A

                     INFORMATION REQUIRED IN PROXY STATEMENT
                            SCHEDULE 14A INFORMATION
                Proxy Statement Pursuant to Section 14(a) of the
                         Securities Exchange Act of 1934

                                 AMENDMENT NO. 1

Filed by the Registrant [X]
Filed by a Party other than the Registrant [ ]

Check the appropriate box:
[X]   Preliminary Proxy Statement           [  ]   Confidential, For Use of the
[  ]  Definitive Proxy Statement                   Commission Only (as permitted
[  ]  Definitive Additional Materials              by Rule 14a-6(e)(2))
[  ]  Soliciting Material Pursuant to
Section 240.14a-12

                             Colonial Trust Company
- --------------------------------------------------------------------------------
                (Name of Registrant as Specified In Its Charter)

    (Name of Person(s) Filing Proxy Statement, if Other Than the Registrant)

Payment of Filing Fee (Check the appropriate box):

[X]   No fee required.

/  / Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

         (1)     Title of each class of securities to which transaction applies:
         ___________________________________________________
         (2)     Aggregate number of securities to which transaction applies:
         ___________________________________________________
         (3)     Per  unit  price  or  other  underlying  value  of  transaction
                 computed  pursuant to Exchange  Act  Rule  0-11 (Set forth  the
                 amount on which the filing fee is calculated  and  state how it
                 was determined):
         ___________________________________________________
         (4)     Proposed maximum aggregate value of transaction:
         ___________________________________________________
         (5)     Total fee paid:
                             ___________________________________________________
/  / Fee paid previously with preliminary materials.
         ___________________________________________________

/ / Check box if any part of the fee is offset as provided by Exchange  Act Rule
0-11(a)(2)  and  identify  the  filing  for  which the  offsetting  fee was paid
previously.  Identify the previous filing by registration  statement  number, or
the Form or Schedule and the date of its filing.

         (1)     Amount Previously Paid:
         ___________________________________________________

         (2)     Form, Schedule or Registration Statement No.:
         ___________________________________________________

         (3)     Filing Party:
         ___________________________________________________

         (4)     Date Filed:

B

                             Colonial Trust Company
                               5336 N. 19th Avenue
                                Phoenix, AZ 85015

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                         TO BE HELD ON __________, 2004

To Our Stockholders:

     A Special Meeting of the Stockholders of Colonial Trust Company, an Arizona
corporation ("Colonial" or the "Company"), will be held at the _________________
Phoenix, Arizona, on _________, 2004, at 10:00 a.m., Mountain Standard Time (the
"Special Meeting"), for the following purposes:

1.   To approve the sale of the Company's Corporate Trust business,  pursuant to
     a Purchase and  Assumption  Agreement with Happy State Bank and its parent,
     Happy Bancshares, Inc. of Happy, Texas;

2.   To approve the sale of the Company's  Wealth  Management  Group business to
     Dubuque  Bank and Trust  Company,  Arizona  Bank & Trust  and their  parent
     corporation,  Heartland Financial USA, Inc. of Dubuque, Iowa, pursuant to a
     Purchase  and  Assumption  Agreement  dated  as of  March  26,  2004 and an
     Addendum to Purchase and Assumption Agreement dated as of April 26, 2004;

3.   To approve the liquidation  and dissolution of the Company  pursuant to the
     Plan of Liquidation and Dissolution,  in the form of Appendix A attached to
     the accompanying proxy statement,  including the amendment of the Company's
     Articles of  Incorporation  to effect a reverse stock split of one share of
     Common  Stock of the Company for every  35,032  shares of Common Stock that
     are  issued  and   outstanding,   for   purposes   of  making   liquidating
     distributions;

4.   To consider and vote upon the adjournment of the Special Meeting to a later
     date, if necessary,  to solicit  additional proxies in the event that there
     are  insufficient  shares  present in person or by proxy voting in favor of
     any or all of the above matters presented at the Special Meeting to approve
     those matters; and

5.   To transact  such other  business as may  properly  come before the Special
     Meeting or any adjournment(s) or postponement(s) thereof.

