BRITTON & KOONTZ CAPITAL CORP
10KSB, 1998-03-30
STATE COMMERCIAL BANKS
Previous: SOUTHERN TIMBER PARTNERS 2, 15-12G, 1998-03-30
Next: CAPITAL RESERVE CORP, 10KSB40, 1998-03-30




March 27, 1998





Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549


Re:  Britton & Koontz Capital Corporation (the "Company")
     Annual Report on Form 10-KSB for Period Ended
     December 31, 1997 (Commission File No. 0-22606)

Ladies and Gentlemen:

     Pursuant to Section 15(d) of the Securities Exchange Act of
1934, as amended (the "Act"), transmitted herewith for filing, is
the Company's Annual Report on Form 10-KSB, with exhibits, for the
period ended December 31, 1997.

     The financial statements in the annual report do not reflect
any change from the prior year in any accounting principles or
practices or in the method of applying any such principles or
practices.



Sincerely yours,




/s/ William M Salters
_________________________
Vice President/Controller


Enclosures

<PAGE>




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549

                                        
                                           
                                   FORM 10-KSB




            Annual Report pursuant to Section 13 or 15(d) of the Securities
                               Exchange Act of 1934
      
                    For the fiscal year ended December 31, 1997

                        Commission File Number:  0-22606

                      Britton & Koontz Capital Corporation
                 (Name of Small Business Issuer in its Charter)

       Mississippi                                              64-0665423
(State or Other Jurisdiction of                             (I.R.S. Employer
Incorporation or Organization)                             Identification No.)


   500 Main Street    
  Natchez, Mississippi                                            39120
(Address of Principal Executive Offices)                       (Zip Code)
            
                                 (601) 445-5576
                (Issuer's Telephone Number, Including Area Code)


      Securities registered pursuant to Section 12(b) of the Exchange Act:

                                      None

      Securities registered pursuant to Section 12(g) of the Exchange Act:

                           Common Stock, $2.50 Par Value
                                (Title of Class)

   Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act during the past 12 months (or for
such shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days.
Yes  [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 the registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB or any amendment to this Form 10-KSB. [X]

   The issuer's revenues for the 1997 fiscal year were $13,567,242.

   The aggregate market value of the issuer's voting stock held by
non-affiliates computed by reference to the price at which the stock was
sold as of February 20, 1998 is $23,459,940 for 1,117,140 shares at an
estimated $21.00 per share.


   State the number of shares outstanding of each of the issuer's classes of
common equity, as of March 31, 1998.

              Common Stock, $2.50  Par Value: 1,767,064 shares


          Transitional Small Business Disclosure Format (check one):

                          Yes  [ ]          No  [X]  


<PAGE>

                           DOCUMENTS INCORPORATED BY REFERENCE


1.        Portions of the Registrant's annual report to shareholders for the
          fiscal year ended December 31, 1997 are incorporated by reference
          into Part II of this annual report on Form 10-KSB.

2.        Portions of the Registrant's definitive proxy statement, which was
          filed on March 4, 1998 with the Securities and Exchange
          Commission, are incorporated by reference into Part III of this
          annual report on Form 10-KSB.


<PAGE>


                                CROSS REFERENCE INDEX
                                          TO
                                     FORM 10-KSB


          Certain information required by Form 10-KSB is incorporated by
reference from the annual report to shareholders as indicated below.  Only
that information expressly incorporated by reference is deemed filed with
the Commission.

                                PART I


ITEM  1.  DESCRIPTION OF BUSINESS. . . . . . . . . . . . . . . . . . .    *
ITEM  2.  DESCRIPTION OF PROPERTY. . . . . . . . . . . . . . . . . . .    *
ITEM  3.  LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . . . . . .    *
ITEM  4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS  . . . . None


                                PART II

ITEM  5.  MARKET FOR COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS. . . . . . . . . . . . . . . . . . . . .    *
ITEM  6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR
          PLAN OF OPERATION. . . . . . . . . . . . . . . . . . . . . .   **
ITEM  7.  FINANCIAL STATEMENTS . . . . . . . . . . . . . . . . . . . .   **
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. . . . . . . . . . . . . .  ***
ITEM 10.  EXECUTIVE COMPENSATION . . . . . . . . . . . . . . . . . . .  ***
ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
          AND MANAGEMENT . . . . . . . . . . . . . . . . . . . . . . .  ***
ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS . . . . . . .  ***
ITEM 13.  EXHIBITS, LIST AND REPORTS ON FORM 8-K . . . . . . . . . . .    *

                               ______________


*   This information is included in this annual report on Form 10-KSB and is
not incorporated by reference from the Company's annual report to shareholders.

**  This information is incorporated by reference from the Company's Annual
Report to shareholders pursuant to Instruction E(2) of Form 10-KSB, which
is included as Exhibit 13 to Form 10-KSB.

*** The material required by Items 9 through 12 is incorporated by reference
from the Company's definitive proxy statement pursuant to Instruction E(3)
of Form 10-KSB.  The Company filed a definitive proxy statement with the
Securities and Exchange Commission on March 4, 1998.



<PAGE>


                           TABLE OF CONTENTS


                                                                 Page
                                                                 ____


DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS                    1



<PAGE>

DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

	This Report includes "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of
the Securities Exchange Act of 1934, as amended.  Although the Company
believes that the expectations reflected in such forward-looking statements
are reasonable, such forward-looking statements are based on numerous
assumptions (some of which may prove to be incorrect) and are subject to
risks and uncertainties which could cause the actual results to differ
materially from the Company's expectations.  Forward-looking statements
have been and will be made in written documents and oral presentations of
the Company.  Such statements are based on management's beliefs as well as
assumptions made by and information currently available to management.
When used in the Company's documents or oral presentations, the words
"anticipate," "estimate," "expect," "objective," "projection," "forecast,"
"goal" and similar expressions are intended to identify forward-looking
statements.  In addition to any assumptions and other factors referred to
specifically in connection with such forward-looking statements, factors
that could cause the Company's actual results to differ materially from
those contemplated in any forward-looking statements include, among others,
increased competition, regulatory factors, economic conditions, changing
market conditions, availability or cost of capital, employee workforce
factors, cost and other effects of legal and administrative proceedings, and
changes in federal, state or local legislature requirements.  The Company
undertakes no obligation to update or revise any forward-looking statements,
whether as a result of changes in actual results, changes in assumptions or
other factors affecting such statements.

<PAGE>


Item 1.  Description of Business.

General        

               The Company

               Britton & Koontz Capital Corporation (the "Company") was
organized as a Mississippi business corporation in July of 1982 and became
a one-bank holding company registered under the Bank Holding Company
Act of 1956, as amended (the "BHCA"), when it acquired all of the issued
and outstanding shares of Britton & Koontz First National Bank, a national
banking association (the "Bank"), later that same year.  The Bank is the only
subsidiary of the Company and its stock is the Company's most significant
asset.  In July, 1993, the Company acquired Natchez First Federal Savings
Bank ("Natchez First Federal"), located in Natchez, Mississippi, and merged
it into the Bank.  As a result of this merger, the Bank's total assets were
increased by approximately $48 million.

               The Company's major source of income in 1997 was dividends
from the Bank in the amount of $1,076,358.  The Company expects that
dividends from the Bank will continue to be the Company's major source of
income in 1998.  As of December 31, 1997, the Company had total
consolidated assets of approximately $162 million, and total consolidated
shareholders' equity of approximately $18.0 million.

               The Bank

               The Bank conducts a full service banking business from its main
office and two branch offices, all of which are located in Natchez,
Mississippi.  The Bank provides commercial and consumer banking and trust
services to customers in Adams County and the adjoining counties and
parishes of Mississippi and Louisiana, respectively.  The geographical area
serviced by the Bank is economically diverse and includes public and private
sector industries, including government service, manufacturing, tourism,
agriculture and oil and gas exploration.

               The products and services offered by the Bank include personal
and commercial checking accounts, money market deposit accounts, savings
accounts, and automated clearinghouse services.  The Bank also offers
money transfer services, safe deposit box facilities and access to a network
of automated teller machines.  In recent years and primarily as a result of
its merger with Natchez First Federal in July, 1993, the Bank has become
a full-service residential and commercial mortgage lender.  The Bank also
engages in other commercial and consumer lending activities, including,
among other things, the issuance of VISA and MasterCard credit cards.  The
Bank's trust department offers a range of trust services, acting as trustee,
executor, administrator, custodian, guardian and agent with responsibility for
total assets as of December 31, 1997, of approximately $23 million.    

               As of December 31, 1997, the Bank had total assets of
approximately $162 million and total deposits of approximately $133
million. 

               As of December 31, 1997, the Company and the Bank had
approximately 62 full-time and 5 part-time employees for a total of 67
employees.  The employees are not represented by a collective bargaining
unit.  The Company believes that its relationship with its employees is good.

<PAGE>

               Internet and Electronic Banking Activities

               Management of the Company and the Bank are dedicated to
keeping the Bank competitive as technological innovation in the banking
industry increases.

               Beginning in 1994, the Bank began a $1.2 million capital
improvements program to upgrade its computing, communications, check
processing and accounting systems.  This program will be complete with the
installation of a new client/server based core accounting system in June of
1998.

               In 1995, the Bank installed communications systems enabling it
to provide Internet access to the public and for future delivery of electronic
banking services.  The Bank currently has in excess of 700 subscribers to
its Internet access service and it is actively marketing combination plans for
image checking, online banking and Internet access.  

               In 1996, the Bank replaced its old check processing equipment
and systems and began offering image check statements in 1997.

               During 1996, the Bank began development, completed in 1997,
of an electronic banking system that enables customers, among other things,
to view images of cleared checks, obtain account balances and information
including extensive transaction histories, transfer funds between accounts and
stop payment on checks.  Additional features currently available to the Bank,
but not yet offered to the Bank's customers, will allow users to requests wire
transfer to other institutions, apply for an electronic banking account, apply
for loan and deposit accounts and place savings bond orders.

               Management of the Bank believes that development of its
electronic banking capabilities and its experience gained may allow it to
expand its geographical market area or provide additional revenue
opportunities.  

Supervision and Regulation

               The banking industry is extensively regulated under federal and
state law.  As a bank holding company, the Company is subject to regulation
under the BHCA and to supervision by the Board of Governors of the
Federal Reserve System (the "FRB").  Pursuant to the BHCA, the Company
may not directly or indirectly acquire the ownership or control of more than
5% of any class of voting shares or substantially all of the assets of any
other company, including a bank, without the prior approval of the FRB. 
The BHCA further limits the activities of both the Company and the Bank
to the business of banking and activities closely related or incidental to
banking.   


               As a national bank, the Bank is subject to supervision and
regular examination by the Office of the Comptroller of the Currency (the
"Comptroller").  Such examinations, however, are for the protection of the
Bank Insurance Fund ("BIF") and, indirectly to a degree, for depositors, and
not for the protection of investors and shareholders.  Pursuant to the terms
of the Federal Deposit Insurance Act (the "FDIA"), the deposits of the Bank
are insured through the BIF and the Savings Association Insurance Fund
("SAIF") of the Federal Deposit Insurance Corporation (the "FDIC"). 
Accordingly, the Bank is subject to regulation by the FDIC and is also
subject to the Federal Reserve's requirements to maintain reserves against
deposits, restrictions on the types and amounts of loans that may be granted
and the interest that may be charged thereon, and limitations on the types of
investments that may be made and the types of services that may be offered. 
  
<PAGE>


               In 1991, Congress enacted the Federal Deposit Insurance
Corporation Improvement Act ("FDICIA"), which, among other things,
substantially revised the depository institution regulatory and funding
provisions of the FDIA.  FDICIA also expanded the regulatory and
enforcement powers of bank regulatory agencies.  Most significantly,
FDICIA mandates annual examinations of banks by their primary regulators
and requires the federal banking agencies to take prompt "corrective action"
whenever financial institutions do not meet minimum capital requirements. 
FDICIA establishes five capital tiers: "well capitalized," "adequately
capitalized," "undercapitalized," "significantly undercapitalized" and
"critically undercapitalized."  A depository institution's capitalization
status will depend on how well its capital levels compare to various relevant
capital measures and certain other factors, as established by regulation.
As of December 31, 1997, the Bank maintained a capital level which qualified
it as being "well capitalized" under such regulations.

               FDICIA also prohibits a depository institution from making any
capital distribution (including payment of a dividend) or paying any
management fee to its holding company if the depository institution would
thereafter be "undercapitalized."  For additional information regarding
restrictions on the Bank's payment of dividends, see Item 5 -  "Market for
Common Equity and Related Stockholder Matters -- Dividends," below.   


               The banking industry is affected by the policies of the FRB.  An
important function of the FRB is to regulate the national supply of bank
credit to moderate recessions and to curb inflation.  Among the instruments
of monetary policy used by the FRB to implement its objectives are:  open-
market operations in U.S. Government securities, changes in the discount
rate on bank borrowings and changes in reserve requirements on bank deposits.

Interstate Banking and Branching Legislation

               Federal Law

               In 1994, Congress passed the Riegle-Neal Interstate Banking and
Branching Efficiency Act of 1994 ("Riegle-Neal"), which affected the
interstate banking and branching abilities of bank holding companies and
banks.  

               Beginning June 1, 1997, Riegle-Neal authorizes a national bank
domiciled in one state to establish branches in any other state as long as
neither state has opted out of interstate branching between the date of
enactment of Riegle-Neal and May 31, 1997.  Riegle-Neal, however, does
allow states to preserve certain restrictions on the entry of out-of-state
banks, such as the fashion in which entry can be made, an age requirement 
for a bank being merged or acquired, and a deposit cap.  Under Riegle-
Neal, once a bank has established a branch in another state, it may exercise
the same rights in that state as national and state banks enjoy in that state,
including the ability to branch intra-state.  Riegle-Neal provides that states
may opt in early to interstate branching prior to June 1, 1997. 

               Riegle-Neal also permits states to allow banks to enter the
state by establishing a de novo branch in that state.  In order to allow de
novo entry into a state, that state must expressly provide for de novo
branching. Once a bank has established a branch in a host state through de novo
branching, it may exercise the same rights in that state as national and state
banks enjoy, including the ability to branch intra-state.  If a state opts out
of interstate branching, no bank domiciled in that state may establish
branches in other states, and no bank domiciled in another state may
establish branches in that state.

<PAGE>

               Mississippi Law

               On March 29, 1996, the Governor of Mississippi signed into law
a bill in which Mississippi elected to opt in to interstate branching,
effective May 1, 1997.  As enacted, the bill would (1) allow all Mississippi
banks to establish branches in any other state pursuant to the entry rules in
the potential host state, and (2) allow out-of-state banks to establish
branches in Mississippi pursuant to Mississippi's entry rules.  The bill as
enacted, however, does not authorize de novo branching into Mississippi.  An
out-of-state bank can establish branches in Mississippi only by (1) merging
with a Mississippi domiciled bank, (2) buying all of the assets of a
Mississippi domiciled bank, or (3) buying all of the assets in Mississippi of
an out-of-state bank which has branches in Mississippi.  All interstate
branching transactions require appropriate regulatory approval.  
               
               Consequence of Increased Interstate Activity

               Because of the increasing liberalization of the laws and
regulations affecting the conduct of interstate banking activities, it is
anticipated that competition in the Bank's geographical market area will
increase.  If large, regional bank holding companies acquire branches in the
Bank's market area, they may offer a wider range of services than are
currently offered by the Bank.  In addition, some of these competitors may
be more highly capitalized than the Bank and the Company.

               Further Changes in Regulatory Requirements

               The United States Congress and the Mississippi legislature have
periodically considered and adopted legislation that has resulted in
deregulation of, among other matters, banks and other financial institutions,
or adversely affected the profitability of the banking industry.  Future
legislation could further modify or eliminate geographic restrictions on banks
and bank holding companies and current prohibitions with other financial
institutions, including mutual funds, securities brokerage firms, insurance
companies, banks from other states and investment banking firms.  The
effect of any such legislation on the business of the Company or the Bank
cannot be accurately predicted.  The Company also cannot predict what
legislation might be enacted or what other implementing regulations might
be adopted, and if enacted or adopted, the effect thereof.

Restriction on Dividends

               The Company is a legal entity separate and distinct from the
Bank and substantially all of the Company's revenues result from amounts
paid by the Bank, as dividends, to the Company.  The payment of dividends
by the Bank is, of course, dependent upon its earnings and financial
condition.  The Bank, however, as a national bank, is also subject to legal
limitations on the amount of its earnings that it may pay as dividends.  For
additional information regarding the restrictions on the Bank's payment of
dividends, see Item 5 - "Market for Common Equity and Related
Stockholder Matters -- Dividends," below.

<PAGE>

Competition

               There is significant competition among banks and bank holding
companies in Mississippi.  The Bank competes with both national and state
banks for deposits, loans and trust accounts and with savings and loan
associations and credit unions for loans and deposits.  The Bank also
competes with large national banks from the principal cities in Louisiana and
Mississippi for certain commercial loans.  

               The deregulation of depository institutions as well as the
increased ability of nonbanking financial institutions, such as finance
companies, investment companies, insurance companies and several
governmental agencies, to provide services previously reserved to
commercial banks has further intensified competition.  Accordingly, the
Bank now competes with these nonbanking financial institutions, all of which
are engaged in marketing various types of loans, commercial paper, short-
term obligations, investments and other services.  Because nonbanking
financial institutions are not subject to the same regulatory restrictions as
banks and bank holding companies, in many instances they may operate with
greater flexibility.  The continued deregulation of the financial services
industry may have a detrimental effect on the Bank's long-term growth and
profitability.

Environmental

               The Company is subject to various federal, state and local
statutes and ordinances regulating the discharge of materials into the
environment.  The Company does not believe that it will be required to
expend any material amounts to comply with these laws and regulations.

Item 2.  Description of Property.

               The Company has its principal offices in its headquarters
building at 500 Main Street, Natchez, Adams County, Mississippi 39120, which
is owned and occupied by the Bank.  The Bank also owns the properties on
which its two branch offices are located, as well as other residential and
commercial properties which it has acquired primarily through foreclosure
proceedings.  In the judgment of management, the facilities of the Company
and the Bank are generally suitable and adequate for the needs of the
Company and the Bank.

Item 3.  Legal Proceedings. 

               None

Item 4.  Submission of Matters to a Vote of Security Holders.

               Not applicable.

<PAGE>

                                            PART II

Item 5.  Market for Common Equity and Related Stockholder Matters.

(a)            Market Information

               On October 17, 1996, the Company listed its Common Stock on
the Nasdaq Small Cap Market.  Prior to that date, there was no established
public trading market for the Common Stock.

               The table below sets forth the high and low sale prices for the
Company's Common Stock for the periods indicated.  For periods after
October 17, 1996, the table sets forth the Nasdaq Small Cap Market price
range for the Common Stock.  For all prior periods, the table sets forth the
high and low sales price for Common Stock based upon a small number of
transactions that were reported to the Company by a regional securities
broker who facilitated the trading of the Common Stock during those
periods.  The quotations for these periods reflect inter-dealer prices, without
retail mark-up, mark-down or commissions and may not reflect actual
transactions in the Company's Common Stock.



                                                            Dividends
                                       High       Low       per Share
Period 1997                           ______    ______      _________
               4th Quarter            $23.00    $18.25        $ .29
               3rd Quarter            $19.75    $17.00
               2nd Quarter            $23.00    $16.25        $ .27
               1st Quarter            $18.75    $14.00



Period 1996
               10/17/96-12/31/96      $14.50    $11.25        $ .30
               10/01/96-10/16/96      $10.25    $10.25
               3rd Quarter            $10.00    $10.00
               2nd Quarter            $10.00    $ 9.25        $ .20
               1st Quarter            $ 9.75    $ 9.00




(b)            Holders

               On December 31, 1997, there were 526 shareholders of record
of the Company's Common Stock. The above table reflects a 4 for 1 stock split
which was effective for shareholders of record as of the close of business
on April 25, 1997.

<PAGE>

(c)            Dividends

               Pursuant to Mississippi law, the Company's Board of Directors
may authorize the Company to pay cash dividends to its shareholders.  The
only limitation on such a dividend is that no distribution may be made if,
after giving effect to the distribution (a) the Company would not be able to
pay its debts as they come due in the usual course of business, or (b) the
Company's total assets would be less than the sum of its total liabilities
plus the amount that would be needed, if the Company were to be dissolved at
the time of the distribution, to satisfy the preferential rights upon
dissolution of any shareholders whose preferential rights are superior to
those receiving the distribution.

