SURETY CAPITAL CORP /DE/
10-Q, 1998-08-19
NATIONAL COMMERCIAL BANKS
Previous: MFS SERIES TRUST X, 24F-2NT, 1998-08-19
Next: INTEGRATED HEALTH SERVICES INC, 424B3, 1998-08-19


<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D. C.  20549

                                  FORM 10-Q




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, 1998.

[ ]     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, 1998, 5,760,235 shares

PAGE
<PAGE>
                          SURETY CAPITAL CORPORATION

                                  INDEX

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

Item 1.	Financial Statements	
		
	Consolidated Balance Sheets at June 30, 1998 and
          December 31, 1997                                             3
		
	Consolidated Statements of Operations for the Six
          Months Ended June 30, 1998 and 1997	                        4
		
        Consolidated Statements of Operations for the Three
          Months Ended June 30, 1998 and 1997	                        5
		
        Statement of Comprehensive (Loss) Income for the Six
          Months Ended June 30, 1998 and 1997                           6
		
	Consolidated Statements of Cash Flows for the Six
          Months Ended June 30, 1998 and 1997	                        7
		
        Notes to Consolidated Financial Statements                      9
		
Item 2.	Management's Discussion and Analysis of Financial Condition 
        and Results of Operations                                      15
		
PART II.  -  OTHER INFORMATION
- ------------------------------

Item 1. Legal Proceedings                                              25
		
Item 2. Changes in Securities and Use of Proceeds                      26
		
Item 3. Defaults Upon Senior Securities                                26
		
Item 4. Submission of Matters to a Vote of Security Holders            26
		
Item 5. Other Information                                              27
		
Item 6. Exhibits and Reports on Form 8-K                               27

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

                                      -2-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                     June 30, 1998 and December 31, 1997
                                (Unaudited)

                                                  June 30,      December 31,
                                                    1998            1997
                                               ------------     ------------
Assets:				
        Cash and due from banks                $ 11,801,147     $  6,204,177
        Federal funds sold                       34,912,591       22,257,266
	Interest bearing deposits in financial
          institutions                               94,939           94,939
	Investment securities:
          Available-for-sale                     42,377,222       28,785,162
				
        Loans                                   131,379,876      100,846,310
        Less:  Unearned interest                 (2,166,223)      (2,212,391)
                  Allowance for credit losses    (1,474,720)        (950,809)
                                               ------------     ------------
        Net loans                               127,738,933       97,683,110
				
        Medical claims receivables, net           1,074,166        3,073,155
				
        Premises and equipment, net               7,376,268        3,760,550
        Accrued interest receivable               1,320,315          908,487
        Other real estate and repossessed assets    628,894          158,271
        Deferred tax asset                        1,877,555        1,622,394
        Other assets                              2,514,205        2,381,887
	Excess of cost over fair value of net
          assets acquired, net of accumulated
          amortization of $2,550,606 and
          $2,377,636 at June 30, 1998 and
          December 31, 1997, respectively         9,054,447        4,722,220
                                               ------------     ------------
              Total assets                     $240,770,682     $171,651,618
                                               ============     ============

Liabilities and shareholders' equity:				
        Demand deposits                        $ 38,467,969     $ 22,185,320
        Savings, NOW and money markets           62,116,613       44,477,424
        Time deposits, $100,000 and over         36,928,716       23,492,179
        Other time deposits                      81,996,009       64,386,569
                                               ------------     ------------
              Total deposits                    219,509,307      154,541,492
				
	Accrued interest payable and
          other liabilities                       1,532,040        1,232,793
        Convertible subordinated debt             4,350,000        
                                               ------------     ------------
              Total liabilities                 225,391,347      155,774,285
                                               ------------     ------------
				
Shareholders' equity:
        Preferred stock, $.01 par value,
          1,000,000 shares  authorized, none
          issued at June 30, 1998 and
          December 31, 1997                               -                - 
        Common stock, $.01 par value,
          20,000,000 shares authorized,
          5,840,071 and 5,790,171 shares
          issued at June 30, 1998 and
          December 31, 1997, respectively,
          and 5,760,235 and 5,755,882
          outstanding at June 30, 1998
          and December 31, 1997, respectively        58,401           57,902  
        Additional paid-in capital               17,031,136       16,867,777  
        Accumulated deficit                      (1,534,491)      (1,024,435)
        Stock rights issuable                        57,902           57,902  
	Treasury stock, 79,836 and 34,289
          shares at June 30, 1998 and at
          December 31, 1997 carried at cost        (255,073)        (172,828)
	Accumulated other comprehensive income,
          net of tax                                 21,460           91,015  
                                               ------------     ------------
              Total shareholders' equity         15,379,335       15,877,333
                                               ------------     ------------
	      Total liabilities and
                shareholders' equity           $240,770,682     $171,651,618
                                               ============     ============

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

                                      -3-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                    CONSOLIDATED STATEMENTS OF OPERATIONS
              for the six months ended June 30, 1998 and 1997
                                (unaudited)

                                                    Six Months Ended
                                                 June 30,       June 30,
                                                   1998           1997
                                                ----------     ----------
Interest income:			
   Commercial and real estate loans             $3,273,977     $2,305,162 
 
   Consumer loans                                  602,233        656,414  
   Insurance premium financing                   1,935,262      2,459,277  
   Medical claims receivable factoring             823,721      1,199,275  
   Federal funds sold                              799,355        259,974  
   Investment securities:			
      Taxable                                      946,524      1,130,090  
      Tax-exempt                                   128,327        158,505  
   Interest bearing deposits                         2,903         11,219  
                                                ----------     ----------
         Total interest income                   8,512,302      8,179,916  
                                                ----------     ----------
			
Interest expense:			
   Savings, NOW and money market                   696,860        655,013  
   Time deposits, $100,000 and over                835,996        539,257  
   Other time deposits                           1,899,254      1,656,051  
   Other interest expense                          100,253              -  
                                                ----------     ----------
         Total interest expense                  3,532,363      2,850,321  
                                                ----------     ----------
			
             Net interest income before			
                 provision for credit losses     4,979,939      5,329,595  
                                                ----------     ----------
			
Provision for credit losses on loans             1,611,875         35,000  
Net provision for medical claims
  receivables losses                                26,244        115,000  
                                                ----------     ----------
         Net interest income                     3,341,820      5,179,595  
                                                ----------     ----------
Noninterest income                               1,219,239      1,121,775  
                                                ----------     ----------
			
Noninterest expense:			
   Salaries and employee benefits                2,691,256      2,418,248  
   Occupancy and equipment                         945,720        733,744  
   General and administrative                    1,631,576      1,541,050  
                                                ----------     ----------
         Total noninterest expense               5,268,552      4,693,042  
                                                ----------     ----------
             (Loss) income before income taxes    (707,493)     1,608,328  
Income tax (benefit) expense                      (255,161)       597,613  
                                                ----------     ----------
        Net (loss) income                       $ (452,332)    $1,010,715  
                                                ==========     ==========
Basic (loss) earnings per share of common stock $    (0.08)    $     0.18  
                                                ==========     ==========
Weighted average shares outstanding              5,758,931      5,750,870  
                                                ==========     ==========
Diluted (loss) earnings per share of common
  stock                                         $    (0.08)    $     0.17
                                                ==========     ==========
Weighted average shares outstanding			
   And common stock equivalents                  5,999,426      5,874,729  
                                                ==========     ==========

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

                                      -4-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                    CONSOLIDATED STATEMENTS OF OPERATIONS
              for the three months ended June 30, 1998 and 1997
                                (unaudited)

