UNITED STATES
                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C. 20549
                                    FORM 10-Q


  (X)  QUARTERLY REPORT  PURSUANT  TO SECTION  13  OR 15(d)  OF  THE  SECURITIES
  EXCHANGE ACT   OF 1934
  For the quarterly period ended March 31, 1997

  (  ) TRANSITION REPORT  PURSUANT TO  SECTION 13  OR  15(d) OF  THE  SECURITIES
  EXCHANGE ACT   OF 1934

  For the transition period from                 to                    
  Commission File Number:  0-19376

                               Aspen Bancshares, Inc.  
                           ---------------------------
              (Exact name of registrant as specified in its charter)

         Colorado                                              84-1068527
     ---------------                                         -------------
  (State or other jurisdiction                              (IRS Employer
  of incorporation or organization)                    Identification Number)

         534 East Hyman Avenue, P. O. Box 3677,  Aspen, Colorado   81612
     ---------------------------------------------------------------------
       (Address of principal executive offices)                 (Zip Code)

                                  (970) 925-6700  
                                 ----------------          
               (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.
                                 (X) Yes  ( ) No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                   PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

    Indicate by check mark whether the registrant has filed all documents and
   reports required to be filed by Sections 12, 13, or 15(d) of the Securities
  Exchange Act of 1934 subsequent to the distribution of securities under a plan
                              confirmed by a court.
                                  ( ) Yes  ( ) No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

   Indicate the number of shares outstanding of each of the issuer's classes of
                       common stock, as of April 10, 1997:
                                    3,720,780
                                    -----------

                              ASPEN BANCSHARES, INC.

                                      PART I
                                      ------
  FINANCIAL INFORMATION
  ---------------------

  Item 1.  Financial Statements
           --------------------

  The accompanying unaudited interim financial statements have been prepared  in
  accordance with the instructions for Form 10-Q  and do not include all of  the
  information and footnotes required by generally accepted accounting principles
  for complete financial statements.  All adjustments which are, in the  opinion
  of management, of a normal recurring  nature necessary to a fair statement  of
  the results for the interim periods presented have been made.  The results  of
  operations for such interim periods are not necessarily indicative of  results
  of operations for a full year.   The statements should be read in  conjunction
  with the summary  of accounting  policies and  the notes  to the  consolidated
  financial statements included in Aspen Bancshares' Annual Report on Form  10-K
  for the year ended December 31, 1996 and  Form 8-K dated March 7, 1997,  which
  are incorporated herein by this reference.

                                        2

                  ASPEN BANCSHARES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                               (in thousands)
                                          March 31,
                                        1997     1996   December 31, 1996
  ASSETS                                -----   -----    ---------------
  Cash and Due From Banks              $10,240   $9,088           $15,114
  Interest Bearing Deposits in Banks       667    1,177               400
  Securities:
   Available for Sale                   81,742   43,182            78,170
  Federal Funds Sold and Securities
   Purchased Under Resale Agreements    22,760   27,225            17,540
  Loans Held for Resale                    513    4,561               684
  Loans                                313,646  269,149           321,934
  Loan Loss Reserve                    (3,251)  (2,204)           (3,217)
                                       -------  -------          --------
  Loans, Net                           310,395  266,945           318,717
  Property, Equipment, and Leasehold
  Improvements                           9,330    7,678             9,477
  Accrued Interest Receivable            3,390    2,155             3,052
  Other Assets                           7,430    3,652             7,452
                                      -------- --------          --------
                        Total Assets  $446,467 $365,663          $450,606
                                      ======== ========          ========
  LIABILITIES AND SHAREHOLDERS' EQUITY
  Deposits:
   Demand Noninterest Bearing          $48,094  $33,601           $47,061
   Demand Interest Bearing             157,190  113,065           150,269
   Savings and Time Deposits Less   
    Than $100,000                      141,518  111,966           141,141
   Time Deposits $100,000 and Over      54,484   54,991            60,403
                                       -------  -------           -------
                        Total Deposits 401,286  313,623           398,874
                                       -------  -------           -------
  Federal Funds Purchased                    -    2,270                 -
  Other Borrowings                       9,875   17,235            15,975
  Other Liabilities                      3,221    4,414             4,656
                                       -------  -------           -------
                     Total Liabilities 414,382  337,542           419,505
                                       -------  -------           -------
  Shareholders' Equity:
   Preferred Stock                           -    6,150                 -
   Common Stock                             38       30                37
   Additional Paid in Capital           11,656    4,883            11,632
   Retained Earnings                    21,464   18,008            20,260
   Net Unrealized Loss on Securities   
   Available for Sale                  (1,073)    (950)             (828)
                                      -------- --------          --------
            Total Shareholders' Equity  32,085   28,121            31,101
                                      -------- --------          --------
  Total Liabilities and
    Shareholders' Equity              $446,467 $365,663          $450,606
                                      ======== ========          ========

