SURETY CAPITAL CORP /DE/
10-Q, 1997-08-14
NATIONAL COMMERCIAL BANKS
Previous: PHOENIX ENGEMANN FUNDS, N-30D, 1997-08-14
Next: PORTLAND GENERAL ELECTRIC CO /OR/, 10-Q, 1997-08-14


<PAGE>




                                  FORM 10-Q


                      SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D. C.  20549



Mark One

[X]	Quarterly report pursuant to section 13 or 15(d) of the Securities
        Exchange Act of 1934 for the quarterly period ended June 30, 1997.

[ ]     Transition report pursuant to section 13 or 15(d) of the Securities
        Exchange Act of 1934 for the transition period from ________________
        to ______________.

Commission file number 33-1983


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



        Delaware                                       75-2065607  
(State or other jurisdiction of          (IRS Employer Identification Number)
incorporation or organization)


             1845 Precinct Line Road, Suite 100, Hurst, Texas  76054
                    (Address of principal executive offices)


                               (817) 498-2749
             (Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.

Yes   x    No____


Common stock outstanding on August 9, 1997, 5,751,882 shares

PAGE
<PAGE>



                          SURETY CAPITAL CORPORATION

                                   INDEX

PART I - FINANCIAL INFORMATION                                    Page No.
- ------------------------------                                    --------

Item 1.   Financial Statements

          Consolidated Balance Sheets at June 30, 1997 
          (unaudited) and December 31, 1996                          3

          Consolidated Statements of Income for the Six Months 
          Ended June 30, 1997 and 1996 (unaudited)                   4

          Consolidated Statements of Income for the Three Months 
          Ended June 30, 1997 and 1996 (unaudited)                   5

          Consolidated Statements of Shareholders' Equity for the 
          Six Months Ended June 30, 1997 (unaudited) and for the 
          Years Ended December 31, 1996 and 1995                     6

          Consolidated Statements of Cash Flows for the Six 
          Months Ended June 30, 1997 and 1996 (unaudited)            7

          Notes to Consolidated Financial Statements                 9


Item 2.   Management's Discussion and Analysis of Financial 
          Condition and Results of Operations                       11


PART II.  -  OTHER INFORMATION
- ------------------------------

Item 1.   Legal Proceedings                                         17

Item 2.   Changes in Securities                                     17

Item 3.   Defaults Upon Senior Securities                           18

Item 4.   Submission of Matters to a Vote of Security Holders       18

Item 5.   Other Information                                         18

Item 6.   Exhibits and Reports on Form 8-K                          18



                                       2
PAGE
<PAGE>


                          SURETY CAPITAL CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                           June 30, 1997 (unaudited)
                             and December 31, 1996


                                             June 30,        December 31,
                                              1997               1996
                                          ------------       ------------
Assets:
   Cash and due from banks                $  7,151,677       $  6,094,457  
   Federal funds sold                        2,961,000         16,772,000  
   Interest bearing deposits in financial
     institutions                              190,144            285,842  
   Investment securities:
        Available-for-sale                  16,291,037         16,221,273  
        Held-to-maturity                    20,396,763         22,561,270
                                          ------------       ------------
          Total investment securities       36,687,800         38,782,543  

   Loans                                   118,621,301        105,696,491  
   Less:  Unearned interest                 (2,479,093)        (2,544,803)
          Allowance for credit losses       (1,300,567)        (1,284,774)
                                          ------------       ------------
   Net loans                               114,841,641        101,866,914  

   Premises and equipment, net               3,872,568          3,970,193  
   Accrued interest receivable               1,139,290          1,083,336  
   Other real estate and repossessed
     assets                                    300,003            738,198  
   Other assets                              1,628,833            607,214  
   Excess of cost over fair value of
     net assets acquired, net of 
     Accumulated amortization of
     $952,905 and $719,288 at 
     June 30, 1997 and December 31,
     1996, respectively                      6,153,099          6,238,613
                                          ------------       ------------
        Total assets                      $174,926,055       $176,439,310
                                          ============       ============

Liabilities and shareholders' equity:
   Demand deposits                        $ 23,690,352       $ 23,878,744  
   Savings, NOW and money markets           44,558,136         48,372,642  
   Time deposits, $100,000 and over         20,013,680         20,276,235  
   Other time deposits                      65,572,760         63,162,720
                                          ------------       ------------
      Total deposits                       153,834,928        155,690,341  

   Accrued interest payable and
     other liabilities                         840,343          1,518,417
                                          ------------       ------------
        Total liabilities                  154,675,271        157,208,758
                                          ------------       ------------

Shareholders' equity:
   Preferred stock, $.01 par value,
     1,000,000 shares authorized, 
     none issued at June 30, 1997 and
     December 31, 1996                               -                  -
   Common stock, $.01 par value,
     20,000,000 shares authorized,
     5,786,171 and 5,763,737 shares
     issued at June 30, 1997 and 
     December 31, 1996, respectively,
     and 5,751,882 and 5,748,119
     outstanding at June 30, 1997 and
     December 31, 1996, respectively            57,862             57,637  
   Additional paid-in capital               16,850,067         16,752,003  
   Retained earnings                         3,462,624          2,509,771  
   Stock rights issueable                       57,862
   Treasury stock, 34,289 shares at
     June 30, 1997 and 15,618 shares
     at December 31, 1996 carried at cost     (172,828)           (74,539)
   Unrealized loss on available-for-sale
     securities, net of tax                     (4,803)           (14,320)
                                          ------------       ------------
        Total shareholders' equity          20,250,784         19,230,552
                                          ------------       ------------
        Total liabilities and
           shareholders' equity           $174,926,055       $176,439,310
                                          ============       ============


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


                                      3

PAGE
<PAGE>


                          SURETY CAPITAL CORPORATION
                      CONSOLIDATED STATEMENTS OF INCOME
               for the Six Months Ended June 30, 1997 and 1996
                                (unaudited)
	