               The principal source of the Company's cash revenues, however,
are dividends from the Bank.  There are certain limitations under federal law
on the payment of dividends by national banks.  Under federal law, the
directors of a national bank, after making proper deduction for all expenses
and other deductions required by the Comptroller, may credit net profits to
the bank's undivided profits account, and may declare a dividend from that
account of so much of the net profits as they judge expedient.

               The prior approval of the Comptroller is required, however, if
the total of all dividends declared by a national bank in any calendar year
will exceed the sum of such bank's net profits for that year and its retained
net profits for the preceding two calendar years, less any required transfers
to surplus.  Federal law also prohibits national banks from paying dividends
which would be greater than the bank's undivided profits after deducting
statutory bad debt in excess of the bank's allowance for loan losses. 
Finally, FDICIA generally prohibits a depository institution from making
any capital distribution to its holding company if the depository institution
would thereafter be "undercapitalized."

               In addition, both the Company and the Bank are subject to
various regulatory policies and requirements relating to the payment of
dividends, including requirements to maintain adequate capital above
regulatory minimums.  The appropriate federal regulatory authority is
authorized to determine under certain circumstances relating to the financial
condition of a national bank or bank holding company that the payment of
dividends would be an unsafe or unsound practice and to prohibit payment
thereof.  The Comptroller has indicated that paying dividends that deplete
a national bank's capital base to an inadequate level would be an unsound
and unsafe banking practice.  The Comptroller and the Federal Reserve
Board have each indicated that banking organizations should generally pay
dividends only out of current operating earnings.  The Bank's ability to pay
dividends is also limited by prudence, statutory and regulatory guidelines,
and a variety of other factors.

               Further, in connection with the acquisition of Natchez First
Federal in 1993, the Bank assumed a liquidation account of approximately
$2.8 million which has the effect of prohibiting the payment of dividends if
the Bank's net worth would thereby be reduced below the amount required
for the liquidation account.  Management does not anticipate that this
restriction will have a material adverse effect on the Bank's ability to pay
dividends to the Company.  

               The Company has declared semiannual cash dividends in each of
the last three fiscal years totalling, on an annual basis, $.48 per share for
1995, $.50 per share for 1996 and $.56 per share for 1997.  Historical
dividend payout ratios, expressed as a percentage of net income, for 1995
to 1997 were 39.31%, 43.41% and 41.27%, respectively.

<PAGE>

               The declaration of future dividends is at the discretion of the
Company and generally will be dependent upon the earnings of the Bank,
the assessment of capital requirements, considerations of safety and
soundness, applicable law and regulation and other factors.  Subject to the
limitations set forth above, it is the present policy of the Board of Directors
of the Company to continue the declaration of cash dividends on the
Company's Common Stock on a semiannual basis, to the extent practicable. 


               Retained earnings of the Bank available for payment of cash
dividends under applicable dividend regulations exceeded $3.7 million as of
December 31, 1997, although the Bank intends to retain most of these funds
for capital and not to pay them out as dividends.

Item 6.  Management's Discussion and Analysis or Plan of Operation.

               This information is incorporated by reference to the Company's
Annual Report to shareholders, which is included as Exhibit 13 to Form 10-
KSB.


Item 7.  Financial Statements.

               The following consolidated financial statements of the Company
and the Bank are incorporated by reference to the Company's Annual Report
to shareholders, which is included as Exhibit 13 to Form 10-KSB.


               -         Independent Auditor's Report;
               -         Consolidated Statements of Financial Condition -
                         December 31, 1997 and 1996;
               -         Consolidated Statements of Income - Years ended
                         December 31, 1997 and 1996;
               -         Consolidated Statements of Changes in Stockholders'
                         Equity - Years ended December 31, 1997 and 1996;
               -         Consolidated Statements of Cash Flows - Years ended
                         December 31, 1997 and 1996; and
               -         Notes to the Consolidated Financial Statements.


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.

                This information is incorporated by reference to the Company's
definitive proxy statement filed with the Commission pursuant to Regulation
14A.

<PAGE>



Item 10.  Executive Compensation.

                This information is incorporated by reference to the Company's
definitive proxy statement filed with the Commission pursuant to Regulation
14A.


Item 11.  Security Ownership of Certain Beneficial Owners and
Management.

                This information is incorporated by reference to the Company's
definitive proxy statement filed with the Commission pursuant to Regulation
14A.

Item 12.  Certain Relationships and Related Transactions.

                This information is incorporated by reference to the Company's
definitive proxy statement filed with the Commission pursuant to Regulation
14A.


Item 13.  Exhibits, List and Reports on Form 8-K.

(a)            Exhibits

               The response to this portion of Item 13 is submitted as the
Exhibit Index attached hereto and hereby incorporated herein by this
reference.

(b)            Reports on Form 8-K

               The Company filed a report on Form 8-K, dated October 24,
1997, reporting third quarter 1997 earnings.

               The Company filed a report on Form 8-K, dated November 20,
1997, announcing a semi-annual dividend.

<PAGE>

                                SIGNATURES


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


                           BRITTON & KOONTZ CAPITAL CORPORATION
                           (Registrant)



                           By:     /s/ W. Page Ogden                   
                                   ___________________________
                                   W. Page Ogden
                                   President and
                                   Chief Executive Officer


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

<TABLE>
<CAPTION>

                                                         
<S>                                                       <C>                                              <C>
Signature                                                 Title                                            Date
__________________________                                _____________________________                    ______________



/s/ W. Page Ogden                                         President,                                       March 27, 1998
__________________________                                Chief Executive
W. Page Ogden                                             Officer and
                                                          Director
                                                          (Principal Executive Officer)


/s/ W. W. Allen, Jr.                                      Director                                         March 27, 1998
__________________________
W. W. Allen, Jr.



/s/ Craig A. Bradford                                     Director                                         March 27, 1998
__________________________
Craig A. Bradford, DMD



/s/ James J. Cole                                         Director                                         March 27, 1998
__________________________
James J. Cole




                  {SIGNATURES CONTINUE ON FOLLOWING PAGE}

<PAGE>


                  {SIGNATURES CONTINUED FROM PRECEDING PAGE}

Signature                                                 Title                                            Date
__________________________                                _____________________________                    ______________



/s/ Wilton R. Dale                                        Director                                         March 27, 1998
__________________________
Wilton R. Dale



/s/ W. J. Feltus, III                                     Chairman and                                     March 27, 1998
__________________________                                Director
W. J. Feltus, III                                    



/s/ A. J. Ferguson                                        Director                                         March 27, 1998
__________________________
A. J. Ferguson



/s/ C. H. Kaiser, Jr.                                     Vice Chairman                                    March 27, 1998
__________________________                                and Director
C. H. Kaiser, Jr.                                        



/s/ Donald E. Killelea                                    Director                                         March 27, 1998
__________________________
Donald E. Killelea, M.D.


/s/ Bazile R. Lanneau, Sr.                                Director                                         March 27, 1998
__________________________
Bazile R. Lanneau, Sr.


/s/ Bazile R. Lanneau, Jr.                                Vice President, Chief                            March 27, 1998
__________________________                                Financial Officer, Treasurer,
Bazile R. Lanneau, Jr.                                    Assistant Secretary and Director
                                                          (Principal Financial Officer)
                                                          (Principal Accounting Officer)
                                                          

/s/ Albert W. Metcalfe                                    Secretary and                                    March 27, 1998
__________________________                                Director
Albert W. Metcalfe                                       



/s/ Bethany L. Overton                                    Director                                         March 27, 1998
__________________________
Bethany L. Overton


/s/ Robert R. Punches                                     Director                                         March 27, 1998
__________________________
Robert R. Punches

</TABLE>
<PAGE>


                                   EXHIBITS TO ANNUAL REPORT ON FORM 10-KSB
                                                                           
                                    OF BRITTON & KOONTZ CAPITAL CORPORATION

                                              FOR THE FISCAL YEAR

                                            ENDED DECEMBER 31, 1997

<PAGE>


                                            EXHIBIT INDEX           
                                     


Exhibit   Description of Exhibit
_______   _______________________

 3.1      Restated Articles of Incorporation of Britton & Koontz Capital      *
          Corporation, incorporated by reference to Exhibit 4.1 to
          Registrant's Registration Statement on Form S-8, Registration
          No. 333-20631, filed with the Commission on January 29, 1997.

 3.2      By-Laws of Britton & Koontz Capital Corporation, as amended
          and restated.                   

 4.1      Certain provisions defining the rights of Shareholders are found    *
          in the Articles of Incorporation and By-Laws of Britton &
          Koontz Capital Corporation.  See Exhibits 3.1 and 3.2, above.

 4.2      Shareholder Rights Agreement dated June 1, 1996 between             *
          Britton & Koontz Capital Corporation and Britton & Koontz
          First National Bank, as Rights Agent, incorporated by
          reference to Exhibit 4.3 to Registrant's Registration Statement
          on Form S-8, Registration No. 333-20631, filed with the
          Commission on January 29, 1997.

10.1      Employment Agreement dated December 31, 1996, between               *
          Britton & Koontz Capital Corporation and W. Page Ogden,
          incorporated by reference to Exhibit 10.1 to Registrant's
          Annual Report on Form 10-KSB filed with the Commission on
          March 28, 1997.

10.2      Employment Agreement dated December 31, 1996, between               *
          Britton & Koontz Capital Corporation and Bazile R. Lanneau,
          Jr., incorporated by reference to Exhibit 10.2 to Registrant's
          Annual Report on Form 10-KSB filed with the Commission on
          March 28, 1997.

10.3      Employment Agreement dated January 1, 1996, between                 *
          Britton & Koontz Capital Corporation and James J. Cole,
          incorporated by reference to Exhibit 10.3 to Registrant's
          Annual Report on Form 10-KSB filed with the Commission on
          March 29, 1996.

10.4      Salary Continuation Plan Agreements dated September 26,             *
          1994, between Britton & Koontz Capital Corporation and W.
          Page Ogden, Bazile R. Lanneau, Jr. and James J. Cole,
          incorporated by reference to Exhibit 10 to Registrant's Current
          Report on Form 10-QSB filed with the Commission on
          November 14, 1994.

10.5      System Purchase Agreement dated January 22, 1996 between            *
          the Britton & Koontz First National Bank and InterBank
          Systems, Inc., incorporated by reference to Exhibit 10.5 to
          Registrant's Annual Report on Form 10-KSB filed with the
          Commission on March 29, 1996 and Form 10-KSB/A,
          Amendment Number 1, filed with the Commission on June 14, 1996.

<PAGE>

10.6      Independent Contractor Agreement dated January 22, 1996             *
          between InterBank Systems, Inc. and Summit Research, Inc.,
          incorporated by reference to Exhibit 10.6 to Registrant's
          Annual Report on Form 10-KSB filed with the Commission on
          March 29, 1996 and Form 10-KSB/A, Amendment Number 1,
          filed with the Commission on June 14, 1996.

10.7      Britton & Koontz Capital Corporation Long-Term Incentive            *
          Compensation Plan and Amendment, incorporated by reference
          to Exhibit 4.4 to Registrant's Registration Statement on Form
          S-8, Registration No. 333-20631, filed with the Commission on
          January 29, 1997.

11        Statement re: computation of per share earnings.

13        Annual Report to shareholders for fiscal year 1997.

21        Subsidiaries of the Registrant

23.1      Consent of Independent Auditors

27        Financial Data Schedule



*         As indicated in the column entitled "Description of Exhibit,"
this exhibit is incorporated by reference to another filing or document.





                         EXHIBIT 3-2

                           BYLAWS


                     TABLE OF CONTENTS


Description                                                           Page
____________                                                          ____

ARTICLE I.    OFFICES                                                    1
SECTION 1.01.  Principal Office                                          1
SECTION 1.02.  Registered Office                                         1

ARTICLE II.   STOCKHOLDERS                                               1
SECTION 2.01.  Annual Meeting                                            1
SECTION 2.02.  Special Meetings                                          1
SECTION 2.03.  Place of Meeting                                          1
SECTION 2.04.  Notice of Meeting                                         1
SECTION 2.05.  Closing of Transfer Books or Fixing of Record Date        2
SECTION 2.06.  Presiding Officer and the Secretary                       2
SECTION 2.07.  Voting Lists                                              2
SECTION 2.08.  Quorum                                                    3
SECTION 2.09.  Proxies                                                   3
SECTION 2.10.  Voting of Shares                                          3
SECTION 2.11.  Voting of Shares by Certain Holders                       3
SECTION 2.12.  Cumulative Voting                                         4
SECTION 2.13.  Stockholder Proposals                                     4

ARTICLE III.  BOARD OF DIRECTORS                                         5
SECTION 3.01.  General Powers                                            5
SECTION 3.02.  Qualifications                                            5
SECTION 3.03.  Number, Tenure and Election                               5
SECTION 3.04.  Regular Meetings                                          6
SECTION 3.05.  Special Meetings                                          6
SECTION 3.06.  Action by Directors Without a Meeting                     6
SECTION 3.07.  Notice                                                    7
SECTION 3.08.  Quorum                                                    7
SECTION 3.09.  Organization                                              7
SECTION 3.10.  Manner of Acting                                          7
SECTION 3.11.  Compensation                                              7
SECTION 3.12.  Presumption of Assent                                     7
SECTION 3.13.  Vacancies                                                 8
SECTION 3.14.  Emergency Provisions                                      8
SECTION 3.15.  Meetings by Telephone Conference Calls                    8

<PAGE>

ARTICLE IV.   OFFICERS                                                   8
SECTION 4.01.  Generally                                                 8
SECTION 4.02.  Chairman of the Board of Directors                        9
SECTION 4.03.  Vice-Chairman of the Board of Directors                   9
SECTION 4.04.  President                                                 9
SECTION 4.05.  Vice Presidents                                           9
SECTION 4.06.  Secretary                                                 9
SECTION 4.07.  Treasurer                                                 9
SECTION 4.08.  Other Officers                                           10
SECTION 4.09.  Removal                                                  10
SECTION 4.10.  Vacancies                                                10
SECTION 4.11.  Salaries                                                 10

ARTICLE V.    STOCK CERTIFICATES                                        10
SECTION 5.01.  Certificates for Shares                                  10
SECTION 5.02.  Transfer of Shares                                       11

ARTICLE VI.   INDEMNIFICATION                                           11
SECTION 6.01.  General Provision                                        11
SECTION 6.02.  Suits by Corporation                                     11
SECTION 6.03.  Successful Defense                                       12
SECTION 6.04.  Authorization of Indemnification                         12
SECTION 6.05.  Advance Payments                                         12
SECTION 6.06.  Exclusivity                                              12
SECTION 6.07.  Insurance                                                13
SECTION 6.08.  Partial Enforcement                                      13

ARTICLE VII.  CONTRACTS, LOANS, CHECKS, DEPOSITS AND INVESTMENTS	13
SECTION 7.01.  Contracts                                                13
SECTION 7.02.  Loans                                                    13
SECTION 7.03.  Checks, Drafts, etc.                                     13
SECTION 7.04.  Deposits                                                 13

ARTICLE VIII. CONFIRMATION AND RATIFICATION OF CONTRACTS                14
SECTION 8.01.  Conflicts of Interest                                    14
SECTION 8.02.  Ratification by Stockholders                             14

<PAGE>

ARTICLE IX.   YEAR                                                      14

ARTICLE X.    DIVIDENDS                                                 14

ARTICLE XI.   SEAL                                                      14

ARTICLE XII.  WAIVER OF NOTICE                                          15

ARTICLE XIII. BYLAWS                                                    15
SECTION 13.01. Inspection                                               15
SECTION 13.02. Amendments                                               15

<PAGE>


                                BYLAWS

                                  OF

                 BRITTON & KOONTZ CAPITAL CORPORATION

                         NATCHEZ, MISSISSIPPI




                      Adopted January 20, 1998



<PAGE>




                 BRITTON & KOONTZ CAPITAL CORPORATION

                         NATCHEZ, MISSISSIPPI


                                BYLAWS


                         ARTICLE I.  OFFICES



        SECTION 1.01.  Principal Office.  The principal
office of the Corporation shall be at Natchez, Adams County, 
Mississippi.  The Corporation may have such other offices as 
the Board of Directors may designate or the business of the 
Corporation may require.

        SECTION 1.02.  Registered Office.  The registered 
office of the Corporation required by the Mississippi Business 
Corporation Act to be maintained in the State of Mississippi 
may be, but need not be, identical with the Corporation's 
principal office, and the address of the registered office may 
be changed from time to time by the Board of Directors as 
provided by law.

	ARTICLE II.  STOCKHOLDERS

        SECTION 2.01.  Annual Meeting.  The annual 
meeting of the stockholders for the purpose of electing 
directors and for the transaction of such other business as may 
come before the meeting shall be held on such date and at 
such time as the Board of Directors shall determine.  The 
annual meeting of stockholders may be held conjointly with 
the annual meeting of the Board of Directors.

        SECTION 2.02.  Special Meetings.  Special meetings 
of the stockholders, for any purpose, may be called by the 
Chairman of the Board, the President or by a majority of the 
Board of Directors, and shall be called by the President at the 
request of the holders of not less than one-tenth of all the 
outstanding shares of the Corporation entitled to vote at the 
meeting.  Such request shall state the purposes of the 
proposed meeting.  Business transacted at all special meetings 
shall be confined to the objects stated in the call.

        SECTION 2.03.  Place of Meeting.  The Board of 
Directors may designate any place as the place of meeting for 
any meeting of the stockholders.  If no designation is made, 
the place of meeting shall be at the Corporation's principal 
office.


        SECTION 2.04.  Notice of Meeting.  Written notice 
stating the time and place of the meeting and, in case of a 
special meeting, the purpose for which the meeting is called, 
shall be delivered not less than ten nor more than sixty days 
before the date of the meeting, either personally or by mail, 
by or at the direction of the President or the Secretary, or the 
other persons calling the meeting, to each stockholder of 
record entitled to vote at such meeting.  If mailed such notice 
shall be deemed to be delivered when deposited in the United 
States mail addressed to the stockholder at such stockholder's 
address as it appears on the stock transfer books of the 
Corporation.

<PAGE>

        SECTION 2.05.  Closing of Transfer Books or Fixing
of Record Date.  For the purpose of determining stockholders 
entitled to notice of or to vote at any meeting of stockholders 
or any adjournment thereof, or entitled to receive payment of 
any dividend, or in order to make a determination of 
stockholders for any other purpose, the Board of Directors 
may provide that the stock transfer books shall be closed for 
a stated period not to exceed sixty days.  If the stock transfer 
books shall be closed for the purpose of determining 
stockholders entitled to notice of or to vote at a meeting of 
stockholders, such books shall be closed for at least ten days 
immediately preceding such meeting.  In lieu of closing the 
stock transfer books, the Board of Directors may fix in 
advance a date as the record date for any such determination 
of stockholders, such date to be not more than sixty days and, 
in case of a meeting of stockholders, not less than ten days 
prior to the date on which the particular action, requiring 
such determination of stockholders, is to be taken.  If the 
stock transfer books are not closed and no record date is fixed 
for the determination of stockholders entitled to notice of or 
to vote at a meeting of stockholders, or stockholders entitled 
to receive payment of a dividend, the date on which notice of 
the meeting is mailed or the date on which the resolution of 
the Board of Directors declaring such dividend is adopted, as 
the case may be, shall be the record date for such 
determination of stockholders.  When a determination of 
stockholders entitled to vote at any meeting of stockholders 
has been made as provided in this section, such determination 
shall apply to any adjournment thereof.

        SECTION 2.06.  Presiding Officer and the 
Secretary.  The President or, in the President's absence, an 
officer designated by the Board of Directors, shall preside at 
all stockholder meetings, and the Secretary shall serve as 
secretary.  Otherwise, a Chairman and/or Secretary shall be 
elected by the stockholders present to act in the absence of 
those officers.


        SECTION 2.07.  Voting Lists.  The officer or agent 
having charge of the stock transfer books of the Corporation 
shall make, at least ten days before each meeting of 
stockholders, a complete list of the stockholders entitled to 
vote at such meeting, arranged in alphabetical order, with the 
address of and the number of shares held by each, which list, 
for a period of ten days prior to such meeting, shall be kept 
on file at the registered office of the Corporation and shall be 
subject to inspection by any stockholder for any proper 
purpose during usual business hours.  Such list shall also be 
produced and kept open at the time and place of the meeting 
and shall be subject to inspection by any stockholder for any 
proper purpose during the meeting.  The original stock 
transfer book shall be prima facie evidence as to the identity 
of stockholders entitled to examine such list or transfer books 
or to vote at any meeting of stockholders.

