SURETY CAPITAL CORP /DE/
10QSB, 2000-05-22
NATIONAL COMMERCIAL BANKS
Previous: SURETY CAPITAL CORP /DE/, 10-K, 2000-05-22
Next: EMPIRE ENERGY CORP, 10QSB, 2000-05-22




                                 FORM 10-QSB


                    SECURITIES AND EXCHANGE COMMISSION
                         WASHINGTON, D. C.  20549



Mark One

[X]	QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES
        EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31,
        2000, OR

[  ]	TRANSITION REPORT UNDER 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 small business issuer as specified in its charter)



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


                 1501 Summit Avenue, Fort Worth, Texas  76102
                  (Address of principal executive offices)


                                817-335-5955
                        (Issuer's telephone number)

         1845 Precinct Line Road, Suite 100, Hurst, Texas  76054
              (Former address, if changed since last report)



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

Yes         No    X


Common stock outstanding on May 15, 2000:  5,895,235 shares

<PAGE>
                         SURETY CAPITAL CORPORATION


                                   INDEX

PART I  -  FINANCIAL INFORMATION                                    Page No.

Item 1 Financial Statements (Unaudited)

   Consolidated Balance Sheets                                          3

   Consolidated Statements of Operations                                4

   Consolidated Statements of Comprehensive Income                      5

   Condensed Consolidated Statements of Changes in Shareholders'
        Equity                                                          6

   Condensed Consolidated Statements of Cash Flows                      7

   Notes to Consolidated Financial Statements                           8

Item 2 Management's Discussion and Analysis of Financial Condition
        and Results of Operations                                      13


PART II  -  OTHER INFORMATION

Item 1 Legal Proceedings                                               20

Item 2 Changes in Securities and Use of Proceeds                       21

Item 3 Defaults Upon Senior Securities                                 21

Item 4 Submission of Matters to a Vote of Security Holders             21

Item 5 Other Information                                               21

Item 6 Exhibits and Reports on Form 8-K                                21


                                       2
<PAGE>

                         SURETY CAPITAL CORPORATION
                         CONSOLIDATED BALANCE SHEETS
                                 (Unaudited)

                                             March 31,     December 31,
                                               2000            1999
                                          -------------    ------------
Assets:
 Cash and due from banks                  $   3,753,454    $  5,416,633
 Federal funds sold                           5,610,000       4,334,595
                                          -------------    ------------
   Total cash and cash equivalents            9,363,454       9,751,228
 Interest-bearing time deposits in
   other financial institutions                  25,000          25,000
 Securities available for sale, at
   fair value                                12,812,878      12,480,492
 Loans, net                                  63,764,450      65,772,554
 Premises and equipment, net                  6,156,120       6,295,302
 Accrued interest receivable                    608,196         514,453
 Other real estate and repossessed assets       750,245         825,245
 Goodwill, net                                5,321,225       5,432,346
 Other assets                                 1,832,895       3,097,313
                                          -------------    ------------

       Total assets                       $ 100,634,463    $104,193,933
                                          =============    ============

Liabilities:
 Noninterest-bearing demand deposits      $  17,578,805    $ 16,481,651
 Savings, NOW and money market accounts      20,793,481      22,959,487
 Time deposits, $100,000 and over            12,508,044      13,225,995
 Other time deposits                         31,633,404      32,210,985
                                          -------------    ------------
   Total deposits                            82,513,734      84,878,118
 Convertible subordinated debt                4,350,000       4,350,000
 Accrued interest payable and other
   liabilities                                2,449,311       3,642,845
                                          -------------    ------------

       Total liabilities                     89,313,045      92,870,963
                                          -------------    ------------

Shareholders' Equity:
 Preferred stock, $0.01 par value,
   1,000,000 shares authorized, none
   issued
 Common stock, $0.01 par value, 20,000,000
   shares authorized, 5,975,071 shares
   issued                                        59,751          59,751

 Additional paid-in capital                  17,152,587      17,152,587
 Accumulated deficit                         (5,007,402)     (4,911,864)
 Stock rights issuable                           57,902          57,902
 Treasury stock, 79,836 shares at cost         (375,443)       (375,443)
 Accumulated other comprehensive income
   (loss)                                      (565,977)       (659,963)
                                          -------------    ------------

       Total shareholders' equity            11,321,418      11,322,970
                                          -------------    ------------

       Total liabilities and
         shareholders' equity             $ 100,634,463    $104,193,933
                                          =============    ============

        See accompanying notes to consolidated financial statements.

                                       3
<PAGE>
                        SURETY CAPITAL CORPORATION
                  CONSOLIDATED STATEMENTS OF OPERATIONS
                                (Unaudited)


                                                Three Months Ended
                                             -------------------------
                                               March 31,    March 31,
                                                 2000         1999
                                             -----------  ------------
Interest income:
  Loans, including fees                      $ 1,597,393  $  2,305,071
  Securities:
    Taxable                                      199,708       306,047
    Tax-exempt                                        --        33,472
  Medical claims receivables factoring                --        60,714
  Federal funds sold and interest bearing
    deposits                                      52,754       257,574
                                             -----------  ------------

      Total interest income                    1,849,855     2,962,878

Interest expense:
  Deposits                                       700,685     1,192,439
  Notes payable                                   97,875       108,273
                                             -----------  ------------

      Total interest expense                     798,560     1,300,712
                                             -----------  ------------

Net interest income                            1,051,295     1,662,166


Provision for loan losses                             --        95,355
                                             -----------  ------------

Net interest income after provision for
  loan losses                                  1,051,295     1,566,811

Noninterest income:
  Service charges on deposit accounts            138,117       221,267
  Loan collection fees and late charges          143,306       202,862
  Securities gains, net                              --            162
  Other income                                   406,725        35,871
                                             -----------  ------------

      Total noninterest income                   688,148       460,162


Noninterest expense:
  Salaries and employee benefits                 755,306     1,220,228
  Occupancy and equipment                        357,296       509,110
  Other expenses                                 763,570     1,102,322
                                             -----------  ------------

      Total noninterest expense                1,876,172     2,831,660
                                             -----------  ------------

Net loss before income taxes                    (136,729)     (804,687)
Income tax benefit                               (41,191)       (3,462)
                                             -----------  ------------

Net loss                                     $   (95,538) $   (801,225)
                                             ===========  ============

Net income (loss) per share - Basic          $     (0.02) $      (0.14)
                                             ===========  ============

Net income (loss) per share - Diluted        $     (0.02) $      (0.14)
                                             ===========  ============

        See accompanying notes to consolidated financial statements.

                                       4
<PAGE>

                          SURETY CAPITAL CORPORATION
                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                (Unaudited)


                                                 Three Months Ended
                                             ---------------------------
                                              March 31,      March 31,
                                                2000           1999

                                             -----------    ------------
Net loss                                     $   (95,538)   $   (801,225)

Other comprehensive income (loss):
  Unrealized gain (loss) on
    available-for-sale securities arising
    during the period                            142,404        (222,242)
  Reclassification adjustment for amounts
    realized on securities sales included
    in income                                         --            (162)
                                             -----------    ------------

  Net unrealized gain(loss)                      142,404        (222,404)
  Tax effect                                     (48,418)         80,050
                                             -----------    ------------

    Total other comprehensive income (loss)       93,986        (142,354)
                                             -----------    ------------

Comprehensive loss                           $    (1,552)   $   (943,579)
                                             ===========    ============

        See accompanying notes to consolidated financial statements.

