TEJAS BANCSHARES INC
10-12G/A, 1998-07-14
NATIONAL COMMERCIAL BANKS
Previous: DECADE COMPANIES INCOME PROPERTIES, SC 13D/A, 1998-07-14
Next: HARISTON CORP, S-8, 1998-07-14



<PAGE>
                       U.S. SECURITIES AND EXCHANGE COMMISSION
                                   Washington, D.C.

   
                                      FORM 10/A
    

                     GENERAL FORM FOR REGISTRATION OF SECURITIES
                        PURSUANT TO SECTION 12(b) OR 12(g) OF
                         THE SECURITIES EXCHANGE ACT OF 1934


                                TEJAS BANCSHARES, INC.                    
                ------------------------------------------------------
                (Exact name of registrant as specified in its charter)


               Texas                                      75-1950688     
   -------------------------------                    -------------------
   (State or other jurisdiction of                     (I.R.S. Employer  
    incorporation or organization)                    Identification No.)


905 South Fillmore, Suite 701, Amarillo, Texas               79101  
- ----------------------------------------------        -------------------
   (Address of principal executive offices)               (Zip Code)


Registrant's telephone number, including area code:     (806) 373-7900 
                                                      -------------------


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


          Title of each class           Name of each exchange on which
          to be so registered           each class is to be registered


                  None                                 None            
          -------------------           -------------------------------


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


                       Common Stock, $1.00 par value per share               
                       ---------------------------------------
                                   (Title of Class)

<PAGE>

ITEM 1.   BUSINESS

GENERAL

     TEJAS BANCSHARES, INC.

     Tejas Bancshares, Inc. (the "Company") was incorporated as a Texas 
corporation on June 22, 1983, to serve as a bank holding company, as defined 
in the Bank Holding Company Act of 1956, as amended (the "BHC Act").  On 
December 31, 1983 the Company became a bank holding company through the 
acquisition of all of the issued and outstanding capital stock of Fritch 
State Bank, a Texas banking association.  As described herein, during 1997 
Fritch State Bank relocated its main office to Amarillo, Texas, and converted 
its charter from a Texas banking association to a national banking 
association under the title "The First National Bank of Amarillo" (the 
"Bank"). 

     The Company owns all of the issued and outstanding capital stock of the 
Bank.

     As of December 31, 1997, the Company had, on a consolidated basis, total 
assets of approximately $144,740,000, total deposits of approximately 
$106,255,000, total loans of approximately $117,102,000 (net of unearned 
discount and allowance for loan losses), and total stockholders' equity of 
approximately $37,853,000.

     The Company does not, as an entity, engage in separate business 
activities of a material nature apart from the activities it performs for the 
Bank. The primary activities of the Company are to provide assistance in the 
management and coordination of its Bank's financial resources and to provide 
capital, business development, long-range planning, and public relations 
services for the Bank.  The Bank operates under the day-to-day management of 
its own officers and the Bank Board formulates its own policies with respect 
to banking and business matters.

     The Company's primary source of revenue is dividends from the Bank.  Any 
future dividend payments by the Bank will be determined by the Bank based on 
its financial condition and such dividends may only be declared and paid in 
compliance with applicable law and regulatory guidelines.

     As a bank holding company, the Company is subject to regulation by the 
Board of Governors of the Federal Reserve System (the "Federal Reserve") in 
accordance with the requirements set forth in the BHC Act and by the rules 
and regulations promulgated thereunder by the Federal Reserve.

     THE FIRST NATIONAL BANK OF AMARILLO

     The Bank is a national banking association with its main office in 
Amarillo, Texas.  The Bank opened for business on April 10, 1965 as a Texas 
banking association and converted to a national banking association effective 
June 30, 1997.  As a national banking association, the Bank is subject to 
regulation by the Comptroller of the Currency (the "Comptroller") in 
accordance with the requirements set forth in the National Bank Act and the 
rules and regulations promulgated thereunder by the Comptroller.  As of 
December 31, 1997, the Bank had total assets of approximately $143,981,000, 
total deposits of approximately $107,139,000, total loans of approximately


                                       2

<PAGE>

$117,102,000 (net of unearned discount and allowance for loan losses), and 
total stockholders' equity of approximately $36,373,000.

     The Bank provides a full range of banking services to business, 
industry, public and governmental organizations and individuals located in 
Amarillo, Dalhart and Fritch, Texas.  The Bank provides its customers with a 
variety of commercial banking services.  For businesses, the Bank offers 
checking facilities, certificates of deposit, short-term loans for working 
capital purposes, term loans for fixed assets and expansion needs and other 
commercial loans suitable to the needs of its business customers.  When the 
borrowing needs of a customer exceed the Bank's lending limit, the Bank 
participates with other banks in making the loan.  Similarly, the Bank 
provides other services for its customers through its correspondent and other 
relationships with other financial institutions.

     The individual services provided by the Bank include checking accounts, 
savings accounts, certificates of deposit, Money Market Deposit accounts, NOW 
accounts, IRA and qualified retirement plans, safe deposit facilities and 
personal loan programs, including home improvement loans, short-term mortgage 
loans and installment loans for the purchase of automobiles and other 
consumer goods.  The Bank also provides cashier's checks, travelers' checks, 
money orders, wire transfers, and bank-by-mail services.  The Bank does not 
presently offer trust services.

     CHANGE IN CONTROL OF THE COMPANY AND THE BANK

   
     Effective May 23, 1997, Mr. Donald E. Powell, the Company's and the 
Bank's President and Chief Executive Officer, acquired control of all of the 
outstanding stock of the Company (the "Acquisition").  Mr. Powell's 
acquisition of control of the Company was accomplished pursuant to the terms 
of a Stock Purchase Agreement by and among Mr. Powell, the Company and all of 
the shareholders of the Company.
    

     The Stock Purchase Agreement provided that the Company would repurchase 
approximately 73% of its outstanding common stock from existing shareholders 
and that Mr. Powell would acquire the remaining shares from one or more 
shareholders.  The aggregate purchase price for such shares to be received by 
all of the shareholders of the Company was $2,163,697.45, and was determined 
through arms'-length negotiations among the shareholders of the Company, the 
Company and Mr. Powell.  The Stock Purchase Agreement contemplated that 
certain non-performing loan assets on the books of the Bank would be 
transferred out of the Bank for the benefit of the Company's then-current 
shareholders. Immediately prior to the closing of the Acquisition, not all 
such non-performing loan assets had been transferred to the shareholders and 
remained on the Bank's books.  Accordingly, the aggregate purchase price for 
the stock of the Company was adjusted downward, and Mr. Powell and the 
Company on behalf of its shareholders entered into an agreement pursuant to 
which any net recoveries on such non-performing assets received after the 
effective date of the Acquisition would be subsequently transferred to the 
Company's shareholders on a pro rata basis according to such shareholder's 
respective ownership interest in the Company on the closing date of the 
Acquisition.  The aggregate value of such non-performing loan assets was 
approximately $79,000 as of May 23, 1997, the effective date of the 
Acquisition.

     Immediately prior to consummation of the transaction, the Company had 
9,195 shares of common stock, par value $10.00 per share, issued and 
outstanding and owned by approximately 21


                                      3 

<PAGE>

shareholders of the Company.  Pursuant to the Stock Purchase Agreement, the 
Company repurchased 6,695 shares of the common stock for $1,575,416.47, which 
shares were subsequently canceled, thereby reducing the number of outstanding 
shares of the Company to 2,500.  Simultaneously, Mr. Powell acquired the 
remaining 2,500 shares of the Company's outstanding shares of common stock 
for $588,280.98 from a single shareholder of the Company.  As a result of 
these simultaneous transactions, referred to herein as the "Acquisition," Mr. 
Powell's resulting ownership of 2,500 shares constituted ownership of all of 
the outstanding shares of the Company.

     The purchase price for the 6,695 shares repurchased by the Company, 
$1,575,416.47 in the aggregate, was funded from (i) the proceeds of a 
$1,000,000 loan to the Company by Mr. Powell, and (ii) a dividend paid to the 
Company by the Bank.  The loan to the Company from Mr. Powell, which, 
pursuant to the terms of a promissory note given by the Company to Mr. 
Powell, was to be repaid over a 10-year period, was secured by a pledge of 
all of the capital stock of the Bank owned by the Company.  The loan was 
repaid in full on September 2, 1997.

     Prior to acquiring a controlling interest in the Company, and an 
indirect controlling interest in the Bank, Mr. Powell applied for, and 
received regulatory approval of the Acquisition from the Federal Reserve Bank 
of Dallas and the Texas Department of Banking.

     Following completion of Mr. Powell's acquisition of all of the 
outstanding stock of the Company, and in anticipation of intrastate public 
offering of the Company's common stock, the Articles of Incorporation of the 
Company were amended to (i) increase the authorized shares of common stock of 
the Company from 10,000 shares to 20,000,000 shares, (ii) reduce the par 
value of the common stock of the Company from $10.00 per share to $1.00 per 
share, (iii) eliminate the preemptive rights of the shareholders of the 
Company, and (iv) generally update the indemnification provisions presently 
contained within the Company's organizational documents.  As Mr. Powell was 
the Company's sole shareholder following consummation of the Acquisition, 
such amendments were approved by unanimous written consent following adoption 
by the Company's Board of Directors.

     In addition, on July 2, 1997, the Company effected a 77.4372-for-1 stock 
dividend to all shareholders of record on June 30, 1997 (the "Stock 
Dividend"). As a result of this stock dividend, Mr. Powell's 2,500 shares 
were converted into 196,093 shares of the Company's common stock, 
representing all of the current outstanding shares.  The purpose and effect 
of the Stock Dividend was to preserve Mr. Powell's investment in the Company 
($588,280.98) in relation to the price of the shares offered to the public at 
$3.00 per share.  Mr. Powell's original $588,280.98 investment in the Company 
is the economic equivalent of having purchased 196,093 shares (excluding a 
fractional share interest) at $3.00 per share (196,093 shares x $3.00 = 
$588.279).  The conversion of Mr. Powell's 2,500 shares into 196,093 shares 
was accomplished by declaring a dividend of 77.4372 shares for each share of 
Common Stock outstanding (2,500 shares outstanding + (77.4372 x 2,500 shares) 
= 196,093).  Following the Stock Dividend, Mr. Powell's cost basis in such 
stock equaled $3.00 per share, which is equivalent to the price of the Common 
Stock offered in the public offering. Additional information regarding the 
public offering is set forth in Item 10 to the Registration Statement on 
Form 10.

                                       4

<PAGE>

   
     CHANGE IN MANAGEMENT AND COMPETITIVE FOCUS. 
    
   
     Prior to the Acquisition, Mr. Powell served as the President, Chief
Executive Officer and Chairman of the Board of Directors of Boatmen's First
National Bank of Amarillo, Amarillo, Texas.  Boatmen's First National Bank of
Amarillo, formerly known as The First National Bank of Amarillo prior to being
acquired by Boatmen's Bancshares, Inc., St. Louis, Missouri in 1994, had an
established correspondent banking relationship with the Bank.  Accordingly,
because of this relationship, Mr. Powell had developed contacts with former
management of the Bank and the Company.  In late August 1996, NationsBank
Corporation, Charlotte, North Carolina, and Boatmen's Bancshares, Inc. announced
that they had entered into a definitive agreement pursuant to which NationsBank
would acquire Boatmen's Bancshares, Inc.  As a result thereof, NationsBank was
indirectly acquiring Boatmen's First National Bank of Amarillo.  NationsBank's
acquisition of the Boatmen's organization was subsequently completed in late
January 1997.
    
   
     Although Mr. Powell retained his position as an executive officer and
Chairman of the Board of Boatmen's First National Bank of Amarillo following
completion of the NationsBank transaction in January 1997, Mr. Powell
voluntarily resigned from the Boatmen's organization effective February 5, 1997
to pursue other lifelong pursuits, including the operation of a truly
"community-owned" financial institution.  An initial step in fulfilling this
pursuit resulted in the acquisition of control of the Company and indirect
acquisition of control of the Bank.
    
   
     Immediately following completion of the Acquisition, Mr. Powell became the
President and Chief Executive Officer of the Company.  The Company's former
President and Chief Executive Officer of the Company continued to be employed by
the Bank following the Acquisition and currently serves as the manager of one of
the branches of the Bank. In addition, immediately following the Acquisition,
Mr. Powell, as the sole shareholder of the Company, reconstituted the board of
directors of the Company with five individuals, each of whom, including Mr.
Powell, previously served as a member of the board of directors of Boatmen's
First National Bank of Amarillo, Mr. Powell's former employer.  Information
regarding the current executive officer and directors of the Company is set
forth in Item 5 to this Registration Statement on Form 10.  In addition,
following the Acquisition, the executive officers and members of the board of
directors of the Bank were reconstituted in similar fashion.
    
   
     In addition to the management changes noted above, following the
Acquisition, management of the Bank took steps to (1) relocate the main office
of the Bank from Fritch, Texas, to Amarillo, Texas, retaining the Fritch
location as a full-service branch of the Bank, (2) convert the Bank from a Texas
banking association to a national banking association chartered by the
Comptroller, and (3) change the name of the Bank from "Fritch State Bank" to
"The First National Bank of Amarillo".  These transactions, the net result of
which was to re-introduce "The First National Bank of Amarillo" to the community
of Amarillo, Texas, were completed on or about June 30, 1997.  In addition, the
Bank sought approval to establish two (2) de novo full-service branches in
Amarillo, Texas, and an additional full-service branch in Dalhart, Texas.  The
Dalhart branch, which was previously operated by the Bank as a loan production
office, opened on October 15, 1997.  The two Amarillo branch locations opened on
January 29, 1998 and February 12, 1998, respectively.
    


                                      5

<PAGE>

   
     To support this physical expansion and growth in market presence, the Bank
hired approximately 45 additional employees between June 30, 1997 and March 31,
1998, bringing the current number of full-time equivalent employees to
approximately 54.  Additional information regarding the increase in non-interest
expense of the Company associated with the larger employee base is provided at
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION -- Other Operating Income and Expense."  Many of these persons
previously worked for Mr. Powell at The First National Bank of Amarillo or
Boatmen's First National Bank of Amarillo following the acquisition by Boatmen's
in 1994 and have significant banking experience in the Amarillo banking market.
    
   
     In addition to increasing its physical presence in the Panhandle, the Bank
sought to increase its loan portfolio by enhancing existing customer relations,
aggressively advertising the "return" of The First National Bank of Amarillo,
and offering an expanded array of loan products, including agricultural loans. 
See "Business - Lending Activities" for additional information regarding the
Bank's loan products.
    
   
     Following completion of the Acquisition, and in anticipation of this
significant growth and physical expansion of the Company and the Bank, the
Company took steps to raise approximately $40 million in additional capital in a
community offering principally to residents in the Panhandle of Texas.  The
intrastate offering to bona fide residents of the State of Texas was concluded
on August 31, 1997 with the offering being completely subscribed.  Approximately
$37.4 million of this newly raised capital was contributed by the Company to the
Bank to support loan and deposit growth, a larger lending limit and to maintain
a capital base at a level that management of the Bank deemed sufficient to
maintain satisfactory capital ratios.  Additional information regarding this
capital offering is set forth in Item 10 to this Registration Statement on Form
10.
    
   
     A number of key factors which have been primarily attributable to the
recent and significant growth of the Company and the Bank following the
Acquisition include (1) the appointment of an experienced and knowledgeable
Board of Directors of the Company and the Bank, (2) the hiring of an experienced
management team and seasoned group of Bank employees, (3) formulation and
implementation of an aggressive business plan to be an active lending
institution and to penetrate key markets in the Texas Panhandle using, at least
initially, existing customer contacts and contacts known to the new management
team, and (4) a strong local economy.  In addition, as the business of banking
is highly personalized, particularly in the markets served by the Bank, the Bank
attributes a great deal of its recent success to the efforts of the Bank's
enhanced staff who provide personalized banking services to the Bank's customers
and the aggressive advertising such highly personalized service to the Bank's
target market.  One of the Bank's goals is to be the premier financial
institution in the Panhandle of Texas recognized for customer service, and the
delivery of personalized service has become one of the most recognizable
features of the Bank during the period following the Acquisition.  In addition,
the Bank enjoys a unique position as one of the few locally-owned and operated
national banks in Amarillo, Texas.  Accordingly, management attributes a portion
of its recent success on the Bank's ability to capitalize on the customer
disruption, dissatisfaction, and turnover which it believes has resulted from
the acquisition by out-of-state holding companies of a number of community banks
located in and around the Panhandle of Texas, including Amarillo, Texas.
    


                                      6

<PAGE>

   
     To some degree, banks and other financial institutions compete on the basis
of rates and service.  While the Bank seeks to remain competitive with the
interest rates it charges on loans and offers on deposits, the Bank believes
that its recent success has been and will continue to be dependent on its
emphasis to community banking, customer service and personal relationships.
    

COMPETITION

     The banking business in the Bank's trade area, which includes Amarillo, 
Dalhart and Fritch, Texas, and surrounding areas within the Panhandle of 
Texas, has become increasingly competitive over the past several years and 
the level of competition facing the Company and the Bank may increase 
further.  The Company and the Bank experience competition in both lending and 
attracting funds from other banks and non-bank financial institutions located 
in their market area. Non-bank competitors with respect to deposits and 
deposit-type accounts include savings and loan associations, credit unions, 
securities firms, money market funds, life insurance companies and the mutual 
funds industry.  With respect to loans, the Bank encounters competition from 
other banks, savings and loan associations, finance companies, insurance 
companies, small loan and credit card companies, credit unions, pension 
trusts and securities firms.

     Recent legislation, court decisions and administrative actions have 
expanded the areas of business activities in which bank and non-bank 
financial institutions may engage.  To the extent that such activities are 
engaged in by others, the level of competition for the Company and the Bank 
is expected to increase.  Some competitors are not subject to the same degree 
of regulation and supervision as the Company and the Bank.

     Many of the banks and other financial institutions with which the 
Company and Bank compete have capital resources and legal loan limits 
substantially in excess of those maintained by the Company and Bank.  Such 
institutions can perform certain functions for their customers, including 
trust, securities brokerage and international banking services, which the 
Company and Bank presently do not offer directly.  Although the Company may 
offer these services through correspondent banks, the inability to provide 
such services directly may be a competitive disadvantage.

     The Company considers its principal competition in the commercial 
banking business to be the other full service banks located in its primary 
market areas. The products and services offered by the Company and its target 
market are most similar to those of area banks and, to some extent, savings 
associations.

     The Bank seeks to provide a high level of personalized banking service 
to professionals and owner-operated businesses, emphasizing quick and 
flexible responses to customer demands.  The Bank relies heavily on the 
efforts of its officers, directors and existing shareholders for the 
solicitation and referral of potential customers, and expects this to 
continue for the foreseeable future.

   
LENDING ACTIVITIES
    
   
     With its new management team in place, one of the Bank's main objectives is
to seek attractive lending opportunities in its service area.  Accordingly, in
addition to offering a broad range of deposit services and products typically
available from most banks and savings associations, the 


                                      7

<PAGE>

Bank now offers a full range of retail and commercial credit services 
designed to meet the borrowing needs of small- and medium-sized businesses 
and customers located within the Bank's service area.  Such loan products 
include commercial loans (such as lines of credit, term loans, refinancings, 
etc.), personal lines of credit, direct installment consumer loans, 
residential mortgage loans, construction loans, and letters of credit.  
Substantially all of the Bank's loans are made to borrowers located within 
the Bank's service area, which includes the Panhandle of Texas. Occasionally, 
however, the Bank may make loans in outside such market area and in 
surrounding states. 
    
   
     The Bank conducts its lending activities pursuant to the loan policy
adopted by the Bank's Board of Directors.  See "BUSINESS -- Loan Policies and
Underwriting Practices" for a discussion of the Bank's loan policy. 
Substantially all of the loans in the Bank's portfolio have been originated by
the Bank. The Bank has no foreign loans or highly leveraged transaction loans in
its portfolio.
    
   
     LOAN PORTFOLIO.
    
   
     For purposes of this discussion, the Bank's loans are divided into four
categories: commercial loans, agriculture loans, real estate loans, and loans to
individuals, each of which is discussed below.
    
   
     COMMERCIAL LOANS.  The Bank's commercial loans are diversified to meet most
business needs.  The commercial loans offered by the Bank include (i) commercial
real estate loans (discussed herein), (ii) short-term working capital and other
commercial loans, and (iii) construction loans (discussed herein).  Credit
analysis of a commercial loan application involves a review of a number of
related factors including collateral, the type of loan, loan maturity, terms and
conditions and various loan to value ratios as they relate to the Bank's loan
policy.  The Bank typically requires commercial borrowers to submit financial
statements at least annually.  The Bank requires appraisals or evaluations in
connection with loans secured by real estate.  Such appraisals or evaluations
are obtained prior to the time funds are advanced.  The Bank also often requires
personal guarantees from principals involved with closely-held corporate
borrowers.  Terms are generally granted commensurate with the useful life of the
collateral offered.
    
   
     AGRICULTURE LOANS.  Agricultural loans include loans to cattle feeding 
operations, cattle producers, farmers and ranchers and other 
agricultural-related borrowers.  These loans are generally subject to the 
credit analysis, financial statement and collateral requirements as mentioned 
above under the discussion of commercial loans.
    
   
     REAL ESTATE LOANS.  Real estate loans are generally divided into three 
categories: residential mortgage lending, construction loans and commercial 
real estate loans, each of which is discussed in greater detail below.
    
   
     RESIDENTIAL MORTGAGE LOANS.  The Bank's renewed interest in providing
residential mortgage loans was fueled by the following factors: (i) the
commitment of the Bank's new management team to engage in more traditional lines
of banking by providing this product, (ii) a strong real estate market and (iii)
low interest rates.  Residential loan originations are generated by the Bank's
in-house originations staff, marketing efforts, present customers, walk-in
customers and referrals from real 


                                     8

<PAGE>

estate agents, mortgage brokers and builders. The Bank focuses its lending 
efforts primarily on the origination of loans secured by first mortgages on 
owner-occupied, 1-4 family residences. Substantially all of the Bank's 1-4 
family residential mortgage originations are secured by properties located in 
and around Amarillo, Texas.  The Bank does not purchase residential mortgage 
loans, but may sell loans it originates on the secondary market. 
    
   
     Residential mortgage products include conventional, fixed-rate loans with
terms that vary from a 15-year balloon to a 30-year fully amortized loan.  The
Bank generally requires that loans secured by first mortgages on real estate
have loan to value ratios within specified limits, ranging from 60% for loans
secured by raw land to 95% for improved property.
    
   
     The Bank reviews information concerning the income, financial condition,
employment and credit history when evaluating the creditworthiness of an
applicant.
    
   
     CONSTRUCTION LOANS.  The Bank's emphasis for construction loans is directed
toward properties that will be owner occupied.  Occasionally, construction loans
for projects built on speculation are financed, but these typically have
substantial secondary sources of repayment.  The Bank's construction loans are
secured by property located primarily in the Bank's market area and generally
have variable interest rates during the construction period.  Construction loans
to individuals are typically made in connection with the granting of permanent
financing on the property.  In determining whether to originate commercial real
estate loans, the Bank generally considers such factors as the financial
condition of the borrower and the debt service coverage of the borrower.
    
   
     COMMERCIAL REAL ESTATE LOANS.  Commercial real estate loans are used to
provide permanent financing for commercial and retail and office buildings,
warehouse facilities, churches and multiple-family buildings.  The majority of
these loans are collateralized by owner occupied properties.  Commercial loans
typically entail a thorough analysis of the financial condition of the borrower,
the borrower's industry, debt service coverage of the borrower, and current and
projected economic conditions.  Commercial real estate loans are made at both
fixed and adjustable interest rates for terms generally up to 15 years.
    
   
     LOANS TO INDIVIDUALS.  The Bank is becoming a major consumer lender in its
service area.  Loans to individuals include personal loans and consumer loans,
which may be secured or unsecured depending on the credit quality and purpose of
the loan.  The Bank requires loan applications and/or personal financial
statements from its personal borrowers on loans that the Bank originates.  Loan
officers complete a debt to income analysis that should meet established
standards of Bank's lending policy.  Consumer loan terms vary according to the
type and value of collateral, length of contract and creditworthiness of the
borrower.  The underwriting standards employed by the Bank for consumer loans
include an application, a determination of the applicant's payment history on
other debts, with greatest weight being given to payment history with the Bank,
and an assessment of the borrower's ability to meet existing obligations and
payments on the proposed loan.  Although creditworthiness of the applicant is a
primary consideration, the underwriting process also includes a comparison of
the value of the collateral, if any, in relation to the proposed amount of the
loan.  See "BUSINESS -- Loan Policies and Underwriting Practices."
    


                                      9

<PAGE>

   
     Additional information regarding the various components of the Bank's loan
portfolio is provided under the caption "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- Loan Portfolio."
    

   
     RISK ELEMENTS.
    
   
     The risk elements in the Company's loan portfolio are similar to those in
other comparable commercial banks.  Risk elements related to loan categories are
as follows:
    
   
     COMMERCIAL LOANS.  Commercial loans include a variety of loans  to
commercial entities, including loans to finance accounts receivable, inventories
and other business activities.  Risk of nonperformance on these loans include
the risk the borrower's cash flow will be insufficient to service the debt and
the risk that collateral will not be sufficient.  Certain loans to qualified
borrowers may be unsecured.  Risk of nonperformance on these loans include the
risk that the borrower's cash flow will be insufficient to service the debt and
the risk that there is no or inadequate collateral.
    
   
     AGRICULTURAL LOANS.  These loans, in addition to risks similar to other
commercial loans as described above, may be susceptible to commodity market risk
and weather.
    
