in the fourth quarter.  Secondly, even though 
rates rose during the latter part of the year, the Average Interest Rate 
earned on the loans dropped because of continued payoffs of higher rate 
loans during the year.  Mortgage-backed Securities Interest Income also 
decreased again principally because of fewer
mortgage-backed securities held by the Bank.  Investment Securities 
Income increased substantially by a total of $175,363 because of shifting 
of excess funds to such investments.  These investments, however, 
carried a variable rate of interest that tended to move slower than other 
rates.  Management felt that such investments were prudent because 
they tend to protect the Bank from wide interest rate swings.

<PAGE>

INTEREST EXPENS
Total Interest Expense decreased $495, 638, or 8.21% for the year.  The 
decrease was due in part to a continued decrease in the weighted 
average interest rate paid on deposits from 4.47% in 1993 to 4.22% in 
1994.  Additionally, the Bank continued to experience some deposit 
runoff in the first part of the year with investors seeking higher returns 
for their money.  Many of these investors continued to move into mutual 
and stock funds.  Interest Expense on Borrowings decreased $38,709 or 
3.5%.  These borrowings were in the form of advances from the Federal 
Home Loan Bank and the interest expense continued to decrease once 
again because of lower borrowing rates available to the Bank.

OTHER INCOME
Other Income increased $94,427, or 9.0% for the year.  The largest area 
of increase came from loan fees which were up $145,825.  Part of this 
substantial increase in Other Income  came from additional fees 
received for servicing loans for others.  Deposit service charges 
continued to decrease during the year by a total of $122,915.  The Bank 
experienced continued runoff of deposits and, at the same time, 
continued its efforts to bank only high quality accounts where non-
sufficient fund fees were minimal.  The Loss on the Sale of  Foreclosed 
Property increased $8,323 or 18.7%.  Other operating Income increased 
$79,840 in part due to Management's continued attention to enhancing 
fees for all services rendered.

OTHER EXPENSES
Other Expenses decreased $361,898, or 7.95% for the year.  This 
reduction in Other Expenses occurred in several areas including Data 
Processing Expense, which was down $34,974,  Loss on the Sale of 
Premises and Equipment which was down $390,402 and Other 
Operating Expenses which decreased $113,800.  The Bank continued to 
look for opportunities to reduce its Other Operating Expenses through 
better management of its people and the use of new technology.  The 
Bank continually examines each phase of its operation for opportunities 
to reduce expenses.  The Company accrued $479,320 in income taxes 
for the year based on applicable income tax rates at September 30, 
1994.

<PAGE>



                    			Financial Condition
- -------------------------------------------

Total Assets of the Company increased only slightly, or $765,482 from 
September 30, 1993, to September 30, 1994.  While the total changed 
very little, there were some significant shifts within the various 
categories of assets.  Cash increased $1,205,072 from year to year.  
Unusual cash letter collections caused this amount to be unusually high 
at September 30, 1994.  The Real Estate Acquired in Settlement of 
Loans decreased $385,931, or 61.6%.  This continued decrease in Real 
Estate Owned is representative of Management's commitment to 
resolve more of its loan problems.  Total Deposits decreased 
$2,845,978, or 2.68%. Once again, the Bank saw some of its deposits 
moved into more attractive mutual funds and other stock market 
investments.  Federal Home Loan Bank Advances were increased by 
$1,300,000 or 8.42%.  This increase was necessary to help fund the 
deposit runoff.  Other Borrowed Money increased $940,000 from year 
end to year end, representing the Bank's temporary need for cash to 
fund both loans and cash letter clearings.