                                                       Six Months Ended
                                                June 30, 1997   June 30, 1996
                                                -------------   -------------
Interest income:
   Insurance premium financing                    $2,459,277      $1,493,538
   Commercial and real estate loans                2,305,162       2,122,265
   Medical receivables factoring                   1,199,275         486,922
   Consumer loans                                    656,414         708,204
   Federal funds sold                                259,974         663,631
   Investment securities:
      Taxable                                      1,130,090       1,040,610
      Tax-exempt                                     158,505         161,051
   Interest bearing deposits                          11,219          30,711
                                                  ----------      ----------

         Total interest income                     8,179,916       6,706,932
                                                  ----------      ----------

Interest expense:
   Savings, NOW and money market                     655,013         532,023
   Time deposits, $100,000 and over                  539,257         508,078
   Other time deposits                             1,656,051       1,561,301
   Other interest expense                                  -           6,612
                                                  ----------      ----------
         Total interest expense                    2,850,321       2,608,014
                                                  ----------      ----------
           Net interest income before
            provision for credit losses            5,329,595       4,098,918
                                                  ----------      ----------
Provision for credit losses                          150,000          45,000
                                                  ----------      ----------
         Net interest income                       5,179,595       4,053,918
                                                  ----------      ----------
Noninterest income                                 1,121,775         880,112
                                                  ----------      ----------

Noninterest expense:
   Salaries and employee benefits                  2,418,248       2,021,022
   Occupancy and equipment                           733,744         597,265
   General and administrative                      1,541,050       1,266,602
                                                  ----------      ----------
         Total noninterest expense                 4,693,042       3,884,889
                                                  ----------      ----------
             Income before income taxes            1,608,328       1,049,141

Income tax expenses:
   Current                                           597,613         358,707
                                                  ----------      ----------
        Net income                                $1,010,715        $690,434
                                                  ==========      ==========
Net income per share of common stock                   $0.18           $0.14
                                                  ==========      ==========
Weighted average shares outstanding                5,750,870       5,033,116
                                                  ==========      ==========

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

                                     4
PAGE
<PAGE>


                         SURETY CAPITAL CORPORATION
                     CONSOLIDATED STATEMENTS OF INCOME
             for the Three Months Ended June 30, 1997 and 1996
                                (unaudited)
	

                                                     Three Months Ended
                                                June 30,1997   June 30, 1996
                                                ------------   -------------
Interest income:
   Insurance premium financing                   $1,325,507      $  812,637
   Commercial and real estate loans               1,182,649       1,176,504
   Medical receivables factoring                    592,950         338,878
   Consumer loans                                   321,688         374,535
   Federal funds sold                                65,304         321,125
   Investment securities:
      Taxable                                       588,040         636,355
      Tax-exempt                                     78,704          84,543
   Interest bearing deposits                          5,608          11,707
                                                 ----------      ----------
         Total interest income                    4,160,450       3,756,284
                                                 ----------      ----------

Interest expense:
   Savings, NOW and money market                    352,453         284,365
   Time deposits, $100,000 and over                 268,430         237,748
   Other time deposits                              829,203         865,265
   Other interest expense
                                                 ----------      ----------
         Total interest expense                   1,450,086       1,387,378
                                                 ----------      ----------
             Net interest income before
              provision for credit losses         2,710,364       2,368,906
                                                 ----------      ----------
Provision for credit losses                          75,000          15,000
                                                 ----------      ----------
         Net interest income                      2,635,364       2,353,906
                                                 ----------      ----------
Noninterest income                                  555,427         482,843
                                                 ----------      ----------
Noninterest expense:
   Salaries and employee benefits                 1,225,415       1,119,843
   Occupancy and equipment                          375,789         331,417
   General and administrative                       776,381         699,784
                                                 ----------      ----------
         Total noninterest expense                2,377,585       2,151,044
                                                 ----------      ----------
             Income before income taxes             813,206         685,705

Income tax expenses:
   Current                                          302,315         239,181
                                                 ----------      ----------
        Net income                                 $510,891        $446,524
                                                 ==========      ==========
Net income per share of common stock                  $0.09           $0.08
                                                 ==========      ==========
Weighted average shares outstanding               5,751,882       5,746,512
                                                 ==========      ==========

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

                                      5
PAGE
<PAGE>


                          SURETY CAPITAL CORPORATION
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
               for the Six Months Ended June 30, 1997 (unaudited)
               and for the years ended December 31, 1996 and 1995

<TABLE>
<CAPTION>
                                                                                                    Unrealized
                                                                                                      Gain/
                                                                                                    (Loss) on
                                    Common Stock   Additional   Retained      Stock                 Available-
                                             Par     Paid-in    Earnings/     Rights    Treasury     for-Sale        Total
                                  Shares    Value    Capital    (Deficit)   Issueable    Stock      Securities       Equity
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
<S>                            <C>         <C>     <C>         <C>          <C>         <C>         <C>           <C>      
Balance at December 31, 1994    3,040,829  $30,408  $8,113,214  $ (75,102)                           $ (2,839)     $8,065,681
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Sale of Common Stock              459,500    4,595   1,192,587                                                      1,197,182
Purchase of Treasury Stock                                                              $(50,830)                     (50,830)
   (10,166 shares)
Net Income                                                        886,886                                             886,886
Exercise of stock options          16,266      163      50,668                                                         50,831
Change in unrealized 
   gain/(losses) on
   available-for-sale
   securities, net of tax,
   $74,544                                                                                            144,722         144,722
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Balance at December 31, 1995    3,516,595   35,166   9,356,469    811,784                (50,830)     141,883      10,294,472
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Sale of Common Stock            2,239,218   22,392   7,371,901                                                      7,394,293
Purchase of Treasury Stock                                                               (23,709)                     (23,709)
   (5,452 shares)
Net Income                                                      1,697,987                                           1,697,987
Exercise of stock options           7,924       79      23,633                                                         23,712
Change in unrealized 
   gain/(losses) on
   available-for-sale
   securities, net of tax, 
   $(81,147)                                                                                         (156,203)       (156,203)
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Balance at December 31, 1996    5,763,737   57,637  16,752,003  2,509,771                (74,539)     (14,320)     19,230,552
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Stock Rights Issueable                                                       $57,862                                   57,862
Purchase of Treasury Stock                                                               (98,289)                     (98,289)
   (18,671 shares)
Net Income                                                        952,853                                             952,853
Exercise of stock options          22,434      225      98,064                                                         98,289
Change in unrealized 
   gain/(losses) on
   available-for-sale
   securities, net of tax,
   $(4,902)                                                                                             9,517           9,517
                                ---------  -------  ----------  ---------   ---------   --------    -----------    ----------
Balance at June 30, 1997        5,786,171  $57,862 $16,850,067 $3,462,624    $57,862   $(172,828)     $(4,803)    $20,250,784
                                =========  ======= =========== ==========   =========   ========    ===========    ==========