   
     REAL ESTATE LOANS.   Real estate loans represent the Bank's second greatest
concentration of loans, representing approximately 29% of the portfolio at
December 31, 1997.  However, the amount of risk associated with this group of
loans is mitigated in part due to the type of loans involved.  At December 31,
1997, the vast majority of the Bank's real estate loans were collateralized by
properties located in and around Amarillo, Texas, many of which are owner
occupied.  Historically, the amount of losses suffered on owner occupied
properties has been small.  Due to the volume of real estate loans contained in
the Bank's portfolio which are collateralized by owner occupied properties, and
the appraisal and other real estate lending policies in place that indicate the
value of the collateral for these loans, management does not consider the
potential impact of these loans on the loan loss reserve to be excessive, even
though real estate loans constitute a significant percentage of loans
outstanding.  Management also pursues an aggressive policy of reappraisal on any
real estate loan that becomes troubled and potential exposures are recognized
and reserved for as soon as they are identified.
    
   
     Real estate properties are particularly sensitive to general economic
conditions and experience devaluation when economic factors decline. 
Accordingly, an increase in interest rates or softening of the real estate
market may have the effect of reducing demand for this product.
    
   
     INSTALLMENT LOANS.  Risk of nonperformance on these loans include the 
risk the borrower's cash flow will be insufficient to service the debt and 
the risk that collateral will not be sufficient.  Currently, the economy in 
the Bank's service area appears stable.  Management is, however, cognizant of 
the nationwide increase in the personal bankruptcy rate, and management 
expects this trend may some adverse effect on the Bank's net charge-offs.  
Most of the Bank's loans to individuals are collateralized, which management 
believes will limit the exposure in this area should current bankruptcy 
trends continue.                       
    


                                       10

<PAGE>

   
LOAN POLICIES AND UNDERWRITING PRACTICES
    
   
     GENERAL.  The Bank's credit officers strive to accommodate all credit needs
of credit-worthy borrowers.  Attempts are made, within the parameters set by the
Bank's loan policy, as discussed below, to make and structure loans designed to
generate future business for the Bank.  The following is a general summary of
the underwriting practices and loan policies of the Bank:  
    
   
     LOAN POLICY.  The Bank maintains a comprehensive loan policy that
establishes guidelines with respect to all categories of lending.  In addition,
the loan policy sets forth lending authority for each credit officer to make
secured and unsecured loans in specific dollar amounts.  Generally, larger loans
must be approved by senior credit officers or the Bank's Loan Committee.
    
   
     Administration of the Bank's loan policy rests with the Bank's Loan
Committee and is administered in accordance with directives established by the
Bank's Board of Directors. The Loan Committee is comprised of four Senior Credit
Officers.  The Committee reviews policy and procedures at least annually, or
more frequently as needed, and submits recommendations relative to the loan
policy to the Bank's Chief Executive Officer for review and approval.  Ultimate
approval of the loan policy rests with the Bank's Board of Directors.
    
   
     The Bank's primary lending area includes customers principally residing in
specified counties in Texas and, to a lesser extent, in portions of the
surrounding four states of Oklahoma, Kansas, Colorado and New Mexico.
    

   
     Other principals of the Bank's loan policy are described below:
    

   
- -    The Bank will not engage in non-recourse lending unless the loan is 
     specifically approved in advance by the Loan Committee.  Non-recourse 
     lending is defined as loans without any personal liability of the 
     principals of a borrowing entity when the collateral is the only source 
     of repayment.  Although the Bank prefers to obtain guaranties of payment 
     from each principal of a closely held corporations, this is not 
     considered non-recourse lending if there is an additional source of 
     repayment other than the collateral.
    

   
- -    If an applicant or loan application reflects a potential credit weakness,
     adequate additional support, in the form of co-signers or enforceable 
     guarantees, are sought.  However, these are seldom considered the primary 
     source of repayment and are, therefore, not heavily relied on by the Bank.
    

   
- -    Credit officers are responsible for ascertaining the real market value of 
     any collateral taken on a loan.  Appraisal reports or comparable sales 
     reports are used as guidelines only, and not as an absolute measure of 
     market value.
    

   
- -    The Bank satisfies itself as to the repayment source of the borrower, 
     whether it is cash flow or liquidation of collateral associated with a 
     normal business cycle (e.g., sale of crops, cattle or inventory turnover).
    


                                     11

<PAGE>

   
     UNDERWRITING - COLLATERALIZATION.  Collateralization is generally required
on all loans originated by the Bank.  The guidelines for the maximum ratio of a
loan amount to the appraised value of collateral or to the acquisition cost is
dependent upon the type of loan.  However, collateralization may not be required
if the borrower's documented financial condition and documented cash flow
indicate sufficient liquidity to service the loan.  Collateralization usually
mirrors the purpose of the loan, i.e. real estate loans secured with the
corresponding real estate, working capital lines of credit are secured with the
current assets of the business, etc.
    
   
     UNDERWRITING - LOAN-TO-VALUE RATIOS.  Generally, a loan-to-value ratio
between 75% to 80% is considered by management of the Bank to be a safe and
prudent level in most lending circumstances.  Certain types of loans offered by
the Bank, however, have specific guidelines regarding loan-to-value ratios and
collateralization.  Some of these are discussed below.
    
   
     ENERGY LOANS - OIL & GAS.  Loans relating to energy should be
collateralized with proven producing properties having an appraised value equal
to twice the loan amount for non-amortizing revolving credit loans.
    
   
     LIVESTOCK.  General equity requirement will approximate 20%-25% of the
market value of the livestock as determined by lending personnel.
    
   
     AGRICULTURE RELATED REAL ESTATE - FARM & RANCH.  Generally, loan amounts in
this category should not exceed 75% of appraised value or cost, whichever is
less.  Loans for feedyards generally should not exceed 75% of the appraised
value of the property, or an amount equal to $50 multiplied by the cattle
capacity of the yard.  Loans with respect to other agricultural real estate
should not exceed 75% of the property's appraised value.
    
   
     RESIDENTIAL CONSTRUCTION LOANS.  Loan amounts generally should not exceed
65%-80% of appraised/evaluated value depending on whether the property is
presold or speculative.
    
   
     COMMERCIAL AND INDUSTRIAL CONSTRUCTION LOANS.  Loans in this category
should not exceed 80% of the appraised value or 80% of builder's cost, whichever
is less.
    
   
     RESIDENTIAL MORTGAGE LOANS.  Loans in this category should not exceed 95%
(for owner-occupied property) or 80% (for non-owner occupied property) of the
appraised/evaluated value or purchase price, whichever is the lesser amount.
    
   
     As of December 31, 1997, the Bank was in compliance with the regulatory and
supervisory limits associated with loan-to-value ratios of real estate loans.
    
   
     UNDERWRITING - APPRAISAL POLICY.  The determination of collateral value is
of critical importance in order to maintain the appropriate loan-to-value ratio.
The Bank's real estate appraisal policy is consistent with FIRREA, and the
Bank's appraisal practices are monitored by management to ensure compliance.
    
   
     LOAN APPROVAL.  Individual loan authorities, as set forth in the Bank's
loan policy, are established by the Bank's Board of Directors upon the
recommendation of the Bank's Chief 


                                     12

<PAGE>

Executive Officer.  In establishing individual loan authority, the experience 
level of the credit officer is taken into consideration, as well as the type 
of lending in which the credit officer is involved.  Under the Bank's current 
loan policy, the Bank's Loan Committee, which is comprised of four senior 
Credit Officers, reviews all loans.  The Board of Directors reviews on a 
monthly basis all commercial and residential loans approved by individual 
credit officers and the Bank's Loan Committee over $50,000.  All loans are 
assigned a rating based on creditworthiness and are periodically monitored 
for improvement or deterioration. 
    
   
     HIGH RISK LOANS.  By extending loans in accordance with the principals
outlined above, the Bank does not believe that it generally makes higher risk
loans.  Any loans considered high risk would not be significant at December 31,
1997.
    

SUPERVISION AND REGULATION

     Banking is a complex, highly regulated industry.  The primary goals of 
the bank regulatory scheme are to maintain a safe and sound banking system 
and to facilitate the conduct of monetary policy.  In furtherance of those 
goals, Congress has created several largely autonomous regulatory agencies 
and enacted myriad legislation that governs banks, bank holding companies and 
the banking industry.  Descriptions of and references to the statutes and 
regulations below are brief summaries thereof, do not purport to be complete. 
The descriptions are qualified in their entirety by reference to the 
specific statutes and regulations discussed.

     THE COMPANY

     As a bank holding company under the BHC Act, the Company is registered 
with and is subject to regulation by the Federal Reserve.  Among other 
things, applicable statutes and regulations require the Company to file 
annual and other reports with and furnish information to the Federal Reserve, 
which may make inspections of the Company.

     The BHC Act provides that a bank holding company must obtain the prior 
approval of the Federal Reserve for the acquisition of more than five percent 
(5%) of the voting stock or substantially all the assets of any bank or bank 
holding company.  The Company currently does not have any formal agreements or 
commitments with respect to any such transaction. However, the Company 
evaluates opportunities to invest in or acquire other banks or bank holding 
companies as such opportunities arise and may engage in one or more such 
transactions in the future.  In addition, the BHC Act restricts the extension 
of credit by the Bank to the Company.  The BHC Act also provides that, with 
certain exceptions, a bank holding company may not (i) engage in any 
activities other than those of  banking or managing or controlling banks and 
other authorized subsidiaries or (ii) own or control more than five percent 
(5%) of the voting shares of any company that is not a bank, including any 
foreign company.  A bank holding company is permitted, however, to acquire 
shares of any company, the activities of which the Federal Reserve, after due 
notice and opportunity for hearing, has determined to be so closely related 
to banking or managing or controlling banks as to be a proper incident 
thereto.  The Federal Reserve has issued regulations setting forth specific 
activities that are permissible under that exception.  The Company does not 
currently have any agreements or commitments to engage in any such nonbanking 
activities.


                                    13

<PAGE>

     In approving acquisitions by bank holding companies of banks and 
companies engaged in banking-related activities, the Federal Reserve 
considers whether the performance of any such activity by an affiliate of the 
holding company can reasonably be expected to produce benefits to the public, 
such as greater convenience, increased competition or gains in efficiency, 
that outweigh such possible adverse effects as undue consideration of 
resources, decreased or unfair competition, conflicts of interest or unsound 
banking practices.  The Federal Reserve has cease-and-desist powers over 
parent holding companies and nonbanking subsidiaries where their actions 
would constitute a serious threat to the safety, soundness or stability of a 
subsidiary bank.  Federal regulatory agencies also have authority to regulate 
debt obligations (other than commercial paper) issued by bank holding 
companies.  That authority includes the power to impose interest ceilings and 
reserve requirements on such debt obligations.  A bank holding company and 
its subsidiaries are also prohibited from engaging in certain tie-in 
arrangements in connection with any extension of credit, lease or sale of 
property or furnishing of services.

     A bank holding company is also permitted to acquire shares of a company 
which furnishes or performs services for a bank holding company and to 
acquire shares of the kinds and in the amounts eligible for investment by 
national banking associations.  The Board of Directors of the Company has not 
at this time made any plans to make such investments.

     Federal banking law provides that a bank holding company may acquire or 
establish banks in any state of the United States.  In addition, the Texas 
banking laws permit a bank holding company which owns stock of a bank located 
outside the State of Texas (an "Out-of-State Bank Holding Company") to 
acquire a bank or bank holding company located in Texas.  Such acquisition 
may occur only if the Texas bank to be directly or indirectly controlled by 
the Out-of-State Bank Holding Company has existed and continuously operated 
as a bank for a period of at least five (5) years.  In any event, however, a 
bank holding company may not own or control banks in Texas the deposits of 
which would exceed twenty percent (20%) of the total deposits of all 
federally-insured deposits in Texas.  The Board of Directors of the Company 
has not at this time made any plans to acquire or establish banks in any 
state other than Texas.

     THE BANK

     The Bank is subject to various requirements and restrictions under the 
laws of the United States and the State of Texas, and to regulation, 
supervision and regular examination by the Comptroller.  The Bank is subject 
to the power of the Comptroller to enforce compliance with applicable banking 
statutes and regulations.  Such requirements and restrictions include 
requirements to maintain reserves against deposits, restrictions on the 
nature and amount of loans may be made and the interest that may be charged 
thereon and restrictions relating to investments and other activities of the 
Bank.

     DIVIDENDS.  The Bank may generally pay dividends on its stock so long as 
payment of such dividends is in compliance with applicable law and 
regulation. A national bank may not pay dividends from its stated capital.  
Additionally, if losses have been sustained at any time by a national bank 
equal to or exceeding its undivided profits then on hand, no dividend can be 
paid by the bank, and all dividends must be paid out of net profits then on 
hand, after deducting expenses, including losses and provisions for loan 
losses.  The payment of dividends out of net profits of a national bank is 
further 


                                     14

<PAGE>

limited by a provision of the National Bank Act that prohibits a 
national bank from declaring a dividend on its shares of its stock until ten 
percent of the bank's net profits are transferred to surplus each time 
dividends are declared, unless such a transfer would increase the surplus of 
the bank to an amount greater than the bank's capital.  In addition, the 
prior approval of the Comptroller is required if the total of all dividends 
declared by a national bank in any calendar year exceeds the total of its net 
profits for that year combined with its net profits for the two preceding 
years, less any required transfers to surplus or to funds for the retirement 
of any preferred stock.  Additionally, under the provisions of 12 U.S. C. 
Section 1818, the Comptroller has the right to prohibit the payment of 
dividends by a national bank where such payment is deemed to be an unsafe and 
unsound banking practice.

     TRANSACTIONS WITH AFFILIATES.  Among the federal legislation applicable 
to the Bank, the Federal Reserve Act, as amended by the Competitive Equality 
Banking Act of 1987, prohibits the Bank from engaging in specified 
transactions (including, for example, loans) with certain affiliates unless 
the terms and conditions of such transactions are substantially the same or 
at least as favorable to such banks, as those prevailing at the time for 
comparable transactions with or involving other non-affiliated entities.  In 
the absence of such comparable transactions, any transaction between a bank 
and its affiliates must be on terms and under circumstances, including credit 
standards, that in good faith would be offered or would apply to 
non-affiliated companies.  In addition, certain transactions, referred to as 
"covered transactions," between the Bank and its affiliates may not exceed 
ten percent of the Bank's capital, and surplus per affiliate and an aggregate 
of twenty percent of its capital and surplus for covered transactions with 
all affiliates.  Certain transactions with affiliates, such as loans, also 
must be secured by collateral of specific types and amounts.  Finally, the 
Bank is prohibited from purchasing low quality assets from an affiliate.  The 
Company is an affiliate of the Bank.

     LOANS TO INSIDERS.  Federal law also constrains the types and amounts of 
loans that any bank may make to its respective executive officers, directors 
and principal shareholders.  Among other things, such loans must be approved 
by the Bank's Board of Directors in advance and must be on terms and 
conditions as favorable to the Bank as those available to unrelated persons.

     REGULATION OF LENDING ACTIVITIES.  Loans made by the Bank are also 
subject to numerous federal and state laws and regulations, including 
truth-in-lending statutes, the Federal Consumer Credit Protection Act, the 
Texas Consumer Credit Code, Texas Consumer Protection Code, the Equal Credit 
Opportunity Act, the Real Estate Settlement Procedures Act and adjustable 
rate mortgage disclosure requirements.  Remedies to the borrower and 
penalties to the Bank are provided for failure of the Bank to comply with 
such laws and regulations.  The scope and requirements of such laws and 
regulations have expanded significantly in recent years.

     BRANCH BANKING.  Pursuant to the Texas Finance Code, all banks located 
in the State of Texas are authorized to branch statewide.  Accordingly, a 
bank located anywhere in Texas has the ability, subject to regulatory 
approval, to establish branch facilities near any of the Bank's facilities 
and within its market areas.  If other banks were to establish branch 
facilities near the Bank or any of its facilities, it is uncertain whether 
such branch facilities would have a materially adverse effect on the business 
of the Bank.

   
     In addition, in 1994 Congress adopted the Reigle-Neal Interstate Banking 
and Branching Efficiency Act of 1994 (the "Reigle Act").  That statute 
provides for nationwide interstate banking 


                                    15

<PAGE>

and branching.  During 1995, the Texas legislature elected to opt out of the 
branching provisions under the Reigle Act which had the effect of prohibiting 
banks located in states other than Texas from branching across the Texas 
border.  Similarly, banks located in Texas were generally prohibited from 
opening branches outside of Texas.  The Texas legislature's unanimous 
decision to opt out of the interstate branching provisions of the Reigle Act 
was originally intended to be effective until 1999 when the issue will be 
revisited in the 1999 session.
    

   
     The decision to opt out of interstate branching, however, did not and does
not affect the ability of an out-of-state bank holding company to directly or
indirectly acquire a separately chartered bank located in Texas.  Currently, a
number of out-of-state bank holding companies operate in markets served by the
Bank.  The Bank considers its principal market area to be the Panhandle of North
Texas, and management currently does not have any plans to establish a branch
network beyond the borders of Texas. Accordingly, the effect of the Texas
legislature's decision to opt out of the branching provisions of the Reigle Act
has not had a material effect on the competitive position of the Bank or the
Company.
    
   
     In light of recent developments in a lawsuit filed in Federal district 
court involving NationsBank Corporation's successful attempt to branch across 
the borders of Texas, the Commissioner of the Texas Banking Department issued 
a press release on May 13, 1998 announcing that the Texas Department of 
Banking will begin accepting applications regarding interstate merger and 
interstate branching transactions for all state-chartered institutions.  The 
Commissioner's recent decision is designed to afford competitive parity for 
state-chartered institutions that compete with federally chartered 
institutions (such as national banks) in Texas.
    
   
     Given that the Bank's primary service area is within the State of Texas, it
is not anticipated that these recent developments will have any material effect
on the business conducted by the Bank or its competitive position in its primary
markets.
    

     GOVERNMENTAL MONETARY POLICIES.  The commercial banking business is 
affected not only by general economic conditions but also by the monetary 
policies of the Federal Reserve.  Changes in the discount rate on member bank 
borrowings, control of borrowings, control of borrowings at the "discount 
window," open market operations, the imposition of and changes in reserve 
requirements against member banks, deposits and assets of foreign branches, 
the imposition of and changes in reserve requirements against certain 
borrowings by banks and their affiliates, and the placing of limits on 
interest rates which member banks may pay on time and savings deposits are 
some of the instruments of monetary policy available to the Federal Reserve.  
Those monetary policies influence to a significant extent the overall growth 
of the bank loans, investments and deposits and the interest rates charged on 
loans or paid on time and savings deposits.  The nature of future monetary 
policies and the effect of such policies on the future business and earnings 
of the Bank, therefore, cannot be predicted accurately.

     CAPITAL ADEQUACY. In 1983, Congress enacted the International Lending 
Supervision Act, which, among other things, directed the Comptroller to 
establish minimum levels of capital for national banks and to require 
national banks to achieve and maintain adequate capital.  Pursuant to this 
authority, the Comptroller has promulgated capital adequacy regulations to 
which all national banks, such as the Bank, are subject.


                                     16

<PAGE>

     The Comptroller's capital adequacy regulations are based upon a risk 
based capital determination, whereby a bank's capital adequacy is determined 
in light of the risk, both on- and off-balance sheet, contained in the bank's 
assets. Different categories of assets are assigned risk weightings and, 
based thereon, are counted at a percentage (from 0% to 100%) of their book 
value.  The regulations divide capital between Tier 1 capital, or core 
capital, and Tier 2 capital, or supplemental capital.  Tier I capital 
consists primarily of common stock, noncumulative perpetual preferred stock, 
related surplus and minority interests in consolidated subsidiaries.  
Goodwill and certain other intangibles are excluded from Tier 1 capital.  
Tier 2 capital consists of varying percentages of the allowance for loan and 
lease losses, all other types of preferred stock not included in Tier 1 
capital, hybrid capital instruments and term subordinated debt.  Investments 
in and loans to unconsolidated banking and finance subsidiaries that 
constitute capital of those subsidiaries, are excluded from capital.  The sum 
of Tier 1 and Tier 2 capital constitutes qualifying total capital.  The Tier 
1 component must comprise at least 50.00% of qualifying total capital.

     Every national bank has to maintain a certain ratio of Tier 1 capital to 
risk weighted assets (a "Core Capital Ratio") and a ratio of Tier 1 plus Tier 
2 capital to risk weighted assets (a "Risk-Based Capital Ratio").  All banks 
are required to achieve and maintain a minimum Core Capital Ratio of at least 
4.00% and a minimum Risk-Based Capital Ratio of 8.00%.

     As of December 31, 1997, the Bank's Core Capital Ratio was 29.21% and 
its Risk-Based Capital Ratio was 30.47%.  In addition, national banks are 
generally required to achieve and maintain a Leverage Ratio of at least 
4.00%.  As of December 31, 1997, the Bank's Leverage Ratio was 28.31%.

     FIRREA.  The Financial Institutions Reform, Recovery and Enforcement Act 
("FIRREA"), enacted in 1989, includes various provisions that affect or may 
affect the Bank.  Among other things, FIRREA generally permits bank holding 
companies to acquire healthy thrifts as well as failed or failing thrifts. 
FIRREA also removed certain cross-marketing prohibitions previously 
applicable to thrift and bank subsidiaries of a common holding company.   
Furthermore, a multi-bank holding company may now be required to indemnify 
the federal deposit insurance fund against losses it incurs with respect to 
such company's affiliated banks, which in effect makes a bank holding 
company's equity investments in healthy bank subsidiaries available to the 
Federal Deposit Insurance Company (the "FDIC") to assist such company's 
failing or failed bank subsidiaries.

     In addition, pursuant to FIRREA, any depository institution that has 
been chartered less than two years, has undergone a change in control within 
the last two years, is not in compliance with the minimum capital 
requirements of its primary federal banking regulator, or is otherwise in a 
troubled condition must notify its primary federal banking regulator of the 
proposed addition of any person to the board of directors or the employment 
of any person as a senior executive officer of the institution at least 30 
days before such addition or employment becomes effective.  During such 
30-day period, the applicable federal banking regulatory agency may 
disapprove of the addition of employment of such director or officer.  The 
Bank is not presently subject to any such requirements.

     FIRREA also expands and increases civil and criminal penalties available 
for use by the appropriate regulatory agency against certain 
"institution-affiliated parties" primarily including (i) management, 
employees and agents of a financial institution, as well as (ii) independent 
contractors 


                                     17

<PAGE>

such as attorneys and accountants and others who participate in the conduct 
of the financial institution's affairs and who caused or are likely to cause 
more than minimum financial loss to or a significant adverse affect on the 
institution, who knowingly or recklessly violate a law or regulation, breach 
a fiduciary duty or engage in unsafe or unsound practices.  Such practices 
can include the failure of an institution to timely file required reports or 
the submission of inaccurate reports.  Furthermore, FIRREA authorizes the 
appropriate banking agency to issue cease and desist orders that may, among 
other things, require affirmative action to correct any harm resulting from a 
violation or practice, including restitution, reimbursement, indemnifications 
or guarantees against loss.  A financial institution may also be ordered to 
restrict its growth, dispose of certain assets or take other action as 
determined by the ordering agency to be appropriate.  As a result, the 
Comptroller now has greater enforcement power than it has had since 
deregulation of the banking industry in 1978.

     THE FDIC IMPROVEMENT ACT.  The FDIC Improvement Act of 1991, enacted on 
December 19, 1991, ("FDICIA") makes a number of reforms addressing the safety 
and soundness of the deposit insurance system, supervision of domestic and 
foreign depository institutions, and improvement of accounting standards.  
This statute also limits deposit insurance coverage, implements changes in 
consumer protection laws and calls for least-cost resolution and prompt 
regulatory action with regard to troubled institutions.

     FDICIA requires every national bank with total assets in excess of 
$500,000,000 to have an annual independent audit made of the bank's financial 
statements by a certified public accountant to verify that the financial 
statements of the bank are presented in accordance with generally accepted 
accounting principles and comply with such other disclosure requirements as 
prescribed by the Comptroller.

     FDICIA also places certain restrictions on activities of banks depending 
on their level of capital.  FDICIA divides banks into five different 
categories, depending on their level of capital.  Under regulations recently 
adopted by the Comptroller, a bank is deemed to be "well capitalized" if it 
has a total Risk-Based Capital Ratio of 10.00% or more, a Core Capital Ratio 
of 6.00% or more and a Leverage Ratio of 5.00% or more, and the bank is not 
subject to an order or capital directive to meet and maintain a certain 
capital level.  Under such regulations, a bank is deemed to be "adequately 
capitalized" if it has a total Risk-Based Capital Ratio of 8.00% or more, a 
Core Capital Ratio of 4.00% or more and a Leverage Ratio of 4.00% or more 
(unless it receives the highest composite rating at its most recent 
examination and is not experiencing or anticipating significant growth, in 
which instance it must maintain a Leverage Ratio of 3.00% or more).  Under 
such regulations, a bank is deemed to be "undercapitalized" if it has a total 
Risk-Based Capital Ratio of less than 8.00%, a Core Capital Ratio of less 
than 4.00% or a Leverage Ratio of less than 4.00%. Under such regulations, a 
bank is deemed to be "significantly undercapitalized" if it has a Risk-Based 
Capital Ratio of less than 6.00%, a Core Capital Ratio of less than 3.00% and 
a Leverage Ratio of less than 3.00%. Under such regulations, a bank is deemed 
to be "critically undercapitalized" if it has a Leverage Ratio of less than 
or equal to 2.00%.  In addition, the Comptroller has the ability to downgrade 
a bank's classification (but not to "critically undercapitalized") based on 
other considerations even if the Bank meets the capital guidelines. According 
to these guidelines, the Bank was classified as "well capitalized" as of 
December 31, 1997.