                                        3

                  ASPEN BANCSHARES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                              (in thousands)
                                                      Three Months Ended
                                                          March 31,
                                                       1997      1996
                                                      ------    ------
  Interest Income:
      Loans Receivable                                 $7,500     $6,421
      Investment Securities                             1,245        579
      Deposits in Banks                                     9         14
      Federal Funds Sold                                  269        307
                                                       ------     ------
                                Total Interest Income   9,023      7,321
                                                       ------     ------
  Interest Expense:
      Deposits                                          3,907      3,135
      Other                                               251        247
                                                       ------     ------
                               Total Interest Expense   4,158      3,382
                                                       ------     ------
  Net Interest Income Before Provision for Loan Losses  4,865      3,939
  Provision for Loan Losses                                19          9
                                                       ------     ------
  Net Interest Income After Provision for Loan Losses   4,846      3,930
                                                       ------     ------
  Non-interest Income:
      Service Charges                                     289        188
      Other Fees and Charges                              308        217
      Gain on Sale of Investments                          47          5
      Gain on Sale of Loans                                93        315
                                                       ------     ------
                                   Total Other Income     737        725
                                                       ------     ------
  Non-interest Expense:
      Salaries and Benefits                             1,754      1,326
      Occupancy                                           416        397
      Other Expense                                     1,287        953
      Loss on Sale of Investments                           -          -
      Loss on Sale of Loans                                 -          4
                                                       ------     ------
                                  Total Other Expense   3,457      2,680
                                                       ------     ------
                               Income from Operations   2,126      1,975
                                                       ------     ------
      Provision for Income Tax                            739        705
                                                       ------     ------
                                           Net Income  $1,387     $1,270
                                                       ======     ======
                 Net Income Available to Common Stock  $1,387     $1,162
                                                       ======     ======
      Net Income per Share                              $0.36      $0.37
      Net Income per Share-Fully Diluted                $0.36      $0.34
      Book Value per Share                              $8.49      $7.11
      Average Number of Shares Outstanding-Primary      3,862      3,134
      Average Number of Shares Outstanding-Fully 
       Diluted                                          3,862      3,780
     

                                                 4

                              ASPEN BANCSHARES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS'
                                               EQUITY
                                            (unaudited)
                              (in thousands, except number of shares)

                                                          Net Unreal-
                                                         ized Loss on
                                     Additional           Securities
                        Common Stock   Paid-In  Retained   Available
                        Shares  Amount Capital  Earnings   for Sale    Total
                      --------- ------ ------   -------- ------------ -------
  Balance at December
  31, 1996            3,717,714    $37 $11,632    $20,260      ($828) $31,101
  Net Income                  -      -       -      1,387           -   1,387
  Dividends                   -      -       -      (183)           -    (183)
  Exercise of Options     3,066      1      24          -           -      25
  Net Gain (Loss)             -      -       -          -       (245)    (245)
                      ---------   ---- -------   --------    --------  -------
  Balance at March
  31, 1997            3,720,780    $38 $11,656    $21,464    ($1,073)  $32,085
                      =========   ==== =======   ========    ========  =======

