SURETY CAPITAL CORP /DE/
S-1, 1995-12-06
NATIONAL COMMERCIAL BANKS
Previous: DEFINED ASSET FUNDS MUNICIPAL INVT TR FD MULTISTATE SER 4S, 485BPOS, 1995-12-06
Next: ELECTRIC & GAS TECHNOLOGY INC, 10-Q, 1995-12-06



<PAGE>
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 6, 1995

                                                       REGISTRATION NO.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------

                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------

                           SURETY CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                          <C>                         <C>
         DELAWARE                       6021                  75-2065607
      (State or other            (Primary Standard         (I.R.S. Employer
      jurisdiction of        Industrial Classification      Identification
     incorporation or               Code Number)                Number)
       organization)
</TABLE>

<TABLE>
<S>                                           <C>
          1845 Precinct Line Road                             C. Jack Bean
                 Suite 100                              1845 Precinct Line Road
             Hurst, Texas 76054                                Suite 100
               (817) 498-2749                              Hurst, Texas 76054
(Address, including zip code, and telephone                  (817) 498-2749
number, including area code, of registrant's    (Name, address, including zip code, and
        principal executive offices)           telephone number, including area code, of
                                                           agent for service)
</TABLE>

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

                                    COPY TO:
                              Dan R. Waller, P.C.
                            SECORE & WALLER, L.L.P.
                         One Galleria Tower, Suite 2290
                             13355 Noel Road, LB 75
                              Dallas, Texas 75240
                                 (214) 776-0200
                            ------------------------

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   AS SOON AS PRACTICABLE AFTER THE REGISTRATION STATEMENT BECOMES EFFECTIVE.

    If  any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to  Rule 415 under the Securities Act  of
1933 check the following box.  / /

    If  this Form  is filed  to register  additional securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration statement  number  of  the  earlier
effective registration statement for the same offering.  / /

    If  this Form  is a post-effective  amendment filed pursuant  to Rule 462(c)
under the Securities Act,  check the following box  and list the Securities  Act
registration  statement number  of the earlier  effective registration statement
for the same offering.  / /

    If delivery of the prospectus is expected  to be made pursuant to Rule  434,
please check the following box.  / /
                            ------------------------

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
                                                              PROPOSED         PROPOSED
                                                               MAXIMUM          MAXIMUM         AMOUNT OF
         TITLE OF EACH CLASS OF              AMOUNT TO     OFFERING PRICE      AGGREGATE      REGISTRATION
      SECURITIES TO BE REGISTERED          BE REGISTERED      PER SHARE     OFFERING PRICE       FEE (1)
<S>                                       <C>              <C>              <C>              <C>
Common stock, $0.01 per share par
 value..................................     2,100,000            $           $7,841,400         $2,704
</TABLE>

(1) The Registration fee is estimated based upon the average of the high and low
    market prices reported for the Common Stock of the Registrant carried on the
    Primary  List of the American Stock  Exchange during the week ended November
    24, 1995, which was $3.734 per share.
                            ------------------------

    THE COMPANY HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR  DATES
AS  MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL FILE
A FURTHER AMENDMENT WHICH SPECIFICALLY  STATES THAT THIS REGISTRATION  STATEMENT
SHALL  THEREAFTER  BECOME  EFFECTIVE  IN ACCORDANCE  WITH  SECTION  8(A)  OF THE
SECURITIES ACT  OF  1933  OR  UNTIL  THE  REGISTRATION  STATEMENT  SHALL  BECOME
EFFECTIVE  ON SUCH DATE AS THE COMMISSION  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                           SURETY CAPITAL CORPORATION
                                    FORM S-1
                             CROSS REFERENCE SHEET

<TABLE>
<CAPTION>
ITEM NO.                          ITEM                                       PROSPECTUS CAPTION OR PAGE
- ---------  --------------------------------------------------  -------------------------------------------------------
<C>        <S>                                                 <C>
       1.  Forepart of the Registration Statement and Outside
            Front Cover Page of Prospectus...................  Facing Page of Registration Statement, ii, and 1
       2.  Inside Front and Outside Back Cover Pages of
            Prospectus.......................................  54 and back cover page
       3.  Summary Information...............................  2
       3.  Risk Factors......................................  5
       3.  Ratios of Earnings to Fixed Charges...............  Not Applicable
       4.  Use of Proceeds...................................  6
       5.  Determination of Offering Price...................  Not applicable
       6.  Dilution..........................................  Not applicable
       7.  Selling Security Holders..........................  51
       8.  Plan of Distribution..............................  53
       9.  Description of Securities to be Registered........  53
      10.  Interests of Named Experts and Counsel............  Not applicable
      11.  Information with Respect to the Registrant........  7-50
      12.  Disclosure of Commission Position on
            Indemnification for Securities Act Liabilities...  Not applicable
</TABLE>

                                       ii
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
                 SUBJECT TO COMPLETION, DATED DECEMBER 6, 1995

PROSPECTUS
                                2,100,000 Shares

                           Surety Capital Corporation

                                  Common Stock

    Of the 2,100,000 shares of Common Stock (the "Common Stock") offered hereby,
1,925,061 shares are being  sold by Surety  Capital Corporation (the  "Company")
and  174,939 shares are being sold by a shareholder of the Company (the "Selling
Shareholder"). The Company will not receive any proceeds from the sale of shares
by the Selling  Shareholder. The Common  Stock is traded  on the American  Stock
Exchange  ("AMEX")  under  the  symbol "SRY".  See  "Market  Price  and Dividend
Policy". On  November 30,  1995  the last  sale price  of  the Common  Stock  as
reported on AMEX was $3.75.

    The  Company  intends to  use  the proceeds  of  this Offering  primarily to
finance the Company's acquisition  of First Midlothian Corporation,  Midlothian,
Texas  and  its subsidiary,  First National  Bank, and  to retire  the Company's
outstanding indebtedness.  Any  remaining  proceeds will  be  used  for  general
corporate purposes. See "Use of Proceeds" and "The Midlothian Bank Acquisition".

    THE  SHARES  OF  COMMON STOCK  OFFERED  HEREBY  ARE NOT  SAVINGS  OR DEPOSIT
ACCOUNTS AND ARE NOT INSURED BY  THE FEDERAL DEPOSIT INSURANCE CORPORATION,  THE
BANK INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

    SEE  "INVESTMENT CONSIDERATIONS"  FOR A  DISCUSSION OF  CERTAIN FACTORS THAT
SHOULD BE CONSIDERED BY EACH PROSPECTIVE INVESTOR.
                               -----------------

THESE SECURITIES  HAVE  NOT  BEEN  APPROVED OR  DISAPPROVED  BY  THE  SECURITIES
 AND   EXCHANGE  COMMISSION  OR  ANY   STATE  SECURITIES  COMMISSION,  NOR  HAS
  THE  SECURITIES   AND   EXCHANGE   COMMISSION  OR   ANY   STATE   SECURITIES
   COMMISSION  PASSED  UPON  THE  ACCURACY OR  ADEQUACY  OF  THIS PROSPECTUS.
    ANY  REPRESENTATION   TO   THE   CONTRARY   IS   A   CRIMINAL   OFFENSE.
                              -------------------

<TABLE>
<CAPTION>
                                                                                     PROCEEDS TO
                                                  UNDERWRITING      PROCEEDS TO        SELLING
                                PRICE TO PUBLIC    DISCOUNT(1)      COMPANY(2)     SHAREHOLDER(3)
<S>                             <C>              <C>              <C>              <C>
Per Share.....................         $                $                $                $
Total(4)......................         $                $                $                $
</TABLE>

(1) The  Company  and  the  Selling Shareholder  have  agreed  to  indemnify the
    Underwriter against  certain liabilities,  including liabilities  under  the
    Securities   Act   of  1933,   as  amended   (the  "Securities   Act").  See
    "Underwriting".

(2) Before deducting  offering expenses  payable by  the Company,  estimated  at
    $324,704.

(3) Before  deducting  offering  expenses payable  by  the  Selling Shareholder,
    estimated at $30,000.

(4) The Company has granted  the Underwriter a 30-day  option to purchase up  to
    288,759  additional shares of Common Stock, on the same terms and conditions
    as set forth above, solely to cover over-allotments, if any. If such  option
    is  exercised in full, the total  Price to Public, Underwriting Discount and
    Proceeds to Company will be  approximately $       ,  $       and $        ,
    respectively. See "Underwriting".

    The  shares of Common Stock  are offered by the  Underwriter when, as and if
received and accepted by it, subject to its right to withdraw, cancel or  reject
orders  in  whole or  in part  and subject  to certain  other conditions.  It is
expected that delivery of the certificates representing the shares will be  made
against payment therefor on or about            , 1996 in Dallas, Texas.

                                HOEFER & ARNETT
                                  Incorporated

               The date of this Prospectus is            , 1996.
<PAGE>
                               PROSPECTUS SUMMARY

    THE  FOLLOWING SUMMARY  IS QUALIFIED  IN ITS  ENTIRETY BY  THE MORE DETAILED
INFORMATION AND FINANCIAL  INFORMATION (INCLUDING THE  NOTES THERETO)  APPEARING
ELSEWHERE  IN THIS  PROSPECTUS. AS  USED IN  THE PROSPECTUS,  UNLESS THE CONTEXT
OTHERWISE REQUIRES, THE TERM "COMPANY" MEANS SURETY CAPITAL CORPORATION AND  ITS
SUBSIDIARY.  UNLESS  OTHERWISE  INDICATED, ALL  INFORMATION  IN  THIS PROSPECTUS
ASSUMES THAT THE UNDERWRITERS' OVER-ALLOTMENT OPTION IS NOT EXERCISED.

                                  THE COMPANY

    Surety Capital  Corporation  (the  "Company")  is  a  bank  holding  company
headquartered  in Hurst,  Texas. The Company,  which is  a Delaware corporation,
owns 99% of  the outstanding shares  of Surety Bank,  National Association  (the
"Bank").  The  Company  operates  full  service  banking  offices  in  the Texas
communities  of  Chester,  Hurst,   Kennard,  Lufkin,  Waxahachie,  Wells,   and
Whitesboro.  At  September 30,  1995, the  Company had  $119.6 million  in total
assets, $108.2 million in  deposits and $10.0  million in shareholders'  equity.
The  Company's net income  has grown from  $16,424 in 1992  to $370,723 in 1993,
$472,760 in 1994  and $648,413  for the nine  months ended  September 30,  1995.
Additionally,  since 1990  the Company's total  assets have grown  at an average
annual rate of 40.4% while deposits have  grown at a 48.4% average annual  rate.
This  growth  has been  a  result of  a combination  of  internal growth  in the
Company's niche  lending products  and the  Company's acquisition  of  community
banks.

    Although  the Company provides the traditional  services of a community bank
in its market areas, it has  also attempted to distinguish itself by  developing
specialty  products. The  Company's primary  niche product  is insurance premium
finance ("IPF") lending, which  involves the lending of  funds to companies  and
individuals for the purpose of financing their purchase of property and casualty
insurance.  The  Company markets  this  product through  over  3,000 independent
insurance  agents  and  maintains  a  loan  portfolio  representing  nearly  400
insurance companies. At September 30, 1995, the Company reported total gross IPF
loans  of $24.3 million (34%  of gross loans), a  16% increase over the December
31, 1994 total balance of $20.9 million in IPF loans (31.7% of gross loans). The
loans are relatively  short term,  generally with  maturities of  eight to  nine
months,  giving  the  Company  flexibility with  regard  to  its asset/liability
strategy. The Company believes that the structure of these loans results in more
limited credit losses than other types of loans. Specifically, the down  payment
and  monthly installments on each loan are calculated such that at all times the
equity or value of the  unearned premium in the  policy exceeds the net  balance
due  on the loan. If the  borrower does not make the  loan payments on time, the
Company has the  right, after notice  to the borrower,  to cancel the  insurance
policy  and  to receive  the  entire amount  of  the unearned  premium  from the
insurance company writing the insurance. The unearned premium is then applied to
the loan balance. Since 1992, the Company has experienced no net loan losses  on
this product. See "Business -- Insurance Premium Financing".

    Another  niche product in which the Company specializes is insurance medical
claims factoring. The Company purchases medical claims from a variety of  health
care   providers,  including  individual  medical  practices,  medical  clinics,
hospital, and  out-patient  facilities.  At  September  30,  1995,  the  Company
reported  $3.0 million in medical claims  receivable, representing 4.2% of total
loans outstanding. The Company purchases only insurance company claims that have
been pre-approved for payment by the insurance company, funding only 50%-60%  of
the  face value of  each claim to  the provider. The  collection period on these
receivables is  approximately 60  to 90  days.  As of  September 30,  1995,  the
Company has experienced no losses in this program, while realizing an annualized
yield in excess of 18.1%. See "Business -- Medical Receivables Factoring".

    The  Company  funds  these  specialty  lending  products  using  core retail
deposits from its  network of  community banking  offices. For  the nine  months
ended  September 30, 1995, the Company's average cost of funds was 3.6% compared
with a loan portfolio yield of over 11%. This relatively low cost of funds gives
the Company a pricing advantage over non-bank competitors for its loan products.
See "Management's Discussion and Analysis of Financial Condition and Results  of
Operations -- Deposit Activities".

                                       2
<PAGE>
    Since  1992, the Company  has established five new  full service branches by
acquiring four  community  banks  and  purchasing  a  branch  of  another  bank.
Additionally,  the Company has recently entered into an agreement to acquire the
First Midlothian  Corporation ("First  Midlothian")  and its  subsidiary,  First
National  Bank, Midlothian, Texas (the  "Midlothian Bank"), which reported $52.1
million in  total  assets,  $47.2  million  in  deposits  and  $3.8  million  in
shareholders'  equity  at  September  30, 1995.  The  Company's  strategy  is to
continue to  acquire community  banks with  low loan-to-deposit  ratios and  use
excess  deposits  to  fund insurance  premium  finance and  other  niche lending
products. See "The Midlothian Bank Acquisition".

                                  THE OFFERING

<TABLE>
<S>                                            <C>
Securities Offered by the Company............  1,925,061 shares of Common Stock

Securities Offered by Selling Shareholder....  174,939 shares of Common Stock

Common Stock to be Outstanding after the
 Offering....................................  5,431,490 shares (1)

Use of Proceeds..............................  The proceeds of this Offering will be used to
                                               finance the acquisition  of First  Midlothian
                                               and    the   Midlothian    Bank,   to   repay
                                               indebtedness,  and   for  general   corporate
                                               purposes. See "Use of Proceeds".

Investment Considerations....................  Prospective    investors   are   advised   to
                                               carefully review the matters discussed  under
                                               "Investment Considerations".

AMEX Symbol..................................  "SRY"
</TABLE>

- ------------------------
(1) Excludes  shares issuable upon  the exercise of  options under the Company's
    incentive stock option plans. See "Management -- Executive Compensation  and
    Other Information".

                                       3
<PAGE>
                      SUMMARY CONSOLIDATED FINANCIAL DATA

    The  following summary consolidated financial data of the Company is derived
from the unaudited financial statements  of the Company as  of and for the  nine
month  periods ended September 30, 1995 and 1994, and from the audited financial
statements of the Company as of and for the five years ended December 31,  1994.
The  following summary consolidated financial data of the Company should be read
in connection with the consolidated financial statements of the Company and  the
notes  thereto and  the information in  Management's Discussion  and Analysis of
Financial Condition and Results of Operations.

<TABLE>
<CAPTION>
                                                    NINE MONTHS ENDED                           YEARS ENDED
                                                      SEPTEMBER 30,                            DECEMBER 31,
                                                  ----------------------  -------------------------------------------------------
                                                  1995 (1)    1994 (2)    1994 (2)    1993 (3)      1992       1991       1990
                                                  ---------  -----------  ---------  -----------  ---------  ---------  ---------
<S>                                               <C>        <C>          <C>        <C>          <C>        <C>        <C>
INCOME STATEMENT DATA:
  ($ in 000's)
  Interest income...............................  $   6,872   $   3,743   $   5,387   $   3,995   $   3,344  $   2,953  $   2,175
  Interest expense..............................      2,537         972       1,488       1,124         978      1,380      1,071
    Net interest income.........................      4,335       2,771       3,899       2,871       2,366      1,573      1,104
  Provision for loan losses.....................         60          67         107          91         300        467        221
    Net interest income after provision for loan
     losses.....................................      4,275       2,705       3,792       2,781       2,067      1,107        883
  Noninterest income............................      1,056         801       1,160       1,182         784        488        455
  Noninterest expense...........................      4,382       3,205       4,462       3,592       2,835      2,185      1,933
  Extraordinary item - gain on debt settlement..         --          --          --          --          --         --        517
  Earnings before income taxes..................        949         301         490         371          16       (590)       (78)
  Income taxes..................................        301           8          17          --          --         --         --
  Net earnings (loss)...........................  $     648   $     294   $     473   $     371   $      16  $    (590) $     (78)
COMMON SHARE DATA: (4)
  Net earnings (loss)...........................  $    0.20   $    0.13   $    0.20   $    0.19   $    0.00  $   (0.45) $   (0.08)
  Book value....................................       2.85        2.52        2.65        2.32        2.05       1.85       1.43
  Weighted average common shares outstanding (in
   000's).......................................      3,208       2,344       2,394       2,002       1,952      1,310        963
  Period end shares outstanding (in 000's)......      3,506       2,373       3,041       2,273       1,981      1,767        988
BALANCE SHEET DATA:
  ($ in 000's)
  Total assets..................................  $ 119,554   $  61,784   $ 102,294   $  49,036   $  30,964  $  26,877  $  22,088
  Insurance premium finance loans, net..........     23,724      20,254      20,497      14,209       7,051      8,016      6,801
  Other loans, net..............................     44,924      19,509      44,167      17,417      12,442     11,242      8,388
  Allowance for loan losses.....................        725         407         698         401         325        343        277
  Total deposits................................    108,209      55,552      92,027      43,596      26,840     23,335     20,012
  Shareholders' equity..........................     10,037       5,969       8,066       5,281       4,058      3,263      1,409
PERFORMANCE DATA: (5)
  Return (loss) on average total assets.........         .9%         .7%         .8%         .8%         .1%      (2.3)%       (.4)%
  Return (loss) on average shareholders'
   equity.......................................        9.6         6.8         7.4         8.7          .4      (30.4)      (7.2)
  Net interest margin...........................        6.3         7.4         7.1         7.0         8.7        7.0        7.0
  Loans to deposits.............................       63.4        71.6        70.3        72.5        72.6       82.5       75.9
ASSET QUALITY RATIOS: (5)
  Nonperforming assets to total assets..........         .1%         .1%         .2%         .3%         .7%       2.1%       3.8%
  Nonperforming loans to total loans............         .1          .1          .2          .3          .8        2.4        5.3
  Net loan charge-offs to average loans.........         .1          .3          .4          .3         1.6        2.3         .5
  Allowance for loan losses to total loans......        1.1         1.0         1.1         1.3         1.7        1.8        1.8
  Allowance for loan losses to nonperforming
   loans........................................    1,772.5       456.9       574.8       425.8       201.1       74.8       34.8
CAPITAL RATIOS:
  Tier I risk-based capital.....................      10.17%      10.97%      10.13%      11.37%      14.44%      13.2%       5.3%
  Total risk-based capital......................      11.14       11.73       11.17       12.57       15.69       14.7        6.8
  Leverage......................................        6.4         8.5         5.6        10.0        11.9       10.9        4.6
</TABLE>

- ----------------------------------
(1)  On September  28, 1995  the Company  completed the  acquisition of  certain
     assets  and the assumption of certain liabilities relating to the branch of
     Bank One, Texas, National Association located in Waxahachie, Texas.

(2)  On May 31, 1994 the Company  acquired 100% of the outstanding common  stock
     of  The  Farmers Guaranty  State Bank  of Kennard,  Kennard, Texas,  and on
     December 8, 1994 the Company acquired 100% of the outstanding common  stock
     of First National Bank, Whitesboro, Texas.

(3)  On March 23, 1993 the Company acquired 100% of the outstanding common stock
     of  the Bank  of East  Texas, Chester, Texas  and First  State Bank, Wells,
     Texas. Operations of  these two  banks have been  included in  consolidated
     operations subsequent to February 28, 1993.

(4)  The  information  provided for  1990, 1991  and 1992  has been  restated to
     reflect a one for ten reverse stock split in June 1993.

(5)  All interim periods have been annualized.

                                       4
<PAGE>
                           INVESTMENT CONSIDERATIONS

    IN  ADDITION  TO THE  OTHER INFORMATION  CONTAINED  IN THIS  PROSPECTUS, THE
FOLLOWING FACTORS SHOULD BE CONSIDERED CAREFULLY IN EVALUATING THE COMPANY,  ITS
BUSINESS  AND  PROSPECTS BEFORE  PURCHASING ANY  OF THE  SHARES OF  COMMON STOCK
OFFERED HEREBY.

    INSURANCE PREMIUM FINANCING CONCENTRATION.   As of  September 30, 1995,  IPF
loans  represented approximately 34% of  the gross loans of  the Company. Such a
high concentration of IPF loans may expose the Company to a greater risk of loss
than would  a more  diversified  loan portfolio.  Losses or  other  difficulties
encountered by any one insurance company could have a material adverse effect on
the  Company.  In  addition,  regulatory  or  structural  changes  affecting the
insurance industry generally may have a material adverse effect on the  Company.
The  Company extends IPF loans with an  average maturity of nine months. Most of
these loans are  repaid in  monthly installments. If  the Company  is unable  to
generate  new IPF loans to replace those being repaid, it will have to originate
other types of loans or make other investments, some or all of which may not  be
as  profitable for the Company. As the Company expands through acquisitions such
as the Midlothian Bank,  the Company must increase  the aggregate amount of  IPF
loans  originated on  a continuous  basis in order  to maintain  its current net
interest margin. See "Business -- Insurance Premium Financing".

    ADDITIONAL FINANCING.    The  Company  has  in  the  past  expanded  through
acquisitions,  and  has  financed  its  recent  acquisitions  primarily  through
offerings of the  Company's Common  Stock. There can  be no  assurance that  the
Company  will continue to  expand as rapidly  in the future  or will continue to
make acquisitions. However, if the Company does make additional acquisitions, it
is likely to  finance the acquisitions  through offerings of  its stock. If  the
Company  does sell additional  shares of common and/or  preferred stock to raise
funds in  the future,  the terms  and conditions  of the  issuances may  have  a
dilutive effect or otherwise adversely impact existing shareholders.

    RELIANCE  ON KEY  PERSONNEL.   The Company and  the Bank  are dependent upon
their executive
officers and key employees. Specifically, the Company considers the services  of
C.  Jack Bean, G. M.  Heinzelmann, III, and Bobby W.  Hackler to be important to
the success of the Company. The unexpected loss of the services of any of  these
individuals  could have a  detrimental effect on  the Company and  the Bank. The
Company has  entered  into Change  in  Control Agreements  with  Messers.  Bean,
Heinzelmann  and Hackler under which each will receive certain benefits if their
employment is terminated  other than  for cause,  or constructively  terminated,
following a change in control of the Company. See "Management".

    DIVIDEND HISTORY.  The Company has not previously paid any cash dividends on
its  Common Stock, and the Company does not  intend to pay dividends in the near
future. The payment  of any cash  dividends by  the Company in  the future  will
depend  to a large extent on the receipt of dividends from the Bank. The ability
of the Bank to pay dividends is dependent upon the Bank's earnings and financial
condition. The payment of cash dividends by  the Bank to the Company and by  the
Company to its shareholders are both subject to certain statutory and regulatory
restrictions.  See  "Market  Price  and  Dividend  Policy"  and  "Regulation and
Supervision".

    COMPETITION.  There is significant competition among banks and bank  holding
companies, many of which have far greater assets and resources than the Company,
in  the areas in which the Company operates. The Company also encounters intense
competition  in  its   commercial  banking  business   from  savings  and   loan
associations,  credit  unions,  factors,  insurance  companies,  commercial  and
captive finance companies,  and certain  other types  of financial  institutions
located  in other major metropolitan  areas in the United  States, many of which
are larger in terms  of capital, resources and  personnel than the Company.  The
casualty  IPF business of the Company  is also very competitive. Large insurance
companies offer their own financing plans, and other independent premium finance
companies and other financial institutions offer IPF. The Company believes  that
such  competition will  continue and  increase in  the future.  In addition, the
manner in  which and  the means  by which  financial services  are delivered  to
customers have changed significantly in the past and can be expected to continue
to  change in  the future.  It is not  possible to  predict the  manner in which
existing technology,  and  changes  in  existing  technology,  will  affect  the
Company. Changes in technology are

                                       5
<PAGE>
likely to require additional capital investments to remain competitive. Although
the  Company  has  invested in  new  technology in  the  past, there  can  be no
assurance that the Company will have sufficient financial resources or access to
the proprietary technology which might be necessary to remain competitive in the
future. See "Business -- Competition".

    REGULATION AND  SUPERVISION.   The  Company  and  the Bank  are  subject  to
extensive  federal  and  state  regulation and  supervision,  which  is intended
primarily for the protection of  insured depositors and consumers. In  addition,
the  Company and the  Bank are subject to  changes in federal  and state law, as
well as changes in regulations, governmental policies and accounting principles.
The effects  of  any such  potential  changes  cannot be  predicted,  but  could
adversely  affect the business and  operations of the Company  and the Bank. See
"Regulation and Supervision".

    REGULATION OF CONTROL.  Individuals, alone or acting in concert with others,
seeking to  acquire more  than 10%  of any  class of  voting securities  of  the
Company  must comply with  the Change in  Bank Control Act.  Entities seeking to
acquire 5%  or more  of  any class  of voting  securities  of, or  otherwise  to
control, the Company must comply with the Bank Holding Company Act. Accordingly,
prospective  investors need to be aware of these requirements and to comply with
these requirements, if applicable, in connection with any purchase of shares  of
the Common Stock offered hereby.

    GENERAL  ECONOMIC CONDITIONS AND MONETARY POLICY.   The operating income and
net  income  of   the  Company  depend   to  a  substantial   extent  on   "rate
differentials",  i.e., the differences  between the income  the Company receives
from loans, securities  and other earning  assets, and the  interest expense  it
pays  to obtain deposits and other liabilities. These rates are highly sensitive
to many factors which are beyond  the control of the Company, including  general
economic  conditions  and the  policies of  various governmental  and regulatory
authorities. For example, in an expanding economy, loan demand usually increases
and the interest rates charged on loans increase. Increases in the discount rate
by the  Federal Reserve  System usually  lead to  rising interest  rates,  which
affect the Company's interest income, interest expense and investment portfolio.
Also,  governmental  policies  such  as  the creation  of  a  tax  deduction for
individual retirement  accounts can  increase  savings and  affect the  cost  of
funds.

    TRADING  MARKET FOR THE COMMON  STOCK.  Although the  Common Stock is listed
for trading on the American Stock Exchange, the trading market in the  Company's
Common Stock on such exchange historically has been less active than the average
trading  market for companies listed on such exchange. As a result, the price of
the Company's Common Stock has ranged from $3.063 to $6.75 during the first nine
months of 1995. A  public trading market having  the desired characteristics  of
depth, liquidity and orderliness depends upon the presence in the marketplace of
willing  buyers and sellers of Common Stock at any given time, which presence is
dependent upon the individual  decisions of investors  and general economic  and
market  conditions over which the Company has no control. Consequently, although
the Company believes that this Offering will improve the liquidity of the market
for the Common Stock, no assurance can be given that this Offering will increase
the volume  of trading  in the  Common  Stock. See  "Market Price  and  Dividend
Policy".

                                USE OF PROCEEDS

    The  Company has entered into an  agreement to acquire First Midlothian, and
its wholly-owned  subsidiary,  the  Midlothian  Bank.  In  connection  with  the
acquisition,  the shareholders of  First Midlothian will  receive cash for their
shares in that corporation. The Company intends to use the net proceeds from the
sale of Common Stock  to finance this acquisition.  The Company also intends  to
use  approximately $375,000 of the net  proceeds to retire its outstanding debt.
Any remaining  proceeds  will be  used  by  the Company  for  general  corporate
purposes.   See  "The  Midlothian  Bank   Acquisition  --  Pro  Forma  Financial
Statements".

                                       6
<PAGE>
                                 CAPITALIZATION

    The following table sets forth the unaudited consolidated capitalization  of
the  Company as of September 30, 1995, and the pro forma capitalization adjusted
to reflect (i) the sale by the Company of the Common Stock offered hereby;  (ii)
the  consummation  of the  acquisition  of the  Midlothian  Bank; and  (iii) the
application of net proceeds as described under "Use of Proceeds".

<TABLE>
<CAPTION>
                                                                      SEPTEMBER 30, 1995
                                                                 ----------------------------
                                                                                PRO FORMA AS
                                                                    ACTUAL        ADJUSTED
                                                                 -------------  -------------
<S>                                                              <C>            <C>
Note payable...................................................  $     375,000  $           0
Shareholders' equity:
  Common stock, $.01 par value; Authorized -- 20,000,000
   shares; Issued -- 3,516,595 shares, (5,441,656 as
   adjusted)...................................................         35,166         54,417
  Additional paid-in capital...................................      9,364,515     15,734,210
  Retained earnings............................................        573,311        573,311
  Treasury stock...............................................        (50,830)       (50,830)
  Unrealized gain on available-for-sale securities.............        114,539        114,539
                                                                 -------------  -------------
    Total shareholders' equity.................................  $  10,036,701  $  16,425,647
                                                                 -------------  -------------
                                                                 -------------  -------------
</TABLE>

                        MARKET PRICE AND DIVIDEND POLICY

MARKET PRICE

    Since January 10,  1995 the Company's  Common Stock has  been traded on  the
Primary  List of the AMEX under the symbol "SRY". From February 23, 1994 through
January 9,  1995 the  Company's Common  Stock was  traded on  the AMEX  Emerging
Company  Marketplace under the symbol "SRY.EC".  Prior to February 23, 1994, the
Company's Common Stock was traded in the over-the-counter market on the National
Association of Securities Dealers Automated Quotation System ("NASDAQ").

    The following table sets forth, for the periods indicated, the high and  low
sale  price per  share of  the Company's  Common Stock  as reported  on the AMEX
Primary  List  since  January  10,  1995,  and  on  the  AMEX  Emerging  Company
Marketplace  from February 23, 1994, until January 9, 1995, and the high and low
bid price per share  as reported by  NASDAQ for prior  periods. All prices  have
been  adjusted  to reflect  a one-for-ten  reverse stock  split effected  by the
Company on June 14, 1993. The NASDAQ quotations reflect prices quoted by  market
makers  of  the  Company's  Common Stock,  without  retail  markup,  markdown or
commissions, and may not necessarily represent actual transactions.

<TABLE>
<CAPTION>
                                                                                 HIGH        LOW
                                                                               ---------  ---------
<S>                                                                            <C>        <C>
1994 FISCAL YEAR:
  First quarter..............................................................  $    6.38  $    3.00
  Second quarter.............................................................       5.25       3.88
  Third quarter..............................................................       5.00       4.00
  Fourth quarter.............................................................       4.50       3.00
1995 FISCAL YEAR:
  First quarter..............................................................       4.38       3.06
  Second quarter.............................................................       6.75       3.19
  Third quarter..............................................................       5.13       3.50
  Fourth quarter (through November 30).......................................       5.00       3.63
</TABLE>

DIVIDEND POLICY

    THE COMPANY.  The Company has not  paid cash dividends in the past and  does
not  intend to pay dividends for the  foreseeable future. The Company intends to
retain any future earnings for use in the business of the Company and the  Bank.
The payment of any dividends in the future will be made at the discretion of the
Board of Directors of the Company and will depend upon the operating results and

                                       7
<PAGE>
financial  condition of  the Company and  the Bank,  their capital requirements,
contractual agreements,  general  business  conditions and  other  factors.  The
Company's  principal source of funds to pay  dividends in the future, if any, on
the Common Stock will be cash dividends the Company receives from the Bank.  See
"Regulation  and Supervision" for a discussion  of regulatory constraints on the
payment of dividends by national banks and bank holding companies generally.

    THE BANK.   The  Bank is  subject  to various  restrictions imposed  by  the
National  Bank Act  relating to  the declaration  and payment  of dividends. The
board of  directors  of a  national  banking  association may,  subject  to  the
following  limitations, declare a quarterly, semiannual or annual dividend of as
much of its net profits as it  may judge expedient. The payment of dividends  is
subject  to the provisions of 12 U.S.C. 60, which provides that no dividends may
be declared or paid without the approval of the Office of the Comptroller of the
Currency ("OCC") if the total of all dividends, including the proposed dividend,
in any calendar year exceeds the total of the national banking association's net
profits for that year  combined with its retained  net profits of the  preceding
two years. Under the provisions of 12 U.S.C. 56 no dividends may ever be paid in
an  amount greater than  the bank's net  profits. The OCC  also has authority to
prohibit a national bank from engaging in what in the OCC's opinion  constitutes
an unsafe or unsound practice in conducting business, including the payment of a
dividend.  See  "Regulation  and  Supervision" for  a  discussion  of regulatory
constraints on  the payment  of dividends  by national  banks and  bank  holding
companies generally.

                        THE MIDLOTHIAN BANK ACQUISITION

THE REORGANIZATION AGREEMENT

    The  Company intends  to acquire  First Midlothian  and its  subsidiary, the
Midlothian Bank. The  Company and the  Bank have entered  into a  reorganization
agreement dated October 17, 1995 with First Midlothian, the Midlothian Bank, and
the directors of the Midlothian Bank in both their individual and representative
capacities  ("Reorganization Agreement"). Under the Reorganization Agreement, an
operating subsidiary of the  Bank (to be  formed) will be  merged with and  into
First  Midlothian, and the shareholders of First Midlothian will receive cash in
the aggregate amount of (i) 150% of the book value of the Midlothian Bank, as of
the closing date, up to a book value of $4.5 million plus (ii) 100% of the  book
value  of the Midlothian Bank, as of the closing date, in excess of $4.5 million
minus (iii) all outstanding principal and accrued interest on debentures  issued
by   First  Midlothian.  Immediately  following  the  merger  of  the  operating
subsidiary of the Bank  and First Midlothian, the  Bank and the Midlothian  Bank
will be consolidated under the charter of the Bank. The Reorganization Agreement
provides  that in the calculation  of the purchase price,  the book value of the
Midlothian Bank will  be decreased by  audit fees, agent  fees and one-half  the
cost  of canceling the Midlothian Bank's  data processing contract, estimated in
the aggregate  at $272,500.  The purchase  price  paid by  the Company  will  be
increased  by  one-half  the  cost  of  canceling  the  Midlothian  Bank's  data
processing contract.  The total  cost to  cancel the  contract is  estimated  at
$125,000.

    If  the acquisition had  been completed on September  30, 1995, the purchase
price paid to the shareholders of First Midlothian would have been approximately
$5.4 million.

    The obligations of the  parties to complete the  acquisition are subject  to
certain  conditions,  including the  conditions that  (i)  all approvals  of any
regulatory authority  having  jurisdiction  shall have  been  received  and  all
applicable statutory waiting periods shall have expired; and (ii) at the closing
date,  no litigation shall be  pending or threatened to  restrain or prohibit or
obtain damages  regarding  the acquisition  or  as a  result  of which,  in  the
reasonable  judgment of  the Company or  First Midlothian, the  parties could be
deprived of any of the  material benefits contemplated under the  Reorganization
Agreement.  In addition, the Company and the  Bank are not obligated to complete
the  acquisition  unless  certain  conditions  set  out  in  the  Reorganization
Agreement  have been satisfied or waived by  the Company and the Bank, including
that  (i)  the  shareholders  of  First  Midlothian  shall  have  approved   the
transactions contemplated under the Reorganization Agreement; (ii) neither First
Midlothian nor the Midlothian Bank shall have, in the opinion of the Company and
the  Bank, suffered  any material adverse  change in  their financial condition,
business, operations, prospects, properties or assets; (iii) holders of no  more
than  5% of the outstanding shares of First Midlothian shall have dissented from
the  merger  of   First  Midlothian   and  the   Bank's  operating   subsidiary;

                                       8
<PAGE>
and (iv) the Company shall have sufficient financial resources available, in its
sole  opinion, to consummate the acquisition. The directors of First Midlothian,
First Midlothian, and  the Midlothian  Bank are  not obligated  to complete  the
transaction  if certain conditions are not met, including the condition that the
shareholders of the Bank shall have  approved the consolidation of the Bank  and
the  Midlothian  Bank  contemplated  under  the  Reorganization  Agreement.  The
directors  of   First  Midlothian   have  agreed,   in  their   individual   and
representative capacities, jointly and severally, that they shall be responsible
for  all federal, state and local income, franchise and other tax liabilities of
First Midlothian or Midlothian Bank for all periods prior to the acquisition. In
addition, they shall  be responsible  for payment  of federal  income and  Texas
franchise tax liabilities incurred by the Company, the Bank, First Midlothian or
the  Midlothian  Bank  as  a  result  of  the  acquisition  and  the  subsequent
liquidation of  First Midlothian  being  held to  be  a taxable  acquisition  or
disposition  of assets  or other taxable  transaction. If the  Company elects to
terminate the Reorganization Agreement because, in its opinion, it does not have
sufficient financial  resources  available  to  complete  the  acquisition,  the
Company  is obligated  to pay First  Midlothian a  break-up fee of  a minimum of
$25,000, if the  election is made  before December  31, 1995, and  a maximum  of
$50,000, if the election is made before June 30, 1996.

    The  closing date of the acquisition will be selected by mutual agreement of
the parties to the  Reorganization Agreement following  the satisfaction of  all
conditions  to closing. The Company anticipates that the closing will take place
substantially contemporaneously with the closing of this Offering.

BUSINESS OF FIRST MIDLOTHIAN

    First Midlothian is a Texas corporation located in Midlothian, Texas.  First
Midlothian  engages in no significant activities  other than owning and managing
the Midlothian Bank. First Midlothian has  48,000 shares of common stock  issued
and  outstanding. The  directors who  individually and  as a  group approved and
executed the Reorganization Agreement  are the record  and beneficial owners  of
approximately 42% of the outstanding common stock of First Midlothian.

    At  September 30,  1995, First Midlothian  had total  consolidated assets of
approximately $52.1 million, total consolidated deposits of approximately  $47.2
million,  and  total  consolidated shareholders'  equity  of  approximately $3.8
million. First Midlothian had $674,707 in principal amount of debentures  issued
and outstanding at September 30, 1995. The Reorganization Agreement contemplates
that  First Midlothian  will be liquidated,  and the debentures  repaid by First
Midlothian, following the acquisition.

    First Midlothian's  subsidiary, the  Midlothian Bank,  is a  community  bank
which  offers interest  and noninterest  bearing depository  accounts, and makes
consumer and commercial loans. As September 30, 1995, the Midlothian Bank's loan
portfolio consisted of $12.4 million of real estate loans (60% of the gross loan
portfolio), $4.2 million of commercial loans (20% of the gross loan  portfolio),
and  $4.0 million  of installment  loans (19% of  the gross  loan portfolio). At
September 30, 1995, the Midlothian  Bank's total nonaccrual loans were  $128,621
(0.6%  of the gross loan portfolio). The  allowance for possible loan losses was
$230,615, or  179%  of total  nonaccruing  loans, and  1.1%  of the  gross  loan
portfolio.  Other  real estate  owned  by the  Midlothian  Bank was  $713,268 at
September 30, 1995. Midlothian Bank reported net income after taxes of  $274,943
for  1994, and $306,264  for the nine  months ended September  30, 1995. See the
consolidated  financial  statements  of   First  Midlothian  included  in   this
prospectus.

PRO FORMA FINANCIAL STATEMENTS

    The  following  pro forma  financial statements  set forth  the consolidated
balance sheets at September 30, 1995  and income statements for the nine  months
ended  September  30, 1995  and for  the year  ended December  31, 1994  for the
Company  and  First   Midlothian,  the  adjustments   reflecting  the   proposed
acquisition,  and  the  pro  forma combined  information.  The  information with
respect to the Company as  of September 30, 1995  and the pro forma  information
are  unaudited. The  pro forma  balance sheet  assumes that  the acquisition was
consummated on September 30, 1995. The  pro forma income statements assume  that
the  acquisition was consummated at the  beginning of the periods indicated. The
pro forma financial statements should be read in conjunction with the  financial
statements and footnotes thereto appearing elsewhere in this prospectus. The pro
forma  combined  balance  sheet  and statement  of  income  are  not necessarily
indicative of the combined financial position at consummation or the results  of
operations following consummation.

                                       9
<PAGE>
                            PRO FORMA BALANCE SHEET
                            AS OF SEPTEMBER 30, 1995

<TABLE>
<CAPTION>
                                                       SURETY          FIRST
                                                      CAPITAL       MIDLOTHIAN                                    PRO FORMA
                                                    CORPORATION     CORPORATION         DEBITS        CREDITS      COMBINED
                                                    ------------  ---------------   --------------   ----------  ------------
<S>                                                 <C>           <C>               <C>              <C>         <C>
                                                    (UNAUDITED)                                                  (UNAUDITED)
ASSETS:
  Cash and due from banks.........................  $  4,997,517  $ 3,586,274(B)    $6,013,946(A)    $6,051,946  $  8,545,791
  Federal funds sold..............................    21,660,000    7,100,000                                      28,760,000
                                                    ------------  ---------------                                ------------
    Cash and cash equivalents.....................    26,657,517   10,686,274        6,013,946        6,051,946    37,305,791
  Interest bearing deposits in financial
   institutions...................................     1,334,860           --                                       1,334,860
  Investment securities...........................    17,017,258   19,309,212(C)        40,336                     36,366,806
  Net loans.......................................    67,923,543   20,094,209                                      88,017,752
  Premises and equipment, net.....................     2,776,443      861,532(D)       319,468                      3,957,443
  Accrued interest receivable.....................       622,518      429,114                                       1,051,632
  Other real estate and repossessed assets........        92,830      653,035                                         745,865
  Other assets....................................       594,762       96,866                                         691,628
  Excess of cost over fair value of net assets
   acquired, net..................................     2,534,050           --(A)     1,254,334                      3,788,384
                                                    ------------  ---------------   --------------   ----------  ------------
      Total assets................................  $119,553,781  $52,130,242       $7,628,084       $6,051,946  $173,260,161
                                                    ------------  ---------------   --------------   ----------  ------------
                                                    ------------  ---------------   --------------   ----------  ------------
LIABILITIES:
  Demand deposits.................................  $ 13,914,468  $10,154,310       $       --       $       --  $ 24,068,778
  Savings, NOW and money markets..................    31,421,332   16,729,861                                      48,151,193
  Time deposits, $100,000 and over................    13,885,925    1,963,600                                      15,849,525
  Other time deposits.............................    48,986,950   18,312,770                                      67,299,720
                                                    ------------  ---------------                                ------------
      Total deposits..............................   108,208,675   47,160,541                                     155,369,216
  Note payable....................................       375,000      674,707(A)     1,049,707                             --
  Federal income tax payable......................       254,386           --                                         254,386
  Accrued interest payable........................       679,019      531,893                                       1,210,912
                                                    ------------  ---------------   --------------   ----------  ------------
      Total liabilities...........................   109,517,080   48,367,141        1,049,707                    156,834,514
                                                    ------------  ---------------   --------------   ----------  ------------
SHAREHOLDERS' EQUITY:
  Common stock....................................        35,166      480,000(A)       480,000(B)        19,251        54,417
  Additional paid in capital......................     9,364,515      679,493(A)       679,493(B)     6,369,695    15,734,210
  Retained earnings...............................       573,311    2,603,608(A)     2,603,608                        573,311
  Treasury stock..................................       (50,830)          --                                         (50,830)
  Unrealized gain (loss) on available-for-sale
   securities.....................................       114,539           --                                         114,539
                                                    ------------  ---------------   --------------   ----------  ------------
      Total equity................................    10,036,701    3,763,101        4,812,808        6,388,946    16,425,647
                                                    ------------  ---------------   --------------   ----------  ------------
        Total liabilities and equity..............  $119,553,781  $52,130,242       $4,812,808       $6,388,946  $173,260,161
                                                    ------------  ---------------   --------------   ----------  ------------
                                                    ------------  ---------------   --------------   ----------  ------------
</TABLE>

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

(A) To  record  the  purchase of  First  Midlothian. The  shareholders  of First
    Midlothian will receive  150% of the  book value of  the Midlothian Bank  at
    closing,  up to a book value of $4.5 million, plus 100% of any book value in
    excess of  $4.5  million,  plus 50%  of  the  cost to  cancel  an  EDS  data
    processing  contract, (estimated at $62,500),  minus the total principal and
    accrued interest attributable to debt  issued by First Midlothian. The  book
    value  of the Midlothian Bank will be the  total equity less 50% of the cost
    to cancel a  contract with EDS,  less $40,000 for  estimated audit fees  and
    less  $170,000 for agent fees. Thus, if the acquisition had been consummated
    as of September 30, 1995, the  purchase price would have been calculated  as
    follows:  (($4,265,464  - 62,500  -  40,000 -  170,000)  X 1.5)  +  62,500 =
    $6,051,946. First Midlothian will pay off its debt with part of the proceeds
    of the purchase  price. The difference  between the purchase  price and  the
    value  of  the assets  purchased, estimated  at  $1,254,334, is  recorded as
    goodwill and is  amortized over a  15 year period.  The Company  anticipates
    that  the book value  of the Midlothian  Bank will be  increased through the
    retention of earnings prior to closing.

(B) To record $6,500,000 net capital raised through the offering and the  payoff
    of the Company's debt of $375,000.

(C) In  order  to  adjust investment  securities  to estimated  market  value an
    increase of $40,336 is recorded.

(D) In order  to adjust  property and  equipment to  estimated market  value  an
    increase of $319,468 is recorded.

                                       10
<PAGE>
                           PRO FORMA INCOME STATEMENT
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995

<TABLE>
<CAPTION>
                                                                                      PRO FORMA
                                                   SURETY        FIRST               ADJUSTMENTS
                                                  CAPITAL      MIDLOTHIAN   ------------------------------   PRO FORMA
                                                CORPORATION   CORPORATION       DEBITS         CREDITS        COMBINED
                                                ------------  ------------  --------------  --------------  ------------
                                                                                                         (UNAUDITED)
<S>                                             <C>           <C>           <C>             <C>             <C>
Interest Income:
  Commercial loans and real estate loans......  $  2,759,887  $  1,240,594  $       --      $       --      $  4,000,481
  Consumer loans..............................       861,646       296,496                                     1,158,142
  Insurance premium financing.................     2,080,915            --                                     2,080,915
  Federal funds sold..........................       358,600       320,679                                       679,279
  Investment securities and interest bearing
   deposits...................................       810,719       866,236                                     1,676,955
  Other interest income.......................            --         1,757                                         1,757
                                                ------------  ------------  --------------  --------------  ------------
      Total interest income...................     6,871,767     2,725,762                                     9,597,529
                                                ------------  ------------  --------------  --------------  ------------
Interest expense:
  Savings, NOW and money market...............       569,783       368,646                                       938,429
  Time deposits, $100,000 and over............       579,022       202,403                                       781,425
  Other time deposits.........................     1,276,222       595,985                                     1,872,207
  Other interest expense......................       111,915        68,011                                       179,926
                                                ------------  ------------  --------------  --------------  ------------
      Total interest expense..................     2,536,942     1,235,045                                     3,771,987
                                                ------------  ------------  --------------  --------------  ------------
  Net interest income before provision for
   loan losses................................     4,334,825     1,490,717                                     5,825,542
  Provision for loan losses...................        60,000        35,000                                        95,000
                                                ------------  ------------  --------------  --------------  ------------
      Net interest income.....................     4,274,825     1,455,717                                     5,730,542
                                                ------------  ------------  --------------  --------------  ------------
Non interest income...........................     1,056,095       469,788                                     1,525,883
                                                ------------  ------------  --------------  --------------  ------------
Non interest expense:
  Salaries and employee benefits..............     2,143,694       720,361                                     2,864,055
  Occupancy & equipment.......................       668,483       156,170       7,987(C)                        832,640
  General & administrative....................     1,569,753       592,140     335,217(B)      159,300(A)      2,337,810
                                                ------------  ------------  --------------  --------------  ------------
      Total noninterest expense...............     4,381,930     1,468,671     343,204         159,300         6,034,505
                                                ------------  ------------  --------------  --------------  ------------
      Income before income taxes..............       948,990       456,834     343,204         159,300         1,221,920
Income tax expense:
  Current.....................................       300,577                    50,498(D)      108,796(D)        242,279
  Deferred....................................            --       150,570                                       150,570
                                                ------------  ------------  --------------  --------------  ------------
      Net income..............................  $    648,413  $    306,264  $  393,702(F)   $  268,096(F)   $    829,071
                                                ------------  ------------  --------------  --------------  ------------
                                                ------------  ------------  --------------  --------------  ------------
Net income per share of common stock..........  $       0.20                                                $       0.16
                                                ------------                                                ------------
                                                ------------                                                ------------
Weighted average shares outstanding...........     3,208,319                                                   5,133,380(E)
                                                ------------                                                ------------
                                                ------------                                                ------------
</TABLE>

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

(A) To  record savings to be realized  in connection with the acquisition. These
    adjustments are  a  direct  result  of the  elimination  of  director  fees,
    committee  fees  and professional  fees which  will  not continue  after the
    acquisition. In addition to  the elimination of these  fees, a reduction  in
    computer processing fees is also recorded.

(B) To  record  amortization of  the Goodwill  recorded  in connection  with the
    acquisition of First Midlothian for the nine months ended September 30, 1995
    and to  record payment  of fees  by First  Midlothian (i.e.  agent's fee  of
    $170,000,  First Midlothian's share of the  estimated cost to cancel the EDS
    contract of $62,500 and estimated audit fee of $40,000).

(C) To record the additional depreciation to premises and equipment as a  result
    of  the write up to estimated market value for First Midlothian for the nine
    months ended September 30, 1995.

(D) To record tax effect of adjustments.

(E) The additional  shares  offered  hereby (1,925,061  shares)  increase  total
    outstanding shares.

(F) This  pro forma  income statement  does not  reflect all  adjustments to, or
    projected  changes  in,  income  the  Bank  expects  to  realize   following
    consummation  of the  acquisition. The  pro forma  income statement reflects
    known and quantifiable adjustments if the acquisition had been completed  on
    September 30, 1995.

                                       11
<PAGE>
                           PRO FORMA INCOME STATEMENT

                 FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1994

<TABLE>
<CAPTION>
                                                                                       PRO FORMA
                                                    SURETY        FIRST               ADJUSTMENTS
                                                   CAPITAL      MIDLOTHIAN   ------------------------------     PRO FORMA
                                                 CORPORATION   CORPORATION       DEBITS         CREDITS          COMBINED
                                                 ------------  ------------  --------------  --------------  ----------------
<S>                                              <C>           <C>           <C>             <C>             <C>
                                                 (UNAUDITED)                                                   (UNAUDITED)
Interest Income:
  Commercial loans and real estate loans.......  $  1,422,911  $  1,466,820  $       --      $       --      $  2,889,731
  Consumer loans...............................     1,059,188       351,874                                     1,411,062
  Insurance premium financing..................     2,172,038            --                                     2,172,038
  Federal funds sold...........................       302,621       185,581                                       488,202
  Investment securities and interest bearing
   deposits....................................       430,251       963,043                                     1,393,294
  Other interest income........................            --        32,621                                        32,621
                                                 ------------  ------------  --------------  --------------  ----------------
      Total interest income....................     5,387,009     2,999,939                                     8,386,948
                                                 ------------  ------------  --------------  --------------  ----------------
Interest expense:
  Savings, NOW and money market................       353,123       327,632                                       680,755
  Time deposits, $100,000 and over.............       362,700       134,369                                       497,069
  Other time deposits..........................       760,833       627,142                                     1,387,975
  Other interest expense.......................        11,075        81,777                                        92,852
                                                 ------------  ------------  --------------  --------------  ----------------
      Total interest expense...................     1,487,731     1,170,920                                     2,658,651
                                                 ------------  ------------  --------------  --------------  ----------------
  Net interest income before provision for loan
   losses......................................     3,899,278     1,829,019                                     5,728,297
  Provision for loan losses....................       106,899            --                                       106,899
                                                 ------------  ------------  --------------  --------------  ----------------
      Net interest income......................     3,792,379     1,829,019                                     5,621,398
                                                 ------------  ------------  --------------  --------------  ----------------
Non interest income............................     1,160,007       627,846                                     1,787,853
                                                 ------------  ------------  --------------  --------------  ----------------
Non interest expense:
  Salaries and employee benefits...............     2,201,188       941,462                                     3,142,650
  Occupancy & equipment........................       669,936       194,860      10,649(C)                        875,445
  General & administrative.....................     1,590,814       936,371     356,122(B)      212,400(A)      2,670,907
                                                 ------------  ------------  --------------  --------------  ----------------
      Total noninterest expense................     4,461,938     2,072,693     366,771         212,400         6,689,002
                                                 ------------  ------------  --------------  --------------  ----------------
      Income before income taxes...............       490,448       384,172     366,771         212,400           720,249
Income tax expense:
  Current......................................        36,697            --      67,331(E)      116,266(E)        (12,239)
  Deferred.....................................       (19,009)      109,229                                        90,220
                                                 ------------  ------------  --------------  --------------  ----------------
    Net income.................................  $    472,760  $    274,943  $  434,102(D)   $  328,666(D)   $    642,268
                                                 ------------  ------------  --------------  --------------  ----------------
                                                 ------------  ------------  --------------  --------------  ----------------
Net income per share of common stock...........  $       0.20                                                $        0.15
                                                 ------------                                                ----------------
                                                 ------------                                                ----------------
Weighted average shares outstanding............     2,393,841                                                    4,318,902   (F)
                                                 ------------                                                ----------------
                                                 ------------                                                ----------------
</TABLE>

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

(A) To record savings to be realized by the acquisition. These adjustments are a
    direct  result of  the elimination  of director,  committee and professional
    fees which will  not continue after  the consolidation. In  addition to  the
    elimination  of these fees, a reduction  in computer processing fees is also
    recorded.

(B) To record  amortization of  the goodwill  added through  the acquisition  of
    First  Midlothian for the year ended December 31, 1994 and to record payment
    of  fees  by  First  Midlothian   (i.e.  agent's  fee  of  $170,000,   First
    Midlothian's  share  of the  estimated cost  to cancel  the EDS  contract of
    $62,500 and estimated audit fee of $40,000).

(C) To record the additional depreciation to premises and equipment as a  result
    of  the write up to estimated market value for First Midlothian for the year
    ended December 31, 1994.

(D) This pro forma  income statement  does not  reflect all  adjustments to,  or
    projected  changes  in,  income  the Company  expects  to  realize following
    consummation of the acquisition.

(E) To record tax effect of adjustments.

(F) The additional  shares  offered  hereby (1,925,061  shares)  increase  total
    outstanding shares.

                                       12
<PAGE>
                      SELECTED CONSOLIDATED FINANCIAL DATA

    The following selected consolidated financial data of the Company is derived
from  the unaudited financial statements  of the Company as  of and for the nine
month periods ended September 30, 1995 and 1994, and from the audited  financial
statements  of the Company as of and for the five years ended December 31, 1994.
The following selected consolidated financial data of the Company should be read
in connection with the consolidated financial statements of the Company and  the
notes  thereto and  the information in  Management's Discussion  and Analysis of
Financial Condition and Results of Operations.

<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED
                                                       SEPTEMBER 30,                     YEARS ENDED DECEMBER 31,
                                                    --------------------   -----------------------------------------------------
                                                    1995 (1)    1994 (2)   1994 (2)    1993 (3)     1992       1991       1990
                                                    ---------   --------   ---------   --------   --------   --------   --------
<S>                                                 <C>         <C>        <C>         <C>        <C>        <C>        <C>
INCOME STATEMENT DATA:
 ($ in 000's)
  Interest income.................................  $  6,872    $ 3,743    $  5,387    $ 3,995    $ 3,344    $ 2,953    $ 2,175
  Interest expense................................     2,537        972       1,488      1,124        978      1,380      1,071
    Net interest income...........................     4,335      2,771       3,899      2,871      2,366      1,573      1,104
  Provision for loan losses.......................        60         67         107         91        300        467        221
    Net interest income after provision for loan
     losses.......................................     4,275      2,705       3,792      2,781      2,067      1,107        883
  Noninterest income..............................     1,056        801       1,160      1,182        784        488        455
  Noninterest expense.............................     4,382      3,205       4,462      3,592      2,835      2,185      1,933
  Extraordinary item -- gain on debt settlement...        --         --          --         --         --         --        517
  Earnings before income taxes....................       949        301         490        371         16       (590)       (78)
  Income taxes....................................       301          8          17         --         --         --         --
  Net earnings (loss).............................  $    648    $   294    $    473    $   371    $    16    $  (590)   $   (78)
COMMON SHARE DATA: (4)
  Net earnings (loss).............................  $   0.20    $  0.13    $   0.20    $  0.19    $  0.00    $ (0.45)   $ (0.08)
  Book value......................................      2.85       2.52        2.65       2.32       2.05       1.85       1.43
  Weighted average common shares outstanding (in
   000's).........................................     3,208      2,344       2,394      2,002      1,952      1,310        963
  Period end shares outstanding (in 000's)........     3,506      2,373       3,041      2,273      1,981      1,767        988
BALANCE SHEET DATA:
 ($ in 000's)
  Total assets....................................  $119,554    $61,784    $102,294    $49,036    $30,964    $26,877    $22,088
  Insurance premium finance loans, net............    23,724     20,254      20,497     14,209      7,051      8,016      6,801
  Other loans, net................................    44,924     19,509      44,167     17,417     12,442     11,242      8,388
  Allowance for loan losses.......................       725        407         698        401        325        343        277
  Total deposits..................................   108,209     55,552      92,027     43,596     26,840     23,335     20,012
  Shareholders' equity............................    10,037      5,969       8,066      5,281      4,058      3,263      1,409
PERFORMANCE DATA: (5)
  Return (loss) on average total assets...........        .9%        .7%         .8%        .8%        .1%      (2.3)%      (.4)%
  Return (loss) on average shareholders' equity...       9.6        6.8         7.4        8.7         .4      (30.4)      (7.2)
  Net interest margin.............................       6.3        7.4         7.1        7.0        8.7        7.0        7.0
  Loans to deposits...............................      63.4       71.6        70.3       72.5       72.6       82.5       75.9
ASSET QUALITY RATIOS: (5)
  Nonperforming assets to total assets............        .1%        .1%         .2%        .3%        .7%       2.1%       3.8%
  Nonperforming loans to total loans..............        .1         .1          .2         .3         .8        2.4        5.3
  Net loan charge-offs to average loans...........        .1         .3          .4         .3        1.6        2.3         .5
  Allowance for loan losses to total loans........       1.1        1.0         1.1        1.3        1.7        1.8        1.8
  Allowance for loan losses to nonperforming
   loans..........................................   1,772.5      456.9       574.8      425.8      201.1       74.8       34.8
CAPITAL RATIOS:
  Tier I risk-based capital.......................     10.17%     10.97%      10.13%     11.37%     14.44%      13.2%       5.3%
  Total risk-based capital........................     11.14      11.73       11.17      12.57      15.69       14.7        6.8
  Leverage........................................       6.4        8.5         5.6       10.0       11.9       10.9        4.6
</TABLE>

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

(1) On  September 28,  1995 the  Company completed  the acquisition  of  certain
    assets  and the assumption of certain  liabilities relating to the branch of
    Bank One, Texas, National Association Texas located in Waxahachie, Texas.

(2) On May 31, 1994 the Company acquired 100% of the outstanding common stock of
    The Farmers Guaranty State Bank of Kennard, Kennard, Texas, and on  December
    8,  1994 the Company acquired 100% of  the outstanding common stock of First
    National Bank, Whitesboro, Texas.

(3) On March 23, 1993 the Company acquired 100% of the outstanding common  stock
    of  the Bank  of East  Texas, Chester,  Texas and  First State  Bank, Wells,
    Texas. Operations  of these  two banks  have been  included in  consolidated
    operations subsequent to February 28, 1993.

(4)  The information provided given for 1990, 1991 and 1992 has been restated to
    reflect a one for ten reverse stock split in June 1993.

(5) All interim periods have been annualized.

                                       13
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    The  following  discussion  highlights  the  major  changes  affecting   the
operations  and financial  condition of  the Company  for the  nine months ended
September 30, 1995 and  1994 and the  three years ended  December 31, 1994.  The
discussion  should  be  read  in  conjunction  with  the  consolidated financial
statements and accompanying notes included elsewhere in this prospectus.

GENERAL

    The Company derives substantially  all of its revenues  and income from  the
operation of its subsidiary, the Bank, which provides a full range of commercial
and  consumer banking  services to businesses  and individuals in  the north and
east Texas area  and has  attempted to  distinguish itself  by developing  niche
products  such  as insurance  premium  finance. As  of  September 30,  1995, the
Company had total assets  of $119.6 million, net  loans of $67.9 million,  total
deposits of $108.2 million, and total shareholders' equity of $10.0 million. The
Company  reported net income of $648,413 for the nine months ended September 30,
1995 compared with net  income of $293,734 for  the nine months ended  September
30,  1994 as a result of internal loan  growth within its niche products and its
acquisitions of community banks.

    During 1994, the Company had no  effective tax rate through the  utilization
of its net operating losses. The Company returned to paying federal income taxes
at  the effective rate of 32% during  1995. Income before taxes was $948,990 for
the nine months ended September 30, 1995, an increase of $647,756 or 215.0% when
compared with the same period for 1994.

    On May 31,  1994, the Company  acquired The Farmers  Guaranty State Bank  of
Kennard,  Texas. On  December 8,  1994 the  Company acquired  the First National
Bank, Whitesboro, Texas  and on  September 28,  1995, the  Company acquired  the
assets and assumed the liabilities of the Waxahachie, Texas, branch of Bank One,
Texas,  National Association. The Company views these acquisitions as a means of
expanding its  operations  and anticipates  they  will contribute  favorably  to
future  results  of the  Company. The  Company continues  to actively  serve the
banking needs of these local communities, as it has served the local communities
of its other branches. The deposits at these new branches will allow the Company
to increase its  niche lending activities  of IPF and  insurance medical  claims
factoring. The Company's strategy is to continue to acquire community banks with
low  loan-to-deposit ratios and use excess deposits  to fund IPF and other niche
lending products. See "Business -- Acquisitions".

                             RESULTS OF OPERATIONS

NET EARNINGS

    Net earnings  were $648,413  ($0.20 per  share) for  the nine  months  ended
September 30, 1995, compared with net earnings of $293,734 ($0.13 per share) for
the  nine months ended  September 30, 1994,  an increase of  $354,679 or 120.7%.
Factors contributing to  the increase  in earnings  in 1995  compared with  1994
include  an increase in net interest income,  loan growth in the Company's niche
lending products, and the growth of noninterest income mainly as a result of the
acquisition  of  The  Farmers  Guaranty  State  Bank,  Kennard,  Texas  and  the
acquisition of First National Bank, Whitesboro, Texas.

    Net  earnings were  $472,760 for 1994  ($0.20 per share),  compared with net
earnings of $370,723 for 1993 ($0.19 per share) and $16,424 for 1992 ($0.00  per
share).  The  earnings per  share for  1994 were  affected by  additional shares
issued in December  1994 in connection  with the acquisition  of First  National
Bank,  Whitesboro. The 27.5% increase and 2,157.2% increase in earnings for 1994
and 1993 respectively, were attributable to  an increase in net interest  income
resulting  from  improved  asset quality,  loan  growth in  the  Company's niche
lending products and acquisitions of community banks.

EARNINGS BEFORE INCOME TAXES

    Earnings before  income  taxes  were  $948,990 for  the  nine  months  ended
September  30, 1995, compared with $301,234 for the first nine months of 1994, a
215% increase. As previously mentioned, the Company

                                       14
<PAGE>
returned to paying  federal income  taxes at the  effective rate  of 32%  during
1995,  compared with a nominal  effective tax rate for 1994.  As a result of the
return to  paying  federal taxes,  the  net income  for  the nine  months  ended
September  30, 1995 may  be more indicative  of operating trends  in the future.
Conversely, earnings before income taxes in  the 1995 period may be more  useful
when comparing results with prior periods.

    Earnings  before income taxes were $490,448  in 1994, compared with $370,723
in 1993, an  increase of $119,725  or 32.3%. Earnings  before income taxes  were
$16,424  in  1992. The  improvement  in earnings  before  income taxes  for 1994
compared with 1993  was primarily attributable  to an increase  in net  interest
income  resulting from an increase  in net interest margin.  The increase in net
interest income in 1994, as  compared with 1993, was  the result of loan  growth
within  the Company's niche  lending products. The  average balance of insurance
premium finance loans  grew by 96.6%  to a  balance of $19.4  million from  $9.9
million  for 1994 and 1993, respectively. The 2,157.2% growth in earnings before
income taxes in 1993 as  compared with 1992 was  attributable to an increase  in
net  interest  income as  a result  of loan  growth. In  1993, the  Company also
realized a gain on the sale of investment securities of approximately $94,000.

NET INTEREST INCOME

    Net  interest   income  is   the  difference   between  income   earned   on
interest-earning  assets and  the interest expense  incurred on interest-bearing
liabilities. The net yield on total interest-earning assets, also referred to as
interest rate  margin or  net interest  margin, represents  net interest  income
divided   by   average   interest-earning   assets.   The   Company's  principal
interest-earning assets are  loans, investment  securities, medical  receivables
factoring and federal funds sold.

    Net  interest income was $4.3 million for  the first nine months of 1995, an
increase of $1.6 million or 58.1% compared  with the first nine months of  1994,
resulting  principally from  an increase  in interest-earning  assets from $55.3
million to $107.9 million, a significant portion of which was comprised of loans
(typically the highest yielding asset). The increase in interest-earning  assets
was  offset by an increase in interest-bearing liabilities from $47.1 million to
$94.7 million.  In addition,  the  Company experienced  a  decrease in  the  net
interest  spread of 110 basis points from 6.9% to 5.8% for the nine months ended
September 30,  1994  and 1995,  respectively.  The foregoing  decrease  resulted
principally  from  the  fact  that  the  cost  of  interest-bearing  liabilities
increased  more  than  the  yield  on  interest-earning  assets.  The  yield  on
interest-earning  assets increased 10 basis points from 9.9% to 10.0%, while the
cost of interest-bearing  liabilities increased  120 basis points  from 3.0%  to
4.2%  for the nine months  ended September 30, 1994  and 1995, respectively. Net
interest income was $3.9 million for 1994, an increase of $1.0 million or  35.8%
compared with net interest income of $2.9 million for 1993, which represented an
increase  of $505,224 or 21.4% compared with net interest income of $2.4 million
for 1992. The  Company's average  total interest-earning  assets increased  from
approximately  $41.2 million for 1993 to  $54.8 million for 1994, representing a
33.1% increase resulting principally from an increase in loans. The net interest
margin of  7.1% for  1994 increased  10 basis  points from  7.0% for  1993.  The
Company's average total interest-earning assets increased from $27.1 million for
1992  to  $41.2  million  for  1993,  representing  a  51.7%  increase resulting
principally from an increase in loans and investment securities.

    The Company's net interest income is  affected by changes in the amount  and
mix  of interest-earning assets and interest-bearing liabilities, referred to as
a "volume  change".  It  is  also  affected  by  changes  in  yields  earned  on
interest-earning  assets and rates  paid on interest-bearing  deposits and other
borrowed funds, referred to as a "rate change". The decline in the net yield  on
total  interest-earning assets from  1994 through the first  nine months of 1995
resulted principally from an increase  in investment securities as a  percentage
of  total interest-earning assets, which produced a lower average rate of return
for the Company  than loans, and  the addition of  the consumer, commercial  and
real  estate loans through  the acquisition of  First National Bank, Whitesboro,
Texas. The yield on consumer, commercial and real estate loans declined to 10.9%
for the first nine months of 1995 from 12% for the twelve months ended  December
31,  1994. The following table sets  forth for each category of interest-earning
assets and  interest-bearing liabilities  the average  amounts outstanding,  the
interest  earned or paid on such amounts and  the average rate paid for the nine
months

                                       15
<PAGE>
ended September 30, 1995  and 1994 and  for the three  years ended December  31,
1994,  1993 and 1992. The  table also sets forth the  average rate earned on all
interest-earning  assets,  the  average   rate  paid  on  all   interest-bearing
liabilities,  and the net yield on  average interest-earning assets for the same
periods.