                                     18

<PAGE>

     In addition, if a national bank is classified as undercapitalized, the 
bank is required to  submit a capital restoration plan to the Comptroller.  
Pursuant to FDICIA, an undercapitalized national bank is prohibited from 
increasing its assets, engaging in a new line of business, acquiring any 
interest in any company or insured depository institution, or opening or 
acquiring a new branch office, except under certain circumstances, including 
the acceptance by the Comptroller of a capital restoration plan for the bank.

     Furthermore, if a national bank is classified as undercapitalized, the 
Comptroller may take certain actions to correct the capital position of the 
bank; if a bank is classified as significantly undercapitalized or critically 
undercapitalized, the Comptroller would be REQUIRED to take one or more 
prompt corrective actions.  These actions would include, among other things, 
requiring: (i) sales of new securities to bolster capital; (ii) improvements 
in management; (iii) limits on interest rates paid; (iv) prohibitions on 
transactions with affiliates; (v) termination of certain risky activities; 
and (vi) restrictions on compensation paid to executive officers.  If a 
national bank is classified as critically undercapitalized, FDICIA requires 
the bank to be placed into conservatorship or receivership within ninety (90) 
days, unless the Comptroller and the FDIC concur that other action would 
better achieve the purposes of FDICIA regarding prompt corrective action with 
respect to undercapitalized banks.

     The capital classification of a bank affects the frequency of 
examinations of the bank and impacts the ability of the bank to engage in 
certain activities and affects the deposit insurance premiums paid by such 
bank.  Under FDICIA, the Comptroller is required to conduct a full-scope, 
on-site examination of every national bank at least once every twelve months. 
 An exception to this rule is made, however, that provides that national 
banks (i) with assets of less than $100,000,000, (ii) are categorized as 
"well capitalized," (iii) were found to be well managed and its composite 
rating was outstanding and (iv) has not been subject to a change in control 
during the last twelve months, need only be examined by the Comptroller once 
every eighteen months.

     Under FDICIA, banks may be restricted in their ability to accept 
brokered deposits, depending on their capital classification.  "Well 
capitalized" banks are permitted to accept brokered deposits, but all banks 
that are not well capitalized are not permitted to accept such deposits.  The 
FDIC may, on a case-by-case basis, permit banks that are adequately 
capitalized to accept brokered deposits if the FDIC determines that 
acceptance of such deposits would not constitute an unsafe or unsound banking 
practice with respect to the bank.

     In addition, under FDICIA, the FDIC is authorized to assess insurance 
premiums on a bank's deposits at a variable rate depending on the probability 
that the deposit insurance fund will incur a loss with respect to the bank. 
(Under prior law, the deposit insurance assessment was a flat rate, 
regardless of the likelihood of loss.) In this regard, the FDIC has issued 
regulations for a transitional risk-based deposit assessment that determines 
the deposit insurance assessment rates on the basis of the bank's capital 
classification and supervisory evaluations.  Each of these categories have 
three subcategories, resulting in nine assessment risk classifications.  The 
three subcategories with respect to capital are "well capitalized," 
"adequately capitalized" and "less than adequately capitalized (which would 
include "undercapitalized," "significantly undercapitalized" and "critically 
undercapitalized" banks).  The three subcategories with respect to 
supervisory concerns are "healthy," "supervisory concern" and "substantial 
supervisory concern." A bank is deemed "healthy" if it is financially sound 
with only a few minor weaknesses.  A bank is deemed subject to "supervisory 
concern" if it has 


                                     19

<PAGE>

weaknesses that, if not corrected, could result in significant deterioration 
of the bank and increased risk to the Bank Insurance Fund.  A bank is deemed 
subject to "substantial supervisory concern" if it poses a substantial 
probability of loss to the Bank Insurance Fund.

     The federal banking agencies have established guidelines, effective 
August 9, 1995, which prescribe standards for depository institutions 
relating to internal controls, information systems, internal audit systems, 
loan documentation, credit underwriting, interest rate exposure, asset 
growth, and management compensation.  The agencies may require an institution 
which fails to meet the standards set forth in the guidelines to submit a 
compliance plan.  The agencies are also currently proposing standards for 
asset quality and earnings. The Company cannot predict what effect such 
guidelines will have on the Bank.

     DEPOSIT INSURANCE.  The Bank's deposits are insured up to $100,000 per 
insured account by the Bank Insurance Fund of the FDIC (the "BIF").  As an 
institution whose deposits are insured by BIF, the Bank will be required to 
pay deposit insurance premiums to BIF in the amount of approximately $17,000 
for the first two quarters of 1998.  The Bank's deposit insurance assessments 
may increase depending upon the risk category and subcategory, if any, to 
which the Bank is assigned by the FDIC.  Any increase in insurance 
assessments could have an adverse effect on the Bank's earnings.

   
     INTERSTATE BANKING LEGISLATION.  The Reigle-Neal Interstate Banking and 
Branching Efficiency Act of 1994 was enacted into law on September 29, 1994 
(the "Reigle Act").  Such statute provides for nationwide interstate banking, 
but does permit each state to make an election as to whether such state will 
permit interstate branching.  During its 1995 term, the Texas legislature 
passed legislation providing that interstate branching would not be permitted 
in Texas until at least 1999.  A discussion of the interestate branching 
provisions of the Reigle Act in the context of the Texas legislature's 
decision to opt out is provided under the caption "Supervision and 
Regulation--Branch Banking".  Interstate banking (e.g., out-of-state holding 
companies acquiring Texas financial institutions), however, cannot be 
prohibited and must be permitted by all the states, subject to certain 
permissible state law limitations on the ages of the banks to be acquired and 
limitations on the total amount of deposits within a state that a bank 
holding company is permitted to control.
    

     Management of the Company and the Bank cannot predict what other 
legislation might be enacted or what other regulations might be adopted or 
the effects thereof.

     THE FOREGOING IS AN ATTEMPT TO SUMMARIZE SOME OF THE RELEVANT LAWS, 
RULES AND REGULATIONS GOVERNING NATIONAL BANKS AND BANK HOLDING COMPANIES, 
BUT DOES NOT PURPORT TO BE A COMPLETE SUMMARY OF ALL APPLICABLE LAWS, RULES 
AND REGULATIONS GOVERNING BANKS AND BANK HOLDING COMPANIES.

ENVIRONMENTAL FACTORS

     To date, the Company has not been required to perform any investigation 
or clean up activities, nor has it been subject to any environmental claims.  
There can be no assurance, however, that this will remain the case in the 
future.  In the ordinary course of its business, the Company from 


                                     20

<PAGE>

time to time forecloses on properties securing loans.  There is a risk that 
the Company could be required to investigate and clean up hazardous or toxic 
substances or chemical releases at such properties after acquisition by the 
Company, and could be held liable to a governmental entity or to third 
parties for property damage, personal injury, and investigation and cleanup 
costs incurred by such parties in connection with the contamination.  The 
costs of investigation, remediation or removal of such substances may be 
substantial, and the presence of such substances, or the failure to properly 
remediate such property, may adversely affect the owner's ability to sell or 
rent such property or to borrow using such property as collateral.  Persons 
who arrange for the disposal or treatment of hazardous or toxic substances 
also may be liable for the costs of removal or remediation of such substances 
at the disposal or treatment facility, whether or not the facility is owned 
or operated by such person.  In addition, the owner or former owners of a 
contaminated site may be subject to common law claims by third parties 
based on damages and costs resulting from environmental contamination 
emanating from such property.

     In the course of its business, the Company may acquire properties as a 
result of foreclosure.  There is a risk that hazardous or toxic waste could 
be found on such properties.  In such event, the Company could be held 
responsible for the cost of cleaning up or removing such waste, and such cost 
could exceed the value of the underlying properties.

EMPLOYEES

     The Company is a bank holding company and primarily conducts its 
operations through its subsidiary, the Bank.  The Company has no paid 
employees.  Certain Bank employees and directors conduct the Company's 
business, but are not specifically compensated as Company employees.  As of 
March 6, 1998, the Bank had 69 full-time employees and 9 part-time employees. 
Employees are provided with employee benefits, such as life and health 
insurance plans.  The Bank's employees are not represented by any collective 
bargaining group.  The Bank considers its relations with such employees to be 
good.

DEPENDENCE ON KEY PERSONNEL

     The Company's and the Bank's growth and development since completion of 
the Acquisition on May 23, 1997 has been largely dependent upon the services 
of Donald E. Powell, Chairman of the Board, President and Chief Executive 
Officer. The loss of Mr. Powell's services for any reason could have a 
material adverse effect on the Company and the Bank.

ITEM 2.   FINANCIAL INFORMATION

                               SELECTED FINANCIAL DATA

     The following table sets forth consolidated selected financial data 
regarding the results of operations and financial condition of the Company 
for the periods and at the dates indicated.  Amounts are in thousands, except 
for weighted average shares outstanding and pre-share data.  The following 
financial data is qualified by, and should be read in conjunction with, the 
separate financial statements, reports, and other financial information 
included elsewhere in this document.  Certain 


                                    21

<PAGE>

consolidated financial data as of and for the years ended 1997, 1996 and 1995 
are based on and derived from audited financial statements contained 
elsewhere in this document.  Share data has been adjusted to reflect the 
77.4372-for-1 stock dividend effected as of July 2, 1997.  

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                                 ------------------------------------------------------------------
                                                  1997           1996           1995             1994         1993 
<S>                                               <C>           <C>            <C>              <C>          <C>   
SUMMARY OF OPERATIONS
  Interest income                                $4,020         $1,146         $1,133           $994         $1,041
  Interest expense                                1,260            515            494            408            437
  Net interest income                             2,760            631            639            586            604
  Provision for loan losses                       2,700             97            (80)           (70)           (55)
  Noninterest income                                162            118            136            101            103
  Noninterest expense                             2,242            606            546            581            553
  Income (loss) before income taxes              (2,021)            46            309            176            209
  Income taxes (benefit)                            (39)             7            103             53             66
  Net income (loss)                              (1,981)            39            206            123            143

PER SHARE DATA
  Net income (loss)                               (0.41)          0.20           1.05           0.63           0.20
  Book value at end of period                      2.84           2.91           2.85           2.40           2.29
  Average common shares outstanding           4,824,792        712,035        712,035        712,035        712,035

BALANCE SHEET DATA (END OF PERIOD)
  Total assets                                  144,740         18,212         18,502         17,903         18,560
  Investment securities                           5,085         10,303         13,308         13,207         12,509
  Loans outstanding                             117,102          1,464          1,859          1,418          1,495
  Allowance for loan losses                      (2,748)           (45)           (22)           (38)           (55)
  Total deposits                                106,255         16,067         16,381         16,112         16,861
  Stockholders' equity                           37,853          2,068          2,031          1,709          1,633

SELECTED PERFORMANCE RATIOS
  Return on average assets                        (3.57)%         0.21%          1.11%          0.68%          0.77%
  Return on average equity                       (15.13)%         1.90%         10.86%          7.40%          8.76%
  Net interest margin                              5.54%          3.66%          3.72%          3.47%          3.28%

ASSET QUALITY RATIOS
  Nonperforming loans to gross loans               0.00%          4.78%          0.00%          0.00%          0.00%
  Nonperforming assets to stockholders' 
     equity                                        0.00%          3.38%          0.00%          0.00%          0.00%
  Net charge-offs to average loans                 0.00%          4.30%         (4.37)%        (3.67)%        (4.01)%
  Allowance to end-of-period loans                 2.29%          3.07%          1.21%          2.65%          3.68%
  Allowance to end-of-period
     nonperforming loans                            N/A          64.53%           N/A            N/A            N/A

LIQUIDITY AND CAPITAL RATIOS
  (END OF PERIOD)
  Loans to deposits                              110.21%          9.11%         11.35%          8.80%          8.87%
  Equity to assets                                26.15%         11.36%         10.98%          9.55%          9.09%
  Leverage capital ratio                          26.15%         11.36%         10.98%          9.55%          8.80%

</TABLE>

   
     The Bank's growth in loans and deposits during 1997 is primarily 
attributable the Bank's relocation of its main office from Fritch, Texas, to 
the larger Amarillo, Texas banking market, which is a more economically 
vibrant banking market than Fritch, Texas.  In addition, deposit and loan 


                                    22

<PAGE>

growth can be attributable to the new management team, which has emphasized 
growth from the Bank's existing client base and capitalizing opportunities 
from its target market (e.g., customers of competing financial institutions), 
and the delivery of personalized banking services to the Bank's customers.  
In addition, the Bank's loan growth is attributable to the Bank's aggressive 
commercial lending program and its virtual re-emergence into agricultural and 
real estate lending and strong emphasis on the commercial loan market.  See 
Item 1. "BUSINESS--General--Change in Management and Competitive Focus" for 
additional information regarding the various factors attributable to the 
Bank's recent growth.
    

   
     Growth in total assets during 1997 is primarily attributable to the 
increase in the Bank's loan portfolio, which was supported by a significant 
capital infusion following completion of a stock offering by the Company 
during 1997.  See Item 10 to this Registration Statement on Form 10 for 
additional information regarding the stock offering.
    

   
     The increase in interest income attributable to the larger loan 
portfolio and the slight increase in non-interest income was offset by 
increases in interest expense and noninterest expense coupled with a larger 
provision for loan losses, which increase in the provision was deemed 
necessary by management in light of the significant increase in the Bank's 
loan portfolio.  See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL 
CONDITION AND RESULTS OF OPERATIONS--Provision and Allowance for Loan Losses" 
for additional information regarding the increased provision for loan losses.
    


                                        23

<PAGE>

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

     Management's Discussion and Analysis of Financial Condition and Results 
of Operations of the Company analyzes the major elements of the Company's 
consolidated balance sheets and statements of operations.  This section 
should be read in conjunction with the Company's consolidated financial 
statements and accompanying notes and other detailed financial information 
included herein.  
     
GENERAL
     
     The Company is a one-bank holding company that commenced operations on 
December 31, 1983.  The Bank, the Company's only subsidiary, originally began 
operations as Fritch State Bank on April 10, 1965.  

   
     Ownership of the Bank constitutes the major activity of the Company. 
Activities of the Company are limited and are set forth in Note 11 of the notes
to the Consolidated Financial Statements of the Company included with this
Registration Statement on Form 10.  Accordingly, unless specifically noted
herein, the activities of the Company as described in this Management's
Discussion and Analysis of Operations are virtually indistinguishable from those
activities of the Bank.
    
   
     As more fully discussed in Item 1 to this Registration Statement on Form 10
under the caption "General", composition of the management team of each of the
Company and the Bank changed significantly in 1997, and the new management team
significantly changed the geographic, product and service focus of the Bank. 
Prior management of the Bank generally limited loans to selected commercial and
consumer installment loans, which loans comprised less than 10% of average
assets.  Limited real estate lending was performed, and agricultural loans were
made only on a exception basis.  During 1997, however, the new management team
changed the lending philosophy of the Bank to a more traditional commercial
banking activity.  Accordingly, loans at year-end 1997 represented approximately
62% of average total assets, as compared to approximately 9% at December 31,
1996.
    
   
     The new management team's philosophy in growing the loan portfolio was to
hire experienced loan officers (nine such loan officers were hired in 1997),
primarily from one large competing financial institution in the Amarillo market,
and for those loan officers to aggressively grow the Bank's lending customers
base.  Although management aggressively sought new customers, it was, and
continues to be, selective in deciding which loan customers to pursue so as to
operate in a safe and sound manner in accordance with the Bank's loan policy. 
Accordingly, management believes that the Bank's loan portfolio growth has been
achieved without relaxing credit underwriting policies.  A discussion of the
Bank's loan policy, including a discussion of underwriting standards, is
discussed at length in Item 1 "BUSINESS -- Loan Policies and Underwriting
Practices" to this Registration Statement on Form 10.
    
   
     Deposit growth was significant during 1997 and was primarily fueled by the
addition of customers gained through the process mentioned above, and by the
Bank's ability to attract deposits because of the reputation of the management
team and the name recognition of "The First National Bank of Amarillo" in the
Bank's market.  The Bank does not offer above market rates on its deposits and
has no "brokered" deposits.
    


                                    24

<PAGE>

RESULTS OF OPERATIONS

     The Company experienced a net loss was $1,981,415 for the year ended 
December 31, 1997 as compared to earnings of $38,847 and $205,656 for the 
years ended December 31, 1996 and 1995, respectively.  Earnings for 1997, 
1996 and 1995 were significantly influenced by activity in the allowance for 
loan losses, as discussed below.  The return on average assets for 1997, 1996 
and 1995 was (3.57)%, 0.21% and 1.11%, respectively, and return on average 
equity was (15.13)%, 1.90% and 10.86%, respectively.

   
     The decline in return on average assets and average equity from 1996 to
1997 is primarily attributable to an increased loan loss provision which is more
fully discussed on page 28 under the caption "Other Operating Income and
Expenses".  The provision for loan losses in 1996 was approximately $97,000 in
comparison to the 1997 provision of $2,700,000.  The larger provision in 1997
was made in connection with the substantial growth in the loan portfolio of
approximately $115 million (representing an increase of 8,154% over the prior
year).  With the aforementioned growth in loans in 1997, management believed
that the allowance for loan losses should grow also.  Accordingly, management
made a subjective determination of the allowance based on their banking
experience and knowledge, comparison to other peers, and an intentional effort
to be conservative.  Management expects that appropriate, additional future
provisions will be made as the loan portfolio grows.
    

NET INTEREST INCOME
     
     The largest component of operating income is net interest income, which 
is the difference between the income earned on assets and interest paid on 
deposits.  Net interest income is determined by the rates earned on the 
Company's interest-earning assets and the rates paid on its interest-bearing 
liabilities, the relative amounts of interest-earning assets and 
interest-bearing liabilities, and the degree of mismatch and the maturity and 
repricing characteristics of its interest-earning assets and interest-bearing 
liabilities.
     
     During the years ended December 31, 1997, 1996 and 1995 net interest 
income was $2,759,399, $630,340 and $638,720, respectively.  The increase in 
net interest income from 1996 to 1997 of $2,129,059 (337.8%) is primarily due 
to an increase in average interest-earning assets of approximately 
$33,651,000, net of an increase in average interest-bearing liabilities of 
approximately $16,715,000.  The decrease in net interest income from 1995 to 
1996 of $8,380 (1.3%) is primarily attributable to a slight decrease in the 
net interest spread, the difference between the yield on earning assets and 
the rate paid on interest-bearing liabilities, from 3.01% in 1995 to 2.93% in 
1996.  
     
     The following table sets forth the average consolidated balance sheets 
of the Company and subsidiary for the past three years along with an analysis 
of net interest earnings for each major category of interest-earning assets 
and interest-bearing liabilities, the average yield or rate paid on each 
category and net yield on interest-earning assets:


                                     25

<PAGE>

<TABLE>
<CAPTION>
                                                   1997                             1996                            1995           
                                    ------------------------------- -------------------------------  ------------------------------
                                      Average    Average    Average   Average     Average   Average    Average    Average   Average
                                    Balance (1)  Interest    Rate   Balance (1)   Interest   Rate    Balance (1)  Interest   Rate  
                                    -----------  --------   ------- -----------   --------  -------  -----------  --------  -------
<S>                                 <C>          <C>        <C>     <C>           <C>        <C>     <C>          <C>        <C>   
ASSETS

INTEREST-EARNING ASSETS                                                                           

Loans                                                                                                   
  Commercial and agricultural       $17,995,796  $1,402,875  7.80%  $   800,393  $   65,589   8.19%  $    311,284 $   29,403  9.45%
  Real estate - mortgage              9,802,883     967,649  9.87%      210,570      22,646  10.75%       360,860     36,164 10.02%
  Installment loans to                                                                           
      individuals                     6,571,260     653,917  9.95%      637,431      65,102  10.21%       750,389     70,478  9.39%
                                    -----------  ----------         -----------  ----------          ------------ ----------       
      Total loans                    34,369,939   3,024,441  8.80%    1,648,394     153,337   9.30%     1,422,533    136,045  9.56%
Securities                                                                                       
  Taxable                             8,284,534     547,719  6.61%   13,008,396     856,281   6.58%    13,054,399    839,907  6.43%
  Nontaxable (2)                              -           -  0.00%      100,000      13,333  13.33%       135,625     17,475 12.89%
Federal funds sold and other                                                                     
    interest-earning assets           8,149,589     447,378  5.49%    2,396,721     127,364   5.31%     2,502,466    145,275  5.81%
                                    -----------  ----------         -----------  ----------          ------------ ----------       
      Total interest-earning assets  50,804,062   4,019,538  7.91%   17,153,511   1,150,315   6.71%    17,115,023  1,138,702  6.65%

NONINTEREST- EARNING ASSETS                                                                      
Cash and due from banks               4,718,760                       1,208,987                         1,101,113 
Other assets                            714,565                         369,056                           429,903 
Less: allowance for loan losses        (706,649)                        (43,663)                          (35,573)
                                    -----------                     -----------                       ------------
      Total                         $55,530,738                     $18,687,891                       $18,610,466 
                                    -----------                     -----------                       ------------
                                    -----------                     -----------                       ------------
LIABILITIES AND SHAREHOLDERS' EQUITY                                                             

INTEREST-BEARING LIABILITIES                                                                     
Interest-bearing demand             $ 7,244,335  $  192,816  2.66%  $ 4,857,209  $  132,199   2.72%    $4,936,488   $132,966  2.69%
Money market deposits                 5,005,414     160,530  3.21%      978,617      29,250   2.99%       959,928     28,768  3.00%
Other savings deposits                1,282,500      35,507  2.77%    1,101,010      30,085   2.73%     1,167,087     31,509  2.70%
Time deposits                        16,808,512     871,286  5.18%    6,689,379     323,908   4.84%     6,515,883    300,797  4.62%
                                    -----------  ----------         -----------  ----------          ------------ ----------       
      Total interest-bearing                                                                     
       liabilities                   30,340,761   1,260,139  4.15%   13,626,215     515,442   3.78%    13,579,386    494,040  3.64%

NONINTEREST-BEARING LIABILITIES AND                                                              
STOCKHOLDERS' EQUITY                                                                             
Demand deposits                     $11,894,019                     $ 2,903,235                       $ 3,068,411
Other                                   195,956                         109,523                            69,203
Stockholders' equity                 13,100,002                       2,048,918                         1,893,466
                                    -----------                     -----------                       ------------
      Total                         $55,530,738                     $18,687,891                       $18,610,466
                                    -----------                     -----------                       ------------
                                    -----------                     -----------                       ------------
Net interest income                              $2,759,399                      $  634,873                          $644,662
                                                 ----------                      ----------                          --------
                                                 ----------                      ----------                          --------
Net yield on earning assets                                  5.43%                            3.70%                           3.77%
                                                             -----                            -----                           -----
                                                             -----                            -----                           -----
Tax equivalent adjustment (2)                    $        -                      $    4,533                          $   5,942     
</TABLE>
- -----------------
(1)  For purposes of these computations, nonaccruing loans are included in the
     daily average loan amounts outstanding.
(2)  Taxable equivalent adjustment is computed using a 34% tax rate.


                                     26 

<PAGE>

     The following table sets forth for the period indicated a summary of the 
changes in interest earned and interest paid resulting from changes in volume 
and changes in rates:

<TABLE>
<CAPTION>
                                                    1997 COMPARED TO 1996                          1996 COMPARED TO 1995        
                                           ----------------------------------------        -------------------------------------
                                             VOLUME          RATE           NET             VOLUME        RATE             NET  
<S>                                        <C>             <C>           <C>               <C>          <C>              <C>    
INTEREST EARNED ON                        
 Loans                                    
    Commercial and agricultural            $1,409,085      $(71,799)     $1,337,286        $46,200      $(10,014)        $36,186
    Real estate - mortgage                  1,031,620       (86,617)        945,003        (15,061)        1,543         (13,518)
    Installment loans to individuals          606,033       (17,218)        588,815        (11,023)        5,647          (5,376)
                                           ----------      --------      ----------        -------      --------         -------
       Total                                3,046,738      (175,634)      2,871,104         20,116        (2,824)         17,292

 Securities                            
    Taxable                                  (310,949)        2,387        (308,562)        (3,525)       19,899          16,374
    Nontaxable                                (13,333)            -         (13,333)        (3,030)          297          (2,733)
    Federal funds sold and                
     other interest-earning assets            305,712        14,302         320,014         (6,181)      (11,730)        (17,911)
                                           ----------      --------      ----------        -------      --------         -------
       Total interest-earning assets        3,028,168      (158,945)      2,869,223          7,380         5,642          13,022
                                          
INTEREST-PAID ON                          
 Deposits                              
    Interest-bearing demand                    64,971        (4,354)         60,617        $(2,135)       $1,368           $(767)
    Money market deposits                     120,357        10,923         131,280            560           (78)            482
    Other savings deposits                      4,959           463           5,422         (1,784)          360          (1,424)
    Time deposits                             489,981        57,397         547,378          8,009        15,102          23,111
                                           ----------      --------      ----------        -------      --------         -------
       Total interest-bearing liabilities     680,268        64,429         744,697          4,650        16,752          21,402
                                           ----------      --------      ----------        -------      --------         -------
       Net interest income                 $2,347,900     $(223,374)     $2,124,526         $2,730      $(11,110)        $(8,380)
                                           ----------      --------      ----------        -------      --------         -------
                                           ----------      --------      ----------        -------      --------         -------
</TABLE>
     The change in interest due to volume and rate has been allocated to volume
and rate changes in proportion to the relationship of the absolute dollar
amounts of the change in each.

OTHER OPERATING INCOME AND EXPENSE

     Other Operating Income.  Other operating income for 1997 increased by 
$43,605 (37.0%) because of increased activity on deposit accounts.  Other 
operating income for 1996 decreased $18,685 (13.7%) compared to 1995.  
Certain subsequent recoveries on bonds that were written down by 
approximately $39,000 occurred during 1995. 