                                        5

                          ASPEN BANCSHARES, INC. AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (unaudited)
                                      (in thousands)
                                                       Three Months
                                                       Ended March 31,
                                                         1997     1996
                                                       -------  -------
  Operating Activities:
   Net Income                                            $1,387   $1,270
   Adjustments to Reconcile Net Income to
      Net Cash Provided by Operating Activities:
      Provision for Loan Losses                              19        9
      Depreciation and Amortization                         190      193
      Net Gain on Sale of Investments and Loans             (84)    (320)
      Sales of Loans Originated for Resale                3,326    9,753
      Loans Originated for Resale                        (3,119)  (4,449)
      (Increase) Decrease in Other Assets                   127     (847)
      (Increase) Decrease in Interest Receivable           (338)     (10)
      Increase (Decrease) in Other Liabilities           (3,347)  (2,476)
      Increase (Decrease) in Accrued Income Taxes         1,329      677
      Increase (Decrease) in Interest Payable               583      690
                                                        -------  -------
      Net Cash Provided (Used) by Operating Activities       73    4,490
                                                        -------  -------
  Investing Activities:
   Federal Funds Sold, Net (Increase) Decrease          (5,220)   (6,485)
   Net (Increase) Decrease in Interest  
    Bearing Deposits in Other Banks                        (45)      (62)
   Proceeds From the Sales of
    Available for Sale Investments                          99       264
   Proceeds From Maturities of
    Available for Sale Investments                       5,664     6,151
   Purchases of Available for Sale
    Securities                                          (9,745)   (7,685)
   Increase in Net Unrealized Loss on Securities
    Available for Sale                                     457       271
   Purchases of Trading Securities                           -      (467)
   Proceeds From the Sale of Trading Securities              -       472
   Net Increase in Loans                                  8,304  (14,159)
   Increase in Other Real Estate Owned                     (105)       -
   Purchase of Property, Equipment,
    and Leasehold Improvements                             (140)    (110)
   Sale of Property, Equipment,
    and Leasehold Improvements                               97        -
                                                        -------  -------
        Net Cash Used by Investing Activities              (634) (21,810)
                                                        -------  -------
  Financing Activities:
   Net Changes in Deposit Accounts                        2,412   13,606
   Change in Net Unrealized Loss on
    Securities Available for Sale                          (245)    (195)
   Exercise of Common Stock Options                          25        4
   Dividends Paid                                          (183)    (256)
   Federal Funds Purchased                                    -    2,270
   Other Borrowed Funds                                  (6,100)     950
                                                         -------  -------
      Net Cash Provided by Financing Activities          (4,091)  16,379
                                                         -------  -------
   Net Increase(Decrease)in Cash and Cash Equivalents    (4,652)    (941)
   Cash and Cash Equivalents-Beginning of Year           14,892   10,029
                                                        -------  -------
   Cash and Cash Equivalents-End of Year                $10,240   $9,088
   Cash Paid During the Year                            =======  =======
      Interest                                             $840   $2,692
      Income Taxes                                            -        -
                                                        -------  -------
                                                 Total     $840   $2,692
                                                        =======  =======

                                        6


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

  The Company is a  bank holding company whose  principal assets are the  common
  stock of Pitkin  County Bank  and Trust  Company (Pitkin),  a commercial  bank
  organized in  1979,  the  common stock  of  Centennial  Savings  Bank,  F.S.B.
  (Centennial), a thrift originally created in  1905 which has its  headquarters
  in Durango, Colorado,  and the common  stock of Val  Cor Bancorporation,  Inc.
  (Val Cor), a bank holding company formed in December, 1982, which the  Company
  acquired in June,  1996.  Val  Cor owns 99.1%  of the common  stock of  Valley
  National Bank of  Cortez, Colorado  (Valley), a  national banking  association
  organized in 1979.

  The Company acquired  all of  the stock  of Centennial  on October  6, 1993.  
  Centennial has five branches in Colorado, located in Grand Junction, Montrose,
  Cortez, Pagosa Springs, and Dolores, and one branch in Farmington, New Mexico.
  Centennial continues  operating  under  its present  name  and  charter  as  a
  separate subsidiary of the Company.   The acquisition was accounted for  using
  the purchase method of accounting.

  Pitkin County Bank is headquartered in  Aspen, Colorado, with a branch  office
  in Telluride, Colorado and a full service branch in El Jebel, Colorado.

  On June 18, 1996, the Company  acquired all of the stock  of Val Cor.   Valley
  has three  branches in  Colorado; two  located in  Cortez and  one located  in
  Dolores.  Valley continues to operate under its present name and charter as  a
  separate subsidiary of Val  Cor.  The total  purchase price was  approximately
  $10.3 million including acquisition expenses.   Pursuant to the Third  Amended
  Acquisition Agreement and  Plan of Merger  dated January 12,  1996, Val  Cor's
  stockholders received from the Company  $32.653 in cash for each share of  Val
  Cor common stock owned by them.  The Company funded the acquisition through  a
  combination of bank debt of $6.5 million and cash on hand.

  As a result of the acquisition, Val Cor's assets and liabilities were adjusted
  on June  18,  1996  to  reflect  their fair  values  in  conformity  with  the
  procedures specified by Accounting Principles  Board Opinion No. 16,  Business
  Combinations, for transactions reported on the  basis of the purchase  method.
  This resulted in a net increase in stockholders' equity as of June 18, 1996 of
  approximately $4.2 million. 