                                       5
<PAGE>


                        SURETY CAPITAL CORPORATION
   CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                              (Unaudited)


                                                    Three Months Ended
                                                ----------------------------
                                                   March 31,     March 31,
                                                     2000          1999
                                                -------------  -------------
Balance at beginning of period                  $  11,322,970  $  11,715,851

Net loss                                              (95,538)      (801,225)

Change in fair value of securities available
  for sale, net of tax                                 93,986       (142,354)
                                                -------------  -------------
Balance at end of period                        $  11,321,418  $  10,772,272
                                                =============  =============


        See accompanying notes to consolidated financial statements.

                                       6
<PAGE>

                        SURETY CAPITAL CORPORATION
              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (Unaudited)


                                                    Three Months Ended
                                                --------------------------
                                                  March 31,      March 31,
                                                    2000           1999
                                                ------------   -----------
Net cash from operating activities              $    111,574   $  (491,827)

Cash flows from investing activities:
  Net change in loans                              2,086,104     6,608,940
  Net payments received on purchased
    medical claims receivables                            --       224,678
  Securities available for sale:
    Purchases                                       (197,394)   (7,021,793)
    Maturities and repayments                          7,550     4,742,221
    Proceeds from sales                                   --       520,000
  Proceeds from maturities of interest
    -bearing time deposits                                --        94,939
  Premises and equipment expenditures                (31,224)      (49,351)
                                                ------------   -----------

      Net cash from investing activities           1,865,036     5,119,634
                                                ------------   -----------

Cash flows from financing activities:
  Net change in deposits                          (2,364,384)   (8,397,708)
                                                ------------   -----------

      Net cash from financing activities          (2,364,384)   (8,397,708)
                                                ------------   -----------

Net change in cash and cash equivalents             (387,774)   (3,769,901)
Cash and cash equivalents at beginning of period   9,751,228    34,051,649
                                                ------------   -----------

Cash and cash equivalents at end of period      $  9,363,454   $30,281,748
                                                ============   ===========
Supplemental disclosures:
  Cash paid for interest                        $    922,352   $ 1,472,362
  Cash paid for federal income taxes                      --            --

Significant non-cash transactions:
  Transfers of repossessed collateral to
    other real estate                                     --       125,000
  Additions to loans to facilitate sale of
    other real estate                                (78,000)           --


        See accompanying notes to consolidated financial statements.

                                       7
<PAGE>

                        SURETY CAPITAL CORPORATION
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.	Summary of Significant Accounting Policies

        The accompanying consolidated financial statements include the
        accounts of the Surety Capital Corporation (the "Holding
        Company") and its wholly-owned subsidiary, Surety Bank,
        National Association (the "Bank"), together referred to as the
        "Company."  All significant intercompany accounts and
        transactions have been eliminated in consolidation.

        These interim financial statements are prepared without audit
        and reflect all adjustments that, in the opinion of management,
        are necessary to present fairly the financial position of the
        Company at March 31, 2000, and its results of operations and
        cash flows for the periods presented.  All such adjustments are
        normal and recurring in nature.  The accompanying financial
        statements have been prepared in accordance with the
        instructions of Form 10-QSB and, therefore, do not purport to
        contain all necessary financial disclosures required by
        generally accepted accounting principles that might otherwise
        be necessary in the circumstances, and should be read in
        conjunction with financial statements, and notes thereto, of
        the Company for the year ended December 31, 1999, included in
        its annual report on Form 10-K for the fiscal year ended
        December 31, 1999 (the "1999 Form 10-K").  Refer to the
        accounting policies of the Company described in the notes to
        financial statements contained in the 1999 Form 10-K.  The
        Company has consistently followed these policies in preparing
        this Form 10-QSB.

        The Company is principally engaged in traditional community
        banking activities provided through its seven branches located
        in north Texas and south-central Texas.  Community banking
        activities include the Company's commercial and retail lending,
        deposit gathering and investment and liquidity management
        activities.  In addition to its community banking services, the
        Company offers insurance premium financing.  Insurance premium
        finance ("IPF") lending involves the lending of funds to
        companies and individuals for the purpose of financing their
        purchase of property and casualty insurance.  Prior to 1999,
        the Company was engaged in medical claims factoring, purchasing
        primarily insurance company claims from a variety of health
        care providers.  In 1998, the Company substantially ceased
        operations of the medical claims factoring business.

        To prepare financial statements in conformity with generally
        accepted accounting principles, management makes estimates and
        assumptions based on available information.  These estimates
        and assumptions affect the amounts reported in the financial
        statements and the disclosures provided, and actual future
        results could differ.  The allowance for loan losses, fair
        values of financial instruments, and status of contingencies
        are particularly subject to change.

        In 1999, various accounting irregularities were found during
        the course of an internal audit of the Company's IPF division.
        Through further investigation, internal audit identified a
        significant number of transactions whereby refund amounts due
        to some borrowers were inappropriately diverted.  Most of the
        refunds were applied against the balance of various unrelated
        loan accounts including past due loan principal, past due
        interest, assessed late charges, etc.  The irregular
        transactions were reported to the Office of the Comptroller of
        the Currency ("OCC"), and the Company retained the services of
        a forensic accountant to conduct an independent review of the
        IPF division covering the period from January 1, 1996 to
        December 31, 1999.

        Based on the results of the independent review of the IPF
        division, the Company recognized additional losses, including
        interest, of $2,611,000 ($1,723,000 on a tax-effected basis).
        These losses primarily related to the recognition of previously
        unrecognized loan charge-offs and, to a lesser extent, to
        errors resulting from the absence of appropriate accounting
        controls within the IPF division.  The additional losses were
        recognized as adjustments to the current and prior years
        beginning in the first quarter of 1996 and extending through
        the fourth quarter of 1999.  All prior year financial
        information included in the accompanying consolidated financial
        statements has been restated to reflect these losses.

                                       8
<PAGE>

1.	Summary of Significant Accounting Policies (Continued)

        The Company no longer employs the persons directly responsible
        for managing the IPF division during the period when the
        diversions occurred.

        Beginning January 1, 2001, a new accounting standard, Statement
        of Financial Accounting Standards ("SFAS") No. 133, "Accounting
        for Derivative Instruments and Hedging Activities," will
        require all derivatives to be recorded at fair value.  Unless
        designated as hedges, changes in these fair values will be
        recorded in the income statement.  Fair value changes involving
        hedges will generally be recorded by offsetting gains and
        losses on the hedge and on the hedged item, even if the fair
        value of the hedged item is not otherwise recorded.  This
        standard is not expected to have a material effect but the
        effect will depend on derivative holdings when this standard
        applies.

        Some items in prior financial statements have been reclassified
        to conform to the current presentation.

2.	Earnings Per Share

        Earnings per share is computed in accordance with SFAS No. 128,
        which requires dual presentation of basic and diluted earnings
        per share ("EPS") for entities with complex capital structures.
        Basic EPS is based on net income divided by the weighted-
        average number of shares outstanding during the period.
        Diluted EPS includes the dilutive effect of stock options
        granted using the treasury stock method.