<PAGE>

        SECTION 2.08.  Quorum.  A majority of the
outstanding shares of the Corporation entitled to vote, 
represented in person or by proxy, shall constitute a quorum 
at a meeting of stockholders.  If less than a majority of the 
outstanding shares are represented at a meeting, a majority of 
the shares so represented may adjourn the meeting from time 
to time without further notice.  At such adjourned meeting at 
which a quorum shall be present or represented, any business 
may be transacted which might have been transacted at the 
meeting as originally called.  The stockholders present at a 
duly organized meeting may continue to transact business 
until adjournment, notwithstanding the withdrawal of enough 
stockholders to leave less than a quorum, as long as not less 
than one-third of the shares entitled to vote at the meeting are 
represented.  If a quorum is present, or the above conditions 
are fulfilled so that business may be transacted, the 
affirmative vote of the majority of the shares represented at 
the meeting and entitled to vote on the subject matter shall be 
the act of the stockholders, unless the vote of a greater 
number is required by law or the articles of incorporation or 
elsewhere in these Bylaws by specific provision.

        SECTION 2.09.  Proxies.  At all meetings of 
stockholders, a stockholder may vote by proxy executed in 
writing by the stockholder or by the stockholder's duly 
authorized attorney-in-fact.  Such proxy shall be filed with 
the Secretary of the Corporation before or at the time of 
meeting.  No proxy shall be valid after eleven months from 
the date of its execution, unless otherwise provided in the 
proxy.

        SECTION 2.10.  Voting of Shares.  Subject to the 
provisions of Section 2.12, each outstanding share entitled to 
vote shall be entitled to one vote upon each matter submitted 
to a vote at a meeting of stockholders.

        SECTION 2.11.  Voting of Shares by Certain 
Holders.  Shares standing in the name of another corporation 
or entity may be voted by such officer, agent or proxy as the 
bylaws of such corporation or entity may prescribe or, in the 
absence of such provision, as the board of directors or other 
governing body of such corporation or entity may designate.

        Shares held by an administrator, executor, guardian or 
conservator may be voted by such administrator, executor, 
guardian or conservator, either in person or by proxy, without 
a transfer of such shares into such administrator's, executor's, 
guardian's or conservator's name.  Shares standing in the 
name of a trustee may be voted by the trustee, either in person 
or by proxy, but no trustee shall be entitled to vote shares 
held by a trustee without a transfer of such shares into that 
trustee's name.

<PAGE>


        Shares standing in the name of a receiver may be 
voted by such receiver, and shares held by or under the 
control of a receiver may be voted by such receiver without 
the transfer thereof into the receiver's name if authority to do 
so is contained in an appropriate order of the court by which 
such receiver was appointed.

        A stockholder whose shares are pledged shall be 
entitled to vote such shares until the shares have been 
transferred into the name of the pledgee, and thereafter the 
pledgee shall be entitled to vote the shares so transferred.

        The Corporation may own shares of its own stock as 
provided by Mississippi law.  If the Corporation owns shares 
of its own stock at any time, those shares shall not be voted, 
directly or indirectly, at any meeting, and shall not be counted 
in determining the total number of shares outstanding at any 
given time.

        SECTION 2.12.  Cumulative Voting.  At each 
election for directors every stockholder entitled to vote at 
such election shall have the right to vote, in person or by 
proxy, the number of shares owned by that stockholder for as 
many persons as there are directors to be elected and for 
whose election that stockholder has a right to vote, or to 
cumulate that stockholder's votes by giving one candidate as 
many votes as the number of such directors multiplied by the 
number of that stockholder's shares shall equal, or by 
distributing such votes on the same principle among any 
number of such candidates.

        SECTION 2.13.  Stockholder Proposals.

(a)	If any stockholder desires to submit a proposal 
for action at any meeting of stockholders, including the 
nomination of one or more individuals for election as a 
director, such stockholder (hereinafter the "proponent") and 
proposal must satisfy and comply with all of the following 
conditions and requirements:

        (1)     At the time of submitting the proposal, 
the proponent must be the record or beneficial owner of at 
least 1% or $1,000 in market value of shares having voting 
power on the proposal at the meeting and have held such 
shares for at least one year, and the proponent shall continue 
to own such shares through the date on which the meeting is 
held.

        (2)     The proposal must be submitted in 
writing and be accompanied by written disclosure of the 
proponent's name, address, number of shares owned, the 
dates upon which such shares were acquired, and 
documentary support of the proponent's ownership of such 
shares.


        (3)     The proposal and other required 
material must be received by the Corporation a reasonable 
period of time in advance of the meeting to which the 
proposal relates and in any event must comply with the 
notification requirements set forth in Rule 14a-8 of Regulation 
14A adopted pursuant to the Securities Exchange Act of 
1934, as amended from time to time.

<PAGE>

        (4)     If the proposal nominates one or more
individuals for election as a director, the proposal must 
include or be accompanied by a written statement of each 
nominee's signed consent to being named as such a nominee 
and to serve if elected.

        (5)     The proposal must be presented at the 
meeting for which it is submitted by the proponent or a duly 
authorized and qualified representative.

(b)	If the proponent or proposal fails, in any 
respect, to satisfy and comply with all of the foregoing 
conditions and requirements, the proposal shall be deemed as 
not properly coming before the meeting and no votes cast in 
support of the proposal shall be given effect, except for the 
purpose of determining the presence of a quorum.

(c)	Notwithstanding any provision of these Bylaws 
to the contrary, the Corporation may exclude from 
consideration by stockholders at any meeting of stockholders 
any proposal permitted or required to be excluded from 
consideration by applicable law, rule or regulation.

(d)	This Section 2.13 shall not be applicable to 
proposals placed before any meeting of stockholders by action 
of the Board of Directors.

                ARTICLE III.  BOARD OF DIRECTORS

        SECTION 3.01.  General Powers.  The business and 
affairs of the Corporation shall be managed and administered 
by its Board of Directors.  Except as limited by law, all 
corporate powers shall be vested in and exercised by the 
Board.

        SECTION 3.02.  Qualifications.  In addition to such 
qualifications as may be required by law or the Articles of 
Incorporation, beginning with the annual meeting in the year 
2000, no individual shall be eligible to serve or to continue 
to serve as a director upon that director attaining his or her 
72nd birthday.  Thereafter, any incumbent director who 
attains the age of 72 may remain in office until the next 
succeeding annual meeting of stockholders, at which time 
such director shall retire from the Board of Directors.  
Notwithstanding the foregoing provisions of this Section 3.02, 
retiring directors may, upon invitation of the Board of 
Directors, continue for a period of up to an additional five (5) 
years in the capacity of non-voting advisory members of the 
Board of Directors.

<PAGE>


        SECTION 3.03.  Number, Tenure and Election.  The 
Corporation shall have three classes of directors, each class to 
be as nearly equal in number as possible, with the term of 
office of one class expiring each year.  The number of 
directors of the Corporation shall be not less than five (5) nor 
more than twenty-five (25), and the Board of Directors shall 
establish by resolution the number of directors to serve and 
the number of directors to comprise each class.  At each 
annual meeting, the number of directors equal to the number 
of the class whose term expires at the time of such meeting 
shall be elected to hold office for a term of three (3) years.

        Except as otherwise provided in Section 3.13 below, 
directors shall be elected only at annual meetings of 
stockholders, and any vacancy in the Board of Directors, 
however created, shall be filled at the annual meeting 
succeeding the creation of such vacancy.  If the number of 
directors is changed, any increase or decrease shall be 
apportioned among the classes so as to maintain the number 
of directors in each class as nearly equal as possible, and any 
additional director of any class elected to fill a vacancy 
resulting from an increase in such class shall hold office for 
a term that shall coincide with the remaining term of that 
class, but in no case will a decrease in the number of 
directors shorten the term of any incumbent director.

        No member of the Board of Directors may be 
removed, with or without cause, except at a meeting called in 
accordance with the Bylaws expressly for that purpose and 
except upon a vote in favor of such removal of the holders of 
eighty percent (80%) of the shares then entitled to vote at an 
election of directors; and in the event that less than the entire 
Board is to be removed, no one of the directors may be 
removed if the votes cast against that director's removal would 
be sufficient to elect that director if then cumulatively voted 
at an election of the class of directors of which that director 
is a part.

        SECTION 3.04.  Regular Meetings.  A regular 
meeting of the Board of Directors shall be held without other 
notice than this bylaw, immediately after or conjointly with, 
and at the same place as, the annual meeting of stockholders. 
 The Board of Directors shall provide by resolution the time 
and place for the holding of additional meetings without other 
notice than such resolution.

        SECTION 3.05.  Special Meetings.  Special meetings 
of the Board of Directors may be called by or at the request 
of the President, the Chairman of the Board of Directors or 
by a majority of the Board of Directors.  The person or 
persons authorized to call special meetings of the Board of 
Directors may fix any place as the place for holding any 
special meeting of the Board of Directors called by them.

        SECTION 3.06.  Action by Directors Without a 
Meeting.  Any action required to be taken at a meeting of the 
Board of Directors, or any action which may be taken at a 
meeting of the directors, may be taken without a meeting if a 
consent in writing, setting forth the action so taken, shall be 
signed by all of the directors entitled to vote with respect to 
the subject matter thereof.

<PAGE>

        SECTION 3.07.  Notice.  Notice of any special 
meeting shall be given by telephone or telegram or by written 
notice delivered personally or mailed to each director at the 
director's business address.  If notice is by personal delivery, 
the delivery shall be at least two days prior to the special 
meeting.  If notice is given by mail, such notice shall be 
deposited in the United States mail and addressed to each 
director at the director's business address at least five days 
prior to any special meeting.  If notice is given by telegram, 
such notice shall be delivered to the telegram company at 
least five days prior to any special meeting.  If notice is given 
by telephone, such notice shall be made at least two days 
prior to any special meeting.  Any director may waive notice 
of any meeting.  The attendance of a director at a meeting 
shall constitute a waiver of notice of such meeting, except 
where a director attends a meeting for the express purpose of 
objecting to the transaction of any business because the 
meeting is not lawfully called or convened.  Neither the 
business to be transacted at, nor the purpose of, any meeting 
of the Board of Directors need be specified in the notice or 
waiver of notice of such meeting.

        SECTION 3.08.  Quorum.  A majority of the number 
of directors elected and serving shall constitute a quorum for 
the transaction of business at any meeting of the Board of 
Directors, but if less than such a majority is present at a 
meeting, a majority of the directors present may adjourn the 
meeting from time to time without further notice.

        SECTION 3.09.  Organization.  The Board of 
Directors shall elect one of its members Chairman of the 
Board, who shall preside at all meetings of the Board.  By 
resolution the directors shall designate from among its 
members an Executive Committee and may designate from its 
members other committees, each of which shall have such 
authority as is prescribed by the Board of Directors.  All such 
committees shall keep regular minutes of their meetings and 
shall report their actions to the Board of Directors at its next 
meeting.

        SECTION 3.10.  Manner of Acting.  The act of the 
majority of the directors present at a meeting at which a 
quorum is present shall be the act of the Board of Directors.

        SECTION 3.11.  Compensation.  By resolution of the 
Board of Directors, the directors may be paid for the expense 
of attendance at each meeting of the Board of Directors, and 
may be paid a fixed sum for attendance at each meeting of the 
Board of Directors or a stated salary as director.  Members of 
special or standing committees may be allowed like 
compensation for attending meetings.  However, no such 
payments shall preclude any director from serving the 
Corporation as an officer or in any other capacity and 
receiving compensation in that other capacity.  

<PAGE>

        SECTION 3.12.  Presumption of Assent.  A director
of the Corporation who is present at a meeting of the Board 
of Directors at which action is taken shall be presumed to 
have assented to the action taken unless that director's dissent 
shall be entered in the minutes of the meeting or unless that 
director shall file a written dissent to such action with the 
person acting as the secretary of the meeting before the 
adjournment thereof or shall forward such dissent by 
registered mail to the Secretary of the Corporation within 
twenty-four (24) hours after the adjournment of the meeting. 
 Such right to dissent shall not apply to a director who voted 
in favor of such action.

        SECTION 3.13.  Vacancies.  When any vacancy 
occurs among the directors by reason of death or resignation, 
the remaining members of the Board may appoint a director 
to fill such vacancy at any meeting of the Board.

        SECTION 3.14.  Emergency Provisions.  During the 
existence or continuance of any emergency resulting from an 
attack on the United States or during any nuclear or atomic 
disaster:

(a)	A meeting of the Board of Directors may be 
called by any director.

(b)	Notice of any meeting need be given only to 
such of the directors as it may be feasible to reach and by 
such means as may be feasible at the time.

(c)	Any director in attendance at any meeting of 
the Board of Directors shall constitute a quorum for the 
transaction of business.

(d)	If all of the directors are absent or otherwise 
unavailable, any officer present shall be deemed to be a 
director for all purposes.

        SECTION 3.15.  Meetings by Telephone Conference 
Calls.  The members of the Board of Directors may 
participate in and hold a meeting of the Board of Directors by 
means of conference telephone or similar communications 
equipment, provided that all persons participating in the 
meeting can hear and communicate with each other, and 
participation in such a meeting shall constitute presence at 
such meeting by any such director, except where a person 
participates in the meeting for the express purpose of 
objecting to the transaction of any business on the ground that 
the meeting is not lawfully called or convened.

<PAGE>

                  ARTICLE IV.  OFFICERS

        SECTION 4.01.  Generally.  The officers of the 
Corporation shall consist of a Chairman of the Board of 
Directors, a Vice-Chairman of the Board of Directors, a 
President, one or more Vice Presidents, a Secretary and a 
Treasurer.  Officers shall be elected by the Board of 
Directors.  Each officer shall hold office until a successor is 
elected and qualified or until that officer's earlier resignation 
or removal.  Any one or more offices may be held by the 
same person, except the offices of President and Secretary.

        SECTION 4.02.  Chairman of the Board of 
Directors.  The Board of Directors shall appoint one of its 
members to be Chairman of the Board.  Such person shall not 
be a regular officer of the Corporation.  Such person shall 
preside at all meetings of the Board of Directors.  The 
Chairman of the Board shall supervise the carrying out of the 
policies adopted or approved by the Board; and shall have 
such additional powers, duties and responsibilities as are 
prescribed by the Board of Directors.

        SECTION 4.03.  Vice-Chairman of the Board of 
Directors.  The Board of Directors shall appoint one of its 
members, other than a regular officer of the Corporation, to 
be the Vice-Chairman.  The Vice-Chairman shall act during 
the absence of the Chairman, and the Vice-Chairman, during 
the absence of the Chairman, shall have all of the power, 
authority, duties and responsibilities of the Chairman.

        SECTION 4.04.  President.  The Board of Directors 
shall appoint a President who shall be the Chief Executive 
Officer of the Corporation.  The President shall have general 
executive powers, as well as the specific powers conferred by 
these Bylaws.  The President shall also have and may exercise 
such further powers and duties as from time to time may be 
prescribed by the Board of Directors.  One of the Vice 
Presidents shall be designated by the Board of Directors, in 
the absence of the President, to perform all the duties of the 
President.

        SECTION 4.05.  Vice Presidents.  The Board of 
Directors may appoint one or more Vice Presidents and shall 
have the authority to designate different classes of Vice 
Presidents, including Executive Vice Presidents, Senior Vice 
Presidents, Assistant Vice Presidents, and such other classes 
as from time to time may appear to the Board of Directors to 
be required or desirable to transact the business of the 
Corporation.  Each Vice President shall have such powers and 
duties as may be prescribed by the President or by the Board 
of Directors.

        SECTION 4.06.  Secretary.  The Board of Directors 
shall appoint a Secretary, who shall: (a) keep the minutes of 
the stockholders and of the Board of Directors meetings; (b) 
see that all notices are duly given in accordance with the 
provisions of these Bylaws and as required by law; (c) be 
custodian of the corporate records and of the seal of the 
Corporation and see that the seal of the Corporation is affixed 
to all documents, the execution of which on behalf of the 
Corporation under its seal is duly authorized; (d) keep a 
register of the post office address of each stockholder which 
shall be furnished to the Secretary by each stockholder; (e) 
sign with the President or other designated officer stock 
certificates of the Corporation; (f) have charge of the stock 
transfer books of the Corporation; and (g) in general perform 
all duties incident to the office of Secretary and such other 
duties as may from time to time be prescribed by the 
President or by the Board of Directors.

<PAGE>

        SECTION 4.07.  Treasurer.  The Treasurer shall: (a) 
have charge and custody of and be responsible for all funds 
and securities of the Corporation; receive and give receipts 
for monies due and payable to the Corporation, and deposit 
all such monies in the name of the Corporation in such banks, 
trust companies or other depositories as shall be selected in 
accordance with the provisions of Article VII of these Bylaws; 
and (b) in general perform all of the duties incident to the 
office of Treasurer and such other duties as from time to time 
may be prescribed by the President or by the Board of 
Directors.

        SECTION 4.08.  Other Officers.  The Board of 
Directors may appoint other officers as from time to time may 
appear to the Board of Directors to be required or desirable 
to transact the business of the Corporation.  Such officers 
shall exercise such powers and perform such duties as pertain 
to their offices, or as may be prescribed by the President or 
by the Board of Directors.

        SECTION 4.09.  Removal.  Any officer or agent 
elected or appointed by the Board of Directors may be 
removed by the Board of Directors at any time with or 
without cause, and the election of another person to an office 
shall automatically remove the incumbent from such office.

        SECTION 4.10.  Vacancies.  The Board of Directors 
shall have authority to fill any vacancy occurring in the 
offices of the Corporation by election at any meeting of the 
Board of Directors.

        SECTION 4.11.  Salaries.  The salaries of the officers 
shall be fixed from time to time by the Board of Directors and 
no officer shall be prevented from receiving a salary by 
reason of the fact that that officer is also a director or 
employee of the Corporation.  The President may fix the 
salaries of the employees who are not officers, subject to the 
approval of the Board of Directors.

              ARTICLE V.  STOCK CERTIFICATES


        SECTION 5.01.  Certificates for Shares.  Certificates 
representing shares of the Corporation shall be in such form 
as shall be determined by the Board of Directors.  Such 
certificates shall be signed by the President or a Vice 
President and by the Secretary or an Assistant Secretary and 
shall be attested by the corporate seal.  All certificates for 
shares shall be consecutively numbered or otherwise 
identified.  The name and address of each person to whom 
shares are issued, and the number of shares and date of issue, 
shall be entered on the stock transfer books of the 
Corporation.  All certificates surrendered to the Corporation 
for transfer shall be canceled, and no new certificates shall be 
issued until the former certificate for a like number of shares 
shall have been surrendered and cancelled, except that in case 
of a lost, destroyed or mutilated certificate a new one may be 
issued therefor upon such terms and indemnity to the 
Corporation as the Board of Directors may prescribe.  No 
stock certificate will be issued for fractional shares of stock, 
and no dividend payment will be made for fractional shares 
of stock.

<PAGE>

        SECTION 5.02.  Transfer of Shares.  Transfer of
shares of the Corporation shall be made only on the stock 
transfer books of the Corporation by the holder of record 
thereof or by such holder's legal representative, who shall 
furnish proper evidence of authority to the Secretary of the 
Corporation, and on surrender for cancellation of the 
certificate for such shares.  The Corporation shall be entitled 
to treat the holder of record of any shares of stock as the 
holder in fact thereof and shall not be bound to recognize any 
equitable or other claim to or interest in such shares on the 
part of any other person, whether or not the Corporation shall 
have express or other notice thereof.

                ARTICLE VI. INDEMNIFICATION

        SECTION 6.01.  General Provision.  Subject to the 
provisions of Section 6.04, the Corporation shall indemnify 
any person who was or is a party, or is threatened to be made 
a party, to any threatened, pending or completed claim, 
action, suit or proceeding, whether civil, criminal, 
administrative or investigative, including appeals (other than 
an action by or in the right of the Corporation), by reason of 
the fact that such person is or was a director, officer, 
employee or agent of the Corporation, or is or was serving at 
the request of the Corporation as a director, officer, partner, 
employee or agent of another corporation, partnership, joint 
venture, trust or other enterprise, against expenses (including 
attorneys' fees), judgments, fines and amounts paid in 
settlement actually and reasonably incurred by such person in 
connection with such action, suit or proceeding if such person 
acted in good faith and in a manner such person reasonably 
believed to be in or not opposed to the best interests of the 
Corporation, and, with respect to any criminal action or 
proceeding, had no reasonable cause to believe such person's 
conduct was unlawful.  The termination of any action, suit or 
proceeding by judgment, order, settlement, conviction, or 
upon a plea of nolo contendere or its equivalent, shall not, of 
itself, create a presumption that the person did not act in good 
faith and in a manner which such person reasonably believed 
to be in or not opposed to the best interests of the 
Corporation, and, with respect to any criminal action or 
proceeding, had reasonable cause to believe that such person's 
conduct was unlawful.