  On September  17,  1996, Centennial  voluntarily  entered into  a  Supervisory
  Agreement with the Office of Thrift  Supervision (OTS), which is defined as  a
  "written  agreement" within the  meaning of Section 8  of the Federal  Deposit
  Insurance  Act,  12  U.S.C.,  Section  1818.    In  addition,  the   Community
  Reinvestment Act evaluation of Centennial rated it  Substantial Noncompliance.
  The Supervisory  Agreement  requires Centennial  to  take actions  to  achieve
  compliance with  applicable  consumer  and public-interest  related  laws  and
  regulations and safe and sound business  practices related thereto, to  review
  its records  to determine  if disclosures  of  finance charges  and/or  annual
  percentage rates to  its customers were  accurate, to  establish and  maintain
  accurate and complete records demonstrating its regulatory compliance with the
  various consumer laws and  regulations and to  implement a compliance  program
  relative to consumer and public-interest related laws and regulations,  which,
  among other things,  provides for written  policies and procedures,  increased
  staff training, independent compliance testing and other actions necessary  to
  enhance Centennial's compliance with consumer and public-interest related laws
  and regulations.

  On November  19,  1996, the  Company  signed an  Agreement  of Merger  and  an
  Agreement  and  Plan  of  Reorganization,  as  amended  on  March  11,   1997,
  (collectively, the Agreement) with Zions Bancorporation(Zions).  The Agreement
  provides for the merger of the Company  into Zions, whereby Zions will be  the
  surviving corporation.  Upon consummation  of the Agreement, each  outstanding
  share of the Company's common stock will be converted into a right to  receive
  a certain number of  shares, determined by formula,  of Zions' common stock.  
  The purchase price  is $73,000,000 plus  certain accretions  and less  certain
  fees payable. The  Agreement is  subject to  certain contingencies,  including
  shareholder approval.  The shareholders will  vote upon the Agreement on  Mary
  16, 1997.  All regulatory approvals have been obtained.

  The Company  granted  an option  to  Zions to  purchase  up to  19.9%  of  the
  Company's common stock as an inducement of Zions to enter into the  Agreement.
  Under this option, Zions has the right to purchase up to 739,825 shares of the
  Company's Common Stock for $18.875 per  share.  Zions may exercise the  option
  only upon  the occurrence  of a  triggering event  which has  been defined  to
  include actions by the Company's board of directors that authorize or  support
  the execution of a merger agreement  or offer with another party or  recommend
  the Company's  shareholders not  approve the  Agreement, a  willful   material
  breach by the Company, or certain actions  by a third party relative to  their
  acquisition of the Company.

  On April 7, 1997, Centennial's Board of Directors agreed to voluntarily  enter
  into a Supervisory Agreement with the OTS.  The Supervisory Agreement requires
  Centennial to take all necessary and appropriate actions to achieve compliance
  with various banking laws, regulations and safe and sound business  practices,
  and submit to the OTS a  management plan relative to the executive  management
  of Centennial. The Supervisory Agreement further requires that Centennial take
  certain corrective  actions relative  to  transactions with  affiliates,  make
  certain amendments  to  its  bylaws, correct  its  December  31,  1996  Thrift
  Financial Report and correct internal control weaknesses. This action will not
  result in an increase in Centennial's deposit insurance premiums.   Management
  and the  Board  of  Directors  of Centennial  are  taking  the  necessary  and
  appropriate actions and  corrective measures  to comply  with the  Supervisory
  Agreement.
                                        7

  The following table  provides a summary  of the major  elements of income  and
  expense for the first quarter of 1997 compared with the first quarter of  1996
  (unaudited, in thousands, except per share data).

                                        Three Months            Percentage
                                            Ended                 Change
                                          March 31,              Increase
                                        1997     1996   Change  (Decrease)
                                       ------   ------  ------  ----------
  Interest Income                       $9,023   $7,321  $1,702      23.2%
  Interest Expense                       4,158    3,382     776      22.9%
                                        ------   ------  ------     ------
  Net Interest Income                    4,865    3,939     926      23.5%
  Provision for Loan Losses                 19        9      10     111.1%
                                        ------   ------  ------     ------
  Net Interest Income after
    Provision for Loan Losses            4,846    3,930     916      23.3%
                                        ------   ------  ------     ------
  Non-interest Income                      737      725      12       1.7%
  Non-interest Expense                   3,457    2,680     777      29.0%
                                        ------   ------  ------     ------
  Income from Operations                 2,126    1,975     151       7.6%
  Provision for Income Tax                 739      705      34       4.8%
                                        ------   ------  ------     ------
  Net Income                            $1,387   $1,270    $117       9.2%
                                        ======   ======  ======     ======
  Net Income Available to Common Stock  $1,387   $1,162    ($83)     19.4%
                                        ======   ======  ======     ======
  Earnings per Common Share              $0.36    $0.37  ($0.01)    (2.7%)
  Earnings per Share-Fully Diluted       $0.36    $0.34  $ 0.02      5.9% 
  Net Interest Income


  The major portion of  the Company's income results  from net interest  income,
  which  is  the  excess  of  interest  generated  by  interest-earning  assets,
  including loan fees, over the interest paid for the funds required  to support
  these assets.  Net interest income expressed as a percentage of  average total
  earning assets is referred to as the net interest margin.