                                                    Three Months Ended
                                                   June 30,       June 30,
                                                     1998           1997
                                                  ----------     ----------
Interest income:			
   Commercial and real estate loans               $2,089,389     $1,182,649 
   Consumer loans                                    329,014        321,688
   Insurance premium financing                       958,762      1,325,507  
   Medical claims receivable factoring               285,154        592,950  
   Federal funds sold                                449,153         65,304  
   Investment securities:			
      Taxable                                        593,986        588,040  
      Tax-exempt                                      92,257         78,704  
   Interest bearing deposits                           1,471          5,608  
                                                  ----------     ----------
         Total interest income                     4,799,186      4,160,450  
                                                  ----------     ----------
Interest expense:			
   Savings, NOW and money market                     411,949        352,453  
   Time deposits, $100,000 and over                  516,723        268,430  
   Other time deposits                             1,075,890        829,203  
   Other interest expense                            100,253              -  
                                                  ----------     ----------
         Total interest expense                    2,104,815      1,450,086  
                                                  ----------     ----------
             Net interest income before			
                 provision for credit losses       2,694,371      2,710,364  
                                                  ----------     ----------
Provision for credit losses on loans               1,251,875         35,000  
Net provision for medical claims
  receivables losses                                 459,043         40,000  
                                                  ----------     ----------
         Net interest income                         983,453      2,635,364  
                                                  ----------     ----------
Noninterest income                                   648,269        555,427  
                                                  ----------     ----------
			
Noninterest expense:			
   Salaries and employee benefits                  1,494,994      1,225,415  
   Occupancy and equipment                           543,412        375,789  
   General and administrative                        826,136        776,381  
                                                  ----------     ----------
         Total noninterest expense                 2,864,542      2,377,585  
                                                  ----------     ----------
             (Loss) income before income taxes    (1,232,820)       813,206  
Income tax (benefit) expense                        (448,142)       302,315  
                                                  ----------     ----------
        Net (loss) income                         $ (784,678)    $  510,891  
                                                  ==========     ==========
Basic (loss) earnings per share of common stock   $    (0.14)    $     0.09  
                                                  ==========     ==========
Weighted average shares outstanding                5,760,502      5,751,882  
                                                  ==========     ==========
Diluted (loss) earnings per share of
  common stock                                    $    (0.14)    $     0.09
                                                  ==========     ==========
Weighted average shares outstanding			
   And common stock equivalents                    6,007,112      5,875,741  
                                                  ==========     ==========

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

                                      -5-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                 STATEMENT OF COMPREHENSIVE (LOSS) INCOME
              for the six months ended June 30, 1998 and 1997
                                 (unaudited)

                                                    Six Months Ended
                                                 June 30,        June 30,
                                                   1998            1997
                                                ---------        --------
           			
Net (loss) income                               $(452,332)     $1,010,715  
			
Other comprehensive (loss) income,
  net of income tax
			
   Unrealized holding (losses) gains              (69,555)          9,517
                                                ---------      ----------
			
Comprehensive (loss) income                     $(521,887)     $1,020,232  
                                                =========      ==========
			
Disclosure of reclassification amount:			
			
  Unrealized holding (losses) gains
    arising during period                       $ (35,206)     $    2,874  
  Reclassification adjustment for
    (losses) gains included in
    net (loss) income, net of
    income tax                                    (34,349)          6,643  
                                                ---------      ----------
  Net unrealized (losses) gains on securities   $ (69,555)     $    9,517  
                                                =========      ==========

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

                                      -6-
PAGE
<PAGE>

                          SURETY CAPITAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  for the six months ended June 30, 1998 and 1997
                                 (unaudited)

                                                          June 30,
                                               -----------------------------
                                                    1998            1997
                                               ------------     ------------
Cash flows from operating activities:			
   Net (loss) income                           $  (452,332)     $ 1,010,715  
   Adjustments to reconcile net income to net			
       cash provided by (used in) operating
       activities:
           Net provision for credit losses       1,638,119          150,000  
           Depreciation                            323,229          360,149  
           Amortization of intangible assets       172,970          227,469  
           Gain (loss) on sale of available-
             for-sale securities                    53,670          (10,379)
           Loss on sale or disposal of assets       86,278           20,209  
           Changes in assets and liabilities:			
              Unearned interest on loans           (46,168)         (65,710) 
              Other assets                        (211,447)        (260,908)
              Accrued interest payable and
                other liabilities                 (434,252)        (683,427)
                                               ------------     ------------
                    Net cash provided by
                      operating activities       1,130,067          748,118  
			
Cash flows from investing activities:			
   Net increase (decrease) in loans              2,073,579      (10,661,259)
   Payments received on purchased medical
     claims receivables                          9,081,806        9,606,343  
   Purchases of medical claims receivables      (7,109,061)     (12,991,743)
   Purchases of available-for-sale securities  (12,479,949)      (5,973,016)
   Proceeds from sales of available-for-sale
     securities                                  4,256,197        2,948,507  
   Proceeds from maturities of available-
     for-sale securities                        13,873,260        2,959,236  
   Proceeds from maturities of held-to-
     maturity securities                                          2,164,507
   Proceeds from maturities of interest
     bearing deposits in financial
     institutions                                                    95,698  
   Purchases of bank premises and equipment       (228,117)        (262,524)
   Proceeds from sale of other real estate
     and repossessed assets                         60,715          467,766  
   Net cash acquired in acquisition              2,956,010        
                                               ------------     ------------
            Net cash provided by (used in)
              investing activities              12,484,440      (11,646,485)
                                               ------------     ------------
			
Cash flows from financing activities:			
   Net increase (decrease) in deposits             206,175       (1,855,413)
   Issuance of subordinated debt                 4,350,000        
   Purchase of treasury stock                      (82,245)         (98,289)
   Exercise of stock options                       163,858           98,289  
                                               ------------     ------------
            Net cash provided by (used in)
              financing activities               4,637,788       (1,855,413)
                                               ------------     ------------
			
Net increase (decrease) in cash and cash
  equivalents                                   18,252,295      (12,753,780)
			
Beginning cash and cash equivalents             28,461,443       22,866,457  
                                               ------------     ------------
			
Ending cash and cash equivalents               $46,713,738      $10,112,677  
                                               ============     ============

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

                                      -7-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                for the six months ended June 30, 1998 and 1997
                                 (unaudited)

                                                           June 30,
                                                  ------------------------
                                                      1998          1997
                                                  -----------     --------
Supplemental schedule of noncash investing
  and financing activities:                
   Transfers of repossessed collateral to
     other assets                                 $   147,393     $226,562  
   Additions to loans to facilitate the sale
     of other real estate and other assets        $     3,225     $233,724  
   Adjustments to other assets subsequent
     to acquisition                                               $141,955  
			
Net cash acquired through acquisitions:			
   Investment securities                          $19,261,707      
   Net loans                                       33,839,277       
   Premises and equipment, net                      3,785,737        
   Other assets	1,099,583  		
   Excess of cost over fair value of net
     assets acquired                                4,505,197
	
   Deposits                                       (64,761,640)     
   Other liabilities                                 (685,871)        
                                                  -----------
Net cash acquired through acquisitions            $(2,956,010)     
                                                  ===========

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

                                      -8-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.	Basis of Presentation:
        ----------------------

	Surety Capital Corporation (the "Company") is a publicly-
        traded bank holding company located in Hurst, Texas.  The 
        Company owns a national bank, Surety Bank, National 
        Association ("Surety Bank"), with full service offices 
        located in Lufkin, Hurst, Chester, Wells, Kennard, 
        Whitesboro, Waxahachie, Midlothian, Universal City, Converse, 
        New Braunfels, San Antonio, and Schertz, Texas.  See, 
        however, "Note 6. Subsequent Events" regarding the pending 
        sale of the Chester, Kennard, Lufkin and Wells branches.  
        Surety Bank engages in general commercial and consumer 
        banking and concentrates its lending activities in the area 
        of insurance premium financing.  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 
        necessary to present fairly the financial position of the 
        Company as of June 30, 1998, 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, 1998.