   
     OTHER OPERATING EXPENSES.  During 1997, other operating expenses 
increased by $1,636,055 (270.2%).  The increase in operating expenses was 
primarily attributable to the overall growth of the Company, including an 
increase of 45 full-time equivalent employees from 1996 to 1997 (which 
accounted for approximately $690,000 of the increase in operating expenses), 
increases in costs to conduct banking operations (which accounted for 
approximately $670,000 of the increase in operating expenses) and expenses 
related to the Bank's change in domicile and charter (which accounted for 
approximately $275,000 of the increase in operating expenses).  During 1996, 
other operating expenses increased $59,151 (10.8%) over 1995.  The increase 
was primarily attributable to additional compensation of approximately 
$57,000 related to the transfer of an insurance policy to the Bank's 
president.
    

SECURITIES PORTFOLIO

     The objective of the Company in its management of the investment 
portfolio is to maintain a portfolio of high quality, relatively liquid 
investments with competitive returns.  During 1997, the 


                                    27

<PAGE>

weighted average yield on taxable securities was 6.61% as compared to 6.58% 
during 1996.  The Company primarily invests in U.S. Treasury securities and 
other U.S. government agency obligations and mortgage-backed securities. 

     The carrying values of the major classifications of securities were as 
follows:
<TABLE>
<CAPTION>
                                              AVAILABLE-FOR-SALE                                HELD-TO-MATURITY         
                                   ----------------------------------------            ----------------------------------
                                      1997           1996           1995               1997       1996            1995   
                                   ----------     ----------     ----------            ----    ----------     -----------
<S>                                <C>            <C>            <C>                   <C>     <C>            <C>        
U.S. Treasury and other U.S.
  government agencies and 
  corporations                     $2,427,674       $306,340     $1,319,962             $-     $6,940,511      $8,149,609
Mortgage-backed securities          2,546,770      1,600,986      1,879,626              -      1,327,785       1,659,888
States and political subdivisions      36,585              -              -                        77,453         249,259
Other securities                       73,875         49,875         49,875              -              -               -
                                   ----------     ----------     ----------            ----    ----------     -----------
Total                              $5,084,904     $1,957,201     $3,249,463             $-     $8,345,749     $10,058,756
                                   ----------     ----------     ----------            ----    ----------     -----------
                                   ----------     ----------     ----------            ----    ----------     -----------
</TABLE>
     The following table sets forth the stated maturities of securities at
December 31, 1997, and the weighted average yields of such securities
(calculated on the basis of the cost and effective yield weighted for the
scheduled maturity of each security).  Mortgage-backed securities (MBS) are
reported at their estimated average life.
<TABLE>
<CAPTION>
                                   MATURING        MATURING AFTER ONE     MATURING AFTER FIVE        MATURING    
                               WITHIN ONE YEAR    BUT WITHIN FIVE YEARS   BUT WITHIN TEN YEARS    OVER TEN YEARS 
                            -------------------   ---------------------   --------------------   ----------------
                              AMOUNT      YIELD      AMOUNT      YIELD      AMOUNT      YIELD    AMOUNT     YIELD
<S>                         <C>           <C>      <C>           <C>      <C>           <C>     <C>          <C>  
AVAILABLE-FOR-SALE                                                                              
  U.S. Treasury and other U.S.                                                                  
  government agencies and                                                                       
  corporations and MBS      $2,201,555    6.12%    $1,023,146    7.01%    $1,446,170    6.80%    $303,573    6.98%
  States and political                                                                          
  subdivisions                  36,585    5.68%             -    0.00%             -    0.00%           -    0.00%
  Other securities (1)               -    0.00%             -    0.00%             -    0.00%      73,875    6.00%
                            ----------             ----------             ----------             --------         
  Total                     $2,238,140    6.11%    $1,023,146    7.01%    $1,446,170    6.80%    $377,448    6.78%
                            ----------             ----------             ----------             --------         
                            ----------             ----------             ----------             --------         
</TABLE>
(1)  Security does not have a maturity date and is included in over ten years
column.

LOAN PORTFOLIO
   
     During 1997, total loans increased by approximately $118,450,000 from
$1,544,990 at December 31, 1996 to $119,995,205 at December 31, 1997.  For the
years 1993 through 1996, total loans were in the range of $1.5 to $1.9 million. 
At December 31, 1997 and 1996, net loans accounted for 80.9% and 7.8%,
respectively, of total assets.  The growth in the loan portfolio during 1997 was
primarily attributable to previously discussed change of ownership of the
Company and the Bank, the change in management following completion of the
Acquisition and, as a result of such management change, the Bank's renewed
emphasis in lending as an important function of the Bank and recognition of the
importance of loans in the overall asset mix of the Bank.
    
   
     Prior management of the Bank generally limited loans to selected commercial
and consumer installment loans, which portfolio of loans comprised less than 10%
of total average assets.  The Bank conducted limited real estate lending, due
primarily to the stagnant economy in the Bank's primary market, and agricultural
loans were made only on a exceptional basis.  During 1997, however, the Bank
relocated to the larger and more economically viable Amarillo market, and new
management 


                                     28

<PAGE>

changed the Bank's lending philosophy to be more closely resemble a
traditional commercial banking business.  In order to accomplish its goal of
growing the Bank's loan portfolio, management hired nine experienced loan
officers in 1997, primarily from one competing financial institution in
Amarillo.  These loan officers were successful in generating new business from
existing customers of the Bank as well as generating new customer relationships
for the Bank.   As a result, at December 31, 1997, loans represented
approximately 62% of total average assets, as compared to less than 10% of total
average assets at December 31, 1996. Although taking an aggressive posture in
growing the loan portfolio, management was careful to build a portfolio
consistent with the underwriting parameters set forth in the Bank's loan policy.
Accordingly, management believes that the significant growth in the Bank's loan
portfolio during 1997 has been achieved without relaxing credit underwriting
policies.
    
   
     Growth in the loan portfolio, as discussed above, also resulted in a
significant change in the portfolio mix.  The loan portfolio in 1996 consisted
primarily of commercial loans (representing approximately 36% of total loans)
and installment loans (representing approximately 53% of total loans).  With the
change in philosophy as described above, agribusiness and real estate lending
activity increased from 0% and 11% of the loan portfolio, respectively, at
December 31, 1996, to approximately 13% and 29% of total loans, respectively, at
December 31, 1997.  The mix of commercial loans remained relatively stable as a
percent of the loan portfolio during the period from December 31, 1996 to
December 31, 1997. Even though the total amount of installment loans increased
by $23,536,709 from $822,872 at December 31, 1996 to $24,359,581 at December 31,
1997, the mix of installment loans in the loan portfolio declined from
approximately 53% at December 31, 1996 to approximately 20% of total loans at
December 31, 1997, as a result of increased activity in other components to the
portfolio described above. 
    

     At December 31, 1997 and 1996 net loans accounted for 80.9% and 7.8%, 
respectively, of total assets. The increase from 1996 to 1997 was primarily 
attributable to the previously discussed change of bank ownership, management 
and philosophy.  

     The amount of loans outstanding at the indicated dates are shown in the 
following table according to type of loans:

   
<TABLE>
<CAPTION>

                                                                DECEMBER 31,
                                  ------------------------------------------------------------------------------------------------
                      1997                   1996                 1995                1994                   1993   
<S>                 <C>          <C>        <C>       <C>        <C>       <C>        <C>       <C>         <C>       <C>
                                 Percent              Percent              Percent              Percent               Percent
                     Amount      of Total   Amount    of Total   Amount    of Total   Amount    of Total    Amount    of Total
                     ------      --------   ------    --------   -------   --------   ------    --------    ------    --------
Commercial          $45,901,834    38%     $553,641      36%    $480,177     25%     $298,018      20%     $346,875      23%
Agriculture          15,381,803    13             -       -      575,000     30             -       -             -       -
Real estate
 Commercial          16,282,655    14        54,321       4      124,772      6       105,373       7        76,675       5
 1-4 single 
  family             18,069,332    15       114,156       7      139,453      7       352,634      24       313,583      21
Installment loans
 to individuals      24,359,581    20       822,872      53      611,210     32       711,905      49       799,790      51
                   ------------    ---   ----------      ---    ----------   ---   ----------      ---   ----------      ---
  Total            $119,995,205    100%  $1,544,990      100%   $1,930,612   100%  $1,467,930      100%  $1,536,922      100%
                   ------------    ---   ----------      ---    ----------   ---   ----------      ---   ----------      ---
                   ------------    ---   ----------      ---    ----------   ---   ----------      ---   ----------      ---
</TABLE>
    


                                     29

<PAGE>

     The following table shows the maturity analysis of loans outstanding as 
of December 31, 1997.  Also provided are the amounts due after one year 
classified according to the sensitivity to changes in interest rates:

   
<TABLE>
<CAPTION>
                                                MATURING AFTER
                             MATURING WITHIN    ONE BUT WITHIN   MATURING AFTER
                                ONE YEAR          FIVE YEARS       FIVE YEARS
                             ---------------    --------------   --------------
<S>                          <C>                <C>              <C>
   Loans:

        Individuals              $14,455,932       $ 5,756,545    $ 4,002,581
        Commercial                31,775,802        11,855,694      2,270,339

        Real Estate               10,621,945        13,057,928     10,816,635

        Agricultural              14,066,971         1,269,835         44,997
                                 -----------       -----------    -----------
   Total                         $70,920,650       $31,940,003    $17,134,552
                                 -----------       -----------    -----------
                                 -----------       -----------    -----------

</TABLE>
    

   
<TABLE>
<CAPTION>
                                                                          MATURING
                                                       MATURING           AFTER ONE            MATURING  
                                                        WITHIN            BUT WITHIN            AFTER
                                                       ONE YEAR           FIVE YEARS          FIVE YEARS
                                                      -----------         -----------         -----------
<S>                                                   <C>                 <C>                 <C>        
Loans with:
  Predetermined interest rates                        $14,341,052         $15,902,283         $10,711,575
  Floating or adjustable interest rates                56,579,598          16,037,720           6,422,977
                                                      -----------         -----------         -----------
  Total                                               $70,920,650         $31,940,003         $17,134,552
                                                      -----------         -----------         -----------
                                                      -----------         -----------         -----------
</TABLE>
    

   
     The Bank has no specific policies regarding "rollover" of short-term 
loans in its portfolio.  Although some loans are expected to be renewed at 
maturity, the Bank evaluates each maturing loan on a case-by-case basis to 
determine whether the loan should be renewed or whether the borrower should 
be requested to pay-off the loan at maturity.  The Bank is unable to 
reasonably estimate the dollar amount of loans maturing during 1998 which may 
be ultimately be renewed.
    

PROVISION AND ALLOWANCE FOR LOAN LOSSES

                                      30

<PAGE>

     The following table summarizes the Bank's loan loss experience for each of
the last five years ended December 31:

<TABLE>
<CAPTION>
                                                  1997          1996           1995           1994          1993
                                                  ----          ----           ----           ----          ----
<S>                                             <C>            <C>            <C>            <C>           <C>
BALANCE OF ALLOWANCE FOR LOAN
  LOSSES AT THE BEGINNING OF YEAR               $45,200        $22,574        $36,605        $55,381       $50,325 
CHARGE-OFFS
  Commercial                                          -          3,826          1,000              -             - 
  Real estate construction                            -              -              -             24             - 
  Real estate mortgage                                -              -              -              -             - 
  Installment                                     5,144              -          6,816          2,688         5,593 
  Agricultural                                        -         79,001              -              -             - 
                                             ----------        -------        -------        -------       -------
  Total loan charge-offs                          5,144         82,827          7,816          2,712         5,593 
                                             ----------        -------        -------        -------       -------
RECOVERIES
  Commercial                                  $   7,906        $   396        $71,062        $25,507       $50,924 
  Real estate construction                            -              -              -         28,000         3,500 
  Real estate mortgage                                -              -              -
  Installment                                       456          8,054          1,686          1,429        11,225 
                                             ----------        -------        -------        -------       -------
  Total loan recoveries                           8,362          8,450         72,748         54,936        65,649 
                                             ----------        -------        -------        -------       -------
NET RECOVERIES (CHARGE-OFFS)                      3,218        (74,377)        64,932         55,224        60,056 
PROVISION CHARGED (CREDITED)
  TO OPERATIONS                               2,700,000         97,003        (79,963)       (70,000)      (55,000)
                                             ----------        -------        -------        -------       -------
BALANCE AT END OF YEAR                       $2,748,418        $45,200        $22,574        $37,605       $55,381
                                             ----------        -------        -------        -------       -------
                                             ----------        -------        -------        -------       -------
RATIO OF NET CHARGE-OFFS DURING
  THE PERIOD TO AVERAGE LOANS - 
  OUTSTANDING DURING THE PERIOD                    0.00%          4.30%          4.37%          3.49%         3.79%
                                             ----------        -------        -------        -------       -------
                                             ----------        -------        -------        -------       -------
</TABLE>

     Risk elements include accruing loans past due ninety days or more,
nonaccrual loans, and loans which have been restructured to provide a reduction
or deferral of interest or principal for reasons related to the debtors
financial difficulties, potential problem loans and loan concentrations.

                                      31

<PAGE>


     The following table summarizes the Bank's nonaccrual, past due and 
restructured loans for the years ended December 31:
<TABLE>
<CAPTION>
                                         1997         1996            1995            1994           1993
                                         ----        ------           ----            ----           ----
<S>                                      <C>         <C>              <C>             <C>            <C> 
LOANS ACCOUNTED FOR ON A
  NONACCRUAL BASIS
  Commercial                               $-        $     -            $-              $-             $-
  Real estate construction                  -              -             -               -              -
  Real estate mortgage                      -              -             -               -              -
  Installment                               -              -             -               -
  Agricultural                              -              -             -               -
                                          ---        -------           ---             ---            ---
  Total                                    $-        $     -            $-              $-             $-
                                          ---        -------           ---             ---            ---
                                          ---        -------           ---             ---            ---

ACCRUING LOANS WHICH ARE PAST DUE
  90 DAYS OR MORE
  Commercial                               $-        $     -            $-              $-             $-
  Real estate construction                  -              -             -               -              -
  Real estate mortgage                      -         63,864             -               -              -
  Installment                               -          6,178             -               -              -
  Agricultural                              -              -             -               -              -
                                          ---        -------           ---             ---            ---
  Total                                    $-        $70,042            $-              $-             $-
                                          ---        -------           ---             ---            ---
                                          ---        -------           ---             ---            ---
</TABLE>
     At December 31, 1997, the Bank had no foreign loans outstanding and no loan
concentrations, except for those indicated in the first table under "Loan
Portfolio," exceeding 10 percent of total loans.

     Management believes all material restructured loans have been identified 
based upon the Bank's loan data system and management's awareness of the loan 
files and customer contact.  

     The Company has developed policies and procedures for evaluating the 
overall quality of its credit portfolio and the timely identification of 
potential problem credits. Management's judgment as to the adequacy of the 
allowance is based upon a number of assumptions about future events which it 
believes to be reasonable, but which may or may not be valid.  Thus, there 
can be no assurance that charge-offs in future periods will not exceed the 
allowance for loan losses or that additional increases in the loan-loss 
allowance will not be required.  Activity in the allowance for loan losses 
for 1997, 1996 and 1995 had a significant impact on earnings.  

     Additions to the allowance for loan losses, which are recorded as the 
provision for loan losses on the Company's statements of earning, are made 
periodically to maintain the allowance at an appropriate level based on 
management's analysis of the potential risk in the loan portfolio.  The 
amount of the provision is a function of the level of loans outstanding, the 
level of nonperforming loans, historical loan-loss experience, the amount of 
loan losses actually charged off or recovered during a given period, and 
current and anticipated economic conditions.  The Company believes that it is 
conservative in the identification and charge off of problems and in certain 
instances, the Company has received recoveries on loans that were previously 
charged off.

     At December 31, 1997, 1996 and 1995, the allowance for loan losses was 
$2,748,418, $45,200 and $22,574, respectively, which represented 2.29% 3.09% 
and 1.21% of outstanding loans at 

                                      32

<PAGE>

those respective dates.  This compares to peer group percentages of the 
allowance for loan losses to outstanding loans of 1.47% 1.74% and 1.70% for 
1997, 1996 and 1995, respectively.

     During 1997, the Company recorded a provision for loan losses of 
$2,700,000.  The provision was made in connection with the growth of the loan 
portfolio of $115,683,550 (8,154.1%).  The increase in loans is attributable 
to the change in ownership and an aggressive posture taken by management to 
grow the Company.  During the year, the Company hired nine new, experienced 
loan officers who were successful in originating many loans.  

   
     Determination of the Company's amount of the provision for loan 
losses during 1997 was somewhat unique.  Prior management of the Company 
generally limited its lending activity to commercial and consumer installment 
loans, and the loan portfolio constituted less than 10% of average total 
assets of the Bank. Because of significant growth in the loan portfolio 
during 1997, new management believed that the allowance for loan losses 
should grow also. Determining an appropriate level of allowance for loan loss 
and provision for loan loss was unique because, given management's decision 
to offer a broader range of loan products and to deploy more of the Bank's 
assets in loans, the Company had no relevant historical loss history to 
benchmark against. Accordingly, management made a subjective determination of 
the proper level of allowance based on collective banking experiences, 
knowledge of the market and conditions, comparison to other peers, and an 
intentional effort to be conservative during this growth phase.  Management 
believes that appropriate underwriting practices were adhered to in the 
origination of new loans during 1997, and although the Company had no 
impaired, potential problem, or nonperforming loans at December 31, 1997,  
management recognizes that losses are often inherent in the lending process.  
Accordingly, management believes that loan losses should be provided for as 
the loan portfolio grows, even if specific problem loans are not yet 
identified.  Management is also concerned that, while economic conditions are 
currently good, it is possible for such conditions to change in the 
foreseeable future and that making conservative provisions was prudent. The 
allowance is subjective in nature and may be adjusted in the near term 
because of changes in economic conditions or review by regulatory examiners.  
Management expects that appropriate, additional future provisions will be 
made as the loan portfolio grows.
    

     During 1996, the Company recorded a provision for loan losses of 
approximately $97,000.  In the first quarter of 1996, information came to 
light during an FDIC regulatory exam of the Bank regarding a certain $175,000 
loan participation, and the Company recorded a provision of approximately 
$19,000 related to such participation.  Subsequent to March 31, 1996, the 
loan participation continued to deteriorate and additional provisions of 
approximately $60,000 were made.  In late fiscal 1996, a settlement payment 
of $52,000 was received and the remaining outstanding balance of 
approximately $79,000 was charged off. 

     In fiscal year ended December 31, 1995, a credit provision to the 
allowance for loan losses of $(79,963) was recognized.  During 1995, the 
Company received approximately $72,000 on a loan that had previously been 
charged off.  After this recovery, the Company reduced the allowance for loan 
loss to management's best estimate of the adequacy of such allowance to 
absorb possible losses on existing loans based on an assessment of general 
loan-loss risk and asset quality as described above.

                                      33

<PAGE>

   
     The allowance for loan losses is not specifically allocated among the
various categories of loans in the portfolio, and management is unable to
predict with any degree of certainty the anticipated amount of charge-offs by
loan category that may occur in 1998.
    

     At December 31, 1997, 1996 or 1995, there were no significant impaired 
loans or loans delinquent greater than 90 days.

     Accrual of interest is discontinued on loans when management believes, 
after considering economic and business conditions and collection efforts, 
that a borrower's financial condition is such that the collection of interest 
is doubtful.  A delinquent loan is generally placed in nonaccrual status when 
it becomes 90 days or more past due.  At the time a loan is placed in 
nonaccrual status, all interest which has been accrued on the loan but 
remains unpaid is reversed and deducted from earnings as a reduction of 
reported interest income. No additional interest is accrued on the loan 
balance until the collection of both principal and interest becomes 
reasonably certain.

   
     Management's policy is to charge-off loans when it determines that the 
outstanding principal on the loan is considered uncollectible.  Loans 
charged-off do not necessarily mean that a loan has absolutely no recovery or 
salvage value; rather when management decides to charge off a loan, 
management has determined that it is no longer practical or desirable to 
defer writing off the loan even though partial recovery may eventually be 
effected in the future.

     Charge-offs during the period from 1993 to 1997 arose primarily because 
of the charge-off of a single loan in a principal amount of approximately 
$79,000 during 1996.  As previously noted in this section, this problem loan 
both came to light and was charged-off during the 1996 year.  Therefore, no 
associated nonaccrual loan was reported at the beginning or end of 1996.  The 
remaining charge-offs during this period related to small consumer loans and 
were not deemed material to the financial condition of the Company.
    

     POTENTIAL PROBLEM LOANS.  A potential problem loan is one in which 
management has serious doubts about the borrower's future performance under 
the terms of the loan contract.  These loans are current as to principal and 
interest and, accordingly, they are not included in nonperforming assets 
categories.  At December 31, 1997, the Company had no material loans 
considered by management to be potential problem loans.  The level of 
potential problem loans is one factor to be used in the determination of the 
adequacy of the allowance for loan losses.

DEPOSITS AND OTHER INTEREST-BEARING LIABILITIES

     DEPOSITS.  Average total deposits were $42,234,780, $16,529,450 and 
$16,647,797 during 1997, 1996 and 1995, respectively.  Average 
interest-bearing deposits were $30,340,761 in 1997 as compared to $13,626,215 
in 1996 and $13,579,386 in 1995. 

     The average daily amount of deposits and rates paid on savings deposits 
is summarized for the periods indicated in the following table.

                                       34

<PAGE>


<TABLE>
<CAPTION>
                                      YEAR ENDED            YEAR ENDED            YEAR ENDED
                                   DECEMBER 31, 1997     DECEMBER 31, 1996     DECEMBER 31, 1995
                                  -------------------   -------------------   -------------------
                                     AMOUNT     RATE       AMOUNT     RATE       AMOUNT     RATE
                                  -----------   -----   -----------  ------   -----------  ------
<S>                               <C>           <C>     <C>           <C>     <C>           <C>  
DEPOSITS
  Noninterest-bearing demand      $11,894,019   0.00%    $2,903,235   0.00%    $3,068,411   0.00%
  Interest-bearing demand           7,244,335   2.66%     4,857,209   2.72%     4,936,488   2.69%
  Money market deposits             5,005,414   3.21%       978,617   2.99%       959,928   3.00%
  Other savings deposits            1,282,500   2.77%     1,101,010   2.73%     1,167,087   2.70%
  Time deposits                    16,808,512   5.18%     6,689,379   4.84%     6,515,883   4.62%
                                  -----------           -----------           -----------
  Total                           $42,234,780           $16,529,450           $16,647,797
                                  -----------           -----------           -----------
                                  -----------           -----------           -----------
</TABLE>
     Maturities of time certificates of deposits of $100,000 or more outstanding
as of December 31, 1997, are summarized as follows:
<TABLE>
<CAPTION>
<S>                                              <C>       
3 months or less                                 $14,618,138
Over 3 months through 6 months                     4,326,805
Over 6 months through 12 months                    6,560,936
Over 12 months                                       100,000
                                                 -----------
                                                 $25,605,879
                                                 -----------
                                                 -----------
</TABLE>
     There were no deposits by foreign depositors at December 31, 1997, 1996 or
1995.

SIGNIFICANT FINANCIAL RATIOS

     The following table sets forth consolidated operating and capital ratios 
for 1997, 1996 and 1995:
<TABLE>
<CAPTION>
                                                    1997       1996      1995
                                                  -------     ------    ------
<S>                                               <C>         <C>       <C>   
Return on average assets                           (3.57)%     0.21%     1.11%
Return on average equity                          (15.13)%     1.90%    10.86%
Average equity to average asset ratio              23.59 %    10.96%    10.17%
Dividend payout ratio to net income                 0.00 %     0.00%     0.00%
</TABLE>

   
     The decline in return on average assets and average equity from 1996 to 
1997 is primarily attributable to an increased loan loss provision which is 
more fully discussed on page 28 under the caption "Other Operating Income and 
Expenses".  The provision for loan losses in 1996 was approximately $97,000 
in comparison to the 1997 provision of $2,700,000.  The larger provision in 
1997 was made in connection with the substantial growth in the loan portfolio 
of approximately $115 million (representing an increase of 8,154% over the 
prior year).  With the aforementioned growth in loans in 1997, management 
believed that the allowance for loan losses should grow also.  Accordingly, 
management made a subjective determination of the allowance based on their 
banking experience and knowledge, comparison to other peers, and an 
intentional effort to be conservative.  Management expects that appropriate, 
additional future provisions will be made as the loan portfolio grows.
    

                                       35

<PAGE>


BORROWED FUNDS 

     The Company had no borrowed funds at December 31, 1997, 1996 or 1995. 

CAPITAL
   
     The cornerstone of the Company's capital structure is its common stock, 
which represents 100% of total capitalization at December 31, 1997.  The 
Company's equity base was strengthened significantly during 1997 through the 
issuance of common stock in an intra-state offering to bona fide residents of 
the State of Texas completed on August 31, 1997.  The Company raised 
approximately $40 million in new capital in this offering.  Additional 
details regarding the common stock offering are set forth in Item 11 to this 
Registration Statement on Form 10.  The cash raised from the stock offering 
was used primarily to increase the capital base of the Bank in order to 
support physical expansion of the Bank and significant growth in the Bank's 
loan portfolio during the later part of 1997.  Additional information 
regarding the Bank's physical expansion is set forth under the caption 
"BUSINESS -- General --Change in Management and Competitive Focus", and 
additional information regarding growth of the Bank's loan portfolio is 
provided under the caption "Loan Portfolio" to this MANAGEMENT'S DISCUSSION 
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
    
   
     Dependency on such additional capital to support the significant loan 
growth was partially offset by the significant increase in the deposit base 
at the Bank during the latter part of 1997, which increased deposit base 
provided an additional source of funding loan growth.  During the period from 
December 31, 1996 through December 31, 1997, average total deposits at the 
Bank increased $25,705,330, from $16,529,450 to $42,234,780, an increase of 
approximately 155.5%.  Additional information regarding such growth in the 
deposit base is provided under the caption "Deposits and Other 
Interest-Bearing Liabilities" to this MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
FINANCIAL CONDITION AND RESULTS OF OPERATIONS.  The combination of the Bank's 
increased deposit base coupled with the additional capital provided through 
the stock offering has been used to support the significant loan growth at 
the Bank following completion of the Acquisition.
    