  Net interest income is  influenced primarily by changes  in a) the volume  and
  mix of earning assets and sources of funding, b) market rates of interest, and
  c) income tax rates.  The effect of some of these factors can be influenced by
  management policies  and  actions. External  factors,  such as  customer  loan
  demand, Federal Reserve  Board monetary policy  and changes  in tax laws,  can
  have a significant effect on net interest income from one period to another.

  For the  three  months ended  March  31, 1997,  net  interest income  rose  by
  $926,000 or 23.5% over 1996. The increase was accounted for by a 25.1% rise in
  average earning assets for the first three months of 1997 over 1996.   For the
  quarter ended March 31, 1997, average loans increased 18.2% or  $49.0 million.
  Average investment securities increased 95.0% or $39.5 million for the quarter
  ended March 31, 1997  as excess funds were  invested to obtain a  higher yield
  over the  Federal  Funds  rate. The  increase  in  average earning  assets  is
  primarily attributable to the acquisition of Val Cor.

  For the three months ended March 31, 1997, the net interest margin decreased 3
  basis points, from 4.69% as of March 31, 1996 to 4.63% as of  March 31, 1997. 
  Average interest bearing deposits increased $77.2 million or  28.1%, primarily
  due to the  acquisition of Val  Cor.  The  net interest  spread, which is  the
  difference between the  rate earned on  earning assets less  the rate paid  on
  interest-bearing liabilities, decreased from 4.07% for the three  months ended
  March 31, 1996 to 4.04% for the three months ended March 31, 1997.

  The table on page  9 presents average balances,  interest income and  interest
  expense, as well as average rates earned and paid on the Company's major asset
  and liability items for the three months ended March 31,1997 and 1996.

                                        8

                                             Three Months Ended
                                 March 31, 1997             March 31, 1996
                            Average  Income/  Yield/  Average  Income/   Yield/
                            Balance  Expense Rate(1)  Balance  Expense   Rate(1)
ASSETS                      -------- ------- -------  -------- -------- -------
Interest-Earning Assets:
 Interest-Bearing Deposits
   in Financial Institutions    $630     $8    5.08%   $1,141      $15     5.26%
 U.S. Treasury and Agency
   Securities                 41,939    670    6.39%   15,009      179     4.77%
 Tax Exempt Securities         5,227     52    3.98%    2,642       39     5.90%
 Other Securities             33,877    525    6.20%   23,905      360     6.02%
 Federal Funds Sold           21,058    268    5.09%   24,638      307     4.98%
 Loans (2)                   317,761  7,500    9.44%  268,785    6,421     9.56%
                            -------- ------          --------   ------
  Total Earning Assets      $420,492 $9,023    8.58% $336,120   $7,321     8.71%
                            -------- ------          --------   ------
Cash and Due from Banks       11,297                    9,616
Premises and Equipment         9,436                    7,723
Accrued Interest Receivable    3,127                    2,111
Allowance for Loan Losses     (3,235)                  (2,201)
Net Unrealized Gain (Loss)on
Securities Available for Sale (1,177)                  (1,023)
Other Assets                   7,291                    4,506
                            ---------                --------
    Total Assets            $447,231                 $356,852
                            =========                ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest-Bearing Liabilities:
 Demand Deposits            $154,178 $1,294    3.36% $112,628     $879     3.12%
 Savings Deposits             26,599    193    2.90%   18,681      138     2.95%
 Time Deposits Over $100,000  55,064    792    5.75%   51,472      756     5.88%
 Other Time Deposits         115,801  1,628    5.62%   91,627    1,363     5.95%
 Other Borrowings             14,467    251    6.94%   17,286      246     5.69%
                            -------- ------          --------   ------
Total Interest-Bearing
 Liabilities                $366,109 $4,158    4.54% $291,694   $3,382     4.64%
                            -------- ------          --------   ------
Noninterest-Bearing Deposits  46,079                   32,938  
Other Liabilities              3,457                    4,074
Shareholders' Equity          31,586                   28,146
 Total Liabilities and      --------                 --------
   Shareholder's Equity     $447,231                 $356,852
                            ========                 ========
   Net Interest Income               $4,865                     $3,939
                                    =======                    =======
   Net Interest Spread                        4.04%                       4.07%
   Net Interest Margin                        4.63%                       4.69%
(1)Annualized
(2)Includes Loans Held for Sale