2.	Acquisition:
        ------------

	TexStar National Bank, Universal City, Texas

	On April 1, 1998, the Company completed the acquisition of 
        TexStar National Bank, Universal City, Texas ("TexStar"), 
        through the merger of TexStar into Surety Bank.         With the 
        completion of this acquisition, Surety Bank increased its 
        asset size by approximately 41%.  As of April 1, 1998, 
        TexStar had total assets of $70,335,000, and Surety Bank's 
        total assets as of the same date were $177,818,000.     The 
        acquisition has been accounted for as a purchase in the 
        accompanying consolidated financial statements.  The assets 
        and liabilities of TexStar have been recorded at their fair 
        values as of April 1, 1998.  The resulting goodwill is being 
        amortized over 15 years on a straight line basis.
        
	Included in the accompanying consolidated financial 
        statements are the following amounts for TexStar as of June 
        30, 1998 and for the three months ended June 30, 1998:
        
                Balance sheet data:

        Cash and due from banks          $ 4,505,358
        Federal funds sold                10,525,000
        Investment securities             15,656,019
        Net loans                         33,938,310
        Premises and equipment, net        3,726,542
        Accrued interest receivable          427,477
        Goodwill                           4,521,229
        Other assets                         502,389
                                         -----------
        Total assets                     $73,802,324
                                         ===========


                                      -9-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

2.      Acquisition continued:
        -----------

                Income statement data:
                                        For the three months
                                            months ended       
                                            June 30, 1998
                                        --------------------
        Total interest income               $  1,277,502
        Total interest expense                   581,077
        Other income                             154,670
        Noninterest expense                      651,652
                                            ------------
        Net income                          $    112,074
                                            ============

	The consolidated results of operations include the operations 
        of TexStar subsequent to April 1, 1998.  The unaudited pro 
        forma information for the six months ended June 30, 1998 and 
        the unaudited pro forma information for the six months ended 
        June 30, 1997, presented below, reflect the acquisition of 
        TexStar as if it had been acquired as of January 1, 1997.  
        Pro forma adjustments consisting of a provision for income 
        taxes and interest expense have been made to properly reflect 
        the unaudited pro forma information.

                                                     Six Months Ended 
                                               -----------------------------
                                               June 30, 1998   June 30, 1997   
                                               -------------   -------------
                Interest income                 $10,180,621     $10,456,055 
                Net (loss) income                (1,209,034)      1,284,814 
		Net (loss) income per share 
                  of common stock               $     (0.21)    $      0.22


3.	Loans, net:
        -----------

	At June 30, 1998 and December 31, 1997 the loan portfolio was 
        composed of the following:

                                              June 30,      December 31,
                                                1998            1997
                                           ------------     ------------
             Insurance premium financing   $ 40,368,323     $ 40,373,695
             Installment loans               12,529,269       10,632,451
             Commercial loans                46,880,433       23,171,566
             Real estate loans               31,601,851       26,668,598
                                           ------------     ------------
             Total gross loans              131,379,876      100,846,310
			
             Unearned interest               (2,166,223)      (2,212,391)
             Allowance for credit losses     (1,474,720)        (950,809)
                                           ------------     ------------
             Loans, net                    $127,738,933     $ 97,683,110
                                           ============     ============

	Loans on which the accrual of interest has been discontinued 
        amounted to approximately $1,328,000 and $92,000 at June 30, 
        1998 and December 31, 1997, respectively. 

                                      -10-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

3.	Loans, net continued:
        ----------

	Activity in the allowance for credit losses is as follows:

<TABLE>
<CAPTION>
                                 Six          Six         Three       Three
                                Months       Months       Months      Months
                                Ended        Ended        Ended       Ended
                               June 30,     June 30,     June 30,    June 30,
                                 1998         1998         1997        1997
                              ----------   ----------   ----------  ----------
<S>                           <C>          <C>          <C>         <C>
Beginning balance             $  950,809   $1,170,928   $1,067,041  $1,036,601
Provision for credit losses    1,611,875    1,251,875       35,000      35,000
Bank acquisition                 820,625      820,625                 
Loans charged off, net of							
   recoveries                 (1,908,589)  (1,768,708)     (98,063)    (67,623)
                              ----------   ----------   ----------  ----------                   
Ending balance                $1,474,720   $1,474,720   $1,003,978  $1,003,978
                              ==========   ==========   ==========  ==========
</TABLE>

4.	Medical Claims Receivables:
        ---------------------------

	At June 30, 1998 and December 31, 1997, the medical claims 
        receivables portfolio was composed of the following:

                                         June 30,        December 31,
                                           1998              1997
                                        ----------       ------------
Medical claims receivables              $1,145,766        $8,079,524
Unearned interest                          (13,320)         (698,484)
Allowance for medical claims
   Receivables losses                      (58,280)       (4,307,885)
                                        ----------       ------------
Medical claims receivables, net         $1,074,166        $3,073,155
                                        ==========       ============

                                      -11-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

4.	Medical Claims Receivables continued:
        --------------------------

        Activity in the allowance for medical claims receivables 
        losses is as follows:

<TABLE>
<CAPTION>
                                Six          Six         Three       Three
                               Months       Months       Months      Months
                               Ended        Ended        Ended       Ended
                              June 30,     June 30,     June 30,    June 30,
                                1998         1998         1997        1997
                             ----------   ----------   ----------  ----------
<S>                          <C>          <C>          <C>         <C>
							
Beginning balance            $4,307,885   $4,047,036   $ 217,734   $ 273,382
Provision for credit losses     712,644      775,905     115,000      40,000
Unearned interest 							
   charged off                 (686,400)    (316,862)
                             ----------   ----------
Net provision for credit
   losses                        26,244      459,043
Receivables charged off, 							
   net of recoveries         (4,275,849)  (4,447,799)    (36,145)    (16,793)
                             ----------   ----------   ---------   ---------                    
Ending balance               $   58,280   $   58,280   $ 296,589   $ 296,589
                             ==========   ==========   =========   =========

</TABLE>

5.	Convertible Subordinated Debt:
        ------------------------------

        Effective March 31, 1998, the Company issued $4,350,000 in 9% 
        Convertible Subordinated Notes Due 2008 (the "Notes"), 
        pursuant to an indenture ("Indenture") between the Company 
        and Harris Trust and Savings Bank, Chicago, Illinois, as 
        trustee (the "Trustee").  The Notes are general unsecured 
        obligations of the Company.  The terms of the Notes are such 
        that they should qualify as Tier II capital under the Federal 
        Reserve Board's regulatory capital guidelines applicable to 
        bank holding companies.  The Notes bear interest at a rate of 
        9% per annum until maturity.  Interest on the Notes is 
        payable semi-annually on March 31 and September 30 of each 
        year, commencing September 30, 1998.  No principal payments 
        are due until maturity on March 31, 2008.

        The payment of the principal of $4,350,000, premium, if any, 
        and interest on the Notes are subordinated in right of 
        payment to the prior payment in full of all senior 
        indebtedness of the Company.  Upon the occurrence of certain 
        events involving the bankruptcy, insolvency, reorganization, 
        receivership or similar proceedings of the Company, either 
        the Trustee or the holders of not less than 25% in aggregate 
        principal amount of the outstanding Notes may declare the 
        principal of the Notes, together with any accrued and unpaid 
        interest, to be immediately due and payable.  The Notes do 
        not otherwise provide for any right of acceleration of the 
        payment of principal thereof.

        Each holder of Notes has the right at any time prior to 
        maturity of the Notes, unless previously redeemed, at the 
        holder's option, to convert such Notes, or any portion 
        thereof which is an integral multiple of $10,000, into shares 
        of Common Stock of the Company, at the conversion price of 
        $6.00 per share, subject to certain antidilutive adjustments 
        (the "Conversion Price").