     The Company and Bank are subject to various regulatory capital 
requirements administered by 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 Company's financial statements.  Under capital 
adequacy guidelines and the regulatory framework for prompt corrective 
action, the Company and Bank must meet specific capital guidelines that 
involve quantitative measures of the assets, liabilities, and certain 
off-balance-sheet items as calculated under regulatory accounting practices.  
The Company's and Bank's capital amounts and classification are also subject 
to qualitative judgments by the regulators about components, risk weightings 
and other factors.

     Quantitative measures established by regulation to ensure capital 
adequacy require the Company and Bank to maintain minimum amounts and ratios 
(set forth in the table below) of Total and Tier I Capital (as defined in the 
regulations) 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 Company and Bank meet all capital adequacy requirements to 
which they are subject.



                                       36

<PAGE>


     The Company and the Bank exceeded their regulatory capital ratios, as 
set forth in the following table.

                                ANALYSIS OF CAPITAL
<TABLE>
<CAPTION>


                                                                                                                   TO BE WELL
                                                                                                               CAPITALIZED UNDER
                                                                                       FOR CAPITAL         PROMPT CORRECTIVE ACTION
                                                            ACTUAL                  ADEQUACY PURPOSES             PROVISIONS
                                                    AMOUNT          RATIO          AMOUNT         RATIO     AMOUNT         RATIO
                                                    ------          -----          ------         -----     ------         -----
 <S>                                             <C>                <C>        <C>             <C>         <C>            <C>  
                                                                                               IS GREATER                 IS GREATER
                                                                                                THAN OR                    THAN OR  
                                                                                                EQUAL TO                   EQUAL TO 
 As of December 31, 1997                                                                         
 Total Capital (to Risk Weighted Assets):                                                        
           Tejas Bancshares, Inc.               $ 39,412,000        31.17%     $ 10,116,000        8.0%         N/A    
           The Bank                               38,528,000        30.47%       10,116,000        8.0%    $ 12,645,000      10.0%
 Tier I Capital (to Risk Weighted Assets):
           Tejas Bancshares, Inc.               $ 37,817,000        29.91%     $  5,058,000        4.0%         N/A    
           The Bank                               36,933,000        29.21%        5,058,000        4.0%    $  7,587,000       6.0%
      Tier I Capital (to Average Assets):
           Tejas Bancshares, Inc.               $ 37,597,000        28.98%     $  5,224,000        4.0%         N/A    
           The Bank                               36,969,000        28.31%        5,224,000        4.0%    $  6,530,000       5.0%
 As of December 31, 1996
      Total Capital (to Risk Weighted
      Assets):
           Tejas Bancshares, Inc.               $  2,101,000         51.5%     $    326,000        8.0%         N/A                 
           The Bank                                2,044,000         50.1%          326,000        8.0%    $    408,000       10.0% 
 Tier I Capital (to Risk Weighted Assets):
           Tejas Bancshares, Inc.               $  2,056,000         50.4%     $    163,000        4.0%         N/A    
           The Bank                                1,999,000         49.0%          163,000        4.0%    $    245,000        6.0%
 Tier I Capital (to Average Assets):                                                                   
           Tejas Bancshares, Inc.               $  2,056,000         11.0%     $    747,000        4.0%         N/A    
           The Bank                                1,999,000         10.7%          747,000        4.0%    $    934,000        5.0%
</TABLE>

   
     The Company currently does not have any material commitments for capital 
expenditures, and the Company has no present intention to pay dividends on 
its common stock.  Given the Company's strong capital ratios as expressed in 
the preceding table, management believes the Company's capital structure is 
adequate to support continued growth of the Company and the Bank in the near 
future.
    

LIQUIDITY MANAGEMENT

     Liquidity management involves monitoring the Company's sources and uses 
of funds in order to meet its day-to-day cash flow requirements while 
maximizing profits.  Liquidity represents the ability of a Company to convert 
assets into cash or cash equivalents without significant loss and to raise 
additional funds by increasing liabilities. Liquidity management is made more 
complicated because different balance sheet components are subject to varying 
degrees of management control.  For example, the timing of maturities of the 
investment portfolio is very predictable and subject to a high degree of 
control at the time investment decisions are made.  However, net deposit 
inflows and outflows are far less predictable and are not subject to nearly 
the same degree of control.

   
     The Company has maintained a level of liquidity that is adequate to 
provide the necessary cash requirements.  The Company's funds-sold position, 
its primary source of liquidity, averaged $8,150,000 during the year ended 
December 31, 1997.  Management also has lined up potential purchasers of 
loans as a tool to maintain liquidity.  The Company has numerous loan 
participations with other parties, primarily financial institutions.  Loan 
participations are common commercial banking arrangements whereby the Company 
sells, on a nonrecourse basis, a portion of a loan to another party or 
parties.  These arrangements spread the risk between or among the parties and 
provides liquidity to the Company while reducing its risk. Although no formal 
agreements or 

                                       37

<PAGE>


commitments exist, management believes that additional loan 
participations in the range of $75 million to $80 million could readily be 
sold for liquidity purposes, if necessary.  Management regularly reviews the 
liquidity position of the Company and has implemented internal policies which 
establish guidelines for sources of asset-based liquidity.  Management 
believes that the continued growth in the deposit base, will enable the 
Company to meet its long-term liquidity needs.
    

INTEREST-RATE RISK SENSITIVITY

     The largest component of the Company's net income is derived from the 
spread between yields on interest-earning assets and the cost of 
interest-bearing liabilities.  In a changing interest rate environment this 
spread can widen or narrow depending on the relative repricing and maturities 
of interest-earning assets and interest-bearing liabilities.  It is the 
Company's general policy to reasonably match the rate sensitivity of its 
assets and liabilities in an effort to prudently manage interest-rate risk.  
To accomplish this, the Company monitors its interest-rate sensitivity, or 
risk, and matching more closely the cash flows and effective maturities or 
repricings of its interest-sensitive assets and liabilities.

     Interest rate sensitivity is a function of the repricing characteristics 
of the Company's portfolio of assets and liabilities.  These repricing 
characteristics are the time frames at which interest-earning assets and 
interest-bearing liabilities are subject to changes in interest rates either 
at repricing, replacement or maturity.  Sensitivity is measured as the 
difference between the volume of assets and liabilities in the Company's 
current portfolio that are subject to repricing in future time periods.  The 
differences at any given point in time is referred to as the interest 
sensitivity "gap" and is usually calculated separately for various segments 
of time and on a cumulative basis.  Any excess of assets or liabilities 
results in an interest sensitivity gap.  A positive gap denotes net asset 
sensitivity and a negative gap represents net liability sensitivity.  An 
institution is considered to have a negative gap if the amount of 
interest-bearing liabilities maturing or repricing within a specified time 
period exceeds the amount of interest-earning assets maturing or repricing 
within the same period.  If more interest-earning assets than 
interest-bearing liabilities mature or reprice within a specified period, 
then the institution is considered to have a positive gap.  Accordingly, in a 
rising interest rate environment in an institution with a negative gap, the 
cost of its rate sensitive liabilities would theoretically rise at a faster 
pace than the yield on its rate sensitive assets, thereby diminishing future 
net interest income.  In a falling interest rate environment, a negative gap 
would indicate that the cost of rate sensitive liabilities would decline at a 
faster pace than the yield on rate sensitive assets and improve net interest 
income.  For an institution with a positive gap, the reverse would be 
expected.

     The Company has sought to increase the sensitivity of its assets to 
changing interest rates by emphasizing shorter term and/or adjustable rate 
loans.  The Company also originates fixed-rate mortgage loans, which are 
generally sold in the secondary market.  The Company manages the maturity and 
repricing characteristics of its liabilities and has sought to keep the 
interest sensitivity of its liabilities short by emphasizing shorter term 
deposits.

     The following table presents rate-sensitive assets and rate-sensitive 
liabilities as of December 31, 1997, which mature or reprice in each of the 
time periods shown. Except for the effects of prepayments, the table presents 
principal cash flows from payments, maturity or repricing.  This table does 
not necessarily indicate the impact of general interest rate movements on the 
Company's 

                                       38

<PAGE>

net interest income because the repricing of certain categories of assets and 
liabilities is subject to competitive and other pressures beyond the 
Company's control.  As a result, certain assets and liabilities indicated as 
maturing or otherwise repricing within a stated period may, in fact, mature 
or reprice at different times and at different volumes.

                                     December 31, 1997
                                  (Dollars in thousands)
<TABLE>
                                   3 Months     3 Months       1 Year        3 Years        5 Years        Over
Assets Subject to Interest Rate    or Less     to 1 Year     to 3 Years    to 5 Years     to 15 Years    15 Years        Total
- -------------------------------    -------     ---------     ----------    ----------     -----------    --------        -----
Adjustment
- ----------
<S>                               <C>          <C>            <C>           <C>            <C>           <C>            <C>
Loans
  Combined - fixed rate
   projected payments, floating  
   rate by repricing interval    $80,702,246  $ 9,271,000    $  5,481,564  $  7,079,396   $ 16,217,846  $  1,243,154   $119,995,206

Investments
  Combined - fixed rate by            
   maturity, floating rate by  
   repricing interval, and   
   projected payments              1,020,485    3,293,936         420,400             0         79,871       270,212      5,084,904

Federal Funds Sold                 3,400,000           --              --            --             --            --      3,400,000
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
  Total                          $85,122,731  $12,564,936    $  5,901,964  $  7,079,396   $ 16,297,717  $  1,513,366   $128,480,110
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
   Cumulative                    $85,122,731  $97,687,667    $103,589,631  $110,669,027   $126,966,743  $128,480,110

Liabilities Subject to Interest
- -------------------------------
Rate Adjustment
- ---------------
NOW Accounts                     $ 7,354,840           --              --            --             --            --   $  7,354,840

Super NOW Accounts                 5,973,686           --              --            --             --            --      5,973,686

Money Market Accounts             15,154,993           --              --            --             --            --     15,154,993

Savings Accounts                   1,941,910           --              --            --             --            --      1,941,910

Certificates of Deposit           19,404,239  18,266,694          887,680             0              0             0     38,558,613
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
  Total                          $49,829,668  $18,266,694    $    887,680   $         0      $       0      $      0   $ 68,984,042
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
                                 -----------  -----------    ------------  ------------   ------------  ------------   ------------
   Cumulative                    $49,829,668  $68,096,362    $ 68,984,042   $68,984,042    $68,984,042  $ 68,984,042   

Gap (Net Position of Assets                                                                               
 (Liabilities))                  $35,293,063  $(5,701,758)   $  5,014,283   $ 7,079,396    $16,297,717  $  1,513,366   $ 59,496,067

Cumulative Gap                   $35,293,063  $29,591,305    $ 34,605,588   $41,684,984    $57,982,701   $59,496,067   

Rate Sensitive Assets as % of                                                                                                     
 Rate Sensitive Liabilities                            
 (Cumulative)                         170.83%      143.46%         150.16%       160.43%        184.05%       186.25%        186.25%
</TABLE>


                                       39

<PAGE>

   
     As shown by the table, at December 31, 1997, the maturities of the 
Company's interest-bearing assets extend over 15 years, while its 
interest-bearing liabilities generally mature in less than one year. Also, 
the Company's interest-bearing assets significantly exceed its interest 
bearing liabilities (a positive gap). Accordingly, a rising interest rate 
environment would positively effect the Company's net interest margin and a 
falling interest rate environment would negatively effect the Company's net 
interest margin.
    

     A static gap report consists of an inventory of the dollar amounts of
assets and liabilities that have the potential to mature or reprice within a
particular period.  It does not consider the probability that potential
maturities or repricings of interest-sensitive accounts will occur, or to what
extent.  Accordingly, although the table provides an indication of the Company's
gap position at a particular point in time, such measurements are not intended
to and do not provide a forecast of the effect of changes in market interest
rates on the Company's gap position and may differ from actual results after
December 31, 1997.

IMPACT OF INFLATION

     Unlike most industrial companies, the assets and liabilities of 
financial institutions such as the Company and the Bank are primarily 
monetary in nature. Therefore, interest rates have a more significant effect 
on the Company's performance than do the effects of changes in the general 
rate of inflation and change in prices.  In addition, interest rates do not 
necessarily move in the same direction or in the same magnitude as the prices 
of goods and services.

YEAR 2000 ISSUES

     The Company is in the process of addressing the possible exposures 
related to the impact of the Year 2000 and is conducting a risk assessment 
regarding how these issues will affect the operation of the Company and the 
Bank.  The Company's critical hardware and software applications are 
supported by outside vendors with which the Company maintains continuing 
discussions regarding Year 2000 compliance.  Certain critical applications 
have already been updated as Year 2000 compliant, with the balance of 
critical applications scheduled to be updated by the end of 1998.  As most of 
the critical software is purchased from vendors which have either already 
begun to make the necessary changes or will be doing so over the next year, 
the Company is concentrating its efforts on initial testing of Year 2000 
complaint systems.

     During 1998, the Company will continue to assess its readiness for the 
Year 2000 by forming a Year 2000 Committee to continue ongoing evaluation of 
critical software and hardware applications and to expand the risk assessment 
to include and evaluation of suppliers of goods and services and the Bank's 
lending function.  The Company is also developing contingency plans should 
one or more suppliers of goods and services to the Company fail to meet their 
respective Year 2000 compliance goals.  Critical applications that are not 
compliant will be replaced.

     While internal staff will be assigned to evaluate and test systems and 
applications, the Company anticipates that it may utilize outside resources 
to test certain hardware and software applications for compliance with Year 
2000 issues.  The estimated cost of compliance, including reassignment of 
existing staff and outside consulting fees, is not anticipated to be material 
to the Company's financial condition in any single year.

FORWARD-LOOKING INFORMATION

     The statements contained in this Form 10 that are not historical facts, 
including, but not limited to, certain statements found in "Item 2. 
Management's Discussion and Analysis of Financial Condition and Results of 
Operations," are forward-looking statements that involve a number of risks 

                                       40

<PAGE>

and uncertainties.  The actual results of the future events described in such 
forward-looking statements in this Registration Statement could differ 
materially from those stated in such forward-looking statements.  Among the 
factors that could cause actual results to differ materially are: general 
economic conditions, competition, government regulations and possible future 
litigation, as well as the risks and uncertainties discussed in this Form 10, 
including, without limitation, the portions referenced above.

ITEM 3.   PROPERTIES

     The Company's executive and administrative offices are located at 905 
South Fillmore, in Amarillo, Texas.  The Company has executed two leases with 
an unaffiliated third party for this location, one for approximately 5,600 
square feet on the seventh floor which is used for the Company's and the 
Bank's executive and administrative offices, and one for approximately 2,100 
square feet on the ground floor, which is used for retail banking 
transactions.  These leases generally expire in June 2004, and provide for 
rent escalations tied to either increases in the lessor's operating expenses 
or fluctuations in the consumer price index in the relevant geographic 
market.  The term of these leases may be renewed through June 2012.  In 
addition to the main office, the Bank maintains four (4) full-service branch 
offices located in Amarillo (2 branches), Dalhart and Fritch, Texas.

AMARILLO, TEXAS

     As described above, the Bank's main retail office is located on the 
first floor of a seven-story office complex at 905 South Fillmore in downtown 
Amarillo, Texas.  The Bank leases approximately 7,700 square feet of office 
space from an unaffiliated third party.  This location offers a walk-in 
lobby, but does not offer drive-in lanes.

     On February 2, 1998 and February 17, 1998, respectively, the Bank opened 
two (2) de novo, full-service branches in commercial areas of Amarillo, 
Texas. One branch is located at the approximate intersection of U.S. 
Interstate 40 and Washington Street and is highly visible to traffic 
traveling nearby.  The other branch is located at the approximate 
intersection of 34th Avenue and Bell Street, also in a highly visible 
location.  The Bank constructed and owns each branch building and leases the 
ground space from unaffiliated third parties. Each stand-alone branch 
facility is approximately 2,500 square feet and has five (5) drive-through 
lanes and one walk-up automated teller machine.

DALHART, TEXAS

     On October 15, 1997, the Bank opened a de novo, full-service branch at 
1723 Tennessee in Dalhart, Texas.  The Dalhart branch, which offers four (4) 
drive-through lanes and one drive-up automated teller machine, is located 
within a strip shopping center in the business district of Dalhart, Texas and 
is surrounded by other commercial businesses.  This branch facility, which 
occupies approximately 5,500 square feet, is leased from an unaffiliated 
third party. The initial term of the lease is scheduled to expire in October 
2002, but may be renewed through October 2012.

                                       41

<PAGE>

FRITCH, TEXAS

     The Fritch, Texas branch of the Bank is located at 102 West Broadway 
(Highway 136) in downtown Fritch, Texas.  This branch facility consists of a 
one-story brick building (approximately 3,230 square feet) with three (3) 
drive-through lanes and one drive-up automated teller machine.  The Fritch 
branch facility is owned by the Bank.

ITEM 4.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

COMMON STOCK OWNERSHIP OF DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth information as of March 24, 1998, 
regarding the number of shares of the common stock, par value $1.00 per share 
(the "Common Stock") of the Company beneficially owned by all directors and 
executive officers of the Company.  Beneficial ownership includes shares, if 
any, held in the name of the spouse, minor children or other relatives of the 
holder living in such person's home, as well as shares, if any, held in the 
name of another person under an arrangement whereby the holder can vest title 
in himself at once or at some future time.  Except as otherwise indicated, 
the persons or entities listed below have sole voting and investment power 
with respect to all shares of the Common Stock shown as beneficially owned by 
them.  Percentage ownership is based on 13,333,334 shares of Common Stock 
issued and outstanding as of March 24, 1998. 
<TABLE>
<CAPTION>
                                                          COMMON STOCK                  PERCENT OF
             NAME                                      BENEFICIALLY OWNED              COMMON STOCK
             ----                                      ------------------              ------------
 <S>                                                   <C>                             <C>         
 William H. Attebury                                      302,855(1)                      2.27%
                                                                                        
 Danny H. Conklin                                          63,634                         0.48%
                                                                                        
 Wales H. Madden, Jr.                                      70,301(2)                      0.53%
                                                                                        
 Jay O'Brien                                              151,810(3)                      1.14%
                                                                                        
 Donald E. Powell                                         364,897                         2.74%
                                                                                        
 All executive officers and                                                             
 directors as a group:                                                                  
 (5 persons)                                              953,497                         7.15%
</TABLE>
- ---------------------
(1)  Includes 151,508 shares owned by the Attebury Family Partnership of which
     Mr. Attebury is the Managing partner with respect to which shares Mr.
     Attebury exercises voting and investment authority, and an aggregate of
     45,896 shares held by Mr. Attebury as custodian for eight of his
     grandchildren (5,737 shares held for the benefit of each of the eight
     grandchildren) with respect to which shares Mr. Attebury exercises voting
     and investment authority.
(2)  Includes 3,334 shares held in the Wales H. Madden IV Trust, of which Mr.
     Madden serves as trustee, 3,334 shares held in the S. Hamilton Madden
     Trust, of which Mr. Madden serves as trustee, and 63,633 shares owned by
     Gore Creek Capital, Ltd., of which Mr. Madden is a limited partner and
     exercises shared voting and investment authority with respect to such
     shares.
(3)  Includes 117,267 shares held in the Jay O'Brien Pension Trust. Does not 
     include 15,153 shares owned by Mr. O'Brien's spouse as separate property 
     with respect to which Mr. O'Brien disclaims beneficial ownership.

                                       42

<PAGE>

PRINCIPAL HOLDERS OF COMMON STOCK

     To the best of the Company's knowledge, no shareholder beneficially owns 
five percent (5%) or more of the outstanding shares of the Common Stock.

ITEM 5.   DIRECTORS AND EXECUTIVE OFFICERS

GENERAL

     The following table lists the executive officers and directors of the 
Company and the positions they hold with the Company and with the Bank.  
Persons who hold positions with the Bank may be deemed to be executive 
officers of the Company even though they do not hold positions with the 
Company itself. Directors of the Company and the Bank hold office for a term 
of one year or until their successors are duly elected and have qualified.  
Executive officers of the Company are elected by the Company's Board of 
Directors at the Company's annual meeting and hold office until the next 
annual meeting of the Company's Board of Directors or until their respective 
successors are duly elected and have qualified.  The President of the Bank is 
elected by the Bank Board at the Bank's annual meeting and holds office until 
the next annual meeting of the Bank Board or until successor is duly elected 
and has qualified.

<TABLE>
<CAPTION>
          Name                         Age        Position with the Company                   Position with the Bank
          ----                         ---        -------------------------                   ----------------------
 <S>                                   <C>        <C>
 Donald E. Powell                       56        Chairman of the Board, President and       Chairman of the Board, President and
                                                  Chief Executive Officer                    Chief Executive Officer

 William H. Attebury                    69        Director                                   Director

 Danny H. Conklin                       63        Director                                   Director

 Wales H. Madden, Jr.                   70        Director                                   Director

 Jay O'Brien                            53        Director                                   Director
</TABLE>
     Except for Danny H. Conklin who serves as a director of New Century
Energies, Inc. and Parallel Petroleum Company, none of the directors of the
Company hold other directorships in a company, or have been nominated to become
a director in a company, with a class of securities registered pursuant to
Section 12 of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), or subject to the requirements of Section 15(d) of the Exchange Act, or
any company registered as an investment company under the Investment Company Act
of 1940.

EXPERIENCE

     The following is a brief description of each of the executive officers 
and directors of the Company and the Bank, the positions they hold, and a 
description of the principal occupations and business experience of each of 
them during the past five years.  Unless otherwise indicated, the principal 
occupation listed for a person has been that person's occupation for at least 
the past five years.

                                       43

<PAGE>

     DONALD E. POWELL.   (56)  Prior to acquiring a controlling interest in 
the Company in May 1997, Mr. Powell served as Chairman of the Board, 
President and Chief Executive Officer of Boatmen's First National Bank of 
Amarillo since March 1987, and in other capacities since July 1971.  In 
February 1997, Mr. Powell voluntarily resigned from his position with 
Boatmen's First National Bank of Amarillo to pursue, among other things, the 
Acquisition.  Mr. Powell currently serves as Chairman of the Board of Regents 
for the Texas A&M University System.

     WILLIAM H. ATTEBURY.  (69)  Mr. Attebury was formerly a director with 
Boatmen's First National Bank of Amarillo and served in that capacity from 
1975 until February 1997 when he resigned.  Mr. Attebury has served as a 
director of the Company and the Bank since June 25, 1997.  Mr. Attebury's 
principal occupation is a private investor.

     DANNY H. CONKLIN.  (63)  Mr. Conklin was formerly a director with 
Boatmen's First National Bank of Amarillo and served in that capacity from 
1983 until February 1997 when he resigned.  Mr. Conklin has served as a 
director of the Company and the Bank since June 25, 1997.  Mr. Conklin's 
principal occupation is a petroleum geologist.

     WALES H. MADDEN, JR.  (70)  Mr. Madden was formerly a director with 
Boatmen's First National Bank of Amarillo and served in that capacity from 
1961 until February 1997 when he resigned.  Mr. Madden has served as a 
director of the Company and the Bank since June 25, 1997.  Mr. Madden is an 
attorney and a private investor.

     JAY O'BRIEN.   (53)   Mr. O'Brien was formerly a director with Boatmen's 
First National Bank of Amarillo from 1993 until February 1997 when he 
resigned. Mr. O'Brien has served as a director of the Company and the Bank 
since June 25, 1997.  Mr. O'Brien's principal occupation is a cattleman.

     There are no family relationships among any of the executive officers or 
directors of the Company or the Bank.  Executive officers are elected by the 
Board of Directors on an annual basis and serve at the discretion of the 
Board of Directors.

BOARD OF DIRECTORS

     The Company had 5 directors as of December 31, 1997.  Directors of the 
Company are elected by the shareholders for a term of one year and until his 
or her successor is duly elected and qualified.  In the event of any vacancy, 
the Board of Directors may fill such vacancy by vote of a majority of all the 
Directors then in office, though less than a quorum.  Directors so elected 
shall serve for the unexpired term of their predecessors, and until their 
successor is duly elected and qualified, unless sooner displaced.

     Meetings of the Board of Directors are held regularly.  The Board of 
Directors held seven meetings in 1997.  During 1997, all of the Company's 
directors attended not less than 75% of the aggregate of the total number of 
meetings of the Board of Directors.


                                       44

<PAGE>

COMMITTEES OF THE BOARD OF DIRECTORS

     The Board of Directors of each of the Company and the Bank currently do 
not have any committees.

ITEM 6.   EXECUTIVE COMPENSATION

     The following table sets forth the compensation paid by the Company and the
Bank for the last three fiscal years to the Chief Executive Officer of the
Company and the Bank.  There were no other officers of the Company or the Bank
who received compensation in excess of $100,000 during the last three fiscal
years.
<TABLE>
<CAPTION>
                          SUMMARY COMPENSATION TABLE
                                                                       ANNUAL COMPENSATION
                                                             -----------------------------------------
                                                                                          Other Annual        All Other
          Name and Principal Position            Year        Salary           Bonus       Compensation      Compensation
          ---------------------------            ----        ------           -----       ------------      ------------
 <S>                                             <C>         <C>              <C>         <C>               <C>
 DONALD E. POWELL(1)                             1997        $     0          $    0        $    0            $   337(4)
      President and Chief Executive Officer of   1996          N/A             N/A             N/A               N/A
      the Company and the Bank                   1995          N/A             N/A             N/A               N/A

 J.H. (BUSTER) HODGES(2)                         1997        $58,891          $    0        $  936(3)         $     0
      President and Chief Executive Officer of   1996        $57,856          $    0        $1,951(3)         $57,302(5)
      the Company and the Bank                   1995        $56,540          $    0        $2,415(3)         $     0
</TABLE>
(1)  Mr. Powell became President and Chief Executive Officer of the Company and
     the Bank upon completion of the Acquisition on May 23, 1997.
(2)  Mr. Hodges retired from his position as President and Chief Executive
     Officer of the Company and the Bank upon completion of the Acquisition on
     May 23, 1997.
(3)  Constitutes automobile allowance and insurance premiums paid by the Company
     of $458 in 1996 and $665 in 1995.
(4)  Membership dues in Amarillo Club paid by the Company during 1997 ($48.11
     per month).
(5)  Constitutes cash surrender value of a life insurance policy previously
     owned and maintained by the Company and transferred to Mr. Hodges in
     anticipation of the Acquisition.