        Earnings per common share is computed by dividing net income by
        the weighted-average number of shares outstanding for the year.
        The weighted-average number of common shares outstanding for
        basic and diluted earnings per share computations were as
        follows:

                                                 Three Months Ended
                                                --------------------
                                                March 31,  March 31,
                                                  2000       1999
                                                ---------  ---------
Weighted-average shares outstanding - Basic     5,895,235  5,760,235
Effect of stock options                             6,750      1,587
                                                ---------  ---------
Weighted-average shares outstanding - Diluted   5,901,985  5,761,822
                                                =========  =========


        The Company reported a net loss for the first quarters of 2000
        and 1999.  Accordingly, the dilutive effect of stock options is
        not considered in the net loss per share calculations for these
        periods.


3.	Securities

        Securities available for sale consisted of the following:

                                              Gross     Gross      Estimated
                                Amortized  Unrealized Unrealized      Fair
                                   Cost       Gains     Losses       Value
                               ----------- ---------- ----------  -----------
March 31, 2000:
 U.S. Treasury notes           $   199,221  $     --  $      347  $   198,874
 U.S. government agencies       11,504,610        --     852,657   10,651,954
 Mortgage-backed securities        473,245       399       4,935      468,708
 Other securities                1,493,342        --          --    1,493,342
                               ----------- ---------- ----------  -----------
 Total securities              $13,670,418  $    399  $  857,939  $12,812,878
                               =========== ========== ==========  ===========

December 31, 1999:
 U.S. government agencies      $11,505,376  $     --  $  995,411  $10,509,965
 Mortgage-backed securities        480,706       441       4,974      476,173
 Other securities                1,494,354        --          --    1,494,354
                               ----------- ---------- ----------  -----------
 Total securities              $13,480,436  $    441  $1,000,385  $12,480,492
                               =========== ========== ==========  ===========

                                       9
<PAGE>

3.	Securities (Continued)

        There were no holdings of securities of any one issuer, other
        than the U.S. government and its agencies, in an amount greater
        than 10% of shareholders' equity at December 31, 1999 or March
        31, 2000.

        Mortgage-backed securities are backed by pools of mortgages
        that are insured or guaranteed by the Federal Home Loan
        Mortgage Corporation and the Government National Mortgage
        Corporation.  Other securities include stock holdings in
        Independent Bankers Financial Corporation, the Federal Reserve
        Bank and the Federal Home Loan Bank ("FHLB").

        The amortized cost and estimated fair value of securities at
        March 31, 2000, by contractual maturity, are shown below.
        Expected maturities may differ from contractual maturities
        because issuers may have the right to call or prepay
        obligations.  Mortgage-backed securities and other securities
        are shown separately since they are not due at a single
        maturity date.
                                                             Estimated
                                                Amortized       Fair
                                                   Cost        Value
                                               -----------  -----------
 Due within one year                           $   199,221  $   198,874
 Due after one year through five years                  --           --
 Due after five years through ten years         11,504,610   10,651,954
 Mortgage-backed securities                        473,245      468,708
 Other securities                                1,493,342    1,493,342
                                               -----------  -----------
 Total securities                              $13,670,418  $12,812,878
                                               ===========  ===========


Sales of securities available for sale were as follows:

                           Three Months Ended
                        --------------------------
                         March 31,      March 31,
                           2000          1999
                        ----------  --------------
        Proceeds        $       --  $      520,000
        Gross Gains             --             162
        Gross Losses            --              --


4.	Loans and Medical Claims Receivables

	Loans consisted of the following:

                                       March 31,   December 31,
                                         2000         1999
                                      -----------  -----------
        Real estate loans             $33,802,839  $31,529,099
        Insurance premium financing    17,407,529   20,639,094
        Commercial loans                9,166,350    9,870,652
        Installment loans               5,117,903    5,678,584
                                      -----------  -----------

        Total gross loans              65,494,621   67,717,429

        Unearned interest                (417,555)    (510,834)
        Allowance for credit losses    (1,312,616)  (1,434,041)
                                      -----------  -----------

        Loans, net                    $63,764,450  $65,772,554
                                      ===========  ===========

                                       10
<PAGE>

4.	Loans and Medical Claims Receivables (Continued)

        From 1990 through 1998, the Company was engaged in medical
        claims factoring, purchasing primarily insurance company claims
        from a variety of health care providers.  In 1998, operation of
        the medical claims factoring division was discontinued;
        however, due to the existence of contractual commitments to
        nine customers and in order to enhance the collectibility of
        previously charged-off medical claims, the Company continued to
        factor new medical claims receivables on behalf of these
        customers in 1999.  As of December 31, 1999 the contractual
        commitments had expired and there were no medical claims
        receivable balances outstanding at such date.

        Activity in the allowance for credit losses on loans and
        medical claims receivables was as follows:

                                                Three Months Ended
                                        ------------------------------
                                            March 31,       March 31,
                                              2000            1999
                                        --------------  --------------
Beginning balance                       $    1,434,041  $    2,103,024

Provision for credit losses                         --          95,355
Charge-offs:
  Loans                                       (266,925)       (423,684)
  Medical claims receivables                        --         (10,025)
Recoveries:
  Loans                                        141,806         219,486
  Medical claims receivables                     3,694         275,862
                                        --------------  --------------
Ending balance                          $    1,312,616  $    2,260,018
                                        ==============  ==============

Impaired loans were as follows:

                                                March 31,    December 31,
                                                  2000           1999
                                              ------------   ------------
Impaired loans with allowance allocated       $  3,105,111   $  3,958,654
Impaired loans with no allowance allocated         651,665        414,419
                                              ------------   ------------

  Total impaired loans                        $  3,756,776   $  4,373,073
                                              ------------   ------------

Amount of the allowance allocated             $    620,708   $    645,899
                                              ============   ============



                                                   Three Months Ended
                                              ---------------------------
                                                 March 31,     March 31,
                                                   2000          1999
                                              ------------   ------------
Average impaired loans during the period      $  3,853,603   $  4,198,538
Interest income recognized during
  impairment - all cash basis                      311,373        299,681


Nonperforming loans were as follows:

                                                 March 31,    December 31,
                                                   2000           1999
                                               -----------    -----------
Loans past due over 90 days still on accrual   $   361,277    $    13,577
Nonaccrual loans                                   791,962        705,969
                                               -----------    -----------
Total nonperforming loans                      $ 1,153,239    $   719,526
                                               ===========    ===========

                                       11
<PAGE>

5.	Financial Instruments With Off-Balance-Sheet Risk and
        Concentration of Credit Risk

        Some financial instruments, such as loan commitments, credit
        lines, letters of credit, and overdraft protection, are issued
        in the normal course of business to meet the financing needs of
        customers.  These are agreements to provide credit or to
        support the credit of others, as long as conditions established
        in the contract are met.  These agreements usually have fixed
        expiration dates or other termination clauses and may require
        payment of a fee.  Since many of the commitments are expected
        to expire without being used, the total commitments do not
        necessarily represent future cash requirements.  Off-balance-
        sheet risk to credit loss exists up to the face amount of these
        instruments, although material losses are not anticipated.  The
        same credit policies are used to make such commitments as are
        used for loans, including obtaining collateral at exercise of
        the commitment.