        The Notes are not subject to mandatory redemption or sinking 
        fund provision.  The Notes are redeemable for cash at the 
        option of the Company on at least 30 but not more than 60 
        days notice, in whole or in part, at any time after the date 
        of issuance and on or before March 31, 2002 at the redemption 
        prices set forth in the table below, plus accrued interest to 
        the date of redemption, if the closing sales price of the 
        Common Stock shall be at least 130% of the Conversion Price 
        then in effect for a period of 20 consecutive trading days in 
        the principal market in which the Common Stock is then 
        traded.  At any time after March 31, 2002 and prior to 
        maturity, the Notes are redeemable for cash at the option of 
        the Company, on at least 30 but not more than 60 days notice, 
        in whole or in

                                      -12-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

5.	Convertible Subordinated Debt continued:
        -----------------------------
        
        part, at the redemption prices set forth in the table below, 
        plus accrued interest to the date of redemption.
        
If Redeemed During     Percentage of   If Redeemed During    Percentage of
 12 Months Ended         Principal      12 Months Ended        Principal
    March 31,             Amount           March 31,            Amount
- ------------------     -------------   ------------------    ------------- 
      1999                 109%               2004               104%
      2000                 108%               2005               103%
      2001                 107%               2006               102%
      2002                 106%               2007               101%
      2003                 105%               2008               100%


6.	Subsequent Events:
        ------------------

        On July 20, 1998, the Company announced that Surety Bank 
        entered into an agreement with Commercial Bank of Texas, 
        National Association ("Commercial Bank"), Nacogdoches, 
        Texas, to sell to Commercial Bank Surety Bank's four east 
        Texas branches located in Lufkin, Kennard, Wells and Chester 
        (the "Branches").

        The purchase price for the Branches will be equal to 4% of 
        the deposit base of the Branches as of the closing date.  
        This transaction will be structured as an assumption of 
        certain liabilities of the Branches, including deposits, and 
        a purchase of certain assets of the Branches, including 
        loans and fixed assets, by Commercial Bank.

        As of June 30, 1998, the Branches had total deposits of 
        approximately $56,230,000, total net loans of approximately 
        $11,892,000 and fixed assets of approximately $647,000.  
        After the sale is completed, Surety Bank will have 
        approximately $186,000,000 in assets, and $163,481,000 in
        deposits and $123,000,000 in loans.  Surety Bank will continue
        to operate its remaining nine banking branches, located in
        north-central and south-central Texas, as full service community
        banking facilities serving the local retail and small business
        markets.  Surety Bank's operating division, Surety Premium Finance
        ("Surety Premium"), will continue to market its niche lending 
        product, insurance premium financing. 

        The completion of the sale is subject to a number of 
        contingencies, including regulatory approvals by applicable 
        banking authorities and a due diligence review of the 
        Branches by Commercial Bank. There can be no assurance that 
        the transaction will be completed.  If consummated, the 
        transaction is expected to close no later than December 31, 
        1998, upon the expiration of all applicable waiting periods 
        following receipt of all necessary regulatory approvals.

        During July 1998, the Office of the Comptroller of the 
        Currency ("OCC") commenced an examination of Surety Bank.  
        Upon completion of fieldwork, the OCC made certain 
        recommendations to management to make additional charge-offs 
        of insurance premium finance loans and medical claims 
        factoring receivables and to take additional provisions.  
        The OCC has not issued a final report of the examination to 
        management.

                                      -13-
PAGE
<PAGE>
                         SURETY CAPITAL CORPORATION
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Continued

6.	Subsequent Events continued:
        -----------------

        The charge-offs and additional provisions were recognized in 
        the six months ended June 30, 1998. The loan charge-offs net 
        of recoveries for the six months ended June 30, 1998 were 
        $1,908,589.  The loan charge-offs were primarily the result 
        of insurance premium finance loans generated by Surety 
        Bank's southeastern United States insurance premium finance 
        operation, headquartered in Atlanta, Georgia. Due to 
        significantly higher rates of cancellations and several 
        problem insurance agency and insurance company relationships,
        the Bank's past dues and problem loans originated from that
        market had increased significantly in recent months.  The Bank
        charged-off insurance premium finance loans net of recoveries in
        the amount of $1,492,134 for the six months ended June 30, 1998. 
        No assurance can be given, however, that the Company will not be
        required to charge-off additional insurance premium finance loans
        in the future.  The Atlanta office has been closed and, with exception
        of a few good relationships, loan production from that market has 
        been terminated.  Management will continue to actively and 
        aggressively attempt to collect these charged-off loans.  
        Surety Bank's traditional Texas insurance premium finance 
        portfolio continues to perform as expected.  Management further
        believes that at June 30, 1998 its loan loss reserves are adequate.
        However, future events may dictate that additional provisions are
        necessary.

        The Company recorded a net $26,244 provision for medical 
        claims factoring losses during the six months ended June 30, 
        1998 compared to a $115,000 provision for medical claims 
        factoring losses during the six months ended June 30, 1997. 
        The medical claims factoring charge-offs net of recoveries 
        for the six months ended June 30, 1998 were $4,275,849.  The 
        medical claims factored receivables charged off during the 
        six months ended June 30, 1998 were originated prior to 
        December 31, 1997. The OCC believed that due to the slower 
        than expected collection pace of these factoring receivables over
        180 days, they should be charged-off in their entirety and
        collection should be reflected as recoveries.  The current
        balance of medical claims factored receivables net of unearned
        interest and allowance is at $1,074,166 as of June 30, 1998 and
        is not expected to increase. Management is currently evaluating
        exit strategy options for the medical claims factoring division
        of Surety Bank.  Management will continue to actively pursue the 
        collection of these charged-off receivables.

                                      -14-
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, owns all 
        of the issued and outstanding shares of capital stock of Surety 
        Bank. 

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


                                        Six Months      Six Months
                                           Ended           Ended
                                       June 30, 1998   June 30, 1997
                                       -------------   -------------
INSURANCE PREMIUM FINANCING:
					
        Average balance outstanding    $ 40,800,337    $ 43,587,571
        Average yield                          9.5%           11.3%
        Interest income                $  1,935,262    $  2,459,277
					
CONSUMER, COMMERCIAL AND REAL
 ESTATE FINANCING:
				
        Average balance outstanding    $ 74,678,382    $ 58,626,232
        Average yield                         10.4%           10.1%
        Interest income                $  3,876,210    $  2,961,576
					
MEDICAL CLAIMS RECEIVABLES:
					
        Average balance outstanding    $  6,369,385    $  8,101,948
        Average yield                         25.9%           29.6%
        Interest income                $    823,721    $  1,199,275
					
COST OF FUNDS:
					
        Average balance outstanding(1) $189,420,608    $155,179,729
        Average interest rate                  3.7%            3.7%
        Interest expense(1)            $  3,532,363    $  2,850,321
					
AVERAGE MONTHLY AMOUNTS:					
					
        Total interest income          $  1,496,607    $  1,363,319
        Total interest expense         $    588,727    $    475,053
        Provision for credit losses    $    288,487    $      5,833
	Provision for medical claims 
          receivables losses           $     62,423    $     19,167
        Noninterest income             $    203,207    $    186,962
        Noninterest expense            $    858,520    $    782,174

Note:   Average balances are computed using daily balances 
        throughout each period.
        The average yields are gross yields and do not include 
        provisions for credit losses.

(1)     Includes $2,175,000 and $0 of borrowings and $100,253 and $0 
        of interest expense on short-term borrowings for the six 
        months ended June 30, 1998 and 1997, respectively.