     The Board of Directors  has fixed the close of business on ________,  2004,
as the record date (the "Record  Date") for the  determination  of  stockholders
entitled to notice of and to vote at the Special Meeting or any  postponement or
adjournment thereof.  Shares of Common Stock may be voted at the Special Meeting
only if the  holder is  present  at the  Special  Meeting  in person or by valid
proxy.

     Management  of the  Company  cordially  invites  you to attend the  Special
Meeting.  Your  attention  is directed to the  attached  proxy  statement  for a
discussion  of the  foregoing  proposals  and the reasons the Board of Directors
encourages you to vote for approval of such proposals.

                                       By Order of the Board of Directors

                                       /s/ John K. Johnson
                                       President, CEO and Director

Phoenix, Arizona
________ __, 2004

IMPORTANT:  IT IS  IMPORTANT  THAT YOUR STOCK BE  REPRESENTED  AT THIS  MEETING.
PLEASE  COMPLETE,  DATE,  SIGN AND PROMPTLY MAIL THE ENCLOSED  PROXY CARD IN THE
ACCOMPANYING ENVELOPE WHICH REQUIRES NO POSTAGE IF MAILED IN THE UNITED STATES.


C

                             Colonial Trust Company
                               5336 N. 19th Avenue
                                Phoenix, AZ 85015

                                 PROXY STATEMENT

     This proxy  statement is being  furnished to stockholders of Colonial Trust
Company,  an Arizona  corporation  ("Colonial" or the "Company"),  in connection
with the  solicitation of proxies by the Board of Directors for use at a special
meeting of stockholders of the Company to be held on __________,  2004, at 10:00
a.m., Mountain Standard Time, at the ___________________  Phoenix,  Arizona, and
any adjournment or postponement  thereof (the "Special Meeting").  A copy of the
Notice of the  Special  Meeting  accompanies  this proxy  statement.  This proxy
statement and the  accompanying  form of proxy card are being mailed on or about
________, 2004.

     This proxy statement  summarizes  information  about the proposals that our
stockholders  will consider at the Special Meeting and other information you may
find useful in  determining  how to vote.  By  submitting  the proxy  card,  you
authorize   another  person  to  vote  your  shares  in  accordance   with  your
instructions.

     At the  Special  Meeting,  stockholders  will  consider  and act  upon  the
following matters:

1.   To authorize and approve the sale of the Company's Corporate Trust business
     to Happy  State  Bank,  and its parent,  Happy  Bancshares,  Inc. of Happy,
     Texas, pursuant to a Purchase and Assumption Agreement dated as of December
     30, 2003.

2.   To  authorize  and  approve  the sale of the  Company's  Wealth  Management
     business to Dubuque Bank and Trust Company, Arizona Bank & Trust, and their
     parent  corporation,  Heartland Financial USA, Inc., pursuant to a Purchase
     and  Assumption  Agreement  dated as of March 26,  2004 and an  Addendum to
     Purchase and Assumption Agreement dated as of April 26, 2004.

3.   To approve and adopt the Plan of Liquidation and Dissolution of the Company
     in the form  attached to this proxy  statement  as  Appendix  A,  including
     amendment of the Company's  Articles of  Incorporation  to effect a reverse
     stock split of one share of Common  Stock of the  Company for every  35,032
     shares of Common  Stock that are issued and  outstanding,  for  purposes of
     making liquidating distributions to our stockholders.

4.   To consider and vote upon the adjournment of the Special Meeting to a later
     date, if necessary,  to solicit  additional proxies in the event that there
     are  insufficient  shares  present in person or by proxy voting in favor of
     any or all of the above matters presented at the Special Meeting to approve
     those matters.