                                        9

                    ASPEN BANCSHARES, INC. AND SUBSIDIARIES
    ANALYSIS OF VOLUME AND RATE CHANGES ON NET INTEREST INCOME AND EXPENSE
                                  (unaudited)
                                (in thousands)
                                                 For the Three Months Ended
                                                     March 31, 1997 over
                                                       March 31, 1996
                                                                      Yield/
                                                 Volume(1)   Rate(2)  Total
                                                 ----------  -------  ------
  Increase (Decrease) in Interest Income:
  Interest-Bearing Deposits
     in Financial Institutions                          ($6)     ($1)   ($7)
  U.S. Treasury and
      Agency Securities                                  430       61    491
  Tax Exempt Securities                                   26     (13)     13
  Other Securities                                       155       10    165
  Federal Funds Sold                                    (46)        7   (39)
  Loans (3)                                            1,156     (77)  1,079
                                                      ------   ------ ------
                            Total Earning Assets      $1,714    ($12) $1,702
                                                      ======   ====== ======
  Increase (Decrease) in Interest Expense:
  Demand Deposits                                       $349      $66   $415
  Savings Deposits                                        57      (2)     55
  Time Deposits Over $100,000                             52     (16)     36
  Other Time Deposits                                    340     (75)    265
  Federal Funds Purchased and                              0        0
    Other Borrowed Money                                (49)       54      5
                                                      ------    ----- ------
              Total Interest-Bearing Liabilities        $749      $27   $776
                                                      ======    ===== ======
       Increase (Decrease)in Net Interest Income        $966    ($40)   $926
                                                      ======    ===== ======

  (1) Represents the difference between the average balances of the two
      periods applied to the current year average rate, adjusted from an
      annualized rate to three month activity.
  (2) Represents the difference between the average rates of the two periods
      applied to the prior year average balance, adjusted from an annualized
      rate to three month activity.
  (3) Loans held for sale are included.

                                        10

  Non-interest Income
  -------------------

  Overall, non-interest income increased 1.7%, or  $12,000, for the first  three
  months of  1997 versus  the same  period in  1996.   Gains on  sales of  loans
  decreased $222,000 or 70.5% in the first three months of 1997 compared to  the
  first three  months of  1996.    Other  fees and  charges increased  41.9%  or
  $91,000 for  the three  months ended  March 31,  1997 over  March 31,  1996.  
  Service charges increased $101,000 or 53.7%  for the three months ended  March
  31, 1997 over March 31, 1996. The  increase in service charges and other  fees
  and charges is primarily due to the acquisition of Val Cor.

  Non-interest expense
  --------------------

  Non-interest expenses increased $777,000 or 29.0% from the three months  ended
  March 31,  1996  to the  similar  period in  1997.  The addition  of  Val  Cor
  accounted for $731,000 of this increase.  Other expenses include items such as
  data processing, insurance, and legal fees.   Salaries and benefits  increased
  $428,000 or 32.3% in the first three months of 1997 versus the same period  in
  1996.  Staff increased from 165 to 214 employees from March 31, 1996 to  March
  31, 1997, primarily due  to the acquisition of  Val Cor.   At March 31,  1997,
  Pitkin had  60  employees, Centennial  had  99  employees and  Valley  had  55
  employees.

  Provision for Income Taxes
  --------------------------

  The effective tax  rate for the  three months ended  March 31,  1997 is  34.8%
  compared to 35.7% for the three months  ended March 31, 1996. These rates  are
  less than the  statutory tax  rate of  39.5%,   primarily due  to earnings  on
  investments which are tax-exempt for state purposes.

  Allowance for Loan Loss
  -----------------------

  The Company maintains its allowance for  loan losses at a level considered  by
  management to be adequate to cover the risk of loss in the loan portfolio at a
  particular point in time.  In determining whether an additional amount  should
  be added to the  reserve in excess  of the amount  of loan losses,  management
  takes into consideration  a number of  factors, including  loss experience  in
  relation to  outstanding loans  and  the existing  level  of the  reserve  for
  losses, a continuing review  of problem loans  and overall portfolio  quality,
  regular examinations of the  loan portfolio conducted  by the Company's  staff
  and by State  and Federal supervisory  authorities and  economic conditions.  
  During the  period from  March 31,  1996 to  March 31,  1997, loans  increased
  16.7%, or $45.0  million.  The  increase is attributable  to continued  strong
  loan demand and approximately $42 million  to the acquisition of Val Cor.  The
  loan loss reserve  increased 47.5% or  $1.047 million from  $2.204 million  at
  March 31, 1996 to $3.251 million at March 31, 1997, primarily attributable  to
  the acquisition of Val Cor.   Management of the Company established this level
  of reserve after extensive analysis and continuing reviews. 