</TABLE>

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

                                      6
PAGE
<PAGE>


                          SURETY CAPITAL CORPORATION
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
               for the Six Months Ended June 30, 1997 and 1996
                                 (unaudited)

	
                                                            June 30,
                                                        1997         1996
                                                    -----------   ----------

Cash flows from operating activities:
  Net income                                        $1,010,715     $690,434  
  Adjustments to reconcile net income to net
    cash provided by operating activities:
      Provision for credit losses                      150,000       45,000  
      Provision for depreciation                       360,149      276,146  
      Amortization of intangible assets                227,469      130,438
      Gain on sale of available-for-sale securities    (10,379)
      Gain on sale or disposal of assets                20,209
      Net (decrease) increase in unearned 
        interest on loans                              (65,710)     311,475  
      Net increase in other assets                    (260,908)    (626,315)
      Net decrease in accrued interest payable 
        and other liabilities                         (683,427)    (214,715)
                                                    -----------   ----------
         Net cash provided by operating activities     748,118      612,463  
                                                    -----------   ----------

Cash flows from investing activities:
  Net increase in loans                            (10,661,259)  (8,428,499)
  Payments received on purchased medical claims
    receivables                                      9,606,343   10,429,762  
  Purchases of medical claims receivables          (12,991,743)  (6,640,767)
  Purchases of available-for-sale securities        (5,973,016)  (6,738,752)
  Proceeds from sales of available-for-sale 
    securities                                       2,948,507
  Proceeds from maturities of available-for-sale
    securities                                       2,959,236    4,758,844  
  Purchases of held-to-maturity securities                       (2,977,925)
  Proceeds from maturities of held-to-maturity
    securities                                       2,164,507    8,150,935  
  Proceeds from maturities of interest bearing 
    deposits in financial institutions                  95,698      938,734  
  Purchases of bank premises and equipment            (262,524)    (369,934)
  Proceeds from sale of other real estate and 
    repossessed assets                                 467,766
  Net cash acquired through acquisition                           4,020,574  
                                                    -----------   ----------
       Net cash (used in) provided by 
         investing activities                      (11,646,485)   3,142,972  
                                                    -----------   ----------

Cash flows from financing activities:
  Net decrease in deposits                          (1,855,413)  (8,177,854)
  Principal payments on notes payable                              (375,000)
  Purchase of treasury stock                           (98,289)      (6,129)
  Exercise of stock options                             98,289        6,129  
  Proceeds from the sale of stock                                 7,534,920
                                                    -----------   ----------
       Net cash used in financing activities        (1,855,413)  (1,017,934)  
                                                    -----------   ----------
Net (decrease) increase in cash and cash 
   equivalents                                     (12,753,780)   2,737,501  

Beginning cash and cash equivalents                 22,866,457   23,217,018  
                                                    -----------   ----------
Ending cash and cash equivalents                   $10,112,677  $25,954,519  
                                                   ===========  ===========

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

                                      7
PAGE
<PAGE>


                           SURETY CAPITAL CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                for the Six Months Ended June 30, 1997 and 1996
                                 (unaudited)

	
                                                              June 30,    
                                                          1997        1996
                                                        --------   ----------
Supplemental schedule of noncash investing and 
  financing activities:
   Transfers of repossessed collateral to other assets  $226,562
   Transfer from loans to other assets                  $850,000 
   Additions to loans to facilitate the sale of
     other real estate and other assets                 $233,724
   Adjustments to other assets subsequent to 
     acquisition                                        $141,955 
 
Net cash acquired through acquisitions:
   Interest bearing deposits in financial institutions                $274,242
   Investment securities                                            21,214,629
   Net loans                                                        18,476,948  
   Premises and equipment, net                                       1,270,401  
   Other assets                                                        896,832  
   Excess of cost over fair value of net assets acquired             3,738,208  
   Deposits                                                        (49,237,113)
   Other liabilities                                                  (654,721)
                                                                   ------------
Net cash acquired through acquisitions                             $(4,020,574)
                                                                   ============

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

                                      8
PAGE
<PAGE>


                         SURETY CAPITAL CORPORATION
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Basis of Presentation:

    The financial statements included herein have been prepared by the 
    Company pursuant to the rules and regulations of the Securities and 
    Exchange Commission.  Certain information and footnote disclosures 
    normally included in annual financial statements prepared in accordance 
    with generally accepted accounting principles have been condensed or 
    omitted pursuant to such rules and regulations, although the Company 
    believes that the disclosures are adequate to make the information 
    presented not misleading.  These condensed financial statements should be
    read in conjunction with the financial statements and the notes thereto 
    included in the Company's latest annual report on Form 10-K.  In the 
    opinion of the Company, all adjustments consisting only of normal 
    recurring adjustments necessary to present fairly the financial position 
    of the Company as of June 30, 1997, and the results of its operations and 
    its cash flows for the indicated periods have been included.  The results 
    of operations for such interim period are not necessarily indicative of 
    the results to be expected for the fiscal year ending December 31, 1997.