<PAGE>

        SECTION 6.02.  Suits by Corporation.  Subject to 
the provisions of Section 6.04, the Corporation shall 
indemnify any person who was or is a party, or is threatened 
to be made a party, to any threatened, pending or completed 
claim, action or suit by or in the right of the Corporation to 
procure a judgment in its favor by reason of the fact that such 
person is or was a director, officer, employee or agent of the 
Corporation, or is or was serving at the request of the 
Corporation as a director, officer, partner, employee or agent 
of another corporation, partnership, joint venture, trust or 
other enterprise, against expenses (including attorneys' fees) 
actually and reasonably incurred by such person in connection 
with the defense or settlement of such action or suit if such 
person acted in good faith and in a manner such person 
reasonably believed to be in or not opposed to the best 
interests of the Corporation, except that no indemnification 
shall be made in respect of any claim, issue or matter as to 
which such person shall have been adjudged to be liable for 
negligence or misconduct in the performance of such person's 
duty to the Corporation unless and only to the extent that the 
court in which such action or suit was brought shall 
determine upon application that, despite the adjudication of 
liability but in view of all the circumstances of the case, such 
person is fairly and reasonably entitled to indemnity for such 
expenses which such court shall deem proper.

        SECTION 6.03.  Successful Defense.  To the extent 
that a director, officer, employee or agent of the Corporation 
has been successful on the merits or otherwise in defense of 
any action, suit or proceeding referred to in Sections 6.01 or 
6.02, or in defense of any claim, issue or matter therein, such 
person shall be indemnified against expenses (including 
attorneys' fees) actually and reasonably incurred by such 
person in connection therewith, notwithstanding that such 
person has not been successful on any other claim, issue or 
matter in any such action, suit or proceeding.

<PAGE>


        SECTION 6.04.  Authorization of Indemnification.
Any indemnification under Sections 6.01 or 6.02
shall (unless ordered by a court) be made by the 
Corporation only as authorized in the specific case upon a 
determination that indemnification of the director, officer, 
employee or agent is proper in the circumstances because 
such person has met the applicable standard of conduct set 
forth in Section 6.01 or 6.02, as the case may be.  Such 
determination shall be made (l) by the Board of Directors by 
a majority vote of a quorum consisting of directors who were 
not parties to, or who have been wholly successful on the 
merits or otherwise with respect to, such claim, action, suit 
or proceeding, or (2) if such a quorum is not obtainable, or, 
even if obtainable, if a quorum of disinterested directors so 
directs, by independent legal counsel in a written opinion, or 
(3) by the stockholders.

        SECTION 6.05.  Advance Payments.  Expenses 
(including attorneys' fees) incurred in defending a civil or 
criminal claim, action, suit or proceeding may be paid by the 
Corporation in advance of the final disposition of such claim, 
action, suit or proceeding as authorized in the manner 
provided in Section 6.04 upon receipt of an undertaking by or 
on behalf of the director, officer, employee or agent to repay 
such amount if and to the extent it shall ultimately be 
determined that such person is not entitled to be indemnified 
by the Corporation as authorized in this section.


        SECTION 6.06.  Exclusivity.  The indemnification 
provided by Article VI shall not be deemed exclusive of, and 
shall be in addition to, any other rights to which those 
indemnified may be entitled under any statute, rule of law, 
provision in the Corporation's certificate of incorporation, 
bylaws, agreement, vote of stockholders or disinterested 
directors or otherwise, both as to action in their official 
capacity and as to action in another capacity while holding 
such office, shall continue as to a person who has ceased to 
be a director, officer, employee or agent and shall inure to the 
benefit of the heirs, executors and administrators of such a 
person.

        SECTION 6.07.  Insurance.  The Corporation shall 
have the power to purchase and maintain insurance on behalf 
of any person who is or was a director, officer, employee or 
agent of the Corporation, or is or was serving at the request 
of the Corporation as a director, officer, partner, employee or 
agent of another corporation, partnership, joint venture, trust 
or other enterprise, against any liability asserted against such 
person and incurred by such person in any such capacity, or 
arising out of such person's status as such, whether or not the 
Corporation would have the power to indemnify such person 
against such liability under the provisions of this Section.

        SECTION 6.08.  Partial Enforcement.  The invalidity 
or unenforceability of any provision hereof shall not in any 
way affect the remaining provisions hereof, which shall 
continue in full force and effect.


<PAGE>

    ARTICLE VII.  CONTRACTS, LOANS, CHECKS, DEPOSITS AND INVESTMENTS

       SECTION 7.01.  Contracts.  The Board of Directors 
may authorize any officer or agent to enter into any contract 
or execute and deliver any instrument in the name of and on 
behalf of the Corporation, and such authority may be general 
or confined to specific instances.

       SECTION 7.02.  Loans.  No loans shall be contracted 
on behalf of the Corporation and no evidences of 
indebtedness shall be issued in its name unless authorized by 
a resolution of the Board of Directors.  Such authority may be 
general or confined to specific instances.  Loans may be made 
by the Corporation to its officers or directors subject to the 
guidelines imposed by law.

       SECTION 7.03.  Checks, Drafts, etc.  All checks, 
drafts or other orders for the payment of money, notes or 
other evidences of indebtedness issued in the name of the 
Corporation, shall be signed by such officers and/or agents of 
the Corporation and in such manner as shall from time to 
time be determined by resolution of the Board of Directors.

       SECTION 7.04.  Deposits.  All funds of the 
Corporation not otherwise employed shall be deposited from 
time to time to the credit of the Corporation in such banks, 
trust companies or other depositories as the Board of 
Directors may select.

<PAGE>

	ARTICLE VIII.  CONFIRMATION AND RATIFICATION OF CONTRACTS

       SECTION 8.01.  Conflicts of Interest.  In the absence 
of fraud, no contract or other transaction of the Corporation 
shall be affected or invalidated in any way by the fact that any 
of the directors of the Corporation are in any way interested 
in or connected with any other party to such contract or 
transaction or are themselves parties to such contract or 
transaction, provided that such interest shall be fully disclosed 
or otherwise known to the Board of Directors at its meeting 
at which such contract or transaction is authorized or 
confirmed, and provided further that at the meeting of the 
Board of Directors authorizing or confirming such contract or 
transaction, there shall be present a quorum of directors not 
so interested or connected and such contract or transaction 
shall be approved by a majority of such quorum, which 
majority shall consist of directors not so interested or 
connected.  Any director of the Corporation may vote upon 
any contract or other transaction between the Corporation and 
any subsidiary or affiliated corporation without regard to the 
fact that that director is also a director of such subsidiary or 
affiliated corporation.

       SECTION 8.02.  Ratification by Stockholders.  Any 
contract, transaction, or act of the Corporation or of the 
Board of Directors or any committee thereof which shall be 
ratified by a majority of the stockholders of the Corporation 
shall be as valid and binding as though ratified by every 
stockholder of the Corporation; provided, however, that any 
failure of the stockholders to approve or ratify such contract, 
transaction, or act, when and if submitted, shall not be 
deemed in any way to invalidate the same or to deprive the 
Corporation, its officers or directors of their right to proceed 
with such contract, transaction or action.

                   ARTICLE IX.  YEAR

        The Corporation's tax and accounting year shall be a 
fiscal year ending December 31.

                 ARTICLE X.  DIVIDENDS

        The Board of Directors may from time to time 
declare, and the Corporation may pay, dividends on its 
outstanding shares, payable in cash, other assets or by way of 
stock dividends.  No dividends will be paid with respect to 
any fractional shares of stock.

                   ARTICLE XI.  SEAL

        The Board of Directors shall provide a corporate seal 
which shall be circular in form and shall have inscribed 
thereon the name of the Corporation, its state of incorporation 
and the words "Corporate Seal."

<PAGE>

              ARTICLE XII.  WAIVER OF NOTICE

        Whenever any notice is required to be given to any 
stockholder or director of the Corporation under the 
provisions of these Bylaws, the Corporation's articles of 
incorporation or the laws of the State of Mississippi, a waiver 
thereof in writing, signed by the person or persons entitled to 
such notice, whether before or after the time stated therein, 
shall be deemed equivalent to the giving of such notice.

                 ARTICLE XIII.  BYLAWS

        SECTION 13.01.  Inspection.  A copy of the Bylaws 
shall at all times be kept at the principal office of the 
Corporation and shall be open for inspection to all 
stockholders for any proper purpose during regular business 
hours.

        SECTION 13.02.  Amendments.  These Bylaws may 
be altered, amended or repealed and new Bylaws may be 
adopted by a two-thirds (2/3rds) vote of the directors then 
holding office at any meeting of the Board of Directors.






                                      EXHIBIT 11

                      STATEMENT RE: COMPUTATION OF EARNINGS PER SHARE


<PAGE>

<TABLE>
<CAPTION>


                                      EXHIBIT 11

                      Statement Re: Computation of Per Share Earnings


                                                              Twelve Months Ended
                                                                   December 31
                                                          __________________________
                                                              1997            1996
                                                          ___________    ___________
<S>                                                       <C>            <C>
Basic:

Average shares outstanding:                                 1,766,007      1,764,288
                                                          ===========    ===========

Net Income                                                $ 2,397,560    $ 2,032,289
                                                          ===========    ===========

Net income per share                                      $      1.36    $      1.15
                                                          ===========    ===========


Diluted:

Average shares outstanding:                                 1,766,007      1,764,288

Net effect of the assumed exercise of stock options -
based on the treasury stock method using average
market price.                                                   1,101         10,407
                                                          ___________    ___________
Total                                                       1,767,108      1,774,695
                                                          ===========    ===========

Net income                                                $ 2,397,560    $ 2,032,289
                                                          ===========    ===========

Net income per share                                      $      1.36    $      1.15
                                                          ===========    ===========

</TABLE>


                               EXHIBIT 13

                      ANNUAL REPORT TO SHAREHOLDERS


<PAGE>


                               EXHIBIT 13

                      Annual Report to Shareholders



Britton & Koontz Capital Corporation and Subsidiary
Message to Shareholders

The financial results for 1997 were among the best ever for the Corporation.
Net after-tax earnings were $2,397,560.  Cash dividends amounted to $989,556,
a payout of 41%.  Earnings per share rose to $1.36 from $1.15.  Returns on
average equity and assets were 13.67% and 1.53% respectively.  Equity capital
at year-end stood at $17,981,744, or 11.1% of assets.

The strong earnings reflected significant growth of the bank in several key
areas.  For example, loans increased over 11% and demand deposits jumped over
25%.  Our increase in loans occurred across the board with commercial,
mortgage, and installment loans increasing. Clearly, the bank is growing
and helping our community to grow.

As in lending, our bank has consistently shown leadership in the area of
technology.  We are unique among community banks in providing Internet access
for our community.  In 1997 we added to our electronic services by launching
Internet-based electronic banking, which allows customers to access their
account information daily and to see images of cleared checks.  The community
is responding strongly to these novel product offerings, and the bank has
been spotlighted for its innovation in a number of banking industry
publications.  At B&K we believe good service means friendly person-to-person
delivery and up-to-date banking services.

Late in 1996, the Corporation's stock was listed under the symbol BKBK in the
Nasdaq SmallCap Market.  During 1997, the listing significantly increased the
exposure and corresponding liquidity of the stock.  During the year 154,479
shares were traded.  At the beginning of the year the price was at $14 and it
closed out at $22 per share.  In the spring, we completed a 4:1 stock split.
The public markets were very favorable for bank stocks throughout the year.
We are gratified to know that our shareholders participated in such a bull
market.

A number of immediate challenges face us.  Chief among them will be dealing
with a flat yield curve, which has the effect of narrowing the bank's net
interest margin.  There is also the possibility of economic difficulties from
Asian markets filtering down to local economies.  We remain vigilant with
regard to these matters and dedicated to keeping your bank vibrant and growing.
You can be pleased with the board and employees for their hard work.  As
always, we appreciate your continued interest and support.


Yours truly,



/s/ W. J. Feltus III                                    /s/ W. Page Ogden
_____________________                                   _________________
Chairman of the Board                                   President & CEO

<PAGE>



	      BRITTON & KOONTZ CAPITAL CORPORATION
			 AND SUBSIDIARY
				
		Consolidated Financial Statements
				
	     Years Ended December 31, 1997 and 1996


				
			      with
				
		  Independent Auditor's Report








	 BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
		  CONSOLIDATED FINANCIAL STATEMENTS
	       YEARS ENDED DECEMBER 31, 1997 AND 1996
				  
				  
			  TABLE OF CONTENTS

							      Page
							      Number

INDEPENDENT AUDITOR'S REPORT                                   1

FINANCIAL STATEMENTS                                           2

 Consolidated Statements of Financial Condition               3-4

 Consolidated Statements of Income                            5-6

 Consolidated Statements of Changes in Stockholders' Equity    7

 Consolidated Statements of Cash Flows                        8-9

 Notes to the Consolidated Financial Statements              10-39


<PAGE>
      

		  INDEPENDENT AUDITOR'S REPORT




To the Board of Directors and Stockholders
Britton & Koontz Capital Corporation and Subsidiary


We have audited the accompanying consolidated statements of
financial condition of Britton & Koontz Capital Corporation and
Subsidiary as of December 31, 1997 and 1996, and the related
consolidated statements of income, changes in stockholders'
equity, and cash flows for the years then ended.  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 audits to obtain reasonable assurance about whether
the consolidated financial statements are free of material
misstatements.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the consolidated
financial position of Britton & Koontz Capital Corporation and
Subsidiary at December 31, 1997 and 1996, and the consolidated
results of their operations and their cash flows for the years
then ended in conformity with generally accepted accounting
principles.





Vicksburg, Mississippi
January 14, 1998

<PAGE>

 

<TABLE>
<CAPTION>


		      FINANCIAL STATEMENTS




       BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
	 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
		   DECEMBER 31, 1997 AND 1996
				
				
			     ASSETS

							      1997              1996
<S>                                                      ____________      ____________
ASSETS:                                                  <C>               <C>
 Cash and due from banks:
   Non-interest bearing                                  $  5,807,501      $  4,656,684
   Interest bearing                                           123,283           449,801
							 ____________      ____________
       Total cash and due from banks                        5,930,784         5,106,485
 Federal funds sold                                                 -           700,000
 Investment securities:
   Held-to-maturity (market value of $39,371,180 and
     $43,595,368, respectively)                            38,727,543        43,412,008
   Available for sale (amortized cost of $3,969,053
     and $-0-, respectively)                                4,031,005                 -
   Equity securities                                        1,197,850         1,197,650
 Loans, less unearned income of $246,813 in 1997 and
   $252,625 in 1996, and allowance for loan losses of
   $676,745 in 1997 and $622,975 in 1996                  106,156,237        95,322,179
 Bank premises and equipment, net                           3,947,207         3,674,397
 Other real estate, net                                        74,038            78,928
 Accrued interest receivable                                1,233,181         1,058,111
 Cash surrender value of life insurance                       679,925           634,930
 Other assets                                                 152,360           117,974
							 ____________      ____________
TOTAL ASSETS                                             $162,130,130      $151,302,662
							 ============      ============




See accompanying notes to the consolidated financial statements.

<PAGE>
      


		 LIABILITIES AND STOCKHOLDERS' EQUITY

							      1997             1996
LIABILITIES:                                             ____________      ____________
 Deposits:
   Non-interest bearing                                  $ 20,568,295      $ 16,065,133
   Interest bearing                                       112,068,906       110,375,292
							 ____________      ____________
       Total deposits                                     132,637,201       126,440,425
 Federal Home Loan Bank advances                            3,000,000         2,000,000
 Federal funds purchased                                    1,650,000                 -
 Securities sold under repurchase agreements                2,133,977         1,664,139
 Accrued interest payable                                     956,016           839,461
 Negative goodwill, net of accumulated amortization
   of $1,833,810 in 1997 and $1,543,680 in 1996             1,226,612         1,516,742
 Advances from borrowers for taxes and insurance              370,228           367,734
 Accrued taxes and other liabilities                        2,174,352         1,952,779
							 ____________      ____________
       Total liabilities                                  144,148,386       134,781,280
							 ____________      ____________
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
 Common stock, $2.50 (1997) and $10.00 (1996)
   par value per share; 12,000,000 (1997) and
   3,000,000 (1996) shares authorized;
   1,767,064 (1997) and 441,072 (1996) shares
   issued and outstanding                                   4,417,660         4,410,720
 Additional paid-in capital                                 3,414,927         3,395,617
 Retained earnings                                         10,110,313         8,715,045
 Unrealized gains on securities available-for-sale, net
   of applicable deferred income taxes                         38,844                 -
							 ____________      ____________
       Total stockholders' equity                          17,981,744        16,521,382
							 ____________      ____________
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY               $162,130,130      $151,302,662
							 ============      ============

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
		   CONSOLIDATED STATEMENTS OF INCOME
		YEARS ENDED DECEMBER 31, 1997 AND 1996


						1997         1996
					    ___________  ___________
<S>                                         <C>          <C>
INTEREST INCOME:
 Interest and fees on loans                 $ 8,990,804  $ 8,172,215
 Interest on investment securities:
   Taxable interest income                    2,997,906    3,194,276
   Exempt from federal income taxes              85,912       77,365
 Interest on federal funds sold                  47,501       67,586
					    ___________  ___________
     Total interest income                   12,122,123   11,511,442
					    ___________  ___________
INTEREST EXPENSE:
 Interest on deposits                         5,011,690    4,980,904
 Interest on federal funds purchased             69,596       38,063
 Interest on securities sold under            
   repurchase agreements                        152,386      138,185
					    ___________  ___________
     Total interest expense                   5,233,672    5,157,152
					    ___________  ___________
NET INTEREST INCOME                           6,888,451    6,354,290

PROVISION FOR LOAN LOSSES                       160,000       50,000

NET INTEREST INCOME AFTER PROVISION         ___________  ___________
 FOR LOAN LOSSES                              6,728,451    6,304,290

OTHER INCOME:                                               
 Service charges on deposit accounts            669,619      646,521
 Income from fiduciary activities                58,721       57,181
 Insurance premiums and commissions              34,320       45,057
 Other real estate income                         5,511        6,339
 Amortization of negative goodwill              290,130      347,650
 Other                                          386,818      274,418
					    ___________  ___________
     Total other income                       1,445,119    1,377,166
					    ___________  ___________






Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
	     CONSOLIDATED STATEMENTS OF INCOME - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


						1997         1996

					    ___________  ___________
<S>                                         <C>          <C>
OTHER EXPENSES:
 Salaries                                     2,144,159    2,009,480
 Director fees                                  112,205      137,400
 Employee benefits                              357,449      296,174
 Net occupancy expense                          358,675      360,388
 Equipment expense                              493,172      494,151
 FDIC assessment                                 36,902      345,229
 Stationery and supplies                        108,975      116,468
 Loss on sale of other real estate                    -        7,086
 Other                                          954,338    1,022,181
					    ___________  ___________
     Total other expenses                     4,565,875    4,788,557
					    ___________  ___________
INCOME BEFORE INCOME TAX EXPENSE              3,607,695    2,892,899

INCOME TAX EXPENSE                            1,210,135      860,610
					    ___________  ___________            
NET INCOME                                  $ 2,397,560  $ 2,032,289
					    ===========  ===========           
EARNINGS PER SHARE DATA:

 Basic earnings per share                   $      1.36  $      1.15
					    ===========  ===========
 Diluted earnings per share                 $      1.36  $      1.15
					    ===========  ===========
 


See accompanying notes to the consolidated financial statements.