  Beginning with fiscal 1995, the Company adopted Financial Accounting Standards
  No. 114, "Accounting by Creditors for Impairment of  a Loan" (SFAS No.  114),
  and Financial  Accounting  Standards No.  118,  "Accounting by  Creditors  for
  Impairment of a Loan-Income Recognition and Disclosures" (SFAS No. 118).

  A loan  is impaired  when, based  on  current information  and events,  it  is
  probable that the Company will be unable to collect all amounts due  according
  to the contractual terms of the loan  agreement.  Loans are not classified  as
  impaired because  of minimal  payment delays  or insignificant  shortfalls  in
  amounts if management expects to collect all amounts due including interest.  
  Management determines loan impairments on a loan by loan basis for the  entire
  portfolio. 

  Accrual of interest can be discontinued on impaired loans and loans designated
  as nonaccrual loans.  Accrual of  interest on loans is generally  discontinued
  either when  reasonable doubt  exists as  to the  full, timely  collection  of
  interest or principal, or when a  loan becomes contractually past due 90  days
  or more with  respect to  interest or principal.   When  a loan  is placed  on
  impaired or  nonaccrual  status,  all  interest  previously  accrued  but  not
  collected is charged against income.  Income on such loans is then  recognized
  only to the extent that  cash is received and  where the future collection  of
  principal is probable. Interest accruals are  resumed on such loans only  when
  they are brought fully current with respect to such interest and principal and
  when, in  the judgment  of management,  the loans  are estimated  to be  fully
  collectible as to both principal and interest. 

  For impaired loans based on SFAS No.  114, the entire change in present  value
  of expected cash flows is reported as bad  debt expense in the same manner  in
  which impairment initially was recognized or  as a reduction in the amount  of
  bad debt expense that otherwise would be  reported.  The Company had no  loans
  considered impaired at March 31, 1997.

                                        11

  The following  table  presents  an  analysis of  the  Loan  Loss  Reserve  and
  Nonperforming Assets.


                      LOAN LOSS RESERVE ANALYSIS
                             (unaudited)
                            (in thousands)
                                                      March 31,
                                                   1997      1996
                                                  ------    ------
  Balance, Beginning of Period                      $3,217    $2,178
  Provision Charged to Operations                       19        27
  Loans Charged Off                                    (23)      (17)
  Recoveries of Loans Previously Charged Off            38         3
                                                  --------  --------
                          Balance, End of Period    $3,251    $2,191
                                                  ========  ========
                       Ending Loan Portfolio (1)  $314,159  $265,898
                                                  ========  ========
       Allowance For Loan Losses as a Percentage
                        of Ending Loan Portfolio     1.03%     0.82%
                                                     =====     =====

                         NONPERFORMING ASSETS
                             (unaudited)
                            (in thousands)
                                                      March 31,
                                                   1997      1996
                                                  ------    ------
  Non-accrual Loans                                 $827       $10
  Loans 90 days Past Due and Still Accruing          911       337
  Interest
                                                 -------   -------
                     Total Nonperforming Loans    $1,738      $347
                                                 -------   -------
  Other Real Estate Owned                            105         0
                                                 -------   -------
          Total Nonperforming Loans and Assets    $1,843      $347
                                                 =======   =======
     Nonperforming Loans to Total Ending Loans     0.55%     0.13%
                                                 =======   =======
    Nonperforming Assets to Total Ending Loans
                     and Other Assets Acquired     0.59%     0.13%
                                                 =======   =======
  (1)  Includes Loans Held for Sale


  Real Estate Owned
  -----------------

  Other Real Estate Owned consists of a condominium in Purgatory, Colorado owned
  by Centennial.

  Other Banks Owned
  -----------------

  The Company had no other banks owned at March 31, 1997.