2.  Loans, net:

    At June 30, 1997 and December 31, 1996, the loan portfolio was composed 
    of the following:

                                             June 30,        December 31,
                                               1997              1996
                                           -----------       -----------
        Insurance premium financing        $48,197,899       $39,168,604
        Installment loans                   11,601,709        12,631,520
        Commercial loans                    23,069,300        22,745,139
        Real estate loans                   26,152,676        24,774,167
        Medical claims receivable            9,599,717         6,377,061
                                           -----------       -----------
        Total gross loans                  118,621,301       105,696,491
        Unearned interest                   (2,479,093)       (2,544,803)
        Allowance for credit losses         (1,300,567)       (1,284,774)
                                           -----------       -----------
        Loans, net                        $114,841,641      $101,866,914
                                          ============      ============
	
    Activity in the allowance for credit losses is as follows:

<TABLE>
<CAPTION>
                                       Six Months   Three Months     Six Months   Three Months
                                         Ended          Ended          Ended          Ended
                                     June 30, 1997  June 30, 1997  June 30, 1996  June 30, 1996
                                     -------------  -------------  -------------  -------------
<S>                                  <C>            <C>            <C>            <C>
       Beginning balance               $1,284,774     $1,309,983      $702,927      $1,302,492
       Provision for credit losses        150,000         75,000        45,000          15,000
       Bank acquisition                                        -       614,700               -
       Loans charged off, net of
         recoveries                      (134,207)       (84,416)      (67,462)        (22,327)
                                     -------------  -------------  -------------  -------------
       Ending balance                  $1,300,567     $1,300,567    $1,295,165      $1,295,165
                                     =============  =============  =============  =============

</TABLE>

    Loans on which the accrual of interest has been discontinued amounted to 
    approximately $115,000 and $144,000 at June 30, 1997 and December 31, 
    1996, respectively.

                                      9
PAGE
<PAGE>


3.  Stock Option Plans:

    The Company has two long-term incentive stock option plans for key senior 
    officers of the Company. The stock option plans provide these key 
    employees with options to purchase shares of the Company's Common Stock 
    at an exercise price equal to the fair market value of such Common Stock 
    on the date of grant.  On July 16, 1996, the Company adopted a stock 
    option plan for directors of the Company who are not employees of the 
    Company.  This plan is a formula plan pursuant to which annual options to 
    purchase 2,000 shares of the Company's Common Stock at an exercise price 
    equal to the fair market value of such Common Stock on the date of the 
    grant are automatically granted to each non-employee director of the 
    Company.

4.  Stockholders' Rights Agreement:

    Pursuant to the Surety Capital Corporation Rights Agreement dated as of
    June 17, 1997 between the Company and Securities Transfer Corporation, as
    Rights Agent, the Company declared a dividend of one right (a "Right") for
    each outstanding share of common stock, $0.01 par value, of the Company
    (the "Common Stock") to stockholders of record at the close of business
    on June 6, 1997.
    
    Each Right initially entitles stockholders to buy one share of Common 
    Stock at an exercise price of $50.00 (the "Purchase Price").  The rights 
    will be exercisable only if a person or group acquires 15% or more of the 
    Common Stock or announces a tender offer the consummation of which would 
    result in ownership by such person or group of 15% or more of the Common 
    Stock.  The Company will be entitled to redeem the Rights at $0.0001 per
    Right at any time prior to the tenth day after a person or group acquires
    15% or more of the Common Stock, other than pursuant to a transaction 
    approved by the Board.  The Rights are redeemable even after a 15% or 
    more acquisition, if the Board so determines, in connection with a merger
    of the Company with a "white knight" and under other circumstances.

    In the event of a 15% or more acquisition, each Right will entitle its 
    holder to purchase that number of shares of Common Stock equal to the 
    result obtained by dividing the Purchase Price by 50% of the then current 
    market price of the Common Stock.

    If the Company, or any subsidiary of the Company, is acquired in a merger
    or other business combination transaction in which the Common Stock is
    exchanged or changed, or 50% or more of the Company's assets or earning 
    power are sold, each Right will entitle its holder


5.  Other Receivables:

    The Bank has learned that a number of insurance premium finance agreements
    on which it made loans are believed to be fictitious or forged.  The 
    matter is under continuing investigation by state and federal authorities.
    All of the loans originated through one insurance agency.  The total unpaid
    balance of all the loans in question is approximately $850,000.  This 
    amount has been reclassified from loans to other receivables.  This amount
    will remain in a non-accrual account until collected.  The bank has 
    commenced legal action against the parties believed to be responsible. 
    Management believes it has meritorious avenues of collection and no 
    material losses are expected. 

                                      10
PAGE
<PAGE>


ITEM 2.	   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND   
           RESULTS OF OPERATIONS:

General

The Company is a bank holding company registered under the Bank Holding 
Company Act of 1956, as amended.  The Company changed the name of its 
subsidiary bank to Surety Bank, National Association ("Surety Bank"), 
effective January 1, 1995, in order to establish name recognition for Surety 
Bank and to avoid confusion with other similarly named banks.

The information presented below reflects the lending and related funding 
business of the Company:

                                          
                                         Six Months       Six Months
                                           Ended            Ended
                                          June 30,         June 30,
                                            1997             1996
                                         -----------      -----------
INSURANCE PREMIUM FINANCING:
    Average balance outstanding         $ 43,587,571     $ 24,350,648
    Average yield                               11.3%            12.3%
    Interest income                     $  2,459,277     $  1,493,538

MEDICAL FACTORING, CONSUMER,
 COMMERCIAL AND REAL ESTATE FINANCING:
    Average balance outstanding         $ 66,728,180     $ 55,688,400
    Average yield                               12.5%            11.9%
    Interest income                     $  4,160,851     $  3,317,391

COST OF FUNDS:
    Average balance outstanding (1)     $155,179,729     $141,250,180
    Average interest rate                        3.7%             3.7%
    Interest expense                    $  2,850,321     $  2,608,014

AVERAGE MONTHLY AMOUNTS:
    Total interest income               $  1,363,319     $  1,117,822
    Total interest expense              $    475,053     $    434,669
    Provision for loan losses           $     25,000     $      7,500
    Noninterest income                  $    186,962     $    146,685
    Noninterest expense                 $    782,174     $    647,482


     (1)  Includes $0 and $120,218 of short-term borrowings and $0 and
          $6,612 of interest expense on short-term borrowings for the six 
          months ended June 30, 1997 and 1996, respectively.