COMPENSATION OF DIRECTORS

     Directors of the Company and the Bank currently do not receive compensation
to serve in such capacities.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     No interlocking relationships exist between the Company's Board of 
Directors or officers responsible for compensation decisions and the board of 
directors or compensation committee of any company, nor has any such 
interlocking relationship existed in the past.

                                       45

<PAGE>

ITEM 7.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

INDEBTEDNESS OF MANAGEMENT

     Certain of the officers, directors and principal shareholders of the 
Company and the Bank, and their affiliates, have deposit accounts and other 
transactions with the Bank, including loans in the ordinary course of 
business. All loans or other extensions of credit made by the Bank to 
officers, directors and principal shareholders of the Company, the Bank and 
to affiliates of such persons were made in the ordinary course of business on 
substantially the same terms, including interest rates and collateral, as 
those prevailing at the time for comparable transactions with independent 
third parties and did not involve more than the normal risk taken by the 
lender or present other unfavorable features.  The extensions of credit by 
the Bank to those persons have not, and do not currently, involve more than 
the normal risk of collectibility or present other unfavorable features.  At 
December 31, 1997, the outstanding principal amount of indebtedness to the 
Bank owed by directors and executive officers and their affiliates, who were 
indebted to the Bank on that date, aggregated $10,550,806, which represented 
approximately 28% of the Bank's equity capital accounts.  The Bank expects to 
continue to enter into transactions in the ordinary course of business on 
similar terms with officers, directors and principal shareholders of the 
Company, the Bank, and their affiliates. 

     In addition to such lending relationships, some of the executive 
officers and directors of the Company, and some of their associates, have had 
transactions with the Bank in the ordinary course of business, including the 
following:

          1.   A&S Steel Buildings, Inc. served as a contractor with respect to
     the construction of a branch of the Bank at 34th and Bell in Amarillo,
     Texas.  William H. Attebury's son, W. A. Attebury, is the president and a
     shareholder of A&S Steel Buildings, Inc., owning approximately 45% of the
     stock, and William H. Attebury's other four children each owning
     approximately 7% of the stock of A&S Steel Buildings, Inc.

          2.   Alpha Three Cattle Company, owned by William H. Attebury (25%)
     and his sons Edward A. Attebury (25%) and W. A. Attebury (50%), has a re-
     advancing agricultural note with the Bank.  The highest outstanding balance
     on this note during 1997 was $1,800,000.  The outstanding balance of the
     note as of March 10, 1998 was paid down to $75,000.

     All of the foregoing transactions were on substantially the same terms, 
including interest rates and collateral to the extent applicable, 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.  Additional transactions in the future may be expected 
to take place with the Bank in the ordinary course of business.

                                       46

<PAGE>

ITEM 8.   LEGAL PROCEEDINGS

     The Company and the Bank are sometimes involved in various legal 
proceedings in the normal course of their business.  None of such matters, 
either singularly or in the aggregate, would have, in the opinion of the 
management of the Company and the Bank, a material adverse effect upon the 
financial statements of the Company or the Bank.  

ITEM 9.   MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND 
          RELATED STOCKHOLDER MATTERS

     There is no established public trading market for the Company's Common 
Stock.  Accordingly, there is no comprehensive record of trades or the prices 
of any such trades.  As a result, the prices reported for the Company's 
Common Stock may not be reliable indicators of market value.  There can be no 
assurance that an active public trading market for the Company's Common Stock 
will be created in the future.  The following table reflects stock prices for 
the Company's Shares, to the extent such information is available, and the 
dividends declared with respect thereto during the preceding two years.

<TABLE>
<CAPTION>
                                                    1997                                        1996
                                     -------------------------------------         ----------------------------------
                                        Price Range                                  Price Range
                                     -------------------                           -----------------
                                      Low           High         Dividends         Low          High        Dividends
                                     -----         -----         ---------         ---          ----        ---------
 <S>                                 <C>           <C>           <C>               <C>          <C>         <C>
 1st Quarter                         $   -         $   -           $  -            $ -          $ -           $ -  

 2nd Quarter                         $3.00(1)      $3.00(1)           -              -            -             -  

 3rd Quarter                         $3.00         $3.00              -              -            -             -  

 4th Quarter                             -             -              -              -            -             -  
</TABLE>
(1)  Adjusted to reflect 77.4372-for-1 stock dividend on July 2, 1997 to
     shareholders of record on June 30, 1997.

     None of the Company's shares of Common Stock (i) are subject to outstanding
options or warrants to purchase nor are there any securities convertible into
the Company's Common Stock, or (ii) are being or proposed to be publicly offered
by the Company.

     The Company did not pay any cash dividends on its Common Stock in 1996 
or 1997.  The Company intends to retain all of its earnings to finance its 
operations and does not anticipate paying cash dividends for the foreseeable 
future.  Any decision made by the Board of Directors to declare dividends in 
the future will depend on the Company's future earnings, capital 
requirements, financial condition and other factors deemed relevant by the 
Board of Directors.

     The Company's ability to pay dividends is also subject to the 
restrictions imposed by Texas law.  Generally, Texas law prohibits 
corporations from paying dividends if after giving effect to the 
distribution, the corporation would insolvent or the distribution exceeds the 
surplus of the 

                                       47

<PAGE>


corporation.  See "Description of Registrant's Securities to be Registered" 
under Item 1 of this Form 10.

     The Company is also subject to the dividend restrictions applicable to 
national banks because its principal source of income is from the dividends 
paid by the Bank to the Company.  Under the National Bank Act, dividends may 
be paid only out of retained earnings as defined in the statute.  The 
approval of the Comptroller is required if the dividends for any year exceed 
the net profits, as defined, for that year plus the retained net profits for 
the preceding two years.  In addition, unless a national bank's capital 
surplus equals or exceeds the stated capital for its common stock, no 
dividends may be declared unless the bank makes transfers from retained 
earnings to capital surplus.  See "Supervision and Regulation" under Item 1 
of this Form 10.

     The Bank serves as the Transfer Agent for the Company's Common Stock.

ITEM 10.  RECENT SALES OF UNREGISTERED SECURITIES

     Following completion of the Acquisition, and in anticipation of 
significant growth and physical expansion of the Company and the Bank, the 
Company took steps to raise additional capital by publicly offering shares of 
its Common Stock solely to bona fide residents of the State of Texas pursuant 
to Section 3(a)(11) of the Securities Act of 1993, as amended, and Rule 147 
issued thereunder.  Management of the Company sought to raise approximately 
$40 million in a community offering principally to residents in the Panhandle 
of Texas and solely to bona fide residents of the State of Texas so as to 
qualify for the exemption noted in the preceding sentence.

     On July 3, 1997, the Company filed an Application for Registration of 
Securities under the Securities Act of Texas with the Texas Securities Board 
to register up to 13,333,334 shares of the Company's Common Stock at an 
offering price of $3.00 per share for an aggregate maximum offering price of 
$40,000,002. After receiving some additional information from the Company, 
the State Securities Board of Texas declared the Application for Registration 
effective on August 1, 1997.  The intrastate offering to bona fide residents 
of the State of Texas was concluded on August 31, 1997 with the offering 
being completely subscribed.  Accordingly, the Company issued 13,333,334 
shares of its Common Stock for $3.00 per share effective August 31, 1997.

     The certificates representing shares of the Common Stock issued pursuant 
to the intrastate offering bear a restrictive legend designed to prevent a 
resale of such securities to a non-resident of the State of Texas for a 
period of nine months following conclusion of the offering and advising each 
holder thereof that such securities have not been registered under the 
Securities Act of 1933, as amended, and are being issued by the Company 
pursuant to the intrastate offering exception of such Act and Rule 147 
thereunder.

     No other shares of the Company's Common Stock has been issued by the 
Company since February 29, 1984 or subsequent to conclusion of the intrastate 
offering which concluded on August 31, 1997.

                                       48

<PAGE>


ITEM 11.  DESCRIPTION OF REGISTRANT'S SECURITIES TO BE REGISTERED

GENERAL

     The Company is authorized to issue 20,000,000 shares of common stock of 
the par value of $1.00 per share (the "Common Stock").  As of March 24, 1998, 
the Company had 13,333,334 shares of Common Stock issued and outstanding held 
by approximately 1,039 holders of record.  The Company does not have any 
other securities outstanding.  A more detailed description of the Common 
Stock of the Company may be found in the Restated Articles of Incorporation, 
copies of which are on file at the offices of the Company and with the 
Secretary of State of Texas.  The summary below is qualified in its entirety 
by reference to such document, which is filed as an exhibit to this Form 10 
Registration Statement.

COMMON STOCK

     VOTING RIGHTS.  All voting rights are vested in the holders of the 
Common Stock.  With respect to any matter that may be acted on by the 
shareholders, each shareholder is entitled to one vote per share.  The 
presence, in person or by proxy, of the holders of a majority of the issued 
and outstanding Common Stock entitled to vote at any meeting is necessary to 
constitute a quorum to transact business at such meeting.

     Shareholders of the Company do not have the right to cumulate their 
votes for the election of Directors.  Straight voting in the election of 
directors requires that a shareholder only vote the number of shares that he 
or she owns for each nominee, and not more.  By contrast, under cumulative 
voting, each shareholder is entitled to an aggregate number of votes equal to 
the number of directors to be elected multiplied by the number shares of 
common stock such shareholder owns.  The shareholder may divide this 
aggregate number of votes among the nominees for election as directors as he 
or she chooses and may, for example, cast all of his or her votes for one 
nominee.  As a result of the denial of cumulative voting rights, shareholders 
owning slightly over fifty percent of the Common Stock can, in effect, elect 
all of the Directors of the Company.

     The Restated Articles of Incorporation of the Company may be amended at 
any regular or special meeting of the shareholders by the affirmative vote of 
the holders of at least two-thirds of the outstanding shares of Common Stock 
of the Company entitled to vote thereon, unless the vote of the holders of a 
greater amount of stock is required by law.  A merger, consolidation or 
liquidation of the Company also requires a two-thirds vote of all of the 
shares of the Common Stock outstanding.

     Under Texas law, the dissolution of a corporation requires the approval 
of the holders of at least two-thirds of the total outstanding shares of the 
corporation, and the holders of two-thirds of the outstanding shares of each 
class or series entitled to vote thereon as a class, unless a different 
amount, not less than a majority, is specified in the articles of 
incorporation.  The Articles of Incorporation of the Company do not provide 
for a different amount of shares for approval of dissolution.

                                       49

<PAGE>


     PREEMPTIVE RIGHTS.  Under Texas law, the shareholders of a corporation 
have a preemptive right to require additional, unissued, or treasury shares 
of the corporation, except to the extent limited or denied by the articles of 
incorporation.  The Restated Articles of Incorporation of the Company do not 
afford shareholders the preemptive right to acquire their pro rata share of 
Common Stock (or any other securities) issued by the Company in the future. 
Accordingly, any issuance and sale of Common Stock in the future will have a 
dilutive effect upon the percentage ownership interest of shareholders of the 
Company unless such shareholders purchase a pro rata share of Common Stock.  
The Common Stock has no redemption, liquidation or conversion provisions.

     DIVIDENDS.  A Texas corporation may not make any distributions if (1) 
after giving effect to the distribution, the corporation would be insolvent 
or (2) the distribution exceeds the surplus of the corporation.  Subject to 
any other restrictions in the articles of incorporation, a corporation may 
not make any distributions if, after giving effect to the distribution, 
either (1) the corporation is able to pay its debts as they come due in the 
usual course of business or the corporation's total assets would be less than 
the sum of its total liabilities and the maximum amount that then would be 
payable, in any liquidation, in respect to all outstanding shares having 
preferential rights in liquidation.  Holders of the Company's Common Stock 
are entitled to receive dividends when, as and if declared by the Company's 
Board of Directors, from assets legally available therefor based upon 
conditions then existing, including the earnings of the Company, the 
earnings, funding requirements and financial condition of the Bank and 
applicable laws and regulations.  

     The Company is also restricted in its ability to pay dividends by, among 
other things, guidelines and regulations of the Federal Reserve and federal 
law. The Company is also subject to a Federal Reserve regulation that 
requires the Company to receive the prior approval of the Federal Reserve 
before paying a dividend on the Common Stock, if, after the payment of the 
dividend, the debt-to-equity ratio of the Company would exceed thirty 
percent.  In addition, the Company's ability to pay dividends depends 
primarily on the receipt of dividends from the Bank.  The ability of the Bank 
to pay dividends is restricted by the requirement that it maintain an 
adequate level of capital as required by the Comptroller.  The Bank is also 
subject to statutory and regulatory restrictions on the payment of dividends. 
There is no assurance that dividends paid by the Bank will be sufficient to 
enable the Company to meet its obligations.  See "SUPERVISION AND 
REGULATION."  

     The future dividend policy of the Company will be determined by the 
Corporate Board in light of circumstances and conditions existing at the 
time, including the earnings of the Company and the Bank, their funding 
requirements and financial condition, applicable laws and regulations and 
general business conditions.  Such dividends, if any, will depend on the 
future profitability of the Bank, and there is no guaranty that the Company 
will pay any dividends or at any time in the future.  Since completion of the 
Acquisition in May 1997, the Company has not paid any cash dividends, and it 
is not anticipated that cash dividends on the Common Stock will be declared 
or paid in the foreseeable future.

     LIQUIDATION RIGHTS.  In the event of any voluntary or involuntary 
dissolution, liquidation or winding-up of the affairs of the Company, after 
payment or provision for the payment of (i) all debts and other liabilities 
of the Company, (ii) expenses and (iii) any securities issued by the Company 
that are senior to the Common Stock, the holders of all the outstanding 
shares of Common Stock will be entitled to share, on a pro rata basis, in the 
distribution of the Company's remaining assets.  Neither 

                                       50

<PAGE>

a merger or consolidation of the Company, nor the sale, lease or conveyance 
of all or part of its property or business, will be deemed to be a 
liquidation, dissolution or winding-up of the affairs of the Company as 
contemplated above.

     The Company may be dissolved by the written consent of the holders of a 
two-thirds majority of the Common Stock.  Liquidation may also be effected in 
whole or in part through the sale of all or a portion of the Company's 
assets. A sale of substantially all of the assets of the Company would have 
to be approved by shareholders owning two-thirds of the Common Stock.

BUSINESS COMBINATIONS

     The Company is incorporated under the laws of the State of Texas and is 
subject to the provisions of the Texas Business Corporation Act (the "TBCA"). 
Texas law generally permits a merger or share exchange involving the 
corporation to become effective without the approval of the corporation's 
shareholders if the articles of incorporation of the surviving corporation do 
not change following the merger, the amount of the surviving corporation's 
common stock to be issued or delivered under the plan of merger does not 
exceed 20% of the total shares of outstanding voting stock immediately prior 
to the merger, and the board of directors of the surviving corporation adopts 
a resolution approving the plan of merger.

     Where shareholder approval is required under Texas law, a merger must be 
approved by the holders of two-thirds of the outstanding shares of the Texas 
corporation entitled to vote thereon, unless there is a class of stock that 
is entitled to vote as a class, in which event the merger must be approved by 
the holders of two-thirds of the outstanding shares otherwise entitled to 
vote, unless a different amount, not less than a majority is specified in the 
articles of incorporation.  The Company's Articles of Incorporation do not so 
provide.

     The Company is subject to the provisions of the Texas Business 
Combination Law (the "Combination Law") (Articles 13.01 through 13.08 of the 
TBCA), which provides that a Texas corporation such as the Company may not 
engage in certain business combinations, including mergers, consolidations 
and asset sales, with a person, or an affiliate or associate of such person, 
who is an "Affiliated Shareholder" (generally defined as the holder of 20% or 
more of the corporation's voting shares) for a period of three years from the 
date such person became an Affiliated Shareholder unless: (i) the business 
combination or purchase or acquisition of shares made by the Affiliated 
Shareholder was approved by the board of directors of the corporation before 
the Affiliated Shareholder became an Affiliated Shareholder or (ii) the 
business combination was approved by the affirmative vote of the holders of 
at least two-thirds of the outstanding voting shares of the corporation not 
beneficially owned by the Affiliated Shareholder, at a meeting of 
shareholders called for that purpose (and not by written consent), not less 
than six months after the Affiliated Shareholder became an Affiliated 
Shareholder.  The Combination Law is not applicable to: (i) the business 
combination of a corporation: (a) where the corporation's original charter or 
bylaws contain a provision expressly electing not to be governed by the 
Combination Law, (b) that adopts an amendment to its charter or bylaws before 
December 31, 1997, expressly electing not to be governed by the 

                                       51

<PAGE>


Combination Law, or (c) that adopts an amendment to its charter or bylaws 
after December 31, 1997, by the affirmative vote of the holders, other than 
Affiliated Shareholders, of at least two-thirds of the outstanding voting 
shares of the corporation, expressly electing not to be governed by the 
Combination Law; (ii) a business combination of a corporation with an 
Affiliated Shareholder that became an Affiliated Shareholder inadvertently, 
if the Affiliated Shareholder: (a) as soon as practicable divests itself of 
enough shares to no longer be an Affiliated Shareholder and (b) would not at 
any time within the three year period preceding the announcement of the 
business combination have been an Affiliated Shareholder but for the 
inadvertent acquisition; (iii) a business combination with an Affiliated 
Shareholder that was the beneficial owner of 20% or more of the outstanding 
voting shares of the corporation on December 31, 1996, and continuously until 
the announcement date of the business combination; (iv) a business 
combination with an Affiliated Shareholder who became an Affiliated 
Shareholder through a transfer of shares of the corporation by will or 
intestate succession and continuously was such an Affiliated Shareholder 
until the announcement date of the business combination; and (v) a business 
combination of a corporation with a wholly owned subsidiary if the subsidiary 
is not an affiliate or associate of the Affiliated Shareholder other than  
reason of the Affiliated Shareholder's beneficial ownership of the voting 
shares of the corporation.  Neither the Company's Articles of Incorporation 
nor the Company's Bylaws contain any provision expressly provided that the 
Company will not be subject to the Combination Law.  The Combination Law may 
have the effect of inhibiting a non-negotiated merger or other business 
combination involving the Company, even if such event would be beneficial to 
the Company's shareholders.

FEDERAL AND STATE REGULATIONS

     The Company and the Bank are subject to a variety of Federal statutes 
and regulations applicable to national banking associations, including the 
National Bank Act, all of which impact the operations of the Bank.  See 
"Supervision and Regulation" under Item 1 of this Form 10.

ITEM 12.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Article 2.02-1 of the TBCA authorizes corporations to indemnify any 
party or threatened party to any threatened, pending or completed action, 
suit or proceeding who is or was a director, officer, employee or agent of 
the corporation and any person who is or was serving at the request of the 
corporation as a director, officer, partner, venturer, proprietor, trustee, 
employee or agent of another corporation or other enterprise if such 
individual acted in good faith and reasonably believed that his or her 
conduct was in the corporation's best interests.  In the case of any criminal 
proceeding, the individual must have no reasonable cause to believe that his 
or her conduct was unlawful in order for the corporation to indemnify him or 
her.  Texas law provides that no indemnification shall be made with respect 
to any claim, issue or matter as to which such person shall have been 
adjudged liable where the defendant's conduct was judged to be willful or 
intentional misconduct in the performance of his or her duty to the 
corporation, and will be limited to reasonable expense actually incurred in 
connection with the proceeding where the defendant is found liable to the 
corporation or liable for receipt of improper personal benefits.  Whether 
such director, officer, employee or agent acted properly is determined by a 
majority of a quorum of non-party directors, independent legal counsel 
opinion or by non-party shareholders.  A corporation may pay expenses 
incurred by a director or officer before final disposition of an action or 
proceeding, but the director or officer must repay such expenses if it is 
determined that he or she was not entitled to indemnification.  If such a 
person seeking indemnification is wholly successful on the merits or 
otherwise, in connection with such a proceeding, such indemnification is 
mandatory.  The board of directors may determine appropriate 

                                       52

<PAGE>

terms and conduct to pay an employee or agent.  The corporation may purchase 
insurance on a director, officer, employee or agent for liability asserted 
against him or her whether or not the corporation could indemnify that party.

     The Company's Restated Articles of Incorporation contain provisions 
which provide, among other things, that the Company shall indemnify certain 
persons, including officers and directors, against judgments, fines and 
amounts paid in settlement actually and reasonably incurred by such person in 
connection with any action, suit or proceeding if such person(s) act in good 
faith and in a manner reasonably believed to be in or not opposed to the best 
interest of the Company, and, with respect to any criminal action or 
proceeding, have no reasonable cause to believe his conduct was unlawful.  As 
to any action brought by or in the right of the Company such indemnification 
is limited to expenses or advance payment thereof actually and reasonably 
incurred in connection with the defense or settlement of the case, which 
shall not be made, absent court approval, if determined that such person is 
liable for negligence or misconduct in the performance of his duty to the 
Company.

     The Company is authorized to purchase and maintain insurance or make 
other arrangements to protect itself or others, including, its officers and 
directors from liability.

     The indemnification provisions in the Company's Restated Articles of 
Incorporation are individually limited to the extent that they are consistent 
with applicable laws and regulations.

     Insofar as indemnification for liabilities arising under the Securities 
Act of 1933 may be permitted of directors and officers of the Company 
pursuant to the foregoing provisions or otherwise, the Company has been 
advised that, although the validity and scope of the governing statute has 
not been tested in court, in the opinion of the Securities and Exchange 
Commission, such indemnification is against public policy as expressed in 
such Act and is, therefore, unenforceable.  In addition, indemnification may 
be limited by state securities laws.

ITEM 13.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     Reference is made to the financial statements, the report thereon, the 
notes thereto and supplementary data commencing at page F-1 of this Form 10, 
which financial statements, report, notes and data are incorporated herein by 
reference.

ITEM 14.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND     
      FINANCIAL DISCLOSURE

     None.

                                       53

<PAGE>


ITEM 15.  FINANCIAL STATEMENTS AND EXHIBITS

Consolidated Financial Statements

                                                           Page
                                                           ----

     Independent Auditors' Report                           F-3

     Audited Financial Statements

          Consolidated Balance Sheets                       F-4
          Consolidated Statements of Operations             F-6
          Consolidated Statements of Stockholders' Equity   F-7
          Consolidated Statements of Cash Flows             F-8
          Summary of Significant Accounting Policies        F-9
          Notes to Consolidated Financial Statements        F-12

   
     Unaudited Interim Condensed Financial Statements
          Consolidated Condensed Balance Sheets             F-23
          Consolidated Condensed Statements of Operations   F-25
          Consolidated Condensed Statements of Cash Flows   F-26
    

                                       EXHIBITS

     EXHIBIT NO.              DESCRIPTION

     3.1       Restated Articles of Incorporation of Tejas Bancshares, Inc.
     3.2       Amended and Restated Bylaws of Tejas Bancshares, Inc.
     21.1      Subsidiary of Tejas Bancshares, Inc.
     27.1      Financial Data Schedule


                                       54


<PAGE>

                                      SIGNATURES

     Pursuant to the requirements of Section 12 of the Securities Exchange 
Act of 1934, the registrant has duly caused this registration statement to be 
signed on its behalf by the undersigned, thereunto duly authorized.

                                   TEJAS BANCSHARES, INC.
                                   (Registrant)


                                   /s/ Donald E. Powell 
                                   -------------------------------------------
                                   Donald E. Powell
                                   President and Chief Executive Officer

   
Dated:    June 30, 1998
    




<PAGE>





                               TEJAS BANCSHARES, INC. 
                                   AND SUBSIDIARY
                                   Amarillo, Texas
                                          
                                    CONSOLIDATED
                                FINANCIAL STATEMENTS
                          December 31, 1997, 1996 and 1995








                                      F-1
<PAGE>

                            INDEX TO FINANCIAL STATEMENTS



<TABLE>
                                                                          PAGE
<S>                                                                       <C>
INDEPENDENT AUDITORS' REPORT . . . . . . . . . . . . . . . . . . . . . . . F-3


FINANCIAL STATEMENTS

     Consolidated Balance Sheets . . . . . . . . . . . . . . . . . . . . . F-4
     Consolidated Statements of Operations . . . . . . . . . . . . . . . . F-6
     Consolidated Statements of Stockholders' Equity . . . . . . . . . . . F-7
     Consolidated Statements of Cash Flows . . . . . . . . . . . . . . . . F-8

     Summary of Significant Accounting Policies. . . . . . . . . . . . . . F-9

     Notes to Consolidated Financial Statements. . . . . . . . . . . . . .F-12
</TABLE>



                                      F-2
<PAGE>


                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Tejas Bancshares, Inc.
Amarillo, Texas

We have audited the accompanying consolidated balance sheets of Tejas 
Bancshares, Inc. and subsidiary as of December 31, 1997 and 1996, and the 
related consolidated statements of operations, stockholders' equity and cash 
flows for the years ended December 31, 1997, 1996 and 1995. These 
consolidated financial statements are the responsibility of the Company's 
management.  Our responsibility is to express an opinion on these 
consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial position of Tejas 
Bancshares, Inc. and subsidiary as of December 31, 1997 and 1996 and the 
results of their operations and their cash flows for the years ended December 
31, 1997, 1996 and 1995 in conformity with generally accepted accounting 
principles. 