           AVERAGE BALANCE SHEET AND ANALYSIS OF NET INTEREST INCOME

<TABLE>
<CAPTION>
                                                                      NINE MONTHS ENDED                  NINE MONTHS ENDED
                                                                     SEPTEMBER 30, 1995                  SEPTEMBER 30, 1994
                                                              ---------------------------------   --------------------------------
                                                                             INTEREST                           INTEREST
                                                                AVERAGE      INCOME/    AVERAGE     AVERAGE     INCOME/    AVERAGE
                        A S S E T S                             BALANCE      EXPENSE     RATE       BALANCE     EXPENSE     RATE
                                                              ------------  ----------  -------   -----------  ----------  -------
<S>                                                           <C>           <C>         <C>       <C>          <C>         <C>
Interest-earning assets:
  Interest-bearing deposits.................................  $  1,433,354  $   76,419   7.1%     $   783,493  $   40,389   6.9%
  U.S. Treasury and agency securities (1)...................    15,073,774     734,300   6.5        6,847,990     250,231   4.9
  Federal funds sold........................................     7,995,800     358,600   6.0        5,711,995     188,197   4.4
  Loans (2)(3)..............................................    67,992,319   5,702,448  11.2       37,313,907   3,264,214  11.7
  Allowance for loan losses.................................      (711,919)        N/A   N/A         (430,212)        N/A   N/A
                                                              ------------  ----------  -------   -----------  ----------  -------
    Total interest-earning assets...........................  $ 91,783,328  $6,871,767  10.0%     $50,227,173  $3,743,031   9.9%
                                                              ------------  ----------  -------   -----------  ----------  -------
  Cash and due from banks...................................     4,403,273                          3,047,360
  Premises and equipment....................................     2,402,578                          1,433,014
  Accrued interest receivable...............................       639,556                            167,977
  Other real estate owned...................................        71,545                             35,947
  Other assets..............................................     2,989,181                            742,739
                                                              ------------                        -----------
    Total assets............................................  $102,289,461                        $55,654,210
                                                              ------------                        -----------
                                                              ------------                        -----------
                   L I A B I L I T I E S
Interest-bearing liabilities:
  Interest-bearing demand deposits..........................  $ 22,422,644  $  476,084   2.8%     $13,505,323  $  231,110   2.3%
  Savings deposits..........................................     4,697,675      93,699   2.7        3,844,726      74,622   2.6
  Time deposits.............................................    52,078,213   1,855,244   4.8       25,399,059     665,832   3.5
  Notes payable.............................................     1,297,565     111,915  11.5               --          --    --
                                                              ------------  ----------  -------   -----------  ----------  -------
    Total interest-bearing liabilities......................  $ 80,496,097  $2,536,942   4.2%     $42,749,108  $  971,564   3.0%
                                                              ------------  ----------  -------   -----------  ----------  -------
  Noninterest-bearing deposits..............................    12,297,624                          6,912,272
  Other liabilities.........................................       489,746                            244,682
                                                              ------------                        -----------
                                                              ------------                        -----------
    Total liabilities.......................................    93,283,467                         49,906,062
Shareholders' equity........................................     9,005,994                          5,748,148
                                                              ------------                        -----------
    Total liabilities and equity............................  $102,289,461                        $55,654,210
                                                              ------------                        -----------
                                                              ------------                        -----------
Net interest income.........................................                $4,334,825                         $2,771,467
                                                                            ----------                         ----------
                                                                            ----------                         ----------
Net interest spread.........................................                             5.8%                               6.9%
                                                                                        -------                            -------
                                                                                        -------                            -------
Net interest margin.........................................                             6.3%                               7.4%
                                                                                        -------                            -------
                                                                                        -------                            -------
</TABLE>

- ------------------------
(1) Interest income on tax exempt securities does not reflect the tax equivalent
    yield.

(2) Loans on nonaccrual status have been included in the computation of  average
    balances.

(3) The  interest income  on loans  does not  include loan  fees. Loan  fees are
    immaterial and are included in noninterest income.

                                       16
<PAGE>
           AVERAGE BALANCE SHEET AND ANALYSIS OF NET INTEREST INCOME
<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
                                ----------------------------------------------------------------------------------------------
                                                 1994                                     1993                        1992
                                ---------------------------------------  ---------------------------------------  ------------
                                               INTEREST                                 INTEREST
                                  AVERAGE       INCOME/                    AVERAGE       INCOME/                    AVERAGE
         A S S E T S              BALANCE       EXPENSE    AVERAGE RATE    BALANCE       EXPENSE    AVERAGE RATE    BALANCE
- ------------------------------  ------------  -----------  ------------  ------------  -----------  ------------  ------------
<S>                             <C>           <C>          <C>           <C>           <C>          <C>           <C>
Interest-earning assets:
  Interest-bearing deposits...  $    981,184  $    68,173         6.9%   $    636,420  $    20,853         3.3%   $    483,333
  U.S. Treasury and agency
   securities (1).............     7,648,411      362,078         4.7       9,567,829      507,273         5.3              --
  Federal funds sold..........     6,456,165      302,621         4.7       5,343,461      162,830         3.0       6,474,639
  Loans (2)(3)................    40,136,926    4,654,137        11.6      26,008,833    3,304,105        12.7      20,496,380
  Allowance for loan losses...      (444,805)         N/A         N/A        (388,255)         N/A         N/A        (311,970)
                                ------------  -----------         ---    ------------  -----------         ---    ------------
      Total interest-earning
       assets.................  $ 54,777,881    5,387,009         9.8%     41,168,288    3,995,061         9.7%     27,142,382
                                ------------  -----------         ---    ------------  -----------         ---    ------------
                                ------------  -----------         ---    ------------  -----------         ---    ------------
  Cash and due from banks.....     3,249,783                                2,705,248                                1,819,201
  Premises and equipment......     1,520,404                                1,094,260                                  885,511
  Accrued interest
   receivable.................       205,770                                  185,109                                   46,005
  Other real estate owned.....        51,043                                   31,715                                   19,195
  Other assets................     1,357,765                                  417,878                                  640,993
                                ------------                             ------------                             ------------
      Total assets............  $ 61,162,646                             $  45,602,49                             $ 30,553,287
                                ------------                             ------------                             ------------
                                ------------                             ------------                             ------------
    L I A B I L I T I E S
Interest-bearing liabilities:
  Interest-bearing demand
   deposits...................  $ 14,680,300  $   259,113         1.8%     12,538,376      209,937         1.7%      6,935,234
  Savings deposits............     3,104,155       94,010         3.0       3,165,466       96,962         3.1       1,305,089
  Time deposits...............    28,530,396    1,123,533         4.0      19,095,938      816,685         4.3      14,553,547
  Notes payable...............       146,756       11,075         7.5              --           --          --              --
                                ------------  -----------         ---    ------------  -----------         ---    ------------
    Total interest-bearing
     liabilities..............  $ 46,461,607    1,487,731         3.2  %   34,799,780    1,123,584         3.2  %   22,793,870
  Noninterest-bearing
   deposits...................     7,996,860                                6,375,876                                3,675,287
  Other liabilities...........       281,660                                  151,681                                  145,950
                                ------------                             ------------                             ------------
Total liabilities.............    54,740,127                               41,327,337                               26,615,107
Shareholders' equity..........     6,422,519                                4,275,161                                3,938,180
                                ------------                             ------------                             ------------
    Total liabilities and
     equity...................  $ 61,162,646                             $ 45,602,498                             $ 30,553,287
                                ------------                             ------------                             ------------
                                ------------                             ------------                             ------------
Net interest income...........                $ 3,899,278                              $ 2,871,477
                                              -----------                              -----------
                                              -----------                              -----------
Net interest spread...........                                    6.6  %                                   6.5  %
                                                                  ---                                      ---
                                                                  ---                                      ---
Net interest margin...........                                    7.1  %                                   7.0  %
                                                                  ---                                      ---
                                                                  ---                                      ---

<CAPTION>

                                 INTEREST
                                  INCOME/
         A S S E T S              EXPENSE    AVERAGE RATE
- ------------------------------  -----------  ------------
<S>                             <C>          <C>
Interest-earning assets:
  Interest-bearing deposits...  $    17,455         3.6%
  U.S. Treasury and agency
   securities (1).............           --          --
  Federal funds sold..........      222,146         3.4
  Loans (2)(3)................    3,104,367        15.2
  Allowance for loan losses...          N/A         N/A
                                -----------         ---
      Total interest-earning
       assets.................    3,343,968        12.3%
                                -----------         ---
                                -----------         ---
  Cash and due from banks.....
  Premises and equipment......
  Accrued interest
   receivable.................
  Other real estate owned.....
  Other assets................

      Total assets............

    L I A B I L I T I E S
Interest-bearing liabilities:
  Interest-bearing demand
   deposits...................      194,073         2.8%
  Savings deposits............       45,984         3.5
  Time deposits...............      737,658         4.9
  Notes payable...............           --          --
                                -----------         ---
    Total interest-bearing
     liabilities..............      977,715         4.3  %
  Noninterest-bearing
   deposits...................
  Other liabilities...........

Total liabilities.............
Shareholders' equity..........

    Total liabilities and
     equity...................

Net interest income...........  $ 2,366,253
                                -----------
                                -----------
Net interest spread...........                      8.0  %
                                                    ---
                                                    ---
Net interest margin...........                      8.7  %
                                                    ---
                                                    ---
</TABLE>

- --------------------------
(1) Interest income on tax exempt securities does not reflect the tax equivalent
    yield.

(2) Loans on nonaccrual status have been included in the computation of  average
    balances.

(3) The  interest income  on loans  does not  include loan  fees. Loan  fees are
    immaterial and are included in noninterest income.

                                       17
<PAGE>
    The  following table  reflects the changes  in net  interest income stemming
from changes in interest  rates and from asset  and liability volume,  including
mix.  The  change in  interest attributable  to  both rate  and volume  has been
allocated to the changes in the rate and the volume on a pro rata basis.

                  RATE/VOLUME ANALYSIS OF NET INTEREST INCOME
<TABLE>
<CAPTION>
                                                                                                                   YEARS
                                                                                                                   ENDED
                                                                                                                 DECEMBER
                                                                                                                 31, 1993
                                                                                                                 COMPARED
                                                                                                                   WITH
                                                                                         YEARS ENDED             DECEMBER
                                            NINE MONTHS ENDED SEPTEMBER 30,           DECEMBER 31, 1994          31, 1992
                                            1995 COMPARED WITH NINE MONTHS              COMPARED WITH            ---------
                                               ENDED SEPTEMBER 30, 1994               DECEMBER 31, 1993
                                           ---------------------------------  ---------------------------------  INCREASE
                                                                                                                 (DECREASE)
                                              INCREASE (DECREASE) DUE TO         INCREASE (DECREASE) DUE TO      DUE TO
                                           ---------------------------------  ---------------------------------  ---------
                                           VOLUME(1)     RATE       CHANGES   VOLUME(1)     RATE       CHANGES   VOLUME(1)
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
<S>                                        <C>        <C>          <C>        <C>        <C>          <C>        <C>
Interest Income:
  Interest-bearing deposits in financial
   institutions..........................  $  34,062   $   1,428   $  36,030  $    (551)  $  47,871   $  47,320  $   5,133
  U.S. Treasury and agency securities....    378,968     105,101     484,069    (94,659)    (50,536)   (145,195)   507,273
  Federal funds sold.....................     89,525      80,878     170,403     38,998     100,793     139,791    (36,164)
  Loans..................................  2,578,263    (140,209)  2,438,234  1,659,906    (309,874)  1,350,032    750,748
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
Total interest income....................  $3,081,358  $  47,198   $3,128,736 $1,603,694  $(211,746)  $1,391,948 $1,226,990
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
Interest Expense:
  Interest-bearing demand deposits.......  $ 179,906   $  63,909   $ 243,815  $  38,707   $  10,469   $  49,176  $ 114,730
  Savings deposits.......................     16,962       2,115      19,077     (1,827)     (1,125)     (2,952)    57,705
  Time deposits..........................    885,864     304,707   1,190,571    375,946     (69,098)    306,848    206,265
  Federal funds purchased and other
   borrowed funds........................    111,915          --     111,915     11,075          --      11,075         --
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
Total interest expense...................  $1,194,647  $ 370,731   $1,565,378 $ 423,901   $ (59,754)  $ 364,147  $  78,700
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
Net interest margin......................  $1,886,711  $(323,533)  $1,563,358 $1,179,793  $(151,992)  $1,027,801 $ 848,290
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------
                                           ---------  -----------  ---------  ---------  -----------  ---------  ---------

<CAPTION>

                                              RATE       CHANGES
                                           -----------  ---------
<S>                                        <C>          <C>
Interest Income:
  Interest-bearing deposits in financial
   institutions..........................   $  (1,735)  $   3,398
  U.S. Treasury and agency securities....          --     507,273
  Federal funds sold.....................     (23,152)    (59,316)
  Loans..................................    (551,010)    199,738
                                           -----------  ---------
Total interest income....................   $(575,897)  $ 651,093
                                           -----------  ---------
Interest Expense:
  Interest-bearing demand deposits.......   $ (98,866)  $  15,864
  Savings deposits.......................      (6,727)     50,978
  Time deposits..........................    (127,238)     79,027
  Federal funds purchased and other
   borrowed funds........................          --          --
                                           -----------  ---------
Total interest expense...................   $(232,831)  $ 145,869
                                           -----------  ---------
Net interest margin......................   $(343,066)  $ 505,224
                                           -----------  ---------
                                           -----------  ---------
</TABLE>

- ------------------------------
(1)  Non-accrual loans are included in  the average volumes used in  calculating
     this table.

                                       18
<PAGE>
PROVISION FOR LOAN LOSSES

    The  amount of the provision for loan  losses is based on periodic (not less
than quarterly) evaluations  of the  loan portfolio,  with particular  attention
directed  toward nonperforming and  other potential problem  loans. During these
evaluations, consideration is given to such factors as: management's  evaluation
of  specific loans; the level and composition of nonperforming loans; historical
loss experience; results  of examinations  by regulatory  agencies; an  internal
asset  review  process;  the  market  value  of  collateral;  the  strength  and
availability of  guaranties; concentrations  of  credits; and  other  judgmental
factors.  The Company determines separate general allowances for IPF and non-IPF
loans. The Company's loss  experience on insurance  premium finance lending  was
adversely affected during the second half of 1991 by the failure of a non-Best's
rated  insurance company.  The Company  has implemented  certain changes  in its
lending policies  and  procedures  with respect  to  insurance  premium  finance
lending which have reduced the maximum concentration by insurance carrier except
as  approved by  the Board  of Directors  and also  reduced the  amount of loans
secured  by  unearned  premiums  of  insurance  policies  written  by  non-rated
carriers.  See "Business --  Insurance Premium Financing". As  a result of these
changes in loan policy and recoveries  of previously charged-off IPF loans,  the
Company's historical loss factor on IPF loans has improved from 0.15% in 1993 to
0.00% in 1994 and as of September 30, 1995.

    The  Company recorded  a $60,000 provision  for loan losses  during the nine
months ended September  30, 1995  compared with  $66,898 during  the first  nine
months  of 1994.  As the  Company's ratio  of net  charge-offs to  average loans
remained unchanged for these periods, the Company provided amounts to compensate
for growth in the  loan portfolio in  order to maintain  the allowance for  loan
losses at an adequate level.

    The  1994 provision  for loan losses  was $106,899 compared  with $90,584 in
1993 and $299,555  in 1992.  The 18%  increase in  the 1994  provision for  loan
losses  when compared with 1993 is a result of the 54.3% growth in average loans
outstanding. The 69.8% reduction  in the provision for  1993 compared with  1992
was  a result  of successful  collection efforts  in both  the insurance premium
finance portfolio and the general loan portfolio.

NONINTEREST INCOME

    Noninterest  income  is  generated  primarily  from  fees  associated   with
noninterest  and interest-bearing accounts as well as fees associated with loans
(e.g., late fees).  Noninterest income  for the first  nine months  of 1995  was
$1,056,095, an increase of $255,290 or 31.9% compared with noninterest income of
$800,805  for the first nine months of  1994. The increase in noninterest income
is attributed to the acquisition of the Farmers Guaranty State Bank, Kennard and
First National Bank,  Whitesboro during 1994,  as well as  an increase in  loans
outstanding.  The acquisition of the two  banks during 1994 increased the number
and balance  of  loans outstanding  and  increased  the number  and  balance  of
noninterest   and  interest-bearing   accounts,  which   resulted  in  increased
noninterest income.

    Noninterest income was $1,160,007  for 1994, a decrease  of $20,801 or  1.8%
compared  with noninterest income  of $1,181,808 for  1993, which represented an
increase of $397,742 or 50.7% over 1992. While service charges and exchange fees
increased from 1993 to 1994, loan fees and other income decreased. The  decrease
in  loan  fees  was attributable  to  a  decision by  management  to discontinue
servicing outside loan  portfolios. The decrease  in other income  from 1993  to
1994  is the  result of  a gain  realized on  the sale  of investment securities
during 1993 in the amount of approximately $94,000. Noninterest income increased
from 1992 to 1993 in all categories, primarily as a result of the acquisition of
banks in Wells and Chester, Texas.

    The following table sets forth the various categories of noninterest  income
for  the nine months ended September 30, 1995  and 1994, and for the years ended
December 31, 1994, 1993 and 1992.

                                       19
<PAGE>
                               NONINTEREST INCOME

<TABLE>
<CAPTION>
                                                    NINE MONTHS ENDED
                                                      SEPTEMBER 30,               YEARS ENDED DECEMBER 31,
                                                 ------------------------  --------------------------------------
                                                     1995         1994         1994          1993         1992
                                                 ------------  ----------  ------------  ------------  ----------
<S>                                              <C>           <C>         <C>           <C>           <C>
Noninterest income
  Nonsufficient fund charges...................  $    214,501  $  202,674  $    263,315  $    248,890  $  145,365
  Late fee charges.............................       366,356     293,582       426,476       304,354     278,520
  Service charges..............................       163,648     119,684       163,336       120,143      47,717
  Collection fees..............................        93,536      77,001        96,162        71,760      44,351
  Credit life insurance........................        59,570      33,231        44,402        49,777      46,346
  Premium Finance servicing....................            --          --            --       161,310     101,853
  Secured credit card annual fee...............         4,487      13,774        15,905        36,968      52,837
  Other........................................       153,897      60,859       150,411        97,843      67,077
  Gain on sale of investment...................           100          --            --            --      90,763
                                                 ------------  ----------  ------------  ------------  ----------
    Total noninterest income...................  $  1,056,095  $  800,805  $  1,160,007  $  1,181,808  $  784,066
                                                 ------------  ----------  ------------  ------------  ----------
                                                 ------------  ----------  ------------  ------------  ----------
</TABLE>

NONINTEREST EXPENSE

    Noninterest expense was  $4,381,930 for the  first nine months  of 1995,  an
increase  of $1,177,790 or 36.8% compared with noninterest expense of $3,204,140
for the first nine months of  1994. This increase resulted principally from  the
acquisition  of Farmers  Guaranty State Bank,  Kennard and  First National Bank,
Whitesboro during  1994. The  addition of  the  two banks  in 1994  resulted  in
additional  personnel,  occupancy  and  office  expenses.  The  amortization  of
intangibles increased in 1995 as a result of the addition of goodwill and  costs
associated  with the acquisition of Farmers  Guaranty State Bank, Kennard in the
amount of $296,164 and  the addition of goodwill  and costs associated with  the
acquisition of First National Bank, Whitesboro in the amount of $1,886,682.

    Deposits  held by the Bank are insured by the Bank Insurance Fund ("BIF") of
the Federal  Deposit  Insurance Corporation  ("FDIC").  The FDIC  assessment  is
calculated  on the level of deposits held by  the Bank. The increase in the FDIC
assessment in 1995 over  1994 was tied to  the increased deposits added  through
the two acquisitions completed in 1994. The BIF assessment rate is determined by
the  FDIC for categories of banks based upon  the risk to the insurance fund. On
August 8, 1995, the FDIC's Board of Directors voted to significantly reduce  the
deposit  insurance premiums paid  by most banks but  to keep existing assessment
rates intact  for  savings  associations.  Under the  new  rate  structure,  the
best-rated  institutions  insured  by the  BIF  pay  $.04 per  $100  of domestic
deposits, down from  the rate of  $.23 per  $100. The new  BIF assessment  rates
apply  from the  first day  of the  month after  the BIF  was recapitalized. The
recapitalization of  the BIF  occurred in  early September  1995. The  FDIC  has
issued refunds to the best-rated institutions for assessments which exceeded the
recapitalization  of  the BIF.  The  Bank received  a  refund from  the  FDIC of
approximately  $42,000.  The   change  in   assessment  rate   is  expected   to
significantly  reduce the cost of deposit  insurance for the Bank. In connection
with the new rate schedule, the  FDIC established a process for quickly  raising
or  lowering all rates for  BIF-insured institutions up to  twice a year without
seeking public comment. See "Regulation and Supervision".

    Noninterest expense  was $4,461,938  for 1994,  an increase  of $869,960  or
24.2%   compared  with  noninterest  expense   of  $3,591,978  for  1993,  which
represented an increase of $757,638  or 26.7% compared with noninterest  expense
of  $2,834,340 for 1992. The increase in  noninterest expense for 1994 from 1993
was attributable to  a 28.3% increase  in salaries and  employee benefits and  a
15.2%  increase in general and administrative expenses. The increase in salaries
and benefits  for the  same  period was  due  primarily to  additional  staffing
associated with the acquisition of the two banks and the Bank's loan and deposit
growth. Noninterest expense increased in 1993 from 1992 primarily as a result of
a  43.7% increase  in salaries  and employee  benefits and  a 12.4%  increase in
general and administrative expenses. The  increase in salaries and benefits  was
due  primarily to additional staffing associated with the two 1993 acquisitions,
the Bank's loan and deposit growth  and the establishment of the secured  credit
card program.

                                       20
<PAGE>
                              NONINTEREST EXPENSE

<TABLE>
<CAPTION>
                                                 NINE MONTHS ENDED
                                                   SEPTEMBER 30,                 YEARS ENDED DECEMBER 31,
                                             --------------------------  ----------------------------------------
                                                 1995          1994          1994          1993          1992
                                             ------------  ------------  ------------  ------------  ------------
<S>                                          <C>           <C>           <C>           <C>           <C>
Salaries and employee benefits.............  $  2,143,694  $  1,577,591  $  2,201,188  $  1,715,952  $  1,194,179
Occupancy and equipment....................       668,483       473,588       669,936       495,055       411,587
General and administrative expense:
  Professional fees........................       343,866       264,627       315,434       362,571       351,593
  Office supplies..........................       193,466       150,187       201,028       165,416       126,880
  Travel and entertainment.................        49,760        47,603        60,162        62,184        42,593
  Telephone................................       115,428        95,616       128,407       103,921        78,384
  Advertising..............................        65,216        43,146        54,683        60,302        88,589
  Postage..................................       150,301        97,349       133,887       125,092       105,229
  Amortization of intangibles..............       137,171        34,329        51,201        35,567        29,388
  Dues and subscriptions...................        28,322        36,704        54,609        26,707        20,935
  Insurance................................        97,200        78,420        97,473        59,882        25,519
  Credit cards.............................        14,707        44,698        59,573        63,298        83,941
  Bank service charge......................        29,914        18,901        25,808        29,018        17,922
  FDIC assessment..........................       114,541        90,623       133,112        71,003        56,594
  Credit reports...........................        40,911        15,025        17,714        48,495        27,256
  Operational losses.......................            --            --            --            --        62,044
  Other....................................       188,950       135,733       257,723       167,515       111,707
                                             ------------  ------------  ------------  ------------  ------------
    Total general and administrative.......     1,569,753     1,152,961     1,590,814     1,380,971     1,228,574
                                             ------------  ------------  ------------  ------------  ------------
    Total noninterest expense..............  $  4,381,930  $  3,204,140  $  4,461,938  $  3,591,978  $  2,834,340
                                             ------------  ------------  ------------  ------------  ------------
                                             ------------  ------------  ------------  ------------  ------------
</TABLE>

INCOME TAXES

    During 1993, the Company adopted STATEMENT OF FINANCIAL ACCOUNTING STANDARDS
("SFAS")  No. 109,  "Accounting for  Income Taxes".  The principal  effect is to
allow a tax benefit for cumulative book loss reserves in excess of tax reserves.
SFAS No. 109 provides  that deferred tax  assets may be  reduced by a  valuation
allowance  if, based on the weight of  available expense, it is more likely than
not that some portion or all of the deferred tax asset will not be realized.  In
accordance  with the  provisions of  SFAS No.  109, the  Company elected  not to
restate  prior  years  and  has   determined  that  the  cumulative  effect   of
implementation  was  not  significant. The  Company  and  the Bank  will  file a
consolidated tax return for 1995.

    The Company  estimates  that  its  effective  tax  rate  for  1995  will  be
approximately  32% and has  recognized income tax expense  of $300,577 on income
before taxes  of  $948,990 for  the  nine months  ended  September 30,  1995  as
compared  with income tax expense  of $7,500 on income  before taxes of $301,234
for the nine months ended September 30, 1994.

INTEREST RATE SENSITIVITY MANAGEMENT

    The operating income  and net income  of the Bank  depend, to a  substantial
extent,  on "rate differentials",  i.e., the differences  between the income the
Bank receives from loans, securities and other earning assets, and the  interest
expense it pays to obtain deposits and other liabilities. These rates are highly
sensitive  to many factors which  are beyond the control  of the Bank, including
general economic  conditions  and  the  policies  of  various  governmental  and
regulatory  authorities.  See  "Investment  Considerations  --  General Economic
Conditions and Monetary Policy".

    The objective of monitoring and managing the interest rate risk position  of
the  balance sheet  is to  contribute to  earnings and  to minimize  the adverse
changes in net  interest income. The  potential for earnings  to be affected  by
changes  in interest rates is inherent in a financial institution. Interest rate
sensitivity is the  relationship between  changes in market  interest rates  and
changes  in net interest  income due to the  repricing characteristics of assets
and  liabilities.  An  asset   sensitive  position  in   a  given  period   will

                                       21
<PAGE>
result  in more assets being subject  to repricing; therefore, as interest rates
rise, such  a position  will have  a  positive effect  on net  interest  income.
Conversely,  in a liability  sensitive position, where  liabilities reprice more
quickly than assets in  a given period,  a rise in interest  rates will have  an
adverse effect on net interest income.

    One  way to  analyze interest rate  risk is  to evaluate the  balance of the
interest rate sensitivity  position. A mix  of assets and  liabilities that  are
roughly  equal in  volume and term  and repricing represents  a matched interest
rate sensitivity position. Any excess of  assets or liabilities in a  particular
period results in an interest rate sensitivity gap. The following table presents
the  interest  rate sensitivity  for the  Company's interest-earning  assets and
interest-bearing liabilities at September 30, 1995:

                                       22
<PAGE>
                 INTEREST-RATE SENSITIVE ASSETS AND LIABILITIES

<TABLE>
<CAPTION>
                                                  3 MONTHS
                                      3 MONTHS      TO 6      6 MONTHS   1 YEAR TO     OVER 5
                                      OR LESS      MONTHS    TO 1 YEAR    5 YEARS      YEARS        TOTAL
                                     ----------  ----------  ----------  ----------  ----------  -----------
<S>                                  <C>         <C>         <C>         <C>         <C>         <C>
Interest-earning assets:
  Interest-earning deposits in
   financial institutions..........  $   90,179  $  285,689  $  284,768  $  674,224          --  $ 1,334,860
  Investment securities............   2,244,856   1,029,188     138,479   6,108,666  $7,496,069   17,017,258
  Federal funds sold...............  21,660,000          --          --          --          --   21,660,000
  Loans............................  26,278,756  13,691,539  12,558,560  13,985,289   1,409,399   67,923,543
                                     ----------  ----------  ----------  ----------  ----------  -----------
Interest-earning assets............  $50,273,791 $15,006,416 $12,981,807 $20,768,179 $8,905,468  $107,935,661
                                     ----------  ----------  ----------  ----------  ----------  -----------
Interest-bearing liabilities:
  Interest-bearing demand
   deposits........................  $25,892,195         --          --          --          --  $25,892,195
  Savings deposits.................   5,529,137          --          --          --          --    5,529,137
  Time deposits....................  16,234,083  $13,811,978 $21,682,568 $11,144,246         --   62,872,875
  Notes payable....................          --     375,000          --          --          --      375,000
                                     ----------  ----------  ----------  ----------  ----------  -----------
Interest-bearing liabilities.......  $47,655,415 $14,186,978 $21,682,568 $11,144,246         --  $94,669,207
                                     ----------  ----------  ----------  ----------  ----------  -----------
Period interest sensitivity gap....  $2,618,376  $  819,438  $(8,700,761) $9,623,933 $8,905,468  $13,266,454
                                     ----------  ----------  ----------  ----------  ----------  -----------
                                     ----------  ----------  ----------  ----------  ----------  -----------
Cumulative interest sensitivity
 gap...............................  $2,618,376  $3,437,814  $(5,262,947) $4,360,986 $13,266,454 $13,266,454
                                     ----------  ----------  ----------  ----------  ----------  -----------
                                     ----------  ----------  ----------  ----------  ----------  -----------
Cumulative gap as a percent of
 total assets......................         2.2%        2.9%       (4.4%)        3.6%       11.1%        11.1%
Cumulative interest-sensitive
 assets as percent of cumulative
 interest-sensitive liabilities....       105.5%      105.6%       93.7%      104.6%      114.0%       114.0%
</TABLE>

    The  cumulative   rate-sensitive   gap   position  at   one   year   was   a
liability-sensitive  position of $5.3 million, or negative 4.4%, which indicates
that the  Company is  currently  in a  closely matched  interest  rate-sensitive
position.  Accordingly the Company believes it will not experience a significant
impact from changes in interest rates.

    The Company undertakes  this interest rate-sensitivity  analysis to  monitor
the potential risk to future earnings from the impact of possible future changes
in  interest rates on currently existing  net assets or net liability positions.
However, this  type of  analysis is  as of  a point-in-time,  when in  fact  the
company's  interest rate  sensitivity can  quickly change  as market conditions,
customer needs, and management strategies change. Thus, interest rate changes do
not affect all categories of assets and liabilities equally or at the same time.
The Company's  investment policy  does  not permit  the purchase  of  derivative
financial instruments or structured notes.

    The  preceding table  does not  necessarily indicate  the impact  of general
interest rate  movements  on  the  Company's net  interest  income  because  the
repricing  of certain assets and liabilities  is discretionary and is subject to
competitive and other  pressures. Currently, the  Bank is holding  approximately
$812,000  in mortgage-backed securities. Although the mortgage-backed securities
have a  stated  maturity  greater  than  five years,  it  is  not  uncommon  for
mortgage-backed securities to fully pay down well ahead of stated maturities. As
a  result, assets and liabilities indicated  as repricing within the same period
may, in fact, reprice at different times and at different rate levels.

                                       23
<PAGE>
                        ANALYSIS OF FINANCIAL CONDITION

LOANS AND ASSET QUALITY

    The  Company's loans  are diversified by  borrower and  industry group. Loan
growth has occurred every year over the past five years and can be attributed to
acquisitions, increased loan demand  and the addition  of new lending  products.
The  following  table describes  the composition  of  loans by  major categories
outstanding at September 30, 1995 and at December 31, 1994, 1993, 1992, 1991 and
1990:

                            LOAN PORTFOLIO ANALYSIS
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                    SEPTEMBER 30,  ----------------------------------------------------------
                                        1995          1994        1993        1992        1991        1990
                                    -------------  ----------  ----------  ----------  ----------  ----------

                                                           AGGREGATE PRINCIPAL AMOUNT
                                    -------------------------------------------------------------------------
<S>                                 <C>            <C>         <C>         <C>         <C>         <C>
Loans, net of unearned interest:
  Insurance premium financing.....   $23,723,803   $20,496,562 $14,209,177 $7,051,266  $8,015,723  $6,801,483
  Commercial loans................    15,590,320   13,205,698   5,198,223   4,142,926   4,029,111   2,609,485
  Installment loans...............    10,139,550   10,968,948   7,961,350   6,395,752   5,558,513   4,679,965
  Real estate loans...............    16,224,602   17,297,636   1,878,030     809,215     738,950     668,664
  Medical claims receivable.......     2,969,812    2,694,506   2,379,482   1,094,461     915,259     429,412
                                    -------------  ----------  ----------  ----------  ----------  ----------
  Total loans.....................    68,648,087   64,663,350  31,626,262  19,493,620  19,257,556  15,189,009
  Less: Allowance for loan
   losses.........................      (724,544)    (697,948)   (401,227)   (324,728)   (343,206)   (276,473)
                                    -------------  ----------  ----------  ----------  ----------  ----------
    Total net loans...............   $67,923,543   $63,965,402 $31,225,035 $19,168,892 $18,914,350 $14,912,536
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------

<CAPTION>

                                                          PERCENTAGE OF LOAN PORTFOLIO
                                    -------------------------------------------------------------------------
<S>                                 <C>            <C>         <C>         <C>         <C>         <C>
Loans, net of unearned interest:
  Insurance premium financing.....          34.6%        31.7%       44.9%       36.1%       41.6%       44.8%
  Commercial loans................          22.7         20.4        16.5        21.2        20.9        17.1
  Installment loans...............          14.8         17.0        25.2        32.9        28.9        30.9
  Real estate loans...............          23.6         26.8         5.9         4.2         3.8         4.4
  Medical claims receivable.......           4.3          4.1         7.5         5.6         4.8         2.8
                                    -------------  ----------  ----------  ----------  ----------  ----------
    Total.........................         100.0%       100.0%      100.0%      100.0%      100.0%      100.0%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
</TABLE>

    The concentration of IPF loans may expose  the Bank to greater risk of  loss
than  would a more diversified loan portfolio. See "Investment Considerations --
Insurance Premium Financing Concentration".

    As of September 30, 1995 and December 31, 1994 commitments of the Bank under
standby letters  of credit  and  unused lines  of credit  totaled  approximately
$2,448,000 and $2,353,000, respectively.

    Stated  loan  maturities  (including  floating rate  loans  reset  to market
interest rates)  of the  total loan  portfolio, net  of unearned  income, as  of
September 30, 1995 were:

                             STATED LOAN MATURITIES

<TABLE>
<CAPTION>
                                                         WITHIN ONE     ONE YEAR TO    AFTER FIVE
                                                            YEAR        FIVE YEARS       YEARS          TOTAL
                                                        -------------  -------------  ------------  -------------
<S>                                                     <C>            <C>            <C>           <C>
Stated Loan Maturities/Floating Rates Reset:
  Insurance premium financing.........................  $  23,723,803  $    --        $    --       $  23,723,803
  Commercial & real estate loans......................     25,600,032      4,805,491     1,409,399     31,814,922
  Installment loans...................................        959,752      9,179,798       --          10,139,550
  Medical claims receivable...........................      2,969,812       --             --           2,969,812
                                                        -------------  -------------  ------------  -------------
    Total.............................................  $  53,253,399  $  13,985,289  $  1,409,399  $  68,648,087
                                                        -------------  -------------  ------------  -------------
                                                        -------------  -------------  ------------  -------------
</TABLE>

                                       24
<PAGE>
    Rate sensitivities of the total loan portfolio before unearned income, as of
September 30, 1995 were as follows:

                                 LOAN REPRICING

<TABLE>
<CAPTION>
                                                         WITHIN ONE     ONE YEAR TO    AFTER FIVE
                                                            YEAR        FIVE YEARS       YEARS          TOTAL
                                                        -------------  -------------  ------------  -------------
<S>                                                     <C>            <C>            <C>           <C>
Fixed rate............................................  $  35,264,000  $  13,728,000  $  1,409,000  $  50,401,000
Variable rate.........................................     20,027,000        183,000       --          20,210,000
Nonaccrual............................................       --               27,000       --              27,000
                                                        -------------  -------------  ------------  -------------
  Total...............................................  $  55,291,000  $  13,938,000  $  1,409,000  $  70,638,000
                                                        -------------  -------------  ------------  -------------
                                                        -------------  -------------  ------------  -------------
</TABLE>

    The  maturities presented above are  based upon contractual maturities. Many
of these loans are made on a short-term basis with the possibility of renewal at
time of maturity.  All loans, however,  are reviewed on  a continuous basis  for
creditworthiness.

NONPERFORMING ASSETS

    The  Company's financial  statements are  prepared on  the accrual  basis of
accounting, including the recognition of interest income on its loan  portfolio,
unless  a loan is placed on a nonaccrual basis. Loans are placed on a nonaccrual
basis when there  are serious  doubts regarding the  complete collectibility  of
principal  and  interest. Amounts  received  on nonaccrual  loans  generally are
applied first to  principal and then  to interest after  all principal has  been
collected.  Troubled  debt  restructurings  are  those  for  which  concessions,
including reduction of interest rates or deferral of interest or principal, have
been granted,  due to  a borrower's  weakened financial  condition. Interest  on
restructured  loans is accrued at the  restructured rates when it is anticipated
that no loss of original principal will occur. It is the policy of the Bank  not
to  renegotiate  the terms  of a  loan  simply because  of a  delinquent status.
Rather, a loan is generally transferred to  a nonaccrual status if it is not  in
the  process of collection and  is delinquent in payment  of either principal or
interest beyond 90 days. Loans which are 90 days delinquent but are well secured
and in the process of collection are not included in nonperforming assets.

    Other nonperforming  assets consist  of real  estate acquired  through  loan
foreclosures  or  other workout  situations  and other  assets  acquired through
repossessions. The following table  summarizes nonperforming assets by  category
as of September 30, 1995 and December 31, 1994:

                              NONPERFORMING ASSETS

<TABLE>
<CAPTION>
                                                                                      SEPTEMBER 30,  DECEMBER 31,
                                                                                          1995           1994
                                                                                      -------------  ------------
<S>                                                                                   <C>            <C>
Nonaccrual loans....................................................................   $    27,000    $   83,000
Loans 90 days past due and still accruing interest..................................        13,877        38,432
                                                                                      -------------  ------------
Total nonperforming loans...........................................................        40,877       121,432
Other real estate owned and other assets............................................        92,830       121,359
                                                                                      -------------  ------------
Total nonperforming assets..........................................................   $   133,707    $  242,791
                                                                                      -------------  ------------
                                                                                      -------------  ------------
Nonperforming assets to total assets................................................          0.01%         0.02%
Nonperforming loans to total loans..................................................          0.01%         0.02%
</TABLE>

    The  classification  of a  loan on  nonaccrual  status does  not necessarily
indicate  that  the  principal  is  uncollectible,  in  whole  or  in  part.   A
determination  as to collectibility is made by the Bank on a case-by-case basis.
The Bank considers both the adequacy  of the collateral and the other  resources
of  the borrower  in determining  the steps  to be  taken to  collect nonaccrual
loans. The  final determination  as to  these steps  is made  on a  case-by-case
basis.   Alternatives  that  are  considered   are  foreclosure,  collecting  on
guarantees, restructuring the loan or collection lawsuits.

                                       25
<PAGE>
    The following table  sets forth  a summary of  other real  estate owned  and
other collateral acquired as of September 30, 1995:

              OTHER REAL ESTATE OWNED & OTHER COLLATERAL ACQUIRED

<TABLE>
<CAPTION>
                                                                NUMBER OF        NET BOOK
DESCRIPTION                                                   PARCELS/AUTOS   CARRYING VALUE
- ------------------------------------------------------------  -------------   --------------
<S>                                                           <C>             <C>
Developed property..........................................        2            $29,676
Vacant land or unsold lots..................................        2              3,429
Repossessed automobiles.....................................       15             59,725
                                                                  ---            -------
                                                                   19            $92,830
                                                                  ---            -------
                                                                  ---            -------
</TABLE>

ALLOWANCE FOR LOAN LOSSES

    In  originating loans,  the Company  recognizes that  credit losses  will be
experienced and the  risk of loss  will vary with,  among other things,  general
economic  conditions, the type  of loan being made,  the creditworthiness of the
borrower over the term of  the loan and, in the  case of a collateralized  loan,
the  quality of  the collateral  for such  loan. The  allowance for  loan losses
represents the  Company's estimate  of the  allowance necessary  to provide  for
losses incurred in the loan portfolio. In making this determination, the Company
analyzes   the  ultimate   collectibility  of  the   Company's  loan  portfolio,
incorporating feedback provided by the  internal loan review staff and  provided
by  examinations performed by regulatory agencies.  The Company makes an ongoing
evaluation as to the adequacy of the allowance for loan losses. To establish the
appropriate level of the allowance,  all loans (including nonperforming  loans),
commitments  to extend  credit and  standby letters  of credit  are reviewed and
classified  as  to  potential  loss  exposure.  Specific  allowances  are   then
established  for those loans, commitments to extend credit or standby letters of
credit with identified loss exposure  and an additional allowance is  maintained
based upon the size, quality, and concentration characteristics of the remaining
loan  portfolio  using both  historical  quantitative trends  and  the Company's
evaluation  of  qualitative  factors  including  future  economic  and  industry
outlooks. The determination by the Company of the appropriate level of allowance
amount was $724,544 at September 30, 1995.

    The  allowance for  loan losses is  based on estimates,  and ultimate losses
will vary from current  estimates. These estimates are  reviewed monthly and  as
adjustments,  either positive or negative, become necessary they are reported in
earnings in the periods in which they become known. The following table presents
a detailed analysis  of the  Company's allowance for  loan losses  for the  nine
months ended September 30, 1995 and for the years ended December 31, 1994, 1993,
1992, 1991 and 1990:

                                       26
<PAGE>
                           ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                    SEPTEMBER 30,  ----------------------------------------------------------
                                        1995          1994        1993        1992        1991        1990
                                    -------------  ----------  ----------  ----------  ----------  ----------
<S>                                 <C>            <C>         <C>         <C>         <C>         <C>
Beginning balance.................   $   697,948   $  401,227  $  324,728  $  343,206  $  276,473  $  108,513
                                    -------------  ----------  ----------  ----------  ----------  ----------
Charge-offs:
  Commercial loans................        (6,000)     (41,537)    (48,681)   (202,777)    (71,000)    (52,658)
  Installment loans...............       (76,750)    (163,669)   (179,713)   (287,113)   (179,140)    (17,189)
  Real estate loans...............       --            (5,350)     --          --          --          --
  Insurance premium finance.......       --            (1,710)    (19,380)   (182,423)   (231,000)     --
                                    -------------  ----------  ----------  ----------  ----------  ----------
Total charge-offs.................       (82,750)    (212,266)   (247,774)   (672,313)   (481,140)    (69,847)
                                    -------------  ----------  ----------  ----------  ----------  ----------
Recoveries:
  Commercial loans................         6,009       15,698       1,412      30,081       4,000       1,000
  Installment loans...............        24,031       43,070      88,511      89,005      50,000      14,807
  Real estate loans...............         9,125       --          --          --          15,373       1,000
  Insurance premium finance.......       --             2,488      71,790     235,194      12,000      --
                                    -------------  ----------  ----------  ----------  ----------  ----------
Total recoveries..................        39,165       61,256     161,713     354,280      81,373      16,807
                                    -------------  ----------  ----------  ----------  ----------  ----------
Net charge-offs...................       (43,585)    (151,010)    (86,061)   (318,033)   (399,767)    (53,040)
Bank acquisition..................        10,181      340,832      71,976      --          --               0
Provision for loan losses.........        60,000      106,899      90,584     299,555     466,500     221,000
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ending balance....................   $   724,544   $  697,948  $  401,227  $  324,728  $  343,206  $  276,473
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Period end total loans, net of
 unearned interest................   $68,648,087   $64,663,350 $31,626,262 $19,493,620 $19,199,387 $15,142,843
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Average loans.....................   $67,992,319   $40,136,926 $26,008,833 $20,496,380 $17,496,528 $11,303,522
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ratio of net charge-offs to
 average loans....................           0.1%         0.4%        0.3%        1.6%        2.3%        0.5%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ratio of provision for loan losses
 to average loans.................           0.1%         0.3%        0.4%        1.5%        2.7%        2.0%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ratio of allowance for loan losses
 to ending total loans............           1.1%         1.1%        1.3%        1.7%        1.8%        1.8%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ratio of allowance for loan losses
 to total nonperforming loans.....       1,772.5%       574.8%      425.8%      201.1%       74.8%       34.8%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
Ratio of allowance for loan losses
 to total nonperforming assets....         541.9%       287.5%      311.2%      148.5%       60.5%       32.9%
                                    -------------  ----------  ----------  ----------  ----------  ----------
                                    -------------  ----------  ----------  ----------  ----------  ----------
</TABLE>

                                       27
<PAGE>
    The  following  table sets  forth an  allocation of  the allowance  for loan
losses among categories  as of  September 30, 1995  and December  31, 1994.  The
Company  believes  that any  allocation of  the allowance  for loan  losses into
categories lends an appearance of precision which does not exist. The  allowance
is  utilized  as a  single unallocated  allowance available  for all  loans. The
following allocation table  should not be  interpreted as an  indication of  the
specific  amounts or the relative proportion of future charges to the allowance.
Such a table is  merely a convenient  device for assessing  the adequacy of  the
allowance  as  a  whole. The  following  allocation  table has  been  derived by
applying a  general  allowance to  the  portfolio as  a  whole, in  addition  to
specific  allowance amounts for internally  classified loans. In retrospect, the
specific allocation in any particular category may prove excessive or inadequate
and consequently may be  reallocated in the future  to reflect the then  current
condition.  Accordingly, the entire  allowance is available  to absorb losses in
any category.

                           ALLOWANCE FOR LOAN LOSSES

<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30, 1995               DECEMBER 31, 1994
                                                                    ------------------------------   ------------------------------
                                                                              PERCENT OF ALLOWANCE             PERCENT OF ALLOWANCE
                                                                                 BY CATEGORY TO                   BY CATEGORY TO
                                                                                 LOANS, NET OF                    LOANS, NET OF
                                                                     AMOUNT     UNEARNED INCOME       AMOUNT     UNEARNED INCOME
                                                                    --------  --------------------   --------  --------------------
<S>                                                                 <C>       <C>                    <C>       <C>
Insurance premium financing loans.................................  $159,162          .23%           $136,326          .21%
Commercial loans..................................................   184,606          .27%            181,669          .28%
Installment loans.................................................   229,387          .33%            224,697          .35%
Real estate loans.................................................   151,389          .22%            155,256          .24%
                                                                    --------          ---            --------          ---
  Total...........................................................  $724,544          1.1%           $697,948          1.1%
                                                                    --------          ---            --------          ---
                                                                    --------          ---            --------          ---
</TABLE>

INVESTMENT ACTIVITIES

    The investment portfolio,  which was  15.8% of the  Company's earning  asset
base  as of September 30, 1995, is being managed to minimize interest rate risk,
maintain sufficient liquidity and  maximize return. Investment securities  which
are  classified as held-to-maturity are purchased with the intent and ability of
the Company to hold them to maturity as evidenced by the strong capital position
of the Company  and short maturity  of the portfolio.  Securities classified  as
held-to-maturity  are  carried  at  historical  cost.  The  Company's  financial
planning anticipates income streams based  on normal maturity and  reinvestment.
The  short duration of the portfolio  provides adequate liquidity through normal
maturities. Investment securities classified as available-for-sale are purchased
with the intent  to provide liquidity  and to increase  returns. The  securities
classified as available-for-sale are carried at fair value. The Company does not
have any securities classified as trading.

    As  of  September  30, 1995,  $10.3  million in  investment  securities were
classified  as   held-to-maturity   and   $6.5  million   were   classified   as
available-for-sale.  On  December  8,  1994,  the  Bank's  investment  portfolio
increased by  $14.6 million  as  a result  of the  acquisition  of the  bank  in
Whitesboro.  The  securities  added  to  the  investment  portfolio  through the
acquisition increased  the size  of the  investment portfolio  by  approximately
213%.  This  large increase  resulted in  a need  to restructure  the investment
portfolio in an  effort to address  capital budgeting needs  and to address  the
Bank's  investment objectives. During the first quarter of 1995, $4.7 million in
available-for-sale securities were sold for gross realized gains of $100 and  no
gross recognized losses. As of September 30, 1995, proceeds from the maturity of
held-to-maturity   securities   were   $2.7   million   and   the   maturity  of
available-for-sale securities were $2.7  million. Purchases of  held-to-maturity
securities were $3.5 million and purchases of available-for-sale securities were
$4.0 million.

    Prior  to  the  acquisition  of  the  bank  in  Whitesboro,  all  investment
securities were classified as held-to-maturity with the exception of the Federal
Reserve Bank stock which was classified as available-for-sale. During 1994,  the
Bank's  investment  portfolio increased  by  $14.6 million  as  a result  of the
acquisition of the bank in Whitesboro. At the time of acquisition, $4.7  million
was   classified  as  held-to-maturity  and   $9.8  million  was  classified  as
available-for-sale. As of  December 31,  1994, the  net unrealized  loss on  the
available-

                                       28
<PAGE>
for-sale   securities  was  $4,301.  Proceeds  from  sales  of  held-to-maturity
investment securities  during the  twelve months  ended December  31, 1994  were
$500,000.  These securities were sold  within 90 days of  the call date and were
expected to be called.

    The amortized cost of  the held-to-maturity securities  was $9.5 million  as
compared with their estimated market value of $9.4 million on December 31, 1994.
The  unrealized loss on the held-to-maturity securities was $189,970 and has not
been realized because the Company has the  intent and the ability to hold  these
securities   to   maturity.   The  securities   within   the  available-for-sale
classification had an amortized  cost of $10.0 million  and an estimated  market
value  of  $10.0  million on  December  31,  1994. The  unrealized  loss  in the
available-for-sale  securities  was  $4,301  as  of  December  31,  1994.  These
unrealized  losses are  the result  of interest  rate movements  during 1994 and
other market forces, and would be realized in part or in whole if some or all of
the available-for-sale securities  were sold  and no changes  in the  respective
market values occurred.

    The  mortgage-backed securities held by the Bank include $511,554 fixed rate
and no variable rate  as held-to-maturity. The held-to-maturity  mortgage-backed
securities  are  stated  at  cost, adjusted  for  amortization  of  premiums and
accretion of fees and discounts using a method that approximates a level  yield.
The  available-for-sale mortgage-backed securities  includes $147,976 fixed rate
mortgage-backed securities and no variable rate mortgage-backed securities.  The
available-for-sale securities are carried at fair value.

    The  following  tables  describe  the composition  of  investments  by major
category and maturity at September 30, 1995:

                              INVESTMENT PORTFOLIO

<TABLE>
<CAPTION>
                                                                                         HELD-TO-      AVAILABLE-
                                                                                         MATURITY       FOR-SALE
                                                                                       -------------  ------------
<S>                                                                                    <C>            <C>
U.S. Treasury notes..................................................................  $      99,205  $    495,000
U.S. Government agencies.............................................................      5,476,904     5,909,800
State and County Municipal securities................................................      4,735,574       --
Federal Reserve Bank stock...........................................................       --             280,850
Other investments....................................................................       --              19,925
                                                                                       -------------  ------------
  Total..............................................................................  $  10,311,683  $  6,705,575
                                                                                       -------------  ------------
                                                                                       -------------  ------------
</TABLE>

                                       29
<PAGE>
                INVESTMENT PORTFOLIO MATURITY/REPRICING SCHEDULE
<TABLE>
<CAPTION>
                                                                   MATURING OR REPRICING
                                -------------------------------------------------------------------------------------------
                                                           AFTER 1 YEAR BUT WITHIN 5  AFTER 5 YEARS BUT WITHIN     OTHER
                                      WITHIN 1 YEAR                  YEARS                    10 YEARS           SECURITIES
                                -------------------------  -------------------------  -------------------------  ----------
                                   AMOUNT        YIELD        AMOUNT        YIELD        AMOUNT        YIELD       AMOUNT
                                ------------     -----     ------------     -----     ------------     -----     ----------
<S>                             <C>           <C>          <C>           <C>          <C>           <C>          <C>
HELD-TO-MATURITY
- ------------------------------
U.S. Treasury notes...........  $     99,205         6.4%       --           --            --           --           --
U.S. Government agencies......       790,286         5.6%  $  2,508,963         5.8%  $  1,666,101         6.9%      --
Municipals....................       342,602         4.3%     2,576,414         4.1%     1,816,558         4.1%      --
Mortgage-backed securities....       --           --            --           --            511,554         5.9%      --
                                ------------                                          ------------
  Total.......................  $  1,232,093      --       $  5,085,377      --       $  3,994,213      --           --
                                ------------                                          ------------
                                ------------                                          ------------
AVAILABLE-FOR-SALE
- ------------------------------
U.S. Treasury notes...........  $    197,994         6.8%       297,006         7.3%
U.S. Government agencies......       203,709         6.6%     2,339,534         6.7%     3,218,581         7.6%
Mortgage-backed securities....       --                         --                         --                    $  147,976
Federal Reserve Bank stock....       --                         --                         --                       280,850
Other investments.............       --                         --                         --                        19,925
                                ------------                                          ------------               ----------
  Total.......................  $    401,703               $  2,636,540               $  3,218,581               $  448,751
                                ------------               ------------               ------------               ----------
                                ------------               ------------               ------------               ----------

<CAPTION>
                                   YIELD
                                   -----
<S>                             <C>
HELD-TO-MATURITY
- ------------------------------
U.S. Treasury notes...........      --
U.S. Government agencies......      --
Municipals....................      --
Mortgage-backed securities....      --
  Total.......................      --
AVAILABLE-FOR-SALE
- ------------------------------
U.S. Treasury notes...........
U.S. Government agencies......
Mortgage-backed securities....         6.3%
Federal Reserve Bank stock....
Other investments.............
  Total.......................
</TABLE>

DEPOSIT ACTIVITIES

    Deposits are attracted through  the offering of a  broad variety of  deposit
instruments, including checking accounts, money market accounts, regular savings
accounts,   term  certificate   accounts  (including   "jumbo"  certificates  in
denominations of $100,000 or more), and retirement savings plans. The  Company's
average  balance of  total deposits  was $91,496,156  for the  nine months ended
September 30, 1995, representing  an increase of  $37,184,445 or 68.5%  compared
with the average balance of total deposits for the year ended December 31, 1994.
The  Company's average  balance of total  deposits was $54,311,711  for the year
ended 1994,  an increase  of  $13,136,055 or  31.9%  compared with  the  average
balance  of total deposits  outstanding for 1993 of  $41,175,656, an increase of
$14,706,499 or  55.6%  compared  with  the average  balance  of  total  deposits
outstanding  for 1992 of $26,469,157. The increases  in deposits are due to both
acquisitions and internally generated growth.

    The following  table sets  forth certain  information regarding  the  Bank's
average deposits as of September 30, 1995 and December 31, 1994:

                                AVERAGE DEPOSITS

<TABLE>
<CAPTION>
                                             SEPTEMBER 30, 1995                            DECEMBER 31, 1994
                                 -------------------------------------------  -------------------------------------------
                                    AVERAGE     PERCENT OF    AVERAGE RATE       AVERAGE     PERCENT OF    AVERAGE RATE
                                    AMOUNT         TOTAL          PAID           AMOUNT         TOTAL          PAID
                                 -------------  -----------  ---------------  -------------  -----------  ---------------
<S>                              <C>            <C>          <C>              <C>            <C>          <C>
Noninterest-bearing demand
 deposits......................  $  12,297,624        13.4%           N/A     $   7,996,860        14.7%           N/A
Interest-bearing demand
 deposits......................     22,422,644        24.5%           2.8%       14,680,300        27.0%           1.8%
Savings deposits...............      4,697,675         5.2%           2.7%        3,104,155         5.7%           2.5%
Time deposits..................     52,078,213        56.9%           4.8%       28,530,396        52.6%           4.0%
                                 -------------       -----            ---     -------------       -----            ---
  Total average deposits.......  $  91,496,156       100.0%           4.2%    $  54,311,711       100.0%           3.2%
                                 -------------       -----            ---     -------------       -----            ---
                                 -------------       -----            ---     -------------       -----            ---
</TABLE>

                                       30
<PAGE>
    As   of  September  30,  1995,  non-brokered  time  deposits  over  $100,000
represented 12.8% of total deposits, compared with 8.6% of total deposits as  of
December  31, 1994, 12.9% as of December 31,  1993, and 16.2% as of December 31,
1992. As of  September 30,  1995, jumbo certificates  of deposits  in excess  of
$100,000  accounted  for $13,885,925  of the  Bank's  deposits. Of  this amount,
$12,243,610 had a maturity of one year or less. The Bank does not have and  does
not solicit brokered deposits.

    The following table sets forth the remaining maturities for time deposits of
$100,000 or more at September 30, 1995 and at December 31, 1994:

                       TIME DEPOSITS OF $100,000 OR MORE

<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,  DECEMBER 31,
MATURITY RANGE                                                        1995           1994
- ----------------------------------------------------------------  -------------  ------------
<S>                                                               <C>            <C>
Three months or less............................................  $   5,459,318   $3,054,111
Three through six months........................................      2,165,640    1,562,924
Six through twelve months.......................................      4,618,652    3,125,847
Over twelve months..............................................      1,642,315      200,000
                                                                  -------------  ------------
  Total.........................................................  $  13,885,925   $7,942,882
                                                                  -------------  ------------
                                                                  -------------  ------------
</TABLE>

RETURN ON EQUITY AND ASSETS

    The  following are various ratios for the  Company for the nine months ended
September 30, 1995 and the year ended December 31, 1994:

                          RETURN ON EQUITY AND ASSETS

<TABLE>
<CAPTION>
                                                                    FOR THE NINE
                                                                    MONTHS ENDED      FOR THE YEAR
                                                                    SEPTEMBER 30,    ENDED DECEMBER
                                                                        1995            31, 1994
                                                                  -----------------  ---------------
<S>                                                               <C>                <C>
Return on average assets........................................            0.9%              0.8%
Return on average equity........................................            9.6%              7.4%
Average equity to average assets................................            8.8%             10.5%
</TABLE>

LIQUIDITY

    The Bank's investment  securities portfolio, including  federal funds  sold,
and  its cash and due from bank deposit balances serve as the primary sources of
liquidity.  At  September  30,  1995,  12.8%  of  the  Bank's   interest-bearing
liabilities   were  in  the  form  of   time  deposits  of  $100,000  and  over.
Substantially all of such  large deposits were obtained  from the Bank's  market
area, and none were obtained through brokers. Management believes these deposits
to  be  a stable  source of  funds. However,  if  a large  number of  these time
deposits matured at approximately the same time and were not renewed, the Bank's
liquidity could be adversely affected.  Currently, the maturities of the  Bank's
large  time deposits are  spread throughout the  year, with 40%  maturing in the
fourth quarter of 1995, 16% maturing in the first quarter of 1996, 33%  maturing
in  the  second  and third  quarter  of  1996, and  the  remaining  11% maturing
thereafter. The Bank  monitors those  maturities in  an effort  to minimize  any
adverse  effect on liquidity. The Bank is limited through regulatory commitments
from using brokered funds without prior approval.

    The Company  raised $1.3  million  during 1995,  $2.3 million  during  1994,
$852,000  during 1993, and $779,000 during  1992 through the sale, in registered
offerings, private  offerings  and  incentive stock  option  exercises,  of  the
Company's  Common  Stock.  Management  anticipates  that  future  registered and
private offerings of the Company's Common Stock may be used to raise  additional
capital,   in  connection  with  acquisitions   or  if  the  regulatory  capital
requirements with  which  the Bank  must  comply necessitate  the  injection  of
additional  capital  by  the  Company  into  the  Bank.  Failure  to  raise such
additional capital could adversely  impact the growth of  the Bank or result  in
its failure to comply with applicable regulatory capital

                                       31
<PAGE>
requirements,  which could necessitate  a reduction in the  volume of assets and
deposits of the Bank. Such reductions could adversely affect the Bank's earnings
and liquidity. See "Regulation and Supervision -- Capital Adequacy Guidelines".

    In the longer term, the liquidity of the Company and its ability to meet its
cash obligations will depend substantially on its receipt of dividends from  the
Bank, which are limited by banking statutes and regulations. See "Regulation and
Supervision".

CAPITAL RESOURCES

    The  Company's shareholders' equity at September 30, 1995 was $10.0 million,
compared with $8.1 million at December 31,  1994. The growth in equity has  been
the  result of  the sale  of Common Stock  by the  Company and  the retention of
earnings. The Company had  consolidated income of $648,413  for the nine  months
ended  September  30, 1995.  There  can be  no  assurance that  the  Company can
continue to operate profitably in the  future and failure to operate  profitably
would have a material adverse effect on the Company.

    The  Bank  is  expected  to  meet  a  minimum  risk-based  capital  ratio to
risk-weighted assets ratio of 8%, of which at least one-half (or 4%) must be  in
the  form of Tier 1 (core) capital. The remaining one-half (or 4%) may be either
in the form of Tier  1 (core) or Tier 2  (supplementary) capital. The amount  of
loan  loss allowance  that may  be included  in capital  is limited  to 1.25% of
risk-weighted assets. The ratio of Tier 1 (core) and the combined amount of Tier
1 (core) and Tier 2 (supplementary) capital to risk-weighted assets for the Bank
were 10.17% and  11.14%, respectively,  at September  30, 1995,  and 10.13%  and
11.17%,  respectively, at December 31, 1994.  The Bank is currently, and expects
to continue to  be, in  compliance with  these guidelines.  See "Regulation  and
Supervision -- Capital Adequacy Guidelines".

    While  the  Company believes  it has  sufficient  financing for  its working
capital needs until the end of its 1995 fiscal year, the Company is  considering
acquiring  banks in addition to the Midlothian Bank, the branch acquired in 1995
and the four banks acquired in 1993 and 1994. There can be no assurance that the
Company's present capital  and financing  will be sufficient  to finance  future
operations thereafter. If the Company sells additional shares of Common Stock to
raise  funds, the terms and conditions of  the issuances and any dilutive effect
may have an adverse impact on the existing shareholders. If additional financing
becomes necessary, there can be no assurance that such financing can be obtained
on satisfactory terms. In this event, the Company could be required to  restrict
its operations. See "Investment Considerations -- Additional Financing".

    The Board of Governors of the Federal Reserve System ("FRB") has announced a
policy sometimes known as the "source of strength doctrine" that requires a bank
holding company to serve as a source of financial and managerial strength to its
subsidiary  banks. The  FRB has interpreted  this requirement to  require that a
bank holding  company,  such  as  the Company,  stand  ready  to  use  available
resources  to  provide adequate  capital funds  to  its subsidiary  banks during
periods of  financial stress  or adversity.  The FRB  has stated  that it  would
generally  view a  failure to  assist a troubled  or failing  subsidiary bank in
these circumstances as an unsound or  unsafe banking practice or a violation  of
Regulation  Y or both, justifying a cease  and desist order or other enforcement
action, particularly if appropriate resources are available to the bank  holding
company on a reasonable basis. The requirement that a bank holding company, such
as  the Company, make its assets and resources available to a failing subsidiary
bank could have an adverse effect upon the Company and its shareholders.

    The following table sets forth an analysis of the Bank's capital ratios:

                                       32
<PAGE>
                           RISK-BASED CAPITAL RATIOS

<TABLE>
<CAPTION>
                              SEPTEMBER 30,                 DECEMBER 31,                    MINIMUM       WELL-
                              -------------  -------------------------------------------    CAPITAL    CAPITALIZED
                                  1995           1994           1993           1992         RATIOS       RATIOS
                              -------------  -------------  -------------  -------------  -----------  -----------
<S>                           <C>            <C>            <C>            <C>            <C>          <C>
Tier I risk-based capital...  $   7,596,000  $   6,790,000  $   3,821,000  $   2,978,000
Tier II risk-based capital..        725,000        698,000        401,000        258,000
Total capital...............      8,321,000      7,488,000      4,222,000      3,236,000
Risk-weighted assets........     74,692,000     67,011,000     33,594,000     20,622,000
Capital ratios (1):
  Tier I risk-based
   capital..................          10.17%         10.13%         11.37%         14.44%       4.00%        6.00%
  Tier II risk-based
   capital..................          11.14          11.17          12.57          15.69        8.00        10.00
  Leverage ratio............           6.41           5.56           9.96          11.92        4.00         5.00
Pro Forma Capital Ratios
 (2):
  Tier I risk-based
   capital..................          12.64%
  Total risk-based
   capital..................          13.59%
  Leverage ratio............           7.46%
</TABLE>

- ------------------------
(1) As a  national bank,  the  Bank is  subject  to certain  minimum  risk-based
    capital standards established by the OCC.

(2) The  pro  forma information  assumes the  sale  of the  Common Stock  in the
    Offering hereby and the consummation of the other transactions discussed  in
    this  prospectus, as if all such  transactions had occurred on September 30,
    1995.

ACCOUNTING MATTERS

    In May 1993, the  Financial Accounting Standards Board  issued SFAS No.  114
"Accounting  by Creditors of  Impairment of a  Loan" as amended  by SFAS No. 118
"Accounting by  Creditors  for  Impairment  of  a  Loan-Income  Recognition  and
Disclosures".  Together, these standards require that when a loan is impaired, a
creditor shall measure impairment based on the present value of expected  future
cash  flows discounted at the loan's effective  interest rate, the fair value of
the collateral if  the loan  is collateral  dependent or  the loan's  observable
market  price. A loan is considered  impaired when, based on current information
and events, it is probable that a creditor will be unable to collect all amounts
due according to the contractual terms of the loan agreement. The new  standards
also  require certain disclosures regarding  impaired loans. The Company adopted
these standards  effective January  1, 1995.  The adoption  of these  accounting
standards did not have a material effect on the Company's consolidated financial
position   or  results  of  operations   since  the  Company's  recognition  and
measurement policies  regarding nonperforming  loans are  materially  consistent
with the accounting standards.

    In  March 1995, the FASB issued  Statement of Financial Accounting Standards
No. 121, "Accounting for the Impairment of Long-Lived Assets and for  Long-Lived
Assets  to be Disposed  of". This Statement requires  that long-lived assets and
certain identifiable intangibles be held and  used by an entity be reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be recoverable. Measurement of an impairment
loss for long-lived assets and  identifiable intangibles that an entity  expects
to  hold and use should be based on  the fair value of the asset. This Statement
is effective for fiscal years beginning after December 15, 1995.

    In October 1995, the FASB issued Statement of Financial Accounting Standards
No. 123, "Accounting  for Stock-Based  Compensation". This  Statement defines  a
fair  value based method of  accounting for an employee  stock option or similar
equity  instrument  and  encourages  all  entities  to  adopt  that  method   of

                                       33
<PAGE>
accounting for all employee stock compensation plans. However, it also allows an
entity  to  continue to  measure  compensation cost  for  those plans  using the
intrinsic value based  method of accounting  prescribed by APB  Opinion No.  25,
"Accounting for Stock Issued to Employees". Entities electing to continue to use
the method of accounting specified in Opinion 25 must make pro forma disclosures
of net income and, if presented, earnings per share, as if the fair value method
of  accounting defined  in this  Statement had  been applied.  This Statement is
effective for fiscal years beginning after December 15, 1995.

    In November  1995, the  FASB issued  a Financial  Accounting Series  Special
Report,  "A Guide to  Implementation of Statement 115  on Accounting for Certain
Investments in Debt and Equity  Securities". The FASB concluded that  concurrent
with  the initial  adoption of this  implementation guidance, but  no later than
December 31,  1995,  an  enterprise  may reassess  the  appropriateness  of  the
classification of all securities held at that time and account for any resulting
reclassifications  at fair value and  such reclassifications should be disclosed
in accordance with the provisions of Statement 115.

    Management believes that the adoption of these pronouncements will not  have
a material impact on the financial statements of the Company.

IMPACT OF INFLATION, CHANGING PRICES AND MONETARY POLICIES

    The  financial statements and related  financial data concerning the Company
presented in this  prospectus have  been prepared in  accordance with  generally
accepted  accounting  principles,  which require  the  measurement  of financial
position  and  operating  results  in   terms  of  historical  dollars   without
considering  changes in the relative purchasing power  of money over time due to
inflation. The primary effect of inflation  on the operations of the Company  is
reflected  in  increased  operating  costs.  Unlike  most  industrial companies,
virtually all  of the  assets and  liabilities of  a financial  institution  are
monetary  in  nature.  As  a  result, changes  in  interest  rates  have  a more
significant effect on  the performance of  a financial institution  than do  the
effects  of changes  in the  general rate  of inflation  and changes  in prices.
Interest rates do  not necessarily move  in the  same direction or  in the  same
magnitude  as  the  prices of  goods  and  services. Interest  rates  are highly
sensitive to many factors  which are beyond the  control of the Bank,  including
the  influence of domestic and foreign  economic conditions and the monetary and
fiscal  policies  of  the  United   States  government  and  federal   agencies,
particularly  the  Federal Reserve  Bank.  The Federal  Reserve  Bank implements
national monetary policy such as seeking to curb inflation and combat  recession
by its open market operations in United States government securities, control of
the  discount rate applicable to borrowing by banks and establishment of reserve
requirements against bank deposits. The actions  of the Federal Reserve Bank  in
these  areas influence the  growth of bank loans,  investments and deposits, and
affect the interest  rates charged on  loans and paid  on deposits. The  nature,
timing  and impact of any future changes in federal monetary and fiscal policies
on the Bank and its results  of operations are not predictable. See  "Investment
Considerations -- General Economic Conditions and Monetary Policy".