Note:  Average balances are computed using daily balances throughout each 
       period.

                                      11
PAGE
<PAGE>


                            AVERAGE BALANCE SHEET

                                               Six Months Ended June 30, 1997
                                              --------------------------------
                                            Average                   Average
                                            Balance        Interest     Rate
                                            -------        --------    -------
ASSETS:
   Interest earnings assets:
     U.S. Treasury and agency securities
       and due from time                  $38,860,510    $1,299,814(1)   6.7%
     Federal funds sold                    10,308,106       259,974      5.0%
     Loans(2)                             110,315,750     6,620,128(3)	12.0%
     Allowance for credit losses           (1,320,100)       N/A         N/A  
                                          -----------    ----------     -----
        Total interest earning assets     158,164,266     8,179,916     10.3%

   Cash and due from banks                  5,230,309
   Premises and equipment                   3,903,794
   Accrued interest receivable                966,682
   Other assets                             7,205,819
                                          -----------
        Total assets                     $175,470,870
                                         ============

LIABILITIES AND SHAREHOLDERS' EQUITY:

   Interest bearing liabilities:
     Interest bearing demand deposits     $39,086,675    $  562,985      2.9%
     Savings deposits                       7,685,232        92,028      2.4%
     Time deposits                         85,683,221     2,195,308      5.1%
                                          -----------    ----------     -----
        Total interest bearing
          liabilities                     132,455,128     2,850,321      4.3%
                                          -----------    ----------     -----
          Net interest income                            $5,329,595
                                                         ==========
Net interest spread                                                      6.0%
                                                                        -----
Net interest income to average
  earning assets                                                         6.7%
                                                                        =====
Noninterest bearing deposits               22,399,587
Accrued interest payable and other
  liabilities                               1,123,098
                                         ------------
        Total liabilities                 155,977,813

Shareholders' equity                       19,493,057
                                        -------------
        Total liabilities and
          shareholders' equity           $175,470,870
                                        =============

(1)  Interest income on the 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.

                                      12
PAGE
<PAGE>


Six Months Ended June 30, 1997 Versus Six Months Ended June 30, 1996.
- ---------------------------------------------------------------------

Surety Capital Corporation (the "Company") and its wholly owned subsidiary, 
Surety Bank, National Association ("Surety Bank"), reported an increase of 
46.4% in net earnings of $1,010,715 as compared to $690,434 during the six 
months ended June 30, 1997 and 1996, respectively.  Earnings per share were 
$0.18 and $0.14 for the six months ended June 30, 1997 and 1996, respectively.
The increase in net earnings is principally attributed to an increase in the 
average balance of loans outstanding. The yields earned by the Company on its 
loan portfolio during the six months ended June 30, 1997 and 1996 were 
unchanged at 12.0%, while the average cost of funds for the Company for the 
same periods were unchanged at 3.7%.  The average balance of loans outstanding
was $110,315,750 and $80,039,050 for the six months ended June 30, 1997 and 
1996, respectively.  The loan-to-deposit ratio as of June 30, 1997 and 1996 was
74.6% and 59.2%, respectively.  With the completion of the acquisition of First
National Bank in Midlothian, Texas in early 1996, Surety's loan-to-deposit 
ratio fell to approximately 50.0%.  At that time management determined that 
until Surety's loan-to-deposit ratio returned to its desired level of 75%, 
Surety would suspend its merger and acquisition activity, and concentrate on 
asset utilization and profit maximization.  As of June 30, 1997, Surety's loan-
to-deposit ratio was 74.6%, and Surety resumed its growth and acquisition 
strategy. 
 
Total interest income increased 22.0% to $8,179,916 from $6,706,932, for the 
six months ended June 30, 1997 and 1996, respectively, while total interest 
expense increased 9.3% to $2,850,321 from $2,608,014, for the six months ended 
June 30, 1997 and 1996, respectively, resulting in a 30.0% increase in net 
interest income before provision for credit losses to $5,329,595 from 
$4,098,918 for these same periods.  The Company's loan growth for the six 
months ended June 30, 1997, was concentrated within medical claims factoring 
and insurance premium financing.  Real estate lending increased by 6.3% to 
$26,152,676 from $24,601,510, commercial lending increased by 10.8% to 
$23,069,300 from $22,823,692, consumer lending decreased by 12.2% to 
$11,601,709 from $13,221,733, medical claims factoring increased by 184.8% to 
$9,599,717 from $3,370,822, and insurance premium financing increased by 70.1% 
to $49,066,773 from $28,844,971.  The overall net growth in the loan portfolio 
is attributed to management's marketing efforts.  The average volume of medical 
claims factoring, consumer, commercial, and real estate lending increased 
19.8%, with an increase in the average yields on those loans from 11.9% to 
12.5%.  The 79.0% increase in the average volume of insurance premium financing 
loans was accompanied by a yield of 11.3% and 12.3% on those loans for the six 
months ended June 30, 1997 and 1996, respectively.  The average balance of 
interest bearing deposits increased 9.1%, while the average rate paid remained 
unchanged at 4.3%.

The Company recorded a $150,000 provision for loan losses during the six months 
ended June 30, 1997 compared to a $45,000 provision for loan losses during the 
six months ended June 30, 1996.  As the Company's ratio of net charge-offs to 
average loans remained unchanged for these periods, the Company provided 
amounts, through charges to earnings, to maintain the allowance for loan losses 
at an adequate level.  Management believes that all known losses in the 
portfolio have been recognized.

The Company's noninterest income increased 27.4% to $1,121,775 from $880,112 
for the six months ended June 30, 1997 and 1996, respectively.  This increase 
compares to a corresponding increase in average noninterest bearing deposits of 
17.4% to $22,399,587 from $19,074,627 for these same periods. Noninterest 
income is generated primarily from fees associated with noninterest and 
interest bearing accounts.