EFFECT OF INFLATION AND CHANGING PRICES
First Georgia's consolidated financial statements and related data 
presented herein have been prepared in accordance with generally 
accepted accounting principles, which require the measurement of 
financial position and operating results in terms of historical dollars, 
without considering changes in the relative purchasing power of money 
over time due to inflation.  Unlike industrial companies, virtually all of 
the assets and liabilities of a financial institution are monetary in nature.  
As a result, interest rates have a more significant impact on a financial 
institution's performance than the effects of general levels of inflation.  
Interest rates do not necessarily move in the same direction or in the 
same magnitude as the prices of goods and services.  Non-interest 
expenses, however, do reflect general levels of inflation.

<PAGE>



SHAREHOLDER INFORMATION
A limited trading market has developed in the Company's common stock 
which is quoted on the NASDAQ (National Association of Securities 
Dealers Automated Quotation) National Market System under the 
symbol "FGHC."  Set forth below are the high and low sales prices of the 
Company's common stock for each full quarterly period since October 
1989.  Such prices reflect inter-dealer prices, without retail mark-up, 
mark-down, or commission, and may not represent
actual transactions.
 
				
Quarterly Period		                       High	        	Low
October 1 - December 31, 1991		         4 		          3 1/4
January 1 - March 31, 1992		            3 3/4		       2 1/4
April 1 - June 30, 1992		               5 1/2       		3 1/2
July 1 - September 30, 1992		           5 1/4       		4 1/2
October 1 - December 31, 1992		         5 5/8       		4 3/4
January 1 - March 31, 1993		            6           		4 3/4
April 1 - June 30, 1993		               6 1/4       		5 1/2
July 1 - September 30, 1993		           7 1/4       		5 1/2
October 1 - December 31, 1993		         8 5/8       		7 3/4
January 1 - March 31, 1994		            9 1/2	       	8 1/4
April 1 - June 30, 1994		               6 3/8		       5 1/2
July 1 - September 30, 1994		           6 1/4       		5 1/2
October 1 - December 31, 1994		         6           		5 1/4
January 1 - March 31, 1995		            7           		5 1/4
April 1 - June 30, 1995		               7           		6 1/4
July 1 - September 30, 1995		           9 1/4		       6 1/4




At November 1, 1995, the Company had 257 shareholders of record.  
The Company paid cash dividends of $0.06 per share in December 1994 
and $0.07 per share in December 1993.  The primary source of funds 
available to the Company is the payment of dividends by the Bank.  
Banking regulations limit the amount of dividends that may be paid 
without prior approval of the Bank's regulators.  Approximately 
$3,862,000 was available to be paid as dividends by the Bank to the 
Company at September 30, 1995 upon regulatory approval.


<PAGE>

- --------------------------------------------------------------------------------
                                        OFFICES
- --------------------------------------------------------------------------------

1703 Gloucester Street 
Brunswick, Georgia 31520
912-267-7283

 								                                              129 Highway 82, East
                                                      	Blackshear, Georgia 31516
								                                               912-449-4711

4510 Altama Avenue
Brunswick, Georgia 31520
912-267-0010

								                                               404 South Main Street
                                                      	Hinesville, Georgia 31313
								                                               912-876-2185


2001 Commercial Drive South
Brunswick, Georgia 31525
912-262-1500
(Opened October 1995)

                                               								1010 Plant Avenue
                                                      	Waycross, Georgia 31501
                                               								912-287-2265
2461 Demere Road
St. Simons Island, Georgia 31522
912-638-7118

- --------------------------------------------------------------------------------
                                OTHER INFORMATION
- --------------------------------------------------------------------------------

TRANSFER AGENT:		                               INDEPENDENT AUDITORS 

First Georgia Bank				                        KPMG Peat Marwick LLP
1703 Gloucester Street					                   Suite 2000 
Brunswick, Georgia                        				303 Peachtree Street, N.E.
                                      							 Atlanta, Georgia 30308

LEGAL COUNSEL:                           					SPECIAL COUNSEL: 

James A. Bishop				                          	Powell, Goldstein, Frazer & Murphy
Suite 401				                               		Sixteenth Floor
First Federal Plaza				                      	191 Peachtree Street, N.E.
Brunswick, Georgia 31520				                  Atlanta, Georgia 30303