                                       34
<PAGE>
                                    BUSINESS

THE COMPANY

    Surety  Finance Company, the predecessor  to the Company, commenced business
in 1985 as a sole proprietorship owned by C. Jack Bean and Lorene Sims Bean.  On
December  30, 1989 the Company acquired approximately 98% of the common stock of
the Bank and subsequently increased its ownership to in excess of 99%. Prior  to
acquisition  of the Bank,  the Company operated as  a casualty insurance premium
finance company licensed  by the  State of Texas.  Upon its  acquisition by  the
Company,  the Bank began operating as  an insurance premium finance company, and
the Company ceased writing new IPF business to allow the Bank to succeed to  the
existing  business of the Company at that time. The Company is a registered bank
holding company under the Bank Holding Company Act. The Company conducts all its
operations through the Bank.

    The Company's principal executive offices are located at 1845 Precinct  Line
Road, Suite 100, Hurst, Texas 76054, and its telephone number is (817) 498-8154.
At  September 30, 1995 the Company had total assets of $119.6 million, total net
loans  of  $67.9  million,   total  deposits  of   $108.2  million,  and   total
shareholders' equity of $10.0 million.

ACQUISITIONS

    In  the  past five  years,  the Company  has  increased its  asset  size and
geographically diversified its  business through  a number  of acquisitions.  On
March  22, 1993, the Company  acquired First State Bank,  Wells, Texas, for $1.1
million. On March  23, 1993,  the Company acquired  Bank of  the East,  Chester,
Texas,  for $645,676. On June 1, 1994, the Company acquired The Farmers Guaranty
State Bank of Kennard for $1.2 million. The Company financed each of these three
acquisitions with internally generated funds.  On December 9, 1994, the  Company
acquired  First National  Bank, Whitesboro, Texas,  for $6  million. The Company
financed the acquisition in part through  a private placement of 667,400  shares
of  its common  stock, pursuant to  which the Company  raised approximately $2.2
million, and in part through a $1.75 million loan from a financial  institution.
As  of September 30, 1995, the principal amount of the loan outstanding had been
reduced to $375,000.

    On September 28, 1995, the Company acquired a branch located in  Waxahachie,
Texas  (the "Waxahachie branch") from Bank  One, Texas, National Association, by
purchasing certain assets and assuming certain liabilities. The Company financed
the acquisition with  internally-generated funds.  At the  closing, the  Company
assumed  deposits and other liabilities totaling approximately $16.6 million. In
addition, the  Company  acquired  certain  small  business  and  consumer  loans
totaling  approximately $875,000, certain real property, furniture and equipment
related to the Waxahachie branch  totaling approximately $271,000, and cash  and
other  assets  totaling  approximately  $15.5 million.  After  paying  a deposit
premium totaling  approximately  $331,000, the  Company  received  approximately
$15.4  million  in cash  from  Bank One  as  consideration for  the  net deposit
liabilities assumed. The Waxahachie branch has been incorporated into the Bank's
existing branch network.

THE BANK

    The Bank was chartered as a national banking association in 1963. The Bank's
principal offices are located  at 600 South First  Street, Lufkin, Texas  75901,
and  its telephone number is (409) 632-5541. The Bank also operates six branches
in Hurst, Chester, Wells, Kennard,  Waxahachie and Whitesboro, Texas.  Following
the  completion of this Offering and the acquisition of the Midlothian Bank, the
Bank's principal offices will be located in Hurst, Texas.

    The services  offered by  the  Bank and  its  branches are  generally  those
offered by commercial banks of comparable size in their respective areas, except
that a significant portion of the Bank's loan portfolio represents IPF loans.

    At  September 30, 1995  approximately 23%, 43%  and 34% of  the Bank's total
loan portfolio  represented commercial  loans, consumer  banking loans  and  IPF
loans, respectively.

                                       35
<PAGE>
INSURANCE PREMIUM FINANCING

    IPF  involves lending money to purchasers of property and casualty insurance
(the "insureds") for the payment of their annual insurance premiums. This is  an
established  type  of  lending, which  has  typically been  provided  by special
purpose subsidiaries of major insurance companies and by finance companies.  IPF
("premium  financing") is  generally considered a  low risk form  of lending for
three reasons:

    - Approximately 25% of the annual premium must be paid by the insured at the
      time the insurance is purchased, so the amount of the loan represents only
      approximately 75% of the annual insurance premium.

    - At any date before the end of the policy term, a portion of the premium is
      not yet earned because it applies to the period from that date to the  end
      of  the policy term.  This unearned premium  is refunded if  the policy is
      canceled before the  end of  the policy term.  The amount  of the  premium
      financed  is generally payable over the  first nine months of the policy's
      term, so the unearned premium exceeds the outstanding balance of the  loan
      and  will repay the loan in full if  the policy is canceled before the end
      of the policy term.

    - Even though  the  insured is  responsible  for repayment  of  the  premium
      finance  loan, if the insured does not make the loan payments on time, the
      lender has the right  to cancel the policy  (after notice to the  insured)
      and  to  receive  the  entire  amount of  the  unearned  premium  from the
      insurance carrier. The  unearned premium  is usually more  than enough  to
      repay the entire balance of the loan, including accrued interest.

The  Company has engaged in  premium financing since 1986,  and the business has
grown in terms  of volume  and outstanding loan  balances since  that time.  The
following  table shows the  outstanding balance of premium  finance loans at the
end of each of the following periods:

                  INSURANCE PREMIUM FINANCE LOANS OUTSTANDING

<TABLE>
<CAPTION>
                                                                        GROSS LOANS
YEAR                                                                    OUTSTANDING
- ---------------------------------------------------------------------  -------------
<S>                                                                    <C>
1989.................................................................  $   4,682,321
1990.................................................................      7,061,880
1991.................................................................      8,265,490
1992.................................................................      7,267,889
1993.................................................................     14,518,680
1994.................................................................     20,931,642
September 30, 1995...................................................     24,283,325
</TABLE>

    The typical premium finance loan has a nine month life. Because of the  need
to  bill policy holders and  to promptly cancel policies  when loan payments are
not received in  a timely fashion,  this niche lending  product requires  highly
sophisticated  data processing systems. Over the past several years, the Company
has developed a  customized computer system,  and has established  a variety  of
policies  and procedures that allow it to handle, on an integrated basis, all of
the administrative  aspects  of this  business.  The Company's  computer  system
handles  the  preparation  of  loan documents,  the  billing  of  borrowers, the
preparation of  notices,  the  calculation  and billing  of  late  charges,  the
notification  of  policy cancellations,  and the  preparation of  premium rebate
requests to insurance companies when a policy is canceled.

    The premium finance division, which is  headed by G.M. Heinzelmann, III,  is
staffed by ten people and is housed in the Bank's offices in Hurst, Texas. Three
of  the employees of  the premium finance  division devote all  of their time to
developing and  maintaining  the  Company's relationships  with  both  insurance
companies  and insurance  brokers. At  the present  time the  Company has active
relationships with approximately 400 insurance companies and approximately 3,000
insurance agents. These parties refer insurance purchasers who request financing
to the Company, although in most cases the relationships are not exclusive.

                                       36
<PAGE>
    The vast majority  of insurance premiums  that are financed  by the  Company
relate to commercial property and casualty policies. Since the premiums on these
policies  can be quite high, many businesses prefer to pay the premiums over the
course of the policy life rather than to pay the entire premium at the time  the
policy is purchased.

    Since  the Company relies on a rebate  of the unearned premium as collateral
to pay  off  defaulted  insurance  premium  loans,  the  Company  evaluates  the
financial  strength of the insurance company as well as the insured. In order to
avoid excessive concentrations, the Company limits the dollar amount of  premium
financing  for policies written  by any single  insurance company. The Company's
current policy  limits  the aggregate  loans  related to  any  single  insurance
company  or any insurance syndicate  to a maximum of  35% of the Bank's capital.
The 35% limit applies only to insurance  companies rated "A" or better by A.  M.
Best,  and  to  certain  unrated  insurance  organizations  which  the Company's
management has  determined to  be financially  strong. Lower  percentage  limits
apply to insurance companies which have ratings of less than "A" from A. M. Best
or are not rated by A. M. Best. For example, the aggregate premium loans related
to  any insurance entity that is  not rated by A.M. Best  and is not admitted in
Texas may  not exceed  10% of  the Bank's  capital unless  the Bank's  board  of
directors  authorizes  a  higher  limit  based  on  a  review  of  the  insurer,
principally concerning its financial strength.

    A. M. Best is the most widely recognized rater of insurance companies in the
United States. A. M. Best  only rates companies that  have been in business  for
five years, and these companies are rated using the following system:

<TABLE>
<S>                                               <C>
A++, A+.........................................  Superior
A, A-...........................................  Excellent
B++, B+.........................................  Very Good
B, B-...........................................  Adequate
C++,C+..........................................  Fair
C, C-...........................................  Marginal
</TABLE>

    In  addition to these six  ratings, A. M. Best has  a variety of ratings for
companies for which the normal six ratings are not applicable. These  additional
ratings simply indicate the reason no rating is assigned and are not necessarily
qualitative  assessments. Set forth below is a  table showing a breakdown of the
Company's premium financing loans  outstanding as of September  30, 1995 by  the
type and where applicable the rating of the entity providing the insurance.

                      BREAKDOWN BY TYPE OF INSURING ENTITY

<TABLE>
<S>                                                                  <C>
Insurance companies rated "A++, A+, A or A-" by A. M. Best.........       54.6%
Insurance companies rated "B++, B+, B or B-" by A. M. Best.........        8.0%
Texas Workers Compensation Insurance Fund..........................       12.2%
Insurance syndicates operating through established insurance
 exchanges.........................................................        7.3%
Non-rated insurance companies admitted in Texas....................       14.3%
Non-rated insurance companies not admitted in Texas................        3.6%
                                                                         -----
    Total..........................................................      100.0%
                                                                         -----
                                                                         -----
</TABLE>

    The  Company believes that  the structure of these  loans results in limited
credit losses. The Company may incur losses in its IPF business for a number  of
reasons,  including fraud, refusal of an  insurance company to refund a premium,
insurance company  insolvency, failure  of  the Company  to properly  notify  an
insurance   company  of  the  Company's  interest  in  unearned  premiums  under
applicable law and  other reasons.  The Company's loss  experience on  insurance
premium finance lending was adversely affected during the second half of 1991 by
the  failure  of a  non-rated  insurance company.  Since  1991, the  Company has
limited its  exposure  to  non-rated  companies, as  described  above,  and  has
experienced  no net  loan losses on  premium financing  loans. See "Management's
Discussion and Analysis  of Financial  Conditions and Results  of Operations  --
Allowance for Loan Losses".

                                       37
<PAGE>
MEDICAL RECEIVABLES FACTORING

    The Company has engaged in medical receivables factoring since 1990. Medical
receivables factoring involves the purchase of accounts receivable from doctors,
hospitals,  and other health  care organizations. These  accounts receivable are
due principally from major insurance companies and governmental agencies.  These
receivables  are purchased by the Company at  a price equal to approximately 50%
to 60% of their face amount. When the receivable is paid the Company retains the
purchase price  it  paid  for the  receivables  plus  a discount  factor  and  a
servicing  fee. The remaining balance  of the payment is  paid to the party from
which the receivable was initially purchased.

    The turnover in the Company's medical receivables portfolio is rapid and  is
attributable to each factored receivable having an average life of approximately
nine  weeks. During the nine  months ended September 30,  1995, the yield on the
funds committed to this  activity was 18.1%. The  administration of the  medical
receivables is handled for the Company by Providers Funding Corporation ("PFC"),
a  company  which  specializes  in the  acquisition  and  processing  of medical
receivables. PFC has developed specialized computer systems which automate  much
of the administration of the medical receivables. In addition to a review of the
receivables  conducted  by  PFC, the  Company  has two  individuals  who conduct
secondary review of the  receivables to make sure  that they meet the  Company's
criteria.

    The  Company has experienced no losses  in its medical receivables factoring
business since the  Company began  this type of  lending in  1990. However,  the
Company  could incur losses in its  medical receivables factoring business for a
number of reasons, including fraud and  the failure of the insurance company  or
the  government  agency  to  pay  the receivable  for  any  reason.  The Company
generally has no  recourse against  the health care  provider for  payment of  a
medical  receivable which is not otherwise  paid, although the Company generally
obtains and perfects  a security  interest in  all medical  receivables of  that
health  care provider to secure payment  of the receivables. Therefore, payments
on any other receivable in excess of the balance due the Company regarding  that
receivable may, under certain circumstances, be applied to an unpaid receivable.
Medical  receivables factoring, like IPF, is a specialty type of financing which
provides high yields and requires specialized expertise and systems. The Company
considers the market for this type of  financing to be relatively broad, and  to
extend beyond the local markets served by the Bank's branches.

COMMERCIAL AND CONSUMER BANKING

    The  Bank  provides general  commercial banking  services for  corporate and
other business  clients through  its  main office  located in  Angelina  County,
Texas,  and  through  its  branches located  in  Tarrant  County,  Tyler County,
Cherokee County, Houston  County, Ellis County  and Grayson County,  Texas as  a
part  of the Bank's efforts to serve the local communities in which it operates.
These loans  are generally  made  to provide  working  capital, to  finance  the
purchase  of equipment, and for the expansion of existing businesses. The Bank's
loans are  secured by  the  assets of  the  businesses, including  real  estate,
inventories,  receivables, equipment and cash. Virtually  all of these loans are
also guaranteed by the owners of  the businesses. The commercial loan  portfolio
also  includes  a  significant  amount  of  agricultural  loans  to  farmers and
ranchers. These loans are normally secured by equipment, crops, livestock,  real
estate  and cash. The average  yield during the nine  months ended September 30,
1995 for  the  Bank's  commercial  lending  activities  was  10.9%.  The  Bank's
commercial loans generally have maturities of twelve months or less.

    The  Bank  provides a  full range  of  consumer banking  services, including
checking  accounts,  "NOW"  and  "money  market"  accounts,  savings   programs,
installment and real estate loans, money transfers and safe deposit facilities.

COMPETITION

    There  is significant competition among banks  and bank holding companies in
Angelina County, Tarrant County, Tyler County, Cherokee County, Houston  County,
Ellis  County, and  Grayson County,  Texas, and  the Company  believes that such
competition among such banks and bank holding companies, many of which have  far
greater  assets  and  financial resources  than  the Company,  will  continue to
increase in the  future. The  Bank also  encounters intense  competition in  its
commercial  and consumer  banking business  from savings  and loan associations,
credit unions,  factors, insurance  companies,  commercial and  captive  finance
companies,  and certain other  types of financial  institutions located in other
major metropolitan areas in the United

                                       38
<PAGE>
States, many of which are larger  in terms of capital, resources and  personnel.
The  casualty IPF business of the Bank is also very competitive. Large insurance
companies offer their own financing plans, and other independent premium finance
companies and other financial institutions offer IPF loans.

EMPLOYEES

    As of  September 30,  1995 the  Company  and the  Bank collectively  had  92
full-time  employees and two  part-time employees. None of  the Company's or the
Bank's employees  are subject  to  a collective  bargaining agreement,  and  the
Company and the Bank believe that their respective employee relations are good.

PROPERTIES

    The  Bank has seven banking facilities.  The Bank's main office is currently
located in Lufkin,  Texas, and  the Bank's six  branches are  located in  Hurst,
Chester,  Wells, Kennard, Waxahachie and Whitesboro, Texas. Upon consummation of
the acquisition of Midlothian Bank, which will become the Bank's seventh branch,
the Bank plans to move  its main office to Hurst,  Texas, and the Lufkin  office
will become a branch facility.

    The  Lufkin  facility is  a two-story  building located  at 600  South First
Street, Lufkin, Texas 75901. This building and the underlying tract of land  are
owned  by the  Bank. The building  includes approximately 10,000  square feet of
office space. A detached motor bank facility is also located on the land.

    The Hurst banking facility is located at 1845 Precinct Line Road, Suite 100,
Hurst, Texas 76054. The  Company and a branch  of the Bank occupy  approximately
13,000  square feet of leased space in  a two-story building under a lease dated
February 14, 1994 for  a term of  five years and ten  months beginning March  1,
1994 and ending on December 31, 1999.

    The  Chester facility  is located  in a  two-story building  located on U.S.
Highway 287 in Chester, Texas. This  building, and the underlying tract of  land
consisting  of  approximately 15,000  square feet,  are owned  by the  Bank. The
building includes approximately 5,600 square feet of office space. The Bank also
owns an  improved tract  of land  (containing approximately  3,000 square  feet)
located adjacent to the Chester facility.

    The  Wells  facility is  located  in a  one-story  building located  on U.S.
Highway 69 in  Wells, Texas.  This building, and  the underlying  tract of  land
consisting  of  approximately 9,000  square  feet, are  owned  by the  Bank. The
building includes approximately 4,500 square feet of office space. The Bank also
owns two unimproved tracts of land (one containing approximately 2.31 acres  and
the  other  approximately  1,800  square feet)  located  adjacent  to  the Wells
facility.

    The Kennard facility is located in a one-story building located at  Broadway
and  Main Streets, in Kennard, Texas. This building, and the underlying tract of
land consisting of approximately 14,000 square feet, are owned by the Bank.  The
building includes approximately 2,790 square feet of office space. The Bank also
owns two storage buildings located on the same tract of land.

    The  Waxahachie facility is  located in a two-story  building located at 104
Elm Street, Waxahachie, Texas 75165. This building, and the underlying tract  of
land  consisting of approximately 14,100 square feet, are owned by the Bank. The
building includes approximately 5,100 square feet of office space.

    The Whitesboro facility is located in  a one-story building located at  2500
Highway  82 East, in Whitesboro, Texas.  This building, and the underlying tract
of land consisting of approximately 132,000 square feet, are owned by the  Bank.
The building includes approximately 6,400 square feet of office space.

    The  Company believes the  existing facilities are  adequate for its present
needs.

                           REGULATION AND SUPERVISION

GENERAL

    The Company and the Bank are  subject to the generally applicable state  and
federal  laws governing businesses  and employers. The Company  and the Bank are
further extensively regulated by special state and federal laws and  regulations
applicable  only to financial institutions and their parent companies. Virtually
all aspects  of the  Company's and  Bank's operations  are subject  to  specific
requirements  or  restrictions  and  general  regulatory  oversight,  from  laws
regulating   consumer   finance   transactions,    such   as   the   Truth    in

                                       39
<PAGE>
Lending  Act, the Home Mortgage Disclosure  Act and the Equal Credit Opportunity
Act, to laws regulating collections and  confidentiality, such as the Fair  Debt
Collection  Practices  Act,  the Fair  Credit  Reporting  Act and  the  Right to
Financial Privacy Act. With few exceptions, state and federal banking laws  have
as  their principal objective either the maintenance of the safety and soundness
of financial  institutions  and the  federal  deposit insurance  system  or  the
protection  of  consumers  or classes  of  consumers, rather  than  the specific
protection of shareholders  of the  Company. To  the extent  that the  following
discussion  describes statutory or regulatory provisions, it is qualified in its
entirety by reference  to the particular  statute or regulation.  Any change  in
applicable  laws, regulations or policies  of various regulatory authorities may
have a material effect on the business, operations and prospects of the  Company
and  the Bank. The Company is unable to  predict the nature or the extent of the
effects on its business or earnings  that fiscal or monetary policies,  economic
control or new federal or state legislation may have in the future.

REGULATION OF THE COMPANY

    The Company is a bank holding company within the meaning of the Bank Holding
Company Act of 1956, as amended ("BHCA"), and therefore is subject to regulation
and supervision by the FRB. The Company is required to file reports with, and to
furnish such other information as, the FRB may require pursuant to the BHCA, and
to  subject itself to examination by the FRB. The FRB has the authority to issue
orders to  bank holding  companies  to cease  and  desist from  unsound  banking
practices  and violations of conditions imposed  by, or violations of agreements
with, the FRB.  The FRB  is also empowered  to assess  civil monetary  penalties
against  companies or individuals who violate  the BHCA or orders or regulations
thereunder, to  order  termination  of  non-banking  activities  of  non-banking
subsidiaries  of bank holding  companies, and to  order termination of ownership
and control  of a  non-banking subsidiary  by a  bank holding  company.  Certain
violations  may  also result  in criminal  penalties. The  OCC is  authorized to
exercise comparable authority with respect to the Bank.

    The FRB takes the position that a bank holding company is required to  serve
as a source of financial and managerial strength to its subsidiary banks and may
not  conduct its operations in  an unsafe or unsound  manner. In addition, it is
the FRB's position that, in  serving as a source  of strength to its  subsidiary
banks,  a bank holding company should stand  ready to use available resources to
provide adequate  capital  funds  to  its subsidiary  banks  during  periods  of
financial  stress or adversity and should maintain the financial flexibility and
capital-raising capacity  to  obtain  additional  resources  for  assisting  its
subsidiary  banks. A bank  holding company's failure to  meet its obligations to
serve as  a  source  of strength  to  its  subsidiary banks  will  generally  be
considered  by  the  FRB to  be  an unsafe  and  unsound banking  practice  or a
violation of the FRB regulations or both. This doctrine has become known as  the
"source  of strength"  doctrine. In addition,  statutory changes  in the Federal
Deposit Insurance  Act  (the  "FDIA")  made by  the  Federal  Deposit  Insurance
Corporation  Improvement Act of 1991 ("FDICIA")  now require the holding company
parent of  an undercapitalized  bank to  guarantee, up  to certain  limits,  the
bank's compliance with a capital restoration plan approved by the bank's primary
federal supervisory agency.

    The  BHCA  and the  Change in  Bank Control  Act, together  with regulations
promulgated by the FRB, require that, depending on the particular circumstances,
either FRB approval must be obtained or notice must be furnished to the FRB  and
not  disapproved prior to  any person or  company acquiring "control"  of a bank
holding company, such as the Company, subject to certain exemptions for  certain
transactions.  Control is  conclusively presumed  to exist  if an  individual or
company acquires 25%  or more  of any  class of  voting securities  of the  bank
holding  company. Control is  rebuttably presumed to exist  if a person acquires
10% or more but less than 25% of  any class of voting securities and either  the
company  has registered securities  under Section 12  of the Securities Exchange
Act of 1934, as  amended, or no  other person will own  a greater percentage  of
that   class  of  voting  securities  immediately  after  the  transaction.  The
regulations  provide  a  procedure  for  challenge  of  the  rebuttable  control
presumption.  Control is rebuttably presumed not  to exist if a company acquires
less than 5%  of any  class of voting  securities of  a bank or  a bank  holding
company.

    As  a bank holding company, the Company is required to obtain approval prior
to merging or consolidating with any  other bank holding company, acquiring  all
or substantially all of the assets of any bank or

                                       40
<PAGE>
acquiring  ownership or control of shares of  a bank or bank holding company if,
after the acquisition, the Company would  directly or indirectly own or  control
5% or more of the voting shares of such bank or bank holding company.

    The  Company is also prohibited from acquiring a direct or indirect interest
in or control of more than 5% of the voting shares of any company which is not a
bank or  bank  holding company  and  from  engaging directly  or  indirectly  in
activities  other  than  those  of banking,  managing  or  controlling  banks or
furnishing services to its  subsidiary banks, except that  it may engage in  and
may own shares of companies engaged in certain activities found by the FRB to be
so  closely related  to banking  or managing  and controlling  banks as  to be a
proper incident thereto.  These activities  include, among  others, operating  a
mortgage,  finance, credit card,  or factoring company;  performing certain data
processing operations; providing investment and  financial advice; acting as  an
insurance  agent for certain types of credit-related insurance; leasing personal
property on  a full-payout,  non-operating basis;  and providing  certain  stock
brokerage  and investment  advisory services.  In approving  acquisitions or the
addition of  activities,  the  FRB  considers whether  the  acquisition  or  the
additional  activities 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 concentration
of resources, decreased or unfair competition, conflicts of interest or  unsound
banking practices. In considering any application for approval of an acquisition
or  merger, the FRB  is also required  to consider the  financial and managerial
resources of the companies and the  banks concerned, as well as the  applicant's
record of compliance with the Community Reinvestment Act (the "CRA").

    The  BHCA  generally  imposes  certain limitations  on  transactions  by and
between banks that are members of the Federal Reserve System and other banks and
non-bank companies in the same holding company structure, including  limitations
on  extensions  of  credit  (including  guarantees  of  loans)  by  the  Bank to
affiliates, investments in the stock or  other securities of the Company by  the
Bank,  and the nature and amount of collateral that the Bank may accept from any
affiliate to  secure  loans  extended  to the  affiliate.  The  Company,  as  an
affiliate of the Bank, is also subject to these restrictions. Under the BHCA and
the  FRB's  regulations,  a  bank  holding  company  and  its  subsidiaries  are
prohibited from engaging in certain  tie-in arrangements in connection with  any
extension of credit, lease or sale of property or furnishing of services.

    As  of September 30, 1995, the  Riegle-Neal Interstate Banking and Branching
Act of 1994  (the "Interstate  Banking Act") allows  adequately capitalized  and
managed  bank holding  companies to  acquire banks  in any  state, regardless of
whether the  acquisition  would  be  prohibited  by  applicable  state  law.  An
out-of-state  bank holding company seeking to  acquire ownership or control of a
Texas state bank, a national bank located  in Texas or any bank holding  company
owning  or controlling  a state bank  or a  national bank located  in Texas must
obtain the prior approval of both the FRB and the Banking Commissioner of Texas.
In addition, under the  Interstate Banking Act, a  bank holding company and  its
insured  depository institution affiliates may not complete an acquisition which
would cause it to control more than 10% of total deposits in insured  depository
institutions  nationwide or to control 30% or  more of total deposits in insured
depository institutions in  the home state  of the target  bank. However,  state
deposit  concentration  caps adopted  by various  states, such  as the  State of
Texas, which limit control of in-state insured deposits to a greater extent than
the Interstate Banking Act will be given effect. The State of Texas has  adopted
a  deposit concentration cap of 25% of in-state insured deposits; therefore, the
Texas state deposit concentration  cap will lower  the otherwise applicable  30%
federal  deposit concentration cap. Additionally, state provisions regarding the
minimum years  the target  has  been in  existence  will be  honored;  provided,
however, acquisitions may be approved when the target bank has been in existence
for  at least five years, notwithstanding  state provisions to the contrary. The
minimum age provision adopted by the State of Texas is five years and  therefore
this provision will not be preempted by the federal provision.

    The  Interstate Banking  Act will  also allow  out-of-state branches through
interstate mergers commencing June 1, 1997, provided that each bank involved  in
the merger is adequately capitalized and managed. States are permitted, however,
to  pass legislation either providing for  earlier approval of mergers with out-
of-state banks or  "opting-out" of  interstate mergers  entirely, provided  such
legislation applies equally to all

                                       41
<PAGE>
out-of-state  banks. Texas  has passed  legislation to  "opt out"  of interstate
mergers entirely  until  1999. The  Interstate  Banking Act  also  provides  for
interstate  mergers involving an out-of-state bank's  acquisition of a branch of
an insured bank without the acquisition  of the entire bank, if permitted  under
the  laws of the  state where the  branch is located.  The deposit concentration
caps and the minimum age  provisions applicable to interstate bank  acquisitions
also apply to interstate bank mergers.

    The  Interstate Banking Act also provides for de novo branches in a state if
that state expressly elects to permit de novo branching on a  non-discriminatory
basis.  A "de novo branch" is defined as  a branch office of a national or state
bank that is originally established as a branch and does not become a branch  as
a  result  of  an  acquisition, conversion,  merger  or  consolidation.  De novo
interstate branching is subject to the same conditions applicable to  interstate
mergers  under  the Interstate  Banking  Act, other  than  deposit concentration
limits.

REGULATION OF THE BANK

    The Bank  is a  national banking  association and  therefore is  subject  to
regulation,  supervision, and examination by the OCC.  The Bank is also a member
of the FRB and  the FDIC. Requirements  and restrictions under  the laws of  the
United  States  include  the  requirement that  reserves  be  maintained against
deposits, restrictions on the nature and the amount of loans which can be  made,
restrictions on the business activities in which a bank may engage, restrictions
on  the payment of dividends to  shareholders, and minimum capital requirements.
See "Management's Discussion and Analysis of Financial Condition and Results  of
Operations  -- Capital Resources".  As discussed above,  the OCC has enforcement
authority over the Bank that is similar to  that of the FRB with respect to  the
Company.  In addition,  upon making certain  determinations with  respect to the
condition of any insured national bank, such as the Bank, the FDIC may begin  to
terminate a bank's federal deposit insurance.

    There  are  certain statutory  limitations on  the  payment of  dividends by
national banks. Without approval of the OCC, dividends may not be paid in excess
of a bank's total net profits for  that year, plus its retained profits for  the
preceding  two  years,  less  any  required  transfers  to  capital  surplus. In
addition, a national  bank may  not pay dividends  in excess  of total  retained
profits,  including current year's earnings.  In some cases, the  OCC may find a
dividend payment that  meets these  statutory requirements  to be  an unsafe  or
unsound practice.

    Federal and Texas state laws generally limit the amount of interest and fees
which  lenders, including the  Bank, may charge  regarding loans. The applicable
law, and the applicable limits, may vary depending upon, among other things, the
identity, nature and location of the lender, and the type of loan or collateral.
In Texas,  the maximum  interest  rate applicable  to  most loans  changes  with
changes  in the average auction rate for  United States Treasury Bills, but does
not decline below 18% or rise above  24% (except for certain loans in excess  of
$250,000 for which the maximum annual rate may not rise above 28%). However, the
interest  which may be  charged on an IPF  loan is regulated  by the Texas State
Board of Insurance. See "Business -- Insurance Premium Financing".

    National banks  domiciled in  Texas  are permitted  to engage  in  unlimited
branch  banking,  subject to  the prior  approval  of the  OCC to  establish any
branch.

    Banks are affected  by the  credit policies of  other monetary  authorities,
including  the  FRB,  which affect  the  national  supply of  bank  credit. Such
policies influence overall growth of  bank loans, investments, and deposits  and
may  also  affect interest  rates charged  on  loans and  paid on  deposits. The
monetary policies of  the FRB  have had a  significant effect  on the  operating
results of commercial banks in the past and are expected to continue to do so in
the future.

    FDICIA  requires the OCC to take  "prompt corrective action" with respect to
any national bank which  does not meet  specified minimum capital  requirements.
The   applicable  regulations  establish  five   capital  levels,  ranging  from
"well-capitalized" to "critically undercapitalized,"  and require or permit  the
OCC  to take supervisory action regarding any national bank that is not at least
"adequately  capitalized".  Under  these  regulations,  which  became  effective
December  19, 1992, a national  bank is considered well  capitalized if it has a
total risk-based capital ratio of 10.0% or greater, a Tier I risk-based  capital
ratio of 6.0% or greater,

                                       42
<PAGE>
and  a leverage ratio  of 5.0% or  greater, and it  is not subject  to an order,
written agreement, capital directive, or  prompt corrective action directive  to
meet  and maintain a specific capital level  for any capital measure. A national
bank is considered "adequately capitalized" if it has a total risk-based capital
ratio of 8.0% or greater, a Tier I risk-based capital ratio and leverage capital
ratio of  4.0% or  greater  (or a  leverage  ratio of  3.0%  or greater  if  the
institution  is  rated composite  1 in  its most  recent report  of examination,
subject to appropriate federal banking  agency guidelines), and the  institution
does not meet the definition of an undercapitalized institution. A national bank
is considered "undercapitalized" if it has a total risk-based capital ratio that
is  less than 8%, a Tier  I risk-based capital ratio that  is less than 4%, or a
leverage ratio that is  less than 4.0%  (or a leverage ratio  that is less  than
3.0%  if  the institution  is rated  composite 1  in its  most recent  report of
examination, subject  to  appropriate  federal  banking  agency  guidelines).  A
"significantly undercapitalized" institution is one which has a total risk-based
capital  ratio that is less than 6.0%, a Tier I risk-based capital ratio that is
less than  3.0%, or  a leverage  ratio that  is less  than 3.0%.  A  "critically
undercapitalized"  institution is  one which has  a ratio of  tangible equity to
total assets that is equal to or less than 2.0%.

    With certain  exceptions,  national banks  will  be prohibited  from  making
capital  distributions  or  paying  management  fees  if  the  payment  of  such
distributions or fees will cause  them to become undercapitalized.  Furthermore,
undercapitalized  national banks  will be  required to  file capital restoration
plans with the  OCC. Undercapitalized  national banks  also will  be subject  to
restrictions  on growth,  acquisitions, branching and  engaging in  new lines of
business unless they have an approved  capital plan that permits otherwise.  The
OCC  also may, among other things,  require an undercapitalized national bank to
issue shares or obligations,  which could be voting  stock, to recapitalize  the
institution or, under certain circumstances, to divest itself of any subsidiary.

    The  OCC  is  authorized to  take  various enforcement  actions  against any
significantly undercapitalized national bank  and any undercapitalized  national
bank  that fails to  submit an acceptable  capital restoration plan  or fails to
implement a plan accepted  by the OCC. The  powers include, among other  things,
requiring  the  institution  to  be  recapitalized,  prohibiting  asset  growth,
restricting  interest   rates  paid,   requiring  prior   approval  of   capital
distributions  by  any  bank  holding company  which  controls  the institution,
requiring divestiture by the institution of  its subsidiaries or by the  holding
company  of the institution  itself, requiring a new  election of directors, and
requiring the dismissal of directors and officers.

    Significantly and critically undercapitalized national banks may be  subject
to  more  extensive  control and  supervision.  The  OCC may  prohibit  any such
institutions from, among  other things, entering  into any material  transaction
not  in the ordinary course  of business, amending their  charters or bylaws, or
engaging in  certain  transactions  with  affiliates.  In  addition,  critically
undercapitalized  institutions generally will be prohibited from making payments
of principal or interest on outstanding  subordinated debt. Within 90 days of  a
national  bank's becoming  critically undercapitalized,  the OCC  must appoint a
receiver or conservator  unless certain findings  are made with  respect to  the
prospect for the institution's continued viability.

    Based  on  its  capital  ratios  as of  September  30,  1995,  the  Bank was
classified as "well capitalized" under  the applicable regulations. The  Company
does  not believe that  FDICIA's prompt corrective  action regulations will have
any material effect on the activities or operations of the Bank. However, if the
Bank were to become undercapitalized and these restrictions were to be  imposed,
the  restrictions,  either  individually  or  in  the  aggregate,  could  have a
significant adverse effect on the operations of the Bank, and, as a result,  the
ability  of the Company to pay dividends on the Common Stock or service any cash
flow needs.

CURRENT REGULATORY ISSUES

    In late 1993, the Secretary of the Treasury of the United States proposed  a
wide-ranging  restructuring of the bank regulatory  system in the United States,
including the merger  or other combination  of the  FRB, the OCC  and the  FDIC,
among  others. As of the date of this prospectus, the legislation to effect such
a restructuring has  not yet been  introduced in  Congress and there  can be  no
certainty  as to  the effect, if  any, that  such legislation would  have on the
regulation of the Company or the Bank.

                                       43
<PAGE>
    FDICIA requires the FDIC to establish a schedule to increase (over a  period
of  not more  than 15  years) the reserve  ratio of  the BIF,  which insures the
deposits of the Bank to a maximum of $100,000 per depositor, to 1.25% of insured
deposits, and  impose  higher deposit  insurance  premiums of  BIF  members,  if
necessary,  to  achieve  that  ratio. Generally,  banks  are  assessed insurance
premiums according to  how much risk  they are  deemed to present  to BIF.  Such
premiums  ranged from 0.23% of insured deposits  to 0.31% of insured deposits in
1994 and 1995. Banks with higher levels  of capital and which have earned a  low
degree  of supervisory concern are assessed lower premiums than banks with lower
levels of capital  or a higher  degree of supervisory  concern. During 1994  and
1995 (until a new rate structure) the Bank was assessed at the rate of $0.23 per
$100  of  deposits. On  August 8,  1995, the  FDIC Board  of Directors  voted to
significantly reduce the  deposit insurance premium  paid by most  banks but  to
keep  existing assessment rates  intact for savings  associations. Under the new
rate structure,  which went  into effect  in October,  1995, the  highest  rated
institutions  insured by BIF pay  $0.04 per $100 of  domestic deposits. Based on
the risk  category applicable  to the  Bank, the  premium paid  by the  Bank  is
presently  $.04 per $100  of deposit. On  November 14, 1995,  the FDIC announced
that commencing in 1996  it would eliminate insurance  deposit premiums for  all
but the banks warranting the highest level of supervisory concern.

    FDICIA   contains  numerous  other  provisions,  including  new  accounting,
auditing and reporting requirements, the termination (beginning in 1995) of  the
"too  big to fail" doctrine except in special cases, new regulatory standards in
areas such as asset  quality, earnings and  compensation and revised  regulatory
standards  for the  powers of state  chartered banks, real  estate lending, bank
closures and capital adequacy.

    Under CRA, a bank's  applicable regulatory authority (which  is the OCC  for
the  Bank) is required to assess the  record of each financial institution which
it regulates  to determine  if the  institution meets  the credit  needs of  its
entire community, including low- and moderate-income neighborhoods served by the
institution,  and to  take that  record into  account in  its evaluation  of any
application made by such  institution for, among other  things, approval of  the
acquisition  or establishment of  a branch or other  deposit facility, an office
relocation, a merger, or the acquisition  of shares of capital stock of  another
financial institution. The regulatory authority prepares a written evaluation of
an  institution's record of meeting the credit needs of its entire community and
assigns a rating. The Bank has undertaken significant actions to comply with the
CRA. The Bank  has received  a "satisfactory"  commendation in  its most  recent
review  by federal regulators with respect to  its compliance with the CRA. Both
the United States Congress and the banking regulatory authorities have  proposed
substantial changes to the CRA and fair lending laws, rules and regulations, and
there  can be no certainty as to the effect, if any, that any such changes would
have on the Bank.

CAPITAL ADEQUACY GUIDELINES

    Capital management consists of providing equity to support both current  and
future  operations.  The Company  is  subject to  capital  adequacy requirements
issued by the FRB, and  the Bank is subject  to similar requirements imposed  by
the OCC.

    Specifically,  the various  federal bank regulatory  agencies, including the
FRB and the OCC, have adopted risk-based capital requirements for assessing bank
holding company and bank  capital adequacy. These  standards define capital  and
establish  minimum capital  requirements in  relation to  assets and off-balance
sheet exposure,  adjusted  for credit  risk.  The risk-based  capital  standards
currently  in effect are  designed to make  regulatory capital requirements more
sensitive to differences in risk profile among bank holding companies and banks,
to account  for off-balance  sheet exposure  and to  minimize disincentives  for
holding  liquid assets. Assets and off-balance sheet items are assigned to broad
risk categories,  each with  appropriate relative  risk weights.  The  resulting
capital  ratios represent capital as a  percentage of total risk-weighted assets
and off-balance sheet items.  On September 14, 1993,  the FRB together with  the
FDIC  and the OCC jointly proposed new  rules implementing an interest rate risk
("IRR") component to the risk-based standards as required by FDICIA. The  effect
the  proposed IRR rule will have  on the Bank's risk-based capital requirements,
if any, cannot be determined until the rule is finalized.

    The minimum  standard  for the  ratio  of capital  to  risk-weighted  assets
(including  certain off-balance  sheet obligations,  such as  standby letters of
credit) is 8.0%. At least half of the risk-based capital must consist of  common
equity,  retained  earnings,  and  qualifying  perpetual  preferred  stock, less
deductions for goodwill

                                       44
<PAGE>
and various other intangibles ("Tier I capital"). The remainder may consist of a
limited amount  of subordinated  debt, certain  hybrid capital  instruments  and
other  debt securities,  preferred stock,  and a  limited amount  of the general
valuation allowance  for loan  losses ("Tier  II capital").  The sum  of Tier  I
capital and Tier II capital is "total risk-based capital."

    The  FRB (for  the Company)  and the  OCC (for  the Bank)  have also adopted
guidelines which supplement  the risk-based  capital guidelines  with a  minimum
leverage ratio of Tier I capital to average total consolidated assets ("leverage
ratio")  of 3% for  institutions with well diversified  risk (including no undue
interest rate exposure; excellent asset quality; high liquidity; good earnings);
that  are  generally  considered  to  be  strong  banking  organizations  (rated
composite  1 under applicable federal guidelines); and that are not experiencing
or anticipating significant growth. Other banking organizations are required  to
maintain  a leverage ratio of at least 4.0% to 5.0%. These rules further provide
that banking organizations experiencing  internal growth or making  acquisitions
will  be expected to maintain capital  positions substantially above the minimum
supervisory levels and  comparable to peer  group averages, without  significant
reliance  on intangible assets. The FRB continues to consider a "tangible Tier I
leverage ratio" in evaluating proposals for expanding activities by bank holding
companies. The  tangible  Tier  I leverage  ratio  is  the ratio  of  a  banking
organization's  Tier  I  capital  (less  deductions  for  intangibles  otherwise
includable in Tier I capital) to total tangible assets.

    As of September 30, 1995, the Company's Tier I risk-based capital ratio  was
10.17%, its total risk-based capital ratio was 11.14% and its leverage ratio was
6.4%, which equaled or exceeded the federal minimum regulatory requirements.

    Bank  regulators  may  raise  capital  requirements  applicable  to  banking
organizations beyond current levels. However,  the Company is unable to  predict
whether  higher capital requirements will be imposed  and, if so, at what levels
and on what  schedules, and  therefore cannot  predict what  effect such  higher
requirements may have on the Company and the Bank.

    For  an analysis of the Company's  and the Bank's capital, see "Management's
Discussion and  Analysis of  Financial Condition  and Results  of Operations  --
Capital Resources."

                                       45
<PAGE>
                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

    The   Company  elected  eight  directors  at   the  annual  meeting  of  the
shareholders in April 1995. All directors  are elected annually and hold  office
until  the next annual meeting of shareholders, expected to be held in May 1996,
or until their respective successors have been duly elected and have  qualified.
The  following table  provides information, as  of November 15,  1995, about the
directors and executive officers of the Company.

<TABLE>
<CAPTION>
NAME AND AGE; YEARS SERVED
        AS DIRECTOR                     PRINCIPAL OCCUPATION FOR PAST FIVE YEARS; OTHER DIRECTORSHIPS
- ---------------------------  -----------------------------------------------------------------------------------
<S>                          <C>
C. Jack Bean                 C. Jack Bean has  been Chairman of the  Board and a director  of the Company  since
Age 67                        March  1987, and served as President of the  Company from March 1987 to July 1992.
Director Since 1987           Mr. Bean was  the owner  and founder of  Surety Finance  Company, the  predecessor
                              company  to the Company's business,  from 1985 until March  1987. He has served as
                              Chairman of the Board and a director of the Bank since December 1989.
G. M. Heinzelmann, III       G. M. Heinzelmann,  III has been  President of the  Company since July  1992 and  a
Age 33                        director of the Company since July 1993. He previously served as Vice President of
Director Since 1993           the  Company from May 1987 to July 1992. Mr. Heinzelmann has served as Senior Vice
                              President and a director  of the Bank  since December 1989 and  as Manager of  the
                              Insurance  Premium Finance  Division of  the Company,  and subsequently  the Bank,
                              since May 1987. He has also served as Secretary, Treasurer and a director of Brian
                              Capital, Inc., a non-operating publicly held corporation, since November 1988.
Bobby W. Hackler             Bobby W. Hackler has been Vice President and Secretary of the Company since January
Age 49                        1992. He served as  Chief Financial Officer  of the Company  from January 1992  to
Director Since 1994           October 1995. He has served as President of the Bank since February 1994, as Chief
                              Executive Officer of the Bank since July 1992, and as a director of the Bank since
                              December 1990. Mr. Hackler previously served as the Bank's Chief Operating Officer
                              from  January 1992 to July 1992, as  its Senior Vice President and Controller from
                              March 1991 to December 1991, and as its Vice President and Controller from January
                              1990 to March 1991.
William B. Byrd              William B. Byrd has served  as a director of the  Company since April 1993. He  has
Age 63                        been  involved  in  personal  investment  activities,  real  estate  brokerage and
Director Since 1993           management, and  ranching for  the  past five  years. Mr.  Byrd  has served  as  a
                              director of the Bank since January 1994.
Joseph S. Hardin             Joseph  S. Hardin has served as a director  of the Company since April 1989. He has
Age 79                        been involved  in personal  investment activities  for the  past five  years.  Mr.
Director Since 1989           Hardin has served as a director of the Bank since May 1994.
Michael L. Milam             Michael  L. Milam has  served as a director  of the Company since  May 1994. He has
Age 42                        been president of Dallas Fire Insurance Company, a licensed Texas stock  insurance
Director Since 1994           company, since December 1988. Mr. Milam has served as a director of the Bank since
                              May 1994.
Garrett Morris               Garrett  Morris has served as a director of the Company since May 1994. He has been
Age 69                        a member of the law firm of Morris and Schiffer since 1989. Mr. Morris has  served
Director Since 1994           as a director of the Bank since May 1994.
Cullen W. Turner             Cullen  W. Turner has served as a director  of the Company since March 1987. He has
Age 54                        been involved  in personal  investment activities  for the  past five  years.  Mr.
Director Since 1987           Turner has served as a director of the Bank since December 1993.
</TABLE>

                                       46
<PAGE>
<TABLE>
<CAPTION>
NAME AND AGE; YEARS SERVED
        AS DIRECTOR                     PRINCIPAL OCCUPATION FOR PAST FIVE YEARS; OTHER DIRECTORSHIPS
- ---------------------------  -----------------------------------------------------------------------------------
<S>                          <C>
B. J. Curley                 B.J.  Curley has served as the Company's Chief Financial Officer and Vice President
Age 31                        since October 1995. Since December 1994  he has served as Chief Financial  Officer
                              of  the Bank and since May 1993 has served as the Bank's Controller. Prior to May,
                              1993, he served as controller for Environmental Engineering & Geotechnics.
</TABLE>

    G. M. Heinzelmann,  III, President  and a director  of the  Company, is  the
son-in-law  of C. Jack  Bean, Chairman of  the Board of  the Company. Otherwise,
there is no family relationship between  any of the directors and any  executive
officer of the Company.

EXECUTIVE COMPENSATION AND OTHER INFORMATION

    SUMMARY  OF  CASH  AND  CERTAIN OTHER  COMPENSATION.    The  following table
provides certain summary information concerning compensation paid or accrued  by
the  Company to or  on behalf of the  Company's Chairman of  the Board and Chief
Executive Officer and each  of the two other  most highly compensated  executive
officers  of the  Company (determined  as of  the end  of the  last fiscal year)
(hereafter referred to as the "named  executive officers") for the fiscal  years
ended December 31, 1994, 1993 and 1992:

                           SUMMARY COMPENSATION TABLE
                              ANNUAL COMPENSATION

<TABLE>
<CAPTION>
                  NAME AND                                  SALARY                      OTHER ANNUAL           ALL OTHER
             PRINCIPAL POSITION                 YEAR        ($)(1)      BONUS ($)   COMPENSATION ($)(2)   COMPENSATION ($)(3)
- --------------------------------------------  ---------  ------------  -----------  --------------------  -------------------
<S>                                           <C>        <C>           <C>          <C>                   <C>
C. Jack Bean                                       1994   $  107,653    $  14,500                              $   3,740
 Chairman of the Board and Chief                   1993   $   87,740    $   8,700                              $   2,126
 Executive Officer of the Company;                 1992   $   80,200                    $   8,458(4)
 Chairman of the Board of the Bank
G. M. Heinzelmann, III                             1994   $   71,872    $  10,100                              $   2,600
 President of the Company; Senior                  1993   $   60,855    $   6,050                              $   1,477
 Vice President of the Bank                        1992   $   56,200                    $   7,012(5)
Bobby W. Hackler
 Vice President, Secretary and Chief               1994   $   78,879    $  11,100                              $   2,857
 Financial Officer of the Company;                 1993   $   66,793    $   6,650                              $   1,623
 President and Chief Executive Officer             1992   $   61,200                    $   7,620(6)
 of the Bank
</TABLE>

- ------------------------
(1) Includes  salary and directors' fees paid  by the Company, before any salary
    reduction for contributions in 1994 and  1993 to the Company's Savings  Plan
    under  Section 401(k) of the Internal Revenue  Code of 1986, as amended (the
    "Code").

(2) Excludes perquisites and  other personal benefits,  securities, or  property
    which,  in the aggregate, do not exceed the lesser of $50,000 or ten percent
    (10%) of  the annual  salary and  bonus, if  any, for  each named  executive
    officer.

(3) The  total amounts  shown in this  column consist  of matching contributions
    under the Company's Savings Plan under Section 401(k) of the Code, which was
    adopted by the Company in 1993.

(4) Consists of $6,778 which  represents the estimated  value of the  incidental
    personal use of an automobile owned by the Bank, and $1,680 which represents
    country club membership dues paid by the Bank.

(5) Consists  of $5,272 which  represents the estimated  value of the incidental
    personal use of an automobile owned by the Bank, and $1,740 which represents
    country club membership dues paid by the Bank.

(6) Consists of  $6,000 which  represents an  automobile allowance  paid by  the
    Bank,  and $1,620 which represents country  club membership dues paid by the
    Bank.

                                       47
<PAGE>
    1995 STOCK  OPTION  PLAN.    At  the annual  meeting  in  April,  1995,  the
shareholders  of the  Company adopted  the 1995  Incentive Stock  Option Plan of
Surety Capital Corporation  (the "1995  Stock Plan").  The purpose  of the  1995
Stock  Plan  is to  permit officers  and key  employees of  the Company  and its
subsidiaries (whether now owned or hereafter acquired) to acquire a  proprietary
interest in the Company, thereby providing them with an additional incentive for
further   promoting  the  success  of  the  Company's  business  operations  and
encouraging them to remain as officers and key employees of the Company and  its
subsidiaries.

    All  executive  officers and  other  key personnel  of  the Company  who are
active, full-time  employees  of  the  Company  or  its  subsidiaries,  and  who
otherwise  qualify under the 1995 Stock Plan, are eligible to participate in the
1995 Stock Plan.  However, members  of the  Board who  are not  employed by  the
Company  or any  of its subsidiaries  on a full  time basis are  not eligible to
participate in the 1995 Stock Plan.

    The 1995  Stock Plan  is administered  by the  Stock Option  Committee  (the
"Committee"),  which is comprised of five members of the Board, none of whom are
eligible to receive options under the 1995 Stock Plan while serving as a  member
of  the Committee and who have been ineligible to receive options under the 1995
Stock Plan or any other  stock option or stock  appreciation rights plan of  the
Company  (including the 1988 Incentive  Stock Option Plan of  the Company) for a
period of at least one year prior to  the date of their appointment as a  member
of  the Committee. The Committee is empowered  (i) to construe and interpret the
1995 Stock  Plan and  all  options granted  thereunder,  (ii) to  recommend  the
individuals  to whom and the time or times at which options will be granted, the
number of shares to be subject to each option and the option exercise price, and
(iii)  to  make  all  other  determinations  necessary  or  advisable  for   the
administration of the 1995 Stock Plan.

    Subject  to provisions for proportionate adjustment occasioned by changes in
the Company's capital structure,  a total of 100,000  shares of Common Stock  of
the  Company have been set aside under the 1995 Stock Plan for use upon exercise
of options granted  thereunder. As  of November 30,  1995 no  options have  been
granted  under the 1995  Stock Plan. Options  under the 1995  Stock Plan must be
granted on or before February 20, 2005,  and the options by their terms may  not
be exercised after ten years from the date the options are granted. The exercise
price  for  options granted  under  the 1995  Stock  Plan is  determined  by the
Committee, except that in no event may such exercise price be less than the fair
market value of  the Company's Common  Stock on the  date of the  grant. In  the
event  an option is granted to a person  who, at the time the option is granted,
owns stock possessing more than ten  percent of the total combined voting  power
of  all classes  of stock  of the Company,  the exercise  price at  the time the
option is  granted must  be  at least  110%  of the  fair  market value  of  the
Company's  Common Stock. The aggregate fair market value (determined at the time
the options are  granted) of the  Company's Common Stock  with respect to  which
options  of a participant are exercisable for the first time during any calendar
year under  the 1995  Stock Plan,  together  with any  options granted  to  such
participant  under any other  plan of the  Company or its  subsidiaries, may not
exceed $100,000. The proceeds from the  sale of shares of Common Stock  pursuant
to  options granted under the 1995  Stock Plan will constitute general corporate
funds of the Company.

                                       48
<PAGE>
OPTION GRANTS

    As  of September  30, 1995,  the three  executive officers  named below held
options granted under the Company's 1988 Incentive Stock Option Plan (the  "1988
Plan")  covering 55,216  shares of  Common Stock.  No additional  options may be
granted under  the  1988  Plan.  The following  table  provides  information  on
incentive  stock  options granted  in fiscal  year 1994  to the  named executive
officers:

                     OPTION GRANTS IN FISCAL YEAR 1994 (1)

<TABLE>
<CAPTION>
                                            INDIVIDUAL GRANTS                                        POTENTIAL REALIZABLE
                                    ----------------------------------                             VALUE AT ASSUMED ANNUAL
                                       NUMBER OF                                                     RATES OF STOCK PRICE
                                      SECURITIES     PERCENT OF TOTAL                              APPRECIATION FOR OPTION
                                      UNDERLYING      OPTIONS GRANTED   EXERCISE OR                          TERM
                                        OPTIONS       TO EMPLOYEES IN    BASE PRICE   EXPIRATION   ------------------------
NAME                                GRANTED (#)(2)      FISCAL YEAR      ($/SH)(3)       DATE       5% ($)(4)   10% ($)(4)
- ----------------------------------  ---------------  -----------------  ------------  -----------  -----------  -----------
<S>                                 <C>              <C>                <C>           <C>          <C>          <C>
C. Jack Bean......................         4,100               41%      $    4.95(5)     1-12-99    $   3,252    $   9,419
G. M. Heinzelmann, III............         2,800               28%      $    4.50        1-12-99    $   3,481    $   7,692
Bobby W. Hackler..................         3,100               31%      $    4.50        1-12-99    $   3,854    $   8,517
</TABLE>

- ------------------------
(1) This table  reflects incentive  stock options  granted on  January 12,  1994
    under the Company's 1988 Plan to the named executive officers. These options
    vested  on the date  of grant. The options  have been granted  for a term of
    five years, subject to  earlier termination upon  the occurrence of  certain
    events related to termination of employment. See "-- 1995 Stock Option Plan"
    for a discussion of the 1995 Stock Plan.

(2) Under  the terms  of the  1988 Plan,  the Committee  retains the discretion,
    subject to the 1988 Plan limits, to modify the terms of outstanding options.

(3) Except as otherwise indicated, based on 100% of the fair market value of the
    shares underlying options on the date of grant.

(4) The dollar amounts under these columns are the result of calculations of the
    potential realizable value under the 5% and 10% rates set by the  Securities
    and  Exchange  Commission.  The assumed  appreciation  rates of  5%  and 10%
    (compounded annually on the  $4.50 market value at  date of grant) from  the
    date  of grant are not intended to forecast possible future appreciation, if
    any, of the Company's stock  price. These amounts show potential  realizable
    value of the options at the end of the five year term.

(5) Based  on 110% of the fair market  value of the shares underlying options on
    the date of grant.

    OPTIONS EXERCISES AND  HOLDINGS.  The  following table provides  information
with  respect  to  the  named  executive  officers  concerning  the  exercise of
incentive stock options during  the last fiscal  year and unexercised  incentive
stock options held as of the end of the last fiscal year under the 1988 Plan:

                          AGGREGATED OPTION EXERCISES
                              IN LAST FISCAL YEAR
                            AND FY-END OPTION VALUES

<TABLE>
<CAPTION>
                                                                                                                VALUE OF
                                                                                                              UNEXERCISED
                                                                                               NUMBER OF      IN-THE-MONEY
                                                                                              UNEXERCISED      OPTIONS AT
                                                                                              OPTIONS AT       FY-END ($)
                                                                                              FY-END (#)    ----------------
                                                                                  VALUE      -------------    EXERCISABLE/
                                                        SHARES ACQUIRED ON      REALIZED     EXERCISABLE/    UNEXERCISABLE
NAME                                                       EXERCISE (#)          ($)(1)      UNEXERCISABLE        (2)
- -----------------------------------------------------  ---------------------  -------------  -------------  ----------------
<S>                                                    <C>                    <C>            <C>            <C>
C. Jack Bean.........................................                0          $       0       11,900/-0-     $     -0-/-0-
G. M. Heinzelmann, III...............................                0          $       0       10,785/-0-    $11,509.00/-0-
Bobby W. Hackler.....................................                0          $       0        9,026/-0-    $ 9,687.50/-0-
</TABLE>

- ------------------------
(1) No  incentive stock  options were exercised  in 1994 by  the named executive
    officers.

(2) Market value of underlying  securities as of  the fiscal year-end  ($3.125),
    minus the exercise or base price.

                                       49
<PAGE>
TERMINATION OF EMPLOYMENT AND CHANGE IN CONTROL AGREEMENTS

    The Company has entered into termination of employment and change in control
agreements  with  certain  of its  employees.  While these  agreements  were not
adopted to deter takeovers, they may have an incidental anti-takeover effect  by
making  it more expensive  for a bidder  to acquire control  of the Company. The
Company believes that these agreements are  in the best interest of the  Company
in  order to encourage the continued attention  and dedication of members of the
Company's management to their assigned duties without distraction in the face of
potentially disturbing circumstances arising from the possibility of a change in
control of the Company.  Specifically, the Company  has entered into  agreements
with C. Jack Bean, Chairman of the Board, G. M. Heinzelmann, III, President, and
Bobby  W.  Hackler, Vice  President, providing  that,  if there  is a  change in
control of  the Company  and any  or all  of such  employees are  terminated  as
employees of the Company or are materially relieved of their duties, the Company
will  pay to  such employee three  times his annual  base salary at  the time of
termination or  relief  from duties  as  a lump  sum  severance payment  or  the
equivalent value in Common Stock of the Company based upon the prevailing market
price  for the Common Stock at the time  of termination or relief from duties. A
change in control  of the  Company for  purposes of  the agreements  is (i)  the
acquisition of 20% or more of the Company's outstanding voting securities by any
person  or entity  other than  a fiduciary  of an  employee benefit  plan of the
Company, or (ii) a change in the persons constituting a majority of the Board of
Directors over a two year period unless the election of each person who was  not
a  director  at  the beginning  of  the two  years  was approved  in  advance by
directors representing at least two-thirds of  the directors then in office  who
were  directors at  the beginning  of the period.  In addition,  the Company has
entered into Executive  Deferred Compensation Agreements  with Messers.  Hackler
and  Heinzelmann  under  which  each is  entitled  to  receive  certain deferred
compensation payments from the Company after age 65. If employment is terminated
prior to age 65 due to a change in control, disability, death, or other than for
cause, each officer will  be entitled to  a lump sum payment  equal to the  cash
surrender  value of  a designated universal  key man life  insurance policy. The
Company is not required to reserve or accrue funds to make such payments.

CERTAIN TRANSACTIONS

    From time to time, the Bank makes loans to officers, directors and principal
shareholders (and their  affiliates) of the  Company or the  Bank. All loans  to
such  persons  are  made  in  the  ordinary  course  of  business;  are  made on
substantially the same terms, including interest rates and collateral, as  those
prevailing  at the time  for comparable transactions with  other persons; and do
not involve  more  than the  normal  risk  of collectibility  or  present  other
unfavorable features.

INDEMNIFICATION OF DIRECTORS AND OFFICERS

    Section  145 of the  General Corporation Law  of the State  of Delaware (the
"Act") empowers a  corporation to indemnify  its directors and  officers and  to
purchase  insurance with respect  to liability arising out  of their capacity as
directors and  officers.  The  Act further  provides  that  the  indemnification
permitted  thereunder shall not be deemed exclusive of any other rights to which
the directors and officers may be  entitled under the corporation's bylaws,  any
agreement, vote of the shareholders, or otherwise.

    Section  6.04  of  the  Company's Bylaws  provides  that  the  Company shall
indemnify all persons to the full extent allowable by law who, by reason of  the
fact  that they are  or were a  director of the  Company, become a  party or are
threatened to be made a party  to any indemnifiable action, suit or  proceeding.
The  Company shall pay, in advance of the final disposition of any indemnifiable
action, suit or proceeding under this bylaw, all reasonable expenses incurred by
the director, upon receipt of an undertaking by or on behalf of the director  to
repay  such amount if it is ultimately determined  that he is not entitled to be
indemnified by the  Company under  the law.  The Company  may indemnify  persons
other  than directors, such as officers and  employees, as permitted by law. The
Company may purchase and maintain insurance on behalf of directors, officers and
other persons against  any liability asserted  against him, whether  or not  the
Company would have the power to indemnify such person against such liability, as
permitted by law.

                                       50
<PAGE>
                              SELLING SHAREHOLDER

    The  Selling Shareholder,  Anchorage Fire  & Casualty  Insurance Company, in
Liquidation, acting through  Jeanne Barnes Bryant,  Special Deputy  Commissioner
and  Liquidator under the  Liquidation Order dated  May 13, 1993,  issued by the
Chancery Division of  the Twentieth  Judicial District  Court, Davidson  County,
Tennessee  ("Liquidation Order"), is offering an  aggregate of 174,939 shares of
Common Stock in  the Offering,  which constitutes all  of the  shares of  Common
Stock  beneficially owned by the Selling  Shareholder. The shares are being sold
by the Selling Shareholder pursuant to the Liquidation Order, which required the
liquidation of all assets of Anchorage Fire & Casualty Insurance Company.

    The 174,939  shares were  acquired by  Anchorage Fire  & Casualty  Insurance
Company  in December 1991 under  a Regulation S offering  of Common Stock of the
Company. In December 1995, in order to eliminate the market overhang represented
by these shares and  to obtain the  advantages of a  larger public float,  among
other  things, the  Company and  the Selling  Shareholder agreed  to include the
Selling  Shareholder's  shares   of  Common  Stock   in  this  prospectus.   The
Registration  Agreement  provides that  the  Selling Shareholder  will  bear the
underwriting discount applicable to the shares sold by it, as well as a pro rata
share of  the  expenses and  filing  fees  associated with  this  Offering.  The
Registration   Agreement  also  provides  that   the  Company  and  the  Selling
Shareholder  will  indemnify  the  Underwriter  and  each  other  from   certain
liabilities, including liabilities under the Securities Act of 1933, as amended.

                           BENEFICIAL STOCK OWNERSHIP

BY MANAGEMENT

    The  following table shows beneficial ownership of shares of Common Stock of
the Company by all current directors and executive officers of the Company named
under the  caption  "Management" individually,  and  together with  all  current
executive officers of the Company as a group, as of November 30, 1995:

<TABLE>
<CAPTION>
                                                                                  AMOUNT AND NATURE
                                                                                    OF BENEFICIAL       PERCENT OF
NAME OF INDIVIDUAL OR NUMBER OF PERSONS IN GROUP                                    OWNERSHIP (1)       CLASS (2)
- --------------------------------------------------------------------------------  ------------------   ------------
<S>                                                                               <C>                  <C>
C. Jack Bean....................................................................   206,019 shares(3)          5.86%
William B. Byrd.................................................................     5,800 shares         *
Bobby W. Hackler................................................................    21,482 shares(4)      *
Joseph S. Hardin................................................................   191,583 shares(5)          5.46%
G. M. Heinzelmann, III..........................................................    29,685 shares(6)      *
Michael L. Milam................................................................       250 shares         *
Garrett Morris..................................................................       250 shares         *
Cullen W. Turner................................................................    60,300 shares(7)          1.72%
All directors and executive officers as a group (8 persons).....................   515,369 shares(8)         14.47%
</TABLE>

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

*   Less than 1% of all the issued and outstanding shares of Common Stock.

(1)  Based on  information furnished by  persons named and,  except as otherwise
    indicated below,  each person  has sole  voting power  with respect  to  all
    shares of Common Stock owned by such person.

(2) Based on 3,506,429 shares of Common Stock issued and outstanding at November
    30,  1995, as adjusted for shares  convertible or exercisable within 60 days
    which are deemed  outstanding for  a specific shareholder  pursuant to  Rule
    13d-3(d)(1) under the Securities Exchange Act of 1934, as amended.

(3) Includes 206,019 shares of Common Stock owned of record and 11,900 shares of
    Common Stock which Mr. Bean has the right to acquire within 60 days from the
    date  hereof pursuant to options  granted to him under  the 1988 Plan of the
    Company. See "Management -- Executive Compensation and Other Information  --
    Options Exercises and Holdings".

                                       51
<PAGE>
(4)  Includes 128 shares  of Common Stock  owned of record  and 21,354 shares of
    Common Stock which Mr. Hackler has the right to acquire within 60 days  from
    the  date hereof pursuant to  options granted to him  under the 1988 Plan of
    the Company. See "Management -- Executive Compensation and Other Information
    -- Options Exercises and Holdings".

(5) Represents 191,583  shares of Common  Stock held  by a trust  for which  Mr.
    Hardin serves as a co-trustee.

(6)  Includes 7,725 shares of Common Stock  owned of record and 21,960 shares of
    Common Stock which Mr. Heinzelmann has  the right to acquire within 60  days
    from  the date hereof pursuant to options granted to him under the 1988 Plan
    of  the  Company.  See  "Management  --  Executive  Compensation  and  Other
    Information -- Options Exercises and Holdings".

(7)  Includes 39,500 shares of Common Stock owned of record and 20,800 shares of
    Common Stock held by a trust for which Mr. Turner serves as trustee.

(8) Includes 55,214 shares of Common Stock of the Company currently  exercisable
    pursuant to the Company's 1988 Plan.

BY OTHERS

    The   following  table  sets  forth  certain  information  with  respect  to
shareholders of the Company who were known to be beneficial owners of more  than
5% of the issued and outstanding shares of the Common Stock of the Company as of
November 30, 1995:

<TABLE>
<CAPTION>
                                               AMOUNT AND NATURE     PERCENT
                                                 OF BENEFICIAL      OF CLASS
    NAME AND ADDRESS OF BENEFICIAL OWNER         OWNERSHIP (1)         (2)
- ---------------------------------------------  ------------------   ---------
<S>                                            <C>                  <C>
C. Jack Bean & the Estate of Lorene Sims Bean   206,019 shares(3)        5.86%
1845 Precinct Line Road, #100
Hurst, Texas 76054
Joseph S. Hardin                                191,583 shares(4)        5.46%
5310 Tanbark Road
Dallas, Texas 75229
John Hancock Bank & Thrift                      303,700 shares           8.66%
Opportunity Fund
c/o State Street Bank
61 Broadway
New York, New York 10009
Evergreen Limited Market Fund, Inc.             346,000 shares           9.87%
c/o Lieber & Company
2500 Westchester Avenue
Purchase, NY 10577
</TABLE>

- ------------------------
(1) Based  on information furnished by persons and entities named and, except as
    otherwise indicated below, each person and entity has sole voting power with
    respect to all shares of Common Stock owned by such person or entity.

(2) Based on 3,506,429 shares of Common Stock issued and outstanding at November
    30, 1995, as  adjusted for  shares convertible or  exercisable within  sixty
    (60)  days which are deemed outstanding  for a specific shareholder pursuant
    to Rule 13d-3(d)(1) under the Securities Exchange Act of 1934.

(3) Includes 206,019 shares of Common Stock owned of record and 11,900 shares of
    Common Stock which Mr. Bean has the right to acquire within 60 days from the
    date hereof pursuant to options  granted to him under  the 1988 Plan of  the
    Company.  See "Management -- Executive Compensation and Other Information --
    Options Exercises and Holdings".

(4) Represents 191,583 shares  of Common  Stock held by  a trust  for which  Mr.
    Hardin serves as a co-trustee.

                                       52
<PAGE>
                           DESCRIPTION OF SECURITIES

COMMON STOCK

    The  Company is  authorized to issue  twenty million  (20,000,000) shares of
Common Stock, par value $0.01 per  share, 3,506,429 of which shares were  issued
and  outstanding as of  November 30, 1995 (not  including 55,216 shares issuable
upon the exercise of outstanding stock options).

    Holders of shares  are entitled to  one vote per  share, without  cumulative
voting, on all matters to be voted on by shareholders. Therefore, the holders of
a  majority of the shares voting for the election of directors can elect all the
directors  without  the  concurrence  of  any  other  shareholder.  Subject   to
preferences   that  may  be  applicable  to  any  outstanding  preferred  stock,
shareholders are entitled to receive ratably  such dividends as may be  declared
by  the Board of Directors out of funds legally available. See "Market Price and
Dividend Policy". In the  event of a liquidation,  dissolution or winding up  of
the  Company, shareholders are entitled to share ratably in all assets remaining
after payment of liabilities and  the liquidation preference of any  outstanding
preferred  stock.  Shares  of  the  Common Stock  have  no  preemptive  or other
subscription rights, and there are no conversion rights or redemption or sinking
fund provisions with respect to such shares.