Noninterest expense increased 20.8%, primarily the result of a 19.6% increase 
in salaries and employee benefits, a 22.8% increase in occupancy and equipment 
expenses, and a 21.7% increase in general and administrative expenses.  The 
increase in salaries and benefits was due primarily to additional staffing 
required by the acquisitions of First National Bank, Midlothian, Texas, and 
Providers Funding Corporation in the first quarter of 1996.  Increases in 
general and administrative expenses relate primarily to the operation of the 
Midlothian branch and the medical claims factoring division, and legal and 
professional fees.

                                      13
PAGE
<PAGE>


Three Months Ended June 30, 1997 Versus Three Months Ended June 30, 1996
- ------------------------------------------------------------------------

The Company earned $510,891 as compared to $446,524 during the three months
ended June 30, 1997 and 1996, respectively.  Earnings per share were $0.09 and
$0.08 for the three months ended June 30, 1997 and 1996, respectively. Total
interest income increased 10.8% to $4,160,450 from $3,756,284, while total
interest expense increased 4.5% to $1,450,086 from $1,387,378, resulting in a
14.4% increase in net interest income before provision for loan losses to
$2,710,364 from $2,368,906. 

The Company recorded $75,000 provision for loan losses during the three months
ended June 30, 1997 compared to $15,000 provision for credit losses during the 
three months ended June 30, 1996.  As the Company's ratio of net charge-offs to
average loans remained unchanged for these periods, the Company provided
amounts, through charges to earnings, to maintain the allowance for loan losses
at an adequate level. Management believes that all known losses in the
portfolio have been recognized.

The Company's noninterest income increased 15.0% to $555,427 from $482,843 for
the three months ended June 30, 1997 and 1996, respectively.  Noninterest
expense increased 10.5%, primarily the result of a 9.4% increase in salaries
and employee benefits, a 13.4% increase in occupancy and equipment expenses,
and a 10.9% increase in general and administrative expenses.  The increase in
salaries and benefits was due primarily to additional staffing required by the
acquisitions of First National Bank, Midlothian, Texas, and Providers Funding
Corporation in the first quarter of 1996.  Increases in general and
administrative expenses relate primarily to legal and professional fees.

Parent Company Only Results of Operations.
- ------------------------------------------

The Company did not own Surety Bank prior to December 30, 1989.  Since that 
time, the Company has served as a parent company to Surety Bank and has 
minimized its own separate business activities.  For the six months ended
June 30, 1997, the Company had only nominal interest income of approximately 
$11,000, and approximately $82,000 in noninterest expenses.  The noninterest 
expenses, which increased 46.4% from the same period in the prior year, 
consisted primarily of legal and professional fees incurred in the operation
of the Company and in the maintenance of the Company's public company status
under applicable securities laws and regulations.

ALLOWANCE FOR CREDIT LOSSES

The Company recorded a $150,000 provision for credit losses during the six 
months ended June 30, 1997 compared to a $45,000 provision during the six 
months ended June 30, 1996.  The Company's provision for credit losses is based
upon quarterly loan portfolio reviews by management.  The purpose of the 
reviews is to assess loan quality, analyze delinquencies, ascertain loan 
growth, evaluate potential charge-offs and recoveries, and assess general 
economic conditions in the market economy.  Credit losses different from the 
allowance provided by the Company are likely, and credit losses in excess or 
deficient of the allowance for loan losses are possible.  Loan losses in excess 
of the amount of the allowance could and probably would have a material adverse 
effect on the financial condition of the Company.

The ratio of charge-offs, net of recoveries, to average loans on June 30, 1997 
was 0.12%, as compared to 0.08% at June 30, 1996.  The ratio of the allowance 
for credit losses to total loans was 1.1% on June 30, 1997 as compared to 1.4% 
on June 30, 1996.  The allowance for credit losses was $1,300,567 and 
$1,295,165 on June 30, 1997 and 1996, respectively.

CURRENT TRENDS AND UNCERTAINTIES

Economic trends and other developments could adversely affect the Company's 
operations.  Regulatory changes may increase the Company's cost of doing 
business or otherwise impact it adversely.

                                      14
PAGE
<PAGE>


LIQUIDITY

The Company'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 June 30, 1997, 13.0% of Surety Bank's interest bearing 
liabilities were in the form of time deposits of $100,000 and over.  Although 
unlikely, if a large number of these time deposits matured at approximately the
same time and were not renewed, Surety Bank's liquidity could be adversely 
affected. Currently, the maturities of Surety Bank's large time deposits are
spread throughout the year, and Surety Bank monitors those maturities in an
effort to minimize any adverse effect on liquidity.

Over the long term, the ability of the Company to meet its cash obligations 
will depend substantially on its receipt of dividends from Surety Bank, which 
are limited by banking statutes and regulations.  

CAPITAL RESOURCES

Shareholders' equity at June 30, 1997 was $20,250,784 as compared to 
$19,230,552 at December 31, 1996. The Company had consolidated net income of 
$1,010,715 for the six months ended June 30, 1997.

Under the regulatory risk-based capital framework, Surety 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 the loan loss allowances 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 Surety Bank was 11.10% and 
12.29%, respectively, at December 31, 1996 and 11.32% and 12.43%, respectively, 
at June 30, 1997.  In addition, Surety Bank is expected to maintain a Tier 1 
capital to total assets ratio (Tier 1 leverage ratio) of at least 3%. Surety 
Bank is currently, and expects to continue to be, in compliance with these 
capital requirements.

While the Company believes it has sufficient financing for its working capital 
needs until the end of its 1997 fiscal year, 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 and/or 
preferred 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 the 
financing can be obtained on satisfactory terms.  In this event, the Company 
could be required to restrict its operations.

The Board of Governors of the Federal Reserve System (the "Federal Reserve") 
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 Federal Reserve 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 Federal Reserve 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, 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.

RECENT ACCOUNTING PRONOUNCEMENTS

In December 1996, the Financial Accounting Standards Board ("FASB") issued 
Statement of Financial Accounting Standards No. 127, "Deferral of the Effective
Date of Certain Provisions of FASB Statement No. 125."  This Statement deferred 
the effective date of FASB Statement No. 125 for secured lending, repurchase 
agreement, dollar-roll, securities lending, and similar transactions to 
transactions occurring after December 31, 1997.  Management believes that the 
adoption of this pronouncement will not have a material impact on the financial 
statements of the Company.