<PAGE>

- --------------------------------------------------------------------------------
                                    DIRECTORS AND OFFICERS
- --------------------------------------------------------------------------------

- --------------
FIRST GEORGIA 
HOLDING, INC.	
- -------------
- -----------------------------------------
Officers                                                        
- -----------------------------------------

HENRY S. BISHOP
 President, Chief Financial Officer

G. FRED COOLIDGE III
 Secretary and Treasurer

- ----------------------------------------      
Directors                                               
- ----------------------------------------

HENRY S. BISHOP
 President, Chief Executive Officer,
 First Georgia Holding, Inc.
B.W. BOWIE                       
	Retired Senior Vice President, 
 General Manager, and Director of Federal Paper 
 Board Co.
TERRY DRIGGERS
 President, Driggers 
 Construction Co.
ROY K. HODNETT
 President, T.H.E, Inc., and 
 The Island Inn
HUBERT W. LANG
	President and Manager, Lang 
 Building Supply, Inc.
E. RAYMOND MOCK
	President, Mock Enterprises, 
 Inc., Rayette Foods, Inc., 
 KTP, Inc.
JAMES D. MOORE
	President, J.D. Moore, Inc.
D. LAMONT SHELL
	President, Glynn Electric 
 Supply Co.
- -------------------------------------------
FIRST GEORGIA
ALTAMA
- -------------------------------------------
ELZIE JACOBS
  Vice President

- ----------------------------------------------
FIRST GEORGIA
BRUNSWICK
- ----------------------------------------------
HENRY S. BISHOP
  President 
G. FRED COOLIDGE III
  Senior Vice President
  Chief Financial Officer
DORIS L. THOMAS
  Vice President, Consumer 
  Lending
MARK A. WESTBERRY
  Vice President, Credit
LAURA D. FRIEND
  Vice President, Operations Officer
DIANE A. BLAKEBROUGH
  Vice President, Internal Auditor
JUDY DIXON
  Assistant Vice President
DIANE SHARPE
  Loan Officer
GEORGE McMANUS
  Loan Officer
JODI TODD
  Assistant Vice President
ELI D. MULLIS
  Assistant Vice President

- ------------------------------------------------------
FIRST GEORGIA
NORTH BRUNSWICK
- ------------------------------------------------------
FRED ALEXANDER
  Vice President

- ------------------------------------------------------
FIRST GEORGIA
HINESVILLE
- -----------------------------------------------------
GERDA M. BENEDIK
  Operations Manager

- -----------------------------------------------------
FIRST GEORGIA
ST. SIMONS ISLAND
- -----------------------------------------------------
MEL BAXTER
  Vice President, Commercial Lending
JAN WILDSMITH
 Assistant Vice President Operations Manager

- -----------------------------------------------------
FIRST GEORGIA
WAYCROSS/BLACKSHEAR
- -----------------------------------------------------
JON TAHLIER
President
LINDA R. WALKER
 Assistant Vice President
 Operations Manager
PAM TAYLOR
 Loan Officer



                              EXHIBIT 23
                  INDEPENDENT ACCOUNTANTS' CONSENT

The Board of Directors
First Georgia Holding, Inc.

We consent to incorporation by reference in the registration statements
(No. 33-62245 and No. 33-62249) on Form S-8 of First Georgia Holding, Inc. of
our report dated November 3, 1995, relating to the consolidated balance sheets
of First Georgia Holding, Inc. and subsidiary as of Sepember 30, 1995 and 1994,
and the related consolidated statements of operations, stockholders' equity and
cash flows for each of the years in the three-yer period ended 
September 30, 1995, which report apears in the September 30, 1995 annual report
on Form 10-KSB of First Georgia Holding, Inc.


                                        KPMG PEAT MARWICK LLP
Atlanta, Georgia
December 29, 1995

<PAGE>


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