<PAGE>


	   BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
       CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
		 YEARS ENDED DECEMBER 31, 1997 AND 1996


</TABLE>
<TABLE>
<CAPTION>


								Additional
					 Common Stock            Paid-In         Retained
				      Shares     Amount          Capital         Earnings         Other           Total
				    ________  ____________     ____________     ____________     _______      ____________

<S>                                 <C>       <C>              <C>              <C>              <C>          <C>
BALANCE, December 31, 1995           441,072  $  4,410,720     $  3,395,617     $  7,564,900     $     -      $ 15,371,237
										  
 Net income                                -             -                -        2,032,289           -         2,032,289
 Cash dividends declared
   ($2.00 per share)                       -             -                -         (882,144)          -          (882,144)
				    ________  ____________     ____________     ____________     _______      ____________
BALANCE, December 31, 1996           441,072     4,410,720        3,395,617        8,715,045           -        16,521,382

 Net income                                -             -                -        2,397,560           -         2,397,560
 Cash dividends declared
   ($.56 per share)                        -             -                -         (989,556)          -          (989,556)
 New shares issued                     2,776         6,940           19,310          (12,736)          -            13,514
 Net change in unrealized gain
   on securities available for
   sale, net of taxes of $23,108           -             -                -                -      38,844            38,844
 Four-for-one stock split          1,323,216             -                -                -           -                 -
				   _________  ____________     ____________     ____________     _______      ____________
BALANCE, December 31, 1997         1,767,064  $  4,417,660     $  3,414,927     $ 10,110,313     $38,844      $ 17,981,744
				   =========  ============     ============     ============     =======      ============




See accompanying notes to the consolidated financial statements.

</TABLE>
<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
		 CONSOLIDATED STATEMENTS OF CASH FLOWS
		YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>

								    1997          1996
							       ____________  ____________
<S>                                                            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income                                                    $  2,397,560  $  2,032,289
 Adjustments to reconcile net income to
   net cash provided by operating activities:
     Deferred taxes                                                 (36,014)     (134,841)
     Provision for loan losses                                      160,000        50,000
     Provision for depreciation                                     381,616       315,167
     Gain on sale of mortgage loans                                  (9,589)       (5,340)
     Loss on sale of other real estate                                    -         7,086
     Stock dividends received                                       (56,200)      (56,100)
     Amortization (accretion) of investment 
	security premiums (discounts), net                          (58,799)       77,530
     Amortization of valuation adjustment on acquired loans          71,160       111,410
     Amortization of valuation adjustment on acquired deposits      (10,510)      (68,760)
     Amortization of negative goodwill                             (290,130)     (347,650)
 (Increase) decrease in accrued interest receivable                (175,070)       79,226
 Increase in cash surrender value of life insurance                 (44,995)      (35,284)
 Increase in other assets                                           (34,386)      (40,529)
 Increase in accrued interest payable                               116,555        22,342
 Increase in accrued taxes and other liabilities                    234,479        24,895
							       ____________  ____________
       Net cash provided by operating activities                  2,645,677     2,031,441
							       ____________  ____________
CASH FLOWS FROM INVESTING ACTIVITIES:
 Decrease in federal funds sold                                     700,000       750,000
 Proceeds from maturities and paydowns
   of investment securities                                      11,181,192    11,321,271
 Redemption of securities                                            56,000        57,400
 Purchases of investment securities                             (10,406,981)   (8,016,529)
 Net increase in loans                                          (11,050,739)   (3,595,775)
 Purchases of premises and equipment                               (654,426)     (419,978)
 Proceeds from sale of other real estate                                  -       289,014
							       ____________  ____________
       Net cash provided by (used in) investing activities      (10,174,954)      385,403
							       ____________  ____________


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
	   CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996

								    1997           1996
							       ____________  ____________
<S>                                                            <C>           <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
 Net increase in demand deposits                                  6,762,054        40,239
 Net decrease in time deposits                                     (554,768)   (2,098,294)
 Increase in Federal Home Loan Bank advances                      1,000,000     2,000,000
 Increase in federal funds purchased                              1,650,000             -
 Net increase (decrease) in securities sold under
   repurchase agreements                                            469,838    (1,058,743)
 Increase (decrease) in advances
   from borrowers for taxes and insurance                             2,494       (13,910)
 Cash dividends paid                                               (989,556)     (882,144)
 Proceeds from the sale of common stock, net                         13,514             -
							       ____________  ____________
       Net cash provided by (used in) financing activities        8,353,576    (2,012,852)
							       ____________  ____________

NET INCREASE IN CASH AND DUE FROM BANKS                             824,299       403,992

CASH AND DUE FROM BANKS AT
 BEGINNING OF YEAR                                                5,106,485     4,702,493

CASH AND DUE FROM BANKS AT                                     ____________  ____________
 END OF YEAR                                                   $  5,930,784  $  5,106,485
							       ============  ============

SCHEDULE OF NONCASH INVESTING AND
 FINANCING ACTIVITIES:
   Transfer of loans foreclosed to other real estate           $     19,038  $    116,492
							       ============  ============

   Transfer of other real estate to loans                      $    (23,928) $          -
							       ============  ============
   Total increase in unrealized gains on
     securities available-for-sale                             $     61,952  $          -
							       ============  ============
   Deferred income taxes on unrealized gains on
     securities available-for-sale                             $    (23,108) $          -
							       ============  ============


See accompanying notes to the consolidated financial statements.

<PAGE>
</TABLE>



	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
	    NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

	Principles of Consolidation

	The consolidated financial statements include the accounts of
	Britton & Koontz Capital Corporation and its wholly-owned
	subsidiary, Britton & Koontz First National Bank ("the Bank").
	All material intercompany profits, balances and transactions
	have been eliminated.

	Nature of Operations

	The Company operates under a national bank charter and
	provides full banking services, including trust services.  The
	primary area served by the Company is the southwest region of
	Mississippi and services are provided at three locations in
	Natchez, Mississippi.

	Use of Estimates

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

	Material estimates that are particularly susceptible to
	significant change relate to the determination of the
	allowance for losses on loans and the valuation of real estate
	acquired in connection with foreclosures or in satisfaction of
	loans.  In connection with the determination of the allowances
	for losses on loans and foreclosed real estate, management
	obtains independent appraisals for significant properties.

	While management uses available information to recognize
	losses on loans and foreclosed real estate, future additions
	to the allowances may be necessary based on changes in local
	economic conditions.  In addition, regulatory agencies, as an
	integral part of their examination process, periodically
	review the Bank's allowances for losses on loans and
	foreclosed real estate.  Such agencies may require the Bank to
	recognize additions to the allowances based on their judgments
	about information available to them at the time of their
	examination.  Because of these factors, it is reasonably
	possible that the allowances for losses on loans and
	foreclosed real estate may change materially.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

	Investment Securities

	Management determines the appropriate classification of
	securities at the time of purchase.  If management has the
	intent and the Bank has the ability at the time of purchase to
	hold debt securities until maturity, they are classified as
	held-to-maturity and carried at cost, adjusted for
	amortization of premiums and accretion of discounts using
	methods approximating the interest method.  Available-for-sale
	securities include securities that management intends to use
	as part of its asset and liability management strategy and
	that may be sold in response to changes in interest rates,
	resultant prepayment risk and other factors related to
	interest rates and resultant prepayment risk changes.  These
	securities are carried at fair value.  Equity securities
	include stock in the Federal Reserve Bank and the Federal Home
	Loan Bank, which are restricted and are carried at cost.

	Realized gains and losses on dispositions are based on the net
	proceeds and the adjusted book value of the securities sold,
	using the specific identification method. Unrealized gains and
	losses on investment securities available-for-sale are based
	on the difference between book value and fair value of each
	security.  These gains and losses are credited or charged to
	stockholders' equity, net of applicable taxes.  Realized gains
	and losses flow through the Company's yearly operations.  The
	Bank does not engage in trading account activities.

	Loans

	Loans are stated at the amount of principal outstanding,
	reduced by unearned income and an allowance for loan losses.
	Unearned income on certain installment loans is recognized as
	income over the terms of the loans by a method which
	approximates the interest method.  Interest on other loans is
	calculated by using the simple interest method on daily
	balances of the principal amount outstanding.  Loans are
	ordinarily placed on nonaccrual when a loan is specifically
	determined to be impaired or when principal or interest is
	delinquent for 90 days or more; however, management may elect
	to continue the accrual when the estimated net realizable
	value of collateral is sufficient to cover the principal
	balance and the accrued interest.  Any unpaid interest
	previously accrued on nonaccrual loans is reversed from
	income.  Interest income, generally, is not recognized on
	specific impaired loans unless the likelihood of further loss
	is remote.  Interest payments received on such loans are
	applied as a reduction of the loan principal balance.
	Interest income on other nonaccrual loans is recognized only
	to the extent of interest payments received.

Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

	Allowance for Loan Losses

	The allowance is an amount that management believes will be
	adequate to absorb possible losses on existing loans that may
	become uncollectible, based on evaluations of the
	collectibility of loans and prior loan loss experience.  The
	evaluations take into consideration such factors as changes in
	the nature and volume of the loan portfolio, overall portfolio
	quality, review of specific problem loans, and current
	economic conditions that may affect the borrower's ability to
	pay.  Allowances for impaired loans are generally determined
	based on collateral values or the present value of estimated
	cash flows.  Credits deemed uncollectible are charged to the
	allowance.  Provisions for loan losses and recoveries on loans
	previously charged off are added to the allowance.

	Bank Premises and Equipment

	Bank premises and equipment are stated at cost, less
	accumulated depreciation. Depreciation expense is computed by
	the straight-line method and is charged to expense over the
	estimated useful lives of the assets.

	Other Real Estate

	Other real estate consists primarily of foreclosed property.
	Properties acquired through foreclosure or in settlement of
	loans and in-substance foreclosures are classified as
	foreclosed properties and are valued at the lower of the loan
	value or estimated fair value of the property acquired less
	estimated selling costs.  At the time of foreclosure, the
	excess, if any, of the loan value over the estimated fair
	value of the property acquired less estimated selling costs is
	charged to the allowance for loan losses.  Additional
	decreases in the carrying values of foreclosed properties or
	changes in estimated selling costs, subsequent to the time of
	foreclosure, are recognized through provisions charged to
	operations.  A valuation reserve is maintained for estimated
	selling costs and to record the excess of the carrying values
	over the fair market values of properties if changes in the
	carrying value are judged to be temporary.  Revenues and
	expenses associated with owning and operating other real
	estate, and gains and losses on dispositions of such assets
	are recorded in earnings in the period incurred.

	The fair value of foreclosed properties is determined based
	upon appraised value, utilizing either the estimated
	replacement cost, the selling price of properties utilized for
	similar purposes or discounted cash flow analyses of the
	properties' operations.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

	Other Real Estate - Continued

	Changes in the reserve for other real estate are as follows:

						    1997          1996
						 _________     _________
	Balance at January 1                     $       -     $  11,658
	Losses charged against the reserve               -       (11,658)
						 _________     _________
	Balance at December 31                   $       -     $       -
						 =========     =========

	Compensated Absences

	Employees of the Bank are entitled to paid vacation, emergency
	and sick days off, depending on length of service in the
	banking industry.  Vacation, emergency and sick days are
	granted on an annual basis to eligible employees.  Unused
	vacation and emergency days expire on December 31 of each
	year.  Unused sick days expire on each related employee's
	employment anniversary date each year.

	The estimated amount of compensation for future absences is
	deemed immaterial to the consolidated financial statements,
	and, accordingly, no liability has been recorded in the
	accompanying financial statements.  The Bank's policy is to
	recognize the costs of compensated absences when actually paid
	to employees.

	Income Taxes

	The provision for income taxes is based on amounts reported in
	the statements of income after exclusion of nontaxable income
	such as interest on state and municipal securities.  Also,
	certain items of income and expenses are recognized in
	different time periods for financial statement purposes than
	for income tax purposes.  Thus, provisions for deferred taxes
	are recorded in recognition of such temporary differences.




Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

	Income Taxes - Continued

	Deferred taxes are provided on a liability method whereby
	deferred tax assets are recognized for deductible temporary
	differences and deferred tax liabilities are recognized for
	taxable temporary differences.  Temporary differences are the
	differences between the reported amounts of assets and
	liabilities and their tax bases.  Deferred tax assets are
	reduced by a valuation allowance when, in the opinion of
	management, it is more likely than not that some portion or
	all of the deferred tax assets will not be realized.  Deferred
	tax assets and liabilities are adjusted for the effects of
	changes in tax laws and rates on the date of enactment.

	The Company and its wholly-owned subsidiary file a
	consolidated federal income tax return.  Consolidated income
	tax expense is allocated on the basis of each company's income
	adjusted for permanent differences.

	Earnings Per Share

	Basic earnings per share is the income available to the
	weighted average number of shares of common stock outstanding
	for each period presented.  All per share amounts reflect the
	effects of the 1997 four-for-one stock split.  All shares held
	by the Employee Stock Ownership Plan (ESOP) are treated as
	outstanding in computing the earnings per share.  Stock
	options are used in the calculation of diluted earnings per
	share if they are dilutive (i.e., the average market price
	exceeds the exercise price).  The following table reconciles
	the basic and diluted earnings per share amounts:

<TABLE>
<CAPTION>

					       Income          Shares           Per Share
					     (Numerator)     (Denominator)       Amount
					     ___________     _____________      _________
	<S>                                  <C>             <C>                <C>
	Basic earnings per share:
	 Income available to common
	   shareholders                      $ 2,397,560        1,766,007       $    1.36
	Diluted earnings per share:                                             =========
	 Options                                       -            1,101
					     ___________     ____________
	Income available to common
	 shareholders assuming conversion    $ 2,397,560        1,767,108       $    1.36
	$1.36                                ===========     ============       =========

	Options to purchase 30,000 share of common stock at $19.94 per
	share were granted on November 18, 1997.  These options were
	not included in the computation of diluted earnings per share
	because the options' exercise price was greater than the
	average market price of the common shares.  The options, which
	expire on November 18, 2007, were still outstanding at
	December 31, 1997.



Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED


	Off-Balance-Sheet Financial Instruments

	In the ordinary course of business, the Bank has entered into
	off-balance-sheet financial instruments consisting of interest-
	rate swap agreements, commitments to extend credit and
	commercial letters of credit.  Financial instruments related
	to loans are recorded in the financial statements when they
	become payable.

	Cash Flows

	For purposes of the statements of cash flows, the Company
	considers only cash and due from banks to be cash equivalents.

	The Company paid income taxes of $1,019,185 in 1997 and
	$931,744 in 1996.  Interest paid on deposit liabilities and
	other borrowings was $5,117,117 in 1997 and $5,134,810 in
	1996.

	Recent Accounting Pronouncements

	In June 1997, the Financial Accounting Standards Board issued
	SFAS No. 130, Reporting Comprehensive Income.  SFAS No. 130
	establishes new standards for reporting comprehensive income
	and its components (revenues, expenses, gains and losses) in a
	full set of general-purpose financial statements.  This
	statement is effective for fiscal years beginning after
	December 15, 1997.  The Company does not expect the adoption
	of SFAS No. 130 to have a material effect on its financial
	statements.







Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE A. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - CONTINUED

	Recent Accounting Pronouncements - Continued

	In June 1997, the Financial Accounting Standards Board also
	issued SFAS No. 131, Disclosures About Segments of an
	Enterprise and Related Information.  SFAS No. 131 establishes
	new standards for the way public business enterprises report
	information about operating segments in financial statements.
	This statement is effective for fiscal years beginning after
	December 15, 1997.  The Company does not expect the adoption
	of SFAS No. 131 to have a material effect on its financial
	statements.

	Advertising Costs

	Advertising and marketing costs are recorded as expenses in
	the year in which they are incurred.  Advertising and
	marketing costs charged to operations during 1997 and 1996
	were $83,155 and $73,995, respectively.

	Stock Split

	During 1997, the Company effected a four-for-one stock split.
	To effect the split, the Company's authorized shares increased
	from 3,000,000 to 12,000,000, and issued and outstanding
	shares increased from 441,072 to 1,764,288.

	Negative Goodwill

	During 1993, the Company purchased Natchez First Federal
	Savings Bank in a business combination accounted for as a
	purchase.  The combination created negative goodwill of
	$3,060,422.  This amount is being amortized into income over
	the life of the acquired, long-term, interest-bearing assets
	which is approximately fifteen years.

	Reclassifications

	Certain 1996 amounts have been reclassified to conform with the
1997 presentation.



Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE B. INVESTMENT SECURITIES

	The amortized cost and approximate market value of investment
	securities classified as held-to-maturity at December 31,
	1997, are summarized as follows:

								 Gross          Gross      Approximate
						   Amortized   Unrealized     Unrealized      Market
						      Cost       Gains         Losses         Value
						 ___________   __________     __________   ___________

	<S>                                      <C>           <C>            <C>          <C>
	U. S. Treasury obligations               $ 1,997,265   $    6,914     $        -   $ 2,004,179
	Obligations of other U. S.
	  Government agencies and
	  corporations                            34,528,790      704,558       (177,415)   35,055,933
	Obligations of states and
	  political subdivisions                   1,123,872       44,740              -     1,168,612
	Privately issued collateralized
	  mortgage obligations                     1,077,616       64,840              -     1,142,456
						 ___________   __________     __________   ___________

						 $38,727,543   $  821,052     $ (177,415)  $39,371,180
						 ===========   ==========     ==========   ===========
<PAGE>



	The amortized cost and approximate market value of investment
	securities classified as available-for-sale at December 31,
	1997, are summarized as follows:

								 Gross          Gross      Approximate
						   Amortized   Unrealized     Unrealized      Market
						      Cost       Gains         Losses         Value
						 ___________   __________     __________   ___________

	U. S. Treasury obligations               $ 3,969,053   $   61,952     $        -   $ 4,031,005
						 ___________   __________     __________   ___________

						 $ 3,969,053   $   61,952     $        -   $ 4,031,005
						 ===========   ==========     ==========   ===========




	The amortized cost and approximate market value of investment
	securities classified as held-to-maturity at December 31,
	1996, are summarized as follows:

								 Gross          Gross      Approximate
						   Amortized   Unrealized     Unrealized      Market
						      Cost       Gains         Losses         Value
						 ___________   __________     __________   ___________
	
	U. S. Treasury obligations               $ 6,509,679   $   18,648     $   (6,327)  $ 6,522,000
	Obligations of other U. S.
	  Government agencies and
	  corporations                            34,693,508      464,846       (389,459)   34,768,895
	Obligations of states and
	  political subdivisions                     778,155       28,204              -       806,359
	Privately issued collateralized
	  mortgage obligations                     1,430,666       67,461            (13)    1,498,114
						 ___________   __________     __________   ___________

						 $43,412,008   $  579,159     $ (395,799)  $43,595,368
						 ===========   ==========     ==========   ===========

</TABLE>


	Proceeds from maturities of investment securities held-to-
	maturity were $4,530,000 and $3,000,000 during 1997 and 1996,
	respectively.  The Bank purchased $6,449,168 and $8,016,529 of
	investment securities held-to-maturity and received $6,651,192
	and $8,321,271 from principal paydowns during 1997 and 1996,
	respectively.  The Bank also purchased $3,957,813 of
	investment securities available for sale during 1997.  There
	were no available-for-sale securities during 1996.

	Equity securities include the Bank's investment in the Federal
	Home Loan Bank and the Federal Reserve Bank.  The Bank
	acquired $56,200 and $56,100 of additional stock in the
	Federal Home Loan Bank and no additional stock in the Federal
	Reserve Bank during 1997 and 1996, respectively.  The Bank
	subsequently redeemed $56,000 and $57,400 of stock in the
	Federal Home Loan Bank during 1997 and 1996, respectively.
	This stock is considered a restricted stock as only banks
	which are members of these organizations may acquire or redeem
	the stock.  The stock is redeemable at its face value;
	therefore, there are no gross unrealized gains or gross
	unrealized losses associated with these investments.

Continued

<PAGE>



	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE B. INVESTMENT SECURITIES - CONTINUED

	Investment securities carried at approximately $19,040,000
	(approximate market value $19,289,000) at December 31, 1997,
	and approximately $16,900,000 (approximate market value
	$16,821,000) at December 31, 1996, were pledged to
	collateralize public deposits, and for other purposes as
	required by law or agreement.

	The amortized cost and approximate market value of investment
	debt securities at December 31, 1997, by contractual maturity
	(including mortgage-backed securities), are shown below.
	Expected maturities will differ from contractual maturities
	because borrowers may have the right to call or prepay
	obligations with or without call or prepayment penalties.