    The transfer agent and registrar of the common stock is Securities  Transfer
Corporation, 16910 Dallas Parkway, Suite 100, Dallas, Texas 75248.

PREFERRED STOCK

    The  Company  is  authorized  to issue  one  million  (1,000,000)  shares of
preferred stock,  par  value $0.01  per  share, none  of  which are  issued  and
outstanding  as of the  date of this  Prospectus. The Board  of Directors of the
Company may establish series of preferred stock with such rights and preferences
as may be fixed and determined by the Board of Directors.

                                  UNDERWRITING

    Subject to the terms and conditions of the Underwriting Agreement among  the
Company,  the  Selling Shareholder,  and  the Underwriter,  the  Underwriter has
agreed to purchase from the Company and the Selling Shareholder, and the Company
and the Selling Shareholder  have agreed to sell  to the Underwriter,  1,925,061
and 174,939 shares of Common Stock, respectively.

    The  Underwriting Agreement provides that the obligations of the Underwriter
thereunder are subject to the satisfaction of certain conditions precedent.  The
Underwriter  is committed to purchase and pay for all 2,100,000 shares of Common
Stock if any are  purchased. The Company has  been advised that the  Underwriter
proposes  to offer  the shares  of Common  Stock directly  to the  public at the
public offering price set  forth on the  cover page of  this prospectus, and  to
certain  securities dealers  at such  price less a  concession not  in excess of
$         per share,  and that the Underwriter and  such dealers may reallow  to
other  dealers including any underwriter, a discount not in excess  of $
per  share.  After  commencement  of  this  Offering,  the  offering  price  and
concession  and discounts  may be  changed by  the Underwriter.  The Company has
agreed to pay the Underwriter an accountable expense allowance not to exceed  2%
of the aggregate offering price.

    The Underwriter has obtained an option from the Company exercisable during a
30-day period after the date of this prospectus, under which the Underwriter may
purchase  up to 288,759 additional shares of  Common Stock at the same price per
share which  the  Company  will  receive for  the  shares  offered  herein.  The
Underwriter may exercise such option only once to cover over-allotments.

    The  Company and its executive officers  and directors have agreed that they
will not sell, contract to sell or otherwise dispose of any equity securities of
the Company for a period of 180  days after the date of this prospectus  without
the written consent of the Underwriter.

    The  Company  and  the  Selling Shareholder  have  agreed  to  indemnify the
Underwriter  against  certain  liabilities,   losses  and  expenses,   including
liabilities  under the  Securities Act,  or to  contribute to  payments that the
Underwriter may be required to make in respect thereof.

                                       53
<PAGE>
                                 LEGAL MATTERS

    Certain matters with respect to the validity of the shares have been  passed
upon  by Secore & Waller,  L.L.P., Dallas, Texas. Certain  legal matters will be
passed upon  for the  Underwriter  by Bracewell  & Patterson,  L.L.P.,  Houston,
Texas.

                                    EXPERTS

    The consolidated financial statements of the Company as of December 31, 1994
and  1993 and the  related consolidated Statements  of Operations, Shareholders'
Equity, and Cash Flows for each of the three years in the period ended  December
31,  1994,  included  in  this  prospectus  and  elsewhere  in  the Registration
Statement, have been  included herein  in reliance on  the report  of Coopers  &
Lybrand,  L.L.P. independent accountants, given on the authority of that firm as
experts in accounting and auditing. The consolidated financial statements of the
First Midlothian Corporation, Midlothian, Texas as of December 31, 1994 and  for
each of the two years in the period ended December 31, 1994, and as of September
30,  1995 and for  the period then  ended, also included  in this prospectus and
elsewhere in the Registration Statement have been included herein in reliance on
the report of  Samson, Robbins &  Associates P.L.L.C., independent  accountants,
given on the authority of that firm as experts in accounting and auditing.

                             AVAILABLE INFORMATION

    The  Company  has  filed a  Registration  Statement  on Form  S-1  under the
Securities Act of 1933, as amended, with the Securities and Exchange  Commission
(the  "Commission") with  respect to the  Common Stock offered  pursuant to this
prospectus. This prospectus, which forms  a part of the Registration  Statement,
does  not contain all of the  information included in the Registration Statement
and  the  exhibits  thereto.  In  addition,  the  Company  is  subject  to   the
informational  requirements  of  the  Securities Exchange  Act  of  1934  and in
accordance therewith files  reports and other  information with the  Commission.
The  Registration Statement filed with respect to this prospectus, and all other
Company reports, proxy statements and other information can be inspected free of
charge at the offices of  the Commission at Room  1024, 450 Fifth Street,  N.W.,
Judiciary  Plaza, Washington, D.C.  20549; and at 411  W. Seventh Street, Eighth
Floor, Fort Worth, Texas 76102. Copies of such material may be obtained upon the
payment of prescribed rates from the Public Reference Section of the  Commission
at 450 Fifth Street, N.W., Judiciary Plaza, Washington, D.C. 20549.

    The Company's common stock is traded on the AMEX and copies of the Company's
periodic  reports, proxy statements, and other information is also available for
inspection at the AMEX at  86 Trinity Place, Fifth  Floor Library, New York,  NY
10006. The telephone number at the AMEX is (212) 306-1290.

                                       54
<PAGE>
                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                               PAGE
                                                                                                             ---------
<S>                                                                                                          <C>
Surety Capital Corporation:
  Report of Independent Accountants........................................................................        F-2
  Consolidated Balance Sheets as of December 31, 1994, 1993 and September 30, 1995 (unaudited).............        F-3
  Consolidated Statements of Income for the years ended December 31, 1994, 1993 and 1992 and the nine
   months ended September 30, 1995 (unaudited) and 1994 (unaudited)........................................        F-4
  Consolidated Statements of Shareholders' Equity..........................................................        F-5
  Consolidated Statements of Cash Flows for the years ended December 31, 1994, 1993 and 1992 and the nine
   months ended September 30, 1995 (unaudited) and 1994 (unaudited)........................................        F-6
  Notes to Consolidated Financial Statements...............................................................        F-7
First Midlothian Corporation:
  Report of Independent Accountants........................................................................       F-24
  Consolidated Balance Sheets as of September 30, 1995 and December 31, 1994...............................       F-25
  Consolidated Statements of Income for the nine months ended September 30, 1995 and the years ended
   December 31, 1994 and 1993..............................................................................       F-26
  Consolidated Statements of Shareholders' Equity as of December 31, 1992, 1993, 1994 and September 30,
   1995....................................................................................................       F-27
  Consolidated Statements of Cash Flows for the nine months ended September 30, 1995 and the years ended
   December 31, 1994 and 1993..............................................................................       F-28
  Notes to Consolidated Financial Statements...............................................................       F-29
</TABLE>

                                      F-1
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS

Board of Directors and Shareholders
Surety Capital Corporation
Fort Worth, Texas

    We  have  audited the  accompanying  consolidated balance  sheets  of Surety
Capital  Corporation  as  of  December  31,  1994  and  1993,  and  the  related
consolidated statements of income, shareholders' equity, and cash flows for each
of  the  three years  in the  period  ended December  31, 1994.  These financial
statements  are   the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion  on these financial statements based on
our audits.

    We conducted  our  audits in  accordance  with generally  accepted  auditing
standards.  Those standards require that we plan and perform the 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 financial  statements referred to above present  fairly,
in  all material respects, the consolidated financial position of Surety Capital
Corporation as of December  31, 1994 and 1993,  and the consolidated results  of
their  operations and their cash flows for each of the three years in the period
ended December  31,  1994,  in conformity  with  generally  accepted  accounting
principles.

    As  discussed  in  Note  1  to  the  financial  statements,  Surety  Capital
Corporation changed  its  method of  accounting  for investment  securities  and
income taxes in 1994 and 1993, respectively.

/s/ COOPERS & LYBRAND LLP

COOPERS & LYBRAND LLP

Fort Worth, Texas
January 27, 1995, except as to the information
  presented in Note 7, for which
  the date is March 8, 1995

                                      F-2
<PAGE>
                           SURETY CAPITAL CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                 SEPTEMBER 30, 1995, DECEMBER 31, 1994 AND 1993
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                  SEPTEMBER 30,   DECEMBER 31,  DECEMBER 31,
                                                                                      1995            1994          1993
                                                                                  -------------   ------------  ------------
                                                                                   (UNAUDITED)
<S>                                                                               <C>             <C>           <C>
Assets:
  Cash and due from banks.......................................................  $   4,997,517   $  3,929,360  $  2,436,487
  Federal funds sold............................................................     21,660,000      7,265,000     4,450,000
                                                                                  -------------   ------------  ------------
    Cash and cash equivalents...................................................     26,657,517     11,194,360     6,886,487
  Interest bearing deposits in financial institutions...........................      1,334,860      1,524,188       648,000
  Investment securities.........................................................     17,017,258     19,504,254     8,218,029
  Net loans.....................................................................     67,923,543     63,965,402    31,225,035
  Premises and equipment, net...................................................      2,776,443      2,393,601     1,304,845
  Accrued interest receivable...................................................        622,518        623,737       161,470
  Other real estate and repossessed assets......................................         92,830        121,359        34,676
  Other assets..................................................................        594,762        451,891       115,128
  Excess of cost over fair value of net assets acquired, net of accumulated
   amortization of $312,411, $175,240 and $124,039 at September 30, 1995, and
   December 31, 1994 and 1993, respectively.....................................      2,534,050      2,515,519       442,588
                                                                                  -------------   ------------  ------------
    Total assets................................................................  $ 119,553,781   $102,294,311  $ 49,036,258
                                                                                  -------------   ------------  ------------
                                                                                  -------------   ------------  ------------

                                            LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Demand deposits...............................................................  $  13,914,468   $ 12,191,183  $  7,311,674
  Savings, NOW and money markets................................................     31,421,332     29,875,481    17,040,843
  Time deposits, $100,000 and over..............................................     13,885,925      7,942,882     5,639,734
  Other time deposits...........................................................     48,986,950     42,017,576    13,603,668
                                                                                  -------------   ------------  ------------
    Total deposits..............................................................    108,208,675     92,027,122    43,595,919
  Note payable..................................................................        375,000      1,750,000       --
  Federal income tax payable....................................................        254,386        --            --
  Accrued interest payable and other liabilities................................        679,019        451,508       159,351
                                                                                  -------------   ------------  ------------
    Total liabilities...........................................................    109,517,080     94,228,630    43,755,270
                                                                                  -------------   ------------  ------------
Commitments and contingent liabilities (Notes 9 & 14)
Shareholders' equity:
  Common stock, $.01 par value, 20,000,000 shares authorized, 3,516,595,
   3,040,829 and 2,273,487 shares issued and outstanding at September 30, 1995,
   December 31, 1994 and 1995, respectively.....................................         35,166         30,408        22,734
  Additional paid-in capital....................................................      9,364,515      8,113,214     5,806,116
  Retained earnings/(deficit)...................................................        573,311        (75,102)     (547,862)
  Treasury stock, 10,166 shares carried at cost.................................        (50,830)       --            --
  Unrealized gain/(loss) on available-for-sale securities.......................        114,539         (2,839)      --
                                                                                  -------------   ------------  ------------
  Total shareholders' equity....................................................     10,036,701      8,065,681     5,280,988
                                                                                  -------------   ------------  ------------
  Total liabilities and shareholders' equity....................................  $ 119,553,781   $102,294,311  $ 49,036,258
                                                                                  -------------   ------------  ------------
                                                                                  -------------   ------------  ------------
</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-3
<PAGE>
                           SURETY CAPITAL CORPORATION
                       CONSOLIDATED STATEMENTS OF INCOME
       FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994 (UNAUDITED)
          AND THE TWELVE MONTHS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                           SEPTEMBER 30,  SEPTEMBER 30,
                                               1995           1994           1994          1993          1992
                                           -------------  -------------  ------------  ------------  ------------
<S>                                        <C>            <C>            <C>           <C>           <C>
Interest income:
  Commercial and real estate loans.......   $ 2,759,887    $   898,537   $  1,422,911  $  1,034,793  $    774,203
  Consumer loans.........................       861,646        768,043      1,059,188       966,458       858,543
  Insurance premium financing............     2,080,915      1,597,634      2,172,038     1,302,854     1,471,226
  Federal funds sold.....................       358,600        188,197        302,621       162,830       222,146
  Investment securities and interest
   bearing deposits......................       810,719        290,620        430,251       528,126        17,455
  Other interest income..................       --             --             --            --                395
                                           -------------  -------------  ------------  ------------  ------------
    Total interest income................     6,871,767      3,743,031      5,387,009     3,995,061     3,343,968
                                           -------------  -------------  ------------  ------------  ------------
Interest expense:
  Savings, NOW and money
   market................................       569,783        305,732        353,123       306,899       240,057
  Time deposits, $100,000 and over.......       579,022        206,173        362,700       198,151       207,547
  Other time deposits....................     1,276,222        459,659        760,833       618,534       530,111
  Other interest expense.................       111,915        --              11,075       --            --
                                           -------------  -------------  ------------  ------------  ------------
    Total interest expense...............     2,536,942        971,564      1,487,731     1,123,584       977,715
                                           -------------  -------------  ------------  ------------  ------------
      Net interest income before
       provision for loan losses.........     4,334,825      2,771,467      3,899,278     2,871,477     2,366,253
Provision for loan losses................        60,000         66,898        106,899        90,584       299,555
                                           -------------  -------------  ------------  ------------  ------------
    Net interest income..................     4,274,825      2,704,569      3,792,379     2,780,893     2,066,698
                                           -------------  -------------  ------------  ------------  ------------
Noninterest income.......................     1,056,095        800,805      1,160,007     1,181,808       784,066
                                           -------------  -------------  ------------  ------------  ------------
Noninterest expense:
  Salaries and employee benefits.........     2,143,694      1,577,591      2,201,188     1,715,952     1,194,179
  Occupancy and equipment................       668,483        473,588        669,936       495,055       411,587
  General and administrative.............     1,569,753      1,152,961      1,590,814     1,380,971     1,228,574
                                           -------------  -------------  ------------  ------------  ------------
    Total noninterest expense............     4,381,930      3,204,140      4,461,938     3,591,978     2,834,340
                                           -------------  -------------  ------------  ------------  ------------
      Income before income taxes.........       948,990        301,234        490,448       370,723        16,424
Income tax expenses:
  Current................................       300,577          7,500         36,697
  Deferred...............................                                     (19,009)
                                           -------------  -------------  ------------  ------------  ------------
    Net income...........................   $   648,413    $   293,734   $    472,760  $    370,723  $     16,424
                                           -------------  -------------  ------------  ------------  ------------
                                           -------------  -------------  ------------  ------------  ------------
Net income per share of common stock.....          $.20           $.13           $.20          $.19          $.00
                                           -------------  -------------  ------------  ------------  ------------
                                           -------------  -------------  ------------  ------------  ------------
Weighted average shares
 outstanding.............................     3,208,319      2,344,491      2,393,841     2,001,689     1,951,873
                                           -------------  -------------  ------------  ------------  ------------
                                           -------------  -------------  ------------  ------------  ------------
</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-4
<PAGE>
                           SURETY CAPITAL CORPORATION
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992
            AND THE NINE MONTHS ENDED SEPTEMBER 30, 1995 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                                  UNREALIZED
                                                                                                    GAIN/
                                                                         ACCUMULATED              (LOSS) ON
                                         COMMON STOCK       ADDITIONAL     RETAINED               AVAILABLE-
                                     ---------------------    PAID-IN     EARNINGS/    TREASURY    FOR-SALE
                                       SHARES    PAR VALUE    CAPITAL     (DEFICIT)      STOCK    SECURITIES  TOTAL EQUITY
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
<S>                                  <C>         <C>        <C>          <C>           <C>        <C>         <C>
Balance at December 31, 1991.......   1,767,062  $  17,670  $ 4,180,134   $ (935,009)     --          --      $  3,262,795
Sale of common stock...............     214,385      2,144      776,999                                            779,143
Net income.........................                                           16,424                                16,424
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
Balance at December 31, 1992.......   1,981,447     19,814    4,957,133     (918,585)     --          --         4,058,362
Sale of common stock...............     292,040      2,920      848,983                                            851,903
Net income.........................                                          370,723                               370,723
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
Balance at December 31, 1993.......   2,273,487     22,734    5,806,116     (547,862)     --          --         5,280,988
Sale of Common Stock...............     767,342      7,674    2,307,098                                          2,314,772
Net Income.........................                                          472,760                               472,760
Unrealized loss on available-for-
 sale securities, net of income
 taxes.............................                                                               $   (2,839)       (2,839)
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
Balance at December 31, 1994.......   3,040,829     30,408    8,113,214      (75,102)     --          (2,839)    8,065,681
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
Sale of Common Stock...............     475,766      4,758    1,251,301                                          1,256,059
Purchase of Treasury Stock.........                                                      (50,830)                  (50,830)
Net Income.........................                                          648,413                               648,413
Unrealized gain on available-
 for-sale securities, net of income
 taxes.............................                                                                  117,378       117,378
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
Balance at September 30, 1995
 (unaudited).......................   3,516,595  $  35,166  $ 9,364,515   $  573,311   $ (50,830) $  114,539  $ 10,036,701
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
                                     ----------  ---------  -----------  ------------  ---------  ----------  ------------
</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-5
<PAGE>
                           SURETY CAPITAL CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
       FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994 (UNAUDITED)
            AND FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                                                                       DECEMBER 31,
                                                         SEPTEMBER 30,   SEPTEMBER 30,   ----------------------------------------
                                                             1995            1994            1994          1993          1992
                                                         -------------   -------------   ------------  ------------  ------------
                                                          (UNAUDITED)     (UNAUDITED)
<S>                                                      <C>             <C>             <C>           <C>           <C>
Cash flows from operating activities:
  Net income...........................................   $   648,413     $   293,734    $    472,760  $    370,723  $     16,424
  Adjustments to reconcile net income to net cash
   provided by operating activities:
    Provision for loan losses..........................        60,000          66,898         106,899        90,584       299,555
    Depreciation and amortization......................       433,373         286,398         381,845       247,501       230,532
    Gain (loss) on sale or disposal of assets..........           100                         (15,508)      (99,049)       (5,587)
    Net change in other assets.........................      (639,798)       (293,047)       (217,868)      216,152       (41,185)
    Net increase/(decrease) in accrued interest payable
     and other liabilities.............................       996,211         (38,312)       (125,277)       (2,424)     (213,945)
                                                         -------------   -------------   ------------  ------------  ------------
      Net cash provided by operating activities........     1,498,299         315,671         602,851       823,487       285,794
                                                         -------------   -------------   ------------  ------------  ------------
Cash flows from investing activities:
  Proceeds from the sale of available-for-sale
   securities..........................................     4,736,538
  Proceeds from the sale of held-to-maturity
   securities..........................................                       500,000         500,000     6,084,844
  Proceeds from the maturity of held-to-maturity
   securities and interest bearing liabilities.........     2,716,665       4,885,510       5,269,724     2,799,980
  Proceeds from the maturity of available-for-sale
   securities..........................................     2,664,997                         169,971
  Purchase of premises and equipment...................      (460,784)       (351,371)       (420,487)     (560,529)     (156,906)
  Net increase in loans................................    (2,534,748)     (7,506,927)     (7,624,058)   (8,448,392)     (401,553)
  Proceeds from sale of assets.........................                                        16,308
  Purchase of available-for-sale securities............    (3,954,573)
  Purchase of held-to-maturity securities..............    (3,487,203)        (94,429)       (316,276)
  Purchase of investment securities....................                                                  (3,532,926)     (543,500)
  Payments received on purchased medical claims
   receivable..........................................    12,961,663       9,195,279      12,290,141    11,585,316    11,120,480
  Purchase of medical claims receivable................   (13,569,897)     (7,249,097)    (11,229,044)  (12,564,026)  (11,299,682)
  Direct cost incurred for bank acquisition............                                      (115,039)                    (71,935)
  Net cash acquired through purchase of bank...........    15,418,983       7,485,325       2,624,200     1,441,254
                                                         -------------   -------------   ------------  ------------  ------------
    Net cash provided by (used in) investing
     activities........................................    14,491,641       6,864,290       1,165,440    (3,194,479)   (1,280,570)
                                                         -------------   -------------   ------------  ------------  ------------
Cash flows from financing activities:
  Net change in deposits...............................      (357,012)     (1,602,783)     (1,525,190)
  Payments on borrowings of note payable...............    (1,375,000)
  Purchase of treasury stock...........................       (50,830)
  Proceeds from the sale of common stock...............     1,256,059         394,713       2,314,772       851,903       779,143
  Proceeds from borrowings on note payable.............                                     1,750,000
                                                         -------------   -------------   ------------  ------------  ------------
    Net cash provided by (used in) financing
     activities........................................      (526,783)     (1,208,070)      2,539,582      (446,731)    4,284,513
                                                         -------------   -------------   ------------  ------------  ------------
Net increase in cash...................................    15,463,157       5,971,891       4,307,873    (2,817,723)    3,289,737
Beginning cash and cash equivalents....................    11,194,360       6,886,487       6,886,487     9,704,210     6,414,473
                                                         -------------   -------------   ------------  ------------  ------------
Ending cash and cash equivalents.......................   $26,657,517     $12,858,378    $ 11,194,360  $  6,886,487  $  9,704,210
                                                         -------------   -------------   ------------  ------------  ------------
                                                         -------------   -------------   ------------  ------------  ------------
Supplemental disclosure:
  Cash paid during the period for interest.............   $ 2,433,146     $   951,084    $  1,339,223  $  1,074,507  $  1,021,014
  Cash paid during the period for federal income
   taxes...............................................   $    18,608     $     7,500    $     12,000       --            --
</TABLE>

                  The accompanying notes are an integral part
                    of the consolidted financial statements.

                                      F-6
<PAGE>
                           SURETY CAPITAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION:
    The  accompanying consolidated financial statements  include the accounts of
the Company and  its subsidiary,  Surety Bank,  National Association,  ("Bank"),
which  is  99% owned  and was  acquired  on December  30, 1989.  All significant
intercompany accounts and transactions have been eliminated in consolidation.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

CASH AND CASH EQUIVALENTS

    For purposes of reporting cash flows, cash and cash equivalents include cash
on hand, amounts  due from  banks, and  federal funds  sold. Generally,  federal
funds are sold for one day periods.

INVESTMENT SECURITIES

    Effective  January  1,  1994,  the Company  adopted  STATEMENT  OF FINANCIAL
ACCOUNTING STANDARDS No. 115,  "Accounting for Certain  Investments in Debt  and
Equity  Securities" ("SFAS  115"). This  statement addresses  the accounting and
reporting for investments in equity securities that have readily determined fair
values for all investments in debt securities.

    Management determines the  appropriate classification of  securities at  the
time  of purchase. If the securities are  purchased with the positive intent and
the ability  to hold  the  securities until  maturity,  they are  classified  as
held-to-maturity  and carried at  historical cost, adjusted  for amortization of
premiums and accretion of  fees and discounts using  a method that  approximates
the  interest method. Securities to  be held for indefinite  periods of time are
classified as available-for-sale and carried at fair value. Securities purchased
and held  principally for  the purpose  of selling  them in  the near  term  are
classified as trading. The Company has no securities classified as trading as of
December  31,  1994.  The cost  of  securities  sold is  based  on  the specific
identification method.

    The effect at September 30, 1995 was an increase in stockholders' equity  of
$117,378  (net of $56,219 of deferred income  tax) to reflect the net unrealized
holding gain on available-for-sale securities.  The effect at December 31,  1994
was  a decrease  in stockholders'  equity of $2,839  (net of  $1,462 of deferred
income tax) to  reflect the  net unrealized holding  loss on  available-for-sale
securities. The available-for-sale classification includes securities which were
acquired through the acquisition of the First National Bank of Whitesboro, which
were marked to market as of the acquisition date at December 8, 1994.

LOANS AND ALLOWANCE FOR LOAN LOSSES

    Loans  are stated  at the  amount of  unpaid principal,  reduced by unearned
interest and an  allowance for  loan losses. The  allowance for  loan losses  is
established  through  a  provision  for  loan  losses  charged  against  current
earnings.  Loans  are  charged  against  the  allowance  for  loan  losses  when
management  believes that the  collectibility of the  principal is unlikely. The
allowance for loan losses is an amount that management believes will be adequate
to absorb possible losses on existing loans that may become uncollectible, based
upon evaluation of the collectibility of  loans and prior loan loss  experience.
The  evaluations take into  consideration such factors as  changes in the nature
and volume of the loan portfolio, overall portfolio quality, review of  specific
problem  loans, and current  economic conditions that  may affect the borrowers'
ability to pay.

    Interest income on insurance premium  financing loans and installment  loans
is  recognized  by a  method which  approximates  the interest  method. Interest
income on commercial and  real estate loans  is accrued daily  on the amount  of
outstanding  principal.  Accrual  of interest  is  discontinued on  a  loan when
management believes,  after considering  economic  and business  conditions  and
collection   efforts,  that  a  borrower's  financial  condition  is  such  that
collection of interest and principal is doubtful. Management evaluates the  book
value  (including  accrued interest)  and collateral  value  on loans  placed on
nonaccrual status  and provides  specific allowance  for loan  losses as  deemed
appropriate.

                                      F-7
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
    Certain fees and costs associated with the origination of loans are deferred
and recognized over the estimated lives of the related loans as an adjustment to
yield.

PREMISES AND EQUIPMENT

    Premises  and equipment  are stated  at cost  less accumulated depreciation.
Depreciation is computed using the  straight-line method at rates sufficient  to
amortize  the  cost over  the estimated  lives of  the assets.  Expenditures for
repairs and maintenance are expensed  as incurred, and renewals and  betterments
that   extend  the  lives  of  assets  are  capitalized.  Cost  and  accumulated
depreciation are eliminated from  the accounts when assets  are sold or  retired
and  any  resulting gain  or  loss is  reflected in  operations  in the  year of
disposition.

OTHER REAL ESTATE AND REPOSSESSED ASSETS

    Foreclosed real estate  and other assets  are recorded at  the lower of  the
unpaid balance of the related loan or the fair market value of the property. Any
write  down to fair market  value at the date  of acquisition is charged against
the allowance  for loan  losses. Any  subsequent write  downs are  reflected  in
operations.

INCOME PER SHARE

    Net  income per share  of common stock  is computed based  upon the weighted
average number of  shares of  common stock  outstanding during  the nine  months
ended  September 30, 1995 and  1994 and the years  ended December 31, 1994, 1993
and 1992.

INCOME TAXES

    During 1993, the Company adopted STATEMENT OF ACCOUNTING STANDARDS (SAS) No.
109 whereby the  method of  accounting for income  taxes utilized  an asset  and
liability  approach for  financial statement purposes.  Under SFAS  No. 109, the
types of differences between the tax  bases of assets and liabilities and  their
financial  reporting amounts that give rise  to significant portions of deferred
income tax liabilities or assets  include: allowances for possible loan  losses,
property   and  equipment,   investment  securities   and  net   operating  loss
carryforwards. The change in accounting did not have an effect on the  Company's
consolidated financial position or results of operations.

PURCHASE METHOD OF ACCOUNTING

    Net  assets acquired  in purchase  transactions are  recorded at  their fair
value at the date of acquisition. The  excess of purchase price over fair  value
of  net assets acquired is  amortized on a straight-line  basis generally over a
15-year period.  The  Company  continually re-evaluates  the  propriety  of  the
carrying amount of such intangible assets, as well as their amortization period,
to determine whether current events and circumstances warrant adjustments to the
carrying  value and/or revised estimates of the period of benefit. At this time,
the Company believes that  no significant impairment  of such intangible  assets
has occurred and that no reduction of amortization period is warranted.

RECLASSIFICATIONS

    Certain  balances for the  year ended December  31, 1994 and  1993 have been
reclassified to conform to  the presentation adopted for  the nine months  ended
September  30, 1995. These reclassifications had  no effect on net income, total
assets, total liabilities, or shareholders' equity as previously reported.

RECENT ACCOUNTING PRONOUNCEMENTS

    In March  1995, the  Financial Accounting  Standards Board  ("FASB")  issued
Statement  of  Financial  Accounting  Standards  No.  121,  "Accounting  for the
Impairment of Long-Lived Assets  and for Long-Lived Assets  to be Disposed  Of."
This   Statement  requires  that  long-lived  assets  and  certain  identifiable
intangibles to be held and used by an entity be reviewed for impairment whenever
events or changes in circumstances

                                      F-8
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
indicate  that  the  carrying  amount  of  an  asset  may  not  be  recoverable.
Measurement  of  an  impairment  loss  for  long-lived  assets  and identifiable
intangibles that an entity expects to hold  and use should be based on the  fair
value of the asset. This Statement is effective for fiscal years beginning after
December 15, 1995.

    In  October 1995, the FASB issued Statement of Accounting Standards No. 123,
"Accounting for Stock-Based Compensation." This  Statement defines a fair  value
based  method  of accounting  for  an employee  stock  option or  similar equity
instrument and encourages all  entities to adopt that  method of accounting  for
all  employee stock  compensation plans.  However, it  also allows  an entity to
continue to measure compensation cost for those plans using the intrinsic  value
based  method of  accounting prescribed  by APB  Opinion No.  25, Accounting for
Stock Issued  to Employees.  Entities  electing to  remain with  the  accounting
method  specified in Opinion  25 must make  pro forma disclosures  of net income
and, if presented, earnings per share, as if the fair value method of accounting
defined in this  Statement had  been applied.  This Statement  is effective  for
fiscal years beginning after December 15, 1995.

    In  November 1995, the FASB issued  a Financial Accounting Series Report, "A
Guide to Implementation of Statement  115 on Accounting for Certain  Investments
in  Debt and  Equity Securities."  The FASB  concluded that  concurrent with the
initial adoption of this  implementation guidance, but  no latter than  December
15,  1995, an enterprise may reassess  the appropriateness of the classification
of  all  securities   held  at  that   time  and  account   for  any   resulting
reclassifications  at fair value and  such reclassifications should be disclosed
in accordance with the provisions of Statement 115.

    Management believes that the adoption of these pronouncements will not  have
a material impact on the financial statements of the Company.

3.  ACQUISITIONS:

FIRST NATIONAL BANK, WHITESBORO, TEXAS

    On  May 24, 1994, Surety Bank entered  into an agreement for the acquisition
of First National Bank,  a national banking  association located in  Whitesboro,
Texas.  The acquisition was  effected through the merger  of First National Bank
with and into Surety Bank effective as  of the close of business on December  8,
1994. Pursuant to the merger, Surety Bank paid $6,000,000 to the shareholders of
First  National Bank in exchange for all of the issued and outstanding shares of
common stock of First National Bank. The purchase price of $30.00 per share  was
based  on approximately  150% of  the book  value of  First National  Bank as of
December 31, 1993. As a result of the earnings of First National Bank during the
fiscal  year  1994,  the  purchase   price  of  $30.00  per  share   represented
approximately  130% of the book  value of First National Bank  as of the date of
consummation of the merger.

    In connection with the merger, Surety  Bank purchased all of the assets  and
assumed  all of the obligations  of First National Bank.  To finance the merger,
Surety Bank received  a $4,000,000  capital contribution from  the Company.  The
Company  raised  $2,169,050 under  a limited  offering of  its shares  of common
stock, pursuant to which  it sold 667,400  shares of common  stock at $3.25  per
share and the Company obtained a $1,750,000, 90-day note payable to Overton Bank
and  Trust, N.A. After the note matured on June 7, 1995, the Company reduced the
balance of the note to  $500,000 and a new note  was obtained for the  remaining
balance  with a maturity of January 23, 1996. As of September 30, 1995, the note
bore an  interest at  eleven and  one-half percent  (11.50%), had  a balance  of
$375,000, and provided for quarterly interest payments and one principal payment
at maturity.

    The  acquisition has  been accounted for  as a purchase  in the accompanying
consolidated financial  statements  and  the assets  and  liabilities  of  First
National Bank were recorded at their fair values as of November 30, 1994.

                                      F-9
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3.  ACQUISITIONS: (CONTINUED)
    Included in the accompanying unaudited consolidated financial statements are
the  following amounts for First National Bank  as of September 30, 1995 and for
the nine months ended September 30, 1995:

<TABLE>
<S>                                                      <C>
Balance sheet data:
  Cash and due from banks..............................  $  509,620
  Federal funds sold...................................   4,310,000
  Investment securities................................   4,764,782
  Net loans............................................  22,225,087
  Premises and equipment, net..........................     836,314
  Accrued interest receivable..........................     290,723
  Other assets.........................................     241,827
                                                         ----------
  Total assets.........................................  $33,178,353
                                                         ----------
                                                         ----------
Income statement data:
  Total interest income................................  $1,826,948
  Total interest expense...............................     947,017
  Other income.........................................     231,661
  Noninterest expense..................................     756,667
                                                         ----------
  Net income...........................................  $  354,925
                                                         ----------
                                                         ----------
</TABLE>

    The consolidated  results  of operations  include  the operations  of  First
National  Bank subsequent to December 1, 1994. The unaudited information for the
nine months ended September 30, 1995 and the unaudited pro forma information for
the  nine  months  ended  September  30,  1994,  presented  below,  reflect  the
acquisition  of First National Bank, as if it had been acquired as of January 1,
1994. Pro  forma adjustments  consisting of  a provision  for income  taxes  and
interest  expense have been made to reflect the unaudited pro forma information.
Interest expense  on  short-term  debt  of $1,750,000  is  included  as  if  the
short-term debt had been incurred on January 1, 1994.

<TABLE>
<CAPTION>
                                                                                       NINE MONTHS    NINE MONTHS
                                                                                          ENDED          ENDED
                                                                                      SEPTEMBER 30,  SEPTEMBER 30,
                                                                                          1995           1994
                                                                                      -------------  -------------
<S>                                                                                   <C>            <C>
Interest income.....................................................................   $ 6,871,767    $ 5,931,128
Net income..........................................................................       648,413        516,241
Net income per share of common stock................................................   $      0.20    $      0.17
</TABLE>

BANK ONE, TEXAS, NATIONAL ASSOCIATION BRANCH IN WAXAHACHIE, TEXAS

    On  June 16,  1995, Surety  Bank entered  into an  agreement with  Bank One,
Texas, National Association ("Bank One")  for the acquisition of certain  assets
(principally  cash)  and  the  assumption  of  certain  liabilities (principally
customer deposits) by Surety Bank relating to one branch of Bank One located  in
Waxahachie, Texas (the "Waxahachie Branch").

    The  acquisition was consummated on September 28, 1995. Surety Bank financed
the acquisition through the use of internally-generated funds.

    At the closing, Surety Bank assumed deposits and other liabilities  totaling
approximately  $16,642,000.  In  addition, Surety  Bank  acquired  certain small
business and  consumer  loans  totaling  approximately  $875,000,  certain  real
property,  furniture  and equipment  related to  the Waxahachie  Branch totaling
approximately  $271,000,  and  cash  and  other  assets  totaling  approximately
$15,496,000.  After paying a deposit premium of two percent (2%) on the deposits
assumed totaling  approximately  $331,000, Surety  Bank  received  approximately
$15,419,000  in  cash  from  Bank  One  as  consideration  for  the  net deposit
liabilities  assumed.  The  Waxahachie  Branch  and  deposits  acquired  in  the
acquisition have been incorporated into Surety Bank's existing branch network.

                                      F-10
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  INVESTMENT SECURITIES:
    Investment  securities  consisted of  the  following at  September  30, 1995
(unaudited) and December 31, 1994 and 1993:

September 30, 1995 (Unaudited):
<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED     ESTIMATED
                                                                 COST          GAINS       LOSSES     MARKET VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
HELD-TO-MATURITY:
  U.S. Treasury............................................  $      99,205                $      77   $      99,128
  Obligations of other U.S. Government agencies and
   corporations............................................      5,476,904         256        5,987       5,471,173
  State and county municipals..............................      4,735,574   $ 263,040                    4,998,614
                                                             -------------  -----------  -----------  -------------
                                                                10,311,683     263,296        6,064      10,568,915
                                                             -------------  -----------  -----------  -------------
AVAILABLE-FOR-SALE:
  U.S. Treasury............................................        483,490      11,510                      495,000
  Obligations of other U.S. Government agencies and
   corporations............................................      5,747,766     179,219       17,185       5,909,800
  Federal Reserve Bank Stock...............................        280,850                                  280,850
  Other investment securities..............................         19,925                                   19,925
                                                             -------------  -----------  -----------  -------------
                                                                 6,532,031     190,729       17,185       6,705,575
                                                             -------------  -----------  -----------  -------------
                                                             $  16,843,714   $ 454,025    $  23,249   $  17,274,490
                                                             -------------  -----------  -----------  -------------
                                                             -------------  -----------  -----------  -------------
December 31, 1994

<CAPTION>

                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED     ESTIMATED
                                                                 COST          GAINS       LOSSES     MARKET VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
HELD-TO-MATURITY:
  U.S. Treasury............................................  $   2,123,659                $  19,105   $   2,104,554
  Obligations of other U.S. Government agencies and
   corporations............................................      2,668,466                  170,865       2,497,601
  State and county municipals..............................      4,748,920                                4,748,920
                                                             -------------  -----------  -----------  -------------
                                                                 9,541,045                  189,970       9,351,075
                                                             -------------  -----------  -----------  -------------
AVAILABLE-FOR-SALE:
  U.S. Treasury............................................      1,964,627                    4,854       1,959,773
  Obligations of other U.S. Government agencies and
   corporations............................................      7,702,108   $     553                    7,702,661
  Federal Reserve Bank stock...............................        280,850                                  280,850
  Other investment securities..............................         19,925                                   19,925
                                                             -------------  -----------  -----------  -------------
                                                                 9,967,510         553        4,854       9,963,209
                                                             -------------  -----------  -----------  -------------
                                                             $  19,508,555   $     553    $ 194,824   $  19,314,284
                                                             -------------  -----------  -----------  -------------
                                                             -------------  -----------  -----------  -------------
</TABLE>

                                      F-11
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  INVESTMENT SECURITIES: (CONTINUED)
December 31, 1993:

<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED     ESTIMATED
                                                                 COST          GAINS       LOSSES     MARKET VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
U.S. Treasury..............................................  $   2,085,555   $  10,345                $   2,095,900
Obligations of other U.S. Government agencies and
 corporations..............................................      6,023,774      21,537    $  23,196       6,022,115
Federal Reserve Bank stock.................................        108,700                                  108,700
                                                             -------------  -----------  -----------  -------------
                                                             $   8,218,029   $  31,882    $  23,196   $   8,226,715
                                                             -------------  -----------  -----------  -------------
                                                             -------------  -----------  -----------  -------------
</TABLE>

    The amortized cost and  estimated market value  of investment securities  at
September  30, 1995 (unaudited)  and December 31,  1994 by contractual maturity,
are shown below.  Expected maturities  will differ  from contractual  maturities
because  borrowers may  have the  right to  call or  prepay obligations  with or
without call or prepayment penalties.

September 30, 1995 (unaudited)

<TABLE>
<CAPTION>
                                                                                       AMORTIZED      ESTIMATED
                                                                                         COST       MARKET VALUE
                                                                                     -------------  -------------
<S>                                                                                  <C>            <C>
HELD-TO-MATURITY:
  Due within one year..............................................................  $   1,232,093  $   1,235,728
  Due after one year through five years............................................      5,085,377      5,163,506
  Due after five years through ten years...........................................      3,482,659      3,664,114
  Mortgage-backed securities.......................................................        511,554        505,567
                                                                                     -------------  -------------
    Total..........................................................................  $  10,311,683  $  10,568,915
                                                                                     -------------  -------------
AVAILABLE-FOR-SALE:
  Due within one year..............................................................  $     398,835  $     401,703
  Due after one year through five years............................................      2,530,544      2,636,540
  Due after five years through ten years...........................................      3,160,588      3,218,581
  Mortgage-backed securities.......................................................        141,289        147,976
  Other securities.................................................................        300,775        300,775
                                                                                     -------------  -------------
                                                                                         6,532,031      6,705,575
                                                                                     -------------  -------------
    Total..........................................................................  $  16,843,714  $  17,274,490
                                                                                     -------------  -------------
                                                                                     -------------  -------------
</TABLE>

                                      F-12
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4.  INVESTMENT SECURITIES: (CONTINUED)
December 31, 1994

<TABLE>
<CAPTION>
                                                                                       AMORTIZED      ESTIMATED
                                                                                         COST       MARKET VALUE
                                                                                     -------------  -------------
<S>                                                                                  <C>            <C>
HELD-TO-MATURITY:
  Due within one year..............................................................  $   3,144,762  $   3,039,407
  Due after one year through five years............................................      2,606,346      2,606,346
  Due after five years through ten years...........................................      2,121,471      2,121,471
  Mortgage-backed securities.......................................................      1,668,466      1,583,851
                                                                                     -------------  -------------
                                                                                         9,541,045      9,351,075
AVAILABLE-FOR-SALE:
  Due within one year..............................................................      3,352,504      3,344,039
  Due after one year through five years............................................      4,475,799      4,482,206
  Due after five years through ten years...........................................      1,520,328      1,522,789
  Mortgage-backed securities.......................................................        318,104        313,400
  Other securities.................................................................        300,775        300,775
                                                                                     -------------  -------------
                                                                                         9,967,510      9,963,209
                                                                                     -------------  -------------
    Total..........................................................................  $  19,508,555  $  19,314,284
                                                                                     -------------  -------------
                                                                                     -------------  -------------
</TABLE>

    Proceeds from sales of  available-for-sale investment securities during  the
nine months ended September 30, 1995 were $4,736,538 with gross recognized gains
of $100 and no losses.

    Proceeds  from sales  of held-to-maturity  investment securities  during the
twelve months ended December 31, 1994 were $500,000 with no recognized gains  or
losses.  These securities  were sold within  90 days  of the call  date and were
expected to be called.

    Proceeds from sales of investment securities during the twelve months  ended
December  31, 1993  were $6,084,844  with gross  recognized gains  and losses of
$93,859 and $3,096, respectively. During the year ended December 31, 1992, there
were no sales of investment securities.

    At September 30,  1995, December 31,  1994 and 1993  the carrying values  of
Federal  Reserve Bank stock were  $280,850, $280,050 and $108,700, respectively.
The Federal Reserve Bank stock's  market value was estimated  to be the same  as
its carrying value at all dates.

    At  September  30,  1995, December  31,  1994  and 1993,  securities  with a
carrying amount of $12,871,040,  $14,319,159 and $1,450,000, respectively,  were
pledged as collateral for public deposits, as required or permitted by law.

                                      F-13
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

5.  NET LOANS:
    At September 30, 1995 and December 31, 1994 and 1993, the loan portfolio was
composed of the following:

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,   DECEMBER 31,   DECEMBER 31,
                                                                  1995            1994           1993
                                                              -------------   ------------   ------------
                                                               (UNAUDITED)
<S>                                                           <C>             <C>            <C>
Insurance premium financing.................................   $ 24,283,325   $ 20,931,642   $ 14,518,680
Commercial loans............................................     15,590,320     13,205,698      5,204,120
Installment loans...........................................     11,519,839     12,029,243      1,878,030
Real estate loans...........................................     16,224,602     17,297,636      9,016,179
Medical claims receivable...................................      2,992,867      2,705,974      2,379,482
                                                              -------------   ------------   ------------
  Total gross loans.........................................     70,610,953     66,170,193     32,996,491
Unearned interest...........................................     (1,962,866)    (1,506,843)    (1,370,229)
Allowance for loan losses...................................       (724,544)      (697,948)      (401,227)
                                                              -------------   ------------   ------------
  Net loans.................................................   $ 67,923,543   $ 63,965,402   $ 31,225,035
                                                              -------------   ------------   ------------
                                                              -------------   ------------   ------------
</TABLE>

    Activity  in  the  allowance  for  loan losses  for  the  nine  months ended
September 30, 1995 (unaudited) and for  the years ended December 31, 1994,  1993
and 1992 were as follows:

<TABLE>
<CAPTION>
                                       SEPTEMBER    DECEMBER     DECEMBER     DECEMBER
                                       30, 1995     31, 1994     31, 1993     31, 1992
                                      -----------  -----------  -----------  -----------
                                      (UNAUDITED)
<S>                                   <C>          <C>          <C>          <C>
Beginning balance...................   $ 697,948    $ 401,227    $ 324,728    $ 343,206
Provision for loan losses...........      60,000      106,899       90,584      299,555
Bank acquisition....................      10,181      340,832       71,976
Loans charged off...................     (82,750)    (212,266)    (247,774)    (672,313)
Recoveries..........................      39,165       61,256      161,713      354,280
                                      -----------  -----------  -----------  -----------
Ending balance......................   $ 724,544    $ 697,948    $ 401,227    $ 324,728
                                      -----------  -----------  -----------  -----------
                                      -----------  -----------  -----------  -----------
</TABLE>

    Loans  on which  the accrual of  interest has been  discontinued amounted to
approximately $27,000, $83,000 and $48,000  at September 30, 1995, December  31,
1994 and 1993, respectively.

6.  PREMISES AND EQUIPMENT:
    Premises and equipment at September 30, 1995, December 31, 1994 and 1993 are
summarized as follows:

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,
                                                                  1995           1994        1993
                                                              -------------   ----------  ----------
                                                               (UNAUDITED)
<S>                                                           <C>             <C>         <C>
Land........................................................   $  215,116     $  145,116  $   88,616
Building....................................................    1,383,819      1,183,960     495,040
Furniture, fixtures and computers...........................    2,073,093      1,666,434   1,189,832
Automobiles.................................................      226,788        225,282     142,851
Leasehold improvements......................................       92,118         92,118
                                                              -------------   ----------  ----------
                                                                3,990,934      3,312,910   1,916,339
Less accumulated depreciation...............................   (1,214,491)      (919,309)   (611,494)
                                                              -------------   ----------  ----------
Net premises and equipment..................................   $2,776,443     $2,393,601  $1,304,845
                                                              -------------   ----------  ----------
                                                              -------------   ----------  ----------
</TABLE>

                                      F-14
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7.  SHAREHOLDERS' EQUITY:
    During  the  nine months  ended September  30, 1995,  459,500 shares  of the
Company's common stock were sold in  an offering for a total consideration,  net
of  expenses, of $1,256,059.  During the twelve months  ended December 31, 1994,
767,342 shares of the Company's common stock were sold in private placements for
a total consideration,  net of expenses,  of $2,314,772. During  the year  ended
December  31, 1993, 292,040  shares of the  Company's common stock  were sold in
private placements for total consideration, net of expenses, of $851,903. During
the year ended December 31, 1992,  214,385 shares of the Company's common  stock
were  sold in  private placements for  total consideration, net  of expenses, of
$779,143.

    On April 22, 1993, the Company's  Board of Directors approved a  one-for-ten
reverse  split of the Company's common stock.  The reverse split was approved by
the shareholders of the Company on May 27, 1993. This action became effective on
June 14,  1993 for  shareholders of  record  as of  June 11,  1993. A  total  of
$178,331  was reclassified from par value  of common stock to additional paid-in
capital in connection  with the  reverse stock split.  The par  value of  common
stock remains unchanged. All per share amounts have been adjusted to reflect the
reverse stock split on a retroactive basis.

8.  STOCK OPTIONS AND WARRANTS:
    Under  the Company's 1988 Incentive Stock  Option Plan (the "1988 Plan"), up
to 100,000 shares of the Company's common stock have been reserved for  issuance
to  key employees pursuant to the exercise of incentive stock options granted to
such key employees under the 1988 Plan. Options granted under the 1988 Plan vest
immediately on the  date of  grant and  have a term  of five  years, subject  to
earlier termination upon the occurrence of certain events related to termination
of  employment. All options granted under the  1988 Plan were granted at 100% to
110% of fair market value. No additional  options may be granted under the  1988
Plan.

<TABLE>
<CAPTION>
                                                                              SHARES
                                                                               UNDER
                                                                              OPTION    PRICE PER SHARE
                                                                             ---------  ----------------
<S>                                                                          <C>        <C>
Outstanding at December 31, 1991...........................................     25,895  $2.34 to $6.53
Granted during 1992........................................................      9,096  $6.56 to $7.22
Exercised during 1992......................................................    (16,438) $2.58 to $6.53
Canceled during 1992.......................................................     --
                                                                             ---------
Outstanding at December 31, 1992...........................................     18,553  $2.34 to $6.53
Granted during 1993........................................................     10,000  $5.00 to $5.50
Exercised during 1993......................................................     --
Canceled during 1993.......................................................     (1,840) $5.94
                                                                             ---------
Outstanding at December 31, 1993...........................................     26,713  $2.34 to $7.22
Granted during 1994........................................................     10,000  $4.50 to $4.95
Exercised during 1994......................................................     --
Canceled during 1994.......................................................     (5,000) $3.44 to $5.47
                                                                             ---------
Outstanding at December 31, 1994...........................................     31,713  $2.34 to $7.22
Granted during 1995........................................................     39,769  $3.13
Exercised during 1995......................................................    (16,266) $3.13
Canceled during 1995.......................................................     --
                                                                             ---------
Outstanding at September 30, 1995..........................................     55,216  $2.34 to $7.22
</TABLE>

    On  February 21, 1995 the Board of Directors of the Company adopted the 1995
Incentive Stock Option Plan (the "1995  Plan"), pursuant to which up to  100,000
shares  of the  Company's common  stock have been  reserved for  issuance to key
employees pursuant to the  exercise of incentive stock  options granted to  such
key  employees  under  the  1995  Plan.  The  1995  Plan  was  approved  by  the
shareholders of the Company on

                                      F-15
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

8.  STOCK OPTIONS AND WARRANTS: (CONTINUED)
April 28, 1995. Options granted  under the 1995 Plan vest  on the date of  grant
and have a term of ten years, subject to earlier termination upon the occurrence
of certain events related to termination of employment. As of September 30, 1995
no options have been granted under the 1995 Plan.

    On  April 1, 1994, the Company issued 4 warrants for the purchase of 355,000
shares of Surety Capital Corporation common stock at an exercise price of  $4.50
per  share. These warrants expired on March 31, 1995. These warrants were issued
in connection with the private placement completed in 1993.

    On June 17, 1994, the  Company issued 1 warrant  for the purchase of  35,500
shares  of Surety Capital Corporation common stock at an exercise price of $4.50
per share. This warrant  expired on June  16, 1995. This  warrant was issued  in
connection with the private placement completed in 1993.

    As of September 30, 1995, there were no warrants outstanding.

9.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK AND CONCENTRATION OF
CREDIT RISK:
    The  Company's  subsidiary  Bank  is  party  to  financial  instruments with
off-balance-sheet risk, entered into  in the normal course  of business to  meet
the  financing needs of its customers.  These financial instruments include loan
commitments and letters of credit. The instruments involve, to varying  degrees,
elements  of credit and interest rate risk in excess of the amount recognized in
the financial statements.

    The subsidiary Bank's exposure to credit loss in the event of nonperformance
by counterparties to loan  commitments and letters of  credit is represented  by
the  contractual amount of those instruments.  The subsidiary Bank uses the same
credit policies in making commitments and conditional obligations as are used in
underwriting on-balance sheet instruments.

    The total amounts of  financial instruments with  off-balance sheet risk  at
September 30, 1995, December 31, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>
                                                                                                      DECEMBER 31,
                                                                                  SEPTEMBER 30,   --------------------
                                                                                      1995           1994       1993
                                                                                  -------------   ----------  --------
                                                                                   (UNAUDITED)
<S>                                                                               <C>             <C>         <C>
Unfunded loan commitments.......................................................   $2,087,000     $1,833,000  $944,000
Letters of credit...............................................................      361,000        182,000   105,000
Credit card lines...............................................................      --             339,000   404,000
</TABLE>

    Since  many of the loan commitments may expire without being drawn upon, the
total commitment amount does not necessarily represent future cash requirements.
Loans are made in accordance with  formal written loan policies. The  subsidiary
Bank  evaluates each customer's credit  worthiness on a case  by case basis. The
amount of collateral obtained, if deemed necessary by the subsidiary Bank,  upon
extension  of credit  is based on  management's evaluation  of the counterparty.
Collateral held varies,  but may include  cash, accounts receivable,  inventory,
property, equipment and real estate.

    The  credit risk  involved in issuing  letters of credit  is essentially the
same as that involved in extending loan facilities to customers. The  subsidiary
Bank  had certificates of deposit,  or other deposit accounts,  in the amount of
$133,200, $254,400 and  $90,000 at  September 30,  1995, December  31, 1994  and
1993,  respectively, as collateral supporting those letter of credit commitments
for which  collateral  is  deemed  necessary. Credit  card  lines  available  at
December  31,  1994  and  1993  were collaterialized  by  deposits  held  at the
Company's subsidiary  Bank.  There  were  no  credit  card  lines  available  at
September 30, 1995.

    The  subsidiary Bank sold $21,660,000,  $7,265,000 and $4,450,000 in federal
funds at September  30, 1995, December  31, 1994 and  1993, respectively.  These
funds  represent uncollateralized loans made by the Bank, in varying amounts, to
commercial banks with whom the subsidiary Bank has correspondent  relationships.
The  subsidiary  Bank maintains  deposits with  other financial  institutions in
amounts which exceed FDIC insurance coverage.

                                      F-16
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK AND CONCENTRATION OF
    CREDIT RISK: (CONTINUED)
    The subsidiary Bank  has geographic  concentrations of credit  in its  three
principal  trade  areas, Grayson  County,  Angelina County  and  Tarrant County,
Texas. Additionally,  the subsidiary  Bank has  a significant  concentration  of
credit,  based upon like collateral, in its insurance premium finance portfolio.
Insurance  premium   finance  comprises   approximately  $23,724,000   or   35%,
$20,496,000  or 32% and  $14,200,000 or 45%  of consolidated total  loans net of
unearned interest  as  of  September  30, 1995,  December  31,  1994  and  1993,
respectively.

10. NET INCOME PER COMMON SHARE:
    Net income per common share for the nine months ended September 30, 1995 and
for  the years ended December 31, 1994,  1993 and 1992 was based upon 3,506,419,
2,393,841,  2,001,689,  and  1,951,873  shares  of  common  stock   outstanding,
respectively.  The effects of the exercise of stock options and warrants are not
material and have not  been considered in the  calculation of income per  common
share.

11. EMPLOYEE BENEFIT PLAN:
    Effective  October 1, 1993, the Company  adopted the Surety Bank 401(k) Plan
("Plan"). All  full-time employees  are eligible  for participation.  Under  the
terms  of the Plan,  eligible employees are  allowed to contribute  up to 10% of
their base pay. The  Company contributes amounts equal  to 5% of the  employee's
contribution  to a  maximum of  5% of the  employee's pay,  subject to statutory
limits. The expense for the  Plan for the nine  months ended September 30,  1995
and   for  1994  and  1993  was   $11,081,  $13,650  and  $2,889,  respectively.
Contributions to  the  plan during  1994  and  1993 were  $30,000  and  $25,000,
respectively.

12. FEDERAL INCOME TAX:
    Effective  January  1,  1993,  the Company  adopted  Statement  of Financial
Accounting Standards No. 109, "Accounting for Income Taxes". In accordance  with
the provisions of this statement, the Company elected not to restate prior years
and  has  determined  that  the  cumulative  effect  of  implementation  was not
significant.

                                      F-17
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12. FEDERAL INCOME TAX: (CONTINUED)
    The components of the  net deferred asset recognized  at September 30,  1995
(unaudited), December 31, 1994 and 1993 are as follows:

<TABLE>
<CAPTION>
                                                           SEPTEMBER    DECEMBER     DECEMBER
                                                           30, 1995     31, 1994     31, 1993
                                                          -----------  -----------  -----------
                                                          (UNAUDITED)
<S>                                                       <C>          <C>          <C>
Deferred tax liability:
  Depreciation and amortization.........................   $ 365,599    $ 350,066    $ 135,696
  Securities............................................      34,286       34,286       34,286
  Deferred loan costs...................................      24,772       18,700       --
  Other.................................................      58,604       58,604       --
  Net unrealized gain on available-for-sale investment
   securities...........................................      56,219       --           --
                                                          -----------  -----------  -----------
                                                             539,480      461,656      169,982
Deferred tax asset:
  Tax net operating losses..............................      40,373      163,366      270,558
  Depreciation..........................................      55,988       55,988       47,973
  Allowance for loan losses.............................     148,480      128,080       26,307
  Securities............................................      83,667      224,238       --
  Other.................................................       3,095       25,758        9,429
                                                          -----------  -----------  -----------
                                                             331,603      597,430      354,267
Valuation allowance.....................................      --           --         (184,285)
                                                          -----------  -----------  -----------
Deferred tax asset/(liability)..........................     331,603      597,430      169,982
                                                          -----------  -----------  -----------
    Net deferred tax asset/(liability)..................   $(207,877)   $ 135,774    $     -0-
                                                          -----------  -----------  -----------
                                                          -----------  -----------  -----------
</TABLE>

    Gross  net operating losses and the related valuation allowance disclosed in
1993 were adjusted to exclude net  operating losses which the Company would  not
be able to utilize. This adjustment had no impact on the net deferred tax asset.

    The  Company's effective tax rate on income before income taxes differs from
the U.S. statutory tax rate as follows:

<TABLE>
<CAPTION>
                                                                                              DECEMBER 31,
                                                                    SEPTEMBER 30,    -------------------------------
                                                                        1995           1994       1993       1992
                                                                  -----------------  ---------  ---------  ---------
<S>                                                               <C>                <C>        <C>        <C>
U.S. statutory rate (benefit)...................................           34.0%          34.0%      34.0%      34.0%
Other...........................................................            (.1)        --           (2.9)    --
Goodwill........................................................            4.9         --         --         --
Valuation allowance.............................................         --              (33.0)     (31.1)    --
Utilization of net operating losses.............................         --             --         --          (34.0)
Tax-exempt interest.............................................           (7.1)          (1.1)    --         --
                                                                            ---      ---------  ---------  ---------
Effective tax rate..............................................           31.7%           (.1)%       -0-       -0-
                                                                            ---      ---------  ---------  ---------
                                                                            ---      ---------  ---------  ---------
</TABLE>

    As of December 31, 1994, the  Company has a net operating loss  carryforward
of  approximately $480,473 for  income tax reporting  purposes which expires, if
not used, in 2002 through 2008. The utilization of approximately $353,652 of the
net operating  loss carryforward  is  limited by  Section  382 of  the  Internal
Revenue  Code to approximately $59,000 annually until its expiration in 1999 and
$15,000 thereafter through 2004.

                                      F-18
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

13. OTHER NONINTEREST INCOME AND EXPENSE:
    Other noninterest income and expense for the nine months ended September 30,
1995 (unaudited) and for the  years ended December 31,  1994, 1993 and 1992  was
composed of the following:

<TABLE>
<CAPTION>
                                         SEPTEMBER 30,  SEPTEMBER 30,  DECEMBER 31,  DECEMBER 31,  DECEMBER 31,
                                             1995           1994           1994          1993          1992
                                         -------------  -------------  ------------  ------------  ------------
                                                 (UNAUDITED)
<S>                                      <C>            <C>            <C>           <C>           <C>
Noninterest Income:
  Nonsufficient fund charges...........   $   214,501    $   202,674    $  263,315    $  248,890    $  145,365
  Late fee charges.....................       366,356        293,582       426,476       304,354       278,520
  Service charges......................       163,648        119,684       163,336       120,143        47,717
  Collection fees......................        93,536         77,001        96,162        71,760        44,351
  Credit life insurance................        59,570         33,231        44,402        49,777        46,346
  Premium finance servicing............       --             --             --           161,310       101,853
  Secured credit card annual fee.......         4,487         13,774        15,905        36,968        52,837
  Other................................       153,897         60,859       150,411        97,843        67,077
  Gain on sale of investment...........           100        --             --            90,763        --
                                         -------------  -------------  ------------  ------------  ------------
    Total..............................   $ 1,056,095    $   800,805    $1,160,007    $1,181,808    $  784,066
                                         -------------  -------------  ------------  ------------  ------------
                                         -------------  -------------  ------------  ------------  ------------
General and administrative expense:
  Professional fees....................   $   343,866    $   264,627    $  315,434    $  362,571    $  351,593
  Office supplies......................       193,466        150,187       201,028       165,416       126,880
  Travel and entertainment.............        49,760         47,603        60,162        62,184        42,593
  Telephone............................       115,428         95,616       128,407       103,921        78,384
  Advertising..........................        65,216         43,146        54,683        60,302        88,589
  Postage..............................       150,301         97,349       133,887       125,092       105,229
  Amortization of intangibles..........       137,171         34,329        51,201        35,567        29,388
  Dues and subscriptions...............        28,322         36,704        54,609        26,707        20,935
  Insurance............................        97,200         78,420        97,473        59,882        25,519
  Credit cards.........................        14,707         44,698        59,573        63,298        83,941
  Bank service charge..................        29,914         18,901        25,808        29,018        17,922
  FDIC assessment......................       114,541         90,623       133,112        71,003        56,594
  Credit reports.......................        40,911         15,025        17,714        48,495        27,256
  Operational losses...................       --             --             --            --            62,044
  Other................................       188,950        135,733       257,723       167,515       111,707
                                         -------------  -------------  ------------  ------------  ------------
                                          $ 1,569,753    $ 1,152,961    $1,590,814    $1,380,971    $1,228,574
                                         -------------  -------------  ------------  ------------  ------------
                                         -------------  -------------  ------------  ------------  ------------
</TABLE>

14. COMMITMENTS AND CONTINGENCIES:

    As of September 30, 1995 the Company leased its office space in Hurst, Texas
under  a noncancellable  operating lease. The  lease expires  December 31, 1999.
Future minimum lease payments are as follows:

<TABLE>
<S>                                                         <C>
1995......................................................  $  94,713
1996......................................................    109,324
1997......................................................    114,253
1998......................................................    114,253
1999......................................................    119,181
                                                            ---------
Total.....................................................  $ 551,724
                                                            ---------
                                                            ---------
</TABLE>

                                      F-19
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. COMMITMENTS AND CONTINGENCIES: (CONTINUED)
    Rent expense was $83,562  for the nine months  ended September 30, 1995  and
$62,297 for the nine months ended September 30, 1994, $83,062 for the year ended
December 31, 1994, $56,982 for the year ended December 31, 1993, and $55,310 for
the year ended December 31, 1992.

    The  Company  adopted  an  agreement  which  compensates  certain  executive
officers at a rate of three times their annual salary for a change in control of
approximately 20%.

15. PARENT COMPANY FINANCIAL INFORMATION:
                           CONDENSED PARENT COMPANY ONLY
                            STATEMENTS OF CONDITION
        AS OF SEPTEMBER 30, 1995 (UNAUDITED), DECEMBER 31, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                                                       DECEMBER 31,
                                                                                  SEPTEMBER 30,   ----------------------
                                                                                      1995           1994        1993
                                                                                  -------------   ----------  ----------
                                                                                   (UNAUDITED)
<S>                                                                               <C>             <C>         <C>
Assets:
  Cash..........................................................................   $    122,849   $  324,658  $1,010,573
  Interest bearing deposits in financial institutions...........................       --             --         450,000
  Receivable from subsidiary....................................................       --            242,493      --
  Investment in Subsidiary, at equity...........................................     10,211,874    9,211,212   3,820,415
  Other assets..................................................................         83,170       51,232      --
                                                                                  -------------   ----------  ----------
    Total assets................................................................   $ 10,417,893   $9,829,595  $5,280,988
                                                                                  -------------   ----------  ----------
                                                                                  -------------   ----------  ----------
Liabilities:
  Note payable..................................................................   $    375,000   $1,750,000  $   --
  Accrued liabilities...........................................................          6,192       13,914      --
                                                                                  -------------   ----------  ----------
    Total liabilities...........................................................        381,192    1,763,914      --
                                                                                  -------------   ----------  ----------
Shareholders' equity:
  Common stock..................................................................         35,166       30,408      22,734
  Additional paid-in capital....................................................      9,364,515    8,113,214   5,806,116
  Retained earnings (deficit)...................................................        573,311      (75,102)   (547,862)
  Treasury stock................................................................        (50,830)
  Unrealized gain (loss) on available-for-sale securities.......................        114,539       (2,839)     --
                                                                                  -------------   ----------  ----------
    Total shareholders' equity..................................................     10,036,701    8,065,681   5,280,988
                                                                                  -------------   ----------  ----------
      Total liabilities and shareholders' equity................................   $ 10,417,893   $9,829,595  $5,280,988
                                                                                  -------------   ----------  ----------
                                                                                  -------------   ----------  ----------
</TABLE>

                                      F-20
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15. PARENT COMPANY FINANCIAL INFORMATION: (CONTINUED)
                         CONDENSED PARENT COMPANY ONLY
                              STATEMENTS OF INCOME
       FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994 (UNAUDITED)
            AND FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                           SEPTEMBER 30,               DECEMBER 31,
                                        --------------------  -------------------------------
                                          1995       1994       1994       1993       1992
                                        ---------  ---------  ---------  ---------  ---------
                                        (UNAUDITED) (UNAUDITED)
<S>                                     <C>        <C>        <C>        <C>        <C>
Interest income.......................  $   6,459  $  20,912  $  24,685  $  12,813  $  13,517
Interest expense......................   (111,915)    --        (11,075)    --         --
                                        ---------  ---------  ---------  ---------  ---------
  Net interest income (expense) before
   provision for loan loss............   (105,456)    20,912     13,610     12,813     13,517
Recovery on loan loss.................     --          3,101      3,101     64,416     65,445
                                        ---------  ---------  ---------  ---------  ---------
  Net interest income.................   (105,456)    24,013     16,711     77,229     78,962
Noninterest expense...................   (184,868)  (163,487)  (207,473)  (255,999)  (355,862)
Equity in net income of subsidiary....    886,123    430,105    390,797    549,493    293,324
                                        ---------  ---------  ---------  ---------  ---------
    Net income before income taxes....    595,799    290,631    200,035    370,723     16,424
Income tax expense (benefit):
  Current.............................    (52,614)    --       (242,493)    --         --
  Deferred............................     --         (3,103)   (30,232)    --         --
                                        ---------  ---------  ---------  ---------  ---------
    Net income........................  $ 648,413  $ 293,734  $ 472,760  $ 370,723  $  16,424
                                        ---------  ---------  ---------  ---------  ---------
                                        ---------  ---------  ---------  ---------  ---------
</TABLE>

                                      F-21
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

15. PARENT COMPANY FINANCIAL INFORMATION: (CONTINUED)
                         CONDENSED PARENT COMPANY ONLY
                            STATEMENTS OF CASH FLOWS
           FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994 AND
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1993 AND 1992

<TABLE>
<CAPTION>
                                                                   SEPTEMBER 30,                   DECEMBER 31,
                                                              ------------------------  ----------------------------------
                                                                 1995         1994         1994         1993       1992
                                                              -----------  -----------  -----------  ----------  ---------
                                                              (UNAUDITED)  (UNAUDITED)
<S>                                                           <C>          <C>          <C>          <C>         <C>
Cash flows from operating activities:
  Net income................................................  $   648,413  $   293,734  $   472,760  $  370,723  $  16,424
  Adjustments to reconcile net income to net cash used in
   operating activities:
    Equity in net income of subsidiary......................     (886,123)    (433,207)    (390,797)   (549,493)  (293,324)
    Recovery on loan losses.................................      --           --           --          (64,416)   (65,445)
    Depreciation and amortization...........................      --           --           --           --         35,015
    Net increase (decrease) in accrued liabilities..........      109,656      --            11,075      --       (155,648)
    Net increase in other assets............................      (82,768)    (119,743)     (51,232)     --         --
                                                              -----------  -----------  -----------  ----------  ---------
      Net cash provided (used) in operating activities......     (210,822)    (259,216)      41,806    (243,186)  (462,978)
                                                              -----------  -----------  -----------  ----------  ---------
Cash flows from investing activities:
  Proceeds from the maturity of interest....................      --           100,000      450,000      50,000     --
  Purchase of interest bearing deposits.....................      --           --           --           --       (500,000)
  Net (increase) decrease in receivable from subsidiary.....      242,493      --          (242,493)     --         --
  Net (increase) decrease in loans..........................      --           --           --          207,582    185,480
  Direct cost incurred for probable bank acquisition........      --           --           --           71,935    (71,935)
  Investment in subsidiary..................................     (114,539)  (1,000,000)  (5,000,000)     --         --
                                                              -----------  -----------  -----------  ----------  ---------
      Net cash (used) provided in investing activities......      127,954     (900,000)  (4,792,493)    329,517   (386,455)
                                                              -----------  -----------  -----------  ----------  ---------
Cash flows from financing activities:
  Sale of common stock......................................    1,256,059      394,713    2,314,772     851,903    779,143
  Short-term debt...........................................   (1,375,000)     --         1,750,000      --         --
                                                              -----------  -----------  -----------  ----------  ---------
      Net cash provided in financing activities.............     (118,941)     394,713    4,064,772     851,903    779,143
Net (decrease) increase in cash.............................     (201,809)    (764,503)    (685,915)    938,234    (70,290)
Beginning cash and cash equivalents.........................      324,658    1,010,573    1,010,573      72,339    142,629
                                                              -----------  -----------  -----------  ----------  ---------
Ending cash and cash equivalents............................  $   122,849  $   246,070  $   324,658  $1,010,573  $  72,339
                                                              -----------  -----------  -----------  ----------  ---------
                                                              -----------  -----------  -----------  ----------  ---------
</TABLE>

                                      F-22
<PAGE>
                           SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

16. SUBSEQUENT EVENTS:
    On October 17, 1995 the Company and Surety Bank entered into an agreement to
acquire  First  National  Bank,  a  national  banking  association  located   in
Midlothian, Texas. Under the proposed structure of the transaction, a subsidiary
of  Surety  Bank (to  be  organized by  Surety Bank  under  the name  of "Surety
Acquisition, Inc.") will first merge with and into First National Bank's  parent
holding  company, First Midlothian Corporation ("First Midlothian"), pursuant to
which merger (the "Merger")  the shareholders of  First Midlothian will  receive
cash  in exchange for  their shares of  capital stock of  First Midlothian in an
amount equal to one hundred and fifty percent (150%) of the book value of  First
National  Bank. Surety  Acquisition, Inc. will  be a Texas  corporation, and its
proposed activities will be limited to facilitating Surety Bank's acquisition of
First Midlothian and, indirectly, First National Bank.