        Financial instruments with off-balance sheet risk at March 31,
        2000 and December 31, 1999 included unfunded loan commitments
        of $3,996,000 and $4,125,000 and letters of credit of $155,000
        and $158,000.

        Unfunded loan commitments carrying fixed interest rates totaled
        $775,000 at March 31, 2000, with interest rates ranging from
        8.0% to 14.0%.  There were no letters of credit carrying fixed
        rates at March 31, 2000.  Unfunded loan commitments and letters
        of credit carrying fixed rates totaled $628,000 and $8,000 at
        December 31, 1999, with interest rates ranging from 7.50% to
        18.0%.

        Federal funds sold totaled $5,610,000 and $4,335,000 at March
        31, 2000 and December 31, 1999.  These funds represent
        uncollateralized loans, in varying amounts, to other commercial
        banks with which the Company has correspondent relationships.
        The Company maintains deposits with other financial
        institutions in amounts that exceed federal deposit insurance
        coverage.  The Company has not experienced any losses in such
        accounts and believes it is not exposed to any significant
        credit risks on cash and cash equivalents.

        The Company has geographic concentrations of credit in its
        principal trade areas of Bexar, Comal, Grayson, and Tarrant
        Counties, Texas.  Additionally, the Company has a significant
        concentration of credit, based upon like collateral.  IPF
        loans, secured by the residual value of unearned insurance
        premiums, comprise $17,408,000, or 26.6%, and $20,639,000, or
        30.5%, of gross loans at March 31, 2000 and December 31, 1999.


6.	Other Noninterest Expense

        Other noninterest expense consisted of the following:

                                                Three Months Ended
                                          -----------------------------
                                             March 31,       March 31,
                                               2000            1999
                                          -------------    ------------
Professional services                     $     263,625    $    370,045
Postage                                          44,628          99,571
Telephone                                        54,482          86,009
Office supplies                                  32,319          47,122
Amortization of intangibles and debt
  issuance costs                                121,518         172,486
Insurance                                        34,482          30,830
FDIC assessment                                  11,055         102,081
Interest on IPF refunds                          38,700          75,565
Other                                           162,761         118,613
                                          -------------    ------------
    Total other noninterest expense       $     763,570    $  1,102,322
                                          =============    ============
                                       12
<PAGE>


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

        The following discussion focuses on the consolidated financial
        condition of the Company at March 31, 2000 compared to December 31,
        1999, and the consolidated results of operations for the three
        months ended March 31, 2000 compared to the same period in 1999.
        The purpose of this discussion is to provide the reader with a more
        thorough understanding of the consolidated financial statements.
        This discussion should be read in conjunction with the consolidated
        financial statements and related footnotes.

        Forward-Looking Statements

        When used in this document, the words or phrases "will likely
        result," "are expected to," "will continue," "is anticipated,"
        "estimated," "projected," or similar expressions are intended to
        identify "forward-looking statements" within the meaning of the
        Private Securities Litigation Reform Act of 1995.  Such statements
        are subject to certain risks and uncertainties including changes in
        economic conditions in the Company's market area, changes in
        policies by regulatory agencies, fluctuations in interest rates,
        demand for loans in the Company's market area and competition, that
        could cause actual results to differ materially from historical
        earnings and those presently anticipated or projected.  Factors
        listed above could affect the Company's financial performance and
        could cause the Company's results for future periods to differ
        materially from any statements expressed with respect to future
        periods.

        The Company does not undertake, and specifically disclaims any
        obligation, to publicly revise any forward-looking statements to
        reflect events or circumstances after the date of such statements or
        to reflect the occurrence of anticipated or unanticipated events.

        Restatement of Prior Year Financial Statements

        In 1999, various accounting irregularities were found during the
        course of an internal audit of the Company's IPF division.  Through
        further investigation, internal audit identified a significant
        number of transactions whereby refund amounts due to some borrowers
        were inappropriately diverted.  Most of the refunds were applied
        against the balance of various unrelated loan accounts including
        past due loan principal, past due interest, assessed late charges,
        etc.

        The refunds due to borrowers were primarily the result of
        cancellations of the underlying insurance contracts to which the
        loans related.  Insurers require the entire premium to be paid at
        the inception of the policy.  The Company generally finances 75% of
        the premium, requiring the loan customer to pay the remainder.  The
        insurer earns the premium ratably over the term of the policy
        coverage.  When a policy is canceled prior to the end of the
        coverage term, the insurer must refund the unearned premium less any
        cancellation fees.  The Company holds a security interest in the
        unearned premium for all premium finance loans.  Accordingly, when a
        policy is canceled, the insurer remits the entire unearned premium
        to the Company.  Upon receipt, the Company uses the funds to pay-off
        the loan balance.  After the loan is paid in full, any remaining
        funds should be remitted to the borrower.  As indicated above, some
        refunds due to borrowers were used to pay-down or pay-off various
        unrelated, delinquent loan accounts. The irregular transactions were
        reported to the OCC, and in accordance with an amendment to a prior
        Formal Agreement with the OCC (discussed below), the Company
        retained the services of a forensic accountant to conduct an
        independent review of the IPF division covering the period from
        January 1, 1996 to December 31, 1999.

        Based on the results of the independent review of the IPF division,
        the Company recognized additional losses, including interest, of
        $2,611,000 ($1,723,000 on a tax-effected basis).  These losses
        primarily related to the recognition of previously unrecognized loan
        charge-offs and, to a lesser extent, to errors resulting from the
        absence of appropriate accounting controls within the IPF division.
        The losses were recognized as adjustments to the current and prior
        years beginning in the first quarter of 1996 and extending through
        the fourth quarter of 1999.  The losses, including interest, totaled
        $178,000 in the first quarter of 1999.  Interest expense on the
        refunds payable totaled $39,000 in the first quarter of 2000.
        Through April 30, 2000 all refunds have been paid.  All prior year
        financial information included in the accompanying consolidated
        financial statements included in the March 31, 2000 Form 10-QSB and
        in the Company's annual report on Form 10-K for the year ended
        December 31, 1999 has been restated to reflect these losses.

                                       13
<PAGE>

        Formal Agreement with the OCC

        On November 19, 1998 the Bank entered into a formal written
        agreement (the "Formal Agreement") with the OCC pursuant to which
        the Bank was required to achieve certain capital levels and adopt
        and implement certain plans, policies and strategies by March 31,
        1999.  The Bank was also required to achieve certain additional
        capital levels by December 31, 1999.  Under the Formal Agreement, by
        March 31, 1999 the Bank was required to achieve total risk-based
        capital of at least 12% of risk-weighted assets and Tier I leverage
        capital of at least 7.5% of adjusted total assets.  By December 31,
        1999 the Bank was required to achieve total risk-based capital of at
        least 14% of risk-weighted assets.  The Bank failed to achieve the
        capital requirements set forth in the Formal Agreement by March 31,
        1999 and submitted a request for an extension to September 30, 1999.
        The OCC granted the extension and the Bank achieved the required
        levels of capital upon completion of the sales of the Midlothian and
        Waxahachie branches on June 30, 1999.  At March 31, 2000 and
        December 31, 1999 the Bank met the capital levels required by the
        Formal Agreement, with total risk-based capital of 14.86% and 14.73%
        of risk-weighted assets and Tier I leverage capital of 9.99% and
        9.78% of adjusted total assets.