						Securities held-to-maturity
						___________________________
								Approximate
						Amortized          Market
						   Cost            Value
						___________     ___________
	Due in one year or less                 $ 2,597,062     $ 2,589,926
	Due after one year through five years     1,421,895       1,434,943
	Due after five years through ten years   10,530,913      10,512,017
	Due after ten years                      24,177,673      24,834,294
						___________     ___________
						$38,727,543     $39,371,180
						===========     ===========

						Securities available-for-sale
						_____________________________
								Approximate
						Amortized          Market
						   Cost            Value
						___________     ____________
	Due in one year or less                 $         -     $          -
	Due after one year through five years     3,969,053        4,031,005
	Due after five years through ten years            -                -
	Due after ten years                               -                -
						___________     ____________
					       $  3,969,053     $  4,031,005
					       ============     ============
Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE C. SALES-TYPE LEASE INVESTMENT

	During 1994, the Bank entered into a sales-type lease
	agreement with the City of Natchez.  In this agreement, the
	Bank sold the City certain land and buildings included in
	other real estate and certain land, buildings and improvements
	included in bank premises and equipment for a contract price
	of $830,000.  The City agreed to make annual lease payments
	and semi-annual interest payments.  The interest will accrue
	at 6.25 percent per year.  The Bank will retain title to the
	property until the end of the lease.  Upon receipt of the
	final lease payment in May 2004, the title will pass to the
	City of Natchez.  The obligation of the City to the Bank is
	evidenced by a series of Certificates of Participation. Each
	Certificate represents an annual principal payment.  The
	Certificates do not represent a legal obligation of the City
	and are contingent and expressly limited to the extent of any
	specific, annual appropriation made by the City to fund the
	lease.  The Bank currently carries these Certificates in its
	investment portfolio as held-to-maturity.

	The following is a summary of the components of the Bank's net
	investment in sales-type leases at December 31, 1997:

	Total minimum lease payments to be received        $  730,781
	Portion of payments representing interest            (175,781)
							   __________
	Net investment                                     $  555,000
							   ==========

	Minimum lease payments to be received as of December 31, 1997,
	for each of the next five years are:

		  1998                    $   75,000
		  1999                             -
		  2000                        85,000
		  2001                        90,000
		  2002                        95,000
		  Thereafter                 210,000
					  __________
					  $  555,000
					  ==========





Continued


<PAGE>

	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE D. LOANS

	The Bank's loan portfolio at December 31, 1997 and 1996,
consists of the following:

						       1997          1996
						_____________  _____________
	Commercial, financial and agricultural  $  20,869,265  $  17,453,750
	Real estate - construction                  1,252,872        827,314
	Real estate - mortgage                     70,672,806     64,831,842
	Installment                                14,202,884     12,923,032
	Overdrafts                                     81,968        161,841
						_____________  _____________
	Total loans                             $ 107,079,795  $  96,197,779
						=============  =============

	Loans on which accrual of interest has been discontinued or
	reduced amount to approximately $29,000 and $235,000 at
	December 31, 1997 and 1996, respectively. If interest on such
	loans had been accrued, the income would have approximated
	$420 and $48,000 in 1997 and 1996, respectively.

	In the ordinary course of business, the Bank makes loans to
	its executive officers, principal stockholders, directors and
	to companies in which these borrowers are principal owners.
	Loans outstanding to such borrowers (including companies in
	which they are principal owners) amounted to $1,641,355 and
	$1,387,135 at December 31, 1997 and 1996, respectively.  These
	loans were 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 normal risk of collectibility or present
	other unfavorable features.

	Changes in these loans are as follows:

	Balance at January 1, 1997                        $  1,387,135
	  New loans                                            814,193
	  Repayments                                          (559,973)
							  ____________
	Balance at December 31, 1997                      $  1,641,355
							  ============





Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE E. ALLOWANCE FOR LOAN LOSSES

	Changes in the allowance for loan losses are as follows:

						   1997        1996
						_________  _________
	Balance at January 1                    $ 622,975  $ 723,641
						_________  _________
	  Credits charged off                    (133,764)  (169,572)
	  Recoveries                               27,534     18,906
						_________  _________
	  Net credits charged off                (106,230)  (150,666)
						_________  _________
	  Provision for loan losses               160,000     50,000
						_________  _________
	Balance at December 31                  $ 676,745  $ 622,975
						=========  =========

NOTE F. LOAN SERVICING

	Mortgage loans serviced for others are not included in the
	accompanying consolidated statements of financial condition.
	The unpaid principal balances of these loans are summarized as
	follows:

<TABLE>
<CAPTION>



								  1997          1996
							      ___________    ___________
	<S>                                                   <C>            <C>
	Mortgage loans serviced for:
	  Federal National Mortgage Association (FNMA)        $ 6,338,432    $ 7,832,038
							      ===========    ===========

	Custodial escrow balances maintained in connection with the
	foregoing loan servicing and included in advances from
	borrowers for taxes and insurance in the accompanying
	consolidated statements of financial condition were $73,889
	and $ 85,639 at December 31, 1997 and 1996, respectively.


Continued

</TABLE>
<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE G. BANK PREMISES AND EQUIPMENT

	A summary of Bank premises and equipment is as follows:

						  1997           1996
					       ___________    ___________
	Land                                   $   442,675    $   442,675
	Buildings                                3,719,251      3,719,250
	Furniture and equipment                  3,192,804      2,538,379
						 7,354,730      6,700,304
	Less accumulated depreciation            3,407,523      3,025,907
					       ___________    ___________
	Bank premises and equipment, net       $ 3,947,207    $ 3,674,397
					       ===========    ===========

NOTE H. TRUST DEPARTMENT ASSETS

	Property (other than cash deposits) held by the Bank in
	fiduciary or agency capacities for its customers is not
	included in the accompanying consolidated statements of
	financial condition as such items are not assets of the Bank.
	Trust fees are reported on the cash basis.  The difference
	between cash basis and the accrual basis is immaterial.

NOTE I. DEPOSITS

	Maturities of certificates of deposit of $100,000 or more
	outstanding at December 31, 1997 and 1996, are summarized as
	follows:

						  1997           1996
					      ____________   ____________
	Time remaining until maturity:
	  Three months or less                $  5,053,918   $  5,887,275
	  Over three through six months          7,329,803      6,962,831
	  Over six through twelve months         2,566,144      3,015,962
	  Over twelve months                     5,456,053      2,138,026
					      ____________   ____________
					      $ 20,405,918   $ 18,004,094
					      ============   ============

Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE I. DEPOSITS - CONTINUED

	Approximate scheduled maturities of certificates of deposits
	for each of the next five years are:

		    1998                      $ 54,124,000
		    1999                         8,016,000
		    2000                         3,932,000
		    2001                         3,081,000
		    2002                         4,475,000
		    Thereafter                      21,000
					      ____________
					      $ 73,649,000
					      ============

	Deposits at December 31, 1997 and 1996, consisted of the following:

						    1997          1996
					       ____________   ____________
	Non-interest bearing demand deposits   $ 20,568,295   $ 16,065,133
	NOW accounts                             19,792,486     17,798,875
	Money market deposit accounts             7,933,842      7,854,890
	Savings accounts                         10,693,390     10,496,551
	Certificates of deposit                  73,649,188     74,224,976
					       ____________   ____________
					       $132,637,201   $126,440,425
					       ============   ============

NOTE J. FEDERAL HOME LOAN BANK ADVANCES

	During 1997, the Bank received advances from and remitted
	payments to the Federal Home Loan Bank.  On December 23, 1997,
	the Bank received a $3,000,000 advance which remained
	outstanding at December 31, 1997.  This advance accrues
	interest at an annual rate of 5.87 percent and matures on
	January 20, 1998.  The advance is collateralized by a portion
	of the Bank's one to four family residential mortgage
	portfolio in accordance with the Advance Security and
	Collateral Agreement with the Federal Home Loan Bank.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE K. EMPLOYEE BENEFIT PLANS

	The Bank has an employee stock ownership plan which is
	designed to invest primarily in employer stock.  Essentially,
	all employees of the Britton & Koontz Capital Corporation and
	its wholly-owned subsidiary are covered under this plan, with
	employees becoming fully vested in their benefits after seven
	years of participation.  Employer contributions are determined
	by the Board of Directors each year and are allocated among
	participants on the basis of their total annual compensation.
	Dividends on the Company stock owned by the plan are recorded
	as a reduction of retained earnings.  Operating expenses
	include contributions to the plan of $40,000 in 1997 and
	$120,000 in 1996.  This plan owned 213,070 and 214,336
	(assuming stock split) shares of Britton & Koontz Capital
	Corporation stock, as of December 31, 1997 and 1996,
	respectively, at an overall cost to the plan of $4.79 and
	$4.16 per share (assuming stock split).

	Employees with one or more years of service are eligible to
	participate in a 401(k) plan established by the Company
	effective January 1, 1997.  Under this plan, employees may
	contribute up to 12% of their yearly salary, not to exceed
	$7,000.  These contributions are immediately 100% vested.
	Employer contributions are vested 20% after three years of
	service and an additional 20% for each additional year of
	service, fully vested after seven years of service.  Employer
	contributions to the plan are made at the discretion of the
	Board of Directors and aggregated $80,000 for the year ended
	December 31, 1997.

	During 1996, the Company adopted a long-term incentive plan in
	which all employees of the Company and the Bank are eligible
	to participate.  The plan provides for discretionary grants of
	various incentives including stock options; shares of common
	stock subject to restrictions on transfer, forfeitability
	provisions or other limitations; and shares of common stock,
	the issuance and delivery of which may be subject to the
	attainment of specified performance objectives.  A maximum of
	160,000 shares of common stock is available for grant under
	the plan, subject to adjustment on account of stock dividends
	or stock splits, recapitalizations, mergers, consolidations or
	other corporate reorganizations.  The plan is administered by
	a committee of at least two non-employee directors as
	appointed by the full Board of Directors.  At December 31,
	1997, options to purchase 30,000 shares had been granted as
	part of this plan.  These options
	

Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE K. EMPLOYEE BENEFIT PLANS - CONTINUED
	
	are exercisable in installments beginning six months after the
	date of grant and become fully exercisable nine and one-half
	years after the date of grant. All options expire 10 years
	from the date of grant.  As of December 31, 1997 and 1996,
	there were no exercisable options.  The summary of stock
	option activity is shown below:

<TABLE>
<CAPTION>


									      Weighted
								Options        Average
							      Outstanding   Exercise Price
							      ___________   ______________
	<S>                                                   <C>           <C>
	January 1, 1996 (assuming stock split)                   24,000       $  6.50
	  Purchase of option rights (assuming stock split)      (24,000)      $  3.50
							      ___________

	December 31, 1996                                             -       $     -
	  Options granted                                        36,000       $  18.20
	  Stock options exercised                                 6,000       $   9.50
							      ___________
	December 31, 1997                                        30,000       $  19.94
							      ___________
	
</TABLE>
<PAGE>



	The following table summarizes information about stock options
	outstanding at December 31, 1997:
	
	  Exercise Price    Options Outstanding     Remaining Contractual Life
	  ______________    ___________________     __________________________
	     $19.94              30,000                     9.9 years
						   
	During fiscal 1997, the Company adopted SFAS No 123, Accounting
	for Stock-Based Compensation, which requires companies to
	estimate the fair value for stock options on date of grant.
	Under SFAS No. 123, the Company is required to record the
	estimated fair value of stock options issued as compensation
	expense in its income statements over the related service
	periods or, alternatively, continue to apply accounting
	methodologies as prescribed by Accounting Principles Board
	("APB") Opinion No. 25, Accounting for Stock Issued to
	Employees, and disclose the pro forma effects of the estimated
	fair value of stock options issued in the accompanying footnotes
	to its financial statements.  The determination of fair value is
	only required for stock options issued beginning in 1996.  In
	adopting SFAS No. 123, the Company decided to continue to follow
	the accounting methodologies as prescribed by APB Opinion No. 25.
	
 
	The pro forma effects of the total compensation expense that
	would have been recognized under SFAS No. 123 are as follows:
	

							   1997
							___________
	    Net income, as reported                     $ 2,397,560
	    Pro forma net income                        $ 2,393,716
	    Basic earnings per share, as reported       $      1.36
	    Pro forma basic earnings per share          $      1.36
	    Diluted earnings per share                  $      1.36
	    Pro forma diluted earnings per share        $      1.35
	

	In adopting SFAS No. 123, the Company utilized the Black-
	Scholes Option Pricing Model to estimate the fair value of
	stock options granted using the following weighted average
	assumptions:
	
							 1997
						     ___________
	    Expected dividend yield                        2.94%
	    Expected option life                      7.25 years
	    Expected volatility                           25.00%
	    Risk-free interest rates                       5.85%
	

	Based on the results of the model, the fair value of the stock
	options issued on the date of grant are $5.57 per share for
	the 30,000 shares granted in 1997.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE K. EMPLOYEE BENEFIT PLANS - CONTINUED


	During 1994, the Bank entered into a nonqualified salary
	continuation plan with its executive officers.  These officers
	will be entitled to agreed-upon benefits which will begin
	vesting when each participant reaches the age of fifty-five.
	The vested percentage will increase annually through the age
	of sixty-five when the officers will be fully vested.  Payment
	of any benefits is contingent upon the officers' continued
	employment with the Bank through the age of fifty-five.  The
	projected benefit to each officer at age sixty-five is
	allocated through a present value calculation to each year
	from inception of the plan through age sixty-five.  The Plan
	also includes a change of control benefit for these officers.
	If any or all of the covered executives are terminated
	from employment within 36 months of a sale or
	acquisition of the Bank, the executive(s) may elect from the
	acquirer to receive fully vested income benefits as stated
	above, or to receive an agreed-upon lump-sum distribution,
	which would total $640,000 if all covered executives selected
	this option.  The financial statements for the years ended
	December 31, 1997 and 1996, respectively, include $28,230 and
	$26,062 of expense related to this plan.

	In addition to other benefits, the Company provides medical
	insurance to its employees and makes medical insurance
	available to its employees' families.  The Company self-
	insures up to $15,000 per person per year with a total annual
	maximum of $118,588 for all covered employees.  Claims
	exceeding these annual limits are covered by traditional
	insurance contracts.

NOTE L. LEASES

	The Company had no material lease obligations or similar
	commitments at      December 31, 1997 or 1996.  All leases
	are of the normal cancelable operating type and generally
	short-term in nature and not susceptible to capitalization
	for financial accounting reporting purposes.  Rent expense
	charged to income was $4,915 and $7,277 in 1997 and 1996,
	respectively.

NOTE M. INCOME TAX PROVISION

	The provision for income taxes included in the consolidated
	statements of income is as follows:

					   1997             1996
				       ___________      __________
	Current                        $ 1,246,149      $  995,451
	Deferred                           (36,014)       (134,841)
				       ___________      __________
				       $ 1,210,135      $  860,610
				       ===========      ==========

	Income taxes payable of $273,887 in 1997 and $47,954 in 1996
	are included in accrued taxes and other liabilities.




Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE M. INCOME TAX PROVISION - CONTINUED

	Net deferred tax liabilities of $769,740 in 1997 and $782,646
	in 1996, are included in accrued taxes and other liabilities.
	Amounts comprising deferred tax assets and liabilities are as
	follows:

						   1997     1996
						________  _________
	Deferred tax liability:
	  Bad debt recapture                    $ 61,549  $ 123,059
	  Insurance                               33,234     21,481
	  Discount accretion                       3,876      2,922
	  Depreciation                           548,715    512,623
	  Federal Home Loan Bank dividends       118,146    103,664
	  Purchase accounting                     50,178     78,430
	  Self-insured medical plan                5,616          -
	  Unrealized gain on
	   available-for-sale securities          23,108          -
						_________  _________
	Total gross deferred tax liability      $ 844,422  $ 842,179
						=========  =========

						   1997      1996
	Deferred tax asset:                     _________  _________
	  Bad debts                             $  42,543  $  22,486
	  Deferred compensation                    32,139     21,609
	  Self-insured medical plan                     -     15,438
						_________  _________
	Total gross deferred tax asset, net
	  of valuation allowance of $-0-        $  74,682  $  59,533
						=========  =========

	The temporary differences resulting in deferred income taxes
	and the tax effect of each are as follows:

							    1997       1996
							  ________   _________
	Accretion of discount                             $    954   $   1,218
	Depreciation                                        36,092      10,220
	FHLB stock dividend                                 14,482      11,148
	Provision for loan losses                          (81,567)    (29,654)
	Amortization of purchase accounting adjustments    (28,252)   (118,507)
	Valuation adjustment on other real estate                -       4,547
	Insurance                                           11,753      10,804
	Deferred compensation                              (10,530)     (9,179)
	Self-insured medical plan                           21,054     (15,438)
	Unrealized gain on available-for-sale securities    23,108           -
							  ________   _________
							  $(12,906)  $(134,841)
							  ========   =========



Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE M. INCOME TAX PROVISION - CONTINUED

	The provision for federal income taxes is less than that
	computed by applying the federal statutory rate of 34% in 1997
	and 1996, as indicated in the following analysis:

						  1997           1996
						__________     _________
	Tax based on statutory rate             $1,226,616     $ 983,586
	State taxes                                149,494       114,738
	Effect of tax-exempt income                (31,789)      (32,276)
	Amortization of negative goodwill          (98,644)     (118,201)
	Officers' life insurance                     1,137         1,027
	Other                                      (36,679)      (88,264)
						__________     _________
						$1,210,135     $ 860,610
						==========     =========

	The income tax provision includes no amounts in 1997 and 1996,
	resulting from securities transactions.

NOTE N. SECURITIES SOLD UNDER REPURCHASE AGREEMENTS

	At December 31, 1997 and 1996, the Bank had sold various
	investment securities with an agreement to repurchase these
	securities at various times within one year.  The underlying
	securities are U.S. Government obligations and obligations of
	other U.S. Government agencies and corporations.  These
	securities generally remain under the Bank's control and are
	included in investment securities and the related liability to
	repurchase these securities is included in securities sold
	under repurchase agreements.  These securities have coupon
	rates ranging from 6.5% to 8.0% and maturity dates ranging
	from 2003 to 2013.  The maximum amount of outstanding
	agreements at any month-end was $4,414,678 and $3,877,368
	during 1997 and 1996, respectively.  The monthly average
	amount of outstanding agreements was $2,852,426 and $2,554,047
	during 1997 and 1996, respectively.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE O. REGULATORY MATTERS

	The primary sources of revenue of Britton & Koontz Capital
	Corporation are dividends from its subsidiary, Britton &
	Koontz First National Bank.  On December 31, 1997,
	approximately $3,755,000 was available for future distribution
	by the Bank as dividends without prior approval of the banking
	regulatory agencies.  However, such distribution would be
	subject to the requirements described in the following
	paragraphs.

	In accordance with Office of Thrift Supervision regulations, a
	special "Liquidation Account" has been established for the
	benefit of certain Qualifying Depositors of Natchez First
	Federal Savings Bank (acquired by Britton & Koontz First
	National Bank in 1993) in an amount of approximately $2.8
	million.  The Liquidation Account serves as a restriction on
	the distribution of stockholders' equity in Britton & Koontz
	First National Bank, and no cash dividend may be paid on its
	capital stock if the effect thereof would be to cause the
	regulatory capital of Britton & Koontz First National Bank to
	be reduced below an amount equal to the adjusted Liquidation
	Account balance.

	In the event of a complete liquidation of Britton & Koontz
	First National Bank, each Qualifying Depositor would be
	entitled to his or her pro rata interest in the Liquidation
	Account.  Such claims would be paid before payment to Britton
	& Koontz Capital Corporation as the Britton & Koontz First
	National Bank's sole shareholder.  A merger, consolidation,
	purchase of assets and assumption of deposits and/or other
	liabilities or similar transaction, with an FDIC-insured
	institution, would not be a complete liquidation for the
	purpose of paying the Liquidation Account.  In such a
	transaction, the Liquidation Account would be required to be
	assumed by the surviving institution.

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

	The Bank's capital amounts and classification are also subject
	to qualitative judgments by the regulators about components,
	risk weightings, and other factors.



Continued


<PAGE>

	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE O. REGULATORY MATTERS - CONTINUED

	Quantitative measures established by regulation to ensure
	capital adequacy require the Bank to maintain minimum amounts
	and ratios (set forth in the table below) of total and Tier I
	capital (as defined in the regulation) to risk-weighted assets
	(as defined), and of Tier I capital (as defined) to average
	assets (as defined).  Management believes, as of December 31,
	1997, that the Bank meets all capital adequacy requirements to
	which it is subject.

	As of December 31, 1996, the most recent regulatory
	notification categorized the Bank as well capitalized under
	the regulatory capital framework.  To be categorized as well
	capitalized, the Bank must maintain minimum total risk-based,
	Tier I risk-based, and Tier I leverage ratios as set forth in
	the table.  There are no conditions or events since that
	notification that management believes have changed the
	institution's category.