  At March 31, 1997, Pitkin owned 70.8%  of the total capital stock of  Thatcher
  Financial Group,  Inc. ("TFG").   Pitkin  acquired the  stock at  sale of  the
  collateral on a  loan made by  Pitkin.  TFG's  primary asset was  100% of  the
  common stock of Thatcher Bank, F.S.B.   Pitkin also had a loan  collateralized
  by the stock of Thatcher Bank and an art collection.  During 1993, Pitkin sold
  the stock of Thatcher Bank  and the art collection.   Proceeds from the  sales
  were used to satisfy outstanding loan principal, interest and expenses related
  to the loans made  by Pitkin.  Directors  of TFG, who  are parties related  to
  Pitkin, are in the process  of determining outstanding liabilities,  including
  possible federal and state income taxes payable.  The determination of some of
  these liabilities is dependent  upon the final outcome of pending  litigation.
  After determination  and   payment  of  outstanding liabilities  of  TFG,  TFG
  directors plan to distribute the remaining funds, if any, to the  shareholders
  of TFG.   There is  no determination as  to when  this can  be accomplished.  
  Pitkin has not recorded  any receivable with respect  to its ownership of  TFG
  stock.  At March 31, 1997, TFG had assets, primarily cash and investments,  of
  approximately $1 million  (unaudited).

                                        12


                                     PART II
                                     -------

  OTHER INFORMATION
  -----------------

  Item 1. Legal Proceedings
          -----------------
 
       See discussion on page 9, Item 3  in the Company's Annual Report on  Form
  10-K for the  year ended December  31, 1996, which  is incorporated herein  by
  this reference.

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

          Exhibit
          Number                   Description of Exhibit
         --------  --------------------------------------------------------
           3.1     Articles of Incorporation of Aspen Bancshares, Inc. (1)
           3.2     Bylaws of Aspen Bancshares, Inc. (1)
          10.1     Pitkin County Bank and Trust Co. Building Lease (1)
          10.2     Form of Loan Participation Agreement (1)
          10.3     Incentive Stock Option Plan (1)
          10.4     Non-qualified Stock Option Plan (2)
          10.5     Third Amended Acquisition Agreement and Plan of Merger
                     between Aspen Bancshares, Inc. and Val Cor
                     Bancorporation, Inc. dated January 12, 1996 (3)
          10.6     Loan Agreement between Aspen Bancshares, Inc. and The
                     Laredo National Bank dated June 18, 1996 (4)
          10.7     Agreement and Plan of Reorganization dated as of
                     November 19, 1996 between Zions Bancorporation and
                     Aspen Bancshares, Inc. (5)
          10.8     First Amendment to Agreement and Plan of Reorganization
                     dated March 11, 1997 between Zions Bancorporation and
                     Aspen Bancshares, Inc. (6)
          10.9     Supervisory Agreement between Centennial Savings Bank
                     and the Office of Thrift Supervision
          11.0     Statement Regarding Computation of Per Share Earnings:

                                                           Weighted Average
                                                                Shares
                                                             Outstanding:
                                                            (in thousands)
                                                              (unaudited)
                                                             Three Months
                                                                 Ended
                                                               March 31,
                                                             1997     1996
                                                            ------   ------
         Common Stock                                          3,721   2,981
         Incentive Stock Options                                  93      75
         Warrants                                                  -      53
         Nonqualified Stock Options                               48      28
                                                              ------  ------
                      Primary Shares Outstanding               3,862   3,137
         Convertible Preferred and Warrants                        -     643
                                                              ------  ------
                      Fully Diluted Shares Outstanding         3,862   3,780
                                                              ======  ======
                                                                Net Income
                                                               ------------
         Net Income                                           $1,387  $1,270
         Less: Preferred Dividends Paid                            -     108
                                                              ------  ------
                      Net Income Available to Common Stock    $1,387  $1,162
                                                              ======  ======

           27.0   Financial Data Schedule

                                        13

  (1) Incorporated by reference from the Company's Form S-1 Registration    
      Statement, File No. 33-37098
  (2) Incorporated by reference from the Company's Form S-8 Registration        
      Statement, File No. 33-93908
  (3) Incorporated by reference from the Company's Form S-3 Registration       
      Statements, File No. 33-97700
  (4) Incorporated by reference from the Company's Form 10-Q for the period    
      ended June 30, 1996, File No. 0-19376
  (5) Incorporated by reference from the Schedule 13D filed by Zions           
      Bancorporation on November 19, 1996
  (6) Incorporated by reference from Amendment No. 2 to the Schedule 13D  filed
      by Zions Bancorporation in March, 1997

       b.  Reports on Form 8-K

          A  report  on  Form  8-K was  filed  March  7,  1997,  containing  the
          Company's  audited financial statements  for the  year ended  December
          31, 1996.


                                        14

                                    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.



                                    ASPEN BANCSHARES, INC.

  Date:April 14, 1997   By: /s/ Charles B. Israel
                            Charles B. Israel, President and CEO


  Date:April 14, 1997   By: /s/ Amy G. Beidleman
                            Amy G. Beidleman, Vice President, CFO and
                            Secretary

                                        15