    Immediately following the Merger, First  National Bank and Surety Bank  will
consolidate  under  the  charter  of  Surety  Bank  (the  "Consolidation"). Upon
consummation of the Consolidation, First Midlothian will be dissolved.

    The  Company  is  in  the  process  of  preparing  the  various   regulatory
applications necessary to consummate the proposed acquisition.

    As  of September 30,  1995 First Midlothian Corporation  had total assets of
$52,130,000, total  deposits of  $47,160,000, total  net loans  of  $20,094,000,
total  equity of $3,763,000 and  net income for the  nine months ended September
30, 1995 of $306,000.

    The completion of the acquisition is  subject to a number of  contingencies,
including  regulatory approval by applicable banking authorities, the raising of
sufficient funds  by  the Company  to  facilitate the  acquisition,  shareholder
approval,  and other matters.  If consummated, the  transactions are expected to
occur during the first quarter of 1996.

                                      F-23
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS'

Board of Directors and Shareholders
First Midlothian Corporation
Midlothian, Texas

    We  have  audited  the  accompanying consolidated  balance  sheets  of First
Midlothian Corporation as of September 30,  1995 and December 31, 1994, and  the
related  consolidated statements of income, shareholders' equity, and cash flows
for the nine months ended  September 30, 1995 and for  each of the two years  in
the  period  ended  December  31,  1994.  These  financial  statements  are  the
responsibility of the Company's management. Our responsibility is to express  an
opinion on these financial statements based on our audits.

    We  conducted  our audits  in  accordance with  generally  accepted auditing
standards. Those standards require that we plan and perform the 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 financial statements  referred to above present fairly,
in  all  material  respects,  the  consolidated  financial  position  of   First
Midlothian  Corporation as of September 30, 1995  and December 31, 1994, and the
consolidated results  of their  operations and  their cash  flows for  the  nine
months  ended September  30, 1995 and  for each of  the two years  in the period
ended December  31,  1994,  in conformity  with  generally  accepted  accounting
principles.

    As  discussed  in  Note  2 to  the  financial  statements,  First Midlothian
Corporation changed  its  method of  accounting  for investment  securities  and
income taxes in 1994 and 1993, respectively.


                                      /s/ SAMSON, ROBBINS & ASSOCIATES, P.L.L.C.

                                      SAMSON, ROBBINS & ASSOCIATES, P.L.L.C.

November 1, 1995
Dallas, Texas

                                      F-24
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                    SEPTEMBER 30, 1995 AND DECEMBER 31, 1994
                                     ASSETS

<TABLE>
<CAPTION>
                                                                                     SEPTEMBER 30,  DECEMBER 31,
                                                                                         1995           1994
                                                                                     -------------  -------------
<S>                                                                                  <C>            <C>
Assets:
  Cash and due from banks..........................................................  $   3,586,274  $   2,150,392
  Federal funds sold...............................................................      7,100,000      2,640,000
                                                                                     -------------  -------------
    Cash and cash equivalents......................................................     10,686,274      4,790,392
Investment securities..............................................................     19,309,212     20,512,375
Net loans..........................................................................     20,094,209     20,396,952
Premises and equipment, net........................................................        861,532        854,488
Accrued interest receivable........................................................        429,114        460,611
Other real estate and repossessed assets...........................................        653,035      1,046,724
Net deferred tax asset.............................................................         51,226        205,101
Other assets.......................................................................         45,640         48,423
                                                                                     -------------  -------------
      Total assets.................................................................  $  52,130,242  $  48,315,066
                                                                                     -------------  -------------
                                                                                     -------------  -------------
                                      LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
  Demand deposits..................................................................  $  10,154,310  $   9,191,492
  Savings, NOW and money markets...................................................     16,729,861     16,766,651
  Time deposits, $100,000 and over.................................................      1,963,600      1,546,147
  Other time deposits..............................................................     18,312,770     16,096,716
                                                                                     -------------  -------------
    Total deposits.................................................................     47,160,541     43,601,006
Subordinated debentures............................................................        674,707        674,707
Accrued interest payable and other liabilities.....................................        531,893        468,933
                                                                                     -------------  -------------
    Total liabilities..............................................................     48,367,141     44,744,646
Commitments and contingent liabilities.............................................       --             --
Shareholders' equity:
  Common stock, $10 par value, 48,000 shares authorized, issued and outstanding....        480,000        480,000
Additional paid-in capital.........................................................        679,493        679,493
Retained earnings..................................................................      2,603,608      2,417,344
Unrealized loss on available-for-sale securities...................................              0         (6,417)
                                                                                     -------------  -------------
    Total shareholders' equity.....................................................      3,763,101      3,570,420
                                                                                     -------------  -------------
      Total liabilities and shareholders' equity...................................  $  52,130,242  $  48,315,066
                                                                                     -------------  -------------
                                                                                     -------------  -------------
</TABLE>

                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                      F-25
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                                             FOR THE              FOR THE             FOR THE
                                                                        NINE MONTHS ENDED       YEAR ENDED          YEAR ENDED
                                                                        SEPTEMBER 30, 1995   DECEMBER 31, 1994   DECEMBER 31, 1993
                                                                        ------------------   -----------------   -----------------
<S>                                                                     <C>                  <C>                 <C>
Interest income:
  Commercial and real estate loans....................................      $1,240,594          $1,466,820          $1,555,773
  Consumer loans......................................................         296,496             351,874             299,759
  Federal funds sold..................................................         320,679             185,581             341,754
  Investment securities and interest bearing deposits.................         866,236             963,043             659,231
  Other interest income...............................................           1,757              32,621              35,923
                                                                        ------------------   -----------------   -----------------
    Total interest income.............................................       2,725,762           2,999,939           2,892,440
                                                                        ------------------   -----------------   -----------------
Interest expense:
  Savings, NOW and money markets......................................         368,646             327,632             363,056
  Time deposits, $100,000 and over....................................         202,403             134,369             121,505
  Other time deposits.................................................         595,985             627,142             641,687
  Other interest expense..............................................          68,011              81,777              88,846
                                                                        ------------------   -----------------   -----------------
    Total interest expense............................................       1,235,045           1,170,920           1,215,094
                                                                        ------------------   -----------------   -----------------
      Net interest income before provision for loan losses............       1,490,717           1,829,019           1,677,346
Provision for loan losses.............................................          35,000                   0                   0
                                                                        ------------------   -----------------   -----------------
      Net interest income.............................................       1,455,717           1,829,019           1,677,346
                                                                        ------------------   -----------------   -----------------
Noninterest income....................................................         469,788             627,846             645,961
                                                                        ------------------   -----------------   -----------------
Noninterest expense:
  Salaries and employee benefits......................................         720,361             941,462             881,923
  Occupancy and equipment.............................................         156,170             194,860             181,048
  General and administrative..........................................         592,140             936,371           1,035,401
                                                                        ------------------   -----------------   -----------------
    Total noninterest expense.........................................       1,468,671           2,072,693           2,098,372
                                                                        ------------------   -----------------   -----------------
      Income before income taxes......................................         456,834             384,172             224,935
Income tax expense:
  Current.............................................................               0                   0                   0
  Deferred............................................................         150,570             109,229              57,632
                                                                        ------------------   -----------------   -----------------
      Total tax expense...............................................         150,570             109,229              57,632
                                                                        ------------------   -----------------   -----------------
      Net income......................................................      $  306,264          $  274,943          $  167,303
                                                                        ------------------   -----------------   -----------------
                                                                        ------------------   -----------------   -----------------
Net income per share of common stock..................................      $     6.38          $     5.73          $     3.49
                                                                        ------------------   -----------------   -----------------
                                                                        ------------------   -----------------   -----------------
Weighted average shares outstanding...................................          48,000              48,000              48,000
                                                                        ------------------   -----------------   -----------------
                                                                        ------------------   -----------------   -----------------
</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-26
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                        UNREALIZED
                                                                                        GAIN/(LOSS)
                                                                                            ON
                                           COMMON STOCK       ADDITIONAL                 AVAILABLE       TOTAL
                                       ---------------------   PAID-IN      RETAINED     FOR SALE    SHAREHOLDERS'
                                        SHARES    PAR VALUE    CAPITAL      EARNINGS    SECURITIES      EQUITY
                                       ---------  ----------  ----------  ------------  -----------  -------------
<S>                                    <C>        <C>         <C>         <C>           <C>          <C>
Balance at December 31, 1992 as
 previously reported.................     48,000  $  480,000  $  679,493  $  1,605,971   $       0    $ 2,765,464
Cumulative effect on prior years of
 change in accounting principle......                                          369,127                    369,127
                                       ---------  ----------  ----------  ------------  -----------  -------------
Balance at December 31, 1992 as
 restated............................     48,000     480,000     679,493     1,975,098           0      3,134,591
Net income...........................                                          167,303                    167,303
                                       ---------  ----------  ----------  ------------  -----------  -------------
Balance at December 31, 1993.........     48,000     480,000     679,493     2,142,401           0      3,301,894
Net income                                                                     274,943                    274,943
Unrealized (loss) on available-
 for-sale securities, net of income
 taxes...............................                                                       (6,417)        (6,417)
                                       ---------  ----------  ----------  ------------  -----------  -------------
Balance at December 31, 1994.........     48,000     480,000     679,493     2,417,344      (6,417)     3,570,420
Net income...........................                                          306,264                    306,264
Dividends paid.......................                                         (120,000)                  (120,000)
Unrealized gain on available-for-sale
 securities, net of income taxes.....                                                        6,417          6,417
                                       ---------  ----------  ----------  ------------  -----------  -------------
Balance at September 30, 1995........     48,000  $  480,000  $  679,493  $  2,603,608   $       0    $ 3,763,101
                                       ---------  ----------  ----------  ------------  -----------  -------------
                                       ---------  ----------  ----------  ------------  -----------  -------------
</TABLE>

                  The accompanying notes are an integral part
                   of the consolidated financial statements.

                                      F-27
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                    FOR THE NINE
                                                                    MONTHS ENDED    FOR THE YEAR    FOR THE YEAR
                                                                    SEPTEMBER 30,  ENDED DECEMBER  ENDED DECEMBER
                                                                        1995          31, 1994        31, 1993
                                                                    -------------  --------------  --------------
<S>                                                                 <C>            <C>             <C>
Cash flows from operating activities:
  Net income......................................................  $     306,264  $      274,943  $      167,303
  Adjustment to reconcile net income to net cash provided by
   operating activities:
    Provision for loan loss.......................................         35,000               0               0
    Depreciation..................................................         54,900          72,300          63,600
    (Discount accretion)/premium amortization.....................        (98,834)        (19,895)        155,671
    Loss on sale or disposal of other real estate.................         57,250          76,061         189,967
    Loss on sale of investment securities.........................              0          15,548               0
    Net change in accrued interest receivable.....................         31,497          (9,236)          4,123
    Net change in other assets....................................          2,137          24,696          15,224
    Net change in deferred tax asset..............................        150,570         109,227          57,632
    Net change in accrued interest payable and other
     liabilities..................................................         63,606         (13,800)        (88,163)
                                                                    -------------  --------------  --------------
      Net cash provided by operating activities...................        602,390         529,844         565,357
                                                                    -------------  --------------  --------------
Cash flows from investing activities:
  Proceeds from the maturity of held-to-maturity securities and
   interest bearing deposits......................................     11,320,000      18,365,125      20,822,000
  Proceeds from maturity of available-for-sale securities.........      4,000,000               0               0
  Purchase of premises and equipment..............................        (61,945)        (87,408)        (62,953)
  Net decrease in loans...........................................        267,743         307,459          59,028
  Proceeds from sale of other real estate.........................        336,440         377,819         598,850
  Purchase of held-to-maturity securities.........................    (14,008,281)    (15,906,164)    (20,186,250)
  Purchase of available-for-sale securities.......................              0      (3,927,657)              0
                                                                    -------------  --------------  --------------
      Net cash provided by (used in) investing activities.........      1,853,957        (870,826)      1,230,675
                                                                    -------------  --------------  --------------
Cash flows from financing activities:
  Net change in deposits..........................................      3,559,535      (2,097,951)     (4,622,469)
  Payments on debentures..........................................              0         (99,040)        (62,203)
  Dividends paid..................................................       (120,000)              0               0
                                                                    -------------  --------------  --------------
      Net cash provided by (used in) financing activities.........      3,439,535      (2,196,991)     (4,684,672)
                                                                    -------------  --------------  --------------
Net increase (decrease) in cash...................................      5,895,882      (2,537,973)     (2,888,640)
Beginning cash and cash equivalents...............................      4,790,392       7,328,365      10,217,005
                                                                    -------------  --------------  --------------
Ending cash and cash equivalents..................................  $  10,686,274  $    4,790,392  $    7,328,365
                                                                    -------------  --------------  --------------
                                                                    -------------  --------------  --------------
Supplemental disclosure:
  Cash paid during the period for interest........................  $   1,127,892  $    1,182,505  $    1,267,670
                                                                    -------------  --------------  --------------
                                                                    -------------  --------------  --------------
  Cash paid during the period for income taxes....................  $           0  $            0  $            0
                                                                    -------------  --------------  --------------
                                                                    -------------  --------------  --------------
</TABLE>

                  The accompanying notes are an integral part
                    of the consolidated financial statements

                                      F-28
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION:
    The  accompanying consolidated financial statements  include the accounts of
the Company  and its  subsidiary, First  National Bank  in Midlothian  ("Bank"),
which is 100% owned. All significant intercompany transactions and balances have
been eliminated in consolidation.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

CASH AND CASH EQUIVALENTS

    For purposes of reporting cash flows, cash and cash equivalents include cash
on  hand, amounts  due from  banks, and  federal funds  sold. Generally, federal
funds are sold for one day periods.

INVESTMENT SECURITIES

    Effective January  1,  1994,  the Company  adopted  STATEMENT  OF  FINANCIAL
ACCOUNTING  STANDARDS No. 115,  "Accounting for Certain  Investments in Debt and
Equity Securities" ("SFAS  115"). This  statement addresses  the accounting  and
reporting for investments in equity securities that have readily determined fair
values for all investments in debt securities.

    Management  determines the appropriate classification  of securities at time
of purchase. If the  securities are purchased with  the positive intent and  the
ability   to  hold  the  securities  until  maturity,  they  are  classified  as
held-to-maturity and carried  at historical cost,  adjusted for amortization  of
premiums  and  accretion  of fees  and  discounts using  the  effective interest
method. Securities to be held for  indefinite periods of time are classified  as
available-for-sale  and  carried at  fair value.  Securities purchased  and held
principally for the purpose of selling them  in the near term are classified  as
trading. The Company has no securities classified as trading as of September 30,
1995.  The  cost of  securities  sold is  based  on the  specific identification
method.

    The Company has no securities classified as available-for-sale at  September
30, 1995.

LOANS AND ALLOWANCE FOR LOAN LOSSES

    Loans  are stated  at the  amount of  unpaid principal,  reduced by unearned
interest and an  allowance for  loan losses. The  allowance for  loan losses  is
established  through  a  provision  for  loan  losses  charged  against  current
earnings.  Loans  are  charged  against  the  allowance  for  loan  losses  when
management  believes that the  collectibility of the  principal is unlikely. The
allowance for loan losses is an amount that management believes will be adequate
to absorb possible losses on existing loans that may become uncollectible, based
upon evaluation of the collectibility of  loans and prior loan loss  experience.
The  evaluations take into  consideration such factors as  changes in the nature
and volume of the loan portfolio, overall portfolio quality, review of  specific
problem  loans, and current  economic conditions that  may affect the borrowers'
ability to pay.

    Interest income  on  installment  loans  is recognized  by  a  method  which
approximates  the interest method. Interest income on commercial and real estate
loans is  accrued daily  on  the amount  of  outstanding principal.  Accrual  of
interest  is discontinued on a loan  when management believes, after considering
economic and  business  conditions and  collection  efforts, that  a  borrower's
financial  condition  is  such  that collection  of  interest  and  principal is
doubtful. Management evaluates the book  value (including accrued interest)  and
collateral  value on  loans placed  on nonaccrual  status and  provides specific
allowance for loan losses as deemed appropriate.

    Certain fees  and  costs  associated  with  the  origination  of  loans  are
recognized  when received. Management has  determined that fees collected offset
actual expenses incurred to process the subject loans.

PREMISES AND EQUIPMENT

    Premises and equipment  are stated  at cost  less accumulated  depreciation.
Depreciation  is computed using the straight-line  method at rates sufficient to
amortize the  cost over  the estimated  lives of  the assets.  Expenditures  for
repairs  and maintenance are expensed as  incurred, and renewals and betterments
that

                                      F-29
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
extend the lives of  assets are capitalized.  Cost and accumulated  depreciation
are  eliminated  from the  accounts  when assets  are  sold or  retired  and any
resulting gain or loss is reflected in operations in the year of disposition.

OTHER REAL ESTATE AND REPOSSESSED ASSETS

    Foreclosed real estate  and other assets  are recorded at  the lower of  the
unpaid balance of the related loan or the fair market value of the property. Any
write  down to fair market  value at the date  of acquisition is charged against
the allowance  for loan  losses. Any  subsequent write  downs are  reflected  in
operations.

INCOME PER SHARE

    Net  income per share  of common stock  is computed based  upon the weighted
average number of  shares of  common stock  outstanding during  the years  ended
December 31, 1994 and 1993 and for the nine months ended September 30, 1995.

INCOME TAXES

    During 1993, the Company adopted STATEMENT OF FINANCIAL ACCOUNTING STANDARDS
(SFAS)  No. 109 whereby  the method of  accounting for income  taxes utilized an
asset and liability approach  for financial statement  purposes. Under SFAS  No.
109,  the types of differences  between the tax bases  of assets and liabilities
and their financial reporting amounts that give rise to significant portions  of
deferred  income tax liabilities or assets include: allowances for possible loan
losses, property and  equipment, investment  securities and  net operating  loss
carryforwards.  The change in accounting did not have an effect on the Company's
consolidated financial  position  or  results of  operations.  First  Midlothian
Corporation and its subsidiary will file a consolidated tax return for 1995. The
Company has a tax sharing arrangement with its subsidiary.

3.  INVESTMENT SECURITIES:
    At  September 30,  1995 the  amortized cost  and estimated  market values of
investment securities are as follows:

<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED     ESTIMATED
                                                                 COST          GAINS       LOSSES     MARKET VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
Held-to-Maturity:
  U.S. Treasury............................................  $  18,000,874   $  45,676    $   5,340   $  18,041,210
  Obligations of other U.S. Government agencies and
   corporations............................................      1,000,000       2,190            0       1,002,190
  State and county municipals..............................        263,938       2,964            0         266,902
  Federal Reserve Bank stock...............................         44,400           0            0          44,400
                                                             -------------  -----------  -----------  -------------
                                                             $  19,309,212   $  50,830    $   5,340   $  19,354,702
                                                             -------------  -----------  -----------  -------------
                                                             -------------  -----------  -----------  -------------
</TABLE>

                                      F-30
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENT SECURITIES: (CONTINUED)
    At December  31, 1994  the amortized  cost and  estimated market  values  of
investment securities are as follows:

<TABLE>
<CAPTION>
                                                                               GROSS        GROSS
                                                               AMORTIZED    UNREALIZED   UNREALIZED     ESTIMATED
                                                                 COST          GAINS       LOSSES     MARKET VALUE
                                                             -------------  -----------  -----------  -------------
<S>                                                          <C>            <C>          <C>          <C>
Held-to-Maturity:
  U.S. Treasury............................................  $  16,258,839   $       0    $ 170,257   $  16,088,582
  Obligations of other U.S. Government agencies and
   corporations............................................              0           0            0               0
  State and county municipals..............................        283,736       1,623            0         285,359
  Federal Reserve Bank stock...............................         44,400           0            0          44,400
                                                             -------------  -----------  -----------  -------------
                                                                16,586,975       1,623      170,257      16,418,341
                                                             -------------  -----------  -----------  -------------
Available-for-Sale:
  U.S. Treasury............................................      3,935,122           0        9,722       3,925,400
  Obligations of other U.S. Government agencies and
   corporations............................................              0           0            0               0
                                                             -------------  -----------  -----------  -------------
                                                                 3,935,122           0        9,722       3,925,400
                                                             -------------  -----------  -----------  -------------
                                                             $  20,522,097   $   1,623    $ 179,979   $  20,343,741
                                                             -------------  -----------  -----------  -------------
                                                             -------------  -----------  -----------  -------------
</TABLE>

    The  amortized cost and  estimated market value  of investment securities at
September  30,  1995,  by  contractual  maturity,  are  shown  below.   Expected
maturities  will differ from  contractual maturities because  borrowers may have
the right  to call  or prepay  obligations with  or without  call or  prepayment
penalties.

<TABLE>
<CAPTION>
                                                                             AMORTIZED      ESTIMATED
                                                                               COST       MARKET VALUE
                                                                           -------------  -------------
<S>                                                                        <C>            <C>
Held-to-Maturity:
  Due within one year....................................................  $   6,990,206  $   6,999,510
  Due after one year through five years..................................     12,249,938     12,285,792
  Due after five years through ten years.................................         24,668         25,000
  Other Securities.......................................................         44,400         44,400
                                                                           -------------  -------------
    Total................................................................  $  19,309,212  $  19,354,702
                                                                           -------------  -------------
                                                                           -------------  -------------
</TABLE>

    Proceeds  from maturities  of investment  securities during  the nine months
ended September 30,  1995 were  $15,320,000 with  no gross  recognized gains  or
losses.

    Proceeds  from maturities of investment  securities during the twelve months
ended December  31,  1994  were  $18,365,125 with  gross  recognized  losses  of
$15,548.  These securities  were sold  within ninety  (90) days  of the maturity
dates  and  did  not  impact   the  classification  of  other   held-to-maturity
securities.

    Proceeds  from maturities of investment  securities during the twelve months
ended December  31, 1993  were $20,822,000  with no  gross recognized  gains  or
losses.

    At  September 30, 1995, and December 31, 1994, the carrying value of Federal
Reserve Bank stock was  $44,400. The Federal Reserve  Bank stock's market  value
was  estimated to be the  same as its carrying value  at both September 30, 1995
and December 31, 1994.

    At September 30,  1995 and  December 31,  1994, securities  with a  carrying
amount of approximately $6,550,000 and $7,537,000, respectively, were pledged as
collateral for public deposits, as required or permitted by law.

                                      F-31
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3.  INVESTMENT SECURITIES: (CONTINUED)
    At  September 30,  1995, there were  no investment  securities classified as
available-for-sale   securities.   The    gross   unrealized    loss   on    the
available-for-sale securities at December 31, 1994 was $9,722.

4.  NET LOANS:
    The loan portfolio was composed of the following:

<TABLE>
<CAPTION>
                                                                           SEPTEMBER 30,  DECEMBER 31,
                                                                               1995           1994
                                                                           -------------  -------------
<S>                                                                        <C>            <C>
Commercial loans.........................................................  $   4,210,529  $   5,505,238
Real estate loans........................................................     12,378,272     11,550,776
Installment loans........................................................      3,958,983      3,659,907
Overdrafts...............................................................          5,613        122,934
                                                                           -------------  -------------
  Total loans............................................................     20,553,397     20,838,855
Deduct:
  Unearned interest......................................................       (228,573)      (185,320)
  Allowance for loan losses..............................................       (230,615)      (256,583)
                                                                           -------------  -------------
    Net loans............................................................  $  20,094,209  $  20,396,952
                                                                           -------------  -------------
                                                                           -------------  -------------
</TABLE>

    A  summary of  the changes  in the  allowance for  loan losses  for the nine
months ended September 30, 1995 and years  ended December 31, 1994 and 1993  are
as follows:

<TABLE>
<CAPTION>
                                                                        1995        1994        1993
                                                                     ----------  ----------  ----------
<S>                                                                  <C>         <C>         <C>
Beginning balance..................................................  $  256,583  $  317,372  $  346,582
Provision for loan losses..........................................      35,000           0           0
Loans charged off..................................................     (82,919)    (84,079)    (45,416)
Recoveries.........................................................      21,951      23,290      16,206
                                                                     ----------  ----------  ----------
                                                                     $  230,615  $  256,583  $  317,372
                                                                     ----------  ----------  ----------
                                                                     ----------  ----------  ----------
</TABLE>

    Note  that no provision  for loan losses  was recorded during  the two years
ended December 31,  1993 and 1994,  respectively. During 1991,  the Company  was
required to increase the allowance for loan loss significantly based upon actual
experience  levels at  that time. Subsequent  to 1991,  the Company's experience
relative to loan  loss has  improved such that  no material  provision has  been
required.

    Loans  on which  the accrual of  interest has been  discontinued amounted to
approximately $128,621 and $52,663 at September 30, 1995 and December 31,  1994,
respectively. Included in commercial and installment loans at September 30, 1995
and  December 31, 1994, are approximately $934,378 and $1,414,804, respectively,
of loans to employees, officers, and/or directors, or their interests.

5.  OTHER REAL ESTATE AND REPOSSESSED ASSETS:
    Other real estate and repossessed assets consisted of the following at:

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30,         DECEMBER 31,
                                                                   1995           1994          1993
                                                               -------------  ------------  ------------
<S>                                                            <C>            <C>           <C>
Other real estate............................................   $   713,268   $  1,173,812  $  1,511,764
Allowance for possible loss:
  Beginning balance..........................................      (127,088)      (140,151)     (250,613)
  Charge offs................................................        69,441         13,063       123,285
  Provision charged to expense...............................        (2,586)       --            (12,823)
                                                               -------------  ------------  ------------
  Ending balance.............................................       (60,233)      (127,088)     (140,151)
                                                               -------------  ------------  ------------
Net other real estate........................................   $   653,035   $  1,046,724  $  1,371,613
                                                               -------------  ------------  ------------
</TABLE>

                                      F-32
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6.  PREMISES AND EQUIPMENT:
    Premises and  equipment at  September 30,  1995 and  December 31,  1994  are
summarized as follows:

<TABLE>
<CAPTION>
                                                                                  1995          1994
                                                                              ------------  ------------
<S>                                                                           <C>           <C>
Land........................................................................  $     64,277  $     64,277
Building....................................................................       989,222       971,697
Furniture, fixtures and computers...........................................       399,200       646,761
Automobiles.................................................................        53,289        53,289
                                                                              ------------  ------------
                                                                                 1,505,988     1,736,024
Less accumulated depreciation...............................................      (644,456)     (881,536)
                                                                              ------------  ------------
Net premises and equipment..................................................  $    861,532  $    854,488
                                                                              ------------  ------------
                                                                              ------------  ------------
</TABLE>

    During  1995,  the  Company  adjusted  premises  and  equipment  to  reflect
obsolete, non-utilized items  that were  fully depreciated in  prior years.  The
effect   was  to  reduce   the  asset  cost   and  accumulated  depreciation  by
approximately $291,000.

    Depreciation expense was $54,900, $72,300  and $63,600 for the period  ended
September 30, 1995 and the years ended December 31, 1994 and 1993, respectively.

7.  SUBORDINATED DEBENTURES:
    Subordinated  Debentures at  September 30,  1995 and  December 31,  1994 are
summarized as follows:

<TABLE>
<CAPTION>
                                                                                       1995        1994
                                                                                    ----------  ----------
<S>                                                                    <C>          <C>         <C>
1982 Subordinated Debentures.........................................         12%   $  339,707  $  339,707
1991 Subordinated Debentures:
  Series D...........................................................       9.75%       55,000      55,000
  Series E...........................................................       9.75%       70,000      70,000
  Series F...........................................................      10.00%       70,000      70,000
  Series G...........................................................      10.00%       70,000      70,000
  Series H...........................................................      10.00%       70,000      70,000
                                                                                    ----------  ----------
                                                                                    $  674,707  $  674,707
                                                                                    ----------  ----------
                                                                                    ----------  ----------
</TABLE>

    Interest is payable semiannually with the principle due at maturity.

    The following  is a  summary  of maturities  of Subordinated  Debentures  at
September 30, 1995.

<TABLE>
<S>                                                                         <C>
Due within one year.......................................................  $  55,000
Due after one year through five years.....................................    619,707
                                                                            ---------
                                                                            $ 674,707
                                                                            ---------
                                                                            ---------
</TABLE>

    The  1982 Subordinated  Debentures are held  by several  shareholders of the
Company. The  1991 Subordinated  Debentures are  held by  shareholders with  the
exception  of $100,000  which is  held by two  (2) significant  customers of the
Bank.

8.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK:
    The Company's  subsidiary  Bank  is  party  to  financial  instruments  with
off-balance  sheet risk, entered into  in the normal course  of business to meet
the financing needs of its  customers. These financial instruments include  loan
commitments  and letters of credit. The instruments involve, to varying degrees,
elements of credit and interest rate risk in excess of the amount recognized  in
the financial statements.

                                      F-33
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

8.  FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK: (CONTINUED)
    The subsidiary Bank's exposure to credit loss in the event of nonperformance
by  counterparties to loan  commitments and letters of  credit is represented by
the contractual amount of those instruments.  The subsidiary Bank uses the  same
credit policies in making commitments and conditional obligations as are used in
underwriting on-balance sheet instruments.

    The  total amounts of  financial instruments with  off-balance sheet risk at
September 30, 1995 and December 31, 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                     1995        1994
                                                                                  ----------  ----------
<S>                                                                               <C>         <C>
Unfunded loan commitments.......................................................  $  708,561  $  761,132
Letters of credit...............................................................      79,597      80,602
</TABLE>

    Since many of the loan commitments may expire without being drawn upon,  the
total commitment amount does not necessarily represent future cash requirements.
Loans  are made in accordance with  formal written loan policies. The subsidiary
Bank evaluates each customer's  credit worthiness on a  case by case basis.  The
amount  of collateral obtained, if deemed necessary by the subsidiary Bank, upon
extension of credit  is based  on management's evaluation  of the  counterparty.
Collateral  held varies, but  may include cash,  accounts receivable, inventory,
property, equipment and real estate.

    The credit risk  involved in issuing  letters of credit  is essentially  the
same  as that involved in  extending loan facilities to  customers. There was no
collateral required by management for the letters of credit.

    The subsidiary  Bank sold  $7,100,000  and $2,640,000  in federal  funds  at
September  30, 1995 and  December 31, 1994,  respectively. These funds represent
uncollateralized loans made by the Bank, in varying amounts, to commercial banks
with whom the  subsidiary Bank has  correspondent relationships. The  subsidiary
Bank  maintains  deposits with  other  financial institutions  in  amounts which
exceed FDIC insurance  coverage. At September  30, 1995 and  December 31,  1994,
approximately $1,998,006 and $0, respectively, of such balances were uninsured.

9.  SHAREHOLDERS' EQUITY:
    In  1982, the  Company acquired  all of the  common stock  of the subsidiary
Bank. Shareholders of the Bank  stock were issued the  same number of shares  of
common  stock of the Company as they had  held in the Bank. The Company does not
have any warrants or options issued or outstanding.

    The Company is not  subject to any restrictions  on the amount of  dividends
that it may declare by any regulatory agency, however dividends must be paid out
of  retained earnings. On June  30, 1995, the Company  declared and paid a $2.50
per share dividend for the shareholders of record as of that date.

10. NET INCOME PER COMMON SHARE:
    Net income per  common share for  the periods ended  September 30, 1995  and
December  31, 1994 and 1993 was based upon the weighted average shares of common
stock outstanding of 48,000 shares, respectively.

11. FEDERAL INCOME TAX:
    Effective January  1,  1993,  the Company  adopted  STATEMENT  OF  FINANCIAL
ACCOUNTING   STANDARDS  (SFAS)  No.  109,  "Accounting  for  Income  Taxes".  In
accordance with the provisions of this statement, the Company elected to restate
prior years  by  recording the  cumulative  effect  of this  restatement  as  an
increase to retained earnings of approximately $370,000 at January 1, 1993.

                                      F-34
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11. FEDERAL INCOME TAX: (CONTINUED)
    The  components of the  net deferred asset recognized  at September 30, 1995
and December 31, 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                     1995        1994
                                                                                   ---------  ----------
<S>                                                                                <C>        <C>
Deferred tax liability:
  Allowance for loan losses......................................................  $  20,477  $   32,379
                                                                                   ---------  ----------
                                                                                      20,477      32,379
                                                                                   ---------  ----------
Deferred tax asset:
  Tax net operating losses.......................................................     51,195     203,006
  Depreciation...................................................................      1,115       1,115
  Securities.....................................................................      8,945      12,250
  Allowance for real estate losses...............................................     10,448      21,109
                                                                                   ---------  ----------
                                                                                      71,703     237,480
                                                                                   ---------  ----------
Valuation allowance..............................................................          0           0
                                                                                   ---------  ----------
    Net deferred tax asset.......................................................  $  51,226  $  205,101
                                                                                   ---------  ----------
                                                                                   ---------  ----------
</TABLE>

    The Company's effective tax rate on income before income taxes differs  from
the U.S. statutory tax rate as follows:

<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,
                                                                     SEPTEMBER 30,    --------------------
                                                                         1995           1994       1993
                                                                   -----------------  ---------  ---------
<S>                                                                <C>                <C>        <C>
U.S. statutory rate..............................................           34.0%          34.0%      34.0%
Tax-exempt interest..............................................           (1.0)%         (5.6)%      (8.4)%
                                                                             ---            ---        ---
Effective tax rate...............................................           33.0%          28.4%      25.6%
                                                                             ---            ---        ---
                                                                             ---            ---        ---
</TABLE>

    As  of September 30, 1995, the Company has a net operating loss carryforward
of approximately $150,000 for  income tax reporting  purposes which expires,  if
not used, in 2005 through 2008.

                                      F-35
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12. OTHER NONINTEREST INCOME AND EXPENSE:
    Other noninterest income and expense for the nine months ended September 30,
1995,  and  the  years  ended  December 31,  1994,  1993  were  composed  of the
following:

<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,  DECEMBER 31,  DECEMBER 31,
                                                                           1995           1994          1993
                                                                       -------------  ------------  ------------
<S>                                                                    <C>            <C>           <C>
Noninterest income:
  Service charges....................................................   $   396,109    $  513,834    $  517,836
  Other fees.........................................................        39,772        50,559        51,940
  Other..............................................................        33,907        63,453        76,185
                                                                       -------------  ------------  ------------
    Total............................................................   $   469,788    $  627,846    $  645,961
                                                                       -------------  ------------  ------------
                                                                       -------------  ------------  ------------
General and administrative expense:
  Data processing....................................................   $   150,706    $  207,875    $  195,821
  FDIC and exam assessments..........................................        38,078       134,600       154,201
  ORE expense........................................................        85,147       122,097       288,128
  Office expense.....................................................        80,410       119,314       121,804
  Directors fees.....................................................        58,600        64,095        67,820
  Advertising........................................................        50,026        53,939        58,645
  Professional fees..................................................        43,137        49,895        27,941
  Loss on maturity of securities.....................................       --             15,548        --
  Other..............................................................        86,036       169,008       121,041
                                                                       -------------  ------------  ------------
    Total............................................................   $   592,140    $  936,371    $1,035,401
                                                                       -------------  ------------  ------------
                                                                       -------------  ------------  ------------
</TABLE>

13. COMMITMENTS AND CONTINGENCIES:
    In the  ordinary course  of business,  the Company  has various  outstanding
commitments   and  contingent  liabilities   that  are  not   reflected  in  the
accompanying financial statements. Management  does not anticipate any  material
adverse  effect on the financial  condition of the Company  as a result of these
commitments.

    The Company is party to various operating leases and contracts. The  Company
has  a contract  with Electronic Data  Systems (EDS) to  provide data processing
services for  the subsidiary  Bank. This  contract, which  expires February  28,
1997,  is based on usage and items  processed. The average cost of this contract
over the past past  three years is approximately  $10,000 -- $12,000 per  month.
This  agreement can be canceled with a six month notice but requires the Bank to
pay for the remaining term of the contract at 80% of the normal usage.

    In addition, the Company has a maintenance agreement for the drive-in  turbo
lanes  and leases offsite storage facilities. The maintenance agreement is for a
term of seven years and expires in March, 1996. The storage lease is for a  term
of  two years and expires in March,  1997. These agreements cost $1,800 per year
and $550 per month, respectively.

    The following is a  schedule of future  estimated minimum payments  required
under these operating leases:

<TABLE>
<S>                                                         <C>
1996......................................................  $ 112,650
1997......................................................     19,250
                                                            ---------
Total minimum payment.....................................  $ 131,900
                                                            ---------
                                                            ---------
</TABLE>

    In the normal course of business, the subsidiary Bank may become involved in
routine claims and lawsuits. While the results of litigation cannot be predicted
with  certainty, management, in  consultation with legal  counsel, believes that
the final outcome of any of these matters, or of any unasserted claims, will not
have a material adverse effect on  the Company's financial condition or  results
of operations.

                                      F-36
<PAGE>
                          FIRST MIDLOTHIAN CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. RESTRICTIONS ON RETAINED EARNINGS:
    The  primary source of  funds for cash  distributions by the  Company to its
shareholders is  dividends received  from  its subsidiary  Bank. The  amount  of
dividends  that  the subsidiary  Bank  may declare  in  a calendar  year without
approval by the OCC is  the Bank's net profits for  that year combined with  its
net  retained profits, as defined, for the two preceding years. At September 30,
1995, approximately $465,000 of the Bank's retained earnings were available  for
dividend distribution to the Company without prior regulatory approval.

15. REGULATORY MATTERS:
    The  Company's  subsidiary Bank  is  subject to  various  regulatory capital
requirements administered  by  the federal  banking  agencies. Failure  to  meet
minimum  capital  requirements can  initiate certain  mandatory --  and possibly
additional discretionary --  actions by  regulators that,  if undertaken,  could
have   a  direct  material  effect  on  the  Bank's  financial  statements.  The
regulations require the Bank to  meet specific capital adequacy guidelines  that
involve  quantitative measures  of the  Bank's assets,  liabilities, and certain
off-balance-sheet items as calculated under the regulatory accounting practices.
The Bank's capital classification  is also subject  to qualitative judgments  by
the  regulators about components,  risk weightings, and  other factors. The Bank
must maintain  a  minimum  of  qualifying total  capital  and  core  capital  to
risk-weighted  assets of  8% and  4%, respectively.  Management believes,  as of
September 30, 1995, that the Bank meets all capital requirements to which it  is
subject.  The following is a  summary of the Bank's  capital ratios at September
30, 1995 and December 31, 1994:

<TABLE>
<CAPTION>
                                                         SEPTEMBER 30,    DECEMBER 31,
                                                             1995             1994
                                                        ---------------  --------------
<S>                                                     <C>              <C>
Total capital to risk-weighted assets.................        19.67%          19.30%
Core capital to risk-weighted assets..................        18.66%          18.15%
Capital to total assets (leverage)....................         8.28%           8.56%
</TABLE>

16. SUBSEQUENT EVENT:
    The Company has entered into a contract to be acquired by Surety Capital,  a
bank  holding company located  in Hurst, Texas. Surety  Capital intends to merge
the sole subsidiary of the Company, First National Bank of Midlothian, with  and
into  Surety  Capital's subsidiary,  Surety  Bank, National  Association.  It is
anticipated that First Midlothian Corporation will be dissolved upon  completion
of  the merger of  the two banks.  The current shareholders  of the Company will
receive cash in exchange for the stock held  in the Company as a result of  this
transaction.

    The  Board  of  Directors  of the  Company  has  approved  this transaction.
However, the completion of the purchase is subject to a number of contingencies,
including approval by the applicable  banking authorities, due diligence  review
of  the Company's business operations, the raising of sufficient funds by Surety
Capital to facilitate  the acquisition,  shareholder approval  by the  Company's
shareholders  and  Surety Bank  shareholders,  and other  matters.  Assuming all
activities are satisfactorily  completed, the transaction  is expected to  close
during the first quarter of 1996.

                                      F-37
<PAGE>
- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------

    THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN
OFFER  TO BUY ANY  OF THE SECURITIES  OFFERED HEREBY IN  ANY JURISDICTION TO ANY
PERSON TO WHOM  IT IS UNLAWFUL  TO MAKE SUCH  AN OFFER OR  SOLICITATION IN  SUCH
JURISDICTION.  NO PERSON HAS BEEN AUTHORIZED TO  GIVE ANY INFORMATION OR TO MAKE
ANY REPRESENTATIONS  OTHER  THAN  THOSE  CONTAINED IN  THIS  PROSPECTUS  OR  THE
DOCUMENTS  INCORPORATED BY REFERENCE HEREIN IN CONNECTION WITH THE OFFERING MADE
HEREBY, AND, IF GIVEN OR MADE,  SUCH INFORMATION OR REPRESENTATIONS MUST NOT  BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR THE SELLING SHAREHOLDER.
NEITHER  THE DELIVERY  OF THIS PROSPECTUS  OR ANY PROSPECTUS  SUPPLEMENT NOR ANY
SALE MADE HEREUNDER  OR THEREUNDER  SHALL, UNDER ANY  CIRCUMSTANCES, CREATE  ANY
IMPLICATION  THAT THE INFORMATION  HEREIN OR THEREIN  IS CORRECT AS  OF ANY TIME
SUBSEQUENT TO THE DATE OF SUCH INFORMATION.

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                   PAGE
                                                 ---------
<S>                                              <C>
Prospectus Summary.............................          2
Summary Consolidated Financial Data............          4
Investment Considerations......................          5
Use of Proceeds................................          6
Capitalization.................................          7
Market Price and Dividend Policy...............          7
The Midlothian Bank Acquisition................          8
Management's Discussion and Analysis of
 Financial Condition and Results of
 Operations....................................         14
Business.......................................         35
Regulation and Supervision.....................         39
Management.....................................         46
Selling Shareholder............................         51
Beneficial Stock Ownership.....................         51
Description of Securities......................         53
Underwriting...................................         53
Legal Matters..................................         54
Experts........................................         54
Available Information..........................         54
Index to Financial Statements..................        F-1
</TABLE>

                                2,100,000 Shares

                           Surety Capital Corporation

                                  Common Stock

                                    --------

                                   PROSPECTUS

                                          , 1996

                                    --------

                                HOEFER & ARNETT
                                  Incorporated

- -------------------------------------------
                                     -------------------------------------------
- -------------------------------------------
                                     -------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

    The  following table  sets forth  the various  expenses to  be borne  by the
Company in connection  with the sale  and distribution of  the securities  being
registered other than underwriting discounts and commissions. All of the amounts
shown  are estimates, except the Securities and Exchange Commission registration
fee.

<TABLE>
<S>                                                                 <C>
Registration Fee..................................................  $   2,704
Printing and Electronic Filing Expenses...........................     50,000
Legal Fees and Expenses...........................................     50,000
Accounting Fees and Expenses......................................     30,000
Underwriting Expenses.............................................    172,000
Miscellaneous.....................................................     20,000
                                                                    ---------
    Total.........................................................  $ 324,704
                                                                    ---------
                                                                    ---------
</TABLE>

    Expenses of  the  Selling  Shareholder  in  connection  with  the  sale  and
distribution   of  its  securities  being  registered  other  than  underwriting
discounts and commissions are estimated to be approximately $30,000,  reflecting
underwriting, legal, and miscellaneous expenses.

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

    Section  145 of the  General Corporation Law  of the State  of Delaware (the
"Act") empowers a  corporation to indemnify  its directors and  officers and  to
purchase  insurance with respect  to liability arising out  of their capacity as
directors and  officers.  The  Act further  provides  that  the  indemnification
permitted  thereunder shall not be deemed exclusive of any other rights to which
the directors and officers may be  entitled under the corporation's bylaws,  any
agreement, vote of the shareholders, or otherwise.

    Section  6.04  of  the  Company's Bylaws  provides  that  the  Company shall
indemnify all persons to the full extent allowable by law who, by reason of  the
fact  that they are  or were a  director of the  Company, become a  party or are
threatened to be made a party  to any indemnifiable action, suit or  proceeding.
The  Company shall pay, in advance of the final disposition of any indemnifiable
action, suit or proceeding under this bylaw, all reasonable expenses incurred by
a director, upon  receipt of an  undertaking by or  on behalf of  a director  to
repay  such amount if it is ultimately determined  that he is not entitled to be
indemnified by the  Company under  the law.  The Company  may indemnify  persons
other  than directors, such as officers and  employees, as permitted by law. The
Company may purchase and maintain insurance on behalf of directors, officers and
other persons against  any liability asserted  against him, whether  or not  the
Company would have the power to indemnify such person against such liability, as
permitted by law.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

    1.    REGULATION S  OFFERING.   In  April  1994, Surety  Capital Corporation
offered up to 1,555,555 shares of common stock in an offering conducted pursuant
to Regulation S promulgated  under the Securities Act  of 1933, as amended.  The
sum  of 355,000 shares  was ultimately sold  to four investors  $4.50 per share,
resulting in aggregate  sale proceeds of  $1,597,500. For each  share of  common
stock  acquired  in  the Regulation  S  offering, purchasers  also  received one
warrant giving the holder thereof the  right to acquire one additional share  of
the  Company's common stock at a price of  $4.50 per share. All of such warrants
expired on April 1, 1994 without exercise.

    The shares were  sold on a  best efforts basis  by Masters Financial  Group,
Inc.,  a broker-dealer, registered  with the National  Association of Securities
Dealers, Inc., which  received commissions  of 10%  of the  gross proceeds  from
sales. In addition to commissions, Masters Financial Group, Inc. also received a
warrant  to acquire 35,500 shares  of the Company's common  stock at an exercise
price of $4.50. This warrant expired unexercised on June 17, 1995.

    2.  REGULATION  D OFFERING.   In December  1994, the Company  offered up  to
1,538,462  shares of common stock in an  offering conducted pursuant to Rule 506
of Regulation D promulgated by the Securities and Exchange Commission under  the
Securities  Act of 1933, as amended.  The Company ultimately sold 667,400 shares
at a price of $3.25 per share  to seven investors, resulting in aggregate  sales
proceeds of approximately

                                      II-1
<PAGE>
$2,169,050.  The shares were sold on a  best efforts basis by Bentley Securities
Corporation,  a  broker-dealer  registered  with  the  National  Association  of
Securities  Dealers, Inc.,  which received commissions  of 5%  of gross proceeds
from sales.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

    The exhibits and  financial statement schedules  listed on the  accompanying
Exhibit  Index are filed as part of this Registration Statement and such Exhibit
Index is hereby incorporated by reference.

ITEM 17. UNDERTAKINGS.

    The Registrant hereby undertakes:

    (1) To file, during any  period in which offers or  sales are being made,  a
post-effective amendment to this Registration Statement:

        (i)  To  include  any prospectus  required  by Section  10(a)(3)  of the
    Securities Act of 1933;

        (ii) To reflect in the prospectus any facts or events arising after  the
    effective   date  of  the   Registration  Statement  (or   the  most  recent
    post-effective amendment thereof) which,  individually or in the  aggregate,
    represent  a  fundamental  change  in  the  information  set  forth  in  the
    Registration Statement; and

       (iii) To include  any material information  with respect to  the plan  of
    distribution  not previously disclosed in  the Registration Statement or any
    material change to such information in the Registration Statement.

    (2) That, for the purpose of determining any liability under the  Securities
Act  of 1933,  each such post-effective  amendment shall  be deemed to  be a new
Registration Statement  relating  to the  securities  offered therein,  and  the
offering  of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

    (3) To remove from registration by  means of a post-effective amendment  any
of the securities being registered which remain unsold at the termination of the
offering.

    (4)  Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted  to directors, officers and controlling persons  of
the   registrant  pursuant  to  the  foregoing  provisions,  or  otherwise,  the
registrant has been advised that in  the opinion of the Securities and  Exchange
Commission such indemnification is against public policy as expressed in the Act
and  is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the  payment by the registrant of  expenses
incurred  or paid by a director, officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities  being
registered, the registrant will, unless in the opinion of its counsel the matter
has  been settled  by controlling  precedent, submit  to a  court of appropriate
jurisdiction the question whether such  indemnification by it is against  public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

    (5) That, for purposes of determining any liability under the Securities Act
of  1933, the information omitted  from the form of  prospectus filed as part of
this registration statement in reliance upon  Rule 430A and contained in a  form
of  prospectus filed  by the  registrant pursuant  to Rule  424(b)(1) or  (4) or
497(h) under the Securities Act shall be deemed to be part of this  registration
statement as of the time it was declared effective.

    (6)  That, for the purpose of determining any liability under the Securities
Act of 1933, each  post-effective amendment that contains  a form of  prospectus
shall  be deemed to be  a new registration statement  relating to the securities
offered therein,  and the  offering of  such securities  at that  time shall  be
deemed to be the initial bona fide offering thereof.

    (7) For the purpose of determining any liability under the Securities Act of
1933,  each post-effective amendment that contains a form of prospectus shall be
deemed to be  a new registration  statement relating to  the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

                                      II-2
<PAGE>
                                   SIGNATURES

    Pursuant  to the requirements of the  Securities Act of 1933, the Registrant
and has duly caused this  registration statement to be  signed on its behalf  by
the  undersigned, thereunto duly authorized, in the  City of Hurst, Texas on the
1st of December, 1995.

                                                SURETY CAPITAL CORPORATION
                                          By:          /s/ C. JACK BEAN
                                      ------------------------------------------
                                             C. Jack Bean, Chairman of the Board

    Pursuant  to  the  requirements  of   the  Securities  Act  of  1933,   this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
                SIGNATURE                                      CAPACITY                              DATE
- -----------------------------------------  ------------------------------------------------  --------------------

<C>                                        <S>                                               <C>
            /s/ C. JACK BEAN               Chairman of the Board and Director (Principal       December 1, 1995
    --------------------------------        Executive Officer)
              C. Jack Bean

             /s/ BOB HACKLER               Senior Vice President,                              December 1, 1995
    --------------------------------        Secretary and Director
               Bob Hackler

             /s/ B.J. CURLEY               Vice President and Chief Financial Officer          December 1, 1995
    --------------------------------        (Principal Financial Officer and
               B.J. Curley                  Chief Accounting Officer)

          /s/ CULLEN W. TURNER             Director                                            December 1, 1995
    --------------------------------
            Cullen W. Turner

          /s/ G. M. HEINZELMANN            Director                                            December 1, 1995
    --------------------------------
            G. M. Heinzelmann

           /s/ GARRETT MORRIS              Director                                            December 1, 1995
    --------------------------------
             Garrett Morris
</TABLE>

                                      II-3
<PAGE>
                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                                              EXHIBIT DESCRIPTION
- ---------  --------------------------------------------------------------------------------------------------------
<C>        <S>
     1.01  Underwriting Agreement between Surety Capital Corporation, Hoefer & Arnett, Incorporated and Jennie
            Barnes Bryant, Special Deputy Commissioner and Liquidator, on behalf of Anchorage Fire & Casualty
            Insurance Company, in Liquidation with respect to the firm commitment underwriting of shares of the
            Company's common stock and the shares owned by Anchorage Fire & Casualty Insurance Company, in
            Liquidation.**
     2.01  Reorganization Agreement by and between Bancwell Financial Corp; Dan W. Brent, Jody Person and Joe M.
            Pearson; Texas Bank, N.A.; and Surety Capital Corporation dated July 23, 1992; and Agreement to Merge
            Bank of East Texas with and into Texas Bank, N.A. under the Charter of Texas Bank, N.A. and under the
            Title of Texas Bank, N.A., dated July 23, 1992. (4)
     2.02  Reorganization Agreement by and between Newell Bancshares, Inc.; Dan W. Brent, Jody Pearson and Joe M.
            Pearson; Texas Bank, N.A.; and Surety Capital Corporation, dated July 23, 1992; and Agreement to Merge
            First State Bank with and into Texas Bank, N.A. under the Charter of Texas Bank, N.A. and under the
            Title of Texas Bank, N.A., dated July 23, 1992. (4)
     2.03  Reorganization Agreement by and between The Farmers Guaranty State Bank of Kennard; Dr. Frank A. Smith,
            III; Surety Bank, National Association; and Surety Capital Corporation, dated February 4, 1994; and
            Agreement to Merge The Farmers Guaranty State Bank of Kennard with and into Surety Bank, National
            Association under the Charter of Surety Bank, National Association and under the title of Surety Bank,
            National Association, dated February 4, 1994. (6)
     2.04  Reorganization agreement by and between First National Bank, N.A.; Lloyd W. Butts; D.C. Deegan; Norman
            Denton; Murriel Gilbreath; Robert S. Light; Joe B. Turner, Jr. (the "Shareholders"); Surety Bank N.A.;
            and Surety Capital Corporation; dated May 24, 1994; and Agreement to Merge between Surety Bank,
            National Association, First National Bank and Joined in by the Shareholders and Surety Capital
            Corporation, dated May 24, 1994. (7)
     2.05  Reorganization Agreement by and between First Midlothian Corporation, First National Bank, N.A., certain
            individual shareholders and directors of First Midlothian Corporation, Surety Bank, N.A., and Surety
            Capital Corporation dated October 17, 1995; and form of Amendment Number One thereto.*
     2.06  Agreement to Merge Surety Acquisition, Inc. with and into First Midlothian Corporation Under the Charter
            of First Midlothian Corporation and Under the Title of First Midlothian Corporation between First
            Midlothian Corporation; Surety Acquisition, Inc.; and joined in by Surety Bank, National Association
            and the directors of First Midlothian Corporation and First National Bank, dated October 17, 1995.*
     2.07  Form of Agreement to Consolidate First National Bank and Surety Bank, National Association under the
            Charter of Surety Bank under the Charter of Surety Bank, National Association and under the Title of
            Surety Bank, National Association between Surety Bank, National Association and First National Bank and
            joined in by Surety Acquisition, Inc. and Surety Capital Corporation, dated October 17, 1995.*
     3.01  Certificate of Incorporation of the Company. (1)
     3.02  Amendment to the Certificate of Incorporation, dated April 8, 1987. (2)
     3.03  Certificate of Amendment to the Company's Certificate of Incorporation, as filed with the Delaware
            Secretary of State on April 4, 1988. (3)
     3.04  Certificate of Designations Establishing Series of Shares of Preferred Stock, as filed with the Delaware
            Secretary of State on April 4, 1988. (3)
     3.05  Certification of Elimination of Series of Shares of Preferred Stock of the Company as filed with the
            Delaware Secretary of State on January 31, 1992. (5)
     3.06  Certificate of Amendment to Company's Certificate of Incorporation as filed with Delaware Secretary of
            State on June 14, 1993. (6)
     3.07  Form of Common Stock certificate (specimen). (6)
     3.08  Restated Bylaws of the Company. (8)
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                                              EXHIBIT DESCRIPTION
- ---------  --------------------------------------------------------------------------------------------------------
     5.01  Opinion of Secore & Waller, L.L.P. with respect to the validity of the shares to be registered and
            issued.**
<C>        <S>
    10.01  Pledge Agreement by and between Surety Capital Corporation and Overton Bank and Trust, N.A., dated
            December 9, 1994. (9)
    10.02  Guaranty Agreement entered into by C. Jack Bean with Overton Bank and Trust, N.A. with respect to the
            repayment by Surety Capital Corporation of loan from Overton Bank and Trust, N.A., dated December 9,
            1994. (9)
    10.03  Uniform Commercial Code Financing Statement UCC-1 completed with respect to Overton Bank & Trust, N.A.'s
            security interest in the Shares of Stock of Surety Bank, N.A., owned by Surety Capital Corporation. (9)
    10.04  Promissory Note in the original principal amount of $500,000.00 with Surety Capital Corporation as
            borrower and Overton Bank and Trust, N.A. as lender with maturity date of June 23, 1996, dated June 23,
            1995; and related Security Agreement (collateral Pledge Agreement) dated June 23, 1995. *
    10.05  Surety Capital Corporation 1988 Incentive Stock Option Plan of Surety. (5)
    10.06  Form of Change in Control Agreement dated August 16, 1994, as entered into between the Company and C.
            Jack Bean with schedule identifying parties to substantially similar agreements. (8)
    10.07  Lease agreement between Precinct Campus, Inc., as landlord, and Surety Capital Corporation, as tenant,
            regarding offices located in Hurst, Texas, dated February 14, 1994. (6)
    10.08  Surety Capital Corporation 1995 Incentive Stock Option Plan. (8)
    10.09  Form of Executive Deferred Compensation Agreement and related Adoption Agreement entered into between
            Surety Capital Corporation and Bobby W. Hackler and G.M. Heinzelmann, III, dated August 15, 1995.*
    10.10  Form of Letter Agreements between Surety Capital Corporation and Bobby W. Hackler and G. M. Heinzelmann,
            III, regarding the provision by the Company of term life insurance coverage, dated August 15, 1995.*
    21.01  Subsidiaries of the Registrant. *
    23.01  Consent of Coopers & Lybrand, L.L.P. with respect to the use of its January 27, 1995 Report.*
    23.02  Consent of Samson, Robbins & Associates, P.L.L.C. with respect to the use of its November 1, 1995
            Report.*
    23.03  Consent of Secore & Waller, L.L.P.**
</TABLE>

- ------------------------
(1)  Filed with Registration Statement No.  33-1983 on Form S-1 and incorporated
    by reference herein.

(2) Filed with the Company's Form  10-K dated October 31, 1987 and  incorporated
    by reference herein.

(3)  Filed with the Company's Form 10-Q for the quarter ended April 30, 1988 and
    incorporated by reference herein.

(4) Filed with Registration Statement No. 33-44893 on Form S-3 and  incorporated
    by reference herein.

(5)  Filed with the Company's Form 10-K dated December 31, 1991 and incorporated
    by reference herein.

(6) Filed with the Company's Form 10-K dated December 31, 1993 and  incorporated
    by reference herein.

(7) Filed with the Company's Form 8-K dated December 8, 1994 and incorporated by
    reference herein.

(8)  Filed with  the Company's Annual  Report on  Form 10-K for  the fiscal year
    ended December 31, 1994 and incorporated by reference herein.

(9) Filed with Registration Statement No. 33-89264 on Form S-2 and  incorporated
    by reference herein.

  * Filed herein.
 ** To be filed.

<PAGE>

                                                                    EXHIBIT 2.05


                            REORGANIZATION AGREEMENT


     REORGANIZATION AGREEMENT dated as of October 17, 1995 (the "Plan"), by and
between FIRST MIDLOTHIAN CORPORATION, a Texas corporation located in Midlothian,
Texas ("First Midlothian"); FIRST NATIONAL BANK, a national banking association
located in Midlothian, Texas ("First Bank"); all those individuals who have
subscribed their names hereto individually and as a director (hereinafter
referred to singly as a "Director" and collectively as the "Directors"); SURETY
BANK, NATIONAL ASSOCIATION, a national banking association located in Lufkin,
Texas ("Surety Bank"); and SURETY CAPITAL CORPORATION, a Delaware corporation
located in Hurst, Texas ("Surety").

                                   WITNESSETH:

     WHEREAS, the Directors are the record and beneficial owners of 20,228 and
1/3rd of the issued and outstanding shares of common stock of First Midlothian
and are the entire Board of Directors of First Midlothian;

     WHEREAS, First Midlothian is the record and beneficial owner of all of the
issued and outstanding shares of common stock of First Bank;

     WHEREAS, Surety is the record and beneficial owner of over  ninety-nine
percent (99%) of the issued and outstanding shares of common stock of Surety
Bank;

     WHEREAS, First Midlothian, First Bank, Surety Bank and Surety each desire
to effect (a) the merger (the "Holding Company Merger") of a Texas corporation
("Newco"), which will be formed by Surety Bank as an operating subsidiary of
Surety Bank, with and into First Midlothian, pursuant to which the shareholders
of First Midlothian will receive cash, in the amount as herein described, in
exchange for all of their shares of common stock of First Midlothian, (b)
immediately upon consummation of the Holding Company Merger, the merger (the
"Bank Merger") of First Bank with and into Surety Bank (the Holding Company
Merger and the Bank Merger are hereinafter referred to collectively as the
"Mergers"), and (c) immediately or within three (3) months after the
consummation of the Mergers, the dissolution of First Midlothian;

     WHEREAS, the Boards of Directors of First Midlothian, Surety, Surety Bank
and First Bank have approved the Holding Company Merger pursuant to the Texas
corporate laws whereby the outstanding common stock of First Midlothian shall,
in accordance with the terms and conditions set forth in this Plan and in the
Merger Agreement in the form attached hereto as EXHIBIT A (the "Holding Company
Merger Agreement"), be converted into the right to receive the Consideration (as
defined in the Holding Company Merger Agreement); and

     WHEREAS, the Boards of Directors of First Midlothian, Surety, Surety Bank
and First Bank have approved the Bank Merger pursuant

<PAGE>


to the national banking laws whereby the outstanding common stock of First Bank
shall, in accordance with the terms and conditions set forth in this Plan and in
the Merger Agreement in the form attached hereto as EXHIBIT B (the "Bank Merger
Agreement") (the Holding Company Merger Agreement and the Bank Merger Agreement
are hereinafter referred to collectively as the "Merger Agreements"), be
cancelled and be of no further force and effect.

     NOW, THEREFORE, in consideration of the mutual promises, representations
and warranties herein contained, and on the terms and subject to the conditions
herein set forth, the Directors, First Midlothian, First Bank, Surety Bank and
Surety agree as follows:

     1.   REPRESENTATIONS AND WARRANTIES OF THE DIRECTORS, FIRST MIDLOTHIAN AND
FIRST BANK.  The Directors, each in their individual and representative
capacities, First Midlothian and First Bank, jointly and severally, represent
and warrant to Surety and Surety Bank as follows (the representations and
warranties of the Directors being to their best knowledge, information and
belief only):

          (a)  ORGANIZATION.

               (i)  First Midlothian is a corporation duly organized, validly
existing and in good standing under the laws of the State of Texas, which is the
only jurisdiction in which the property owned or leased or the business
conducted by it makes such qualification necessary, and is duly authorized to
carry on its business as it is now being conducted.

               (ii)  First Bank is a national banking association duly
organized, validly existing and in good standing under the laws of the United
States of America.  First Bank (a) is duly authorized to conduct a general
banking business, in accordance with its charter, subject to the supervision of
the Office of the Comptroller of the Currency (the "Comptroller"); (b) is a
member of the Board of Governors of the Federal Reserve System (the "Federal
Reserve") and is a stockholder of the Federal Reserve Bank of Dallas; (c) is an
insured bank as defined in the Federal Deposit Insurance Act; and (d) has full
power and authority (including all licenses, franchises, permits and other
governmental authorizations which are legally required) to own, lease and
operate its properties and to engage in the business and activities now
conducted by it.

          (b)  CAPITAL STOCK.

               (i)  The authorized capital stock of First Midlothian consists of
48,000 shares of common stock, par value $10.00 per share ("First Midlothian
Common Stock"), of which 48,000 shares have been duly issued and are validly
outstanding, fully paid and nonassessable, and not issued or disposed of in
violation of the preemptive rights of any shareholder.  As of the date of this
Plan:


                                       -2-
<PAGE>


                    (1)  there were outstanding no securities convertible into
               or exchangeable for ("First Midlothian Convertible Securities")
               (x) any shares of First Midlothian Common Stock, or (y) any capi-
               tal notes, debentures or other corporate securities of First
               Midlothian ("First Midlothian Debt Securities"),

                    (2)  there were outstanding no subscriptions, warrants,
               options or other arrangements or commitments ("First Midlothian
               Rights") obligating First Midlothian to issue or dispose of any
               shares of First Midlothian Common Stock or any First Midlothian
               Debt Securities, and

                    (3)  there were no existing agreements, arrangements or
               commitments obligating First Midlothian to issue, dispose of or
               grant any First Midlothian Convertible Securities, First
               Midlothian Debt Securities or First Midlothian Rights.

Since the date of this Plan, First Midlothian has not:

                    (1)  issued, disposed of or granted, or made any agreement,
               arrangement or commitment obligating First Midlothian to issue,
               dispose of or grant, any shares of First Midlothian Common Stock,
               any First Midlothian Convertible Securities, any First Midlothian
               Debt Securities, or any First Midlothian Rights,

                    (2)  redeemed or acquired, or made any agreement,
               arrangement or commitment obligating First Midlothian to redeem
               or acquire, any shares of First Midlothian Common Stock, any
               First Midlothian Convertible Securities, any First Midlothian
               Debt Securities, or any First Midlothian Rights, or

                    (3)  declared, paid, made or set aside, or agreed, arranged
               or committed to declare, pay, make or set aside, any dividend,
               payment or distribution to shareholders.

               (ii)  The authorized capital stock of First Bank consists of
48,000 shares of common stock, par value $10.00 per share ("First Bank Common
Stock"), of which 48,000 shares have been duly issued and are validly
outstanding, fully paid and nonassessable, and not issued or disposed of in
violation of the preemptive rights of any shareholder.  As of the date of this
Plan:

                    (1)  there were outstanding no securities convertible into
               or exchangeable for ("First Bank Convertible Securities") (x) any
               shares of First


                                       -3-
<PAGE>


               Bank Common Stock, or (y) any capital notes, debentures or other
               corporate securities of First Bank ("First Bank Debt
               Securities"),

                    (2)  there were outstanding no subscriptions, warrants,
               options or other arrangements or commitments ("First Bank
               Rights") obligating First Bank to issue or dispose of any shares
               of First Bank Common Stock or any First Bank Debt Securities, and

                    (3)  there were no existing agreements, arrangements or
               commitments obligating First Bank to issue, dispose of or grant
               any First Bank Convertible Securities, First Bank Debt Securities
               or First Bank Rights.

Since the date of this Plan, First Bank has not:

                    (1)  issued, disposed of or granted, or made any agreement,
               arrangement or commitment obligating First Bank to issue, dispose
               of or grant, any shares of First Bank Common Stock, any First
               Bank Convertible Securities, any First Bank Debt Securities, or
               any First Bank Rights, or

                    (2)  redeemed or acquired, or made any agreement,
               arrangement or commitment obligating First Bank to redeem or
               acquire, any shares of First Bank Common Stock, any First Bank
               Convertible Securities, any First Bank Debt Securities, or any
               First Bank Rights.

          (c)  STOCK OWNERSHIP.

               (i)  The Directors are as of the date of this Plan, and on the
Closing Date shall be, the beneficial and record owners of 20,228 and 1/3rd of
the issued and outstanding shares of First Midlothian Common Stock and have good
and marketable title to such First Midlothian Common Stock, which on the Closing
Date will be free and clear of any interests, security interests, claims, liens,
pledges, penalties, charges, encumbrances, voting trust agreements, buy-sell
agreements, preemptive rights or other rights of any party whatsoever of any
kind or character.  To the extent any of such First Midlothian Common Stock was
pledged to secure any extensions of credit by First Bank to the Directors, such
extensions of credit shall on the Closing Date either be repaid in full or
recollateralized in a commercially reasonable manner satisfactory to Surety and
Surety Bank.

               (ii)  First Midlothian is as of the date of this Plan, and on the
Closing Date shall be, the beneficial and record owner of all of the issued and
outstanding shares of First Bank Common Stock, and has good and marketable title
to such common


                                       -4-
<PAGE>


stock, which on the Closing Date will be free and clear of any interests,
security interests, claims, liens, pledges, penalties, charges, encumbrances,
voting trust agreements, buy-sell agreements, preemptive rights or other rights
of any party whatsoever of any kind or character.