        Memorandum of Understanding with the Federal Reserve Board

        On October 28, 1999 the Holding Company entered into a Memorandum of
        Understanding (the "MOU") with the Federal Reserve Board (the
        "FRB").  Under the MOU, the Company is not permitted to declare or
        pay any corporate dividends or incur any additional debt without the
        prior approval of the FRB.  Also, the Holding Company was required
        to develop and submit to the FRB a written three-year capital plan,
        a plan to service the Holding Company's existing debt without
        incurring any additional debt, and written procedures designed to
        strengthen and maintain the Holding Company's internal records and
        controls to ensure that future regulatory reports are filed in a
        timely and accurate manner.  The Holding Company has submitted each
        of the requested plans and procedures to the FRB.  Finally, the
        Holding Company is mandated under the MOU to comply fully with all
        formal and informal supervisory actions that have been or may be
        imposed on the Bank by the OCC.

        Analysis of Financial Condition

        The Company's assets totaled $100.6 million at March 31, 2000
        compared to $104.2 million at December 31, 1999, a decrease of
        $3.6 million, or 3.5%.  The decrease in assets was primarily the
        result of a decrease in loans and other assets, as more fully
        discussed below.

        Total securities available for sale remained fairly stable,
        increasing only $332,000, or 2.7%, from $12.5 million at December
        31, 1999 to $12.8 million at March 31, 2000.  At March 31, 2000 the
        unrealized loss on securities available for sale totaled $858,000,
        compared to $1.0 million at December 31, 1999.  No impairment loss
        related to these securities has been recognized, as management
        believes the decline in the fair value is temporary.

        Net loans decreased $2.0 million, or 3.0%, from $65.8 million at
        December 31, 1999 to $63.8 million at March 31, 2000.  IPF,
        commercial and installment loans decreased $3.2 million, $704,000
        and $561,000, respectively, from December 31, 1999.  IPF loans
        decreased due to a decline in IPF loan production volume as a result
        of the loss of three IPF loan production officers and the negative
        public image of the Company's IPF division stemming from the
        accounting irregularities discussed above.  Other loan categories
        decreased as the Company experienced a slight decrease in production
        volume due to a general rise in interest rates. Real estate loans
        increased $2.3 million from $31.5 million at December 31, 1999 to
        $33.8 million at March 31, 2000.  The increase was primarily due to
        growth in the Company's Small Business Administration ("SBA")
        lending program.  The SBA guarantees portions of such loans.  The
        Company generally sells the guaranteed portion of the loan and
        retains the unguaranteed portion for its portfolio.

        Total loans, net of unearned interest, as a percentage of total
        deposits remained fairly constant totaling 78.9% at March 31, 2000
        and 79.2% at December 31, 1999.

        Other assets decreased $1.3 million from $3.1 million at December
        31, 1999 to $1.8 million at March 31, 2000.  Other assets included a
        receivable from the Internal Revenue Service for excess tax payments
        made in 1999 totaling $1.3 million.  The amount was refunded during
        the first quarter of 2000.

        Total deposits decreased $2.4 million, or 2.8%, from $84.9 million
        at December 31, 1999 to $82.5 million at March 31, 2000.  The mix of
        the deposit portfolio remained stable with only a slight shift from
        savings, NOW and money market accounts to noninterest-bearing demand
        deposits. Noninterest-bearing demand deposits totaled 21.3% of total
        deposits at March 31, 2000 compared to 19.4% of total deposits at
        December 31, 1999.  Savings, NOW and money market accounts totaled
        25.2% and 27.1% of total deposits at the same dates.  The shift in
        deposit categories is due to normal customer cash-usage patterns.

                                       14
<PAGE>

        Time deposits made up 53.5% of the deposit portfolio at March 31,
        2000 and December 31, 1999 despite a decrease of $1.3 million during
        the quarter.  The Company continues to lose certain deposits
        retained in connection with the sale of the Midlothian and
        Waxahachie branches in the second quarter of 1999.  In order to
        obtain regulatory approval for the sale of the branches, the Company
        retained $8.5 million in time certificates of deposit and IRAs.
        Customers have elected not to renew these deposits as they have
        matured because the Company no longer has branch facilities in their
        market areas.  All of the Company's time deposits mature in less
        than five years.  Based on past experience and the Company's
        prevailing pricing strategies, management believes a substantial
        percentage of such deposits will renew with the Company at maturity.
        If there is a significant deviation from historical experience, the
        Company can utilize borrowings from the FHLB as an alternative to
        this source of funds, subject to regulatory approval under the
        Formal Agreement.

        Borrowed funds totaled $4.4 million at March 31, 2000 and December
        31, 1999.  Borrowed funds consist of convertible subordinated notes
        issued on March 31, 1998 to provide funds to finance the acquisition
        of TexStar National Bank. The notes bear interest at a rate of 9%
        per annum until maturity. No principal payments are due until
        maturity on March 31, 2008, while interest on the notes is payable
        semi-annually.

        Other liabilities decreased $1.2 million from $3.6 million at
        December 31, 1999 to $2.4 million at March 31, 2000.  The decrease
        was primarily the result of the payment of $1.6 million in principal
        and interest related to the IPF refunds discussed above.  The
        accrual for the refunds totaled $2.5 million at December 31, 1999.
        At March 31, 2000, the accrued refunds payable, including interest,
        totaled $1.0 million, including $39,000 in interest accrued during
        the quarter.  All remaining refunds were subsequently paid as of
        April 30, 2000.

        Comparison of Results of Operations

        Net Income.  General economic conditions, the monetary and fiscal
        policies of federal agencies and the regulatory policies of agencies
        that regulate financial institutions affect the operating results of
        the Company.  Interest rates on competing investments and general
        market rates of interest influence the Company's cost of funds.
        Lending activities are influenced by the demand for various types of
        loans, which in turn is affected by the interest rates at which such
        loans are made, general economic conditions and the availability of
        funds for lending activities.

        The Company's net income is primarily dependent upon its net
        interest income, which is the difference between interest income
        generated on interest-earning assets and interest expense incurred
        on interest-bearing liabilities.  Provisions for credit losses,
        service charges, gains on the sale of assets and other income,
        noninterest expense and income taxes also affect net income.

        The Company experienced a net loss $96,000 for the three months
        ended March 31, 2000, compared to a net loss of $801,000 for the
        same period in 1999.  Net loss per share was $0.02 per share for the
        three months ended March 31, 2000 compared to $0.14 for the three
        months ended March 31, 1999.

        Net Interest Income.  Net interest income is the largest component
        of the Company's income and is affected by the interest rate
        environment and the volume and composition of interest-earning
        assets and interest-bearing liabilities.

        Net interest income decreased $611,000, or 36.8%, for the three
        months ended March 31, 2000 compared to the same period in 1999.
        The decrease was primarily due to decreased average balances of
        interest-earning assets and interest-bearing liabilities offset by
        an overall increase in the weighted-average yield earned on
        interest-earning assets.  The weighted-average yield on interest-
        earning assets increased as a result of general market increases in
        interest rates over the comparable periods.  Additionally, the
        Company had a significant portion of its average interest-earning
        assets invested in lower-yielding federal funds sold during the
        first quarter of 1999 in anticipation of the sale of the Midlothian
        and Waxahachie branches in the second quarter.  The decrease in
        average interest-earning assets and interest-bearing liabilities was
        the result of the sale of the these branch offices.  Included in the
        sale were $13.1 million in loans (including $3.6 million in
        commercial loans, $8.5 million in real estate loans and $1.0 million
        in installment loans) and $45.2 million in deposits (including
        $9.7 million in noninterest-bearing checking, $17.8 million in
        savings, NOW and money market accounts and $17.7 million in time
        deposits).