	The Bank's actual capital amounts and ratios are also presented
in the table.

<TABLE>
<CAPTION>

							     To Be Adequately       To Be Well
					     Actual            Capitalized          Capitalized
					_________________   _________________     _______________
					Amount     Ratio    Amount     Ratio      Amount    Ratio
					_______   _______   _______   _______     _______   ______
<S>                                     <C>        <C>      <C>       <C>         <C>       <C>
							  (amounts in thousands)

As of December 31, 1997
_______________________
Total Capital (to Risk-
 Weighted Assets)                       $17,920    18.52%    $ 7,741    8.00%     $ 9,676   10.00%
Tier I Capital (to Risk-
 Weighted Assets)                       $17,244    17.82%    $ 3,871    4.00%     $ 5,806    6.00%
Tier I Capital (to Average
 Assets)                                $17,244    10.82%    $ 6,375    4.00%     $ 7,969    5.00%


As of December 31, 1996
_______________________
Total Capital (to Risk-
 Weighted Assets)                       $16,489    18.73%    $ 7,043    8.00%     $ 8,804   10.00%
Tier I Capital (to Risk-
 Weighted Assets)                       $15,866    18.03%    $ 3,520    4.00%     $ 5,280    6.00%
Tier I Capital (to Average
 Assets)                                $15,866    10.52%    $ 6,033    4.00%     $ 7,541    5.00%




Continued

</TABLE>
<PAGE>



	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE P. COMMITMENTS AND CONTINGENCIES

	The Bank is a party to financial instruments with off-balance-
	sheet risk in the normal course of business to meet the
	financing needs of its customers.  These financial instruments
	include commitments to extend credit and commercial letters of
	credit.  These instruments involve, to varying degrees,
	elements of credit and interest rate risk in excess of the
	amounts recognized in the consolidated statements of financial
	condition.

	Commitments to extend credit are agreements to lend money with
	fixed expiration dates or termination clauses.  The Bank
	applies the same credit standards used in the lending process
	when extending these commitments, and periodically reassesses
	the customer's creditworthiness through ongoing credit
	reviews.  Since many of the commitments are expected to expire
	without being drawn upon, the total commitment amounts do not
	necessarily represent future cash requirements.  Collateral is
	obtained based on the Bank's assessment of the transaction.

	Commercial letters of credit are conditional commitments
	issued by the Bank to guarantee the performance of a customer
	to a third party.  The credit risk and collateralization
	policy involved in issuing standby letters of credit is
	essentially the same as that involved in extending loans to
	customers.

	The Bank's maximum exposure to credit loss is represented by
	the contractual amount of the commitments to extend credit and
	letters of credit as follows:

						 1997         1996
					      ___________  ___________
	Commitments to extend credit          $15,756,588  $11,521,615

	Commercial letters of credit          $   820,336  $   646,995

	The Bank is required to maintain average reserves at the
	Federal Reserve Bank.  This requirement approximated $275,000
	at December 31, 1997 and 1996, respectively.  The Bank is in
	compliance with this requirement.

	Britton & Koontz Capital Corporation and its wholly-owned
	subsidiary, Britton & Koontz First National Bank, are involved
	in certain litigation incurred in the normal course of
	business.  In the opinion of management and legal counsel,
	liabilities arising from such claims, if any, would not have a
	material effect upon the Bank's consolidated financial
	statements.

Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE P. COMMITMENTS AND CONTINGENCIES - CONTINUED

	On December 9, 1997, the Company agreed to purchase a new
	electronic data processing system at a total cost of $316,310.
	The Company had funded approximately $184,000 of this
	obligation at December 31, 1997.
	
NOTE Q. CONCENTRATIONS OF CREDIT

	Substantially all of the Bank's loans, commitments, and
	commercial letters of credit have been granted to customers in
	the Bank's market area.  Investments in state and municipal
	securities also involve governmental entities in and around
	the Bank's market area.  The concentrations of credit by type
	of loan are set forth in Note D.  The distribution of
	commitments to extend credit approximates the distribution of
	loans outstanding.  Commercial letters of credit are granted
	primarily to commercial borrowers.

NOTE R. DIVIDENDS

	Britton & Koontz Capital Corporation's only subsidiary,
	Britton & Koontz First National Bank, paid dividends to the
	Capital Corporation amounting to $1,076,358; $952,858; and
	$855,054 for the years 1997, 1996 and 1995, respectively.

NOTE S. FAIR VALUE OF FINANCIAL INSTRUMENTS

	In December of 1991, the Financial Accounting Standards Board
	issued Statement of Financial Accounting Standards No. 107
	relative to disclosures about fair values of financial
	instruments.  The statement requires disclosure of financial
	instruments' fair values, as well as the methodology and
	significant assumptions used in estimating fair values.  These
	requirements have been incorporated throughout the notes to
	the consolidated financial statements.  In cases where quoted
	market prices are not available, fair values are based on
	estimates using present value techniques.  Those techniques
	are significantly affected by the assumptions used, including
	the discount rate and estimates of future cash flows.  In that
	regard, the derived fair value estimates for those assets or
	liabilities cannot be substantiated by comparison to
	independent markets and, in many cases, can not be realized in
	immediate settlement of the instrument.  All nonfinancial
	instruments, by definition, have been excluded from these
	disclosure requirements.  Accordingly, the aggregate fair
	value amounts presented do not represent the underlying value
	of the Corporation and may not be indicative of amounts that
	might ultimately be realized upon disposition or settlement of
	those assets and liabilities.

Continued


<PAGE>

	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE S. FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

	The following methods and assumptions are used to estimate the
	fair value of each class of financial instruments for which it
	is possible to estimate that value:

	Cash and Due From Banks

	Fair value equals the carrying value of such assets.

	Federal Funds Sold

	Due to the short-term nature of this asset, the carrying value
	of this item approximates its fair value.

	Investment Securities

	Fair values for investment securities are based on quoted
	market prices, where available.  If quoted market prices are
	not available, fair values are based on quoted market prices
	of comparable instruments.

	Cash Surrender Value of Life Insurance

	The fair value of this item approximates its carrying value.

	Loans

	For variable rate loans which are repricing immediately, fair
	values are based on carrying values.  Other variable rate
	loans, fixed rate commercial loans, installment loans, and
	mortgage loans are valued using discounted cash flows.  The
	discount rates used to determine the present value of these
	loans are based on interest rates currently being charged by
	the bank on comparable loans as to credit risk and term.

	Deposit Liabilities

	The fair values of demand deposits are equal to the carrying
	value of such deposits.  Demand deposits include non-interest
	bearing demand deposits, savings accounts, NOW accounts, and
	money market demand accounts.  Discounted cash flows have been
	used to value fixed rate term deposits.  The discount rate
	used is based on interest rates currently being offered by the
	Bank on comparable deposits as to amount and term.


Continued


<PAGE>

	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE S. FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

	Federal Home Loan Bank Advance

	Due to the short-term nature of this liability, the carrying
	value of this item approximates its fair value.

	Securities Sold Under Repurchase Agreements

	The fair value of these items approximates their carrying
values.

	The estimated fair values of the Bank's financial instruments
are as follows:

<TABLE>
<CAPTION>


								    1997
						      _____________________________
							 Carrying           Fair
							  Amount            Value
						      ____________     ____________
	<S>                                           <C>              <C>
	Financial assets:
	  Cash and due from banks                     $  5,931,000     $  5,931,000
	  Federal funds sold                          $         -      $          -
	  Investment securities:
	    Held-to-maturity                          $ 38,728,000     $ 39,371,000
	    Available for sale                        $  4,031,000     $  4,031,000
	    Equity securities                         $  1,198,000     $  1,198,000
	    Cash surrender value of life insurance    $    680,000     $    680,000
	    Loans                                     $107,080,000     $107,538,000

	Financial liabilities:
	  Deposits                                    $132,637,000     $132,963,000
	  Federal Home Loan Bank advances             $  3,000,000     $  3,000,000
	  Federal funds purchased                     $  2,134,000     $  2,134,000
	  Securities sold under repurchase agreements $  1,650,000     $  1,650,000


							   Face             Fair
							  Amount            Value
						      ____________     ____________
	Other:
	  Commitments to extend credit                $ 15,757,000     $ 15,757,000
	  Commercial letters of credit                $    820,000     $    820,000


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE S. FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

								    1996
						      _____________________________
							 Carrying          Fair
							  Amount           Value
						      ____________     ____________
	<S>                                           <C>              <C>
	Financial assets:
	  Cash and due from banks                     $  5,106,000     $  5,106,000
	  Federal funds sold                          $    700,000     $    700,000
	  Investment securities:
	    Held-to-maturity                          $ 43,412,000     $ 43,595,000
	    Equity securities                         $  1,198,000     $  1,198,000
	    Cash surrender value of life insurance    $    635,000     $    635,000
	    Loans                                     $ 96,198,000     $ 95,848,000

	Financial liabilities:
	  Deposits                                    $126,440,000     $126,609,000
	  Federal Home Loan Bank advances             $  2,000,000     $  2,000,000
	  Securities sold under repurchase agreements $  1,664,000     $  1,664,000
						    

							   Face             Fair
							  Amount            Value
						      ____________     ____________
	Other:
	  Commitments to extend credit                $ 11,522,000     $ 11,522,000
	  Commercial letters of credit                $    647,000     $    647,000


	Off-Balance-Sheet Instruments

	Loan commitments are negotiated at current market rates and
	are relatively short-term in nature.  Therefore, the estimated
	value of loan commitments approximates the face amount.


Continued

<PAGE>


	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE T. SUMMARIZED FINANCIAL INFORMATION OF BRITTON & KOONTZ CAPITAL
	CORPORATION

	Summarized financial information of Britton & Koontz Capital
	Corporation, parent company only, is as follows:

		   STATEMENTS OF FINANCIAL CONDITION

							      December 31,
						       __________________________
							    1997          1996
						       ____________   ___________
	<S>                                            <C>            <C>
	ASSETS:
	  Cash                                         $   620,535    $   557,850                                                
	  Investments in:
	    Britton & Koontz First National Bank        17,282,517     15,900,842
	  Cash surrender value of life insurance            65,825         52,339
	  Other assets                                      12,867         10,351
						       ___________    ___________
	TOTAL ASSETS                                   $17,981,744    $16,521,382
						       ===========    ===========
	STOCKHOLDERS' EQUITY                           $17,981,744    $16,521,382
						       ===========    ===========

			 STATEMENTS OF INCOME

							   Years Ended December 31,
						       ____________________________
							    1997           1996
						       ___________      ___________
	<S>                                            <C>              <C>
	REVENUE:
	  Dividends received:
	   Britton & Koontz First National Bank        $ 1,076,358      $   952,858
	  Interest and other income earned                  14,129           10,040
						       ___________       __________
							 1,090,487          962,898

	EXPENSES                                            35,758           69,911
						       ___________       __________
							 1,054,729          892,987

	EQUITY IN UNDISTRIBUTED EARNINGS:
	  Britton & Koontz First National Bank           1,342,831        1,139,302
						       ___________      ___________
	       NET INCOME                              $ 2,397,560      $ 2,032,289
						       ===========      ===========

Continued




	  BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
      NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
		YEARS ENDED DECEMBER 31, 1997 AND 1996


NOTE T. SUMMARIZED FINANCIAL INFORMATION OF BRITTON & KOONTZ CAPITAL
	CORPORATION - CONTINUED

		       STATEMENTS OF CASH FLOWS

								    Years Ended December 31,
								   __________________________
									1997        1996
								   ____________  ____________
	<S>                                                        <C>           <C>
	CASH FLOWS FROM OPERATING ACTIVITIES:
	  Net income                                               $  2,397,560  $  2,032,289
	  Adjustments to reconcile net income to net
	   cash provided by operating activities:
	     Undistributed earnings of affiliate                     (1,342,831)   (1,139,302)
	     Increase in cash surrender value of life insurance         (13,486)       (5,069)
	     Increase in other assets                                    (2,516)       (6,928)
								   ____________  ____________
	       Net cash provided by operating activities              1,038,727       880,990

	CASH FLOWS FROM FINANCING ACTIVITIES:
	  Dividends paid                                               (989,556)     (882,144)
	  Proceeds from sale of common stock                             13,514             -
								   ____________  ____________
	       Net cash used in financing activities                   (976,042)     (882,144)
								   ____________  ____________
	NET INCREASE (DECREASE) IN CASH                                  62,685        (1,154)

	CASH AT BEGINNING OF YEAR                                       557,850       559,004
								   ____________  ____________
	CASH AT END OF YEAR                                        $    620,535  $    557,850
								   ============  ============

	SCHEDULE OF NONCASH INVESTING AND
	  FINANCING ACTIVITIES:
	   Change in unrealized gain on securities
	     available-for-sale, net of deferred
	     income taxes                                          $     38,844  $          -
								   ============  ============

</TABLE>
<PAGE>

	Britton & Koontz Capital Corporation (the "Company") was
organized in July, 1982, under the Mississippi Business
Corporation Act, and became a one-bank holding company when it
acquired all of the outstanding shares of Britton & Koontz First
National Bank (the "Bank") in 1982.  In July, 1993, the Company
acquired Natchez First Federal Savings Bank ("Natchez First
Federal") located in Natchez, Mississippi, and merged it into
the Bank, increasing total assets by approximately $48 million. 
The Company's major sources of income are dividends from the
Bank and interest on its deposits in the Bank.  The Bank's main
office and its two branch offices are located in Natchez,
Mississippi, providing commercial and consumer banking and trust
services in Adams County, Mississippi, and in adjoining counties
and parishes of Mississippi and Louisiana.  These services
include personal and commercial checking, savings and time
deposits, money market deposit accounts, money transfer, safe
deposit facilities, access to automated teller machines,
short-term and long-term credit facilities, and residential and
commercial mortgages to individuals and businesses.  The bank
also sells local internet access and provides online banking
services over the internet which includes account access and the
ability to retrieve check images along with other transaction
capabilities.
	

Management's Discussion and Analysis of Financial Condition and
Results of Operations
	

	This discussion is intended to supplement the consolidated
financial statements, to explain material changes in financial
condition and to compare the operating results of Britton &
Koontz Capital Corporation for the year ended December 31, 1997,
to the same period in 1996.

	
	Results of Operations
	

	Analysis of Net Income.  Net income and net income per share
increased from $2.0 million and $1.15 per share for the year
ending December 31, 1996, to $2.4 million and $1.36 per share
for the year ended December 31, 1997.  The returns on average
assets and average equity for 1997 increased to 1.53% and
13.67%, respectively, compared to 1.33% and 12.53% in 1996.  The
increase in earnings is primarily due to an increase in interest
income from loan growth and a  reduction in non-interest expense
related to a non-recurring 1996 deposit insurance assessment. 
The Company has deposits acquired from thrifts on which the
assessment for the SAIF recapitalization is based.  

	Analysis of Net Interest Income.  Net interest income 
increased $534 thousand or 8.4% to $6.9 million in 1997. 
Interest income increased $611 thousand or 5.3% primarily due to
a 7.4% increase in average loan volumes combined with a slight
increase in overall interest rates and yields.  Loans
contributed $819 thousand to the increase in interest income, of
which $618 thousand was due to an increase in volume and $201
thousand was due to an increase in yield.  The increase in
income attributable to loans was partially offset by a decrease
in income from investment securities.  Net interest margin
increased significantly to 4.66% from 4.39%. Interest expense
increased $77 thousand which was in line with market rate
increases.   A closer look at the changes due to volume and
rates is in table, Summary of Changes in Net Interest Income. 
	      
	 The following Average Balance Yield Analysis presents average
balances, interest earned or paid, and average rates earned or
paid. Yields and costs are derived by dividing income or expense
by the average balance of assets or liabilities, respectively. 
Average balances are derived from average monthly balances.

<PAGE>
<TABLE>
<CAPTION>


					 Average Balance Yield Analysis
					     (dollars in thousands)
 
						     Twelve Months Ended December 31,
					_______________________________________________________________
						    1997                            1996
					______________________________   ______________________________
					 Average   Income/   Average     Average   Income/   Average
					 Balance   Expense  Yield/Rate   Balance   Expense  Yield/Rate
					________   _______  __________  ________   _______  ___________
<S>                                     <C>        <C>      <C>         <C>        <C>      <C>
ASSETS
 
Loans (1)(2)                            $101,249    $8,991       8.88%   $94,247    $8,172       8.67%
Investment securities:
  U.S. Government & other                 43,411     2,955       6.81%    46,839     3,147       6.72%
  State & municipal                          863        47       5.46%       779        44       5.66%
					________   _______               _______   _______
    Total investment securities           44,274     3,002       6.78%    47,618     3,191       6.70%
Interest bearing bank balances               825        42       5.09%       897        47       5.25%
Federal funds sold                           920        48       5.16%     1,277        68       5.29%
Other (Cash Value Life Insurance)            660        39       5.87%       619        33       5.37%
					________   _______               _______   _______
      Total earning assets               147,928    12,122       8.19%   144,658    11,511       7.96%
 
Allowance for loan losses                   (653)                           (687)
Cash & due from banks, non-interest
  bearing                                  4,214                           3,838
Bank premises & equipment                  3,751                           3,643
Other assets                               1,493                           1,558
					________                        ________
    TOTAL ASSETS                        $156,733                        $153,010
					========                        ========

LIABILITIES AND SHAREHOLDERS' EQUITY
 
Interest bearing deposits:
  Savings                                $10,708      $268       2.50%   $10,532      $268       2.55%
  Interest bearing checking               19,858       498       2.51%    18,353       471       2.57%
  Money rate savings                       7,947       216       2.72%     8,056       232       2.88%
  Certificates of deposit and other
    time deposits                         73,931     4,030       5.45%    75,474     4,010       5.31%
					________   _______              ________   _______
    Total interest bearing deposits      112,444     5,012       4.46%   112,415     4,981       4.43%
Short term borrowed funds                  4,247       222       5.23%     3,352       176       5.26%
					________   _______              ________   _______
    Total interest bearing
      liabilities                        116,691     5,234       4.49%   115,767     5,157       4.45%
					________   _______              ________   _______
Non-interest bearing deposits             16,726                          15,885
Other liabilities                          5,774                           5,147
Shareholders' equity                      17,542                          16,211
					________   _______              ________   _______
    TOTAL LIABILITIES & SHAREHOLDERS'
      EQUITY                            $156,733    $5,234              $153,010    $5,157
					========   =======              ========   =======

Interest income and rate earned                    $12,122       8.19%             $11,511       7.96%
Interest expense and rate paid                       5,234       4.49%               5,157       4.45%
						   _______       _____             _______       _____
Interest rate spread                                             3.70%                           3.51%
								 =====                           =====
NET INTEREST INCOME & NET YIELD
 ON AVERAGE EARNING ASSETS                          $6,888       4.66%              $6,354       4.39%
						   =======       =====             =======       =====
 

(1)  Nonaccrual loans are included in average balances for yield computations.
(2)  Includes loan fees and late charges in both interest income and yield
     computations.


<PAGE>

					Summary of Changes in Net Interest Income
 
						  1997 compared to 1996
					  ____________________________________
					  Increase (Decrease) Due to Change In
					     Total      Volume         Rates
					  ________     ________      _________

<S>                                       <C>          <C>           <C>
INTEREST EARNED ON:
 
Loans                                        $819         $618         $201
Investment securities:
  U.S. Government & other                    (192)        (234)          42
  State & municipal                             3            5           (2)
Interest bearing bank balances                 (5)          (4)          (1)
Federal funds sold                            (20)         (18)          (2)
Other (Cash Surrender Value Life Insur          6            3            3
					  ________     ________      _________
      Total earning assets                    611          370          241
					  ________     ________      _________

INTEREST PAID ON:
 
  Savings                                       0            4           (5)
  Interest bearing checking                    27           38          (12)
  Money rate savings                          (16)          (3)         (13)
  Certificates of deposit and other
    time deposits                              20          (83)         105
Short-term borrowed funds                      46           47           (1)
					  ________     ________      _________
    Total interest bearing liabilities         77            3           74
					  ________     ________      _________
 
NET INTEREST INCOME                          $534         $367         $167
					  ========     ========      =========

</TABLE>

	Provision for Loan Losses.  The provision for loan losses
increased from $50 thousand in 1996 to $160 thousand in 1997. 
To determine the provision amount, management considers factors
such as  historical trends of charge-offs and recoveries, past
due loans and economic conditions along with additional analysis
of individual loans and pools of loans for exposure.  After
allocating the existing reserves to estimated exposures,
management then adds to the reserve through a loan loss
provision to cover potential losses in the portfolio. 
Management is of the opinion that the reserve at year end is
adequate to cover estimated exposures.
	    