          (d)  SUBSIDIARIES.

               (i)  First Midlothian has no subsidiaries other than First Bank
and will not on or before the Closing Date create or acquire any additional
subsidiary without the consent of Surety.

               (ii)  First Bank neither has nor is it obligated to make any
material investment, direct or indirect, in any person, corporation,
association, partnership, joint venture, trust or other entity, except for
investments in prime rated commercial paper and other debt instruments made by
First Bank in the ordinary course of its banking business consistent with its
past practice which do not empower First Bank to direct or cause the direction
of the management and policies of the maker of such commercial paper or other
debt instrument.

          (e)  CONDITION AND RESULTS OF OPERATIONS.  Within fifteen (15) days
following the date of this Plan, First Midlothian will deliver to Surety true,
correct and complete copies of the following consolidated financial statements
of First Midlothian (these financial statements together with those referred to
in SECTIONS 3(f) AND 3(k) hereof are collectively referred to herein as the
"First Midlothian Financial Statements"):  statement of condition at December
31, 1994, statement of income for the year ended as of December 31, 1994 and
statements of cash flow and of shareholders' equity for the years ended as of
December 31, 1994, together with the notes thereto, as certified by the
independent public accountants of First Midlothian.  The First Midlothian
Financial Statements shall be in accordance with the books and records of First
Midlothian, shall present fairly the financial position and results of
operations of First Midlothian, as of the dates and for the periods indicated,
shall be prepared in accordance with generally accepted accounting principles
consistently applied throughout the periods involved (except that the unaudited
First Midlothian Financial Statements shall be subject to normal year-end
adjustments), and shall be prepared in accordance with Regulation S-X
promulgated by the Securities and Exchange Commission.

          (f)  LIABILITIES AND OBLIGATIONS.

               (i)  As of the date of the First Midlothian Financial Statements,
First Midlothian had no obligation or liability which was material or which,
when combined with all other non-material obligations or liabilities, would have
been material, except for the Debentures (as hereinafter defined) and except as
otherwise set forth in the First Midlothian Financial Statements or as set forth
in any of the schedules referred to herein, nor does


                                       -5-
<PAGE>


there exist a set of circumstances resulting from transactions effected or
events occurring on or prior to the date of the First Midlothian Financial
Statements or from any action omitted to be taken during such period which could
reasonably be expected to result in any such material obligation or liability.
The amounts set up as liabilities for taxes in the First Midlothian Financial
Statements are sufficient for the payment of all taxes (including without
limitation federal, state, county, local and other excise, franchise, real and
personal property, payroll, income, capital stock, and sales and use taxes)
accrued in accordance with generally accepted accounting principles and unpaid
as of the date of such First Midlothian Financial Statements.  Since the date of
the First Midlothian Financial Statements, First Midlothian has not incurred or
paid any obligation or liability, except for obligations incurred or paid by
First Midlothian in the ordinary course of its business consistent with its past
practices or as otherwise contemplated by this Plan.

               (ii)  Attached hereto as SCHEDULE 1(f) is a copy of each
Debenture issued and outstanding as of the date of this Plan.  SCHEDULE 1(f)
sets forth with respect to each Debenture, the name of each holder, the date
thereof, the original principal amount thereof, the outstanding principal
thereof, and accrued interest thereon, as of the date of this Plan, the
applicable interest rate, the repayment provisions and maturity date, and the
amount and date of the next payment of interest and, if applicable, principal.
Each Debenture is an unsecured obligation of First Midlothian and may be prepaid
at any time without penalty.  None of the Debentures are now in default, and
neither First Midlothian nor the Directors are aware of any fact or condition
that with the giving of notice or the passage of time, or both, would create or
cause there to be a default under any Debenture.

               (iii)  As of the date of the First Midlothian Financial
Statements, First Bank had no obligation or liability which was material or
which, when combined with all non-material obligations or liabilities, would
have been material, except as disclosed in the First Midlothian Financial
Statements or as set forth in any of the schedules referred to herein, nor does
there exist a set of circumstances resulting from transactions effected or
events occurring on or prior to the date of the First Midlothian Financial
Statements or from any action omitted to be taken during such period which could
reasonably be expected to result in any such material obligation or liability,
except as disclosed or provided for in the First Midlothian Financial Statements
or except as disclosed in one or more of the schedules referred to herein.  The
amounts set up as liabilities for taxes in the First Midlothian Financial
Statements are sufficient for the payment of all taxes (including without
limitation federal, state, county, local and other excise, franchise, real and
personal property, payroll, income, capital stock, and sales and use taxes)
accrued in accordance with generally accepted accounting principles and unpaid
as of the date of such First Midlothian Financial Statements.  Since


                                       -6-
<PAGE>


the date of the Midlothian Financial Statements First Bank has not incurred or
paid any obligation or liability, except for obligations incurred or paid by
First Bank in the ordinary course of its business consistent with its past
practices.  Except for endorsements made in connection with the deposit of items
for collection made by First Bank in the ordinary course of its business
consistent with its past practices and except as set forth in the First
Midlothian Financial Statements or in any of the schedules referred to herein,
First Bank is not obligated (by discount, loan participation agreement,
repurchase agreement or letter of credit) to provide funds in respect of or to
guarantee or assume any debt or obligation which is either material or which,
when combined with all similar debts or obligations, would be material.

          (g)  LOANS.  All loans of First Bank reflected in the First Midlothian
Financial Statements and all loans originated since the date of the First
Midlothian Financial Statements were made in the ordinary course of business.  A
true, complete and accurate list of all (i) loans classified by examiners as
"Other Loans Especially Mentioned," "Substandard," "Doubtful," or "Loss," (ii)
past due loans, (iii) loans to the directors, officers and shareholders of First
Bank, First Midlothian, or any of them, and (iv) loans to other parties which
have been guaranteed by the directors, officers and shareholders of First Bank
or First Midlothian, or any of them, or for which the directors, officers and
shareholders of First Bank or First Midlothian, or any of them, are otherwise
responsible as of the date of this Plan are set forth on SCHEDULE 1(g).

          (h)  RESERVE FOR POSSIBLE LOAN LOSSES.  The reserve for possible loan
losses, as shown on the First Midlothian Financial Statements, is adequate in
all respects to provide for all losses, net of recoveries relating to loans
previously charged-off, on loans outstanding as of the date of such First
Midlothian Financial Statements.

          (i)  INVESTMENT SECURITIES.  Except for pledges to secure public and
trust deposits, none of the investments reflected in the First Midlothian
Financial Statements under the heading "Investment Securities" and none of the
investments made since said date by First Bank is subject to any "investment" or
other restriction, whether contractual or statutory, which materially impairs
the ability of the holder thereof freely to dispose of such investment at any
time.

          (j)  EVIDENCES OF INDEBTEDNESS.  Each evidence of indebtedness
reflected as an asset in the First Midlothian Financial Statements, or acquired
since that date, is the legal, valid and binding obligation of the obligor named
therein, enforceable in accordance with its terms (subject, as to enforcement of
remedies, to applicable bankruptcy, insolvency, reorganization, moratorium and
similar laws from time to time in effect).  No evidence of indebtedness having
an unpaid balance (principal and accrued


                                       -7-
<PAGE>


interest) in excess of $25,000 is subject to any defense, offset or
counterclaim.

          (k)  TANGIBLE PROPERTIES.

               (i)  First Midlothian neither owns nor leases any tangible
properties, real and personal.

               (ii)  SCHEDULE 1(k) describes all tangible properties, real and
personal (showing the gross book values, accumulated depreciation and net book
values), owned or leased by First Bank as of the date of the First Midlothian
Financial Statements, having an original cost in excess of $25,000 (exclusive of
supplies consumable in the ordinary course of business, which need not be
scheduled).  First Bank has good and indefeasible fee simple title to all
material real estate owned by it, has a valid leasehold interest in each of the
leased properties and owns outright all other assets and properties, whether
real, personal or mixed, tangible or intangible, described in SCHEDULE 1(k) or
reflected in the First Midlothian Financial Statements or acquired after said
date (other than properties sold, and supplies consumed, by First Bank in the
ordinary course of its banking business consistent with its past practice), free
and clear of all liens, pledges, mortgages, security interests, charges,
burdens, encumbrances, options and adverse claims ("Burdens"), except in each
case as set forth in SCHEDULE 1(k) and except for liens for current taxes not
yet due and payable and such imperfections of title, covenants and easements as
do not materially detract from or interfere with the present use of the asset or
property subject thereto or affected thereby.  Since the date of the First
Midlothian Financial Statements, First Bank has not satisfied or discharged, or
become obligated to satisfy or discharge, any Burden affecting First Bank or any
asset of First Bank, except in the ordinary course of First Bank's banking
business consistent with its past practice.  The operation of the properties of
First Bank and the business of First Bank in the manner in which they are now
operated does not violate any zoning ordinances or municipal regulations in such
a way as could, if such ordinances or regulations were enforced, result in any
material impairment of the uses of the respective properties for the purposes
for which they are now operated, and no covenants, easements, rights-of-way or
regulations of record materially impair such uses.

          (l)  COMPLIANCE WITH ENVIRONMENTAL LAWS.  Except as set forth on
SCHEDULE 1(l),

               (i)  First Midlothian, First Bank and their respective
predecessors and affiliates have complied with all Environmental, Health and
Safety Laws (as defined below), and no action, suit, proceeding, hearing,
investigation, charge, complaint, claim, demand, or notice has been filed or
commenced against any of them alleging any failure so to comply.  Without
limiting the generality of the preceding sentence, First Midlothian and First
Bank and


                                       -8-
<PAGE>


their respective predecessors and affiliates have obtained and been in
compliance with all of the terms and conditions of all permits, licenses, and
other authorizations which are required under, and has complied with all other
limitations, restrictions, conditions, standards, prohibitions, requirements,
obligations, schedules, and timetables which are contained in, all
Environmental, Health and Safety Laws.

                    "Environmental, Health and Safety Laws" means the
Comprehensive Environmental Response, Compensation and Liability Act of 1980,
the Resource Conservation and Recovery Act of 1976, and the Occupational Safety
and Health Act of 1970, each as amended, together with all other laws (including
rules, regulations, codes, plans, injunctions, judgments, orders, decrees,
rulings, and charges thereunder) of federal, state, local, and foreign
governments (and all agencies thereof) concerning pollution or protection of the
environment, public health and safety, or employee health and safety, including
laws relating to emissions, discharges, releases, or threatened releases of
pollutants, contaminants, or chemical, industrial, hazardous, or toxic materials
or wastes into ambient air, surface water, ground water, or lands or otherwise
relating to the manufacture, processing, distribution, use, treatment, storage,
disposal, transport, or handling of pollutants, contaminants, or chemical,
industrial, hazardous, or toxic materials or wastes.

               (ii)  Neither First Midlothian nor First Bank has any liability
(and neither First Midlothian nor First Bank has handled or disposed of any
substance, arranged for the disposal of any substance, exposed any employee or
other individual to any substance or condition, or owned or operated any
property or facility in any manner that could form the basis for any present or
future action, suit, proceeding, hearing, investigation, charge, complaint,
claim, or demand against First Midlothian or First Bank giving rise to any
liability) for damage to any site, location, or body of water (surface or
subsurface), for any illness of or, personal injury to any employee or other
individual, or for any reason under any Environmental, Health and Safety Law.

               (iii)  All properties and equipment used in the business of First
Midlothian and First Bank and their respective predecessors and affiliates have
been free of asbestos, PCB's, methylene chloride, trichloroethylene,1,2-trans-
dichloroethylene, dioxins, dibenzofurans, and Extremely Hazardous Substances (as
defined below).

                    "Extremely Hazardous Substance" has the meaning set forth in
Sec. 302 of the Emergency Planning and Community Right-to-Know Act of 1986, as
amended.

               (iv)  Neither First Midlothian nor First Bank has placed any
underground storage tanks, as that term is defined at 40 C.F.R. Section 280.1,
on any part of the real property owned,


                                       -9-
<PAGE>


leased or otherwise utilized by First Midlothian and First Bank (the "Real
Property"), and neither First Midlothian nor First Bank has any knowledge or has
received any notice that any such underground storage tanks were placed on the
Real Property by any prior owner or user.

               (v)  Neither First Midlothian nor First Bank has ever been
refused insurance coverage and no insurance coverage has ever been cancelled as
a result of the presence of hazardous waste, solid waste or hazardous substances
on the Real Property.

               (vi)  First Bank has not installed or maintained any active or
inactive hazardous waste management units on the Real Property, and neither
First Midlothian nor First Bank has any knowledge or has received any notice
that any active or inactive hazardous waste management units have been installed
or maintained on the Real Property by any prior owner or user, that require deed
recordation by  First Bank.

               (vii)  There have been no spills, discharges or other releases of
hydrocarbons or hazardous or toxic substances onto or from the Real Property or
onto or from any other real property heretofore owned or leased by First Bank
and utilized in the conduct of any of its businesses, and neither First
Midlothian nor First Bank has any knowledge or has received any notice of any
such spills, discharges or releases by any prior owner or user of the Real
Property.

               (viii)  There are no environmental liens or security interests
against the Real Property nor are there any environmental liens or actions
pending or threatened which would result in the creation of any lien relating to
environmental conditions of the Real Property.

          (m)  CONDITION OF PERSONAL PROPERTIES.  All personal properties owned
or leased by First Bank are used by First Bank in the ordinary course of its
banking business and are in good condition and repair and are suitable for the
purposes intended.

          (n)  PATENTS, TRADEMARKS, ETC.  Except as set forth on SCHEDULE 1(n),
there are no:

               (i)  patents, trademarks, trade names or copyrights or
applications therefor owned by or registered in the name of First Midlothian or
First Bank or in which First Midlothian or First Bank have rights,

               (ii)  license agreements to which First Midlothian or First Bank
is a party, either as licensor or licensee, with respect to any patents,
trademarks, trade names or copyrights, or

               (iii)  claims, to the knowledge of First Midlothian or First
Bank, that, in the conduct of First Midlothian's or First


                                      -10-
<PAGE>

Bank's business as now conducted, either First Midlothian or First Bank is
infringing any patents, trademarks, trade names or copyrights of others.

          (o)  COMPLIANCE WITH LAWS.  First Midlothian and First Bank:

               (i)  have each complied with all laws and governmental
regulations pertaining to consumer credit in all material respects,

               (ii)  have each complied with all other laws, regulations,
licensing requirements and orders applicable to their respective businesses, the
breach or violation of which could have a material adverse effect on their
respective businesses (including without limitation licensing requirements with
respect to personnel),

               (iii)  have each filed with the proper authorities all statements
and reports required by the laws, regulations, licensing requirements and orders
to which it or any of its employees (because of his activities on behalf of his
employer) are subject, and

               (iv)  each possesses all necessary licenses, franchises, permits
and governmental authorizations to conduct their respective businesses in all
material respects in the manner in which and in the jurisdictions and places
where such businesses are now conducted.

          (p)  INSURANCE.  SCHEDULE 1(p) contains a brief description of all
policies of fire, liability and other forms of insurance and all fidelity bonds
held by First Midlothian and First Bank.

          (q)  MATERIAL CONTRACTS.  Except as set forth in SCHEDULE 1(q),
neither First Midlothian nor its assets, business or operations, nor First Bank
nor its assets, business or operations, is a party to or are bound or affected
by or receive benefits under any written or oral agreement, arrangement or
commitment relating to:

               (i)    the employment of any person other than personnel employed
at the pleasure of First Midlothian or First Bank, as the case may be, in the
ordinary course of their respective businesses at rates of compensation and on
terms consistent with their respective past practices,

               (ii)   the election or retention in office of any director or
officer,

               (iii)  collective bargaining with, or any representation of any
employees by, any labor union or association,


                                      -11-
<PAGE>


               (iv)  the acquisition of services, supplies, equipment or other
personal property involving, in any particular case, more than $5,000 or for a
quantity in excess of its requirements for normal operating purposes,

               (v)    the purchase or sale of real property,

               (vi)   distribution, agency, public relations, advertising,
printing, construction, accounting or legal services, except for agreements,
arrangements and commitments subject to cancellation without liability on notice
of thirty (30) days or less and involving a liability for each such agreement,
arrangement or commitment of less than $5,000,

               (vii)  the lease of real or personal property as lessor or
lessee, or sublessor or sublessee, providing for annual payments in the
aggregate in excess of $2,500,

               (viii) bonuses, pensions, profit-sharing, retirement, stock
options, stock purchases, employee discounts or other employee benefits,

               (ix)   lending or advancing of funds, other than in the ordinary
course of First Bank's banking business consistent with its past practice,

               (x)    borrowing of funds or receipt of credit other than in the
ordinary course of First Bank's banking business consistent with its past
practice,

               (xi)   incurring of any material obligation or liability except
for transactions engaged in by First Midlothian or First Bank in the ordinary
course of their respective businesses consistent with their respective past
practices,

               (xii)  the sale of personal property or services under which
payments due after the date of this Plan exceed $5,000,

               (xiii) any transaction or series of transactions, including
loans, in which any "affiliate" of First Midlothian or First Bank, as that term
is used in the Rules and Regulations of the Securities and Exchange Commission
(the "Commission") under the Securities Act of 1933 (the "1933 Act"), any
officer or director of First Midlothian or First Bank, any officer or director
of any "affiliate" of First Midlothian or First Bank, or any "associate" of any
such officer or director, as that term is defined in Regulation 14A of the
General Rules and Regulations under the Securities Exchange Act of 1934 (the
"1934 Act"), has an interest if such transaction or series of transactions would
be required to be disclosed in a proxy statement filed by a non-banking
corporation under the 1934 Act, or


                                      -12-
<PAGE>


               (xiv)  any material transaction not in the ordinary course of
First Midlothian's or First Bank's respective businesses consistent with their
respective past practices.

Except as set forth in SCHEDULE 1(q), since the date of the First Midlothian
Financial Statements, neither First Midlothian nor First Bank has made or
permitted, or agreed to make or permit, any material modification or termination
of any material agreement, commitment or arrangement, except in the ordinary
course of their respective businesses consistent with their respective past
practices.

          (r)  ABSENCE OF ADVERSE AGREEMENTS.  Neither First Midlothian nor
First Bank is a party to any agreement or instrument or any judgment, order or
decree or any rule or regulation of any court or other governmental agency or
authority which materially and adversely affects or in the future may materially
and adversely affect the assets, properties, business, financial condition,
operations or prospects of First Midlothian or First Bank.

          (s)  STATUS OF EMPLOYEE BENEFIT PLANS.  Except as set forth on
SCHEDULE 1(q), neither First Midlothian nor First Bank has an employee benefit
plan presently in effect.

          (t)  MATERIAL CONTRACT DEFAULTS.  Except as set forth in SCHEDULE
1(t), neither First Midlothian nor First Bank is in default in any material
respect under any of the agreements, commitments, arrangements, leases,
insurance policies or other instruments set forth or described herein or in the
schedules referred to herein or otherwise disclosed in writing to Surety by
First Midlothian or First Bank; such agreements, commitments, arrangements,
leases, insurance policies and other instruments are legal, valid and binding
obligations of the respective parties thereto in accordance with their terms;
and there are no defenses, offsets or counterclaims thereto which may be made by
any party thereto other than First Midlothian or First Bank, nor have either
First Midlothian or First Bank waived any substantial rights thereunder, except
as set forth in the schedules referred to herein or otherwise disclosed in
writing to Surety by First Midlothian or First Bank on or before the date of
this Plan.

          (u)  LITIGATION AND OTHER PROCEEDINGS.  Except to the extent indicated
in SCHEDULE 1(u), there is not pending or threatened, against either First
Midlothian or First Bank, or affecting or which would affect the assets of First
Midlothian or First Bank, any action, suit, proceeding or investigation which:

               (i)    involves a claim for an amount exceeding the amount
recoverable by First Midlothian or First Bank from insurance companies under
policies described in SCHEDULE 1(p), subject to the deductible amounts under
said policies as set forth in said schedule,


                                      -13-
<PAGE>


               (ii)  has resulted or might result in any material adverse change
in the business, operations or assets or the condition, financial or otherwise
(including without limitation changes in the value of investments), or results
of operations of First Midlothian or First Bank,

               (iii)  has affected or might affect the right or ability of First
Midlothian or First Bank to carry on their businesses substantially as now
conducted, or

               (iv)  has affected or might affect the consummation of the
transactions contemplated by this Plan or the Merger Agreements,

or any circumstances which would give rise to any such action, suit, proceeding
or investigation.  Except as set forth in SCHEDULE 1(u), neither First
Midlothian nor First Bank is (x) subject to any continuing court or other order,
writ, injunction or decree, applicable specifically to it or to its business,
property or employees, or (y) in default with respect to any order, writ,
injunction or decree of any nature.

          (v)  TAXES.  First Midlothian and First Bank have each filed with the
appropriate governmental agencies all federal, state and local income,
franchise, excise, real and personal property and other tax returns and reports
which are required to be filed, and have paid all taxes shown thereon to be due
and payable.  There are no unpaid taxes of First Midlothian or First Bank which
are or may become a lien on the properties or assets of First Midlothian or
First Bank, except liens for taxes not yet due and payable.  All taxes not yet
due and payable which require accrual under generally accepted accounting
principles have been properly accrued on the books of First Midlothian and First
Bank, and where applicable, reflected in the First Midlothian Financial
Statements.  All accruals shown in the First Midlothian Financial Statements in
respect of taxes are adequate, and there is not pending a proposed assessment by
any taxing authority against either First Midlothian or First Bank for
additional taxes which have not been disclosed in this Plan and for which First
Midlothian or First Bank does not have adequate reserves.  No income tax
liability of First Midlothian nor First Bank has been asserted by the Internal
Revenue Service for taxes in excess of those already paid, and no audit or
notice of audit is pending.  Neither First Midlothian nor First Bank has
executed or filed with the Internal Revenue Service any agreement extending the
period for assessment and collection of any tax, nor are either First Midlothian
or First Bank a party to any action or proceeding by any governmental authority
for assessment or collection of taxes, nor has any claim for assessment or
collection of taxes been asserted against either First Midlothian or First Bank.

          (w)  COMMUNITY REINVESTMENT ACT.  First Bank has not received any
notice of non-compliance with the Community Reinvest-


                                      -14-
<PAGE>


ment Act ("CRA") from any regulatory agency, and First Bank has supplied Surety
with copies of the CRA Statement for First Bank, all supporting papers therefor,
all letters and comments received by First Bank pertaining thereto, and any
responses by First Bank to such comments.

          (x)  ABSENCE OF CERTAIN CHANGES OR EVENTS.  Except as set forth in
SCHEDULE 1(x), since the date of the First Midlothian Financial Statements,
neither First Midlothian nor First Bank has

               (i)    issued or sold any of its capital stock or any corporate
debt obligations (except certificates of deposit, letters of credit, cashier's
checks and other documents and instruments issued in the ordinary course of the
banking business of First Bank);

               (ii)   granted any option for the purchase of any shares of its
capital stock;

               (iii)  except as otherwise contemplated by this Plan, declared or
set aside any dividend or other distribution in respect of its capital stock, or
directly or indirectly, purchased, redeemed or otherwise acquired any such
capital stock;

               (iv)   made or authorized any change in its outstanding capital
stock or in its Articles of Association or bylaws;

               (v)    made any material change in its mode of management or
operation or method of accounting;

               (vi)   incurred any obligations or liabilities (absolute or
contingent), except any obligations or liabilities incurred in the ordinary
course of business and any obligations or liabilities less than $2,500 but not
exceeding $10,000 in the aggregate, or mortgaged, pledged or subjected to lien
or encumbrance (other than statutory liens not yet delinquent) any of its assets
or properties;

               (vii)  discharged or satisfied any lien or encumbrance or paid
any obligation or liability (absolute or contingent), other than current
liabilities included in the First Midlothian Financial Statements and current
liabilities incurred since the date thereof in the ordinary course of business;

               (viii) sold, exchanged or otherwise disposed of any of its assets
other than in the ordinary course of business;

               (ix)   made or become obligated to make any capital expenditure
other than an expenditure or commitment which does not exceed $5,000 per
occurrence;


                                      -15-
<PAGE>


               (x)    engaged in any transaction affecting its business or
properties not in the ordinary course of business or suffered any extraordinary
loss;

               (xi)   paid or become obligated to pay any general wage or salary
increase, bonus, severance or termination pay to any officer or employee,
entered into any employment contract with any officer or employee, instituted
any employee welfare, bonus, stock option, profit-sharing, retirement or similar
plan or arrangement, or granted or agreed to grant any increase in compensation
to any director, except to the extent permitted under SECTION 1(z);

               (xii)  suffered any damage, destruction or loss, whether or not
covered by insurance, materially and adversely affecting its properties;

               (xiii) waived any rights of value which in the aggregate are
material;

               (xiv)  experienced any material adverse change in its assets,
properties, business, financial condition, operations, or prospects;

               (xv)   suffered the occurrence of any event or condition of any
character which may materially and adversely affect its assets, properties,
business, financial condition, operations, or prospects; or

               (xiv)  entered into any material transactions outside the
ordinary course of business except as expressly contemplated by this Plan.

          (y)  POWER AND AUTHORITY.

               (i)    Each Director has the right, power and authority to enter
into this Plan and to consummate the transactions contemplated by this Plan.
This Plan has been duly executed and delivered by each Director and constitutes
a valid and binding obligation enforceable against each Director in accordance
with its terms.

               (ii)   The respective Boards of Directors of First Midlothian and
First Bank have duly approved this Plan, the Merger Agreements and the
transactions contemplated hereby and thereby, and have authorized the execution
and delivery of this Plan and the Merger Agreements by First Midlothian and
First Bank, as applicable, and such agreements constitute the valid and binding
obligations of First Midlothian and First Bank, enforceable against them
according to their terms and provisions.  First Midlothian and First Bank have
full power, authority and legal right to enter into such agreements and, upon
approval of such agreements by regulatory authorities having jurisdiction in the
premises, to consummate the transactions contemplated hereby and thereby.  The
execution,


                                      -16-
<PAGE>


delivery and performance of this Plan, the Merger Agreements and the
consummation of the transactions contemplated hereby and thereby in accordance
with said agreements will not:

                      (1)     conflict with the Articles of Association or the
          bylaws of First Midlothian or First Bank,

                      (2)     result in any breach or termination of, or
          constitute a default under, or constitute an event which with notice
          or lapse of time, or both, would become a default under, or result in
          the creation of any Burden upon any asset of First Midlothian or First
          Bank, any agreement, arrangement or commitment, or violate any order,
          writ, injunction or decree, to which First Midlothian or First Bank is
          a party or by or under which First Midlothian or First Bank or their
          respective assets, businesses or operations may be bound or affected
          or receive benefits, or

                      (3)     result in the loss or adverse modification of any
          license, franchise, permit or other authorization granted to or
          otherwise held by First Midlothian or First Bank.

          (z)  COMPENSATION.  SCHEDULE 1(z)  contains the name and position of
each person employed by First Midlothian and First Bank whose aggregate annual
compensation from First Midlothian and First Bank (including bonuses and similar
remuneration) exceeds $15,000 and sets forth his total annual compensation.
Neither First Midlothian nor First Bank have any knowledge of facts which would
indicate that employees of either First Midlothian or First Bank will not
continue in First Midlothian's or First Bank's employment on an acceptable
basis, subject to normal turnover.  Since the date of the First Midlothian
Financial Statements, except as set forth in SCHEDULE 1(z) neither First
Midlothian nor First Bank has granted or become obligated to grant any increases
in the wages or salary of, or paid or become obligated to pay any bonus or made
or become obligated to make any similar payment to, any officer or employee
(including, without limitation, any increase in the rate of compensation payable
to any of the personnel listed in SCHEDULE 1(z) over the rate shown in SCHEDULE
1(z) in an aggregate amount that, computed on an annual basis, would exceed ten
percent (10%) of such officer's or employee's annual rate of compensation prior
to all such increases, bonuses or similar payments).  In addition, since the
date of the First Midlothian Financial Statements, except as set forth in
SCHEDULE 1(z), neither First Midlothian nor First Bank has, directly or
indirectly, paid or become obligated to pay any severance or termination pay to
any officer or employee.

          (aa) LABOR RELATIONS.  No employee of either First Midlothian or First
Bank is represented, for purposes of collective bargaining, by a labor
organization of any type.  There have been no efforts during the past three
years to unionize or organize any


                                      -17-
<PAGE>


employees of First Midlothian or First Bank, and no material claim related to
employees of First Midlothian or First Bank under the Fair Labor Standards Act,
National Labor Relations Act, Civil Rights of 1964, Walsh-Healy Act, Davis Bacon
Act, Civil Rights Act of 1866, Age Discrimination in Employment Act, Equal Pay
Act of 1963, Executive Order No. 11246, Federal Unemployment Tax Act, Vietnam
Era Veterans Readjustment Act, Occupational Safety and Health Act, Americans
with Disabilities Act or any state or local employment related law, order,
ordinance or regulation, and no unfair labor practice, discrimination or wage-
and-hour claim is pending or threatened against or with respect to First
Midlothian or First Bank.

          (bb) AVAILABILITY OF DOCUMENTS.  First Midlothian and First Bank have
each heretofore made available for inspection by Surety at the offices of First
Midlothian and First Bank true, correct and complete copies of their respective
Articles of Association and bylaws and all agreements, arrangements, commitments
and documents referred to herein or in the schedules referred to herein, in each
case together with all amendments and supplements thereto.

          (cc) NON-DEPOSIT CLAIMS.  Neither the Directors nor First Midlothian
have any non-deposit claims against First Bank except as otherwise disclosed in
SCHEDULE 1(cc).

          (dd) SCHEDULES.  All schedules referred to herein furnished or to be
furnished by First Midlothian or First Bank to Surety are (or will be when
furnished) true, correct and complete in all material respects, as supplemented
on the Closing Date.

          (ee) FULL DISCLOSURE.  No representation or warranty contained in this
SECTION 1 contains any untrue statement of a material fact or omits to state any
material fact necessary to make any such representation, warranty or statement
not misleading.

     2.   REPRESENTATIONS AND WARRANTIES OF SURETY BANK.  Surety and Surety
Bank, jointly and severally, represent and warrant to  the Directors, First
Midlothian, and First Bank, as follows:

          (a)  ORGANIZATION.

               (i)    Surety is a corporation duly organized, validly existing
and in good standing under the laws of the State of Delaware and is duly
qualified to do business and is in good standing as a foreign corporation in the
State of Texas, which are the only jurisdictions in which the property owned or
leased or the business conducted by it makes such qualification necessary, and
is duly authorized to carry on its business as it is now being conducted.

               (ii)   Surety Bank is a national banking association duly
organized, validly existing and in good standing under the


                                      -18-
<PAGE>


laws of the United States of America.  Surety Bank (a) is duly authorized to
conduct a general banking business, in accordance with its charter, subject to
the supervision of the Comptroller; (b) is a member of the Federal Reserve and
is a stockholder of the Federal Reserve Bank of Dallas; (c) is an insured bank
as defined in the Federal Deposit Insurance Act; and (d) has full power and
authority (including all licenses, franchises, permits and other governmental
authorizations which are legally required) to own, lease and operate its
properties and to engage in the business and activities now conducted by it.

               (iii)  On or before the Closing Date, Newco will be a corporation
duly organized, validly existing and in good standing under the laws of the
State of Texas, which is the only jurisdiction in which the property to be owned
or leased or the business to be conducted by it will make such qualification
necessary, and will be duly authorized to carry on its business as it will be
conducted.

          (b)  CORPORATE POWER AND AUTHORITY.

               (i)    The Boards of Directors of Surety and Surety Bank have
duly approved this Plan, the Merger Agreements and the transactions contemplated
hereby and thereby and have authorized the execution and delivery of this Plan
and the Merger Agreements by Surety and Surety Bank.  Surety and Surety Bank
have full power, authority and legal right to enter into such agreements and,
upon approval of such agreements by regulatory authorities having jurisdiction
in the premises, to consummate the transactions contemplated hereby and thereby.
The making and performance of this Plan, the Merger Agreements and the
consummation of the transactions contemplated hereby and thereby in accordance
with such agreements will not conflict with the Articles of Association or
bylaws of Surety or Surety Bank.

               (ii)   On or before the Closing Date, the Board of Directors of
Newco will have duly approved this Plan, the Merger Agreements and the
transactions contemplated hereby and thereby and will have authorized the
execution and delivery of this Plan and the Merger Agreements by Newco.  Newco
will have full power, authority and legal right to enter into such agreements
and, upon approval of such agreements by regulatory authorities having
jurisdiction in the premises, to consummate the transactions contemplated hereby
and thereby.  The making and performance of this Plan, the Merger Agreements and
the consummation of the transactions contemplated hereby and thereby in
accordance with such agreements will not conflict with the Articles of
Incorporation or bylaws of Newco.

     3.   COVENANTS OF THE DIRECTORS, FIRST MIDLOTHIAN AND FIRST BANK.  The
Directors, each in their individual and representative capacity, First
Midlothian and First Bank each hereby covenant and


                                      -19-
<PAGE>


agree with Surety and Surety Bank that, unless the prior written consent of
Surety shall have been obtained:

          (a)  CONDUCT OF BUSINESS.  Prior to the Effective Time (as defined in
the Merger Agreements), First Midlothian and First Bank will each operate their
respective businesses only in the usual, regular and ordinary course, and First
Midlothian and First Bank will each use their best efforts to

               (i)    preserve intact their business organization and assets,

               (ii)   except as provided in SCHEDULE 1(x), keep available the
services of its present officers and employees,

               (iii)  maintain and keep its properties in as good repair and
condition as at present, except for depreciation due to ordinary wear and tear
and damage due to casualty,

               (iv)   maintain in full force and effect insurance comparable in
amount and scope of coverage to that now maintained by it,

               (v)    preserve its present relationships with depositors,
customers and others having business dealings with it,

               (vi)   fully comply with and perform all obligations and duties
imposed upon it by all federal, state and other applicable laws, rules,
regulations and orders imposed by federal, state and other governmental
authorities,

               (vii)  perform all of its obligations under contracts, leases and
documents relating to or affecting its assets, properties and business,

               (viii) cause either First Midlothian or First Bank to take any
action described in SECTION 1(x), and

               (ix)   prevent the occurrence of any change or event which would
render any of the representations and warranties of the Directors, First
Midlothian and First Bank contained herein and the Merger Agreements untrue in
any material respect at and as of the Closing Date with the same effect as
though such representations and warranties (in the exact language contained in
this Plan or the Merger Agreements with appropriate modifications of tense in
the case of representations and warranties relating to statements of fact as of
specific dates) had been made at and as of the Closing Date, except as otherwise
contemplated by this Plan.

          (b)  ACCESS TO PROPERTIES AND RECORDS.  First Midlothian will keep
Surety and Surety Bank closely advised of all material developments relevant to
the consummation of the Mergers and will cooperate fully in permitting Surety
and Surety Bank to make a full


                                      -20-
<PAGE>


investigation of the business, properties, financial condition and investments
of First Midlothian and First Bank and in bringing about the consummation of the
Mergers.  Prior to the Closing Date and at the request of Surety, First
Midlothian and First Bank will update by amendment or supplement any of the
schedules referred to herein and any other disclosure in writing from First
Midlothian or First Bank to Surety; and the Directors, First Midlothian and
First Bank hereby represent and warrant (the representations and warranties of
the Directors being to their best knowledge, information and belief only) that
such schedules and such written disclosures, as so amended or supplemented,
shall be true, correct and complete in all material respects as of the Closing
Date; PROVIDED, HOWEVER, that the inclusion of any information in any such
amendment or supplement, not included in the original schedule or written
disclosure at or prior to the date of this Plan, shall not (except to the extent
such information was not required to be included in the original schedule or
written disclosure) limit or impair any right which Surety or Surety Bank might
otherwise have respecting the representations or warranties of the Directors,
First Midlothian and First Bank contained in this Plan.

          (c)  FURTHER ASSURANCES.  Upon request of Surety, First Midlothian and
First Bank, and each of them, will at any time, whether before or after the
Closing Date, and from time to time, duly execute and deliver to Surety all such
further instruments and documents as may be necessary or advisable, in the
opinion of Surety, to obtain the full benefit of this Plan, the Merger
Agreements and the transactions contemplated hereby and thereby.

          (d)  CHANGED CIRCUMSTANCES.  The Directors, First Midlothian and First
Bank shall promptly notify Surety if, prior to the Closing Date, the Directors,
First Midlothian or First Bank discover that any of the representations or
warranties of the Directors, First Midlothian or First Bank contained in this
Plan or the Merger Agreements were not true and correct as of the date hereof,
or by reason of changed circumstances, or otherwise, are no longer true and
correct.

          (e)  PERIODIC REPORTS AND FINANCIAL STATEMENTS.  From the date hereof
to the Closing Date, First Midlothian and First Bank will deliver to Surety
promptly after they become available all periodic reports filed by First
Midlothian and First Bank pursuant to any applicable federal or state securities
laws, any report of First Midlothian to its shareholders, all proxy statements
and other written materials furnished to the shareholders of First Midlothian,
and all press releases issued by First Midlothian and First Bank.

          (f)  AUDITS.

               (i)    Within sixty (60) days following the date of this Plan,
First Midlothian will deliver to Surety true, correct and complete copies of the
following consolidated financial state-


                                      -21-
<PAGE>


ments of First Midlothian:  statement of condition at December 31, 1993,
statement of income for the year ended as of December 31, 1993, and statements
of cash flow and of shareholders' equity for the year ended as of December 31,
1993, together with the notes thereto, as certified by the independent public
accountants of First Midlothian satisfactory to Surety.  The First Midlothian
Financial Statements shall be in accordance with the books and records of First
Midlothian, shall present fairly the financial position and results of
operations of First Midlothian, as of the dates and for the periods indicated,
shall be prepared in accordance with generally accepted accounting principles
consistently applied throughout the periods involved, and shall be prepared in
accordance with Regulation S-X promulgated by the Securities and Exchange
Commission.

               (ii)   Prior to the Closing Date, First Midlothian will deliver
to Surety true, correct and complete copies of the following consolidated
financial statements of First Midlothian:  statement of condition at December
31, 1995, statement of income for the year ended as of December 31, 1995, and
statements of cash flow and of shareholders' equity for the year ended as of
December 31, 1995, together with the notes thereto, as certified by the
independent public accountants of First Midlothian satisfactory to Surety.  The
First Midlothian Financial Statements shall be in accordance with the books and
records of First Midlothian, shall present fairly the financial position and
results of operations of First Midlothian, as of the dates and for the periods
indicated, shall be prepared in accordance with generally accepted accounting
principles consistently applied throughout the periods involved, and shall be
prepared in accordance with Regulation S-X promulgated by the Securities and
Exchange Commission.

          (g)  PERSONNEL CHANGES.  From the date of this Plan and until the
Closing, neither First Midlothian nor First Bank shall cause any changes to be
made in the officers or directors of First Midlothian or First Bank, except with
the prior written approval of Surety, which approval shall not be unreasonably
withheld.

          (h)  OFFICERS' CERTIFICATE.  At the Closing Date, First Midlothian
will furnish to Surety a certificate executed in its corporate name by an
officer of First Midlothian, dated the Closing Date, which shall state whether
(i) First Midlothian and First Bank have complied in all material respects with
their respective agreements contained herein and in the Merger Agreements to be
performed at or prior to the Closing Date, and (ii) the representations and
warranties of First Midlothian and First Bank contained herein and in the Merger
Agreements are true in all material respects at and as of the Closing Date with
the same effect as though such representations and warranties (in the exact
language contained in this Plan or in the Merger Agreements with appropriate
modification of tense in the case of representations and warranties relating to
statements of fact as of specified dates) had been made at and as


                                      -22-
<PAGE>


of the Closing Date, except as otherwise contemplated by this Plan or the Merger
Agreements.

          (i)  DIRECTORS' CERTIFICATE.

               (i)    At the Closing Date, the Directors will each furnish to
Surety a certificate dated the Closing Date which shall state whether (i) the
Directors have complied in all material respects with their respective
agreements contained herein and in the Merger Agreements to be performed at or
prior to the Closing Date, and (ii) the representations and warranties of the
Directors, First Midlothian, and First Bank contained herein and in the Merger
Agreements are true in all material respects at and as of the Closing Date with
the same effect as though such representations and warranties (in the exact
language contained in this Plan or in the Merger Agreements with appropriate
modification of tense in the case of representations and warranties relating to
statements of fact as of specified dates) had been made at and as of the Closing
Date, except as otherwise contemplated by this Plan or the Merger Agreements.

               (ii)   At the Closing Date, the shareholders of First Midlothian
who are not Directors will each furnish to Surety a certificate executed in each
such shareholder's individual or representative capacity dated the Closing Date,
pursuant to which such shareholder shall warrant and represent that such
shareholder has good and marketable title to and the absolute right to sell,
assign, and transfer the shares of First Midlothian Common Stock registered in
such shareholder's name free and clear of any interests, security interests,
claims, liens, pledges, penalties, charges, encumbrances, buy-sell agreements,
preemptive rights or rights of any shareholder of First Midlothian or any party
whatsoever of every kind and character and that such shareholder has the right,
power, and authority to ability to transfer such shares of First Midlothian
Common Stock in accordance with the terms and provisions of this Plan and the
Merger Agreements.

          (j)  APPROVALS OF THIRD PARTIES.  As soon as practicable after the
date of this Plan, First Midlothian and First Bank will use their best efforts
to provide Surety and Surety Bank such information concerning First Midlothian
and First Bank as Surety and Surety Bank may request in order to secure the
approval of the Mergers by regulatory authorities having jurisdiction over bank
holding companies and banks, and will otherwise use their best efforts to cause
the consummation of the Mergers in accordance with the terms and conditions of
this Plan and the Merger Agreements.

          (k)  FINANCIAL INFORMATION.  First Midlothian will deliver, or will
cause to be delivered, to Surety, as soon as available, but in any event
concurrently with the delivery thereof to the Board of Directors of First Bank,
commencing with the month of October 1995, the monthly financial statements and
other information, financial or otherwise, of First Bank and First Midlothian


                                      -23-
<PAGE>


which First Bank furnishes to its Board of Directors in connection with the
meetings of its Board of Directors and such other information as Surety may
reasonably require.  Additionally, First Midlothian will deliver to Surety on at
least a monthly basis a schedule of past due loans, a schedule reflecting First
Bank's investment portfolio at book and market values, a schedule of First
Bank's ORE property, and such other information as may be requested by Surety.

          (l)  PROXY MATERIAL AND MEETING OF SHAREHOLDERS.  As soon as
practicable after the date of this Plan, First Midlothian and First Bank will
submit this Plan and the Merger Agreements to their respective shareholders for
approval at a meeting of shareholders called for the purpose of voting thereon.

          (m)  VOTING.  The Directors each hereby covenant and agree to vote all
of their First Midlothian Common Stock in favor of the Holding Company Merger at
the meeting of the shareholders of First Midlothian called to consider and vote
upon the Holding Company Merger Agreement.  First Midlothian hereby covenants
and agrees to vote all of its First Bank Common Stock in favor of the Bank
Merger at the meeting of the shareholders of First Bank called to consider and
vote upon the Bank Merger Agreement.

          (n)  ATTENDANCE AT MEETINGS OF THE BOARDS OF DIRECTORS.  From the date
hereof until the Closing, First Midlothian and First Bank shall give Surety and
Surety Bank at least three (3) days' prior written notice of any regular or
special meeting of the Boards of Directors of First Midlothian and First Bank
(or of any committee thereof) and permit a representative of Surety or Surety
Bank approved by First Bank to attend each of such meetings.  First Midlothian
and First Bank acknowledge that C. Jack Bean, Bobby W. Hackler, G. M.
Heinzelmann, III, B. J. Curley and Robert E. Crews are each approved as
individuals that may attend any of such meetings.

          (o)  DEBENTURES.  First Midlothian shall pay all principal of, and
interest on, the Debentures as and when such payments shall become due and
payable under the Debentures.  First Midlothian shall not enter into any
amendment or modification of any of the Debentures without the prior written
consent of Surety.

     4.   COVENANTS OF SURETY AND SURETY BANK. Surety and Surety Bank each
hereby covenant and agree with First Midlothian as follows:

          (a)  OFFICERS' CERTIFICATE. At the Closing Date, Surety will furnish
to First Midlothian a certificate of Surety executed in its corporate name by
the president of Surety, dated the Closing Date, which shall state whether (i)
Surety, Surety Bank and Newco have complied in all material respects with their
agreements contained herein and in the Merger Agreements to be performed at or
prior to the Closing Date, and (ii) the representations and


                                      -24-
<PAGE>


warranties of Surety and Surety Bank contained herein and in the Merger
Agreements are true in all material respects at and as of the Closing Date with
the same effect as though such representations and warranties (in the exact
language contained in this Plan or the Merger Agreements with appropriate
modification of tense in the case of representations and warranties relating to
statements of fact as of specified dates) had been made at and as of the Closing
Date, except as otherwise contemplated by this Plan or the Merger Agreements.

          (b)  PROXY MATERIAL AND MEETING OF SHAREHOLDERS.  As soon as
practicable after the date of this Plan, Surety and Surety Bank will cause Newco
to submit this Plan and the Holding Company Merger Agreement to its shareholders
for approval at a meeting of shareholders called for the purpose of voting
thereon.  Additionally, as soon as practicable after the date of this Plan,
Surety Bank will prepare a proxy statement, notice of meeting and form of proxy
to be used in connection with a meeting of its shareholders to consider and vote
upon the transactions contemplated in this Plan and the Bank Merger Agreement,
to use its best efforts to obtain the authorization of the Comptroller for
Surety Bank to furnish such proxy material to its shareholders, to thereafter
duly call and hold said meeting of its shareholders, to submit and recommend to
its shareholders the approval of the transactions contemplated in this Plan and
the Bank Merger Agreement and to cause to be furnished to each such shareholder
a copy of such proxy material.

          (c)  VOTING.  Surety Bank hereby covenants and agrees to vote all of
its shares of common stock of Newco in favor of the Holding Company Merger at
the meeting of the shareholders of Newco called to consider and vote upon the
Holding Company Merger Agreement.  Surety hereby covenants and agrees to vote
all of its shares of common stock of Surety Bank in favor of the Bank Merger at
the meeting of the shareholders of Surety Bank to consider and vote upon the
Bank Merger Agreement.

          (d)  APPROVALS OF THIRD PARTIES.  As soon as practicable after the
date of this Plan, Surety and Surety Bank will use their best efforts to secure
all necessary approvals of third parties, including without limitation
regulatory authorities having jurisdiction over banks and bank holding
companies, that shall be required in order to form Newco as an operating subsid-
iary of Surety Bank and to effect the Mergers and will otherwise use their best
efforts to cause the consummation of the Mergers in accordance with the terms
and conditions of this Plan and the Merger Agreements.

          (e)  PAYMENT.  As and when required by the provisions of the Holding
Company Merger Agreement, Surety Bank shall pay to the shareholders of First
Midlothian such sums to which such shareholders are entitled under SECTION 5(a)
of the Holding Company Merger Agreement.


                                      -25-
<PAGE>


          (f)  NOTIFICATION AS TO MATERIAL DEVELOPMENTS.  Surety will keep First
Midlothian and First Bank closely advised of all material developments relevant
to the consummation of the Mergers.

          (g)  FURTHER ASSURANCES.  Upon request of First Midlothian, Surety and
Surety Bank, and each of them, will at any time, whether before or after the
Closing Date, and from time to time, duly execute and deliver to First
Midlothian all such further instruments and documents as may be necessary or
advisable, in the opinion of First Midlothian, to obtain the full benefit of
this Plan, the Merger Agreements, and the transactions contemplated hereby and
thereby.

          (h)  CHANGED CIRCUMSTANCES. Surety and Surety Bank shall promptly
notify First Midlothian if Surety or Surety Bank discover that any of the
representations or warranties of Surety or Surety Bank contained in this Plan or
the Merger Agreements were not true and correct as of the date hereof, or by
reason of changed circumstances, or otherwise, are no longer true and correct.

     5.   MUTUAL REPRESENTATIONS AND COVENANTS.  Surety, Surety Bank, the
Directors, each in their individual and representative capacity, First
Midlothian and First Bank mutually represent and covenant as follows:

          (a)  FURNISHING INFORMATION AND INDEMNIFICATION.  The parties to this
Plan have furnished, or will furnish as soon as practicable after the date of
this Plan, to each other such information as the other has requested or may
request concerning itself required for inclusion in

               (i)    applications (or waivers therefrom) to be filed on behalf
of Newco with the Federal Reserve for authority to consummate the Holding
Company Merger and applications to be filed on behalf of Surety Bank with the
Comptroller for authority to consummate the Bank Merger, and

               (ii)   any other request, application, statement, report or
material to be made or filed by Surety, Surety Bank, Newco, First Midlothian or
First Bank to or with any governmental agency, department or instrumentality in
connection with the transactions contemplated in this Plan, in the Merger
Agreements, or otherwise.

Surety, Surety Bank, the Directors, First Midlothian and First Bank each
represent and warrant to the other that, to their best knowledge, information
and belief, all information so furnished for such requests, statements,
applications, reports and material shall be true and correct in all material
respects without omissions of any material fact required to be stated to make
the information not misleading.  Surety and Surety Bank, on the one hand, and
the Directors, First Midlothian and First Bank, on the other hand, will
indemnify and hold harmless each other, each of the other's


                                      -26-
<PAGE>


directors and officers, and each person, if any, who controls the other within
the meaning of the 1933 Act, from and against any and all losses, damages,
expenses or liabilities to which the other, or any such director, officer or
controlling person may become subject under applicable laws (including the Bank
Holding Company Act of 1956, as amended) and rules and regulations thereunder
and will reimburse the other, and any such director, officer or controlling
person for any legal or other expenses reasonably incurred in connection with
investigating or defending any actions whether or not resulting in liability,
insofar as such losses, damages, expenses, liabilities, or actions arise out of
or are based upon any untrue statement or alleged untrue statement of a material
fact contained in any such request, statement, application, report or material
or arise out of or are based upon the omission or alleged omission to state
therein a material fact required to be stated therein, or necessary in order to
make the statements therein not misleading, but only insofar as any such
statement or omission was made in reliance upon and in conformity with
information furnished in writing in connection therewith by such indemnifying
party expressly for use therein.

          (b)  NO AGENT'S FEE.  Each party hereto represents to and covenants
that there is no agent's, broker's or finder's fee or commission payable or that
will be payable in connection with the transactions contemplated in this Plan or
the Merger Agreements by virtue of or resulting from any action or agreement by
it other than a fee in the amount of approximately $170,000 payable to Service
Asset Management Company ("Agent") upon the consummation of the transactions
contemplated by this Plan.  If, but only if, the transactions are consummated
pursuant to this Plan and the Merger Agreements, First Midlothian shall pay
Agent such fee.  Surety Bank and Surety, on the one hand, and the Directors,
First Midlothian and First Bank, on the other hand, hereby agree to indemnify
and hold harmless each other from and against any claim, demand, liability,
loss, cost or expense (including court costs and attorneys' fees) on account of
or in connection with any agent's, broker's or finder's fees or commissions
payable or alleged to be payable in connection with this Plan, the Merger
Agreements or the transactions contemplated hereby or thereby by virtue of or
resulting from any action or agreement on the part of such indemnifying party.

     6.   CONDITIONS TO OBLIGATIONS OF PARTIES.  The obligations of Surety,
Surety Bank, the Directors, First Midlothian and First Bank to cause the Mergers
to be consummated shall be subject to the satisfaction on or prior to the
Closing Date of each of the following conditions, unless such condition shall,
on or prior to the Closing Date, have been waived in writing by Surety and First
Midlothian:

          (a)  APPROVALS OF THIRD PARTIES.  All orders, consents, waivers, and
approvals necessary in order for the transactions contemplated hereby to be
lawfully accomplished shall have been


                                      -27-
<PAGE>


entered by each regulatory authority having jurisdiction in the premises,
including the Comptroller and the Federal Reserve, upon terms and conditions
satisfactory to First Midlothian and Surety; all applicable statutory waiting
periods shall have expired; and all necessary orders, consents and approvals
referred to in SECTION 3(j) and SECTION 4(d) hereof shall have been given by
third parties, upon terms and conditions satisfactory to First Midlothian and
Surety.

          (b)  LITIGATION.  At the Closing Date, there shall not be pending or
threatened any litigation in any court or any proceeding before or by any
governmental department, agency or instrumentality,

               (i)    in which it is sought to restrain or prohibit or obtain
damages in respect of the consummation of the Mergers, or

               (ii)   as a result of which, in the reasonable judgment of Surety
or First Midlothian, either Surety, Surety Bank, First Midlothian, First Bank,
or their respective shareholders could be deprived of any of the material
benefits of the Mergers.

     7.   CONDITIONS TO SURETY AND SURETY BANK'S OBLIGATIONS.  The obligations
of Surety and Surety Bank to cause the Mergers to be consummated shall be
subject to the satisfaction on or prior to the Closing Date of each of the
following conditions, unless Surety and Surety Bank shall have waived such
condition in writing:

          (a)  REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE DIRECTORS, FIRST
MIDLOTHIAN AND FIRST BANK.  The Directors, First Midlothian and First Bank shall
each have complied in all material respects with each agreement or covenant made
by it in this Plan or in the Merger Agreements and to be performed by it at or
prior to the Closing Date, and each representation or warranty of the Directors,
First Midlothian and First Bank contained in this Plan or the Merger Agreements
shall be accurate in all material respects at and as of the Closing Date with
the same effect as though such representation or warranty (in the exact language
contained in this Plan or the Merger Agreements with appropriate modification of
tense in the case of representations and warranties relating to statements of
fact as of specified dates) had been made at and as of the Closing Date, except
as otherwise contemplated by this Plan or the Merger Agreements.

          (b)  FURTHER ACTION.  Each and every action required of the Directors,
First Midlothian and First Bank by this Plan to effect the Merger shall have
been taken.

          (c)  OTHER CERTIFICATES.

               (i)    First Midlothian shall have furnished to Surety


                                      -28-
<PAGE>


                      (1)   a certificate from the Secretary of State of the
               State of Texas dated not more than thirty (30) days prior to the
               Closing Date attesting to First Midlothian's existence as a Texas
               corporation and certifying as to all charter documents on file
               with respect to First Midlothian,

                      (2)   a certificate from the Secretary of State of the
               State of Texas dated not more than thirty (30) days prior to the
               Closing Date attesting to First Midlothian's good standing as a
               Texas corporation,

                      (3)   copies, certified by the Secretary of State of the
               State of Texas as of a date not more than thirty (30) days prior
               to the Closing Date, of the Articles of Incorporation and all
               amendments thereto of First Midlothian,

                      (4)   copies, certified by the Secretary of First
               Midlothian as of the Closing Date, of the bylaws of  First
               Midlothian as amended as of the Closing Date,

                      (5)   a certificate of the Secretary of First Midlothian
               dated the Closing Date attesting to the adoption of all
               resolutions by its directors and shareholders and the taking of
               all such other corporate action by First Midlothian as shall have
               been required for consummation of the Mergers, and

                      (6)   the shareholders certificates
               provided for in SUBSECTION (ii) OF SECTION 3(i).

               (ii)   First Bank shall have furnished to Surety

                      (1)   a certificate from the Comptroller dated not more
               than thirty (30) days prior to the Closing Date attesting to
               First Bank's existence as a national banking association and
               certifying as to all charter documents on file with respect to
               First Bank,

                      (2)   a certificate from the Comptroller dated not more
               than thirty (30) days prior to the Closing Date attesting to
               First Bank's good standing as a national banking association,

                      (3)   copies, certified by the Comptroller as of a date
               not more than thirty (30) days prior to the Closing Date, of the
               Charter and all amendments thereto of First Bank,


                                      -29-
<PAGE>


                      (4)   copies, certified by the Cashier of First Bank as of
               the Closing Date, of the Articles of Association and bylaws of
               First Bank as amended as of the Closing Date, and

                      (5)   a certificate of the Cashier of First Bank dated the
               Closing Date attesting to the adoption of all resolutions by its
               directors and shareholders and the taking of all such other
               corporate action by First Bank as shall have been required for
               consummation of the Bank Merger.

               (iii)  Each of the Directors and the other shareholders of First
Midlothian shall have furnished to Surety the certificate provided for in
SUBSECTION (i) OF SECTION 3(i).

          (d)  SHAREHOLDER APPROVAL.

               (i)    At a meeting of the shareholders of First Midlothian duly
called and held for such purpose, the transactions contemplated in this Plan and
the Holding Company Merger Agreement shall have been duly approved by the
requisite vote of such shareholders.

               (ii)   At a meeting of the shareholders of First Bank duly called
and held for such purpose, the transactions contemplated in this Plan and the
Bank Merger Agreement shall have been duly approved by First Midlothian as the
sole shareholder of First Bank.

          (e)  FINANCIAL RESOURCES.  Surety shall have sufficient financial
resources available, in the sole opinion of Surety, to consummate the
transactions contemplated by this Plan and the Merger Agreements.

          (f)  MATERIAL ADVERSE CHANGE.  Neither First Midlothian nor First Bank
shall have, in the opinion of Surety and Surety Bank, suffered any material
adverse change in their financial condition, business, operations, prospects,
properties or assets.

          (g)  EDS CONTRACT.  First Midlothian shall have calculated the cost of
terminating that certain data processing agreement between First Bank and
Electronic Data Systems ("EDS") dated April 1, 1992 (the "EDS Contract") as of
the conversion date selected by Surety, which date shall not be before the
Closing Date (the "Termination Fee"), and shall have advised Surety of the
amount thereof.  Additionally, if requested by Surety, Surety shall have
received written confirmation from EDS, satisfactory to Surety, that the
Termination Fee, as calculated by First Midlothian, is correct and that upon
payment thereof to EDS, the EDS Contract shall be terminated and be of no
further force and effect.

          (h)  EXPENSES.  First Midlothian shall have paid, or retained as of
the Closing Date sufficient cash to pay, all


                                      -30-
<PAGE>


expenses accrued or incurred on or before the Closing Date, including those
expenses related to the transactions contemplated by this Plan to be paid by
First Midlothian, as provided for in SECTION 9 of this Plan.

          (i)  DISSENTERS' RIGHTS.  Holders of no more than five percent (5%) of
the issued and outstanding shares of First Midlothian Common Stock shall have
exercised their right to dissent from the Holding Company Merger.

          (j)  SCHEDULES.  The schedules provided for in this Plan shall have
been prepared and delivered to Surety by First Midlothian pursuant to SECTION 17
of this Plan and shall be satisfactory in all respects to Surety.

     8.   CONDITIONS TO OBLIGATIONS OF THE DIRECTORS, FIRST MIDLOTHIAN AND FIRST
BANK.  The obligations of the Directors, each in their individual and
representative capacity, First Midlothian and First Bank to cause the Mergers to
be consummated shall be subject to the satisfaction on or prior to the Closing
Date of each of the following conditions, unless First Midlothian shall have
waived such condition in writing:

          (a)  REPRESENTATIONS, WARRANTIES AND COVENANTS OF SURETY AND SURETY
BANK.  Surety, Surety Bank and Newco shall each have complied in all material
respects with each agreement or covenant made by it in this Plan or in the
Merger Agreements and to be performed by it at or prior to the Closing Date, and
each representation or warranty of Surety and Surety Bank contained in this Plan
or in the Merger Agreements shall be accurate in all material respects at and as
of the Closing Date with the same effect as though such representation or
warranty (in the exact language contained in this Plan or the Merger Agreements
with appropriate modification of tense in the case of representations and
warranties relating to statements of fact as of specified dates) had been made
at and as of the Closing Date, except as otherwise contemplated by this Plan or
the Merger Agreements.

          (b)  FURTHER ACTION.  Each and every action required of Surety and
Surety Bank to effect the Mergers shall have been taken.

          (c)  OTHER CERTIFICATES.  Surety Bank shall have furnished to First
Midlothian

               (i)    a certificate of the Comptroller dated not more than
thirty (30) days prior to the Closing Date attesting to Surety Bank's
organization and good standing as a national banking association,

               (ii)   copies, certified by the Comptroller as of a date not more
than thirty (30) days prior to the Closing Date, of the Charter and all
amendments thereto of Surety Bank, and


                                      -31-
<PAGE>


               (iii)  a certificate of the Cashier of Surety Bank, dated the
Closing Date, attesting to the adoption of all resolutions by the directors and
shareholders and the taking of all other corporate action by Surety Bank as
shall have been required for consummation of the Bank Merger.

          (d)  APPROVAL BY SHAREHOLDERS.

               (i)    At a meeting of the shareholders of Surety Bank duly
called and held for such purpose, the transactions contemplated in this Plan and
the Bank Merger Agreement shall have been duly approved by the requisite vote of
such shareholders.

               (ii)   At a meeting of the shareholders of Newco duly called and
held for such purpose, the transactions contemplated in this Plan and the
Holding Company Merger Agreement shall have been duly approved by the requisite
vote of Surety Bank as the sole shareholder of Newco.

     9.   EXPENSES.  The Directors, First Midlothian and First Bank, on the one
hand, and Surety and Surety Bank, on the other hand, shall each bear and pay all
costs and expenses incurred by such parties on their own behalf in connection
with the proceedings relating to this Plan, the Mergers, including, without
limiting the generality of the foregoing, fees and expenses of its own financial
consultants, accountants and legal counsel.  Surety shall pay all reasonable
expenses and costs incurred by Surety in connection with its efforts to obtain
any necessary approvals or waivers of any governmental regulatory authority
having control or jurisdiction over any transactions contemplated by this Plan,
including applicable filings with the Comptroller and the Federal Reserve, and
one-half (1/2) of the appraisal fees, if any, pursuant to SECTION 5 of the
Holding Company Merger Agreement and one-half of the Termination Fee pursuant to
SECTION 7(g) of this Plan.  First Midlothian shall pay all expenses and costs
related to the audits provided for in SECTION 3(f) of this Plan, the agent's fee
provided for in SECTION 5(b) of this Plan, one-half (1/2) of the Termination Fee
pursuant to SECTION 7(g) of this Plan, and one-half (1/2) of the appraisal fees,
if any, pursuant to SECTION 5 of the Holding Company Merger Agreement.

     10.  WARRANTIES AT CLOSING: SURVIVAL OF REPRESENTATIONS AND WARRANTIES.
All of the warranties and representations of each party to this Plan and the
Merger Agreements are not only true and correct as of the date of this Plan, but
also shall be true and correct as of the Closing Date with the same force and
effect as if made on and as of the Closing Date.  All of the warranties,
representations, covenants and agreements made by the parties in this Plan or in
any schedule, exhibit, list or other instrument delivered pursuant to or in
connection with this Plan, shall survive for one (1) year (except for all
warranties, representations, covenants and agreements relating to taxes, which
shall survive for four (4) years after the filing of the return to which same
relates)


                                      -32-
<PAGE>


following the Closing and remain operative and in full force and effect during
such period of time regardless of any investigation at any time made by or on
behalf of the party to whom or with whom the warranty, representation, covenant
or agreement is made and shall not be deemed merged into any document or
instrument executed or delivered at Closing; PROVIDED, HOWEVER, that no party to
this Plan and/or the Merger Agreements shall have a continuing duty after the
Closing Date to update any representation or warranty contained herein or there-
in.

     11.  INDEMNIFICATION BY THE DIRECTORS, FIRST MIDLOTHIAN AND FIRST BANK.

          (a)  The Directors, each in their individual and representative
capacity, First Midlothian and First Bank shall each, jointly and severally,
indemnify and hold Newco, Surety Bank, Surety and their respective officers,
directors, employees, agents, successors and assigns (collectively, the
"Indemnified Parties") harmless from and against any and all claims, demands,
losses, damages, suits, judgments and expenses of any description whatever
(including without limitation all costs and expenses, including attorneys' fees,
incurred in investigating into or defending against any such claim, demand or
suit) which an Indemnified Party may at any time suffer, sustain or have
asserted against it, and which in any manner arises out of or in connection with
any breach by the Directors, First Midlothian or First Bank of any warranty or
representation contained in this Plan or in any instrument given pursuant to
this Plan, including those deemed to have been made on the Closing Date under
SECTION 7(a), or any breach or failure by the Directors, First Midlothian or
First Bank to keep or perform any of their respective covenants, agreement or
undertakings contained in this Plan or in any instrument given by the Directors,
First Midlothian or First Bank pursuant to this Plan.

          (b)  Surety and Surety Bank shall each, jointly and severally,
indemnify and hold the Directors, First Midlothian and First Bank, and their
respective officers, directors, employees, agents, successors and assigns
(collectively, the "Indemnified Parties") harmless from and against any and all
claims, demands, losses, damages, suits, judgments and expenses of any
description whatever (including without limitation all costs and expenses,
including attorneys' fees, incurred in investigating into or defending against
any such claim, demand or suit) which an Indemnified Party may at any time
suffer, sustain or have asserted against it, and which in any manner arises out
of or in connection with any breach by Surety Bank or Surety of any warranty or
representation contained in this Plan or in any instrument given pursuant to
this Plan, including those deemed to have been made on the Closing Date under
SECTION 8(a), or any breach or failure by Surety Bank or Surety to keep or
perform any of Surety Bank's or Surety's covenants, agreement or undertakings
contained in this Plan or in any instrument given by Surety Bank and Surety
pursuant to this Plan.


                                      -33-
<PAGE>


          (c)  If any warranty or representation made by any of the parties
hereto in this Plan or in any instrument given pursuant to this Plan shall be
determined to be untrue, then such party or parties (the "Indemnifying Party")
shall pay the Indemnified Party an amount equal to the amount which it would
cost, at the time the untruth is discovered, to put each Indemnified Party in
the position that each would have been in had the warranty or representation
been true.

          (d)  Any payments becoming due to the Indemnified Party under this
SECTION 11 shall be payable by the Indemnifying Party to the Indemnified Party
upon demand at the Indemnified Party's offices together with interest thereon at
the highest lawful rate per annum from date of loss until date of payment.  The
Indemnifying Party shall pay to the Indemnified Party reasonable attorneys' fees
incurred by the Indemnified Party in enforcing the Indemnifying Party's
obligations under this SECTION 11.

     12.  INCOME TAXES, AUDITS, LITIGATION, AND INDEMNITIES.  For purposes of
this SECTION 12, Newco, Surety Bank, Surety and their respective officers,
directors, employees, agents, successors and assigns shall be collectively
referred to as the "Surety Group."

          (a)  The Directors, each in their individual and representative
capacity, jointly and severally, shall be responsible for all federal, state,
and local income, franchise, and other tax liabilities of either First
Midlothian or First Bank for all periods prior to the consummation of the
Mergers and for solely federal income and Texas franchise tax liabilities that
are incurred by Surety, Surety Bank, Newco, First Midlothian, or First Bank as a
result of any of the transactions contemplated by the Mergers and/or the
subsequent liquidation of First Midlothian being held to be a taxable
acquisition or disposition of assets or other taxable transaction (collectively
the "Tax Liabilities").

          (b)  The Directors, each in their individual and representative
capacity, agree that the certified public accounting firm retained by First
Midlothian shall provide to Surety in final form all tax reporting information
for First Midlothian and First Bank for the period ending with and at the
completion of the Mergers, and Surety agrees to prepare and timely file all
income, franchise, and other tax returns for the tax reporting periods of First
Midlothian and First Bank that include the periods for which such information
was furnished.  Each party shall pay its own expense in this regard.  In
addition, Surety agrees to provide the Directors with a copy of any tax return
or report at least thirty (30) days prior to the final filing date for same.

          (c)  Except to the extent the Tax Liabilities were reflected in the
First Midlothian Financial Statements, the Directors shall pay to the
appropriate party in the Surety Group (within five (5) days prior to the
applicable due date, taking into account any applicable extensions) the Tax
Liabilities and any


                                      -34-
<PAGE>


deficiencies, assessments, penalties, interest, and other costs attributable to
the Tax Liabilities, together with the costs of contesting same, and the
Directors, each in their individual and their representative capacity, hereby
agree, jointly and severally, to indemnify and hold the Surety Group harmless
for same.  Any such payments owed under the foregoing shall be paid within
fifteen (15) days after a written notice is given to the Directors of such
amount being due and, if not so paid, such amount shall accrue interest at the
rate of fourteen percent (14%) per annum from the end of such fifteen (15) day
period to the date paid.

          (d)  Upon receipt of any notices, letters, or adjustments relating to
periods for which Tax Liabilities may be calculated, the party receiving such
notice agrees to immediately send a copy of any such notices, letters, or
adjustments to the other party.  Furthermore, the parties agree to cooperate in
the handling of any audit with the appropriate taxing authority or in tax
litigation for such periods.

          (e)  Each party will preserve all records relating to tax reporting
requirements for periods through the consummation of the Mergers for a period of
seven (7) years after the date on which the tax return or information report was
or is filed, and shall permit the other party to have access to and the right to
photocopy these records.