                                      -15-
PAGE
<PAGE>
                           AVERAGE BALANCE SHEET

                                              Six Months Ended June 30, 1998
                                            ----------------------------------
                                                             Interest    
                                               Average        Income/   Average
                                               Balance        Expense    Rate
                                            ------------    -----------  -----
ASSETS:

	Interest earnings assets:
		U.S. Treasury and agency
                  securities and due from
                  time(1)                   $ 33,469,052    $ 1,077,754   6.4%
                Federal funds sold            29,951,573        799,355   5.3%
                Loans(2)(3)                  115,478,719      5,811,472  10.1%
                Medical claims receivables     6,369,385        823,721  25.9%
		Allowance for credit losses
                  and factoring               (5,292,868)          N/A    N/A
                                            ------------    -----------  -----
			Total interest
                          earning assets     179,975,861    $ 8,512,302  10.0%
                                            ------------    ===========  =====
        Cash and due from banks                7,285,266
        Premises and equipment                 5,199,343
        Accrued interest receivable              993,506
        Other assets                          12,588,099
                                            ------------
                   Total assets             $206,042,075
                                            ============

LIABILITIES AND SHAREHOLDERS' EQUITY:

	Interest bearing liabilities:
		Interest bearing demand
                  deposits                  $ 43,641,345    $   581,876   2.7%
                Savings deposits               9,445,079        114,984   2.4%
                Time deposits                104,220,478      2,735,250   5.3%
                Notes payable                  2,529,730        100,253   7.9%
                                            ------------    -----------  -----
                   Total interest
                    bearing liabilities      159,836,632      3,532,363   4.4%
                                            ------------    -----------  -----
                        Net interest income                 $ 4,979,939
                                                            ===========
Net interest spread                                                       5.6%
                                                                         -----
Net interest income to average
  earning assets                                                          6.1%
                                                                         =====
Noninterest bearing deposits                  29,583,976  
Accrued interest payable and
  other liabilities                              572,598
                                            ------------
                   Total liabilities         189,993,206

Shareholders' equity                          16,048,869
                                            ------------

                   Total liabilities and
                     shareholders' equity   $206,042,075
                                            ============

(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.

                                      -16-
PAGE
<PAGE>

Six Months Ended June 30, 1998 Versus Six Months Ended June 30, 1997.
- ---------------------------------------------------------------------

The Company and its wholly-owned subsidiary, Surety Bank, recorded 
a net loss of $(452,332) or a net loss per basic common share of 
$(0.08) for the six months ended June 30, 1998, compared with 
earnings of $1,010,715 ($0.18 per basic common share) for the six 
months ended June 30, 1997.  The reported loss for the six months 
ended June 30, 1998 was primarily the result of an additional 
provision for credit losses and a net provision for factoring 
losses totaling $1,638,119.  These provisions were necessary as a 
result of factoring receivables charge-offs of approximately 
$1,733,000 and insurance premium finance loan charge-offs of 
approximately $526,000 recommended by the Office of the 
Comptroller of the Currency ("OCC") in connection with a recent 
examination of Surety Bank by the OCC, as more fully disclosed 
below. 

The yields earned by the Company on its consumer, commercial and 
real estate loan portfolio during the six months ended June 30, 
1998 and 1997 increased 0.03% to 10.4% from 10.1%, respectively.  
The yields earned by the Company on its insurance premium finance 
loans during the six months ended June 30, 1998 and 1997 decreased 
1.8% to 9.5% from 11.3%.  The decrease in yield on the insurance 
premium finance loans is attributed to the reversal of interest 
income recognized on insurance premium finance loans which were 
placed on non-accrual status in the amount of $98,081 (the gross 
amount of insurance premium finance loans placed on non-accrual 
status at June 30, 1998 was $871,829) along with a decline in the 
average balance of insurance premium finance loans outstanding for 
the six months ended June 30, 1998 and 1997 in the amount of 
$2,787,234 to $40,800,337 from $43,587,571.  The average cost of 
funds for the Company for the same periods was unchanged at 3.7%. 
The average balance of loans outstanding increased 13.0% and was 
$115,478,719 and $102,213,803 for the six months ended June 30, 
1998 and 1997, respectively.  The increase in loans outstanding is 
attributed to the acquisition of TexStar on April 1, 1998.  The 
loan-to-deposit ratio as of June 30, 1998 and 1997 was 59.9% and 
70.9%, respectively. 
 
Total interest income increased 4.1% to $8,512,302 from 
$8,179,916, for the six months ended June 30, 1998 and 1997, 
respectively, while total interest expense increased 23.9% to 
$3,532,363 from $2,850,321, for the six months ended June 30, 1998 
and 1997, respectively, resulting in a 6.6% decrease in net 
interest income before provision for credit losses to $4,979,939 
from $5,329,595 for these same periods.  The increase in interest 
expense for the six months ended June 30, 1998 as compared to the 
same period in 1997 in the amount of $682,042 is attributed to the 
additional deposits acquired in the acquisition of TexStar and the 
interest expense incurred on the subordinated debt of the Company. 
The Company's loan growth for the six months ended June 30, 1998 
was concentrated within the real estate loan portfolio and the 
commercial loan portfolio.  Real estate lending increased by 20.8% 
to $31,601,851 from $26,152,676, commercial lending increased by 
103.2% to $46,880,433 from $23,069,300, consumer lending decreased 
by 0.6% to $11,533,975 from $11,601,709, and insurance premium 
financing decreased by 16.3% to $40,368,323 from $48,197,899.  The 
overall net growth in the loan portfolio is attributed to the 
acquisition of TexStar.  The average volume of consumer, 
commercial, and real estate lending increased 27.4%, with an 
increase in the average yields on those loans from 10.1% to 10.4%. 
The 6.4% decrease in the average volume of insurance premium 
financing loans was accompanied by a yield of 9.5% and 11.3% on 
those loans for the six months ended June 30, 1998 and 1997, 
respectively.  The average balance of interest bearing deposits 
increased 20.7%, while the average rate paid was 4.4% and 4.3% for 
the six months ended June 30, 1998 and 1997, respectively.

The Company recorded a $1,611,875 provision for credit losses on 
loans during the six months ended June 30, 1998 compared to a 
$35,000 provision for loan losses during the six months ended June 
30, 1997. The loan charge-offs net of recoveries for the six 
months ended June 30, 1998 were $1,908,589.  The loan charge-offs 
were primarily the result of insurance premium finance loans 
generated by Surety Bank's southeastern United States insurance 
premium finance operation, headquartered in Atlanta, Georgia.  Due 
to significantly higher rates of cancellations and several problem 
insurance agency and insurance company relationships.  Surety Bank's past 
dues and problem loans originated from that market had increased 
significantly in recent months. Surety Bank charged-off insurance 
premium finance loans net of recoveries in the amount of 
$1,492,134 for the six months ended June 30, 1998.  No assurance can
be given, however, that the Company will not be required to charge off
additional insurance premium finance loans in the future.  The Atlanta
office has been closed and, with exception of a few good 
relationships, loan production from that market has been 
terminated.  Management will continue to actively and aggressively 
attempt to collect these charged-off loans.  Surety Bank's 
traditional Texas insurance premium finance portfolio continues to 
perform as expected.  Management further believes that at June 30, 1998
its loan loss reserves are adequate.  However, future events may dictate
that additional provisions are necessary.

                                      -17-
PAGE
<PAGE>

The Company recorded a $26,244 provision for medical claims 
factoring losses during the six months ended June 30, 1998 
compared to a $115,000 provision for medical claims factoring 
losses during the six months ended June 30, 1997. The medical 
claims factoring charge-offs net of recoveries for the six months 
ended June 30, 1998 were $4,275,849.  The medical claims factored 
receivables charged off during the six months ended June 30, 1998 
were originated prior to December 31, 1997. The OCC believed that 
due to the slower than expected collection pace of these 
receivables over 180 days, they should be charged-off in their 
entirety and collection should be reflected as recoveries.  The 
current balance of medical claims factored receivables net of 
unearned interest and allowance is at $1,074,166 as of June 30, 
1998 and is not expected to increase. Management is currently 
evaluating exit strategy options for the medical claims factoring 
division of Surety Bank.  Management will continue to actively 
pursue the collection of these charged-off receivables.