                                       15
<PAGE>

        The Company's net interest margin was 5.12% for the first quarter of
        2000 compared to 4.24% for the first quarter of 1999.  The increase
        resulted as the Company's weighted-average yield on interest-earning
        assets increased to 9.01% for the first quarter of 2000 from 8.01%
        for the first quarter of 1999.  As discussed above, 16.7% of average
        interest-earning assets were invested in lower-yielding federal
        funds sold during the first quarter of 1999 compared to 4.3% during
        the first quarter of 2000.  Despite the restructuring of the
        portfolio of interest-earning assets, the Company remains liability
        sensitive, whereby its interest-bearing liabilities will generally
        reprice more quickly than its interest-earning assets.  Therefore,
        the Company's net interest margin will generally increase in periods
        of falling market interest rates and will decrease in periods of
        increasing market interest rates.  Accordingly, in a rising interest
        rate environment, the Company may need to increase rates to attract
        and retain deposits. Due to the negative gap position, the rise in
        interest rates may not have such an immediate effect on interest-
        earning assets.  This lag could negatively affect net interest
        income. Since the first quarter of 1999 the Board of Governors of
        the Federal Reserve System increased the discount rate by 100 basis
        points, which has lead to a general increase in deposit and loan
        rates offered by many financial institutions.  Accordingly, over the
        same period, the Company's weighted-average cost of deposits
        increased 30 basis points while the weighted-average yield earned on
        loans increased only 10 basis points.

        Allowance and Provision for Credit Losses.  The Company maintains an
        allowance for credit losses in an amount that, in management's
        judgment, is adequate to absorb reasonably foreseeable losses
        inherent in the loan portfolio.  While management utilizes its best
        judgment and information available, the ultimate adequacy of the
        allowance is dependent upon a variety of factors, including the
        performance of the Company's loan portfolio, the economy, changes in
        real estate values and interest rates and the view of the regulatory
        authorities toward loan classifications.  The provision for loan
        losses is determined by management as the amount to be added to the
        allowance for loan losses after net charge-offs have been deducted
        to bring the allowance to a level which is considered adequate to
        absorb losses inherent in the loan portfolio.  The amount of the
        provision is based on management's review of the loan portfolio and
        consideration of such factors as historical loss experience, general
        prevailing economic conditions, changes in the size and composition
        of the loan portfolio and specific borrower considerations,
        including the ability of the borrower to repay the loan and the
        estimated value of the underlying collateral.

        All lending activity contains risks of loan losses and the Company
        recognizes these credit risks as a necessary element of its business
        activity.  To assist in identifying and managing potential loan
        losses, the Company contracts with an independent loan review
        service provider to evaluate individual credit relationships as well
        as overall loan portfolio conditions.  One of the primary objectives
        of the loan review function is to make recommendations to management
        as to both specific loss reserves and overall portfolio loss
        reserves.

        Net loan charge-offs totaled $125,000, or 0.19% of average loans, in
        the first quarter of 2000 compared to $204,000, or 0.21% of average
        loans, during the first quarter of 1999.  Commercial and IPF loans
        accounted for the largest portions of charge-offs.  As discussed
        above, the prior financial statements reflect previously
        unrecognized losses in the IPF loan portfolio.  As the losses were
        not reported due to an inappropriate diversion of funds, no efforts
        had been made to collect these loans.  Management intends to
        aggressively pursue collection of these loans. At this time,
        however, the Company cannot predict the likely amount of any such
        recoveries.

        Nonperforming loans, defined as loans past due 90 days or more and
        loans for which the accrual of interest has been discontinued,
        totaled $1.2 million at March 31, 2000 and $720,000 at December 31,
        1999.  Nonperforming loans as a percentage of total loans totaled
        1.76% and 1.06% at such dates.  The allowance for loan losses as a
        percentage of total loans decreased from 2.12% in at December
        31,1999 to 2.00% at March 31, 2000.  The Company did not recognize a
        provision for loan losses in the first quarter of 2000, while a
        provision of $95,000 was recognized in the first quarter of 1999.
        The lack of a provision in the first quarter of 2000 was the result
        of a decrease in the level of net charge-offs when compared to prior
        quarters combined with a decrease in total loans.  Management
        believes the $121,000, or 8.5%, decrease in the allowance for credit
        losses is consistent with the $3.2 million, or 15.7%, decrease in
        higher-risk IPF loans.   The percentage of IPF loans to total loans
        has decreased from 30.5% at December 31, 1999 to 26.6% at March 31,
        2000.  Management does not anticipate significant changes in loan
        portfolio risk in the near future, and will continue to monitor the
        appropriate factors when considering future levels of provisions and
        the allowance for loan losses.  While management believes that it
        uses the best information available to determine the allowance for
        estimated loan losses, unforeseen market conditions could result in
        adjustments to the allowance for estimated loan losses and net
        earnings could be significantly affected if circumstances differ
        substantially from the assumptions used in determining the
        allowance.

                                       16
<PAGE>

        The Company substantially discontinued its medical claims factoring
        operations in 1998 and, by year-end 1999, no longer had an
        investment in medical claims receivables.  The operations were
        discontinued as a result of significant losses experienced in 1997
        and 1998.  In the first quarter of 1999 the Company recorded $10,000
        in charge-offs and $276,000 in recoveries related to medical claims
        receivables.  Recoveries of previously charged-off medical claims
        factoring receivables totaled $4,000 in the first quarter of 2000.

        Noninterest Income.  Noninterest income totaled $688,000 in the
        first quarter of 2000, increasing 49.6%, from $460,000 in the first
        quarter of 1999.  The increase was due to the realization of
        $389,000 settlement of a bond claim in connection with the Company's
        now defunct medical claims factoring operations.  The increase in
        noninterest income resulting from the bond claim settlement was
        partly offset by decreases in service charges on deposit accounts
        and loan collection fees and late charges.  Decreases in these
        categories of noninterest income were due to decreases in the
        average balances of loans and deposits outstanding due to the sale
        of the Midlothian and Waxahachie branches in the second quarter of
        1999.

        Noninterest Expense.  Noninterest expense totaled $1,876,000 for the
        first quarter of 2000, decreasing $956,000, or 33.8%, from
        $2,832,000 for the same period in 1999.  Salaries and employee
        benefits expense decreased $465,000, while occupancy and equipment
        expense decreased $152,000. The decreases in these categories of
        noninterest expense were due to the sale of the Midlothian and
        Waxahachie branch offices in the second quarter of 1999 and the
        related reduction in full-time equivalent employees from these
        actions.  Total other noninterest expense decreased $339,000.  The
        overall decrease is attributable to decreases in expenses related to
        professional services, deposit insurance premiums, postage,
        telephone, office supplies, amortization of intangibles, and
        interest on IPF refunds.  Professional services expense, totaling
        $263,000 and $370,000 for the three months ended March 31, 2000 and
        1999, has been the largest component of other noninterest expense
        over the comparable periods as a result of on-going litigation,
        acquisition and divestiture transactions and the accounting
        irregularities in the IPF division, discussed above.  Federal
        deposit insurance premiums were high in the first quarter of 1999 as
        the Bank's capital levels failed to comply with the Formal
        Agreement.  Reductions in expenses related to postage, telephone,
        office supplies and amortization of intangibles are primarily the
        result of the sale of the branch offices in the second quarter of
        1999.  Interest accrued on IPF refunds decreased in the first
        quarter of 2000 as a large portion of the refunds payable was paid
        early in the quarter.