                                      15
PAGE
<PAGE>


In February 1997, FASB issued Statement of Financial Accounting Standards No. 
128, "Earnings per Share" ("SFAS 128").  SFAS 128 simplifies the standards for
computing earnings per share ("EPS") previously found in APB Opinion No. 15, 
"Earnings per Share" ("Opinion 15"), and makes them comparable to international 
EPS standards.  SFAS 128 replaces the presentation of primary EPS with a 
presentation of basic EPS.  Basic EPS excludes dilution and is computed by 
dividing income available to common stockholders by the weighted-average number 
of common shares outstanding for the period.  Diluted EPS reflects the potential
dilution that could occur if securities or other contracts to issue common stock
were exercised or converted into common stock or resulted in the issuance of 
common stock that then shared in the earnings of the entity.  Diluted EPS is 
computed similarly to fully diluted EPS pursuant to Opinion 15.  SFAS 128 also 
requires dual presentation of basic and diluted EPS on the face of the income 
statement for entities with complex capital structures and a reconciliation of 
the numerator and denominator of the basic EPS computation to the numerator and 
denominator of the diluted EPS computation.  SFAS 128 is effective for financial
statements issued for periods ending after December 31, 1997, including interim 
periods; earlier application is not permitted.  Basic EPS under SFAS 128 was 
$0.18 and $0.14 for the six months ended June 30, 1997 and 1996, respectively, 
and fully diluted EPS  was $0.17 and $0.14 for the six months ended June 30, 
1997 and 1996, respectively.  SFAS 128 requires restatement of all prior-period 
EPS data presented.

In February 1997, FASB issued Statement of Financial Accounting Standards No. 
129, "Disclosure of Information about Capital Structure" ("SFAS 129").  SFAS 129
establishes standards for disclosing information about an entity's capital 
structure, including the pertinent rights and privileges of various securities 
outstanding. SFAS 129 is effective for financial statements issued for periods 
after December 15, 1997.

In June 1997, FASB issued Statement of Financial Accounting Standards No. 130, 
"Reporting Comprehensive Income" ("SFAS 130").  SFAS 130 establishes standards 
for reporting and display of comprehensive income and its components (revenues, 
expenses, gains, and losses) in a full set of general-purpose financial 
statements.  SFAS 130 requires that all items that are required to be recognized
under accounting standards as components of comprehensive income be reported in 
a financial statement that is displayed with the same prominence as other 
financial statements.  SFAS 130 does not require a specific format for the 
financial statement but requires that an enterprise display an amount 
representing total comprehensive income for the period in that financial 
statement.  SFAS 130 is effective for fiscal years beginning after December 15, 
1997.  Reclassification of financial statements for earlier periods provided for
comparative purposes is required.

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 in 
this report 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 Surety 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 Surety 
Bank and its results of operations are not predictable.

                                      16
PAGE
<PAGE>


On March 25, 1997, the Federal Open Market Committee decided to tighten money 
market conditions slightly, expecting the federal funds rate to rise one-
quarter percentage (1/4%) point to approximately five and one-half percent (5-
1/2%).  This action was taken in light of persisting strength in demand, which 
is progressively increasing the risk of inflationary imbalances developing in 
the economy that may eventually undermine the long expansion. In these 
circumstances, the slight firming of monetary conditions is viewed as a prudent 
step that affords greater assurance of prolonging the current economic 
expansion by sustaining the existing low inflation environment through the rest 
of this year and next. The experience of the last several years has reinforced 
the conviction that low inflation is essential to realizing the economy's 
fullest growth potential.  No change was made in the Federal Reserve discount 
rate, which remains at five percent (5%).

                                      17
PAGE
<PAGE>



                          PART II - OTHER INFORMATION

Item 1.	Legal Proceedings.

Surety Bank (the "Bank") is a defendant in two related cases:  Tennessee 
Ex Rel. Douglas Sizemore, Commissioner of Commerce and Insurance for the 
State of Tennessee, et al. vs. Surety Bank, N.A., filed in June 1995 in 
the Federal District Court for the Northern District of Texas, Dallas 
Division (the "Anchorage Case"), and United Shortline Inc. Assurance 
Services, N.A. et al. vs. MacGregor General Insurance Company, Ltd., et 
al., now pending in the 141st Judicial District Court of Tarrant County, 
Texas (the "MacGregor Case").

The claimant in the Anchorage Case is the Tennessee Commissioner of 
Commerce and Insurance ("Tennessee"), appointed by the Chancery Court for 
the State of Tennessee, Twentieth Judicial District, Davidson County, to 
liquidate Anchorage Fire and Casualty Insurance Company ("Anchorage"), 
including Anchorage deposits at the Bank.  Tennessee seeks to recover 
compensatory and punitive damages on various alleged causes of action, 
including violation of orders issued by a Tennessee court, fraudulent and 
preferential transfers, common law conversion, fraud, negligence, and bad 
faith, all of which are based on the same underlying facts and course of 
conduct.  The plaintiff in the MacGregor Case, United Shortline Inc. 
Assurance Services, N.A. ("Shortline"), is the holder of a Florida 
judgment against MacGregor General Insurance Company, Ltd. ("MacGregor") 
who seeks to recover funds allegedly belonging to MacGregor which were 
held by the Bank.

Both cases arise out of the Bank's alleged exercise of control over funds, 
representing the Bank's collateral, held in accounts at the Bank under 
agreements with Anchorage and MacGregor.  The Bank asserts that it had a 
right to exercise control over its collateral under contractual agreements 
between the Bank and the respective insurance companies or the Bank and 
the policy holders, and also in order to protect the Bank against the 
possibility of inconsistent orders regarding the same funds.  Tennessee 
also seeks to recover funds allegedly transferred in and out of the 
Anchorage/MacGregor accounts at the Bank during an approximate four month 
period in 1993.