	Non-Interest Income.  Non-interest income grew 4.9% to $1.4
million for the year ended December 31, 1997 compared to the
same period in 1996.  The Company's internet providership
services contributed $93 thousand to the total along with $107
thousand for the recovery of prior year non-accrued interest.

<PAGE>

	Non-Interest Expense.  Non-interest expense decreased $223
thousand to $4.6 million in 1997, as compared to $4.8 million in
1996.  This decrease is primarily attributable to a $257
thousand one-time FDIC assessment to recapitalize the Savings
Association Insurance Fund, in 1996.
      
	The Company is actively addressing concerns regarding the
effects that the year 2000 will have on its computer systems. 
Conversion to a new core accounting system is scheduled for mid
1998.  The system,  which is part of a three year capital plan
to upgrade the Company's technology, is year 2000 compliant.  We
are currently evaluating and testing all systems to determine
overall compliance.  Management does not expect the cost of
compliance with the year 2000 to have a material effect on the
financial statements of the Company.
      
	The combination of all the above factors produced a pretax
income of $3.6 million in 1997, as compared to $2.9  million in
1996.
	Income Taxes.  Income taxes for 1996 increased $350 thousand to
$1.2 million compared to $861 thousand in 1996.  The change in
income taxes is detailed in Note M to the financial statements.

<PAGE>


	Financial Condition



	Total assets increased 7.2% to $162.1 million at December 31,
1997, from $151.3 million at year end 1996.  Loans, net of
unearned interest and allowance for loan losses, increased 11.4%
to $106.2 million at December 31, 1997, compared to $95.3
million at December 31, 1996.  Loan growth was funded primarily
by a $6.2 million increase in deposits along with $2.6 million
from current operations. A further analysis of the Bank's loan
portfolio is shown in Note D to the financial statements.      

	Nonperforming loans at December 31, 1997, decreased to $272
thousand from $617 thousand at December 31, 1996.  Nonperforming
loans consisted of nonaccrual loans of $29 thousand and loans
past due ninety days or more of $243 thousand compared to $234
thousand and $383 thousand, respectively, for the year ended
December 31, 1996.  Nonperforming loans as a percent of loans,
net of unearned income, and loans held for sale decreased to
 .25% at December 31, 1997, from .64% at December 31, 1996.  The
table below presents additional information on nonperforming
assets as of December 31, 1997 and 1996.



						1997          1996
					      ________      ________
					      (dollars in thousands)
Nonaccrual loans by type
      Real estate                               $  23          $ 157
      Installment                                   6              2
      Commercial and all other loan                 0             75
						_____          _____
	 Total nonaccrual loans                    29            234
Loans past due 90 days or more                    243            383
						_____          _____
	 Total nonperforming loans                272            617
 
Other real estate                                  74             79
						_____          _____
	 Total nonperforming assets             $ 346          $ 696
						=====          =====
 
Nonperforming loans as a
  percent of loans, net of
  unearned interest and loans
  held for sale                                 0.25%         0.64% 
						=====         =====



	The allowance for loan losses was $677 thousand at December 31,
1997, compared to $623 thousand at December 31, 1996.  The ratio
of the allowance for loan losses to loans, net of unearned
income and loans held for sale remained stable at .63% at
December 31, 1997, as compared to .65% at December 31, 1996. 
Approximately half of the loan portfolio is invested in 1-4
family residential mortgage loans.  A smaller portion of the
allowance is allocated to these loans due to their generally
higher credit quality.  Management regularly reviews the level
of the allowance for loan losses and is of the opinion that it
is adequate at December 31, 1997.  Activity in the allowance for
loan losses for the period ended December 31, 1997 and 1996 is
presented in Note E to the financial statements.

<PAGE>

	The allocation of the allowance for loan losses between 1-4
family residential first mortgage loans and other loans, net of
unearned interest and loans held for sale, as of December 31,
1997 and 1996 is presented below.

						 1997           1996
					     ____________    ____________

1-4 Family Residential 1st Mortgage Loans
      Volume                                 $ 52,594,153    $ 49,686,763
      Allocated reserve                           144,461         175,628
      Reserves as a percent of volume                0.27%           0.35%
 
Other Loans
      Volume                                 $ 54,238,829    $ 46,258,391
      Allocated reserve                           532,284         447,347
      Reserves as a percent of volume                0.98%           0.97%
 
Total Loans
      Volume                                 $106,832,982    $ 95,945,154
      Allocated reserve                           676,745         622,975
      Reserves as a percent of volume                0.63%           0.65%

      
  
	Other real estate remained stable at $74 thousand at December
31 1997, compared to $79 thousand at December 31, 1996.  

	Premises and equipment increased by $654 thousand in 1997
pursuant to a capital expenditure plan to upgrade and replace
existing communications, data and check processing systems. 
Major components of the capital plan include replacement of the
Bank's core accounting hardware and software, acquisition of a
new check processing system with imaging capabilities, and
upgrades or replacement of ancillary systems.  Check imaging
technology will allow bank customers to view check images daily
on the Bank's electronic banking system, as well as provide
operating efficiencies to support future growth.  

	Management determines the classification of its investment
securities at the time of acquisition.  Securities that are
deemed to be held-to-maturity are accounted for by the amortized
cost method while securities that are purchased as
available-for-sale are accounted for at fair value. Securities
held-to-maturity decreased $4.7 million to $38.7 million at
December 31, 1997, compared to $43.4 million at December 31,
1996.  However the bank purchased available-for-sale securities
with a market value at December 31, 1997, of $4.0 million.  Net
unrealized gains after tax effecting the available-for-sale
securities amounted to $39 thousand.  Equity securities remained
stable at $1.2 million at December 31, 1997.

	The Company's cash and cash equivalents ended the year at $5.9
million, an increase of $824 thousand over 1996.  Due to the
$11.1 million increase in loans, investing activities used $10.2
million.  The increase in investing activities was provided for
by $8.4 million in financing activities, most of which came from
an increase in demand deposits along with operating activities
providing $2.6 million. 

	Total deposits, used to finance additional loan growth,
increased $6.2 million to $132.6 million at December 31, 1997.  

<PAGE>


	Net-interest income benefited from changes in the Company's
sources and uses of funds, with an increase in loans offset by a
decrease in investment securities.  A further analysis is
reflected in the table below.

<TABLE>
<CAPTION>


					  Average Balances      Percent of Total
					  ________________      ________________
					   1997      1996         1997    1996
					  _______  _______      _______  _______
						   (dollars in thousands)
<S>                                       <C>      <C>          <C>      <C>
Funding Uses
      Loans, less unearned income         $101,249  $94,247       64.6%    61.6%
      Investments                           44,274   47,618       28.2%    31.1%
      Federal funds sold                       920    1,277        0.6%     0.8%
      Other                                 10,290    9,868        6.6%     6.5%
					  ________ ________      ______   ______
	  Total                           $156,733 $153,010      100.0%   100.0%
					  ======== ========      ======   ======
 
 
Funding Sources
      Non-interest bearing deposi         $ 16,726 $ 15,885        10.7%    10.4%
      Interest bearing deposits            112,444  112,415        71.7%    73.4%
      Short-term borrowings                  4,247    3,352         2.7%     2.2%
      Other                                  5,774    5,147         3.7%     3.4%
      Equity                                17,542   16,211        11.2%    10.6%
					  ________ ________       ______   ______
	  Total                           $156,733 $153,010       100.0%   100.0%
					  ======== ========       ======   ======

</TABLE>


	Liquidity.  Principal sources of liquidity for the Company are
asset cash flows and the ability to borrow against investment
securities and loans.  Principal and interest cash flows from
investment securities exceeded $14 million, or 9% of average
assets, in 1997.  The portfolio primarily includes investments
in obligations of the U.S. Treasury, government agency
obligations and mortgage-backed securities.  Management of the
Company anticipates that future capital expenditure requirements
will be funded with internally generated cash flows.

	Asset liquidity is provided by scheduled maturities within the
loan portfolio, although the probability of conversion is not as
certain as with investment securities.  At the end of 1997, over
$19.9 million, or 18.8% of the loan portfolio, was scheduled to
mature within one year.

	Liability liquidity is provided by sizable core deposits and
other sources of funds generated from the normal customer base. 
Substantially all the funds utilized by the Company are
generated from the normal customer base.  Brokered deposits are
not solicited; however, national market deposits have been
utilized from time to time to meet funding needs.

<PAGE>

	In addition to the liquidity provided by the balance sheet, the
Company maintains a capacity to borrow additional funds when the
need arises through federal funds purchased lines with
correspondent banks and broker repurchase agreements. 
Additional borrowing capacity is available on 1-4 family
residential first mortgage loans through the Federal Home Loan Bank.

	Interest Rate Risk Management. The primary assets of banks are
portfolios of investment securities and loans, while liabilities
are primarily composed of interest bearing deposits and borrowed
funds.  Assets and liabilities have varying maturities, and the
associated rates may be fixed or variable.  Asset/liability
management techniques are used to maintain what are believed to
be appropriate levels and relationships between rate-sensitive
assets and liabilities.  They represent the efforts to maximize
overall returns and to minimize the risk of loss associated with
significant, often unforseen, shifts in interest rates.
	
	Management utilizes computerized interest rate simulation
analysis as its primary measure of interest rate sensitivity. 
Management's analyses indicate that the Company is liability
sensitive within two years and asset sensitive thereafter.  A
liability sensitive company will generally benefit from a
falling interest rate environment as the cost of interest
bearing liabilities falls faster than the yields on interest
earning assets, thus creating a widening of the net interest
margin.  Conversely, an asset sensitive company will generally
benefit from a rising interest rate environment as the yields on
interest earning assets rise faster than the costs on interest
bearing liabilities.

	A traditional measure of interest rate sensitivity is the
difference between the balances of assets and liabilities in the
Company's current portfolio that are subject to repricing at
various time horizons.  These differences are known as interest
sensitivity gaps:  Immediate to 3 months, 4 to 12 months, 1 to 3
years, 3 to 5  years, over 5 years and on a cumulative basis. 
The Company's interest sensitivity analysis as of December 31,
1997 is shown in the table below.

<TABLE>
<CAPTION>

					       (dollars in thousands)
 
				    Immediate
				      to 3        4-12       1 to 3      3 to 5      Over 5
				     Months      Months       Years       Years       Years      Totals
				    ________     _______     _______     _______    ________    ________
<S>                                    <C>             <C>            <C>            <C>           <C>
Interest Sensitive Assets            $29,624     $34,801     $45,405     $20,503     $20,417    $150,750
Interest Sensitive Liabilit           35,561      44,159      11,658       7,559      42,038    $140,975
				    ________     _______     _______     _______    ________    ________
Interest Sensitivity Gaps            ($5,937)    ($9,358)    $33,747     $12,944    ($21,621)     $9,775
				    ========     =======     =======     =======    ========    ========
Cumulative ratio of interest
      sensitive assets to interest
      sensitive liabilities             0.83        0.81        1.20        1.32        1.07
				    ========     =======     =======     =======    ========



</TABLE>

	Changes in the mix of earning assets or supporting liabilities
can either increase or decrease the net interest margin without
affecting interest rate sensitivity.  In addition, the interest
rate spread between an asset and its supporting liability can
vary significantly while the timing of repricing for both the
asset and the liability remains the same, thus impacting net
interest income.  Varying interest rate environments can create
unexpected changes in prepayment levels of assets and
liabilities which are not reflected in the above interest
sensitivity analysis report.  These prepayments may have
significant effects on the Company's net interest margin. 
Because of these factors, the interest sensitivity analysis
contained in the above table does not provide a complete
assessment of the Company's exposure to changes in interest
rates.

<PAGE> 

	Management also evaluates the condition of the economy, the
pattern of market interest rates and other economic data in an
attempt to determine the appropriate mix and repricing
characteristics of assets and liabilities required to produce an
optimal net interest margin and thus maximize income.

	In addition to the ongoing monitoring of its interest-sensitive
assets and liabilities, the Company from time to time utilizes
interest rate swaps to augment the management of its interest
rate sensitivity.  The interest rate risk factor in these
contracts is considered in the overall interest income and
interest rate risk management strategies.  The income or expense
associated with interest rate swaps are reflected as adjustments
to interest income or expense.  At December 31, 1997, there were
no swap contracts outstanding.
      
	Capital and Dividends.  Stockholders' equity increased by 8.8%
to $18.0 million at December 31, 1997, compared to $16.5 million
at the end of 1996.  The ratio of stockholder's equity to assets
increased to 11.09% at December 31, 1997, compared to 10.92% at
the end of 1996.  The Company paid dividends of $.56 per share
in 1997 compared to $.50 in 1996.

	The Company's wholly-owned subsidiary, Britton and Koontz First
National Bank, maintained a Tier 1 capital to risk weighted
assets ratio at December 31, 1997, of 17.82%, a total capital to
risk weighted assets ratio of 18.52% and a leverage ratio of
10.82%. These levels substantially exceed the minimum
requirements of the regulatory agencies of 4.00%, 8.00% and
3.00%, respectively, and place the Company in the
"well-capitalized" category under applicable regulatory
guidelines.



<PAGE>


BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
CORPORATE INFORMATION


Annual Meeting/Principal Office:
	3:30 p.m., Tuesday, March 24, 1998
	Britton & Koontz First National Bank
	500 Main Street
	Natchez, Mississippi 39120

Transfer Agent and Registrar:
	American Stock Transfer & Trust Company
	40 Wall Street
	New York, New York 10005
	718-921-8200

Independent Auditors:
	May & Company
	110 Monument Place
	P. O. Box 821568
	Vicksburg, Mississippi 39182

For Additional Information Contact:
	Bazile R. Lanneau, Jr.
	Chief Financial Officer
	601-445-5576
	e-mail:  [email protected]
	web site:  www.bkbank.com


For copies of the Annual Report on Form 10-K or Quarterly Reports on Form 
10-Q filed with the Securities and Exchange Commission, Contact:
	Bazile R. Lanneau, Jr.
	Chief Financial Officer
	500 Main Street
	P. O. Box 1407
	Natchez, Mississippi 39121
	601-445-5576
	e-mail: [email protected]

Questions regarding stock holdings, certificates, replacement, dividends, and 
address changes should be addressed to:
	American Stock Transfer & Trust Company
	40 Wall Street
	New York, New York  10005
	718-921-8200

<PAGE>



BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
DIRECTORS AND EXECUTIVE OFFICERS


W. W. Allen, Jr.
President
Allen Petroleum Services, Inc.

Craig A. Bradford, D.M.D.
Pediatric Dentist

James J. Cole
Executive Vice-President
Britton & Koontz First National Bank

Wilton R. Dale
Petroleum Geologist
Co-Owner, Dale Exploration Company

W. J. Feltus III
President
Feltus Brothers, Ltd.
Chairman
Britton & Koontz Capital Corporation and
Britton & Koontz First National Bank

A. J. Ferguson
Consulting Geologist
Owner, Mini-Storage Rentals

C. H. Kaiser, Jr.
Partner
Jordan, Kaiser & Sessions, Engineering
Vice-Chairman
Britton & Koontz Capital Corporation and
Britton & Koontz First National Bank

Donald E. Killelea, M.D.
Pediatrician - retired

Bazile R. Lanneau
Life Insurance

Bazile R. Lanneau, Jr.
Vice-President, Assistant Secretary,
Treasurer & Chief Financial Officer
Britton & Koontz Capital Corporation and
Executive Vice-President & Trust Officer
Britton & Koontz First National Bank

Albert W. Metcalfe
President
Jordan Auto Company, Inc.
Secretary
Britton & Koontz Capital Corporation and
Britton & Koontz First National Bank

W. Page Ogden
President & Chief Executive Officer
Britton & Koontz Capital Corporation and
Britton & Koontz First National Bank

Bethany L. Overton
President
Lambdin-Bisland Realty, Co.

Robert R. Punches
Partner
Gwin, Lewis & Punches, Attorneys


<PAGE>



BRITTON & KOONTZ CAPITAL CORPORATION AND SUBSIDIARY
OFFICERS

ADMINISTRATION

W. Page Ogden
President & Chief Executive Officer

Bazile R. Lanneau, Jr.
Executive Vice President,
Chief Financial Officer &
Trust Officer

James J. Cole
Executive Vice President

LENDING

Michael B. Ellard
Senior Vice President
Senior Lending Officer

Patricia J. Bonds
Vice President

Glynn A. Laird
Vice President

G. Mike Malone
Vice President

Barry L. Maxwell
Vice President

Eddie A. Hobson
Loan Officer

MORTGAGE LOANS

Frances B. Cothren
Vice President

Janet W. Bruce
Loan Officer

BRANCH ADMINISTRATION, HUMAN RESOURCES, MARKETING, & OPERATIONS

Rosemary I. Hall
Senior Vice President

Walter L. Reed
Senior Vice President

Curtis L. Moroney
Systems Administrator

Martha J. Seibert
Marketing Director

Dunbar B. Peale
Assistant Vice President

Barbara R. Rodriguez
Assistant Vice President,
Branch Manager

Dorothy A. Weadock
Assistant Vice President

Holly B. Sandifer
Branch Manager

R. Talmadge Anderson
Operations Officer

CONTROLLER

William M. Salters
Vice President

LOAN REVIEW AND ADMINISTRATION

Jarrett E. Nicholson
Loan Review Officer

Sandra J. Boyte
Collections

COMPLIANCE

Cliffie S. Anderson
Assistant Vice President

TRUST

Rene P. Maher
Trust Administration Officer





<PAGE>




                               EXHIBIT 21

                       SUBSIDIARIES OF THE REGISTRANT



<PAGE>



                               EXHIBIT 21

                       SUBSIDIARIES OF THE REGISTRANT 


          The following is a list of subsidiaries of the Company at
December 31, 1997 and all are included in the Company's consolidated
financial statements:

<TABLE>
<CAPTION>


                                                 Jurisdiction         Percentage of
                                                      of            Voting Securities
Subsidiary (1)(2)                                Incorporation            Owned
___________________                              _____________      _________________
<S>                                              <C>                <C>

Britton & Koontz First National Bank              Federal Law             100%





                                         NOTES


(1)      The Subsidiary is included in the consolidated financial statements. 
(2)      The Subsidiary conducts business under its own name.

</TABLE>



                               EXHIBIT 23.1

                      CONSENT OF INDEPENDENT AUDITORS



CONSENT OF INDEPENDENT AUDITORS




We consent to the incorporation by reference in this Annual Report
(Form 10-KSB) of Britton & Koontz Capital Corporation and Subsidiary
of our report dated January 14, 1998, included in the 1997 Annual Report
to Shareholders of Britton & Koontz Capital Corporation and Subsidiary.


/s/ May & Company


Vicksburg, Mississippi
March 24, 1998


<TABLE> <S> <C>

<ARTICLE> 9
<CIK> 0000707604
<NAME> BRITTON & KOONTZ CAPITAL CORP
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-31-1997
<PERIOD-END>                               DEC-31-1997
<CASH>                                         5930784
<INT-BEARING-DEPOSITS>                       112068906
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    4031005
<INVESTMENTS-CARRYING>                        38727543
<INVESTMENTS-MARKET>                          39371180
<LOANS>                                      106156237
<ALLOWANCE>                                     676745
<TOTAL-ASSETS>                               162130130
<DEPOSITS>                                   132637201
<SHORT-TERM>                                   6783977
<LIABILITIES-OTHER>                            4727208
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                       4417660
<OTHER-SE>                                    13564084
<TOTAL-LIABILITIES-AND-EQUITY>               162130130
<INTEREST-LOAN>                                8990805
<INTEREST-INVEST>                              3131318
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                              12122123
<INTEREST-DEPOSIT>                             5011690
<INTEREST-EXPENSE>                             5233672
<INTEREST-INCOME-NET>                          6888451
<LOAN-LOSSES>                                   160000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                                4565875
<INCOME-PRETAX>                                3607695
<INCOME-PRE-EXTRAORDINARY>                     2397560
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   2397560
<EPS-PRIMARY>                                      136
<EPS-DILUTED>                                      136
<YIELD-ACTUAL>                                     819
<LOANS-NON>                                      28729
<LOANS-PAST>                                    243000
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                622975
<CHARGE-OFFS>                                   133764
<RECOVERIES>                                     27534
<ALLOWANCE-CLOSE>                               676745
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>


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