        The Company's efficiency ratio was 87.3%, excluding the impact of
        the bond claim settlement, for the first quarter of 2000 compared to
        82.3% for the first quarter of 1999.  The efficiency ratio measures
        the percentage of total revenues, on a taxable equivalent basis
        excluding securities gains and other nonrecurring gains, absorbed by
        non-interest expense.  Expressed differently, for example, for every
        dollar of revenue the Company generated in the first quarter of
        2000, the Company incurred $0.87 in overhead expenses.  The
        Company's efficiency ratios for the comparable periods compare
        unfavorably to other financial institutions in the Company's peer
        group.

        Income Taxes.  The change in income tax expense/(benefit) is
        primarily attributable to the change in income/(loss) before income
        taxes.  The Company recorded income tax benefits totaling $41,000
        for the first quarter of 2000 and $3,000 for the first quarter of
        1999, resulting in effective tax rates of (30.1)% and (0.4)%.  A
        full tax benefit was not recognized in the first quarter of 1999, as
        management believed the recognition of additional deferred tax
        assets could not be justified as the realization of such deferred
        tax assets could not be assured within a reasonable period of time.
        At such time, the Bank was not in compliance with the capital levels
        required by the Formal Agreement.

                                       17
<PAGE>


        Liquidity

        Liquidity is the ability of the Company to fund customers' needs for
        borrowing and deposit withdrawals.  The purpose of liquidity
        management is to assure sufficient cash flow to meet all of the
        financial commitments and to capitalize on opportunities for
        business expansion.  This ability depends on the institution's
        financial strength, asset quality and types of deposit and
        investment instruments offered by the Company to its customers.  The
        Company's principal sources of funds are deposits, loan and
        securities repayments, maturities of securities, sales of securities
        available for sale and other funds provided by operations.  The
        Company also has the ability to borrow from the FHLB, subject to
        regulatory approval under the Formal Agreement.  While scheduled
        loan repayments and maturing investments are relatively predictable,
        deposit flows and early loan and mortgage-backed security
        prepayments are more influenced by interest rates, general economic
        conditions and competition.  The Company maintains investments in
        liquid assets based upon management's assessment of (1) need for
        funds, (2) expected deposit flows, (3) yields available on short-
        term liquid assets and (4) objectives of the asset/liability
        management program.

        Cash and cash equivalents decreased $388,000, or 4.0%, from
        $9.8 million at December 31, 1999 to $9.4 million at March 31, 2000.
        Cash and cash equivalents represented 9.3% of total assets at March
        31, 2000 compared to 9.4% of total assets at December 31, 1999.
        Subject to regulatory approval under the Formal Agreement, the
        Company has the ability to borrow funds from the FHLB and has
        various federal fund sources from correspondent banks, should the
        Company need to supplement its future liquidity needs in order to
        meet deposit flows, loan demand or to fund investment opportunities.
        Management believes the Company's liquidity position is strong based
        on its high level of cash, cash equivalents, core deposits, the
        stability of its other funding sources and the support provided by
        its capital base.

        As summarized in the Condensed Consolidated Statements of Cash
        Flows, the most significant transactions which affected the
        Company's level of cash and cash equivalents, cash flows and
        liquidity during the first quarter of 2000 were the net decrease in
        loans of $2.1 million, securities purchases of $197,000 and the net
        decrease in deposits of $2.4 million.

        Capital Resources

        Total shareholders' equity remained stable totaling $11.3 million at
        March 31, 2000 and December 31, 1999 as the impact of the $96,000
        net loss was offset by a $94,000 after-tax increase in the fair
        value of securities available for sale.

        The Holding Company and the Bank are subject to regulatory capital
        requirements administered by federal banking agencies.  Bank
        regulators monitor capital adequacy very closely and consider it an
        important factor in ensuring the safety of depositors' accounts.  As
        a result, bank regulators have established standard risk based
        capital ratios that measure the amount of an institution's capital
        in relation to the degree of risk contained in the balance sheet, as
        well as off-balance sheet exposure.  Federal law requires each
        federal banking regulatory agency to take prompt corrective action
        to resolve problems of insured depository institutions including,
        but not limited to, those that fall below one or more prescribed
        capital ratios.  According to the regulations, institutions whose
        Tier 1 and total capital ratios meet or exceed 6.0% and 10.0% of
        risk-weighted assets, respectively, are considered "well
        capitalized."  Institutions whose Tier 1 and total capital ratios
        meet or exceed 4.0% and 8.0% of risk-weighted assets, respectively,
        are considered "adequately capitalized."  Tier 1 capital is
        shareholders' equity excluding the unrealized gain or loss on
        securities classified as available for sale and intangible assets.
        Tier 2 capital, or total capital, includes Tier 1 capital plus the
        allowance for loan losses not to exceed 1.25% of risk weighted
        assets.  Risk weighted assets are the Company's total assets after
        such assets are assessed for risk and assigned a weighting factor
        based on their inherent risk.  In addition to the risk-weighted
        ratios, all institutions are required to maintain Tier 1 leverage
        ratios of at least 5.0% to be considered "well capitalized" and 4.0%
        to be considered "adequately capitalized."  The leverage ratio is
        defined as Tier 1 capital divided by average adjusted assets for the
        most recent quarter.

                                       18
<PAGE>

        As discussed above, the Bank is subject to more stringent capital
        requirements under the Formal Agreement. The table below sets forth
        Consolidated and Bank only actual capital levels in addition to the
        capital requirements under the Formal Agreement and prompt
        corrective action regulations.

<TABLE>
<CAPTION>
                                                                               Minimum Requirements
                                                                   Formal      Under Prompt Corrective
                                Actual Year-end Capital Ratios  Agreement at     Action Regulations
                                ------------------------------   December 31,  ------------------------
                                                    Unaudited       1999       Adequately      Well
                                     1999             1998                     Capitalized  Capitalized
                                -------------  ---------------  -------------  -----------  -----------
<S>                             <C>            <C>              <C>            <C>          <C>
Leverage Ratio:
 Tier I capital to average assets
    Consolidated                    5.72%            5.38%            --           4.00%       5.00%
    Bank                            9.99%            9.78%          7.50%          4.00%       5.00%

Risk-Based Capital Ratios:
  Tier I capital to risk-
       weighted assets
    Consolidated                    7.75%            7.38%            --           4.00%       6.00%
    Bank                           13.61%           13.49%          6.00%          4.00%       6.00%

  Total capital to risk-
       weighted assets
    Consolidated                   12.87%           12.31%            --           8.00%      10.00%
    Bank                           14.86%           14.73%         14.00%          8.00%      10.00%

</TABLE>

        The Holding Company is without significant assets other than its
        ownership of all the common stock of the Bank, and is entirely
        dependent upon dividends received from the Bank in order to meet its
        cash obligations, including debt service on $4,350,000 in 9%
        Convertible Subordinated Notes due 2008 (the "Notes").  Under the
        Formal Agreement the Bank is currently precluded from declaring and
        paying any dividends without prior OCC approval.