          (f)  Each party agrees to cooperate with the other in carrying out the
provisions of this SECTION 12 by furnishing to the other all information and
documentation necessary to comply with the purpose and intent of the parties'
agreements contained in this SECTION 12.

          (g)  If any deficiencies are proposed or assessed against the Surety
Group with respect to the Tax Liabilities, the Directors desire to defend
against such proposed or assessed deficiencies, and the Directors pay for the
expenses of any audits, court proceedings, tax deficiencies, interest,
penalties, etc., the Surety Group hereby agrees that the Directors and counsel
of its choosing may defend and compromise such proposed or assessed
deficiencies.  In such event, the Surety Group shall receive, in a timely
manner, copies of (1) all correspondence and other written communications with
the taxing authority and from counsel, (2) all items filed with the court,
administrative review or appeal officer, or other deciding body, and (3) any
supporting information that the Directors may have in their possession or that
the Directors can reasonably obtain from other sources.

          (h)  If any deficiencies are proposed or assessed against the Surety
Group concerning the Tax Liabilities and the Directors elect to defend same, the
Directors agree to pursue such defense with due diligence, and they further
agree to pay all costs of a tax audit or tax litigation, including all past due
taxes, interest, deficiencies, penalties, and other costs associated therewith,


                                      -35-
<PAGE>


including direct costs incurred by the Surety Group in connection with providing
information and support for such defense.

          (i)  Surety, as the parent of that group of affiliate companies filing
a federal consolidated income tax return, and as the party responsible for the
filing or causing to be filed any Texas franchise tax returns for itself or for
its affiliates, shall be obligated to pay to the shareholders of First
Midlothian any decrease in federal income taxes or Texas franchise tax realized
by Surety and its affiliates because of either an audit adjustment, amended tax
return or claim for refund that is directly attributable to the activities of
First Midlothian and/or First Bank for the pre-merger period for which such
shareholders have not been previously compensated.  If statutory interest is
received by Surety in connection with such audit adjustment, amended tax return,
or claim for refund, this amount shall also be paid to such shareholders.  Any
amounts owed to the shareholders of First Midlothian shall be paid within
fifteen (15) days of Surety's receipt of same.

     13.  NOTICES.  Any notice, request, instruction or other document to be
given hereunder or under the Merger Agreements by any party hereto shall be in
writing and delivered personally or sent by certified mail, return receipt
requested, postage prepaid, if to Surety Bank or Surety to:

          Mr. C. Jack Bean
          Surety Capital Corporation
          1845 Precinct Line Road, Suite 100
          Hurst, Texas  76054

with a copy to:

          Ms. Margaret E. Holland
          Tracy & Holland
          306 W. Seventh St., Suite 500
          Fort Worth, Texas  76102

and if to the Directors, First Midlothian or First Bank to:

          Mr. Jim Rodgers
          First Midlothian Corporation
          310 N. Ninth
          Midlothian, Texas  76065

with a copy to:

          Mr. Sanford M. Brown
          Bracewell & Patterson, L.L.P.
          4000 Lincoln Plaza
          Dallas, Texas  75201


                                      -36-
<PAGE>


or at such other address for a party as shall be specified by like notice.

     14.  SPECIFIC PERFORMANCE.  The parties hereby declare that it is
impossible to measure in money the damages which will accrue to a party hereto,
his heirs, executors, administrators, legal representatives, successors or
assigns, by reason of the failure of any other party to perform any of the
obligations hereunder.  Therefore, if a party hereto, his heirs, executors,
administrators, legal representatives, successors or assigns, shall institute
any action or proceeding to enforce the provisions hereof, any party against
whom such action or proceeding is brought hereby agrees that specific
performance may be sought and obtained for any breach of this Plan or the Merger
Agreements without the necessity of proving actual damages; PROVIDED, HOWEVER,
that any party hereto may, at its option, waive his right to specific
performance and collect damages resulting from any breach or failure to perform
hereunder.

     15.  CONFIDENTIALITY.  Except as necessary or appropriate in connection
with any statement, application or other document filed with applicable
governmental authorities in connection with the transactions contemplated by
this Plan and the Merger Agreements, the parties hereto will, and will cause
their respective officers and authorized representatives to, hold in confidence
all, and not disclose to others for any reason whatsoever any, nonpublic
information received by it from the other parties hereto, or any of them, in
connection with the transactions contemplated by this Plan and the Merger
Agreements.

     16.  ATTORNEYS' FEES.  If any action at law or in equity, including any
action for declaratory relief, is brought to enforce or interpret the provisions
of this Plan or the Merger Agreements, the prevailing party shall be entitled to
recover reasonable attorneys' fees from the other party or parties, which fees
may be set by the court in the trial of such action or may be enforced in a
separate action brought for that purpose.

     17.  MISCELLANEOUS.  This Plan and the Merger Agreements constitute the
entire contract and shall supersede all prior agreements and understandings,
both written and oral, between the parties hereto and thereto with respect to
the subject matter hereof and thereof and no party shall be liable or bound to
the other in any manner by any warranties or representations except as
specifically set forth herein or in the Merger Agreements or expressly required
to be made or delivered pursuant hereto or thereto.  Each of the attachments,
schedules, lists and exhibits called for by this Plan and the Merger Agreements
is made a part of this Plan and the Merger Agreements the same as if set out
verbatim at each point where reference is made to it.  The schedules to be
prepared by First Midlothian in connection with this Plan shall be delivered to
Surety within ten (10) days of the date of this Plan.  The terms and conditions
of this Plan and the Merger Agreements


                                      -37-
<PAGE>


shall inure to the benefit of and be binding upon the respective successors and
assigns of the parties hereto and thereto, but nothing contained herein shall be
construed as a consent to any assignment of this Plan or the Merger Agreements
by the parties hereto or thereto, or any of them.  Nothing in this Plan or in
the Merger Agreements, express or implied, is intended to confer upon any party,
other than the parties hereto and thereto, and their respective successors and
assigns, any rights, remedies, obligations or liabilities under or by reason of
such agreements, except as expressly provided herein or therein.  The provisions
of SECTIONS 9, 10, 11 AND 12 of the Holding Company Merger Agreement and
SECTIONS 8, 9, 10 AND 11 of the Bank Merger Agreement are hereby incorporated
into this Plan for all purposes.  This Plan may be executed in one or more
counterparts, each of which shall for all purposes be deemed to be an original
and all of which shall constitute the same instrument, but only one of which
need be produced.  The headings of the Sections and Subsections of this Plan are
inserted for convenience only and shall not be deemed to constitute part of this
Plan or to affect the construction hereof.  As used in this Plan, the words
"herein", "hereof", and "hereunder" and other words of similar import refer to
this Plan as a whole and not to any particular section, subsection or other
subdivision.  Unless context otherwise requires, words in the singular number
include the plural and the plural include the singular, and words of the
masculine gender include the feminine and neuter genders and words of the neuter
gender referred to any gender.  In case any one or more of the provisions
contained in this Plan or the Merger Agreements shall for any reason be held to
be invalid, illegal or unenforceable in any respect, such invalidity,
illegality, or unenforceability shall not affect any other provisions hereof or
thereof, and this Plan and the Merger Agreements shall be construed as if such
invalid, illegal or unenforceable provisions had never been contained herein and
therein.  This Plan shall be construed in accordance with the laws of the State
of Texas.  All disputes arising out of this Plan and/or the Merger Agreements
shall be litigated in Tarrant County, Texas and, to the extent such a dispute
relates to the alleged breach of a warranty or representation by a party to this
Plan, any suit initiated with respect to such a dispute shall be commenced on or
before the expiration of such warranty or representation pursuant to SECTION 10
of this Plan.  No term or condition of this Plan or the Merger Agreements shall
be deemed to have been waived, nor shall there be any estoppel to enforce any
provision of this Plan or the Merger Agreements, except by written instrument
signed by the party charged with such waiver or estoppel.

     18.  BREAKUP FEE.  In the event Surety elects to abandon the Merger Plan by
written notice to such effect to First Midlothian


                                      -38-
<PAGE>


(the "Election") pursuant to SECTION 7(e) of this Plan, as a result of Surety's
inability to have sufficient financial resources available, in the sole opinion
of Surety, to consummate the transactions contemplated by the this Plan and the
Merger Agreements, Surety shall pay to First Midlothian a break-up fee, as
follows, and upon payment thereof, none of the parties to this Plan nor the
Merger Agreements shall have any further obligations to each other, except as
expressly set forth in this SECTION 18:

          (a)  If Surety makes the Election on or before December 31,
          1995, Surety shall pay to First Midlothian the sum of
          TWENTY-FIVE THOUSAND AND NO/100 DOLLARS ($25,000)
          concurrently with the mailing of the notice of such
          Election.

          (b)  If Surety makes the Election on or before March 31,
          1996, Surety shall pay to First Midlothian the sum of
          THIRTY-FIVE THOUSAND AND NO/100 DOLLARS ($35,000)
          concurrently with the mailing of the notice of such
          Election.

          (c)  If Surety makes the Election on or before June 30,
          1996,  Surety shall pay to First Midlothian the sum of FIFTY
          THOUSAND AND NO/100 DOLLARS ($50,000) concurrently with the
          mailing of the notice of such Election.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Plan to be
signed in counterparts all as of the date first above written.

                                   FIRST MIDLOTHIAN CORPORATION,
                                   a Texas corporation



                                   By:/s/ Danny D. Rodgers
                                      ------------------------------------------
                                      Danny D. Rodgers, Vice President

                                   FIRST NATIONAL BANK,
                                   a national banking association



                                   By:/s/ Danny D. Rodgers
                                      ------------------------------------------
                                      Danny D. Rodgers, President



                                   /s/ Billie Jo Duran
                                   ---------------------------------------------
                                   Billie Jo Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank


                                      -39-
<PAGE>


                                   /s/ Charles L. Duran
                                   ---------------------------------------------
                                   Charles L. Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank



                                   /s/ V. H. Easterwood, Jr.
                                   ---------------------------------------------
                                   V. H. Easterwood, Jr., Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank



                                   /s/ Lou E. Rodgers
                                   ---------------------------------------------
                                   Lou E. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank



                                   /s/ Danny D. Rodgers
                                   ---------------------------------------------
                                   Danny D. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank



                                   /s/ J. C. Rodgers
                                   ---------------------------------------------
                                   J. C. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank



                                   /s/ J. D. Rodgers
                                   ---------------------------------------------
                                   J. D. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank



                                   /s/ E. L. Webb
                                   ---------------------------------------------
                                   E. L. Webb, Individually and as a Director of
                                   First Midlothian Corporation and First
                                   National Bank


                                      -40-
<PAGE>


                                   SURETY BANK, NATIONAL ASSOCIATION,
                                   a national banking association



                                   By:/s/ Bobby W. Hackler
                                      ------------------------------------------
                                   Its: President & C.E.O.
                                       -----------------------------------------
                                   SURETY CAPITAL CORPORATION,
                                   a Delaware corporation



                                   By:/s/ Bobby W. Hackler
                                      ------------------------------------------
                                   Its: Vice President & C.F.O.
                                       -----------------------------------------


                                      -41-
<PAGE>

                   AGREEMENT TO MERGE SURETY ACQUISITION, INC.
              WITH AND INTO FIRST MIDLOTHIAN CORPORATION UNDER THE
                     CHARTER OF FIRST MIDLOTHIAN CORPORATION
               AND UNDER THE TITLE OF FIRST MIDLOTHIAN CORPORATION


     MERGER AGREEMENT made this _____ day of _____________, 1995, between FIRST
MIDLOTHIAN CORPORATION, a Texas corporation registered as a bank holding
company, located in Midlothian, Texas ("First Midlothian"); SURETY ACQUISITION,
INC. a Texas corporation ("Newco") which has been approved as a wholly-owned
operating subsidiary of SURETY BANK, NATIONAL ASSOCIATION, a national banking
association located in Lufkin, Texas ("Surety Bank"); and joined in by Surety
Bank and all those individuals and entities who have subscribed their names
hereto individually and as a Director (hereinafter referred to individually as a
"Director" and collectively as the "Directors").

                                   WITNESSETH:

     A.   First Midlothian is a corporation duly organized and existing under
the laws of the State of Texas with authorized common stock of 48,000 shares,
par value $10.00 per share ("First Midlothian Common Stock"), of which 48,000
shares are issued and outstanding;

     B.   Newco is a corporation duly organized and existing under the laws of
the State of Texas with authorized common stock of ______  shares, par value
$____ per share ("Newco Common Stock") of which ______ shares are issued and
outstanding;

     C.   The Boards of Directors and shareholders of First Midlothian and of
Newco have approved this Merger Agreement under which Newco shall be merged with
and into First Midlothian (the "Holding Company Merger") and have authorized the
execution hereof; and the Board of Directors of Surety Bank has approved this
Merger Agreement, authorized Surety Bank to join in and be bound by this Merger
Agreement, and authorized the undertakings herein made by Surety Bank;

     D. Surety Capital Corporation, a Delaware corporation which owns of record
and beneficially over ninety-nine percent (99%) of the issued and outstanding
shares of common stock of Surety Bank ("Surety"); Surety Bank; First Midlothian;
First National Bank, a national banking association located in Midlothian, Texas
("First Bank)", all of the issued and outstanding shares of common stock of
which are owned of record and beneficially by First Midlothian; and the
Directors have entered into a Reorganization Agreement dated ________, 1995 (the
"Reorganization Agreement") which contemplates the Holding Company Merger
provided for in this Merger Agreement.  All terms not defined in this Merger
Agreement shall have the meaning set forth in the Reorganization Agreement;

     E.   As and when required by the provisions of this Merger Agreement or the
Reorganization Agreement (hereinafter referred to

                                    EXHIBIT A
<PAGE>

collectively as the "Merger Plan"), all such action as may be necessary or
appropriate shall be taken by Newco, Surety Bank,  First Midlothian and the
Directors in order to consummate the Holding Company Merger.

     NOW, THEREFORE, in consideration of the premises, Newco and First
Midlothian, joined in by Surety Bank and the Directors, in their individual and
representative capacity, hereby agree that Newco shall be merged with and into
First Midlothian on the following terms and conditions:

     1.   At the Effective Time (as defined herein), Newco shall be merged with
and into First Midlothian to do business and be governed by the laws of the
State of Texas.  Said Holding Company Merger shall be pursuant to the provisions
of and with the effect provided in the Texas Business Corporation Act.

     2.   At the Effective Time, the name of First Midlothian (hereinafter
referred to as "Resulting Entity" whenever reference is made to it as of the
time of the Holding Company Merger or thereafter) shall be changed to "Surety
Acquisition, Inc."; the Articles of Incorporation of Resulting Entity shall be
as set forth in ANNEX A attached hereto and made a part hereof; the bylaws of
Resulting Entity shall be as set forth in ANNEX B hereto and made a part hereof;
and the established office and facilities of Newco immediately prior to the
Holding Company Merger shall become the established office and facilities of
Resulting Entity.

     3.   At the Effective Time, the corporate existence of First Midlothian and
Newco shall be merged into and continued in Resulting Entity and Resulting
Entity shall be deemed to be the same corporation as First Midlothian and Newco.
All rights, franchises and interests of First Midlothian and Newco, respec-
tively, in and to every type of property (real, personal and mixed) and choses
in action shall be transferred to and vested in Resulting Entity by virtue of
such Holding Company Merger without any deed or other transfer.  Resulting
Entity at the Effective Time and without any order or other action on the part
of any court or otherwise, shall hold and enjoy all rights of property,
franchises and interests, including appointments, designations and nominations,
and all other rights and interests as trustee, executor, administrator, transfer
agent and registrar of stocks and bonds, guardian of estates, assignee,
receiver, and in every other fiduciary capacity, and in every agency capacity,
in the same manner and to the same extent as such rights, franchises and
interests were held or enjoyed by First Midlothian and Newco, respectively, at
the Effective Time.

     4.   At the Effective Time, Resulting Entity shall be liable for all
liabilities of First Midlothian and Newco, respectively; and all deposits,
debts, liabilities, obligations and contracts of First Midlothian and Newco,
respectively, matured or unmatured, whether accrued, absolute, contingent or
otherwise, and whether or not reflected or reserved against on balance sheets,
books of account or records of First Midlothian or Newco, as the case may


                                       -2-
<PAGE>


be, including all liabilities of First Midlothian and Newco for taxes, whether
existing at the Effective Time or arising as a result of or pursuant to the
Holding Company Merger, shall be those of Resulting Entity and shall not be
released or impaired by the Holding Company Merger; and all rights of creditors
and other obligees and all liens on property of either First Midlothian or Newco
shall be preserved unimpaired.

     5.   At the Effective Time:

          (a)  All shares of First Midlothian Common Stock outstanding at the
Effective Time held by the shareholders shall, without any action on the part of
the shareholders, be converted into and exchanged for the right to receive cash
(the "Consideration") equal to (i) one hundred fifty percent (150%) of the Book
Value of First Bank as of the Closing Date (as defined herein), to the extent
such Book Value does not exceed $4,500,000 plus (ii) one hundred percent (100%)
of the Book Value of First Bank as of the Closing Date in excess of $4,500,000
minus (iii) the outstanding principal of, and accrued interest on, the
Debentures as of the Closing Date.

          (b)  Book Value shall mean the sum of First Bank's total stockholders'
equity (defined as capital stock, surplus, undivided profits and retained
earnings) determined in accordance with generally accepted accounting principles
applied on a consistent basis, with reserves acceptable to First Midlothian and
Surety. The Book Value shall be determined pursuant to an audit or other
specified review procedure prepared by Coopers & Lybrand, and the Book Value of
First Bank shall be based on the results of that audit or specified review
procedure.

          (c)  In the event the Book Value, as determined pursuant to SUBSECTION
(b), is unsatisfactory to either First Midlothian or Surety, the parties agree
that they will first attempt in good faith to resolve their dispute with respect
to Book Value through direct negotiation within fifteen (15) days of the date
either party notifies the other of the existence of such a dispute.  If a
shorter time period is indicated by the circumstances, the parties agree that
the time period shall be reduced accordingly.

          (d)  In the event the parties are unable to resolve their dispute
through direct negotiation within the applicable time period, either party may
notify the other party of its decision to submit the dispute to resolution by
appraisal.  In this event, the parties shall unanimously select an appraiser
within fifteen (15) days after the end of the fifteen (15) day period. The
appraiser unanimously selected shall determine Book Value within thirty (30)
days after the appraiser is appointed and such determination shall be
conclusive.  If the parties do not unanimously agree upon a single appraiser
within the fifteen (15) day period, Surety shall select one appraiser and First
Midlothian shall select another appraiser within five (5) days after the end of
the fifteen (15) day period.  Upon appointment of the two appraisers, the two


                                       -3-
<PAGE>


appraisers shall within five (5) days jointly select a third appraiser.  Book
Value shall then be determined within thirty (30) days after the date of the
appointment of the third appraiser and such determination shall be conclusive.
Book Value shall be the average of the two closest values determined by the
three (3) appraisers.  The total cost of the appraisers shall be paid one-half
by Surety and one-half by First Midlothian.

          (e)  Each share of Newco Common Stock issued and outstanding at the
Effective Time shall be converted into and become one share of common stock of
Resulting Entity.

     6.   After the Effective Time:

          (a)  The holders of the outstanding certificate or certificates which
prior thereto represented shares of First Midlothian Common Stock may surrender
same to Resulting Entity, and each shall be entitled upon such surrender to
receive from Surety Bank in exchange therefor, without cost to such holders, the
amount determined by dividing the Consideration by the number of shares of First
Midlothian Common Stock outstanding at the Effective Time and multiplying such
result by the number of shares of First Midlothian Common Stock represented by
such outstanding certificate or certificates surrendered.

          (b)  Until so surrendered, each such outstanding certificate which,
prior to the Effective Time, represented shares of First Midlothian Common Stock
shall be deemed for all purposes to evidence solely the right to receive the
amount of cash into and for which such shares of First Midlothian Common Stock
shall have been converted pursuant to SECTION 6(a) hereof.  No interest shall be
payable with respect to any such cash payments.  If a shareholder is unable to
locate any of his certificates which prior to the Effective Time represented
shares of First Midlothian Common Stock, Resulting Entity shall issue a check to
such shareholder in the amount to which such shareholder would otherwise be
entitled to receive hereunder without surrendering such certificate, upon
receipt by Resulting Entity of an indemnity agreement to Resulting Entity in
form and substance satisfactory in all respects to Resulting Entity.

          (c)  The stock transfer books of First Midlothian shall be closed as
of the close of business on the Closing Date, and no transfer of record of any
of the shares of First Midlothian Common Stock shall take place thereafter.
From and after the close of business on the Closing Date, shares of First
Midlothian Common Stock shall cease to be shares of First Midlothian, irre-
spective of whether such shares are ultimately surrendered.

     7.   The directors, advisory directors, and officers, respectively, of
Resulting Entity at the Effective Time shall be those persons who are directors,
advisory directors, and officers, respectively, of Newco immediately before the
Effective Time.  The committees of the Board of Directors of Resulting Entity at
the


                                       -4-
<PAGE>


Effective Time shall be the same as, and shall be composed of the same persons
who are serving on, committees of the Board of Directors of Newco as they exist
immediately before the Effective Time.

     8.   This Merger Agreement shall be submitted to the shareholders of First
Midlothian, at a meeting called to be held as promptly as practicable in
accordance with the Reorganization Agreement.  This Merger Agreement shall be
approved by Surety Bank, the sole shareholder of Newco, pursuant to a unanimous
consent executed and delivered by such sole shareholder in accordance with the
Reorganization Agreement.  Upon approval of the shareholders of First Midlothian
and the sole shareholder of Newco, this Merger Agreement shall be made effective
as soon as practicable thereafter in the manner provided in SECTION 11 hereof.

     9.   The Merger Plan may be terminated and abandoned at any time prior to
or on the Closing Date, whether before or after action thereon by the
shareholders of First Midlothian and the sole shareholder of Newco:

          (a)  By the mutual consent in writing of First Midlothian and Newco;

          (b)  By First Midlothian in writing if any of the conditions to the
obligations of the Directors, First Midlothian or First Bank contained herein or
in the Reorganization Agreement shall not have been satisfied or, if
unsatisfied, waived as of the Closing Date;

          (c)  By Surety in writing if any of the conditions to the obligations
of Surety or Surety Bank contained herein or in the Reorganization Agreement
shall not have been satisfied or, if unsatisfied, waived as of the Closing Date;
or

          (d)  By either First Midlothian or Newco in writing if the Closing
Date shall not have occurred by June 30, 1996, unless the date is extended by
mutual agreement of First Midlothian and Newco.

     10.  Except as provided in the next succeeding sentence, in the event of
the termination and abandonment of the Merger Plan pursuant to the provisions of
SECTION 9 hereof, the same shall be of no further force or effect except that
the indemnification provisions set forth in SECTION 11 and the provisions
relating to expenses set forth in SECTION 9 of the Reorganization Agreement
shall survive any such termination and abandonment.  Additionally, in the event
Surety elects to abandon the Merger Plan by written notice to such effect to
First Midlothian (the "Election") pursuant to SECTION 7(e) of the Reorganization
Agreement, as a result of Surety's inability to have sufficient financial
resources available, in the sole opinion of Surety, to consummate the
transactions contemplated by the Reorganization Plan and the Merger Agreements,
Surety shall pay to First Midlothian a break-up fee, as follows,


                                       -5-
<PAGE>


and upon payment thereof, none of the parties to the Reorganization Agreement
nor the Merger Agreements shall have any further obligations to each other,
except as expressly set forth in this SECTION 10:

          (a)  If Surety makes the Election on or before December 31,
          1995, Surety shall pay to First Midlothian the sum of
          TWENTY-FIVE THOUSAND AND NO/100 DOLLARS ($25,000)
          concurrently with the mailing of the notice of such
          Election.

          (b)  If Surety makes the Election on or before March 31,
          1996, Surety shall pay to First Midlothian the sum of
          THIRTY-FIVE THOUSAND AND NO/100 DOLLARS ($35,000)
          concurrently with the mailing of the notice of such
          Election.

          (c)  If Surety makes the Election on or before June 30,
          1996,  Surety shall pay to First Midlothian the sum of FIFTY
          THOUSAND AND NO/100 DOLLARS ($50,000) concurrently with the
          mailing of the notice of such Election.

     11.  The closing date (the "Closing Date") shall be a date to be selected
by mutual agreement of the parties immediately following the satisfaction of all
requirements of law and the conditions specified in the Merger Plan, including
receipt of all applicable regulatory approvals or waivers therefrom and expira-
tion of applicable waiting periods relating thereto.  The closing (the
"Closing") shall be held at the offices of Surety located in Hurst, Texas on the
Closing Date.  At the Closing, Surety Bank shall deliver to the shareholders of
First Midlothian cash in the amount of the Consideration and the shareholders of
First Midlothian shall deliver to Surety Bank all of the stock certificates
evidencing issued and outstanding shares of common stock of First Midlothian.
The Holding Company Merger shall become effective at the time specified in the
certificate to be issued by the Secretary of State of the State of Texas, such
time being herein called the "Effective Time."

     12.  For the convenience of the parties hereto and to facilitate the filing
and recording of this Merger Agreement, any number of counterparts hereof may be
executed, each of which shall for all purposes be deemed to be an original and
all of which shall constitute the same instrument, but only one of which need be
produced.

     IN WITNESS WHEREOF, First Midlothian and Newco have each caused this Merger
Agreement to be executed in counterparts on its behalf as of the date first
above written.


                                       -6-
<PAGE>


                                   FIRST MIDLOTHIAN CORPORATION



                                   By:
                                      ------------------------------------------
                                      Its:
                                          --------------------------------------

                                   SURETY ACQUISITION, INC.



                                   By:
                                      ------------------------------------------
                                      Its:
                                          --------------------------------------

     Surety Bank hereby joins in the foregoing Merger Agreement, and undertakes
that it will be bound thereby and will do and perform all acts and things
therein referred to or provided to be done by it.

     IN WITNESS WHEREOF, Surety Bank has caused this undertaking to be made in
counterparts by its duly authorized officer and its corporate seal to be
hereunto affixed as of the date first above written.



                                   SURETY BANK, NATIONAL ASSOCIATION



                                   By:
                                      ------------------------------------------
                                      Its:
                                          --------------------------------------

     The Directors hereby join in the foregoing Merger Agreement, and undertake
that they will be bound thereby and will do and perform all acts and things
therein referred to or provided to be done by them.




                                   ---------------------------------------------
                                   Billie Jo Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   Charles L. Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank


                                       -7-
<PAGE>



                                   ---------------------------------------------
                                   V. H. Easterwood, Jr., Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   Lou E. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   Danny D. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   J. C. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank




                                   ---------------------------------------------
                                   J. D. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank




                                   ---------------------------------------------
                                   E. L. Webb, Individually and as a Director of
                                   First Midlothian Corporation and First
                                   National Bank


                                       -8-
<PAGE>


                   AGREEMENT TO MERGE FIRST NATIONAL BANK WITH
              AND INTO SURETY BANK, NATIONAL ASSOCIATION UNDER THE
             CHARTER OF SURETY BANK, NATIONAL ASSOCIATION AND UNDER
                 THE TITLE OF SURETY BANK, NATIONAL ASSOCIATION


     MERGER AGREEMENT made this _____ day of _________, 199___, between Surety
Bank, National Association ("Surety Bank") and FIRST NATIONAL BANK ("First
Bank") and joined in by SURETY ACQUISITION, INC., a Texas corporation ("Newco")
(prior to the Holding Company Merger known as "First Midlothian Corporation")
and SURETY CAPITAL CORPORATION, a Delaware corporation ("Surety").

                                   WITNESSETH:

     A.   Surety Bank is a national banking association duly organized and
existing under the laws of the United States of America having its principal
offices in the City of Lufkin, County of Angelina, State of Texas.

     B.   First Bank is a national banking association duly organized and
existing under the laws of the United States having its principal offices in the
City of Midlothian, County of Ellis, State of Texas.

     C.   First Bank has, and will have as of the Effective Time, (i) authorized
capital stock of $480,000 consisting of 48,000 shares of common stock, $10.00
par value ("First Bank Common Stock"), of which 48,000 shares are, or will be as
of the Effective Time, issued and outstanding and (ii) surplus of not less than
$1,000,000.

     D.   All issued and outstanding shares of First Bank Common Stock are and
will be as of the Effective Time held of record and beneficially by Newco.

     E.   A majority of the Boards of Directors of First Bank and of Surety Bank
has approved this Merger Agreement under which First Bank shall be merged into
Surety Bank (the "Bank Merger") and has authorized the execution hereof; the
Board of Directors of Newco has approved this Merger Agreement, authorized Newco
to join in and be bound by this Merger Agreement, and authorized the
undertakings herein made by Newco; and the Board of Directors of Surety has
approved this Merger Agreement, authorized Surety to join in and be bound by
this Merger Agreement, and authorized the undertakings herein made by Surety.

     F.   Surety; Surety Bank; First Midlothian Corporation, a Texas corporation
registered as a bank holding company located in Midlothian, Texas ("First
Midlothian"); certain of the shareholders of First Midlothian (the
"Shareholders"); and First Bank have entered into a Reorganization Agreement
dated ___________, 1995 (the "Reorganization Agreement") which contemplates the
Bank Merger provided for in this Merger Agreement.  All terms not defined in


                                    EXHIBIT B
<PAGE>

this Merger Agreement shall have the meaning set forth in the Reorganization
Agreement.

     G.   As and when required by the provisions of this Merger Agreement or the
Reorganization Agreement (hereinafter referred to collectively as the "Merger
Plan"), all such action as may be necessary or appropriate shall be taken by
Surety Bank, First Bank, Newco and Surety in order to consummate the Bank
Merger.

     NOW, THEREFORE, in consideration of the premises, Surety Bank and First
Bank, joined by Newco and Surety, hereby agree that First Bank shall be merged
with and into Surety Bank on the following terms and conditions:

     1.   At the Effective Time, First Bank shall be merged with and into Surety
Bank under the Articles of Association and Charter of Surety Bank.  Said Bank
Merger shall be pursuant to the provisions of and with the effect provided in 12
U.S.C. Section 215(a).

     2.   At the Effective Time, the name of Surety Bank (hereinafter referred
to as "Continuing Bank" whenever reference is made to it as of the time of Bank
Merger or thereafter) shall continue to be "Surety Bank, National Association";
the Articles of Association of Continuing Bank shall be as set forth in ANNEX A
attached hereto and made a part hereof; the bylaws of Surety Bank in effect
immediately prior to the Bank Merger shall become the bylaws of Continuing Bank;
the established office and facilities of First Bank immediately prior to the
Bank Merger shall become the established office and facilities of Continuing
Bank; and the established office and facilities of Surety Bank immediately prior
to the Bank Merger shall continue and be operated as a branch of Continuing
Bank.

     3.   At the Effective Time, the corporate existence of Surety Bank and
First Bank shall, as provided in 12 U.S.C. Section 215(a), be merged into and
continued in Continuing Bank; and Continuing Bank shall be deemed to be the same
corporation as Surety Bank and First Bank.  All rights, franchises and interests
of Surety Bank and First Bank, respectively, in and to every type of property
(real, personal and mixed) and choses in action shall be transferred to and
vested in Continuing Bank by virtue of such Bank Merger without any deed or
other transfer.  Continuing Bank at the Effective Time and without any order or
other action on the part of any court or otherwise, shall hold and enjoy all
rights of property, franchises and interests, including appointments,
designations and nominations, and all other rights and interests as trustee,
executor, administrator, transfer agent and registrar of stocks and bonds,
guardian of estates, assignee, receiver, and in every other fiduciary capacity,
and in every agency capacity, in the same manner and to the same extent as such
rights, franchises and interests were held or enjoyed by Surety Bank and First
Bank, respectively, at the Effective Time.


                                       -2-
<PAGE>


     4.   At the Effective Time, Continuing Bank shall be liable for all
liabilities of Surety Bank and of First Bank, respectively; and all deposits,
debts, liabilities, obligations and contracts of Surety Bank and of First Bank,
respectively, matured or unmatured, whether accrued, absolute, contingent or
otherwise, and whether or not reflected or reserved against on balance sheets,
books of account or records of Surety Bank or First Bank, as the case may be,
including all liabilities of Surety Bank and First Bank for taxes, whether
existing at the Effective Time or arising as a result of or pursuant to the Bank
Merger, shall be those of Continuing Bank and shall not be released or impaired
by the Bank Merger; and all rights of creditors and other obligees and all liens
on property of either Surety Bank or First Bank shall be preserved unimpaired.

     5.   At the Effective Time:

          (a)  All shares of First Bank Common Stock outstanding at the
Effective Time held by Newco shall, without any action on the part of Newco, be
cancelled and be of no further force and effect.

          (b)  All shares of capital stock of Surety Bank issued and outstanding
at the Effective Time shall continue to be issued and outstanding shares of
capital stock of Continuing Bank.

     6.   The directors, advisory directors and officers, respectively, of
Continuing Bank at the Effective Time shall be those persons who are directors,
advisory directors and officers, respectively, of Surety Bank immediately before
the Effective Time.  The committees of the Board of Directors of Continuing Bank
at the Effective Time shall be the same as, and shall be composed of the same
persons who are serving on, committees of the Board of Directors of Surety Bank
as they exist immediately before the Effective Time.

     7.   This Merger Agreement shall be approved by Newco, the sole shareholder
of First Bank pursuant to a Unanimous Consent executed and delivered by such
sole shareholder in accordance with the Reorganization Agreement.  This Merger
Agreement shall be submitted to the shareholders of Surety Bank, at a meeting
called to be held as promptly as practicable in accordance with the
Reorganization Agreement.  Upon approval of the shareholders of Surety Bank and
First Bank, this Merger Agreement shall be made effective as soon as practicable
thereafter in the manner provided in SECTION 10 hereof.

     8.   The Merger Plan shall be automatically terminated and abandoned at any
time prior to or on the Closing Date, whether before or after action thereon by
the shareholders of Surety Bank or First Bank, in the event the Holding Company
Merger is not consummated, for any reason whatsoever, and may be terminated and
abandoned at any time prior to or on the Closing Date, whether before or after
action thereon by the shareholders of Surety Bank


                                       -3-
<PAGE>


or First Bank by the mutual consent in writing of Surety Bank and First Bank.

     9.   In the event of the termination and abandonment of the Merger Plan
pursuant to the provisions of SECTION 8 hereof, the same shall be of no further
force or effect except that the indemnification provisions set forth in
SECTION 11 and the provisions relating to expenses set forth in SECTION 9 of the
Reorganization Agreement shall survive any such termination and abandonment.

     10.  The "Closing Date" shall have the meaning set forth in the Holding
Company Merger Agreement.  The closing (the "Closing") shall be held at the
offices of Surety located in Hurst, Texas on the Closing Date.  At the Closing,
Newco shall deliver to Surety Bank all of the stock certificates evidencing
issued and outstanding shares of common stock of First Bank.  Subject to the
terms, and upon satisfaction on or before the Closing Date of all requirements
of law and the conditions specified in the Merger Plan, including receipt of the
approval of the Comptroller of the Currency specified in 12 U.S.C. Section
215(a), the Bank Merger shall become effective at the time specified in the cer-
tificate to be issued by the Comptroller of the Currency under the seal of his
office approving the Bank Merger, such time being herein called the "Effective
Time."

     11.  For the convenience of the parties hereto and to facilitate the filing
and recording of this Merger Agreement, any number of counterparts thereof may
be executed, each of which shall for all purposes be deemed to be an original
and all of which shall constitute the same instrument, but only one of which
need be produced.

     IN WITNESS WHEREOF, Surety Bank has caused this Merger Agreement to be
executed in counterparts by its duly authorized officers and its corporate seal
to be hereunto affixed as of the date first above written, and the directors
constituting all of the Board of Directors of such banking association have
hereunto subscribed their names.

SURETY BANK:                       SURETY BANK, NATIONAL ASSOCIATION



                                   By:
                                      ------------------------------------------
                                      Bobby W. Hackler, President
ATTEST:




- -----------------------------------
                      , Cashier
- ----------------------


                                       -4-
<PAGE>


                             ALL OF THE DIRECTORS OF
                        SURETY BANK, NATIONAL ASSOCIATION




                                   ---------------------------------------------
                                   C. Jack Bean




                                   ---------------------------------------------
                                   William B. Byrd




                                   ---------------------------------------------
                                   Bobby W. Hackler




                                   ---------------------------------------------
                                   Joseph S. Hardin




                                   ---------------------------------------------
                                   G. M. Heinzelmann, III




                                   ---------------------------------------------
                                   Michael L. Milam




                                   ---------------------------------------------
                                   Garrett Morris




                                   ---------------------------------------------
                                   Cullen W. Turner


THE STATE OF TEXAS          )
                            )
COUNTY OF _____________     )

     On this _______ day of ______________, 199___, before me, a Notary Public
for the State and County aforesaid, personally came Bobby W. Hackler, as
President and ___________________ as Cashier, of Surety Bank, National
Association, a national banking association, and each in his said capacity
acknowledged the foregoing instrument to be the act and deed of said association
and the seal


                                       -5-
<PAGE>


affixed thereto to be its seal; and came also C. Jack Bean, William B. Byrd,
Bobby W. Hackler, Joseph S. Hardin, G. M. Heinzelmann, III, Michael L. Milam,
Garrett Morris and Cullen W. Turner, being all of the Board of Directors of said
association and each of them acknowledged said instrument to be the act and deed
of said association and of himself as director thereof.

     WITNESS my official seal and signature this day and year aforesaid.



                                   ---------------------------------------------
                                   Notary Public, State of Texas


                                   ---------------------------------------------
                                   (Print or Type Notary's Name)

My Commission Expires:

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

     IN WITNESS WHEREOF, First Bank has caused this Merger Agreement to be
executed in counterparts by its duly authorized officers and its corporate seal
to be hereunto affixed as of the date first above written, and the directors
constituting all of the Board of Directors of such banking association have
hereunto subscribed their names.

FIRST BANK:                        FIRST NATIONAL BANK



                                   By:
                                      ------------------------------------------
                                                                     , President
                                       ------------------------------
ATTEST:




- -----------------------------------
                      , Cashier
- ----------------------

                             ALL OF THE DIRECTORS OF
                               FIRST NATIONAL BANK




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




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


                                       -6-
<PAGE>



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




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



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


THE STATE OF TEXAS          )
                            )
COUNTY OF ____________      )

     On this _______ day of _________________, 199___, before me, a Notary
Public for the State and County aforesaid, personally came _________________ as
President and ________________ as Cashier, of FIRST NATIONAL BANK, a national
banking association, and each in his/her said capacity acknowledged the
foregoing instrument to be the act and deed of said association and the seal
affixed thereto to be its seal; and came also ________________________________
__________________________________ ________________, being all of the Board of
Directors of said association and each of them acknowledged said instrument to
be the act and deed of said association and of himself or herself as director
thereof.

     WITNESS my official seal and signature this day and year aforesaid.



                                   ---------------------------------------------
                                   Notary Public, State of Texas


                                   ---------------------------------------------
                                   (Print or Type Notary's Name)

My Commission Expires:

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


     Newco hereby joins in the foregoing Merger Agreement, and undertakes that
it will be bound thereby and will do and perform all acts and things therein
referred to or provided to be done by it.

     IN WITNESS WHEREOF, Newco has caused this undertaking to be made in
counterparts by its duly authorized officers and its


                                       -7-
<PAGE>


corporate seal to be hereunto affixed as of the date first above written.

NEWCO:                             SURETY ACQUISITION, INC.



                                   By:
                                      ------------------------------------------
                                                                     , President
                                      -------------------------------
ATTEST:




- -----------------------------------
                      , Secretary
- ----------------------

     Surety hereby joins in the foregoing Merger Agreement, and undertakes that
it will be bound thereby and will do and perform all acts and things therein
referred to or provided to be done by it.

     IN WITNESS WHEREOF, Surety has caused this undertaking to be made in
counterparts by its duly authorized officers and its corporate seal to be
hereunto affixed as of the date first above written.

SURETY:                            SURETY CAPITAL CORPORATION



                                   By:
                                      ------------------------------------------
                                      G. M. Heinzelmann, III, President

ATTEST:




- -----------------------------------
Bobby W. Hackler, Secretary


                                       -8-
<PAGE>

                             AMENDMENT NUMBER ONE TO
                            REORGANIZATION AGREEMENT


     THIS AMENDMENT NUMBER ONE TO REORGANIZATION AGREEMENT is made and entered
into this ____ day of ___________, 1995 by and between FIRST MIDLOTHIAN
CORPORATION, a Texas corporation located in Midlothian, Texas ("First
Midlothian"); FIRST NATIONAL BANK, a national banking association located in
Midlothian, Texas ("First Bank"); all those individuals who have subscribed
their names hereto individually and as a director (hereinafter referred to
singly as a "Director" and collectively as the "Directors"); SURETY BANK,
NATIONAL ASSOCIATION, a national banking association located in Lufkin, Texas
("Surety Bank"); and SURETY CAPITAL CORPORATION, a Delaware corporation located
in Hurst, Texas ("Surety") (sometimes collectively referred to herein as the
"parties").

     WHEREAS, the parties have agreed to amend the October 17, 1995
Reorganization Agreement by and between First Midlothian, First Bank, the
Directors, Surety Bank and Surety (the "Reorganization Agreement"), to provide
for the consolidation of First Bank and Surety Bank.

     For and in consideration of the covenants, terms and conditions of the
Reorganization Agreement and the mutual benefits to the parties established by
this Amendment Number One to Reorganization Agreement, the parties agree that
the following sections of the Reorganization Agreement are hereby amended as
follows:

     1.   The Agreement to Consolidate First National Bank and Surety Bank,
National Association Under the Charter of Surety Bank, National Association and
Under the Title of Surety Bank, National Association, in the form attached
hereto as EXHIBIT A, shall be attached to the Reorganization Agreement as though
it was an original part thereof.

     2.   The fourth WHEREAS paragraph is revised to read in full as follows:

     WHEREAS, First Midlothian, First Bank, Surety Bank and Surety each desire
to effect (a) the merger (the "Holding Company Merger") of a Texas corporation
("Newco"), which will be formed by Surety Bank as an operating subsidiary of
Surety Bank, with and into First Midlothian, pursuant to which the shareholders
of First Midlothian will receive cash, in the amount as herein described, in
exchange for all of their shares of common stock of First Midlothian, (b)
immediately upon consummation of the Holding Company Merger, the consolidation
(the "Bank Consolidation") of First Bank and Surety Bank under the charter of
Surety Bank (the Holding Company Merger and the Bank Consolidation are here-
inafter referred to collectively as the "Mergers"), and (c) immediately or
within three (3) months after the consummation of the Mergers, the dissolution
of First Midlothian;

<PAGE>

     3.   The sixth WHEREAS paragraph is revised to read in full as follows:

     WHEREAS, the Boards of Directors of First Midlothian, Surety, Surety Bank
and First Bank have approved the Bank Consolidation pursuant to the national
banking laws whereby the outstanding common stock of First Bank and Surety Bank
shall, in accordance with the terms and conditions set forth in this Plan and in
the Agreement to Consolidate in the form attached hereto as EXHIBIT B (the "Bank
Consolidation Agreement") (the Holding Company Merger Agreement and the Bank
Consolidation Agreement are hereinafter referred to collectively as the "Merger
Agreements"), be cancelled, converted or exchanged, as more fully set forth in
the Bank Consolidation Agreement.

     4.   Paragraph 3(m) is revised to read in full as follows:

          (m)  VOTING.  The Directors each hereby covenant and agree to vote all
of their First Midlothian Common Stock in favor of the Holding Company Merger at
the meeting of the shareholders of First Midlothian called to consider and vote
upon the Holding Company Merger Agreement.  First Midlothian hereby covenants
and agrees to vote all of its First Bank Common Stock in favor of the Bank
Consolidation at the meeting of the shareholders of First Bank called to
consider and vote upon the Bank Consolidation Agreement.

     5.   Paragraph 4(b) is revised to read in full as follows:

          (b)  PROXY MATERIAL AND MEETING OF SHAREHOLDERS.  As soon as
practicable after the date of this Plan, Surety and Surety Bank will cause Newco
to submit this Plan and the Holding Company Merger Agreement to its shareholders
for approval at a meeting of shareholders called for the purpose of voting
thereon.  Additionally, as soon as practicable after the date of this Plan,
Surety Bank will prepare a proxy statement, notice of meeting and form of proxy
to be used in connection with a meeting of its shareholders to consider and vote
upon the transactions contemplated in this Plan and the Bank Consolidation
Agreement, to use its best efforts to obtain the authorization of the
Comptroller for Surety Bank to furnish such proxy material to its shareholders,
to thereafter duly call and hold said meeting of its shareholders, to submit and
recommend to its shareholders the approval of the transactions contemplated in
this Plan and the Bank Consolidation Agreement and to cause to be furnished to
each such shareholder a copy of such proxy material.

     6.   Paragraph 4(c) is revised to read in full as follows:

          (c)  VOTING.  Surety Bank hereby covenants and agrees to vote all of
its shares of common stock of Newco in favor of the Holding Company Merger at
the meeting of the shareholders of Newco called to consider and vote upon the
Holding Company Merger Agreement.  Surety hereby covenants and agrees to vote
all of its shares of common stock of Surety Bank in favor of the Bank Consoli-


                                       -2-
<PAGE>


dation at the meeting of the shareholders of Surety Bank to consider and vote
upon the Bank Consolidation Agreement.

     7.   Paragraph 5(a)(i) is revised to read in full as follows:

               (i)  applications (or waivers therefrom) to be filed on behalf of
Newco with the Federal Reserve for authority to consummate the Holding Company
Merger and applications to be filed on behalf of Surety Bank with the
Comptroller for authority to consummate the Bank Consolidation, and

     8.   Paragraph 7(c)(ii)(5) is revised to read in full as follows:

                      (5)   a certificate of the Cashier of First Bank dated the
               Closing Date attesting to the adoption of all resolutions by its
               directors and shareholders and the taking of all such other
               corporate action by First Bank as shall have been required for
               consummation of the Bank Consolidation.

     9.   Paragraph 7(d)(ii) is revised to read in full as follows:

               (ii)  At a meeting of the shareholders of First Bank duly called
and held for such purpose, the transactions contemplated in this Plan and the
Bank Consolidation Agreement shall have been duly approved by First Midlothian
as the sole shareholder of First Bank.

     10.  Paragraph 8(c)(iii) is revised to read in full as follows:

               (iii)  a certificate of the Cashier of Surety Bank, dated the
Closing Date, attesting to the adoption of all resolutions by the directors and
shareholders and the taking of all other corporate action by Surety Bank as
shall have been required for consummation of the Bank Consolidation.

     11.  Paragraph 8(d)(i) is revised to read in full as follows:

               (i)  At a meeting of the shareholders of Surety Bank duly called
and held for such purpose, the transactions contemplated in this Plan and the
Bank Consolidation Agreement shall have been duly approved by the requisite vote
of such shareholders.

     12.  Paragraph 12(i) is revised to read in full as follows:

          (i)  Surety, as the parent of that group of affiliate companies filing
a federal consolidated income tax return, and as the party responsible for the
filing or causing to be filed any Texas franchise tax returns for itself or for
its affiliates, shall be obligated to pay to the shareholders of First
Midlothian any decrease in federal income taxes or Texas franchise tax realized
by Surety and its affiliates because of either an audit adjustment,


                                       -3-
<PAGE>


amended tax return or claim for refund that is directly attributable to the
activities of First Midlothian and/or First Bank for the pre-merger/
consolidation period for which such shareholders have not been previously
compensated.  If statutory interest is received by Surety in connection with
such audit adjustment, amended tax return, or claim for refund, this amount
shall also be paid to such shareholders.  Any amounts owed to the shareholders
of First Midlothian shall be paid within fifteen (15) days of Surety's receipt
of same.

     13.  Paragraph 17 is revised to read in full as follows:

     17.  MISCELLANEOUS.  This Plan and the Merger Agreements constitute the
entire contract and shall supersede all prior agreements and understandings,
both written and oral, between the parties hereto and thereto with respect to
the subject matter hereof and thereof and no party shall be liable or bound to
the other in any manner by any warranties or representations except as
specifically set forth herein or in the Merger Agreements or expressly required
to be made or delivered pursuant hereto or thereto.  Each of the attachments,
schedules, lists and exhibits called for by this Plan and the Merger Agreements
is made a part of this Plan and the Merger Agreements the same as if set out
verbatim at each point where reference is made to it.  The schedules to be
prepared by First Midlothian in connection with this Plan shall be delivered to
Surety within ten (10) days of the date of this Plan.  The terms and conditions
of this Plan and the Merger Agreements shall inure to the benefit of and be
binding upon the respective successors and assigns of the parties hereto and
thereto, but nothing contained herein shall be construed as a consent to any
assignment of this Plan or the Merger Agreements by the parties hereto or
thereto, or any of them.  Nothing in this Plan or in the Merger Agreements,
express or implied, is intended to confer upon any party, other than the parties
hereto and thereto, and their respective successors and assigns, any rights,
remedies, obligations or liabilities under or by reason of such agreements,
except as expressly provided herein or therein.  The provisions of SECTIONS 9,
10, 11 AND 12 of the Holding Company Merger Agreement and SECTIONS 8, 9, 10 AND
11 of the Bank Consolidation Agreement are hereby incorporated into this Plan
for all purposes.  This Plan may be executed in one or more counterparts, each
of which shall for all purposes be deemed to be an original and all of which
shall constitute the same instrument, but only one of which need be produced.
The headings of the Sections and Subsections of this Plan are inserted for
convenience only and shall not be deemed to constitute part of this Plan or to
affect the construction hereof.  As used in this Plan, the words "herein",
"hereof", and "hereunder" and other words of similar import refer to this Plan
as a whole and not to any particular section, subsection or other subdivision.
Unless context otherwise requires, words in the singular number include the
plural and the plural include the singular, and words of the masculine gender
include the feminine and neuter genders and words of the neuter gender referred
to any gender.  In case any one or more of the provisions contained in this Plan
or the Merger


                                       -4-
<PAGE>


Agreements shall for any reason be held to be invalid, illegal or unenforceable
in any respect, such invalidity, illegality, or unenforceability shall not
affect any other provisions hereof or thereof, and this Plan and the Merger
Agreements shall be construed as if such invalid, illegal or unenforceable
provisions had never been contained herein and therein.  This Plan shall be
construed in accordance with the laws of the State of Texas.  All disputes
arising out of this Plan and/or the Merger Agreements shall be litigated in
Tarrant County, Texas and, to the extent such a dispute relates to the alleged
breach of a warranty or representation by a party to this Plan, any suit
initiated with respect to such a dispute shall be commenced on or before the
expiration of such warranty or representation pursuant to SECTION 10 of this
Plan.  No term or condition of this Plan or the Merger Agreements shall be
deemed to have been waived, nor shall there be any estoppel to enforce any
provision of this Plan or the Merger Agreements, except by written instrument
signed by the party charged with such waiver or estoppel.

     14.  Paragraph 18 is revised to read in full as follows:

     18.  BREAKUP FEE.  In the event Surety elects to terminate this Plan and
the Merger Agreements by written notice to such effect to First Midlothian (the
"Election") pursuant to SECTION 7(e) of this Plan, as a result of Surety's
inability to have sufficient financial resources available, in the sole opinion
of Surety, to consummate the transactions contemplated by the this Plan and the
Merger Agreements, Surety shall pay to First Midlothian a break-up fee, as
follows, and upon payment thereof, none of the parties to this Plan nor the
Merger Agreements shall have any further obligations to each other, except as
expressly set forth in this SECTION 18:

          (a)  If Surety makes the Election on or before December 31,
          1995, Surety shall pay to First Midlothian the sum of
          TWENTY-FIVE THOUSAND AND NO/100 DOLLARS ($25,000)
          concurrently with the mailing of the notice of such
          Election.

          (b)  If Surety makes the Election on or before March 31,
          1996, Surety shall pay to First Midlothian the sum of
          THIRTY-FIVE THOUSAND AND NO/100 DOLLARS ($35,000)
          concurrently with the mailing of the notice of such
          Election.

          (c)  If Surety makes the Election on or before June 30,
          1996, Surety shall pay to First Midlothian the sum of FIFTY
          THOUSAND AND NO/100 DOLLARS ($50,000) concurrently with the
          mailing of the notice of such Election.

     15.  Except as specifically amended by this Amendment Number One to
Reorganization Agreement, the Reorganization Agreement by and between the
parties shall remain in full force and effect.


                                       -5-
<PAGE>


     IN WITNESS WHEREOF, each of the parties hereto has caused this Plan to be
signed in counterparts all as of the date first above written.

                                   FIRST MIDLOTHIAN CORPORATION,
                                   a Texas corporation



                                   By:
                                      ------------------------------------------
                                      Danny D. Rodgers, Vice President

                                   FIRST NATIONAL BANK,
                                   a national banking association



                                   By:
                                      ------------------------------------------
                                      Danny D. Rodgers, President




                                   ---------------------------------------------
                                   Billie Jo Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   Charles L. Duran, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   V. H. Easterwood, Jr., Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   Lou E. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank


                                       -6-
<PAGE>



                                   ---------------------------------------------
                                   Danny D. Rodgers, Individually and as a
                                   Director of First Midlothian Corporation and
                                   First National Bank




                                   ---------------------------------------------
                                   J. C. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank




                                   ---------------------------------------------
                                   J. D. Rodgers, Individually and as a Director
                                   of First Midlothian Corporation and First
                                   National Bank




                                   ---------------------------------------------
                                   E. L. Webb, Individually and as a Director of
                                   First Midlothian Corporation and First
                                   National Bank

                                   SURETY BANK, NATIONAL ASSOCIATION,
                                   a national banking association



                                   By:
                                      ------------------------------------------
                                   Its:
                                       -----------------------------------------

                                   SURETY CAPITAL CORPORATION,
                                   a Delaware corporation



                                   By:
                                      ------------------------------------------
                                   Its:
                                       -----------------------------------------


                                       -7-
<PAGE>

List of schedules to Reorganization Agreement by and between First Midlothian
Corporation; First National Bank; the directors of First Midlothian Corporation
and First National Bank; Surety Bank, National Association; and Surety Capital
Corporation, dated October 17, 1995 which are not filed herewith:


SCHEDULE   DESCRIPTION
- --------------------------------------------------------------------------------

1(f)       Debentures

1(g)       Loans

1(k)       All tangible properties, real and personal owned or
           leased by First National Bank having an original
           cost in excess of $25,000

1(l)       Compliance with environmental laws

1(n)       Patents, trademarks, etc.

1(p)       All policies of fire, liability and other forms of
           insurance and all fidelity bonds held by First
           Midlothian Corporation and First National Bank

1(q)       Material contracts

1(t)       Material contract defaults

1(u)       Litigation and other proceedings

1(x)       Absence of certain changes or events

1(z)       Name, position and annual compensation of each
           person employed by First Midlothian and First Bank
           whose aggregate annual compensation from First
           Midlothian and First Bank (including bonuses and
           similar remuneration) exceeds $15,000

1(cc)      Non-deposit claims

The registrant will furnish supplementally a copy of any omitted schedule to the
Securities and Exchange Commission upon request.

<PAGE>

                                                                    EXHIBIT 2.06


                   AGREEMENT TO MERGE SURETY ACQUISITION, INC.
              WITH AND INTO FIRST MIDLOTHIAN CORPORATION UNDER THE
                     CHARTER OF FIRST MIDLOTHIAN CORPORATION
               AND UNDER THE TITLE OF FIRST MIDLOTHIAN CORPORATION


     MERGER AGREEMENT made this 17th day of October, 1995, between FIRST
MIDLOTHIAN CORPORATION, a Texas corporation registered as a bank holding
company, located in Midlothian, Texas ("First Midlothian"); SURETY ACQUISITION,
INC. a Texas corporation ("Newco") which has been approved as a wholly-owned
operating subsidiary of SURETY BANK, NATIONAL ASSOCIATION, a national banking
association located in Lufkin, Texas ("Surety Bank"); and joined in by Surety
Bank and all those individuals and entities who have subscribed their names
hereto individually and as a Director (hereinafter referred to individually as a
"Director" and collectively as the "Directors").

                                   WITNESSETH:

     A.   First Midlothian is a corporation duly organized and existing under
the laws of the State of Texas with authorized common stock of 48,000 shares,
par value $10.00 per share ("First Midlothian Common Stock"), of which 48,000
shares are issued and outstanding;

     B.   Newco is a corporation duly organized and existing under the laws of
the State of Texas with authorized common stock of ______  shares, par value
$____ per share ("Newco Common Stock") of which ______ shares are issued and
outstanding;

     C.   The Boards of Directors and shareholders of First Midlothian and of
Newco have approved this Merger Agreement under which Newco shall be merged with
and into First Midlothian (the "Holding Company Merger") and have authorized the
execution hereof; and the Board of Directors of Surety Bank has approved this
Merger Agreement, authorized Surety Bank to join in and be bound by this Merger
Agreement, and authorized the undertakings herein made by Surety Bank;

     D. Surety Capital Corporation, a Delaware corporation which owns of record
and beneficially over ninety-nine percent (99%) of the issued and outstanding
shares of common stock of Surety Bank ("Surety"); Surety Bank; First Midlothian;
First National Bank, a national banking association located in Midlothian, Texas
("First Bank)", all of the issued and outstanding shares of common stock of
which are owned of record and beneficially by First Midlothian; and the
Directors have entered into a Reorganization Agreement dated October 17, 1995
(the "Reorganization Agreement") which contemplates the Holding Company Merger
provided for in this Merger Agreement.  All terms not defined in this Merger
Agreement shall have the meaning set forth in the Reorganization Agreement;

     E.   As and when required by the provisions of this Merger Agreement or the
Reorganization Agreement (hereinafter referred to


<PAGE>

collectively as the "Merger Plan"), all such action as may be necessary or
appropriate shall be taken by Newco, Surety Bank,  First Midlothian and the
Directors in order to consummate the Holding Company Merger.

     NOW, THEREFORE, in consideration of the premises, Newco and First
Midlothian, joined in by Surety Bank and the Directors, in their individual and
representative capacity, hereby agree that Newco shall be merged with and into
First Midlothian on the following terms and conditions:

     1.   At the Effective Time (as defined herein), Newco shall be merged with
and into First Midlothian to do business and be governed by the laws of the
State of Texas.  Said Holding Company Merger shall be pursuant to the provisions
of and with the effect provided in the Texas Business Corporation Act.

     2.   At the Effective Time, the name of First Midlothian (hereinafter
referred to as "Resulting Entity" whenever reference is made to it as of the
time of the Holding Company Merger or thereafter) shall be changed to "Surety
Acquisition, Inc."; the Articles of Incorporation of Resulting Entity shall be
as set forth in ANNEX A attached hereto and made a part hereof; the bylaws of
Resulting Entity shall be as set forth in ANNEX B hereto and made a part hereof;
and the established office and facilities of Newco immediately prior to the
Holding Company Merger shall become the established office and facilities of
Resulting Entity.

     3.   At the Effective Time, the corporate existence of First Midlothian and
Newco shall be merged into and continued in Resulting Entity and Resulting
Entity shall be deemed to be the same corporation as First Midlothian and Newco.
All rights, franchises and interests of First Midlothian and Newco,
respectively, in and to every type of property (real, personal and mixed) and
choses in action shall be transferred to and vested in Resulting Entity by
virtue of such Holding Company Merger without any deed or other transfer.
Resulting Entity at the Effective Time and without any order or other action on
the part of any court or otherwise, shall hold and enjoy all rights of property,
franchises and interests, including appointments, designations and nominations,
and all other rights and interests as trustee, executor, administrator, transfer
agent and registrar of stocks and bonds, guardian of estates, assignee,
receiver, and in every other fiduciary capacity, and in every agency capacity,
in the same manner and to the same extent as such rights, franchises and
interests were held or enjoyed by First Midlothian and Newco, respectively, at
the Effective Time.

     4.   At the Effective Time, Resulting Entity shall be liable for all
liabilities of First Midlothian and Newco, respectively; and all deposits,
debts, liabilities, obligations and contracts of First Midlothian and Newco,
respectively, matured or unmatured, whether accrued, absolute, contingent or
otherwise, and whether or not reflected or reserved against on balance sheets,
books of account or records of First Midlothian or Newco, as the case may


                                       -2-
<PAGE>

be, including all liabilities of First Midlothian and Newco for taxes, whether
existing at the Effective Time or arising as a result of or pursuant to the
Holding Company Merger, shall be those of Resulting Entity and shall not be
released or impaired by the Holding Company Merger; and all rights of creditors
and other obligees and all liens on property of either First Midlothian or Newco
shall be preserved unimpaired.

     5.   At the Effective Time:

          (a)  All shares of First Midlothian Common Stock outstanding at the
Effective Time held by the shareholders shall, without any action on the part of
the shareholders, be converted into and exchanged for the right to receive cash
(the "Consideration") equal to (i) one hundred fifty percent (150%) of the Book
Value of First Bank as of the Closing Date (as defined herein), to the extent
such Book Value does not exceed $4,500,000 plus (ii) one hundred percent (100%)
of the Book Value of First Bank as of the Closing Date in excess of $4,500,000
minus (iii) the outstanding principal of, and accrued interest on, the
Debentures as of the Closing Date.

          (b)  Book Value shall mean the sum of First Bank's total stockholders'
equity (defined as capital stock, surplus, undivided profits and retained
earnings) determined in accordance with generally accepted accounting principles
applied on a consistent basis, with reserves acceptable to First Midlothian and
Surety. The Book Value shall be determined pursuant to an audit or other
specified review procedure prepared by Coopers & Lybrand, and the Book Value of
First Bank shall be based on the results of that audit or specified review
procedure.

          (c)  In the event the Book Value, as determined pursuant to SUBSECTION
(b), is unsatisfactory to either First Midlothian or Surety, the parties agree
that they will first attempt in good faith to resolve their dispute with respect
to Book Value through direct negotiation within fifteen (15) days of the date
either party notifies the other of the existence of such a dispute.  If a
shorter time period is indicated by the circumstances, the parties agree that
the time period shall be reduced accordingly.

          (d)  In the event the parties are unable to resolve their dispute
through direct negotiation within the applicable time period, either party may
notify the other party of its decision to submit the dispute to resolution by
appraisal.  In this event, the parties shall unanimously select an appraiser
within fifteen (15) days after the end of the fifteen (15) day period. The
appraiser unanimously selected shall determine Book Value within thirty (30)
days after the appraiser is appointed and such determination shall be
conclusive.  If the parties do not unanimously agree upon a single appraiser
within the fifteen (15) day period, Surety shall select one appraiser and First
Midlothian shall select another appraiser within five (5) days after the end of
the fifteen (15) day period.  Upon appointment of the two appraisers, the two


                                       -3-
<PAGE>

appraisers shall within five (5) days jointly select a third appraiser.  Book
Value shall then be determined within thirty (30) days after the date of the
appointment of the third appraiser and such determination shall be conclusive.
Book Value shall be the average of the two closest values determined by the
three (3) appraisers.  The total cost of the appraisers shall be paid one-half
by Surety and one-half by First Midlothian.

          (e)  Each share of Newco Common Stock issued and outstanding at the
Effective Time shall be converted into and become one share of common stock of
Resulting Entity.

     6.   After the Effective Time:

          (a)  The holders of the outstanding certificate or certificates which
prior thereto represented shares of First Midlothian Common Stock may surrender
same to Resulting Entity, and each shall be entitled upon such surrender to
receive from Surety Bank in exchange therefor, without cost to such holders, the
amount determined by dividing the Consideration by the number of shares of First
Midlothian Common Stock outstanding at the Effective Time and multiplying such
result by the number of shares of First Midlothian Common Stock represented by
such outstanding certificate or certificates surrendered.

          (b)  Until so surrendered, each such outstanding certificate which,
prior to the Effective Time, represented shares of First Midlothian Common Stock
shall be deemed for all purposes to evidence solely the right to receive the
amount of cash into and for which such shares of First Midlothian Common Stock
shall have been converted pursuant to Section 6(a) hereof.  No interest shall be
payable with respect to any such cash payments.  If a shareholder is unable to
locate any of his certificates which prior to the Effective Time represented
shares of First Midlothian Common Stock, Resulting Entity shall issue a check to
such shareholder in the amount to which such shareholder would otherwise be
entitled to receive hereunder without surrendering such certificate, upon
receipt by Resulting Entity of an indemnity agreement to Resulting Entity in
form and substance satisfactory in all respects to Resulting Entity.

          (c)  The stock transfer books of First Midlothian shall be closed as
of the close of business on the Closing Date, and no transfer of record of any
of the shares of First Midlothian Common Stock shall take place thereafter.
From and after the close of business on the Closing Date, shares of First
Midlothian Common Stock shall cease to be shares of First Midlothian,
irrespective of whether such shares are ultimately surrendered.

     7.   The directors, advisory directors, and officers, respectively, of
Resulting Entity at the Effective Time shall be those persons who are directors,
advisory directors, and officers, respectively, of Newco immediately before the
Effective Time.  The committees of the Board of Directors of Resulting Entity at
the


                                       -4-
<PAGE>

Effective Time shall be the same as, and shall be composed of the same persons
who are serving on, committees of the Board of Directors of Newco as they exist
immediately before the Effective Time.

     8.   This Merger Agreement shall be submitted to the shareholders of First
Midlothian, at a meeting called to be held as promptly as practicable in
accordance with the Reorganization Agreement.  This Merger Agreement shall be
approved by Surety Bank, the sole shareholder of Newco, pursuant to a unanimous
consent executed and delivered by such sole shareholder in accordance with the
Reorganization Agreement.  Upon approval of the shareholders of First Midlothian
and the sole shareholder of Newco, this Merger Agreement shall be made effective
as soon as practicable thereafter in the manner provided in SECTION 11 hereof.

     9.   The Merger Plan may be terminated and abandoned at any time prior to
or on the Closing Date, whether before or after action thereon by the
shareholders of First Midlothian and the sole shareholder of Newco:

          (a)  By the mutual consent in writing of First Midlothian and Newco;

          (b)  By First Midlothian in writing if any of the conditions to the
obligations of the Directors, First Midlothian or First Bank contained herein or
in the Reorganization Agreement shall not have been satisfied or, if
unsatisfied, waived as of the Closing Date;

          (c)  By Surety in writing if any of the conditions to the obligations
of Surety or Surety Bank contained herein or in the Reorganization Agreement
shall not have been satisfied or, if unsatisfied, waived as of the Closing Date;
or

          (d)  By either First Midlothian or Newco in writing if the Closing
Date shall not have occurred by June 30, 1996, unless the date is extended by
mutual agreement of First Midlothian and Newco.

     10.  Except as provided in the next succeeding sentence, in the event of
the termination and abandonment of the Merger Plan pursuant to the provisions of
SECTION 9 hereof, the same shall be of no further force or effect except that
the indemnification provisions set forth in SECTION 11 and the provisions
relating to expenses set forth in SECTION 9 of the Reorganization Agreement
shall survive any such termination and abandonment.  Additionally, in the event
Surety elects to abandon the Merger Plan by written notice to such effect to
First Midlothian (the "Election") pursuant to SECTION 7(e) of the Reorganization
Agreement, as a result of Surety's inability to have sufficient financial
resources available, in the sole opinion of Surety, to consummate the
transactions contemplated by the Reorganization Plan and the Merger Agreements,
Surety shall pay to First Midlothian a break-up fee, as follows,


                                       -5-
<PAGE>

and upon payment thereof, none of the parties to the Reorganization Agreement
nor the Merger Agreements shall have any further obligations to each other,
except as expressly set forth in this SECTION 10:

          (a)  If Surety makes the Election on or before December 31,
          1995, Surety shall pay to First Midlothian the sum of
          TWENTY-FIVE THOUSAND AND NO/100 DOLLARS ($25,000)
          concurrently with the mailing of the notice of such
          Election.

          (b)  If Surety makes the Election on or before March 31,
          1996, Surety shall pay to First Midlothian the sum of
          THIRTY-FIVE THOUSAND AND NO/100 DOLLARS ($35,000)
          concurrently with the mailing of the notice of such
          Election.

          (c)  If Surety makes the Election on or before June 30,
          1996,  Surety shall pay to First Midlothian the sum of FIFTY
          THOUSAND AND NO/100 DOLLARS ($50,000) concurrently with the
          mailing of the notice of such Election.

     11. The closing date (the "Closing Date") shall be a date to be selected by
mutual agreement of the parties immediately following the satisfaction of all
requirements of law and the conditions specified in the Merger Plan, including
receipt of all applicable regulatory approvals or waivers therefrom and
expiration of applicable waiting periods relating thereto.  The closing (the
"Closing") shall be held at the offices of Surety located in Hurst, Texas on the
Closing Date.  At the Closing, Surety Bank shall deliver to the shareholders of
First Midlothian cash in the amount of the Consideration and the shareholders of
First Midlothian shall deliver to Surety Bank all of the stock certificates
evidencing issued and outstanding shares of common stock of First Midlothian.
The Holding Company Merger shall become effective at the time specified in the
certificate to be issued by the Secretary of State of the State of Texas, such
time being herein called the "Effective Time."