                              Clifton Gunderson P.L.L.C.

                              /s/ Clifton Gunderson P.L.L.C.


Amarillo, Texas
February 27, 1998


                                      F-3
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1997 AND 1996
                                          
                                     ASSETS
<TABLE>
                                                     1997                1996
                                                     ----                ----
<S>                                             <S>                  <C>
Cash and due from banks                         $ 16,726,298         $ 1,885,224
Federal funds sold                                 3,400,000           4,300,000
Securities available-for-sale                      5,084,904           1,957,201
Securities held-to-maturity                                -           8,345,749

Loans                                            119,850,682           1,463,914
Less allowance for loan losses                    (2,748,418)            (45,200)
                                                ------------         -----------
    Loans, net                                   117,102,264           1,418,714
                                                ------------         -----------
Bank premises and equipment
  Land                                                39,000              39,000
  Buildings                                          602,026             164,938
  Furniture, fixtures and equipment                  496,030             132,793
                                                ------------         -----------
    Total, at cost                                 1,137,056             336,731
  Less accumulated depreciation                      274,800             220,573
                                                ------------         -----------
    Net property and equipment                       862,256             116,158
                                                ------------         -----------
Accrued interest receivable                        1,160,948             153,571
Net deferred tax asset                               324,709                   -
Other assets                                          78,708              35,046
                                                ------------         -----------
TOTAL ASSETS                                    $144,740,087         $18,211,663
                                                ------------         -----------
                                                ------------         -----------
</TABLE>

                                       F-4
<PAGE>
                                         
                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                      CONSOLIDATED BALANCE SHEETS (CONTINUED)
                            DECEMBER 31, 1997 AND 1996
                                         
                       LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
                                                    1997                 1996
                                                    ----                 ----
<S>                                             <C>                  <C>
LIABILITIES
Deposits
  Demand - noninterest bearing                  $ 37,270,616         $ 2,628,590
  Demand - interest bearing                       28,483,519           5,600,388
  Time and savings                                40,500,523           7,838,310
                                                ------------         -----------
     Total deposits                              106,254,658          16,067,288

Accrued interest payable                             222,676              27,327
Federal income taxes payable                         324,709                   -
Net deferred tax liability                                 -              32,022
Other liabilities                                     84,802              17,339
                                                ------------         -----------
     Total liabilities                           106,886,845          16,143,976
                                                ------------         -----------

STOCKHOLDERS' EQUITY 
Common stock, $1 par value ($10 in 1996);
  20,000,000 shares authorized (10,000 in 1996),
  13,333,334 and 10,000 issued in 1997 and 
  1996, respectively                              13,333,334             100,000
Paid-in capital                                   26,137,427           1,514,807
Retained earnings (deficit)                       (1,653,848)            603,189
Net unrealized holding gain on
  available-for-sale securities, net 
  of tax of $(18,715) and $(6,046) in 
  1997 and 1996, respectively                         36,329              11,736
                                                ------------         -----------
                                                  37,853,242           2,229,732

Less cost of treasury stock, 805 shares                    -            (162,045)
                                                ------------         -----------
     Total stockholders' equity                   37,853,242           2,067,687
                                                ------------         -----------

TOTAL LIABILITIES AND 
  STOCKHOLDERS' EQUITY                          $144,740,087         $18,211,663
                                                ------------         -----------
                                                ------------         -----------
</TABLE>
                                       
  These consolidated financial statements should be read only in connection
       with the accompanying summary of significant accounting policies 
               and notes to consolidated financial statements.

                                      F-5
<PAGE>

                      TEJAS BANCSHARES, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                   YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995
<TABLE>
                                                          1997            1996            1995
                                                          ----            ----            ----
<S>                                                   <C>             <C>             <C>
INTEREST INCOME
  Interest and fees on loans                          $ 3,024,441     $  153,337      $  136,045
  Interest and dividends on investment securities         547,719        865,081         851,440
  Interest on federal funds sold                          447,378        127,364         145,275
                                                      -----------     ----------      ----------
    Total interest income                               4,019,538      1,145,782       1,132,760
INTEREST EXPENSE ON DEPOSITS                            1,260,139        515,442         494,040
                                                      -----------     ----------      ----------
    Net interest income                                 2,759,399        630,340         638,720
PROVISION (CREDIT) FOR LOAN LOSSES                      2,700,000         97,003         (79,963)
                                                      -----------     ----------      ----------
    Net interest income after provision
     (credit) for loan losses                              59,399        533,337         718,683
                                                      -----------     ----------      ----------
OTHER OPERATING INCOME
  Service charges                                          83,543         71,970          71,972
  Other                                                    77,967         45,935          64,618
                                                      -----------     ----------      ----------
    Total other operating income                          161,510        117,905         136,590
                                                      -----------     ----------      ----------
OTHER OPERATING EXPENSES
  Salaries and employee benefits                        1,027,236        337,423         272,390
  Depreciation                                            119,853         18,639          18,478
  Advertising                                              53,134         13,374          14,294
  Occupancy expense                                       178,588         29,565          30,442
  Federal Deposit Insurance Corporation 
   premiums, net                                            1,830          2,000          18,421
  Professional fees                                        94,558         19,239          19,812
  Supplies, stationery and office expenses                411,766         19,744          21,399
  Taxes other than on income and salaries                   6,106          4,925           4,209
  Data processing                                          80,805         69,751          71,708
  Postage                                                  36,925         21,278          21,190
  Other                                                   231,046         69,644          54,088
                                                      -----------     ----------      ----------
    Total other operating expenses                      2,241,637        605,582         546,431
                                                      -----------     ----------      ----------
    Earnings (loss) before income taxes                (2,020,728)        45,660         308,842
INCOME TAXES (BENEFIT)                                    (39,313)         6,813         103,186
                                                      -----------     ----------      ----------
NET EARNINGS (LOSS)                                   $(1,981,415)     $  38,847       $ 205,656
                                                      -----------     ----------      ----------
                                                      -----------     ----------      ----------
NET EARNINGS (LOSS) PER SHARE                         $     (0.41)     $    0.05       $    0.29
                                                      -----------     ----------      ----------
                                                      -----------     ----------      ----------
</TABLE>

  These consolidated financial statements should be read only in connection
       with the accompanying summary of significant accounting policies 
               and notes to consolidated financial statements.

                                      F-6
<PAGE>

                    TEJAS BANCSHARES, INC. AND SUBSIDIARY
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>
                                                                          NET UNREALIZED
                                                                          HOLDING GAIN 
                                                                            (LOSS) ON 
                                                                RETAINED    AVAILABLE-
                                      COMMON      PAID-IN       EARNINGS     FOR-SALE     TREASURY 
                                       STOCK      CAPITAL      (DEFICIT)    SECURITIES      STOCK          TOTAL
                                       -----      -------      ---------    ----------     -------         -----
<S>                                  <C>        <C>           <C>           <C>         <C>             <C>
Balance at December 31, 1994      $   100,000   $ 1,514,807   $   358,686    $(64,389)  $  (162,045)    $ 1,747,059
Net earnings                                -             -       205,656           -             -         205,656
Net change in unrealized                       
  depreciation on available-                   
  for-sale securities, net                     
  of tax effects of  $40,570                -             -             -      78,754             -          78,754
                                  -----------   -----------   -----------    ---------  ------------    -----------
                                               
Balance at December 31, 1995          100,000     1,514,807       564,342      14,365      (162,045)      2,031,469
Net earnings                           -                  -        38,847      -                  -          38,847
Net change in unrealized                       
  appreciation on available-                   
  for-sale securities, net                     
  of tax effects of $(1,354)                -             -             -      (2,629)            -          (2,629)
                                  -----------   -----------   -----------    ---------  ------------    -----------
                                               
Balance at December 31, 1996          100,000     1,514,807       603,189      11,736      (162,045)      2,067,687
Net loss                                    -             -    (1,981,415)          -             -      (1,981,415)
Purchase of treasury stock                     
 (6,695 shares)                             -             -             -           -    (1,575,417)     (1,575,417)
Goodwill arising from                          
  acquisition of the Company                -        65,625             -           -             -          65,625
Retirement of treasury stock                   
  (7,500 shares)                      (75,000)   (1,580,433)      (82,029)          -     1,737,462               -
Reduction in par value from                    
  $10 to $1 per share                 (22,500)       22,500             -           -             -               -
Stock split effected in the                    
  form of a dividend of                        
  77.4372-for-1                       193,593             -      (193,593)          -             -               -
Common stock issued                            
  (13,333,334 shares), net of                  
  issue costs of $159,558          13,333,334    26,507,110             -           -             -      39,840,444
Purchase and retirement of                     
  common stock (196,093                        
  shares)                            (196,093)     (392,182)            -           -             -        (588,275)
Net change in unrealized                       
  appreciation on available-                   
  for-sale securities, net                     
  of tax effects of $12,669                 -             -             -      24,593             -          24,593
                                  -----------   -----------   -----------    ---------  ------------    -----------

Balance at December 31, 1997      $13,333,334   $26,137,427   $(1,653,848)   $ 36,329   $         -     $37,853,242
                                  -----------   -----------   -----------    ---------  ------------    -----------
                                  -----------   -----------   -----------    ---------  ------------    -----------
</TABLE>

  These consolidated financial statements should be read only in connection
       with the accompanying summary of significant accounting policies 
               and notes to consolidated financial statements.

                                      F-7
<PAGE>

                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

<TABLE>

                                                               1997            1996          1995
                                                               ----            ----          ----
<S>                                                      <C>              <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES 
Net earnings (loss)                                      $  (1,981,415)   $    38,847    $   205,656
Adjustments to reconcile net earnings (loss) to 
 net cash provided by operating activities:
  Depreciation and amortization                                119,853         18,639         18,478
  Deferred income taxes                                       (369,400)         6,813        103,186
  Provision (credit) for loan losses                         2,700,000         97,003        (79,963)
  Gain on sale of land                                               -         (6,937)             -
  Amortization of premium or (accretion) of
   discount relating to investment securities, net              13,594         (3,854)        (8,654)
  Change in:
    Accrued interest receivable                             (1,007,377)        53,011        (49,209)
    Other assets                                               (43,663)        22,939         (1,056)
    Accrued interest payable                                   195,349         (6,901)         8,791
    Federal income taxes payable                               324,709              -              -
    Other liabilities                                           67,463        (12,124)        11,987
                                                         -------------    -----------    -----------
  Net cash provided by operating activities                     19,113        207,436        209,216
                                                         -------------    -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturities and pay-downs
   on securities held-to-maturity                            1,900,277      4,619,770      3,418,465
  Proceeds from maturities and pay-downs
   on securities available-for-sale                          3,365,437      1,277,418        928,511
  Purchases of securities held-to-maturity                           -     (2,892,048)    (4,319,123)
  Purchases of securities available-for-sale                   (24,000)             -              -
  Change in loans to customers                            (118,383,550)       320,278       (375,224)
  Expenditures for bank premises and equipment                (800,325)        (9,146)       (10,770)
  Proceeds from sale of land                                         -         31,766              -
                                                         -------------    -----------    -----------
    Net cash provided (used) by investing activities      (113,942,161)     3,348,038       (358,141)
                                                         -------------    -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Net increase (decrease) in deposits                       90,187,370       (313,429)       267,997
  Proceeds from sale of common stock, net of 
   issue costs of $159,558                                  39,840,444              -              -
  Proceeds from loan from stockholder                        1,000,000              -              -
  Repayment of loan to stockholder                          (1,000,000)             -              -
  Purchases of treasury stock                               (2,163,692)             -              -
                                                         -------------    -----------    -----------
    Net cash provided (used) by financing activities       127,864,122       (313,429)       267,997
                                                         -------------    -----------    -----------
    Net increase in cash and cash equivalents               13,941,074      3,242,045        119,072
CASH AND CASH EQUIVALENTS, 
 BEGINNING OF YEAR                                           6,185,224      2,943,179      2,824,107
                                                         -------------    -----------    -----------
CASH AND CASH EQUIVALENTS, 
 END OF PERIOD                                           $  20,126,298    $ 6,185,224     $2,943,179
                                                         -------------    -----------    -----------
                                                         -------------    -----------    -----------
</TABLE>

  These consolidated financial statements should be read only in connection
with the accompanying summary of significant accounting policies and notes to
                      consolidated financial statements.

                                      F-8
<PAGE>

                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
                          DECEMBER 31, 1997, 1996 AND 1995

NATURE OF OPERATIONS

Tejas Bancshares, Inc. (the Company) provides a variety of financial services 
to individuals and corporate customers in the community of Amarillo, Texas 
and the surrounding geographical area.  The Company's primary deposit 
products are demand deposits and time and savings accounts.  Its primary 
lending products are consumer, commercial, agriculture and real estate loans. 
 

During 1997, the corporate structure of the Company changed significantly as 
follows:

- -    In May 1997, Mr. Donald E. Powell acquired control of all of the
     outstanding common stock of the Company.  In connection with the
     acquisition, the Corporation repurchased 6,695 shares of its common stock
     for approximately $1,575,400 and Mr. Powell acquired the remaining 2,500
     shares of its common stock for approximately $588,300 and loaned the
     Company $1,000,000 at the prime interest rate (8.5%). Goodwill in
     connection with the acquisition amounted to approximately $65,600.

- -    Following completion of the acquisition, the authorized shares of the
     Company were increased from 10,000 to 20,000,000, the par value of the
     common stock was reduced from $10 to $1 and 7,500 shares of treasury stock
     were retired.  The domicile of the Company's wholly-owned subsidiary,
     Fritch State Bank, was also moved to Amarillo, Texas, and it was converted
     to a national banking association named The First National Bank of Amarillo
     (the Bank).

- -    In July 1997, the Company's  common stock was split 77.4372-for-1 in the
     effect of a stock dividend.  During August 1997, the Company completed an
     offering of its common stock and issued 13,333,334 shares at an issue price
     of $3 per share.  Subsequent to the offering, Mr. Powell's original 196,093
     shares were repurchased for approximately $588,300 and were retired and his
     $1,000,000 loan was repaid.

   
- -    The Company experienced significant growth in loans and deposits during 
     1997 primarily because of the Bank's relocation of its main office from 
     Fritch, Texas, to the larger Amarillo, Texas banking market, which is a 
     more economically vibrant banking market than Fritch, Texas.  In 
     addition, deposit and loan growth can be attributable to the new 
     management team, which has emphasized growth from the Bank's existing 
     client base and capitalizing opportunities from its target market (e.g., 
     customers of competing financial institutions), and the delivery or 
     personalized banking services to the Bank's customers.  In addition, the 
     Bank's loan growth is attributable to the Bank's aggressive commercial 
     lending program and its virtual re-emergence into agricultural and real 
     estate lending and strong emphasis on the commercial loan market.
    

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company and
its wholly-owned subsidiary.  All significant intercompany balances and
transactions have been eliminated in consolidation.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and 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.  

                                       F-9

<PAGE>

INVESTMENT SECURITIES

The Company classifies its investment securities in one of three categories;
trading, available-for-sale or held-to-maturity.  Trading securities are bought
and held principally for the purpose of selling them in the near term.  The
Company had no investment securities classified as trading at December 31, 1997
or December 31, 1996.  Held-to-maturity securities are those in which the
Company has the ability and intent to hold the security until maturity.  All
other securities not included in trading or held-to-maturity are classified as
available-for-sale.  

                                       F-10
<PAGE>

                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
                          DECEMBER 31, 1997, 1996 AND 1995
                                          
INVESTMENT SECURITIES (continued)

Trading and available-for-sale securities are recorded at fair value.  
Held-to-maturity securities are recorded at amortized cost, adjusted for the 
amortization or accretion of premiums or discounts.  Unrealized holding gains 
and losses on trading securities are included in earnings.  Unrealized 
holding gains and losses, net of the related tax effect, on 
available-for-sale securities are excluded from earnings and are reported as 
a separate component of stockholders' equity until realized.  Transfers of 
securities between categories are recorded at fair value at the date of 
transfer.  In connection with the aforementioned acquisition, during June 
1997 the Company transferred all of its held-to-maturity securities (total 
carrying value of approximately $6,436,000) to available-for-sale.  
Unrealized holding gains and losses are recognized in earnings for transfers 
into trading securities.

The unrealized holding gains or losses included in the separate component of
equity for securities transferred from available-for-sale to held-to-maturity
are maintained and amortized into earnings over the remaining life of the
security as an adjustment to yield in a manner consistent with the amortization
or accretion of premium or discount on the associated security.  A decline in
the market value of any available-for-sale or held-to-maturity security below
cost that is deemed other than temporary is charged to earnings resulting in the
establishment of new cost basis for the security.

Premiums and discounts are amortized or accreted over the life of the related
security as an adjustment to yield using the effective interest method. 
Dividend and interest income are recognized when earned.  Realized gains and
losses for securities classified as available-for-sale and held-to-maturity are
included in earnings and are derived using the specific identification method
for determining the cost of securities sold. 

LOANS AND ALLOWANCE FOR LOAN LOSSES

   
Loans are stated at the amount of unpaid principal, reduced by an allowance 
for loan losses and unearned income.  Unearned income on certain installment 
loans is taken into income over the term of the loan by the sum-of-the-months 
digits method. The effect of not using the interest method is not material to 
the financial position or results of operations of the Company.  Interest on 
other loans is calculated by using the simple interest method on daily 
balances of the principal amount outstanding.
    

Impaired loans are measured based on the present value of expected future cash
flows discounted at the loan's effective interest rate or the market price or
the fair value of the collateral if the loan is collateral dependent.  The
accrual of interest on impaired loans is discontinued when, in management's
opinion, the borrower may be unable to meet payments as they become due.  When
interest accrual is discontinued, all unpaid accrued interest is reversed. 
Interest payments received on nonaccrual loans are generally applied to
principal. 
                                          
The allowance for loan losses is established through a provision for loan 
losses charged to expense.  Loans are charged against the allowance for loan 
losses when management believes that the collectibility of the principal is 
unlikely.  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 individual credits, prior loan loss 
experience and general economic conditions.  If management believes the 
allowance is in excess of possible losses, a credit to the provision is made. 
The allowance is subjective in nature and may be adjusted in the near term 
because of changes in economic conditions or review by regulatory examiners.

BANK PREMISES AND EQUIPMENT

Bank premises and equipment are stated at cost less accumulated depreciation, 
which is computed using the straight-line method over the estimated useful 
lives of the assets.

INCOME TAXES

Deferred tax assets and liabilities are recognized for the future tax 
consequences attributable to differences between the financial statement 
carrying amounts of existing assets and liabilities and their respective tax 
bases and operating loss and tax credit carryforwards.  Deferred tax assets 
and liabilities are measured using enacted tax rates expected to apply to 
taxable income in the years in which those temporary differences are expected 
to be recovered or settled.  The effect on deferred tax assets and 
liabilities of a change in tax rates is recognized in income in the period 
that includes the enactment date.

OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS

In the ordinary course of business, the Company has entered into 
off-balance-sheet financial instruments consisting primarily of commitments 
to extend credit.  Such financial instruments are recorded in the 
consolidated financial statements when they become payable.  

CASH EQUIVALENTS

For purposes of the statements of cash flows, the Company considers due from 
banks and federal funds sold to be cash equivalents.  Federal funds sold are 
generally purchased and sold for one-day periods.

NET EARNINGS (Loss) PER SHARE

Net earnings (loss) per share are computed based on the weighted average 
number of shares outstanding.  For the years ended December 31, 1997, 1996 
and 1995 the weighted average shares outstanding were  4,824,792,  712,035 
and 712,035, respectively, after giving effect for the above-mentioned stock 
split effected in the form of a dividend. 


           This information is an integral part of the accompanying 
                      consolidated financial statements.

                                      F-11
<PAGE>

                        TEJAS BANCSHARES, INC. AND SUBSIDIARY
                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          DECEMBER 31, 1997, 1996 AND 1995
                                          

NOTE 1 - INVESTMENT SECURITIES 

The amortized cost, gross unrealized holding gains, gross unrealized holding
losses and fair value for available-for-sale securities by major security type
at December 31, 1997, were as follows:

<TABLE>
                                                     GROSS          GROSS
                                      AMORTIZED    UNREALIZED     UNREALIZED      ESTIMATED
                                        COST     HOLDING GAINS  HOLDING LOSSES   FAIR VALUE
                                        ----     -------------  --------------   ----------
<S>                                 <C>          <C>            <C>             <C>
Available-for-sale:
  U.S. Treasury securities          $  498,199       $ 1,140      $     -       $  499,339
  Government agency securities       1,921,817         6,518            -        1,928,335
  Mortgage-backed securities         2,499,384        48,476       (1,090)       2,546,770
  State and political obligations       36,585             -            -           36,585
  Other securities                      73,875             -            -           73,875
                                    ----------       -------      -------      -----------
TOTAL AVAILABLE-FOR-SALE            $5,029,860       $56,134      $(1,090)      $5,084,904
                                    ----------       -------      -------      -----------
                                    ----------       -------      -------      -----------
</TABLE>

Maturities of investment securities classified as available-for-sale were as
follows at December 31, 1997 (maturities of mortgage-backed securities have been
presented based upon estimated cash flows, assuming no change in the current
interest rate environment).  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.  

<TABLE>
                                            AMORTIZED   ESTIMATED
                                              COST     FAIR VALUE
                                           ----------  ----------
<S>                                        <C>         <C>
Available-for-sale:
  Due one year or less                     $2,213,912  $2,238,140
  Due from one to five years                1,012,070   1,023,146
  Due after ten years                       1,430,515   1,446,170
  Other                                       373,363     377,448
                                           ----------  ----------
TOTAL AVAILABLE-FOR-SALE                   $5,029,860  $5,084,904
                                           ----------  ----------
                                           ----------  ----------
</TABLE>

The amortized cost, gross unrealized holding gains, gross unrealized holding 
losses and fair value for available-for-sale and held-to-maturity securities 
by major security type at December 31, 1996, were as follows:  

<TABLE>
                                                  GROSS           GROSS
                                    AMORTIZED   UNREALIZED      UNREALIZED     ESTIMATED
                                      COST     HOLDING GAINS  HOLDING LOSSES   FAIR VALUE
                                   ----------  -------------  --------------  -----------
<S>                                <C>         <C>            <C>             <C>
Available-for-sale:                                                          
  U.S. Treasury securities         $  299,899    $ 6,441          $   -       $  306,340
  Mortgage-backed securities        1,589,646     11,887           (547)       1,600,986
  Other securities                     49,875          -              -           49,875
                                   ----------    -------          ------      ----------
TOTAL AVAILABLE-FOR-SALE           $1,939,420    $18,328          $(547)      $1,957,201
                                   ----------    -------          ------      ----------
                                   ----------    -------          ------      ----------
</TABLE>

                                      F-12
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                       DECEMBER 31, 1997, 1996 AND 1995

NOTE 1 - INVESTMENT SECURITIES (CONTINUED)
<TABLE>
                                                  GROSS          GROSS
                                    AMORTIZED   UNREALIZED     UNREALIZED     ESTIMATED
                                      COST    HOLDING GAINS  HOLDING LOSSES  FAIR VALUE
                                      ----    -------------  --------------  ----------
<S>                                <C>        <C>            <C>             <C>
Held-to-maturity:
  U.S. Treasury securities         $2,241,662   $11,857        $     -       $2,253,519
  Other U.S. government                                                     
   agency obligations               4,698,849    31,999              -        4,730,848
  State and political obligations      77,453         -              -           77,453
  Mortgage-backed securities        1,327,785    32,441         (3,033)       1,357,193
                                   ----------   -------        -------       ----------
TOTAL HELD-TO-MATURITY             $8,345,749   $76,297        $(3,033)      $8,419,013
                                   ----------   -------        -------       ----------
                                   ----------   -------        -------       ----------
</TABLE>

Investment securities with a carrying value of approximately $1,996,000 and
$3,262,000 at December 31, 1997 and 1996, respectively, were pledged to secure
public deposits as required or permitted by law.  

NOTE 2 - LOANS

The major classification of loans are as follows:  

<TABLE>
                                                          1997          1996
                                                          ----          ----
<S>                                                  <C>            <C>
Real estate - primarily mortgage                     $ 34,351,987   $  168,477
Agriculture                                            15,381,803            -
Commercial                                             45,901,834      553,641
Installment loans to individuals                       24,359,581      822,872
Unearned income                                          (144,523)     (81,076)
                                                     ------------   ----------
TOTAL LOANS                                          $119,850,682   $1,463,914
                                                     ------------   ----------
                                                     ------------   ----------
</TABLE>

The Bank grants consumer, commercial, agriculture and real estate loans to
customers in primarily the community of Amarillo, Texas and the surrounding
geographical area.  Although the Bank has a diversified loan portfolio, a
substantial portion of its debtors' ability to honor their commitments is
dependent upon the real estate and agricultural sectors.  

The changes in the allowance for loan losses were as follows:

<TABLE>
                                                 1997       1996       1995
                                                 ----       ----       ----
<S>                                          <C>         <C>        <C>
BALANCE AT BEGINNING OF YEAR                 $   45,200  $ 22,574   $ 37,605
Provision charged (credited) to expense       2,700,000    97,003    (79,963)
Loans charged off                                (5,144)  (82,827)    (7,816)
Recoveries on loans previously charged off        8,362     8,450     72,748
                                             ----------  --------   --------
BALANCE AT END OF YEAR                       $2,748,418  $ 45,200   $ 22,574
                                             ----------  --------   --------
                                             ----------  --------   --------
</TABLE>

At December 31, 1997 and 1996 there were no material amounts of impaired loans.