The Company's noninterest income increased 8.7% to $1,219,239 from 
$1,121,775 for the six months ended June 30, 1998 and 1997, 
respectively.  This increase compares to an increase in average 
noninterest bearing deposits of 32.1% to $29,583,976 from 
$22,399,587 for these same periods. Noninterest income is 
generated primarily from fees associated with noninterest and 
interest bearing accounts along with fees charged on insurance 
premium finance loans.

Noninterest expense increased 12.3%, primarily the result of a 
11.3% increase in salaries and employee benefits, a 28.9% increase 
in occupancy and equipment expenses, and a 5.9% increase in 
general and administrative expenses.  The increase in salaries and 
benefits was due primarily to additional staffing required by the 
acquisition of TexStar.  Increases in occupancy and equipment 
expenses relate primarily to the operation of the five additional 
branches added through the TexStar acquisition.

Three Months Ended June 30, 1998 Versus Three Months Ended June 30, 1997
- ------------------------------------------------------------------------

The Company recorded a net loss of $(784,678) or a net loss per 
basic common share of $(0.14) for the three months ended June 30, 
1998, compared with earnings of $510,891 ($0.09 per basic common 
share) for the three months ended June 30, 1997.  Total interest 
income increased 15.4% to $4,799,186 from $4,160,450, while total 
interest expense increased 45.2% to $2,104,815 from $1,450,086, 
resulting in a 0.6% decrease in net interest income before 
provision for losses to $2,694,371 from $2,710,364. 

The Company recorded a $1,251,875 provision for credit losses on 
loans during the six months ended June 30, 1998 compared to a 
$35,000 provision for loan losses during the six months ended June 
30, 1997. The substantial increase in provisions for the six 
months ended June 30, 1998 was a result of a recommendation made 
the OCC in connection with its recent examination of Surety Bank. 
The loan charge-offs were primarily the result of insurance 
premium finance loans generated by Surety Bank's southeastern 
United States insurance premium finance operation, headquartered 
in Atlanta, Georgia.  Due to significantly higher rates of 
cancellations and several problem insurance agency and insurance
company relationships, the Bank's past dues and problem loans originated
from that market had increased significantly in recent months.  The Atlanta
office has been closed and, with exception of a few good relationships, 
loan production from that market has been terminated.  Management 
will continue to actively and aggressively attempt to collect 
these charged-off loans.  Surety Bank's traditional Texas 
insurance premium finance portfolio continues to perform as 
expected.

The Company recorded a net $459,043 provision for medical claims 
factoring losses during the three months ended June 30, 1998 
compared to a $40,000 provision for medical claims factoring 
losses during the three months ended June 30, 1997.  The increase 
in provisions for the six months ended June 30, 1998 was also a 
result of a recommendation made by the OCC in connection with its 
recent examination of Surety Bank.  The OCC believed that due to 
the slower than expected collection pace of these factoring 
receivables over 180 days, they should be charged-off in their 
entirety and collection should be reflected as recoveries.  
Management is currently evaluating exit strategy options for the 
medical claims factoring division of Surety Bank.  Management will 
continue to actively pursue the collection of these charged-off 
receivables.  

The Company's noninterest income increased 16.7% to $648,269 from 
$555,427 for the three months ended June 30, 1998 and 1997, 
respectively.  Noninterest expense increased 20.5%, primarily the 
result of a 22.0% increase in salaries and employee benefits, a 
44.6% increase in occupancy and equipment expenses, and a 6.4% 
increase in general and administrative expenses.  The increase in 
salaries and benefits along with occupancy and equipment expenses 
were due primarily to additional staffing required by the 
acquisition of TexStar.

                                      -18-
PAGE
<PAGE>

Allowance for Credit Losses

The Company recorded a $1,611,875 provision for credit losses on 
loans during the six months ended June 30, 1998 compared to a 
$35,000 provision for loan losses during the six months ended June 
30, 1997. The substantial increase in provisions for the six 
months ended June 30, 1998 was a result of a decision by the 
Company's management to accept recommendations made by the OCC in 
connection with its recent examination of Surety Bank.  The loan 
charge-offs net of recoveries for the six months ended June 30, 
1998 were $1,908,589.  The loan charge-offs were primarily the 
result of insurance premium finance loans generated by Surety 
Bank's southeastern United States insurance premium finance 
operation, headquartered in Atlanta, Georgia. Due to significantly 
higher rates of cancellations and several problem insurance agency and
insurance company relationships, the Bank's past dues and problem loans
originated from that market had increased significantly in recent months.  
The Bank charged-off insurance premium finance loans net of 
recoveries in the amount of $1,492,134 for the six months ended 
June 30, 1998.  The Atlanta office has been closed and, with 
exception of a few good relationships, loan production from that 
market has been terminated.  Management will continue to actively 
and aggressively attempt to collect these charged-off loans.  
Surety Bank's traditional Texas insurance premium finance 
portfolio continues to perform well.  Management believes that all 
known losses in the portfolio have been recognized.

The Company recorded a net $26,244 provision for medical claims 
factoring losses during the six months ended June 30, 1998 
compared to a $115,000 provision for medical claims factoring 
losses during the six months ended June 30, 1997.  The increase in 
provisions for the six months ended June 30, 1998 was a result of 
a decision by the Company's management to accept recommendations 
made by the OCC in connection with its recent examination of 
Surety Bank.  The medical claims factoring charge-offs net of 
recoveries for the six months ended June 30, 1998 were $4,275,849. 
The medical claims factored receivables charged off during the 
six months ended June 30, 1998 were originated before December 31, 
1997.  The OCC recommended that due to the slower than expected 
collection pace of these factoring receivables, the 
receivables should be charged-off in their entirety and collection 
should be reflected as recoveries.  The current balance of medical 
claims factored receivables net of unearned interest and allowance 
is at $1,074,166 as of June 30, 1998 and is not expected to 
increase.  Management is currently evaluating exit strategy 
options for the medical claims factoring division of Surety Bank. 
Management will continue to actively pursue the collection of 
these charged-off receivables.  Management believes that all known 
losses in the portfolio have been recognized.

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 the allowance for credit losses to total loans was 
1.1% on June 30, 1998 as compared to 0.9% on December 31, 1997.  
The allowance for credit losses was $1,474,720 and $950,809 on 
June 30, 1998 and December 31, 1997, respectively.  At June 30, 
1998, nonaccrual loans were approximately $1,328,000, loans past 
due 90 days or greater and still accruing interest were $67,126, 
and total non-performing loans were approximately $2,030,000.

The allowance for medical claims receivables losses to total 
medical claims receivables was 5.2% at June 30, 1998 as compared 
to 53.3% on December 31, 1997.  The allowance for medical claims 
receivables losses was $58,280 and $4,307,885 on June 30, 1998 and 
December 31, 1997, respectively.

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, 1998, the Company 

                                      -19-
PAGE
<PAGE>

had only nominal interest income of approximately $13,000,
approximately $98,000 in interest expense on its subordinated debt 
and approximately $90,000 in noninterest expenses.  The 
noninterest expenses, which decreased 25.3% 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.

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.

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, 1998, 16.8% 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.  The payment of dividends by Surety Bank is subject 
to the provisions of 12 U.S.C. Section 60, which provides that no 
dividend may be declared or paid without the prior approval of the 
OCC if the total of all dividends, including the proposed 
dividend, in any calendar year exceeds the total of Surety Bank's 
net profits for that year combined with its retained profits of 
the preceding two years.  Surety Bank incurred an accumulated loss 
for the six months ended June 30, 1998 and for fiscal years 1997 
and 1996 in the amount of $2,155,493.  Under 12 U.S.C. Section 60, 
Surety Bank currently is precluded from declaring a dividend, 
without the prior approval of the OCC, until it has profits in 
excess of $2,824,677.  No assurance can be given if and when 
Surety Bank will attain the requisite level of profitability, 
which will permit it to declare and pay dividends.