     12.  For the convenience of the parties hereto and to facilitate the filing
and recording of this Merger Agreement, any number of counterparts hereof may be
executed, each of which shall for all purposes be deemed to be an original and
all of which shall constitute the same instrument, but only one of which need be
produced.

     IN WITNESS WHEREOF, First Midlothian and Newco have each caused this Merger
Agreement to be executed in counterparts on its behalf as of the date first
above written.


                                       -6-
<PAGE>

                                        FIRST MIDLOTHIAN CORPORATION



                                        By:
                                           -------------------------------------
                                           Its:
                                               ---------------------------------

                                        SURETY ACQUISITION, INC.



                                        By:
                                           -------------------------------------
                                           Its:
                                               ---------------------------------

     Surety Bank hereby joins in the foregoing Merger Agreement, and undertakes
that it will be bound thereby and will do and perform all acts and things
therein referred to or provided to be done by it.

     IN WITNESS WHEREOF, Surety Bank has caused this undertaking to be made in
counterparts by its duly authorized officer and its corporate seal to be
hereunto affixed as of the date first above written.



                                        SURETY BANK, NATIONAL ASSOCIATION



                                        By:/s/ Bobby W. Hackler
                                           -------------------------------------
                                           Its:President & C.E.O.
                                               ---------------------------------

     The Directors hereby join in the foregoing Merger Agreement, and undertake
that they will be bound thereby and will do and perform all acts and things
therein referred to or provided to be done by them.



                                        /s/ Billie Jo Duran
                                        ----------------------------------------
                                        Billie Jo Duran, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                        /s/ Charles L. Duran
                                        ----------------------------------------
                                        Charles L. Duran, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank


                                       -7-
<PAGE>


                                        /s/ V. H. Easterwood, Jr.
                                        ----------------------------------------
                                        V. H. Easterwood, Jr., Individually and
                                        as a Director of First Midlothian
                                        Corporation and First National Bank



                                        /s/ Lou E. Rodgers
                                        ----------------------------------------
                                        Lou E. Rodgers, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                        /s/ Danny D. Rodgers
                                        ----------------------------------------
                                        Danny D. Rodgers, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                        /s/ J. C. Rodgers
                                        ----------------------------------------
                                        J. C. Rodgers, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                        /s/ J. D. Rodgers
                                        ----------------------------------------
                                        J. D. Rodgers, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                        /s/ E. L. Webb
                                        ----------------------------------------
                                        E. L. Webb, Individually and as a
                                        Director of First Midlothian Corporation
                                        and First National Bank



                                       -8-

<PAGE>
                                                                    EXHIBIT 2.07


                  AGREEMENT TO CONSOLIDATE FIRST NATIONAL BANK
      AND SURETY BANK, NATIONAL ASSOCIATION UNDER THE
             CHARTER OF SURETY BANK, NATIONAL ASSOCIATION AND UNDER
                 THE TITLE OF SURETY BANK, NATIONAL ASSOCIATION


     CONSOLIDATION AGREEMENT made this _____ day of ___________, 199___, between
SURETY BANK, NATIONAL ASSOCIATION ("Surety Bank") and FIRST NATIONAL BANK
("First Bank") and joined in by SURETY ACQUISITION, INC., a Texas corporation
("Newco") (prior to the Holding Company Merger known as "First Midlothian
Corporation") and SURETY CAPITAL CORPORATION, a Delaware corporation ("Surety").

                                   WITNESSETH:

     A.   Surety Bank is a national banking association duly organized and
existing under the laws of the United States of America having its principal
offices in the City of Lufkin, County of Angelina, State of Texas.

     B.   First Bank is a national banking association duly organized and
existing under the laws of the United States having its principal offices in the
City of Midlothian, County of Ellis, State of Texas.

     C.   First Bank has, and will have as of the Effective Time, (i) authorized
capital stock of $480,000 consisting of 48,000 shares of common stock, $10.00
par value ("First Bank Common Stock"), of which 48,000 shares are, or will be as
of the Effective Time, issued and outstanding and (ii) surplus of not less than
$1,000,000.

     D.   All of the issued and outstanding shares of First Bank Common Stock
are and will be as of the Effective Time held of record and beneficially by
Newco.

     E.   Surety Bank has, and will have as of the Effective Time, (i)
authorized capital stock of $5,460,000 consisting of 6,000,000 shares of common
stock, $0.91 par value ("Surety Bank Common Stock"), of which 3,708,195 shares
are, or will be as of the Effective Time, issued and outstanding and (ii)
surplus of not less than $5,330,000.

     F.   Over ninety-nine percent (99%) of all of the issued and outstanding
shares of Surety Bank Common Stock are and will be as of the Effective Time held
of record and beneficially by Surety.

     G.   A majority of the Boards of Directors of First Bank and of Surety Bank
has approved this Consolidation Agreement under which First Bank and Surety Bank
shall be consolidated (the "Bank Consolidation") under the charter of Surety
Bank and has authorized the execution hereof; the Board of Directors of Newco
has approved this Consolidation Agreement, authorized Newco to join in and be
bound by this Consolidation Agreement, and authorized the undertakings herein
made by Newco; and the Board of Directors of Surety


<PAGE>


has approved this Consolidation Agreement, authorized Surety to join in and be
bound by this Consolidation Agreement, and authorized the undertakings herein
made by Surety.

     H.   Surety; Surety Bank; First Midlothian Corporation, a Texas corporation
registered as a bank holding company located in Midlothian, Texas ("First
Midlothian"); certain of the shareholders of First Midlothian (the
"Shareholders"); and First Bank have entered into a Reorganization Agreement
dated October 17, 1995 (the "Reorganization Agreement") which contemplates the
Bank Consolidation provided for in this Consolidation Agreement.  All terms not
defined in this Consolidation Agreement shall have the meaning set forth in the
Reorganization Agreement.

     I.   As and when required by the provisions of this Consolidation Agreement
or the Reorganization Agreement (hereinafter referred to collectively as the
"Consolidation Plan"), all such action as may be necessary or appropriate shall
be taken by Surety Bank, First Bank, Newco and Surety in order to consummate the
Bank Consolidation.

     NOW, THEREFORE, in consideration of the premises, Surety Bank and First
Bank, joined by Newco and Surety, hereby agree that First Bank and Surety Bank
shall be consolidated under the charter of Surety Bank on the following terms
and conditions:

     1.   At the Effective Time, First Bank and Surety Bank shall be
consolidated under the Articles of Association and Charter of Surety Bank.  Said
Bank Consolidation shall be pursuant to the provisions of and with the effect
provided in 12 U.S.C. Section 215.

     2.   At the Effective Time, the name of Surety Bank (hereinafter referred
to as "Continuing Bank" whenever reference is made to it as of the time of Bank
Consolidation or thereafter) shall continue to be "Surety Bank, National
Association"; the Articles of Association of Continuing Bank shall be as set
forth in ANNEX A attached hereto and made a part hereof; the bylaws of Surety
Bank in effect immediately prior to the Bank Consolidation shall become the
bylaws of Continuing Bank; the established office and facilities of First Bank
immediately prior to the Bank Consolidation shall become the established office
and facilities of Continuing Bank; and the established office and facilities of
Surety Bank immediately prior to the Bank Consolidation shall continue and be
operated as a branch of Continuing Bank.

     3.   At the Effective Time, the corporate existence of Surety Bank and
First Bank shall, as provided in 12 U.S.C. Section 215, be merged into and
continued in Continuing Bank; and Continuing Bank shall be deemed to be the same
corporation as Surety Bank and First Bank.  All rights, franchises and interests
of Surety Bank and First Bank, respectively, in and to every type of property
(real, personal and mixed) and choses in action shall be transferred to and
vested in Continuing Bank by virtue of such Bank Consolidation without any deed
or other transfer.  Continuing Bank at the


                                       -2-
<PAGE>


Effective Time and without any order or other action on the part of any court or
otherwise, shall hold and enjoy all rights of property, franchises and
interests, including appointments, designations and nominations, and all other
rights and interests as trustee, executor, administrator, transfer agent and
registrar of stocks and bonds, guardian of estates, assignee, receiver, and in
every other fiduciary capacity, and in every agency capacity, in the same manner
and to the same extent as such rights, franchises and interests were held or
enjoyed by Surety Bank and First Bank, respectively, at the Effective Time,
subject, however, to the provisions of 12 U.S.C. Section 215(f).

     4.   At the Effective Time, Continuing Bank shall be liable for all
liabilities of Surety Bank and of First Bank, respectively; and all deposits,
debts, liabilities, obligations and contracts of Surety Bank and of First Bank,
respectively, matured or unmatured, whether accrued, absolute, contingent or
otherwise, and whether or not reflected or reserved against on balance sheets,
books of account or records of Surety Bank or First Bank, as the case may be,
including all liabilities of Surety Bank and First Bank for taxes, whether
existing at the Effective Time or arising as a result of or pursuant to the Bank
Consolidation, shall be those of Continuing Bank and shall not be released or
impaired by the Bank Consolidation; and all rights of creditors and other
obligees and all liens on property of either Surety Bank or First Bank shall be
preserved unimpaired.

     5.   At the Effective Time:

          (a)  All shares of First Bank Common Stock outstanding at the
Effective Time held by Newco shall, without any action on the part of Newco, be
cancelled and be of no further force and effect.

          (b)  Each share of Surety Bank Common Stock outstanding at the
Effective Time held by the shareholders of Surety Bank, other than shares of
Surety Bank Common Stock held of record by Surety and Dissenting Shares (as
hereinafter defined), without any action on the part of the shareholders of
Surety Bank, shall be converted into and exchanged for the right to receive cash
equal to:  (i) the product obtained by multiplying the number of shares of
common stock of Surety (the "Surety Common Stock") issued and outstanding on the
date of approval of the Bank Consolidation by the Office of the Comptroller of
the Currency (the "Approval Date") by the average of the high and low prices of
such Surety Common Stock on the American Stock Exchange, Inc. on the Approval
Date, divided by (ii) the number of shares of Surety Bank Common Stock issued
and outstanding on the Approval Date (the "Exchange Price").

          (c)  Each share of Surety Bank Common Stock issued and outstanding at
the Effective Time and held of record by Surety shall be converted into one
share of common stock of Continuing Bank.


                                       -3-
<PAGE>


          (d)  For purposes of this Merger Agreement, "Dissenting Shares" shall
refer to those shares of Surety Bank Common Stock owned by shareholders of
Surety Bank who, pursuant to 12 U.S.C. Section 215, (i) vote against the Bank
Consolidation at the meeting of the shareholders of Surety Bank to consider and
vote on the Bank Consolidation referred to in Section 4(b) of the Reorganization
Agreement, or who give notice in writing at or prior to such meeting to the
presiding officer of Surety Bank that he dissents from the Bank Consolidation
and (ii) within thirty (30) days after the date of consummation of the Bank
Consolidation, request in writing from Continuing Bank payment of the value of
their shares of Surety Bank Common Stock, accompanied by the surrender of the
stock certificates evidencing such Surety Bank Common Stock.  Notwithstanding
anything in this Consolidation Agreement to the contrary, Dissenting Shares
shall not be converted into the right to receive, or be exchangeable for, cash
as provided in SECTION 5(b) hereof, but, instead, the holders thereof shall be
entitled to payment of the value of such Dissenting Shares on the Approval Date
determined in accordance with the provisions of 12 U.S.C. Sections 215(c) and
(d).

     6.   After the Effective Time:

          (a)  The shareholders of Surety Bank, other than Surety and the
holders of Dissenting Shares, as the holders of the outstanding certificate or
certificates which prior thereto represented shares of Surety Bank Common Stock,
may surrender same to Continuing Bank, and such shareholders of Surety Bank
shall be entitled upon such surrender to receive from Continuing Bank in
exchange therefor, without cost to such holder, the Exchange Price for each
share of Surety Bank Common Stock represented by such outstanding certificate or
certificates surrendered.

          (b)  Until so surrendered, each such outstanding certificate which,
prior to the Effective Time, represented shares of Surety Bank Common Stock
shall be deemed for all purposes to evidence solely the right to receive the
amount of cash into and for which such shares of Surety Bank Common Stock shall
have been converted pursuant to SECTION 5(b) hereof.  No interest shall be
payable with respect to any such cash payments.  If a shareholder of Surety Bank
is unable to locate any of his certificates which prior to the Effective Time
represented shares of Surety Bank Common Stock, Continuing Bank shall issue a
check to such shareholder in the amount which such shareholder would otherwise
be entitled to receive hereunder without surrendering such certificate, upon
receipt by Continuing Bank of an indemnity bond in favor of Continuing Bank and
satisfactory in all respects to Continuing Bank.

          (c)  The stock transfer books of Surety Bank shall be closed as of the
close of business on the Closing Date (hereinafter defined), and no transfer of
record of any of the shares of Surety Bank Common Stock shall take place
thereafter.  From and after the close of business on the Closing Date, shares of
Surety Bank Common


                                       -4-
<PAGE>


Stock shall cease to be shares of Surety Bank, irrespective of whether such
shares are ultimately surrendered.

     7.   The directors, advisory directors and officers, respectively, of
Continuing Bank at the Effective Time shall be those persons who are directors,
advisory directors and officers, respectively, of Surety Bank immediately before
the Effective Time.  The committees of the Board of Directors of Continuing Bank
at the Effective Time shall be the same as, and shall be composed of the same
persons who are serving on, committees of the Board of Directors of Surety Bank
as they exist immediately before the Effective Time.

     8.   This Consolidation Agreement shall be approved by Newco, the sole
shareholder of First Bank pursuant to a Unanimous Consent executed and delivered
by such sole shareholder in accordance with the Reorganization Agreement.  This
Consolidation Agreement shall be submitted to the shareholders of Surety Bank,
at a meeting called to be held as promptly as practicable in accordance with the
Reorganization Agreement.  Upon approval of the shareholders of Surety Bank and
First Bank, this Consolidation Agreement shall be made effective as soon as
practicable thereafter in the manner provided in SECTION 12 hereof.

     9.   The Consolidation Plan shall be automatically terminated and abandoned
at any time prior to or on the Closing Date, whether before or after action
thereon by the shareholders of Surety Bank or First Bank, in the event the
Holding Company Merger is not consummated, for any reason whatsoever, and may be
terminated and abandoned at any time prior to or on the Closing Date, whether
before or after action thereon by the shareholders of Surety Bank or First Bank
by the mutual consent in writing of Surety Bank and First Bank.

     10.  In the event of the termination and abandonment of the Consolidation
Plan pursuant to the provisions of SECTION 9 hereof, the same shall be of no
further force or effect except that the indemnification provisions set forth in
Section 11 and the provisions relating to expenses set forth in Section 9 of the
Reorganization Agreement shall survive any such termination and abandonment.

     11.  Any of the terms or conditions of the Consolidation Plan may be waived
at any time, whether before or after action thereon by the shareholders of
Surety Bank or First Bank, by the party which is entitled to the benefits
thereof; and this Consolidation Agreement or the Reorganization Agreement may be
modified or amended at any time, whether before or after action thereon by the
shareholders of Surety Bank or First Bank; provided, however, that such action
shall be taken only if, in the judgment of Surety Bank and First Bank, such
waiver, modification or amendment will not have a materially adverse effect on
Surety Bank, First Bank or their respective shareholders.  Any waiver,
modification or amendment shall be in writing.


                                       -5-
<PAGE>


     12.  The "Closing Date" shall have the meaning set forth in the Holding
Company Merger Agreement.  The closing (the "Closing") shall be held at the
offices of Surety located in Hurst, Texas on the Closing Date.  At the Closing,
Newco shall deliver to Surety Bank all of the stock certificates evidencing
issued and outstanding shares of common stock of First Bank.  Subject to the
terms, and upon satisfaction on or before the Closing Date of all requirements
of law and the conditions specified in the Consolidation Plan, including receipt
of the approval of the Comptroller of the Currency specified in 12 U.S.C.
Section 215, the Bank Consolidation shall become effective at the time
specified in the certificate to be issued by the Comptroller of the Currency
under the seal of his office approving the Bank Consolidation, such time
being herein called the "Effective Time."

     13.  For the convenience of the parties hereto and to facilitate the filing
and recording of this Consolidation Agreement, any number of counterparts
thereof may be executed, each of which shall for all purposes be deemed to be an
original and all of which shall constitute the same instrument, but only one of
which need be produced.

     IN WITNESS WHEREOF, Surety Bank has caused this Consolidation Agreement to
be executed in counterparts by its duly authorized officers and its corporate
seal to be hereunto affixed as of the date first above written, and the
directors constituting all of the Board of Directors of such banking association
have hereunto subscribed their names.

SURETY BANK:                  SURETY BANK, NATIONAL ASSOCIATION



                              By:___________________________________________
                                 Bobby W. Hackler, President
ATTEST:



__________________________________
Robert E. Crews, Cashier


                             ALL OF THE DIRECTORS OF
                        SURETY BANK, NATIONAL ASSOCIATION



                              ______________________________________________
                              C. Jack Bean


                                       -6-
<PAGE>


                              ______________________________________________
                              William B. Byrd



                              ______________________________________________
                              Bobby W. Hackler


                              ______________________________________________
                              Joseph S. Hardin


                              ______________________________________________
                              G. M. Heinzelmann, III


                              ______________________________________________
                              Michael L. Milam


                              ______________________________________________
                              Garrett Morris


                              ______________________________________________
                              Cullen W. Turner


THE STATE OF TEXAS       )
                         )
COUNTY OF _____________  )

     On this _______ day of ______________, 199___, before me, a Notary Public
for the State and County aforesaid, personally came Bobby W. Hackler as
President and Robert E. Crews as Cashier, of SURETY BANK, NATIONAL ASSOCIATION,
a national banking association, and each in his said capacity acknowledged the
foregoing instrument to be the act and deed of said association and the seal
affixed thereto to be its seal; and came also C. Jack Bean, William B. Byrd,
Bobby W. Hackler, Joseph S. Hardin, G. M. Heinzelmann, III, Michael L. Milam,
Garrett Morris and Cullen W. Turner, being all of the Board of Directors of said
association and each of them acknowledged said instrument to be the act and deed
of said association and of himself as director thereof.


                                       -7-
<PAGE>


     WITNESS my official seal and signature this day and year aforesaid.


                              _______________________________________________
                              Notary Public, State of Texas

                              _______________________________________________
                              (Print or Type Notary's Name)

My Commission Expires:
_______________________


     IN WITNESS WHEREOF, First Bank has caused this Consolidation Agreement to
be executed in counterparts by its duly authorized officers and its corporate
seal to be hereunto affixed as of the date first above written, and the
directors constituting all of the Board of Directors of such banking association
have hereunto subscribed their names.

FIRST BANK:                   FIRST NATIONAL BANK



                              By:____________________________________________
                                 Danny D. Rodgers, President
ATTEST:



__________________________________
Patsy Melton, Cashier


                             ALL OF THE DIRECTORS OF
                               FIRST NATIONAL BANK



                              _______________________________________________
                              Billie Jo Duran



                              _______________________________________________
                              Charles L. Duran



                              _______________________________________________
                              V. H. Easterwood, Jr.


                                       -8-
<PAGE>


                              _______________________________________________
                              Danny D. Rodgers



                              _______________________________________________
                              J. C. Rodgers



                              _______________________________________________
                              J. D. Rodgers



                              _______________________________________________
                              Lou E. Rodgers



                              _______________________________________________
                              E. L. Webb


THE STATE OF TEXAS       )
                         )
COUNTY OF ____________   )

     On this _______ day of _________________, 199___, before me, a Notary
Public for the State and County aforesaid, personally came Danny D. Rodgers as
President and Patsy Melton as Cashier, of FIRST NATIONAL BANK, a national
banking association, and each in his/her said capacity acknowledged the
foregoing instrument to be the act and deed of said association and the seal
affixed thereto to be its seal; and came also Billie Jo Duran, Charles L. Duran,
V. H. Easterwood, Jr., Danny D. Rodgers, J. C. Rodgers, J. D. Rodgers, Lou E.
Rodgers and E. L. Webb, being all of the Board of Directors of said association
and each of them acknowledged said instrument to be the act and deed of said
association and of himself or herself as director thereof.

     WITNESS my official seal and signature this day and year aforesaid.


                              _______________________________________________
                              Notary Public, State of Texas

                              _______________________________________________
                              (Print or Type Notary's Name)

My Commission Expires:
_________________________



                                       -9-
<PAGE>


     Newco hereby joins in the foregoing Consolidation Agreement, and undertakes
that it will be bound thereby and will do and perform all acts and things
therein referred to or provided to be done by it.

     IN WITNESS WHEREOF, Newco has caused this undertaking to be made in
counterparts by its duly authorized officers and its corporate seal to be
hereunto affixed as of the date first above written.

NEWCO:                        SURETY ACQUISITION, INC.



                              By:_______________________________________________
                                 ____________________________________, President
ATTEST:



_______________________________
____________________, Secretary

     Surety hereby joins in the foregoing Consolidation Agreement, and
undertakes that it will be bound thereby and will do and perform all acts and
things therein referred to or provided to be done by it.

     IN WITNESS WHEREOF, Surety has caused this undertaking to be made in
counterparts by its duly authorized officers and its corporate seal to be
hereunto affixed as of the date first above written.

SURETY:                       SURETY CAPITAL CORPORATION



                              By:_____________________________________________
                                 G. M. Heinzelmann, III, President

ATTEST:



____________________________
Bobby W. Hackler, Secretary


                                        -10-


<PAGE>

                                                                  EXHIBIT 10.04



SURETY CAPITAL CORPORATION    OVERTON BANK AND TRUST   Loan Number  9765401
1825 PRECINCT LINE ROAD       NATIONAL ASSOCIATION     Date  6-23-95
STE 100                       4200 SOUTH HULEN         Maturity Date  1-23-96
HURST, TX  76054-3107         FORT WORTH TX 76109      Loan Amount  $500,000.00
                                                       Renewal Of  9765401

<TABLE>
<S>                                                      <C>
           BORROWER'S NAME AND ADDRESS                                 LENDER'S NAME AND ADDRESS
"I" includes each borrower above, joint and severally.   "You" means the lender, its successors and assigns.
</TABLE>


For value received, I promise to pay to you, or your order, at your address
listed above the PRINCIPAL sum of FIVE HUNDRED THOUSAND DOLLARS AND 00/100
Dollars $**500,000.00**

X Single Advance:  I will receive all of this principal sum of $500,000.00.  No
additional advances are contemplated under this note.
___  Multiple Advance:  The principal sum shown above is the maximum amount of
     principal I can borrow under this note.  On __________________ I will
     receive the amount of $_____________________ and future principal advances
     are contemplated.
  Conditions:  The conditions for future advances are _________________________
_______________________________________________________________________________
_______________________________________________________________________________
  ___  Open End Credit:  You and I agree that I may borrow up to the maximum
         amount of principal more than one time.  This feature is subject to all
         other conditions and expires on ________________________________.
  ___  Closed End Credit:  You and I agree that I may borrow up to the maximum
         only one time (and subject to all other conditions).
INTEREST:  I agree to pay interest on the outstanding principal balance from
JUNE 23, 1995 at the rate of 11.50% per year until FIRST CHANGE DATE.
X Variable Rate:  This rate may then change as stated below.
  X  Index Rate:  The future rate will be 2.00% OVER the following index rate:
       OVERTON BANK AND TRUST, NATIONAL ASSOCIATION BASE RATE.
       _______________________________________________________________________
  X  Ceiling Rate:  The interest rate ceiling for this note is the QUARTERLY
       ceiling rate announced by the Credit Commissioner from time to time.
  X  Frequency and Timing:  The rate on this note may change as often as DAILY.
       A change in the interest rate will take effect ON THE SAME DAY.
  ___  Limitations:  During the term of this loan, the applicable annual
         interest rate will not be more than __________________% or less than
         _________________%.
  Effect of Variable Rate:  A change in the interest rate will have the
following effect on the payments:
  X  The amount of each scheduled payment will change.          X     The amount
of the final payment will change.
  ___ _________________________________________________________________________
ACCRUAL METHOD:  Interest will be calculated on an ACTUAL/360 basis.
POST MATURITY RATE:  I agree to pay interest on the unpaid balance of this note
owing after maturity, and until paid in full, as stated below:
  ___  on the same fixed or variable rate basis in effect before maturity (as
indicated above).
  X  at a rate equal to HIGHEST RATE PERMITTED BY LAW.
___  LATE CHARGE:  If a payment is made more than _____________ days after it is
due, I agree to pay a late charge of __________________________________________
_______________________________________________________________________________
___  ADDITIONAL CHARGES:  In addition to interest, I agree to pay the following
       charges which ___ are ___ are not included in the principal amount
       above: _________________________________________________________________
PAYMENTS:  I agree to pay this note as follows:
X Interest:  I agree to pay accrued interest ON DEMAND, BUT IF NO DEMAND IS MADE
     QUARTERLY BEGINNING SEPTEMBER 23, 1995.
___  Principal: I agree to pay the principal ON DEMAND, BUT IF NO DEMAND IS MADE
THEN ON JANUARY 23, 1996.
_______________________________________________________________________________
___  Installments:  I agree to pay this note in _________ payments.  The first
payment will be in the amount of $ ________________ and will be due __________.
A payment of $____________ will be due ________________________________________
___________________________________________________ thereafter.  The final
payment of the entire unpaid balance and interest will be due _________________
_____________________.
ADDITIONAL TERMS:



  SEE SEPARATE SECURITY AGREEMENT DATED JUNE 23, 1995

<PAGE>


   THIS WRITTEN LOAN AGREEMENT REPRESENTS THE FINAL
     AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE
          CONTRADICTED BY EVIDENCE OF PRIOR,
         CONTEMPORANEOUS, OR SUBSEQUENT ORAL
              AGREEMENTS OF THE PARTIES.

             THERE ARE NO UNWRITTEN ORAL
           AGREEMENTS BETWEEN THE PARTIES.


Signature of Lender


         /s/ Frank Wagnon
___________________________________________________
FRANK WAGNON

PURPOSE:  The purpose of this loan is RENEWAL.
_______________________________________________

SIGNATURES:  I AGREE TO THE TERMS OF THIS NOTE
(INCLUDING THOSE ON PAGE 2).  I have
received a copy on today's date.


       /s/ C. Jack Bean
_______________________________________________
C. JACK BEAN


_______________________________________________


APPLICABLE LAW:  The law of the state of Texas will govern this note.  Any
term of this note which is contrary to applicable law will not be effective,
unless the law permits you and me to agree to such a variation.  If any
provision of this agreement cannot be enforced according to its terms, this
fact will not affect the enforceability of the remainder of this agreement.
No modification of this agreement may be made without your express written
consent.  Time is of the essence in this agreement.

PAYMENTS:  Each payment I make on this note will first reduce the amount I owe
you for charges which are neither interest nor principal.  The remainder of
each payment will then reduce accrued unpaid interest, and then unpaid
principal.  If you and I agree to a different application of payments, we will
describe our agreement on this note.  I may prepay a part of, or the entire
balance of this loan without penalty, unless we specify to the contrary on
this note.  Any partial prepayment will not excuse or reduce any later
scheduled payment until this note is paid in full (unless, when I make the
prepayment, you and I agree in writing to the contrary).

INTEREST:  If I receive the principal in more than one advance, each advance
will start to earn interest only when I receive the advance.  The interest
rate in effect on this note at any given time will apply to the entire
principal advance at that time.  Notwithstanding anything to the contrary, I
do not agree to pay and you do not intend to charge any rate of interest that
is higher than the maximum rate of interest you could charge under applicable
law for the extension of credit that is agreed to here (either before or after
maturity).  If any notice of interest accrual is sent and is in error, we
mutually agree to correct it, and if you actually collect more interest than
allowed by law and this agreement, you agree to refund it to me.

INDEX RATE:  The index will serve only as a device for setting the rate on
this note.  You do not guarantee by selecting this index, or the margin, that
the rate on this note will be the same rate you charge on any other loans or
class of loans to me or other borrowers.

ACCRUAL METHOD:  The amount of interest that I pay on this loan will be
calculated using the interest rate and accrual method stated on page 1 of this
note.  For the purpose of interest calculation, the accrual method will
determine the number of days in a "year."  If no accrual method is stated,
then you may use any reasonable accrual method for calculating interest.

POST MATURITY RATE:  For purposes of deciding when the "Post Maturity Rate"
(shown on page 1) applies, the term "maturity" means the date of the last
scheduled payment indicated on page 1 of this note or the date you accelerate
payment on the note, whichever is earlier.

SINGLE ADVANCE LOANS:  If this is a single advance loan, you and I expect that
you will make only one advance of principal.  However, you may add other
amounts to the principal if you make any payments described in the "PAYMENTS
BY LENDER" paragraph below.

MULTIPLE ADVANCE LOANS:  If this is a multiple advance loan, you and I expect
that you will make more than one advance of principal.  If this is closed end
credit, repaying a part of the principal will not entitle me to additional
credit.

PAYMENTS BY LENDER:  If you are authorized to pay, on my behalf, charges I am
obligated to pay (such as property insurance premiums), then you may treat
those payments made by you as advances and add them to the unpaid principal
under this note, or you may demand immediate payment of the charges.

SET-OFF:  I agree that you may set off any amount due and payable under this
note against any right I have to receive money from you.

  "Right to receive money from you" means:

  (1)  any deposit account balance I have with you;

  (2)  any money owed to me on an item presented to you or in your possession
       for collection or exchange; and

  (3)  any repurchase agreement or other nondeposit obligation.

  "Any amount due and payable under this note" means the total amount of which
you are entitled to demand payment under the terms of this note at the time you
set off.  This total includes any balance the due date for which you properly
accelerate under this note.

  If my right to receive money from you is also owned by someone who has not
agreed to pay this note, your right of set-off will apply to my interest in the
obligation and to any other amounts I could withdraw on my sole request or
endorsement.  Your right of set-off

<PAGE>

does not apply to an account or other obligation where my rights are only as
a representative.  It also does not apply to any Individual Retirement
Account or other tax-deferred retirement account.

  You will not be liable for the dishonor of any check when the dishonor occurs
because you set off this debt against any of my accounts.  I agree to hold you
harmless from any such claims arising as a result of your exercise of your right
of set-off.

REAL ESTATE OR RESIDENCE SECURITY:  If this note is secured by real estate or
a residence that is personal property, the existence of a default and your
remedies for such a default will be determined by applicable law, by the terms
of any separate instrument creating the security interest and, to the extent
not prohibited by law and not contrary to the terms of the separate security
instrument, by the "Default" and "Remedies" paragraphs herein.

DEFAULT:  I will be in default on this loan and any agreement securing this
loan if any one or more of the following occurs:

  (1)  I fail to perform any obligation which I have undertaken in this note or
       any agreement securing this note; or

  (2)  you, in good faith, believe that the prospect of payment or the prospect
       of my performance of any other of my obligations under this note or any
       agreement securing this note is impaired.

  If any of us are in default on this note or any security agreement, you may
exercise your remedies against any or all of us.

REMEDIES:  If I am in default on this note you have, but are not limited to, the
following remedies:

  (1)  You may demand immediate payment of my debt under this note (principal,
       accrued unpaid interest, and other accrued charges).

  (2)  You may set off this debt against any right I have to the payment of
       money from you, subject to the terms of the "Set-Off" paragraph herein.

  (3)  You may demand security, additional security, or additional parties to be
       obligated to pay this note as a condition for not using any other remedy.

  (4)  You may refuse to make advances to me or allow purchases on credit by me.

  (5)  You may use any remedy you have under state or federal law.

  By selecting any one or more of these remedies, you do not give up your
right to later use any other remedy.  By waiving your right to declare an
event to be in a default, you do not waive your right to later consider the
event as a default if it continues or happens again.

COLLECTION COSTS AND ATTORNEY'S FEES:  I agree to pay all costs of collection,
replevin or any other or similar type of cost if I am in default.  In
addition, if you hire an attorney to collect this note, I also agree to pay
any fee you incur with such attorney plus court costs (except where prohibited
by law).  To the extent permitted by the United States Bankruptcy Code, I also
agree to pay the reasonable attorney's fees and costs you incur to collect
this debt as awarded by any court exercising jurisdiction under the Bankruptcy
Code.

WAIVER:  I give up my rights to require you to do certain things.  I will not
require you to:

  (1)  demand payment of amounts due (presentment);

  (2)  obtain official certification of nonpayment (protest);

  (3)  give notice that amounts due have not been paid (notice of dishonor);

  (4)  give notice of intent to accelerate; or

  (5)  give notice of acceleration.

OBLIGATIONS INDEPENDENT:  I understand that I must pay this note even if
someone else has also agreed to pay it (by, for example, signing this form or
a separate guarantee or endorsement).  You may sue me alone, or anyone else
who is obligated on this note, or any number of us together, to collect this
note.  You may do so without any notice that it has not been paid (notice of
dishonor).  You may without notice release any party to this agreement without
releasing any other party.  If you give up any of your rights, with or without
notice, it will not affect my duty to pay this note. Any extension of new
credit to any of us, or renewal of this note by all or less than all of us
will not release me from my duty to pay it.  (Of course, you are entitled to
only one payment in full.)  I agree that you may at your option extend this
note or the debt represented by this note, or any portion of the note or debt,
from time to time without limit or notice and for any term without affecting
my liability for payment of the note. I will not assign my obligation under
this agreement without your prior written approval.

CREDIT INFORMATION:  I agree and authorize you to obtain credit information
about me from time to time (for example, by requesting a credit report) and to
report to others your credit experience with me (such as a credit reporting
agency).  I agree to provide you, upon request, any financial statement or
information you may deem necessary.  I warrant that the financial statements
and information I provide to you are or will be accurate, correct and complete.

NOTICE:  Unless otherwise required by law, any notice to me shall be given by
delivering it or by mailing it by first class mail addressed to me at my last
known address.  My current address is on page 1.  I agree to inform you in
writing of any change in my address.  I will give any notice to you by mailing
it first class to your address stated on page 1 of this agreement, or to any
other address that you have designated.

<PAGE>

                                SECURITY AGREEMENT
                          (Collateral Pledge Agreement)

                                                            DATE  JUNE 23, 1995


DEBTOR     SURETY CAPITAL CORPORATION      SECURED   OVERTON BANK AND TRUST,
                                           PARTY     NATIONAL ASSOCIATION


BUSINESS
   OR
RESIDENCE                                  ADDRESS
 ADDRESS   1825 PRECINCT LINE RD STE 100             4200 SOUTH HULEN


 CITY,                                     CITY,
STATE &                                    STATE &
ZIP CODE   HURST, TX  76054-3107           ZIP CODE  FORT WORTH, TX  76109


1.   Security Interest and Collateral.  To secure (check one):
  ___  the payment and performance of each and every debt, liability and
  obligation of every type and description which Debtor may now or at any time
  hereafter owe to Secured Party (whether such debt, liability or obligation now
  exists or is hereafter created or incurred, and whether it is or may be direct
  or indirect, due or to become due, absolute or contingent, primary or
  secondary, liquidated or unliquidated, or joint, several or joint and several;
  all such debts, liabilities and obligations being herein collectively referred
  to as the "Obligations"),
  XX  the debt, liability or obligation of the Debtor to secured party evidenced
  by the following:  A NOTE IN THE AMOUNT OF $500,000.00 DATED 6-23-95, and any
  extensions, renewals or replacements thereof (herein referred to as the
  "Obligations"),
Debtor hereby grants Secured Party a security interest (herein called the
"Security Interest") in (check one):
  ___  all property of any kind now or at any time hereafter owned by Debtor, or
  in which Debtor may now or hereafter have an interest, which may now be or may
  at any time hereafter come into the possession or control of Secured Party or
  into the possession or control of Secured Party's agents or correspondents,
  whether such possession or control is given for collateral purposes or for
  safekeeping, together with all rights in connection with such property (herein
  called the "Collateral"),
  XX   the property owned by Debtor and held by Secured Party that is described
  as follows: 3,695,840 SHARES TEXAS BANK STOCK; CERT. #931, 914, 913, 911, 910,
  919, 920, 921, 924, 925, 928, 926, 927, 930, 923, 922, together with all
  rights in connection with such property (herein called the "Collateral").

2.   Representations, Warranties and Covenants.  Debtor represents, warrants and
     covenants that:
  (a)     Debtor will duly endorse, in blank, each and every instrument
constituting Collateral by signing on said instrument or by signing a separate
document of assignment or transfer, if required by Secured Party.
  (b)     Debtor is the owner of the Collateral free and clear of all liens,
encumbrances, security interests and restrictions, except the Security Interest
and any restrictive legend appearing on any instrument constituting Collateral.
  (c)     Debtor will keep the Collateral free and clear of all liens,
encumbrances and security interests, except the Security Interest.
  (d)     Debtor will pay, when due, all taxes and other governmental charges
levied or assessed upon or against any Collateral.
  (e)     At any time, upon request by Secured Party, Debtor will deliver to
Secured Party all notices, financial statements, reports or other communications
received by Debtor as an owner or holder of the Collateral.
  (f)     Debtor will upon receipt deliver to Secured Party in pledge as
additional Collateral all securities distributed on account of the Collateral
such as stock dividends and securities resulting from stock splits,
reorganizations and recapitalizations.

    THIS AGREEMENT CONTAINS ADDITIONAL PROVISIONS SET FORTH ON PAGE 2 HEREOF,
                       ALL OF WHICH ARE MADE A PART HEREOF.



                                        SURETY CAPITAL CORPORATION



                                        By
                                           ------------------------------------
                                            C JACK BEAN

                                        Title:
                                              ---------------------------------


                                        By
                                           ------------------------------------

                                        Title:
                                              ---------------------------------

<PAGE>

                              ADDITIONAL PROVISIONS


3.   Rights of Secured Party.  Debtor agrees that Secured Party may at any
time, whether before or after the occurrence of an Event of Default and
without notice or demand of any kind, (i) notify the obligor on or issuer of
any Collateral to make payment to Secured Party of any amounts due or
distributable thereon, (ii) in Debtor's name or Secured Party's name enforce
collection of any Collateral by suit or otherwise, or surrender, release or
exchange all or any part of it, or compromise, extend or renew for any period
any obligation evidenced by the Collateral, (iii) receive all proceeds of the
Collateral, and (iv) hold any increase or profits received from the Collateral
as additional security for the Obligations, except that any money received
from the Collateral shall, at Secured Party's option, be applied in reduction
of the Obligations, in such order of application as Secured Party may
determine, or be remitted to Debtor.

4.   Events of Default.  Each of the following occurrences shall constitute an
event of default under this Agreement (herein called "Event of Default"); (i)
Debtor shall fail to pay any or all of the Obligations when due or (if payable
on demand) on demand, or shall fail to observe or perform any covenant or
agreement herein binding on it; (ii) any representation or warranty by Debtor
set forth in this Agreement or made to Secured Party in any financial
statements or reports submitted to Secured Party by or on behalf of Debtor
shall prove materially false or misleading; (iii) a garnishment summons or a
writ of attachment shall be issued against or served upon the Secured Party
for the attachment of any property of the Debtor or any indebtedness owing to
Debtor; (iv) Debtor or any guarantor of any Obligation shall (A) be or become
insolvent (however defined); (B) voluntarily file, or have filed against it
involuntarily, a petition under the United States Bankruptcy Code; or (C) if a
corporation, partnership or organization, be dissolved or liquidated or, if a
partnership, suffer the death of a partner or, if an individual, die; or (D)
go out of business; (v) Secured Party shall in good faith believe that the
value then realizable by collection or disposition of the Collateral, after
deduction of expenses of collection and disposition, is less than the
aggregate unpaid balance of all Obligations then outstanding; (vi) Secured
Party shall in good faith believe that the prospect of due and punctual
payment of any or all of the Obligations is impaired.

5.  Remedies upon Event of Default.  Upon the occurrence of an Event of
Default and at any time thereafter, Secured Party may exercise any one or more
of the following rights or remedies:  (i) declare all unmatured Obligations to
be immediately due and payable, and the same shall thereupon be immediately
due and payable, without presentment or other notice or demand; (ii) exercise
all voting and other rights as a holder of the Collateral; (iii) exercise and
enforce any or all rights and remedies available upon default to a secured
party under the Uniform Commercial Code, including the right to offer and sell
the Collateral privately to purchasers who will agree to take the Collateral
for investment and not with a view to distribution and who will agree to the
imposition of restrictive legends on the certificates representing the
Collateral, and the right to arrange for a sale which would otherwise qualify
as exempt from registration under the Securities Act of 1933; and if notice to
Debtor of any intended disposition of the Collateral or any other intended
action is required by law in a particular instance, such notice shall be
deemed commercially reasonable if given at least 10 calendar days prior to the
date of intended disposition or other action; (iv) exercise or enforce any or
all other rights or remedies available to Secured Party by law or agreement
against the Collateral, against Debtor or against any other person or
property.  Upon the occurrence of the Event of Default described in Section
4(iv)(B), all Obligations shall be immediately due and payable without demand
or notice thereof.

6.   Miscellaneous.  Any disposition of the Collateral in the manner provided
in Section 5 shall be deemed commercially reasonable.  This Agreement can be
waived, modified, amended, terminated or discharged, and the Security Interest
can be released, only explicitly in a writing signed by Secured Party.  A
waiver signed by Secured Party shall be effective only in the specific
instance and for the specific purpose given.  Mere delay or failure to act
shall not preclude the exercise or enforcement of any of Secured Party's
rights or remedies.  All rights and remedies of Secured Party shall be
cumulative and may be exercised singularly or concurrently, at Secured Party's
option, and the exercise or enforcement of any one such right or remedy shall
neither be a condition to nor bar the exercise or enforcement of any other.
All notices to be given to Debtor shall be deemed sufficiently given if
delivered or mailed by registered or certified mail, postage prepaid, to
Debtor at its address set forth above or at the most recent address shown on
Secured Party's records.  Secured Party's duty of care with respect to
Collateral in its possession (as imposed by law) shall be deemed fulfilled if
Secured Party exercises reasonable care in physically safekeeping such
Collateral or, in the case of Collateral in the custody or possession of a
bailee or other third person, exercises reasonable care in the selection of
the bailee or other third person, and Secured Party need not otherwise
preserve, protect, insure or care for any Collateral.  Secured Party shall not
be obligated to preserve any rights Debtor may have against prior parties, to
exercise at all or in any particular manner any voting rights which may be
available with respect to any Collateral, to realize on the Collateral at all
or in any particular manner or order, or to apply any cash proceeds of
Collateral in any particular order of application.  Debtor will reimburse
Secured Party for all expenses (including attorney's fees and legal expenses)
incurred by Secured Party in the protection, defense or enforcement of the
Security Interest, including expenses incurred in any litigation or bankruptcy
or insolvency proceedings.  This Agreement shall be binding upon and inure to
the benefit of Debtor and Secured Party and their respective heirs,
representatives, successors and assigns and shall take effect when signed by
Debtor and delivered to Secured Party, and Debtor waives notice of Secured
Party's acceptance hereof.  This Agreement shall be governed by the laws of
the state in which it is executed and, unless the context otherwise requires,
all terms used herein which are defined in Articles 1 and 9 of the Uniform
Commercial Code, as in effect in said state, shall have the meanings therein
stated.  If any provision or application of this Agreement is held unlawful or
unenforceable in any respect, such illegality or unenforceability shall not
affect other provisions or applications which can be given effect, and this
Agreement shall be construed as if the unlawful or unenforceable provision or
application had never been contained herein or prescribed hereby.  All
representations and warranties contained in this Agreement shall survive the
execution, delivery and performance of this Agreement and the creation and
payment of the Obligations. If this Agreement is signed by more than one
person as Debtor, the term "Debtor" shall refer to each of them separately and
to both or all of them jointly, all such persons shall be bound both severally
and jointly with the other(s); and the Obligations shall include all debts,
liabilities and obligations owed to Secured Party by a Debtor solely or by
both or several or all Debtors jointly or jointly and severally, and all
property described in Section 1 shall be included as part of the Collateral,
whether it is owned jointly by both or all Debtors or is owned in whole or in
part by one (or more) of them.


<PAGE>

                                                                   EXHIBIT 10.09


                    EXECUTIVE DEFERRED COMPENSATION AGREEMENT
                       BETWEEN SURETY CAPITAL CORPORATION
                                       AND
                              ____________________


     This Agreement ("Agreement") is entered into by Surety Capital Corporation,
a Delaware corporation (the "Corporation"), and ________________ ("_______").
The Corporation and _______ are collectively referred to as the "Parties."

     In consideration of the mutual covenants set forth below, it is agreed as
follows:

     1.   PURPOSE.  The purpose of this Agreement is to assist the Corporation
in attracting and retaining in its employ executives of outstanding competence
by providing such executives with an economic incentive to continue their
employment with the Corporation.

     2.   DEFINITIONS.  For purposes of this Agreement, the following terms
shall have the following meanings:

          (a)  "CAUSE" shall mean any act that is materially adverse to the best
interests of the Corporation and constitutes, on the part of _______, common law
fraud, a felony or other gross malfeasance of duty.

          (b)  "CHANGE IN CONTROL" shall be deemed to have occurred if (A) any
"person" (as such term is used in Sections 13(d) and 14(d) of the Securities
Exchange Act of 1934, as amended, the "Exchange Act"), other than a trustee or
other fiduciary holding securities under an employee benefit plan of the
Corporation, is or becomes the "beneficial owner" (as defined in Rule 13d-3
under the Exchange Act), directly or indirectly, of securities of the
Corporation representing twenty percent (20%) or more of the combined voting
power of the Corporation's then outstanding voting securities; or (B) during any
period of two (2) consecutive years during the term of this Agreement,
individuals who at the beginning of such period constitute the Board of
Directors of the Corporation cease for any reason to constitute at least a
majority thereof, unless the election of each director who was not a director at
the beginning of such period has been approved in advance by directors
representing at least two-thirds (2/3rds) of the directors then in office who
were directors at the beginning of the period.

          (c)  "DISABILITY" shall mean the inability of _______ to manage the
Corporation's property, business or financial affairs by reason of illness,
infirmity, insanity, mental incompetency or otherwise, determined to be (or
reasonably expected to be, based upon then available medical information) of not
less than twelve (12) calendar months' duration.  The initial determination (or
reasonable expectancy) shall be determined by the opinion of the Physician
(defined as a person licensed to practice medicine in

<PAGE>

Texas) regularly attending _______.  If the Corporation's Board of Directors
(the "Corporation's Board") disagree with the Physician's opinion, or if _______
has not engaged a Physician, the Corporation's Board may engage at the
Corporation's expense a Physician to examine _______, and _______ consents to
such examination and to waive, if applicable, any privilege between the
Physician and _______ that may arise as a result of said examination.  If
_______ has not engaged a Physician, the opinion of the Physician engaged by the
Corporation's Board shall control.  If _______ has engaged a Physician, and if,
after conferring, _______'s Physician and the Corporation's Physician cannot
agree on a final opinion, they shall within thirty (30) days thereafter choose a
third consulting Physician whose opinion shall control.  The expense of the
third consulting Physician shall be borne equally by _______ and the
Corporation.

          (d)  "GOOD REASON" shall mean:

               (1)   a material reduction of _______'s duties, responsibilities
and status with the Corporation as they existed immediately before the effective
date of a Change in Control;

               (2)   a reduction of _______'s base salary from that in effect
immediately before the effective date of a Change in Control; or

               (3)  _______'s relocation to offices of the Corporation more than
thirty (30) miles from the location of the Corporation's principal offices
immediately before the effective date of a Change in Control.

     3.   AMOUNT OF DEFERRAL.  Subject to the limitations set forth in this
Agreement, _______ shall be entitled to deferred compensation payments on his
continuing employment with the Corporation until he reaches age sixty-five (65)
or at such earlier age as provided for in this Agreement.  Although the varying
amounts payable to _______ as deferred compensation in the event of a
termination of his employment prior to his reaching age sixty-five (65) are set
forth in this Agreement, no funds or other property shall be set aside for the
payment of any amounts due to _______.  _______'s rights are limited to the
rights to receive payments as provided under this Agreement, and his position
with respect thereto is that of a general, unsecured creditor of the
Corporation.

          (a)  DEFERRAL AMOUNT AT AGE SIXTY-FIVE.  On _______'s reaching age
sixty-five (65) and his employment by the Corporation not having been terminated
as provided for in subsections (b) and (c) below prior to such date, he shall be
entitled to, and the Corporation agrees to pay, payments equaling Twenty-Five
Thousand and 00/100 Dollars ($25,000.00) per year for a period of fifteen (15)
years.  _______ shall be entitled to the payments without regard to whether he
continues in the employment of the Corporation after age sixty-five (65).


                                       -2-
<PAGE>


          (b)  DEFERRAL AMOUNT PRIOR TO AGE SIXTY-FIVE - EMPLOYMENT TERMINATION
DUE TO CHANGE IN CONTROL, DISABILITY, BY DEATH, OR FOR REASONS OTHER THAN FOR
CAUSE.  If _______'s employment by the Corporation is terminated prior to his
reaching age sixty-five (65):

               (1)  for any reason other than for Cause (as herein defined)
during the period commencing with the effective date of a Change in Control and
ending two (2) years thereafter,

               (2)  by _______ with Good Reason (as herein defined) during the
period commencing with the effective date of a Change in Control and ending two
(2) years thereafter,

               (3)  as a result of the Disability (as herein defined) of
_______,

               (4)  as a result of the death of _______, or

               (5)  for any other reason other than Cause

               he shall be entitled to a single payment either in the amount of
the then cash surrender value of that certain $300,000 universal key man life
insurance policy on the life of _______ (Policy Number __________ issued by
American General Life Insurance Company and owned by the Corporation) or, in the
event such life insurance policy is no longer then in effect, in the amount set
forth on Exhibit A to this Agreement.

          (c)  DEFERRAL AMOUNT PRIOR TO AGE SIXTY-FIVE - FOR CAUSE EMPLOYMENT
TERMINATION.  If _______'s employment by the Corporation is terminated for Cause
prior to his reaching age sixty-five (65), he shall not be entitled to any
amounts under this Agreement, and the Corporation's obligations under this
Agreement shall terminate on the date of termination of _______'s employment.

     4.   PAYMENT PROCEDURES FOR DEFERRED AMOUNTS.

          (a)  DEFERRAL PAYMENTS AT AGE SIXTY-FIVE. If the deferred compensation
payable to _______ is determined under the provisions of Section 3(a), the first
installment of the annual deferred compensation amount of Twenty-Five Thousand
and 00/100 Dollars ($25,000.00) shall be paid to him on or before thirty (30)
days following his reaching age sixty-five (65), and the fourteen successive
annual installments shall be paid to him on or before the annual anniversary
date of the first installment.

          (b)  DEFERRAL PAYMENTS PRIOR TO AGE SIXTY-FIVE.

               (1)  If _______'s employment by the Corporation is terminated
under the provisions of Section 3(b), the payment amount as determined pursuant
to Section 3(b) shall be paid to _______ within ninety (90) days after the
termination of his employment,


                                       -3-
<PAGE>


and such payment shall terminate all obligations of the Corporation under this
Agreement.

               (2)  If _______'s employment by the Corporation is terminated
under the provisions of Section 3(c), no payment shall be owed to _______, and
the Corporation's obligations under this Agreement shall terminate on the
effective date of _______'s termination of employment.

          (c)  PARTY TO RECEIVE PAYMENT.  All payments owed under this Agreement
shall be made to _______ or, in the event of _______'s death, to the beneficiary
designated by _______ or to _______'s estate in the event he does not designate
a beneficiary. _______ shall have the right to designate a beneficiary to
receive any payments under this Agreement which may remain unpaid at the time of
his death.  The designation shall be delivered in writing to the Corporation's
Board.  The designation may be changed by _______ at any time in a similar
manner without the consent of any prior designated beneficiary.  If no
designation of a beneficiary is delivered by _______ to the Corporation's Board,
any payments remaining unpaid at the time of the _______'s death shall be paid
to his estate at such time and in such manner as if he had remained living.  If
in the judgment of the Corporation's Board _______ or his beneficiary is
legally, physically or mentally incapable of personally receiving any payments
due under this Agreement, the payment shall be made to the guardian or other
legal representative of _______ or his beneficiary, or to such other person or
institution who in the opinion of the Corporation's Board is then maintaining or
has custody of _______ or the beneficiary.  Payment shall constitute a full
discharge with respect to such benefits.

     5.   INSURANCE.  To provide a fund with which to pay any amounts owed under
this Agreement, the Corporation may (but shall not be obligated to) apply for
insurance on _______'s life.  The Corporation shall be the owner and beneficiary
of any such insurance policy, and it may discontinue the insurance coverage at
any time without any obligation to obtain replacement insurance.  _______ agrees
to submit to such reasonable physical examinations and to provide any
information as may be necessary in connection with the purchase of such
insurance.  The Corporation shall collect all proceeds or termination value of
the insurance, if any, and may (but shall not be obligated to) apply the
proceeds toward the payment of any amounts owed under this Agreement.  Any
insurance policy owned by the Corporation on _______'s life, and the proceeds or
termination value of such policy, shall not be encumbered or otherwise
restricted by the Corporation's obligations under this Agreement, except to the
extent such policy or proceeds are the general assets of the Corporation.  If
_______'s employment by the Corporation is terminated for any reason other than
his death and the Corporation then owns a life insurance policy on his life, the
Corporation agrees that, if permitted by the issuing company and not prohibited
by any agreement or limitation to which the Corporation may then subject,
_______ may acquire the life insurance policy from the Corporation for the
lesser of: (1) the


                                       -4-
<PAGE>


then cash surrender value of the policy, or (2) the total premium payments made
by the Corporation with respect to the policy prior to such date (as same is
determined by the issuing company).

     6.   RESTRICTIONS.  No right or benefit under this Agreement shall be
subject to anticipation, alienation, sale, assignment, pledge, encumbrance, or
charge and any such actions shall be void.  No right or benefit under this
Agreement shall in any manner be liable for or subject to the debts, contracts,
liabilities, or torts of the person entitled to such benefits.  If _______ or a
beneficiary of _______ should become bankrupt or attempt to anticipate,
alienate, sell, assign, pledge, encumber, or charge any right to a benefit under
this Agreement, the right or benefit shall automatically terminate as to _______
or the beneficiary; but, in such event, Corporation may hold or apply the same
or any part thereof for the benefit of _______'s spouse, children, or other
dependents or any of them, in such manner and in such portion as the
Corporation's Board may deem proper in its sole discretion.

     7.   UNSECURED PROMISE.  This Agreement shall create only an unfunded,
unsecured promise by the Corporation to pay the benefits provided herein.
_______ does not have, nor will _______ have, any claim, by means of a security
or collateral interest or otherwise, to any of the assets of the Corporation,
the same being owned solely by the Corporation.

     8.   ADJUSTMENT TO PAYMENT AMOUNT.  The deferred compensation amount
payable to _______ under this Agreement, if any, shall be reduced by any amounts
_______ owes the Corporation.  These amounts may include, but are not limited
to, amounts owed by _______ for loans, advances, and expense reimbursements.

     9.   CONTINUATION OF EMPLOYMENT.  Neither this Agreement nor _______'s
right to receive payment of any benefits under this Agreement shall be construed
as giving _______ any right to be retained as an employee of the Corporation.

     10.  INVALID PROVISION.  In the event any of the provisions, or portions
thereof, of this Agreement are held to be invalid, illegal or unenforceable by
any court of competent jurisdiction, the validity, legality and enforceability
of the remaining provisions, or portions thereof, shall not be affected.
Moreover, so far as is reasonable and possible, effect shall be given to the
intent manifested by the portion held invalid, illegal, or unenforceable.

     11.  CONSTRUCTION.

          (a)  FORM AND GENDER.  Whenever required by the context in which it is
used, the singular number shall include the plural, and the plural number shall
include the singular.  In like manner, the masculine gender shall include the
feminine, and the feminine gender shall include the masculine.


                                       -5-
<PAGE>


          (b)  CAPTIONS.  The captions or headings in this Agreement are made
for convenience and general reference only and shall not be construed to
describe, define, or limit the scope or intent of the provisions of this
Agreement.

     12.  GOVERNING LAW.  This Agreement has been executed in and shall be
governed by the laws of the State of Texas.  The Parties agree that the terms of
this Agreement shall be performed and all legal proceedings involving this
Agreement shall be conducted in Tarrant County, Texas.

     13.  INUREMENT.  This Agreement shall extend to and be binding upon _______
and his heirs, legatees, legal representatives, and successors, and on the
Corporation, its successors or assigns.  The rights of _______ under this
Agreement may not be assigned.

     14.  AMENDMENT.  All amendments or changes to this Agreement shall be in
writing.

     15.  COUNTERPARTS.  This Agreement may be executed in multiple
counterparts, each of which shall be an original Agreement.  All counterparts
together shall represent but one and the same instrument.  The counterpart
executed and held in the Corporation's corporate minute book shall control in
the event of any dispute or in cases of difference between the counterparts.

     16.  FURTHER ASSURANCES.  Each party to this Agreement agrees to perform
any further acts and to execute and deliver any documents or legal instruments
which may be reasonably necessary to carry out the provisions of this Agreement.
Each party also agrees not to enter into any Agreement or contract with others
that will tend to alter, amend, abrogate or in any way adversely affect the
provisions of the Agreement.

     17.  ENTIRE AGREEMENT.  This Agreement contains the entire understanding
between the undersigned concerning the subject matter of the Agreement.  There
are no other representations, Agreements, arrangements, or understandings, oral
or written, between or among the parties, relating to the subject matter of this
Agreement, which are not fully expressed herein.

     18.  AUTHORIZATION.  The Corporation is authorized to enter into this
Agreement by virtue of resolutions duly adopted by Corporation's Board.

     19.  EFFECTIVE DATE.  The effective date of this Agreement is August 15,
1995.

SURETY CAPITAL CORPORATION


By:_____________________________        ___________________________
Name:___________________________        ________________
Title:__________________________


                                       -6-
<PAGE>


                                    EXHIBIT A
                                       TO
                    EXECUTIVE DEFERRED COMPENSATION AGREEMENT
                       BETWEEN SURETY CAPITAL CORPORATION
                                       AND
                              _____________________


                                       -7-
<PAGE>


                           SURETY CAPITAL CORPORATION
                       1845 PRECINCT LINE ROAD, SUITE 100
                               HURST, TEXAS  76054

                                 August 15, 1995


Mr. ____________________
Surety Capital Corporation
1845 Precinct Line Road, Suite 100
Hurst, Texas  76054


                         Re:  Executive Deferred Compensation Agreement Between
                              Surety Capital Corporation and ________________


Dear _____________:

     A copy of your Executive Deferred Compensation Agreement (the "Agreement")
with Surety Capital Corporation ("Surety") is attached for your review and
records.  This Agreement has been approved by the Board of Directors of Surety,
and it contains the entire agreement between yourself and Surety with regard to
all deferred compensation benefits previously discussed with you.

     If the Agreement is acceptable to you, please sign the enclosed copy of
this letter and return the signed copy to my attention.  Also, please complete,
sign, have notarized, and return the enclosed beneficiary designation form.
Your signature on the enclosed letter and your completion of the beneficiary
designation form will complete the paperwork for the Agreement.

     If any questions arise, please do not hesitate to let me know.

                                   Sincerely,



                                   C. Jack Bean,
                                   Chairman

Agreed and Accepted Effective
August 15, 1995



By:_________________________________________

   _______________________

Attachments:
     Beneficiary Designation Form
     Executive Deferred Compensation Agreement



<PAGE>


                           DESIGNATION OF BENEFICIARY

TO:       Surety Capital Corporation
          Board of Directors

FROM:     ____________________


     Pursuant to Section 4(c) of the Executive Deferred Compensation Agreement
Between ________________ and Surety Capital Corporation (the "Agreement")
permitting the designation of a beneficiary or beneficiaries by myself for
benefits payable under the Agreement, I hereby designate the following person or
persons as primary and secondary beneficiaries of any amounts under the
Agreement payable by reason of my death:

PRIMARY BENEFICIARY

     Name: _____________________________________________________________________


     Address:___________________________________________________________________

             ___________________________________________________________________

     Social Security Number: ___________________________________________________

     Relationship:
________________________________________________________________________________

SECONDARY BENEFICIARY

     Name: _____________________________________________________________________

     Address:___________________________________________________________________


________________________________________________________________________________

     Social Security Number: ___________________________________________________

     Relationship: _____________________________________________________________

     I RESERVE THE RIGHT TO REVOKE OR CHANGE ANY BENEFICIARY DESIGNATION. I
HEREBY REVOKE ALL PRIOR DESIGNATIONS (IF ANY) OF PRIMARY BENEFICIARIES AND
SECONDARY BENEFICIARIES.

     All sums payable under the Agreement by reason of my death shall be paid to
my primary beneficiary, if he or she survives me.  If no primary beneficiary
survives me, the sums shall be paid to the secondary beneficiary.  If none of
the named beneficiaries survive me, any amounts payable under the Agreement
shall be paid in accordance with the provisions of the Agreement.


                                   ___________________________

                                   ___________________________


<PAGE>



STATE OF TEXAS

COUNTY OF TARRANT


     This instrument was acknowledged before me on _______________, 1995 by
_______________.


                    sure      ___________________________________________
                              Notary Public in and for the State of Texas



<PAGE>

                                                                   EXHIBIT 10.10


                           SURETY CAPITAL CORPORATION
                       1845 PRECINCT LINE ROAD, SUITE 100
                               HURST, TEXAS  76054

                                 August 15, 1995


Mr. _______________________
Surety Capital Corporation
1845 Precinct Line Road, Suite 100
Hurst, Texas  76054

                         Re:  Level Term Life Insurance


Dear _______________:

     We have previously discussed Surety Capital Corporation  ("Surety")
providing life insurance coverage for you during the period you are an employee
of Surety, and this letter is intended to outline the agreement we have reached
for such coverage.

     1.   INSURANCE COVERAGE AND PREMIUM PAYMENTS.

          (a)  You have applied for and received a term life insurance policy
insuring your life in the face amount of $250,000.  This policy was issued by
First Colony Life Insurance Company (Policy #_______), and Surety will be
provided with a copy of the insurance application and policy.  You are the owner
of the policy and Surety has no ownership interest in the policy or the proceeds
payable under the policy, but Surety will pay the policy premiums until the
earlier of (1) your reaching age sixty-five (65), or (2) a termination of your
employment by Surety (subject to the other provisions in this letter).

          (b)  During the term of your employment by Surety, you will provide
Surety with a copy of the periodic premium statement, and Surety will either pay
same prior to its due date or, if you have previously paid the statement, Surety
will reimburse the premium amount to you within thirty days after Surety's
receipt of the statement.  The premium amount that Surety is obligated to
reimburse shall be limited to the cost of level term life insurance from the
issuing insurance company for a male who is your age and who qualifies for the
company's standard rating for a non-smoker without any restrictive health
conditions.

     2.   PREMIUM PAYMENTS - EMPLOYMENT TERMINATION PRIOR TO AGE SIXTY-FIVE.
The following provisions shall apply with regard to Surety's obligation to pay
the premium payments in the event of a termination of your employment prior to
you reaching age sixty-five (65).


<PAGE>

Mr. ________________
August 15, 1995
Page 2


          (a)  If your employment by Surety is terminated prior to your reaching
age sixty-five (65):

               (1)  for any reason other than for Cause (as herein defined)
during the period commencing with the effective date of a Change in Control and
ending two (2) years thereafter,

               (2)  by you with Good Reason (as herein defined) during the
period commencing with the effective date of a Change in Control and ending two
(2) years thereafter,

               (3)  as a result of your Disability, or

               (4)  for any other reason other than Cause,

               Surety shall be obligated to continue the premium payments until
the earlier of your reaching age sixty-five (65) or your death.

          (b)  If your employment by Surety is terminated for Cause prior to
your reaching age sixty-five (65), Surety shall have no further obligations to
pay the premiums on the policy, and Surety's obligations under this Agreement
shall terminate on the date of your employment termination.

          (c)  For purposes of this letter, the following terms shall have the
following meanings:

               (1)  "Cause" shall mean any act that is materially adverse to the
best interests of Surety and constitutes, on your part, common law fraud, a
felony or other gross malfeasance of duty.

               (2)  "Change in Control" shall be deemed to have occurred if (A)
any "person" (as such term is used in Sections 13(d) and 14(d) of the Securities
Exchange Act of 1934, as amended, the "Exchange Act"), other than a trustee or
other fiduciary holding securities under an employee benefit plan of Surety, is
or becomes the "beneficial owner" (as defined in Rule 13d-3 under the Exchange
Act), directly or indirectly, of securities of Surety representing twenty
percent (20%) or more of the combined voting power of Surety's then outstanding
voting securities; or (B) during any period of two (2) consecutive years during
the term of this letter, individuals who at the beginning of such period
constitute the Board of Directors of Surety cease for any reason to constitute
at least a majority thereof, unless the election of each director who was not a
director at the beginning of such period has been approved in advance by
directors representing at least two-thirds

<PAGE>

Mr. ________________
August 15, 1995
Page 3


(2/3rds) of the directors then in office who were directors at the beginning of
the period.

               (3)  "Disability" shall mean your inability to manage Surety's
property, business or financial affairs by reason of illness, infirmity,
insanity, mental incompetency or otherwise, determined to be (or reasonably
expected to be, based upon then available medical information) of not less than
twelve (12) calendar months' duration.  The initial determination (or reasonable
expectancy) shall be determined by the opinion of your regularly attending
Physician (defined as a person licensed to practice medicine in Texas).  If
Surety's Board of Directors ("Surety's Board") disagree with your Physician's
opinion, or if you have not engaged a Physician, Surety's Board may engage, at
its expense, a Physician to examine you, and you consent to such examination and
waive, if applicable, any privilege between the Physician and yourself that may
arise as a result of said examination.  If you have not engaged a Physician, the
opinion of the Physician engaged by Surety's Board shall control.  If you have
engaged a Physician, and if, after conferring, your Physician and Surety's
Physician cannot agree on a final opinion, they shall within thirty (30) days
thereafter choose a third consulting Physician whose opinion shall control.  The
expense of the third consulting Physician shall be borne equally by you and
Surety.

               (4)  "Good Reason" shall mean:

                    (A)   a material reduction of your duties, responsibilities
and status with Surety as they existed immediately before the effective date of
a Change in Control;

                    (B)   a reduction of your base salary from that in effect
immediately before the effective date of a Change in Control; or

                    (C)  your relocation to offices of Surety more than thirty
(30) miles from the location of Surety's principal offices immediately before
the effective date of a Change in Control.

     3.   OTHER DOCUMENTS.  Both you and Surety agree to enter into such other
documents or agreements that may be necessary to fulfill the provisions of this
letter.

<PAGE>

Mr. ________________
August 15, 1995
Page 4


     If this letter properly outlines your understanding of Surety's
obligations, please sign one copy of this letter and return it to the
undersigned.

                              Sincerely,


                              C. Jack Bean, Chairman


Agreed and Accepted



- ----------------------------------
- ---------------------
Date:                 , 1995
      ----------------

<PAGE>
                                                                      EXHIBIT 21


                   SUBSIDIARIES OF SURETY CAPITAL CORPORATION

                                                  JURISDICTION
                  SUBSIDIARY                    OF ORGANIZATION

             Surety Bank, National               National Banking
                  Association                      Association


<PAGE>

                                                              EXHIBIT 23.01

                       CONSENT OF INDEPENDENT ACCOUNTANTS




We consent to the inclusion in the registration statement of Surety Capital
Corporation on Form S-1 of our report dated January 27, 1995, except as to the
information presented in Note 7, for which the date is March 8, 1995, on our
audits of the consolidated financial statements of Surety Capital Corporation as
of December 31, 1994 and 1993, and for each of the three years in the period
ended December 31, 1994.  We also consent to the reference to our firm under the
caption "Experts".



/s/ COOPERS & LYBRAND, L.L.P.

COOPERS & LYBRAND, L.L.P.


Fort Worth, Texas
November 28, 1995



<PAGE>

                                                               EXHIBIT 23.02

                       CONSENT OF INDEPENDENT ACCOUNTANTS'


We consent to the use the registration statement of Surety Capital Corporation
on Form S-1 of our report dated November 1, 1995 relating to the consolidated
financial statements of First Midlothian Corporation as of September 30, 1995
and the nine months then ended and for each of the two years in the period
ended December 31, 1994.  We also consent to the reference to our firm under
the caption "Experts" in the aforementioned registration statement.



/s/ SAMSON, ROBBINS & ASSOCIATES, P.L.L.C.

SAMSON, ROBBINS & ASSOCIATES, P.L.L.C.


Dallas, Texas
November 29, 1995





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