                                      F-13
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                     DECEMBER 31, 1997, 1996 AND 1995

NOTE 3 - DEPOSITS

The aggregate amount of time deposits in denominations of $100,000 or more was
approximately $25,606,000 and $945,000 at December 31, 1997 and 1996,
respectively.  

At December 31, 1997, the scheduled maturities of all certificates of deposits
were substantially all within one year.

NOTE 4 - INCOME TAXES

The following is a summary of the components of income tax expense (benefit):

<TABLE>
                                            1997        1996        1995
                                            ----        ----        ----
<S>                                      <C>           <C>        <C>
Current - federal                        $ 330,087     $    -     $      -
Deferred                                  (369,400)     6,813      103,186
                                         ---------     ------     --------
Total income tax expense (benefit)       $ (39,313)    $6,813     $103,186
                                         ---------     ------     --------
                                         ---------     ------     --------
</TABLE>

The tax effects of temporary differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are as follows:

<TABLE>
                                                    1997            1996
                                                    ----            ----
<S>                                               <C>             <C>
Deferred tax assets:
  Allowance for loan losses                      $ 842,379        $      -
  Bank premises and equipment basis and
   depreciation differences                         90,776               -
  Allowance for investment security losses          31,981          33,544
  Net operating loss tax credit carryforward             -          16,110
  Other                                             22,313               -
  Valuation allowance                             (644,015)              -
                                                 ---------        --------
                                                   343,424          49,654
                                                 ---------        --------
Deferred tax liabilities:
  Allowance for loan losses                              -         (75,630)
  Available-for-sale securities                    (18,715)         (6,046)
                                                 ---------        --------
                                                   (18,715)        (81,676)
                                                 ---------        --------
NET DEFERRED TAX ASSET (LIABILITY)               $ 324,709        $(32,022)
                                                 ---------        --------
                                                 ---------        --------
</TABLE>
Because of the Company's limited history to generate substantial taxable income,
a valuation allowance has been established to limit the recognition of net
deferred tax assets to approximate the amount of taxes expected to be paid in
the current year.  

                                      F-14
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         DECEMBER 31, 1997, 1996 AND 1995

NOTE 4 - INCOME TAXES (CONTINUED)

Total income taxes for the years ended December 31, 1997, 1996 and 1995 are
allocated $(39,313), $6,813 and $103,186, respectively, to income tax from
operations and $12,669, $(1,354) and $40,570, respectively, to stockholders'
equity for the tax effect of unrealized holding gains on available-for-sale
securities recognized for financial reporting purposes.  

Total income tax expense differed from the amounts computed by applying the U.S.
federal income tax rate of 34% in 1997, 1996 and 1995 to earnings (loss) before
income taxes as a result of the following: 

<TABLE>
                                               1997       1996      1995
                                               ----       ----      ----
<S>                                         <C>         <C>       <C>
Computed "expected" tax expense (benefit)   $(687,048)  $15,524   $105,006
Effect of valuation allowance                 644,015         -          -
Tax-exempt income                              (1,126)   (5,001)    (3,920)
Other, net                                      4,846    (3,710)     2,100
                                            ---------   -------   --------

TOTAL INCOME TAX EXPENSE (BENEFIT)          $ (39,313)  $ 6,813   $103,186
                                            ---------   -------   --------
                                            ---------   -------   --------
</TABLE>

NOTE 5 - TRANSACTIONS WITH RELATED PARTIES

The Company's directors and their associates, including companies and firms of
which they are officers or in which they and/or their families have an ownership
interest, are customers of the Company. The following is a summary of loan
activity with these parties for the year ended December 31, 1997:

<TABLE>
<S>                                                 <C>
Balances at beginning of period                     $         -
Advances                                             12,507,324
Repayment                                            (1,956,518)
                                                    -----------
Balances at end of year                             $10,550,806
                                                    -----------
                                                    -----------
</TABLE>

   
Loans to related parties during 1996 and 1995 were not significant.
    
   
The Company also has deposit activities with related parties in the normal 
course of business which amounted to $3,735,935 at December 31, 1997.  
Deposit activities with related parties for 1996 and 1995 were not 
significant.
    

Other transactions with Mr. Donald E. Powell are described in the Summary of
Significant Accounting Policies.

NOTE 6 - SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION 

Cash disbursed for interest for the years ended December 31, 1997, 1996 and 1995
was $1,064,790, $522,343, and $485,249, respectively.  Cash disbursed for income
taxes was not significant for the years ended December 31, 1997, 1996 and 1995.

                                      F-15
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1997, 1996 AND 1995

NOTE 6 - SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION (CONTINUED)

During the year ended December 31, 1997, noncash investing activities consisted
of the recognition in stockholders' equity of the net unrealized holding gains
on available-for-sale securities of $24,593, net of deferred taxes of $12,669. 

During the year ended December 31, 1996, noncash investing activities consisted
of the recognition in stockholders' equity of the net unrealized holding gains
on available-for-sale securities of $(2,629), net of deferred taxes of $(1,354).

During the year ended December 31, 1995, noncash investing activities consisted
of the recognition in stockholders' equity of the net unrealized holding gains
on available-for-sale securities of $78,754, net of deferred taxes of $40,570.

Other noncash transactions during 1997 included the retirement of treasury stock
having a carrying value of approximately $2,325,700, a stock split effected in
the form of a dividend of 77.4372-for-1, the reduction in par value from $10 to
$1 and the transfer of investments of approximately $6,436,000 from the 
held-to-maturity category to the available-for-sale category in connection 
with the acquisition previously discussed.

NOTE 7 - LEASE COMMITMENTS

The Company leases certain land and office space under noncancelable operating
leases expiring in various years through 2027.  Certain leases contain renewal
options from five to ten years based on existing or escalated terms.  Future
minimum lease payments under these leases are as follows:

<TABLE>
<S>                               <C>
          1998                    $  135,300
          1999                       137,600
          2000                       149,700
          2001                       161,800
          2002                       157,600
          Later years                838,100
                                  ----------
          TOTAL                   $1,580,100
                                  ----------
                                  ----------
</TABLE>

Total rental expense for the year ended December 31, 1997 was approximately
$59,700.  Rental expense for the years ended December 31, 1996 and 1995 was not
significant.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

The Company 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. 
Commitments to extend credit are agreements to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally have variable interest rates, fixed expiration dates or other
termination clauses and may require payment of a fee.  Since many of the
commitments are expected to expire without being drawn upon, the total
commitment amounts do not necessarily represent future cash requirements.  The
Bank evaluates each customer's credit 

                                      F-16
<PAGE>

                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1997, 1996 AND 1995
                                          
NOTE 8 - COMMITMENTS AND CONTINGENCIES (CONTINUED)

worthiness on a case-by-case basis.  The amount of collateral obtained if 
deemed necessary upon extension of credit is based on management's credit 
evaluation. Collateral held varies but may include accounts receivable, 
inventory, property, plant and equipment, and income-producing commercial 
properties.  The exposure to credit loss in the event of nonperformance by 
the other party to the commitments to extend credit is represented by the 
contractual amount.  Unfunded loan commitments at December 31, 1997 were 
approximately $54,063,000.  Unfunded loan commitments were not material at 
December 31, 1996.  Management does not anticipate any losses as a result of 
these transactions. 

NOTE 9 - DISCLOSURE ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS

The following methods and assumptions were used to estimate the fair value of 
each class of financial instruments, the results of applying such methods and 
assumptions to the financial instruments and limitations inherent in fair 
value estimates:

CASH, DUE FROM BANKS AND FEDERAL FUNDS SOLD

The assets are considered short-term instruments for which the carrying 
amount is a reasonable estimate of fair value.

INVESTMENT SECURITIES

For investment securities, excluding restricted equity securities, fair value 
is equal to the quoted market price, if available.  If a quoted market price 
is not available, fair value is estimated using quoted market prices for 
similar securities or bid quotations received from securities dealers.  The 
carrying value of restricted equity securities approximate fair values.  
Securities available-for-sale had a carrying value (which approximates fair 
value) of approximately $5,085,000 and $1,957,000 at December 31, 1997 and 
1996, respectively.  Securities held-to-maturity had a carrying value of 
approximately $8,346,000 and a fair value of approximately $8,419,000 at 
December 31, 1996.  

LOANS

Fair values of loans are estimated by discounting the future cash flows 
through the estimated maturity using the current rates at which similar loans 
would be made to borrowers with similar credit ratings.  The carrying value 
of loans, net of the allowance for loan losses, was $117,102,264 and 
$1,418,714 at December 31, 1997 and 1996, respectively.  The fair value of 
loans at those dates was approximately the same as carrying value.  

DEPOSITS

The fair value of demand deposits, both interest and noninterest bearing, and 
savings accounts is the amount payable on demand at the reporting date.  The 
fair value of time deposits is estimated using the rates currently offered 
for deposits of similar remaining maturities.  At December 31, 1997 and 1996, 
the 

                                      F-17
<PAGE>


                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          DECEMBER 31, 1997, 1996 AND 1995


NOTE 9 - DISCLOSURE ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

carrying value of deposits was $106,254,658 and $16,067,288.  The fair 
value of deposits at those dates was approximately the same as carrying 
value.  

LIMITATIONS

Fair value estimates are made at a specific point in time, based on relevant 
market information and information about the financial instrument.  These 
estimates do not reflect any premium or discount that could result from 
offering for sale at one time the Company's entire holdings of a particular 
financial instrument.  Because no market exists for a significant portion of 
the Company's financial instruments, fair value estimates are based on 
judgments regarding future expected loss experience, current economic 
conditions, risk characteristics of various financial instruments, and other 
factors.  These estimates are subjective in nature and involve uncertainties 
and matters of significant judgment and, therefore, cannot be determined with 
precision. Changes in assumptions could significantly affect the estimates.

NOTE 10 - REGULATORY MATTERS

The Company and Bank are subject to various regulatory capital requirements 
administered by 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 Company's financial statements.  Under capital 
adequacy guidelines and the regulatory framework for prompt corrective 
action, the Company and Bank must meet specific capital guidelines that 
involve quantitative measures of the assets, liabilities, and certain 
off-balance-sheet items as calculated under regulatory accounting practices.  
The Company's and Bank's capital amounts and classification are also subject 
to qualitative judgments by the regulators about components, risk weightings 
and other factors.

Quantitative measures established by regulation to ensure capital adequacy 
require the Company and Bank to maintain minimum amounts and ratios (set 
forth in the table below) of Total and Tier I Capital (as defined in the 
regulations) 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 Company and Bank meet all capital adequacy requirements to 
which they are subject.

As of December 31, 1997, the most recent notification from the Bank's 
regulator categorized the Bank as well capitalized under the regulatory 
framework for prompt corrective action.  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 following table.  
There are no conditions or events since that notification that management 
believes have changed the Bank's category.  

                                      F-18
<PAGE>

                      TEJAS BANCSHARES, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1997, 1996 AND 1995

NOTE 10 - REGULATORY MATTERS (CONTINUED)

The Company's and Bank's actual capital amounts and ratios are presented in 
the following table:

<TABLE>
                                                                                                 TO BE WELL CAPITALIZED
                                                                           FOR CAPITAL           UNDER PROMP CORRECTIVE
                                                    ACTUAL              ADEQUACY PURPOSES          ACTION PROVISIONS
                                               AMOUNT     RATIO        AMOUNT      RATIO          AMOUNT        RATIO
                                               ------     -----        ------      -----          ------        -----
<S>                                          <C>          <C>        <C>        <C>             <C>         <C>
As of December 31, 1997                                                         greater than                greater than
                                                                                or equal to                  or equal to
Total Capital (to Risk Weighted Assets):                                                       
    Tejas Bancshares, Inc.                   $39,412,000  31.17%     $10,116,000    8.0%            N/A      
    The Bank                                  38,528,000  30.47%      10,116,000    8.0%        $12,645,000     10.0%
Tier I Capital (to Risk Weighted Assets):                                                                          
    Tejas Bancshares, Inc.                   $37,817,000  29.91%     $ 5,058,000    4.0%            N/A       
    The Bank                                  36,933,000  29.21%       5,058,000    4.0%        $ 7,587,000      6.0%
Tier I Capital (to Average Assets):                                                                                
    Tejas Bancshares, Inc.                   $37,597,000  28.98%     $ 5,224,000    4.0%            N/A       
    The Bank                                  36,969,000  28.31%       5,224,000    4.0%        $ 6,530,000      5.0%
As of December 31, 1996                                                                                       
Total Capital (to Risk Weighted Assets):                                                                      
    Tejas Bancshares, Inc.                   $2,101,000   51.50%     $   326,000    8.0%            N/A       
    The Bank                                  2,044,000   50.10%         326,000    8.0%        $   408,000     10.0%
Tier I Capital (to Risk Weighted Assets):                                                                             
    Tejas Bancshares, Inc.                   $2,056,000   50.40%     $   163,000    4.0%            N/A       
    The Bank                                  1,999,000   49.00%         163,000    4.0%        $   245,000      6.0%
Tier I Capital (to Average Assets):                                                                           
    Tejas Bancshares, Inc.                   $2,056,000   11.00%     $   747,000    4.0%            N/A       
    The Bank                                  1,999,000   10.70%         747,000    4.0%        $   934,000      5.0%
</TABLE>

There are certain regulatory guidelines on the amount of dividends that can be
paid by the Bank to the Company.  These guidelines do not currently have a
significant effect on the amount of dividends paid by the Bank.  The Bank is
also required to maintain certain daily reserve balances on hand in accordance
with requirements of the Board of Governors of the Federal Reserve System.  For
the years ended December 31, 1997 and 1996, the Bank maintained average cash and
due from bank balances of approximately $4,720,000 and $1,210,000, respectively,
in order to satisfy such requirements. 

NOTE 11 - PARENT COMPANY FINANCIAL INFORMATION

The condensed balance sheets, statements of operations and cash flows for Tejas
Bancshares, Inc. (parent only) follow:
 
                                      F-19
<PAGE>

                       TEJAS BANCSHARES, INC. AND SUBSIDIARY
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1997, 1996 AND 1995

NOTE 11 - PARENT COMPANY FINANCIAL INFORMATION (CONTINUED)


CONDENSED BALANCE SHEETS
<TABLE>
                                                               1997           1996
                                                               ----           ----
<S>                                                        <C>             <C>
ASSETS
  Cash on deposit with Bank                                $   884,154     $   56,881
  Investment in Bank                                        36,969,088      2,010,806
                                                           -----------     ----------

TOTAL ASSETS                                               $37,853,242     $2,067,687
                                                           -----------     ----------
                                                           -----------     ----------

STOCKHOLDERS' EQUITY                                       $37,853,242     $2,067,687
                                                           -----------     ----------
                                                           -----------     ----------
</TABLE>


CONDENSED STATEMENTS OF OPERATIONS
<TABLE>
                                                1997         1996       1995
                                                ----         ----       ----
<S>                                         <C>            <C>        <C>
INCOME
  Dividend received from Bank               $   632,938    $     -    $      -
  Other                                               -      6,937           -
                                            -----------    -------    --------
                                                632,938      6,937           -
                                            -----------    -------    --------
EXPENSES
  Other                                          82,417     11,727       1,657

EQUITY IN UNDISTRIBUTED 
  INCOME (LOSS) OF BANK                      (2,531,936)    43,637     207,313
                                            -----------    -------    --------
 
NET EARNINGS (LOSS)                         $(1,981,415)   $38,847    $205,656
                                            -----------    -------    --------
                                            -----------    -------    --------
</TABLE>


                                      F-20
<PAGE>

                        TEJAS BANCSHARES, INC. AND SUBSIDIARY
                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          DECEMBER 31, 1997, 1996 AND 1995

NOTE 11 - PARENT COMPANY FINANCIAL INFORMATION (CONTINUED)

CONDENSED STATEMENTS OF CASH FLOWS 

<TABLE>

                                                               1997            1996           1995
                                                               ----            ----           ----
<S>                                                        <C>               <C>           <C>
CASH FLOWS FROM 
 OPERATING ACTIVITIES
  Net earnings (loss)                                      $(1,981,415)      $ 38,847      $ 205,656

  Adjustments to reconcile net earnings (loss)
   to net cash provided (used) by
   operating activities:
      Equity in undistributed loss (income)
       of Bank                                               2,531,936        (43,637)      (207,313)
      Gain on sale of real estate                                    -         (6,937)             -
                                                           -----------       --------      ---------

    Net cash provided (used) by
     operating activities                                      550,521        (11,727)        (1,657)

CASH FLOWS FROM
  INVESTING ACTIVITIES
  Proceeds from sale of real estate                                 -          31,764              -
                                                           -----------       --------      ---------

CASH FLOWS FROM
 FINANCING ACTIVITIES
  Purchase of treasury stock                                (2,163,692)             -              -
  Proceeds from sale of common stock,               
   net of issue costs of $159,558                           39,840,444              -              -
  Cash investment in Bank                                  (37,400,000)             -              -
  Proceeds from loan to stockholder                          1,000,000              -              -
  Repayment of loan to stockholder                          (1,000,000)             -              -
                                                           -----------       --------      ---------

      Net cash provided by financing activities                276,752              -              -
                                                           -----------       --------      ---------

      Increase (decrease) in cash                              827,273         20,037         (1,657)

 CASH, BEGINNING OF YEAR                                        56,881         36,844         38,501
                                                           -----------       --------      ---------

 CASH, END OF PERIOD                                       $   884,154       $ 56,881      $  36,844
                                                           -----------       --------      ---------
                                                           -----------       --------      ---------
</TABLE>

                                      F-21

          This information is an integral part of the accompanying 
                      consolidated financial statements.

<PAGE>

   
                            TEJAS BANCSHARES, INC.
                                AND SUBSIDIARY
                               Amarillo, Texas

                        CONSOLIDATED CONDENSED INTERIM
                             FINANCIAL STATEMENTS
                                 (Unaudited)
                     For the Quarter ended March 31, 1998
    


                                      F-22

<PAGE>

   
                     TEJAS BANCSHARES, INC. AND SUBSIDIARY
                                       
                     Consolidated Condensed Balance Sheets
                      March 31, 1998 and December 31, 1997
                                  (Unaudited)

                                     ASSETS
    

   
<TABLE>
<CAPTION>
                                           March 31, 1998       December 31, 1997
                                           --------------       ------------------
<S>                                        <C>                  <C>
 Cash and due from banks                     $15,226,794         $16,726,298
 Federal funds sold                           16,000,000           3,400,000
 Securities available-for-sale                 5,356,818           5,084,904

 Loans                                       136,956,142         119,850,682
 Less allowance for loan losses               (2,983,962)         (2,748,418)
                                           --------------       -------------
        Loans, net                           133,972,180         117,102,264
                                           --------------       -------------
 Bank premises and equipment
     Land                                         39,000              39,000
     Buildings                                 1,554,737             602,026
     Furniture, fixtures and equipment           703,857             496,030
                                           --------------       ------------
        Total, at cost                         2,297,594           1,137,056

     Less accumulated depreciation              (322,482)           (274,800)
                                           --------------       -------------
        Net property and equipment             1,975,112             862,256

 Accrued interest receivable                   2,288,880           1,160,948
 Net deferred tax asset                          326,272             324,709
 Other assets                                    250,470              78,708
                                            ------------        ------------
 TOTAL ASSETS                               $175,396,526        $144,740,087
                                            ------------        ------------
                                            ------------        ------------

</TABLE>
    


                                      F-23

<PAGE>

   
                      TEJAS BANCSHARES, INC. AND SUBSIDIARY

                      Consolidated Condensed Balance Sheets
                      March 31, 1998 and December 31, 1997
                                   (Unaudited)

                       LIABILITIES & STOCKHOLDERS' EQUITY
    

   
<TABLE>
<CAPTION>

 LIABILITIES
<S>                                          <C>                 <C>
 Deposits
     Demand - noninterest bearing            $37,624,053         $37,270,616
     Demand - interest bearing                23,373,529          28,483,519
     Time and savings                         75,200,726          40,500,523
                                             -----------         -----------
        Total deposits                       136,198,308         106,254,658

     Accrued interest payable                    424,107             222,676
     Federal income taxes payable                103,465             324,709
     Other liabilities                           208,491              84,802
                                             -----------         -----------
        Total liabilities                    136,934,371         106,886,845

 STOCKHOLDERS' EQUITY
     Common stock                             13,333,334          13,333,334
     Paid-in capital                          26,137,427          26,137,427
     Retained earnings (deficit)              (1,041,902)         (1,653,848)
     Net unrealized holding gain on
     available-for-sale securities, net           33,296
     of tax                                                           36,329
                                             ------------        -----------
        Total stockholder's equity            38,462,155          37,853,242
                                             ------------        -----------

 TOTAL LIABILITIES AND STOCKHOLDER'S
 EQUITY                                     $175,396,526        $144,740,087
                                            ------------        ------------
                                            ------------        ------------

</TABLE>
    


                                      F-24

<PAGE>

   
                        TEJAS BANCSHARES, INC. AND SUBSIDIARY

                    Consolidated Condensed Statements of Operations
                      Three Months ended March 31, 1998 and 1997
                                     (Unaudited)
    

   
<TABLE>
<CAPTION>
                                          March 31, 1998        March 31, 1997
                                          --------------        --------------
<S>                                       <C>                   <C>
 INTEREST INCOME
 Interest and fees on loans                  $2,797,406              $ 34,950
 Interest and dividends on investment            79,228               159,808
 securities
 Interest on fed funds sold                     101,469                80,044
                                             ----------              --------
     Total interest income                    2,978,103               274,802

 INTEREST EXPENSE ON DEPOSITS                   864,070               128,409
                                              ---------              --------
     Net interest income                      2,114,033               146,393

 PROVISION FOR LOAN LOSSES                      225,000                     -
                                              ---------              --------
     Net interest income after
     provision for loan losses                1,889,033               146,393
                                              ---------              --------

 OTHER OPERATING INCOME
     Service charges                             66,901                15,366
     Other                                       35,160                11,398
                                               --------              --------
        Total other operating income            102,061                26,764
                                               --------              --------

 OTHER OPERATING EXPENSE
     Salaries and employee benefits             583,187                66,524
     Depreciation                                40,617                 3,193
     Advertising                                 98,823                 2,487
     Occupancy                                   78,462                 7,675
     FDIC premiums                                3,420                     -
     Professional fees                           30,496                 5,314
     Supplies, stationery and office            219,962                 4,525
     expenses
     Taxes other than on income and              47,499                 1,275
     salaries
     Data processing                             31,199                20,448
     Postage                                     18,331                 5,784
     Other                                      108,396                12,733
                                              ---------              --------
        Total other operating expenses        1,260,392               129,958
                                              ---------              --------

        Earnings before income taxes            730,702                43,199

 INCOME TAXES                                   118,756                15,636
                                               --------              --------

 NET EARNINGS                                  $611,946              $ 27,563
                                               --------              --------
                                               --------              --------

 NET EARNINGS PER SHARE                        $    .05              $    .04
                                               --------              --------
                                               --------              --------

</TABLE>
    


                                      F-25

<PAGE>

   
                        TEJAS BANCSHARES, INC. AND SUBSIDIARY

                   Consolidated Condensed Statements of Cash Flows
                      Three months ended March 31, 1998 and 1997
                                    (Unaudited)
    

   
<TABLE>
<CAPTION>
                                                  March 31,          March 31,
                                                     1998              1997
                                                 -----------        -----------
<S>                                              <C>                <C>
 CASH FLOWS FROM OPERATING ACTIVITIES:
     Net earnings                                  $  611,946       $   27,563
        
     Adjustments to reconcile net earnings to
        net cash provided (used) by operating
        activities:
            Depreciation and amortization              47,682            3,193
            Deferred income taxes                           -           15,635
            Provision for loan losses                 225,000                -
            Amortization of premium or
            (accretion) of discount relating
            to investment securities, net              (1,871)          (5,094)
        Change in:
            Accrued interest receivable            (1,127,932)           7,053
            Other assets                             (171,763)          15,583
            Accrued interest payable                  201,431              692
            Federal income taxes payable             (221,244)               -
            Other liabilities                         123,690            1,440
                                                   -----------      ----------
        Net cash provided (used) by operating
        activities                                   (313,061)          66,066
                                                   -----------      ----------

 CASH FLOWS FROM INVESTING ACTIVITIES:

        
     Proceeds from maturities and pay-downs on
        securities held-to-maturity                         -        1,318,481
        
     Proceeds from maturities and pay-downs on
        securities available-for-sale                 867,161           37,356
     Purchases of securities available-for-
     sale                                          (1,141,800)               -
     Change in loans to customers                 (17,094,916)        (516,334)
     Expenditures for bank premises and                      
     equipment                                     (1,160,538)               -
                                                  ------------      ----------
        Net cash provided (used) by investing
        activities                                (18,530,093)         839,503
                                                  ------------      ----------

 CASH FLOWS FROM FINANCING ACTIVITIES:
     Net increase in deposits                      29,943,650        1,024,219
                                                  -----------       ----------
        Net cash provided by financing                       
        activities                                 29,943,650        1,024,219
                                                  -----------       ----------
        Net increase in cash and cash
        equivalents                                11,100,496        1,929,787

 CASH AND CASH EQUIVALENTS,
     BEGINNING OF PERIOD                           20,126,298        6,185,224
                                                  -----------       ----------
 CASH AND CASH EQUIVALENTS,
     END OF PERIOD                                $31,226,794       $8,115,011
                                                  -----------       ----------
                                                  -----------       ----------
</TABLE>
    


                                      F-26

<PAGE>


                                   EXHIBIT LIST


   
     NUMBER         DESCRIPTION
     ------         -----------
     3.1       Restated Articles of Incorporation of Tejas Bancshares, Inc.*
     3.2       Amended and Restated Bylaws of Tejas Bancshares, Inc.*
     21.1      Subsidiary of Tejas Bancshares, Inc.*
     27.1      Financial Data Schedule*



- -----------------
* Previously filed.
    





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