Capital Resources

Shareholders' equity at June 30, 1998 was $15,379,335 as compared 
to $15,877,333 at December 31, 1997.  The Company had consolidated 
net loss of $(452,332) for the six months ended June 30, 1998.

Under the regulatory risk-based capital framework, Surety Bank is 
required 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 7.07% and 8.13%, 
respectively, at June 30, 1998 and 9.92% and 11.28%, respectively, 
at December 31, 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. 

In connection with the acquisition of TexStar by the Company through 
the merger of TexStar with Surety Bank (the "Merger"), the OCC 
conditionally approved the Merger, contingent upon (1) the Company 
contributing at least $4,000,000 in additional capital to Surety 
Bank, (2) Surety Bank maintaining certain OCC-mandated capital 
ratios in excess of the minimum "well-capitalized" capital ratios 
for the years ending December 31, 1998, 1999 and 2000, and (3) in 
the event of the failure of Surety Bank to maintain such minimum 
capital ratios, the Company initiating efforts to bring Surety Bank 
back into compliance with such minimum capital ratios.  On March 31, 
1998 the Company contributed $4,000,000 in additional capital to 
Surety Bank and on June 30, 1998 the Company contributed $500,000 in 
additional capital to Surety Bank.  At June 30, 1998, Surety Bank 
was not in compliance with the OCC-mandated capital ratio levels.  
No assurance can be given that Surety Bank will attain compliance 
with the OCC-mandated capital ratio levels by December 31, 1998 and 
remain in compliance with such OCC-mandated capital ratio levels on 
December 31, 1999 and 2000.  If Surety Bank fails to maintain such 

                                      -20-
PAGE
<PAGE>

OCC-mandated capital levels for the years ending December 31, 1998,
1999 and 2000, the Company is required (1) to contribute additional 
capital to Surety Bank, which, if necessary, may be obtained by the 
Company through a traditional loan from a financial institution or 
through an offering of the Company's securities, or (2) to liquidate 
some of the assets of Surety Bank.  On July 13, 1998 Surety Bank 
entered into an agreement with Commercial Bank of Texas, National 
Association ("Commercial Bank"), Nacogdoches, Texas, to sell to 
Commercial Bank Surety Bank's four east Texas branches located in 
Chester, Kennard, Lufkin and Wells (the "Branches").  See "Note 6. 
Subsequent Events."  In the event of the consummation of the sale of 
such Branches, the Company believes that Surety Bank will be well 
above the OCC mandated capital requirements for the years ending 
December 31, 1998, 1999 and 2000, absent the occurrence of any 
unforeseeable events.  In the event Surety Bank fails to maintain 
such OCC-mandated imposition of restrictions on certain activities 
involving asset growth, acquisitions, branch establishment, 
expansion into new lines of business, declaration and payment of 
dividends, and transactions with affiliates, (2) the imposition of 
certain additional mandated capital raising activities, and (3) as a 
last resort, the appointment of a receiver or conservator of Surety 
Bank. 

While the Company believes it has sufficient financing for its 
working capital needs until the end of its 1998 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 stockholders.  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 stockholders.

Recent Accounting Pronouncements

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.  The Company adopted SFAS 130 in the fiscal quarter 
ended March 31, 1998.

In June 1997, FASB issued Statement of Financial Accounting 
Standards No. 131, "Disclosures about Segments of an Enterprise 
and Related Information" ("SFAS 131").  SFAS 131 establishes 
standards for the way that public enterprises report information 
about operating segments in annual financial statements, and 
requires that those enterprises report information about operating 
segments in annual financial statements and report selected 
information about operating segments in interim financial reports 
issued to shareholders. SFAS 131 also establishes standards for 
related disclosures about products and services, geographic areas, 
and major customers.

                                      -21-
PAGE
<PAGE>

SFAS 131 requires that a public business enterprise report 
financial and descriptive information about its reportable 
operating segments.  Operating segments are components of an 
enterprise about which separate financial information is available 
that is evaluated regularly by the chief operating decision maker 
in deciding how to allocate resources and in assessing 
performance.  Generally, financial information is required to be 
reported on the basis that it is used internally for evaluating 
segment performance and deciding how to allocate resources to 
segments.

SFAS 131 is effective for fiscal years beginning after December 
15, 1997.  In the initial year of application, comparative 
information for earlier years is to be restated.  SFAS 131 will be 
adopted by the Company on December 31, 1998.  The Company is 
expected to have two operating segments to report on, the 
traditional banking segment and the insurance premium finance 
segment.

In June 1998, FASB issued Statement of Financial Accounting 
Standards No. 133, Accounting for Derivative Instruments and 
Hedging Activities ("SFAS 133").  SFAS 133 establishes accounting 
and reporting standards for derivative instruments and hedging 
activities.  It requires recognition of all derivatives as either 
assets or liabilities in the statement of financial condition and 
measurement of those instruments at fair value. The accounting for 
gains and losses on derivatives depends on the intended use of the 
derivative.  This Statement is effective for all fiscal quarters 
of fiscal years beginning after June 15, 1999, with earlier 
application encouraged.  Retroactive application is not permitted. 
Management has not completed its evaluation of the expected 
impact of SFAS 133 on the financial condition or operations of the 
Company.

Management believes that the adoption of these pronouncements will 
not have a material impact on the financial condition or results 
of operations of the Company.

Year 2000 Safety and Soundness

Year 2000 guidance on the risks posed to financial institutions by 
the Year 2000 problem was issued by the Federal Financial 
Institutions Examination Council ("FFIEC").  The guidance 
underscores that Year 2000 preparation is not only an information 
systems issue, according to the FFIEC, but also an enterprise-wide 
challenge that must be addressed at the highest level of a 
financial institution.

The guidance sets out the responsibilities of senior management 
and boards of directors in managing their Year 2000 projects.  
Among the responsibilities of institution managers and directors 
is that of managing the internal and external risks presented by 
providers of data-processing products and services, business 
partners, counterparties, major loan customers, correspondent 
banks, and institutions or entities in which Surety Bank owns 
securities.

Under the guidance, senior management must provide the board of 
directors with status reports, at least quarterly, on efforts to 
reach Year 2000 goals both internally and by the institution's 
major vendors.  Senior management and directors must allocate 
sufficient resources to ensure that high priority is given to 
seeing that remediation plans are fulfilled, and that the project 
receives the quality personnel and timely support it requires.

A Year 2000 management committee has been formed by the Company to 
identify potential problems associated with the turn of the 
century and to develop resolutions to these problems.  Renovation 
activities such as hardware and software upgrades, system 
replacements, and vendor certifications are anticipated to be 
completed by the fourth quarter of 1998.  Current costs and 
estimated future expenditures do not appear to be material and are 
expected to have negligible effects on the Company's results of 
operations, liquidity and capital resources.

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 

                                      -22-
PAGE
<PAGE>

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.

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%).

Forward-Looking Statements 

All statements other than statements of historical fact regarding the 
Company's financial condition, results of operation, business 
strategy and future acquisitions or operations are "forward-looking 
statements."  When used herein, words such as "believes," "antici-
pates," "intends," "expects," "should," and words of similar import 
identify a forward-looking statement.  Such forward-looking state-
ments may involve numerous assumptions about known and unknown 
trends, risks and uncertainties, including economic conditions; 
actions taken by the Federal Reserve Board; legislative and 
regulatory actions and reforms; as well as other reasons, all of 
which change over time and which may ultimately prove to be 
inaccurate.  Certain of these factors are discussed in more detail 
elsewhere herein.  These factors include the Company's ability to 
successfully redeploy excess liquidity following the acquisition of 
TexStar as well as the Company's ability to continue to make future 
acquisitions, as well as the Company's ability to collect charged-off
and provisioned for insurance premium financing loans and medical claims
factoring receivables, and the results of the OCC's recent examination of
Surety Bank.  Actual results may differ materially from any future
results expressed or implied by such forward-looking statements.  
Prospective investors are cautioned not to place undue reliance on 
such forward-looking statements. The Company disclaims any obligation 
to update or to publicly revise any of the forward-looking statements 
contained herein to reflect future events or developments.