        On March 28, 2000 the OCC approved a reduction in the Bank's surplus
        in the amount of $500,000 that enabled the Company to meet debt
        service obligations under the Notes and pay for other operating
        expenses through March 31, 2000.  No assurance can be given,
        however, that the OCC will continue to approve such reductions in
        the Bank's surplus, particularly if the Bank is unable to commence
        operating profitably in the near future.  On April 26, 2000 certain
        members of the Company's Board of Directors resolved to guarantee to
        personally loan the Company up to $200,000, if necessary, to enable
        the Company to meet its cash obligations in 2000.

                                       19
<PAGE>


                        PART II - OTHER INFORMATION


Item 1.	Legal Proceedings

        Surety Bank, National Association (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 plaintiff in the Anchorage case is the Tennessee Commissioner of
        Commerce and Insurance ("Tennessee"), appointed by the Chancery
        Court for the State of Tennessee, Twentieth Judicial District,
        Davidson County, to liquidate Anchorage Fire and Casualty Insurance
        Company ("Anchorage"), including Anchorage deposits at the Bank.
        Tennessee sought 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 alleged course of
        conduct.

        Both the Anchorage case as well as the MacGregor case arise out of
        the Bank's alleged exercise of control over funds, representing the
        Bank's collateral, held in accounts at the Bank under agreements
        with Anchorage and MacGregor.  The Bank asserts that it had a right
        to exercise control over its collateral under contractual agreements
        between the Bank and the respective insurance companies or the Bank
        and the policy holders.  The Bank also contends that it had a right
        to exercise control over its collateral to protect itself against
        the possibility of inconsistent orders regarding the same funds.
        Tennessee seeks to recover funds allegedly transferred in and out of
        Anchorage/MacGregor accounts at the Bank during an approximate four-
        month period in 1993.  Tennessee also claims that the Bank allegedly
        transferred funds in and out of Anchorage accounts after receiving
        notice of a court order prohibiting such transfer.  Tennessee is
        claiming damages in excess of $2,000,000.

        The Anchorage case was called to trial in July 1998, where,
        immediately before trial was to begin, the court granted summary
        judgment in favor of the Bank and entered a take nothing judgment
        against the Plaintiff.  Tennessee has since appealed the trial
        court's summary judgment to the Fifth Circuit Court of Appeals,
        which affirmed the judgment of the trial court.

        The Plaintiff in the MacGregor case, United Shortline, Inc.
        Assurance Services, N.A. ("Shortline"), purports to be 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.  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 those 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.  Tennessee then
        appealed that ruling to the Texas Supreme Court which affirmed the
        judgment of the Court of Appeals.  This case has now been remanded
        to the trial court for disposition of the remaining issues.

        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.

                                       20
<PAGE>

        The Company is a defendant in various other legal proceedings
        arising in connection with its ordinary course of business.  In the
        opinion of management, the financial position of the Company will
        not be materially affected by the final outcome of these legal
        proceedings.


Item 2.	Changes in Securities and Use of Proceeds

		Not applicable.


Item 3.	Defaults Upon Senior Securities

		Not applicable.


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

		Not applicable.


Item 5.	Other Information

		Not applicable.


Item 6.	Exhibits and Reports on Form 8-K

		(a)	Exhibits

        11      Statement Regarding the Computation of Earnings Per Share.

                -  Reference is hereby made to the Consolidated
                   Statements of Operations on page 4 and Note 2 to the
                   Consolidated Financial Statements on page 9 hereof.

        27      Financial Data Schedule.

                -  Filed herewith.

		(b)	Reports on Form 8-K

        No reports on Form 8-K were filed during the quarter ended
        March 31, 2000.

                                       21
<PAGE>

                                  SIGNATURES


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


Date:   May 19, 2000                            SURETY CAPITAL CORPORATION



                                                By:  /s/ Charles M. Ireland
                                                    Charles M. Ireland, Chief
                                                    Executive Officer



                                                     /s/ John D. Blackmon
                                                     John D. Blackmon, Chief
                                                     Financial Officer

                                       22
<PAGE>

                               INDEX TO EXHIBITS


EXHIBIT
NUMBER          DESCRIPTION                                     PAGE NUMBER
11       Statement Regarding the Computation of Earnings     Reference is
         Per Share                                           hereby made to
                                                             the Consolidated
                                                             Statements of
                                                             Operations on
                                                             page 4 and Note
                                                             2 to the
                                                             Consolidated
                                                             Financial
                                                             Statements on
                                                             page 9 hereof

27        Financial Data Schedule                            24


                                       23



<TABLE> <S> <C>

<ARTICLE>	9
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE CONSOLIDATED BALANCE SHEET AND THE CONSOLIDATED STATEMENT OF
INCOME FILED AS PART OF THE QUARTERLY REPORT ON FORM 10-QSB AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS
</LEGEND>
<MULTIPLIER>	1,000

<S>	<C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>               DEC-31-2000
<PERIOD-START>                  JAN-01-2000
<PERIOD-END>                    MAR-31-2000
<CASH>                                  3,734
<INT-BEARING-DEPOSITS>                     25
<FED-FUNDS-SOLD>                        5,610
<TRADING-ASSETS>                            0
<INVESTMENTS-HELD-FOR-SALE>            12,813
<INVESTMENTS-CARRYING>                      0
<INVESTMENTS-MARKET>                        0
<LOANS>                                65,077
<ALLOWANCE>                             1,313
<TOTAL-ASSETS>                        100,634
<DEPOSITS>                             82,514
<SHORT-TERM>                                0
<LIABILITIES-OTHER>                     2,449
<LONG-TERM>                             4,350
                       0
                                 0
<COMMON>                                   60
<OTHER-SE>                             11,261
<TOTAL-LIABILITIES-AND-EQUITY>        100,634
<INTEREST-LOAN>                         1,597
<INTEREST-INVEST>                         200
<INTEREST-OTHER>                           53
<INTEREST-TOTAL>                         1850
<INTEREST-DEPOSIT>                        701
<INTEREST-EXPENSE>                        799
<INTEREST-INCOME-NET>                   1,051
<LOAN-LOSSES>                               0
<SECURITIES-GAINS>                          0
<EXPENSE-OTHER>                         1,876
<INCOME-PRETAX>                         (137)
<INCOME-PRE-EXTRAORDINARY>               (96)
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                             (96)
<EPS-BASIC>                          (0.02)
<EPS-DILUTED>                          (0.02)
<YIELD-ACTUAL>                           5.12
<LOANS-NON>                               792
<LOANS-PAST>                              361
<LOANS-TROUBLED>                            0
<LOANS-PROBLEM>                             0
<ALLOWANCE-OPEN>                        1,434
<CHARGE-OFFS>                             267
<RECOVERIES>                              146
<ALLOWANCE-CLOSE>                       1,313
<ALLOWANCE-DOMESTIC>                    1,313
<ALLOWANCE-FOREIGN>                         0
<ALLOWANCE-UNALLOCATED>                    54


</TABLE>


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