When the MacGregor case was initially filed, Shortline sought a 
restraining order against the Bank concerning the MacGregor funds.  
When the Bank received notice of competing claims to some or all of 
these funds by Tennessee, the Bank intervened and interpled approx-
imately $600,000 into the court's registry.  Shortline now seeks, inter 
alia, damages against the Bank from an alleged wrongful offset wherein 
the Bank allegedly exercised control over the MacGregor funds at the 
Bank pursuant to agreements with MacGregor.  The Bank moved for and 
obtained a summary judgment that its intervention and interpleader of 
funds was proper.  Shortline also sought and obtained a summary 
judgment from the trial court that the funds interpled by the Bank into 
the court's registry belonged to Shortline.  Tennessee appealed the 
summary judgment to the Fort Worth Court of Appeals.  The Fort Worth 
Court of Appeals affirmed the trial court's ruling that the Bank's 
intervention and interpleader was proper but reversed the trial court's 
ruling that the funds in the court belonged to Shortline.  Currently, 
Shortline and Tennessee have made application to the Texas Supreme 
Court to allow an appeal of the ruling from the Fort Worth Court of 
Appeals.

In the Anchorage case, Tennessee claims that the Bank allegedly 
transferred funds in and out of the Anchorage accounts after allegedly 
receiving notice of court orders prohibiting such transfers.  Discovery 
in this case is in the initial stages and the damages sought by 
Tennessee are not yet certain.

The Bank believes both of these cases lack merit and intends to defend 
them vigorously.  The outcome of both of these cases is uncertain at this 
time.

                                      18
PAGE
<PAGE>


Item 2.	Changes in Securities.

		Not applicable.

Item 3.	Defaults Upon Senior Securities.

		Not applicable.

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

The Annual Meeting of Stockholders of the Company was held on May 29, 1997.  
The stockholders voted (1) to elect eight directors of the Company; and (2) 
to approve the appointment of Coopers & Lybrand, L.L.P. as the independent 
public accountants of the Company for the fiscal year ending December 31, 
1997.

The results of the voting for the election of Directors was as follows:


          Name                    For          Against        Withheld
      ----------------------   ---------       -------        --------
      C. Jack Bean             4,720,641          87           61,341
      William B. Byrd          4,720,391         337           61,341
      Bobby W. Hackler         4,720,541         187           61,341
      Joseph S. Hardin         4,716,041       4,687           61,341
      G. M. Heinzelmann, III   4,715,041       5,687           61,341
      Michael L. Milam         4,720,656          87           61,341
      Garrett Morris           4,720,391         337           61,341
      Cullen W. Turner         4,720,641          87           61,341

The results of the other votes were as follows:

        Description                     For         Against      Abstain
   -----------------------------     ---------      -------      -------
   Approval of Coopers &
   Lybrand, L.L.P. as the 
   Company's independent 
   accountants for the fiscal 
   year ending December 31, 1997     4,766,708       6,666        8,695

All proposals were approved by the vote of the stockholders.

Item 5.	Other Information.

		Not applicable.

Item 6.	Exhibits and Reports on Form 8-K.

		(a)  Exhibits
			
			27	Financial Data Schedule*


	
	* Filed herewith.

                                      19
PAGE
<PAGE>


(b) Reports on Form 8-K

	On June 23, 1997 the Company filed a current report on Form 8-K with 
the Securities and Exchange Commission to report that on June 17, 1997 
the Board of Directors of the Company, pursuant to the Surety Capital 
Corporation Rights Agreement dated June 17, 1997 between the Company and 
Securities Transfer Corporation, as rights agent, declared a dividend of 
one right for each outstanding share of common stock, $0.01 par value, of 
the Company to stockholders of record at the close of business on June 6, 
1997.  Each right initially entitles stockholders to buy one share of 
common stock at an exercise price of $50.00 under certain circumstances.

                                      20
PAGE
<PAGE>


                                   SIGNATURES

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


Dated:   August 9, 1997	SURETY CAPITAL CORPORATION 


                                          By:  /s/ C. Jack Bean
                                               -----------------
                                               C. Jack Bean          
                                               Chairman of the Board and 
                                               Chief Executive Officer   
 			



                                          By:  /s/ B.J. Curley                 
                                               ----------------
                                               B.J. Curley                      
                                               Vice President, Chief Financial
                                               Officer and Secretary  

                                      21

<TABLE> <S> <C>

<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   JUN-30-1997
<CASH>                                           7,151,677
<INT-BEARING-DEPOSITS>                             190,144
<FED-FUNDS-SOLD>                                 2,961,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                     16,291,037
<INVESTMENTS-CARRYING>                          20,396,763
<INVESTMENTS-MARKET>                            20,618,167
<LOANS>                                        116,142,208
<ALLOWANCE>                                     (1,300,567)
<TOTAL-ASSETS>                                 174,926,055
<DEPOSITS>                                     153,834,928
<SHORT-TERM>                                             0
<LIABILITIES-OTHER>                                840,343
<LONG-TERM>                                              0
                                    0
                                              0
<COMMON>                                            57,862
<OTHER-SE>                                      20,192,922
<TOTAL-LIABILITIES-AND-EQUITY>                 174,926,055
<INTEREST-LOAN>                                  6,620,128
<INTEREST-INVEST>                                1,288,595
<INTEREST-OTHER>                                         0
<INTEREST-TOTAL>                                 8,179,916
<INTEREST-DEPOSIT>                               2,850,321
<INTEREST-EXPENSE>                               2,850,321
<INTEREST-INCOME-NET>                            5,329,595
<LOAN-LOSSES>                                      150,000
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                  4,693,042
<INCOME-PRETAX>                                  1,608,328
<INCOME-PRE-EXTRAORDINARY>                       1,010,715
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                     1,010,715
<EPS-PRIMARY>                                         0.18
<EPS-DILUTED>                                         0.18
<YIELD-ACTUAL>                                        10.3
<LOANS-NON>                                        115,000
<LOANS-PAST>                                        75,461
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                 1,284,774
<CHARGE-OFFS>                                      214,124
<RECOVERIES>                                        79,917
<ALLOWANCE-CLOSE>                                1,300,567
<ALLOWANCE-DOMESTIC>                             1,300,567
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
        


</TABLE>


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