                                      -23-
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 Commis-
        sioner 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 policyholders, 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 approximately $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.  After appeal by Tennessee, the Texas Supreme 
        court affirmed the judgement of the Court of Appeals.  
        Tennessee has filed a Motion for Rehearing, which is 
        currently pending.

        On July 27, 1998  the United States District Court in the 
        Anchorage case granted a summary judgement in favor of the Bank 
        that Tennessee take nothing by its suit.  This judgement has 
        recently been entered, and it is expected that Tennessee will 
        appeal to the United States Court of Appeals.

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


Item 2.	Changes in Securities and Use of Proceeds.

        Not applicable.

                                      -24-
PAGE
<PAGE>

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 21, 1998.  The stockholders voted on the following 
        matters:  (1) an amendment to the Company's Certificate of 
        Incorporation to increase the authorized shares of Common 
        Stock from 20,000,000 shares to 40,000,000; (2) the election 
        of nine directors of the Company; (3) the ratification of the 
        adoption of the 1998 Incentive Stock Option Plan; and (4) the 
        appointment of PricewaterhouseCoopers LLP (formerly Coopers & 
        Lybrand L.L.P.) as the independent public accountants of the 
        Company for the fiscal year ending December 31, 1998.
        
        The results of the voting for the approval of the increase in 
        the number of authorized shares of Common Stock was as 
        follows:


             For          Against         Abstain      Broker Non-votes
          2,646,791       888,739         19,145         1,533,650

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

Name of Nominee                 For         Withheld        Abstain
- ---------------              ---------      --------        -------
C. Jack Bean                 4,971,606       34,257         82,462
William B. Byrd              4,971,666       34,197         82,462
Bobby W. Hackler             4,983,606       22,257         82,462
Joseph S. Hardin             4,937,566       68,297         82,462
G. M. Heinzelmann, III       4,983,544       22,319         82,462
Margaret E. Holland          4,983,666       22,197         82,462
Michael L. Milam             4,983,666       22,197         82,462
Garrett Morris               4,937,566       68,297         82,462
Cullen W. Turner             4,983,666       22,197         82,462

        The results of the voting for the ratification of the adoption 
        of the 1998 Incentive Stock Option Plan were as follows:


               For           Against       Abstain    Broker Non-votes
            2,474,831       1,056,519       23,325       1,533,650

        The results of the voting for the appointment of 
        PricewaterhouseCoopers LLP were as follows:


               For           Against       Abstain    Broker Non-votes
            5,068,838         9,937         9,550              0

        The Amendment to the Company's Certificate of Incorporation 
        was not approved; all other proposals were approved by the 
        vote of the stockholders.

                                      -25-
PAGE
<PAGE>

Item 5.	Other Information.

        Not applicable.


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

        (a)  Exhibits

                27 Financial Data Schedule *
- --------------------                                 

         *  Filed herewith.

        (b)  Reports on Form 8-K

        On April 9, 1998 the Company filed a Current Report on Form 8-K 
        to report that effective April 1, 1998 the Company acquired 
        TexStar National Bank, a national banking association located in 
        Universal City, Texas with branches in Converse, New Braunfels, 
        San Antonio and Schertz, Texas.  The main office and branches of 
        TexStar are being operated as branches of Surety Bank.

        On May 19, 1998 the Company filed a Current Report on Form 8-K/A 
        (Amendment No. 1) to amend the Form 8-K filed on April 9, 1998 
        to include (1) the report of Burnside & Rishebarger, PLLC, dated 
        January 23, 1998, on its audits of the financial statements of 
        TexStar National Bank, San Antonio, Texas as of December 31, 
        1997 and 1996, and for the two years ended December 31, 1997, 
        and (2) the related pro forma balance sheet as of March 31, 
        1998, and pro forma income statements for the three months ended 
        March 31, 1998 and for the twelve months ended December 31, 1997 
        giving effect to the TexStar purchase.

        On May 20, 1998 the Company filed a Current Report on Form 8-K/A 
        (Amendment No. 2) to make certain revisions to the financial 
        statements filed with the Current Report on Form 8-K/A 
        (Amendment No. 1) on May 19, 1998.
        
        On June 2, 1998 the Company filed a Current Report on Form 8-K 
        to report that at the Company's annual meeting of stockholders 
        held on May 21, 1998 C. Jack Bean announced that he will retire 
        as Chairman of the Board and Chief Executive Officer of the 
        Company and as Chairman of the Board of the Company's 
        subsidiary, Surety Bank, National Association ("Surety Bank"), 
        effective as of August 31, 1998.  Bobby W. Hackler has been 
        named to succeed Mr. Bean as Chairman of the Board and Chief 
        Executive Officer of the Company and as Chairman of the Board of 
        Surety Bank, effective upon Mr. Bean's retirement.  Mr. Hackler 
        will continue to serve as the President and Chief Executive 
        Officer of Surety Bank, and as a director of both the Company 
        and Surety Bank.

        On July 27, 1998 the Company filed a Current Report on Form 8-
        K to report that on July 13, 1998 Surety Bank entered into a 
        Branch Purchase and Assumption Agreement with Commercial Bank 
        of Texas, National Association, Nacogdoches, Texas, to sell to 
        Commercial Bank the Bank's four east Texas branches located in 
        Lufkin, Kennard, Wells and Chester.

                                      -26-
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 19, 1998                        SURETY CAPITAL CORPORATION 

                                                By:  /s/ Bobby W. Hackler 
                                                     --------------------
                                                     Bobby W. Hackler
                                                     Vice Chairman of the
                                                     Board


                                                By:  /s/ B.J. Curley
                                                     ---------------
                                                     B.J. Curley
                                                     Vice President, Chief
                                                     Financial Officer
                                                     and Secretary
 
                                      -27-

<TABLE> <S> <C>

<ARTICLE>                                            9
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   JUN-30-1999
<CASH>                                          11,801,147
<INT-BEARING-DEPOSITS>                              94,939
<FED-FUNDS-SOLD>                                    34,912
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                     42,377,222
<INVESTMENTS-CARRYING>                                   0
<INVESTMENTS-MARKET>                                     0
<LOANS>                                        130,346,099
<ALLOWANCE>                                      1,533,000
<TOTAL-ASSETS>                                 240,770,682
<DEPOSITS>                                     219,509,307
<SHORT-TERM>                                             0
<LIABILITIES-OTHER>                              1,532,040
<LONG-TERM>                                      4,350,000
                                    0
                                              0
<COMMON>                                            58,401
<OTHER-SE>                                      15,379,335
<TOTAL-LIABILITIES-AND-EQUITY>                 240,770,682
<INTEREST-LOAN>                                  6,635,193
<INTEREST-INVEST>                                1,074,851
<INTEREST-OTHER>                                   802,258
<INTEREST-TOTAL>                                 8,512,302
<INTEREST-DEPOSIT>                               3,532,363
<INTEREST-EXPENSE>                               3,532,363
<INTEREST-INCOME-NET>                            4,979,939
<LOAN-LOSSES>                                    1,638,119
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                  5,268,552
<INCOME-PRETAX>                                   (707,493)
<INCOME-PRE-EXTRAORDINARY>                        (452,332)
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                      (452,332)
<EPS-PRIMARY>                                        (0.08)
<EPS-DILUTED>                                        (0.08)
<YIELD-ACTUAL>                                        10.0
<LOANS-NON>                                      1,328,143
<LOANS-PAST>                                        67,126
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                 5,258,694
<CHARGE-OFFS>                                    6,425,566
<RECOVERIES>                                       241,128
<ALLOWANCE-CLOSE>                                1,533,000
<ALLOWANCE-DOMESTIC>                                     0
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                                  0
        


</TABLE>


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