NEITHER  THE  SECURITIES  AND  EXCHANGE  COMMISSION  NOR  ANY  STATE  SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED  THE PROPOSED  TRANSACTIONS,  PASSED UPON
THE MERITS OR FAIRNESS OF THE PROPOSED TRANSACTIONS, OR PASSED UPON THE ADEQUACY
OR ACCURACY OF THE  DISCLOSURES  IN THIS  DOCUMENT.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

AS USED IN THIS PROXY STATEMENT,  "COLONIAL," THE "COMPANY," "WE," "OUR," "OURS"
AND "US" REFER TO COLONIAL TRUST COMPANY, AN ARIZONA CORPORATION, THE "CORPORATE
TRUST SALE" AND THE "WEALTH  MANAGEMENT SALE" REFER TO THE SALE OF OUR CORPORATE
TRUST AND WEALTH MANAGEMENT  BUSINESSES,  RESPECTIVELY,  AND THE  "TRANSACTIONS"
REFER, COLLECTIVELY, TO THE CORPORATE TRUST SALE, THE WEALTH MANAGEMENT SALE AND
OUR PLAN OF  LIQUIDATION  AND  DISSOLUTION,  WHICH  CONTEMPLATES A REVERSE STOCK
SPLIT,  TOGETHER WITH LIQUIDATING  DISTRIBUTIONS  TO STOCKHOLDERS  HOLDING FEWER
THAN 35,032 SHARES PRIOR TO THE REVERSE STOCK SPLIT.


D

                       REFERENCE TO ADDITIONAL INFORMATION

     This proxy statement refers to important business and financial information
about  Colonial  Trust  Company  from  documents  that  are not  included  in or
delivered  with  this  proxy  statement.   These  documents   include,   without
limitation:  (i) our Purchase  and  Assumption  Agreement  with Happy State Bank
dated  December 30, 2003,  which is attached as an exhibit to our Form 8-K filed
on January 28, 2004 with the SEC;  (ii) our  Purchase and  Assumption  Agreement
with  Dubuque  Bank and Trust  Company  dated March 26, 2004 and our Addendum to
that Purchase and  Assumption  Agreement  dated as of April 26, 2004,  which are
attached  as  Exhibits  to our Form 8-K filed on April 28,  2004;  and (iii) our
First Amendment to Purchase and Assumption Agreement with Happy State Bank dated
June __, 2004, which is attached as an exhibit to our Form 8-K filed on June __,
2004.

     You may obtain any documents  referred to in this proxy  statement  without
charge by requesting them in writing at the following address:

                                            Colonial Trust Company
                                            5336 N. 19th Avenue
                                            Phoenix, AZ  85015
                                            Attention:  Secretary

     In order to obtain the documents in time for the Special Meeting,  you must
request the documents from us by  _______________,  2004, which is five business
days prior to the date of the Special Meeting.

     For a more detailed  description of the documents referred to in this proxy
statement and how you may obtain it, see "Information  About the Special Meeting
- - Where to Find Additional Information".



E

                                Table of Contents

                                                                            Page



CAUTIONARY NOTE ABOUT FORWARD-LOOKING STATEMENTS..............................1

SUMMARY OF THE TRANSACTIONS...................................................1

         Purpose of Special Meeting...........................................1

         Sale of the Corporate Trust business (See Proposal No. 1)............2

         Sale of the Wealth Management business (See Proposal No. 2)..........3

         Plan of Liquidation and Dissolution (See Proposal No. 3).............4

QUESTIONS AND ANSWERS ABOUT THE PROPOSALS.....................................6

         Corporate Trust Sale.................................................7

         Wealth Management Sale...............................................9

         Liquidation and Dissolution..........................................11

         Other Information....................................................13

RISK FACTORS..................................................................15

         Risks Related to the Corporate Trust Sale and the Wealth
              Management Sale.................................................15

         Risks Related to the Plan of Liquidation and Dissolution.............16

INFORMATION ABOUT THE SPECIAL MEETING.........................................18

         Where to Find Additional Information.................................18

         Matters to be Considered at the Special Meeting......................19

         Record Date and Outstanding Shares of Common Stock...................19

         Voting and Votes Required; Adjournment...............................19

         Quorum   ............................................................20

         Abstentions and Broker Non-Votes.....................................20

         Shares Owned and Voted by our Directors and Executive Officers.......20

         Recommendation of the Board of Directors.............................20

         Revocability of Proxies..............................................21

         Solicitation.........................................................21

         Other Matters........................................................21

SELECTED FINANCIAL DATA.......................................................21

BACKGROUND OF THE TRANSACTIONS................................................22

         Background...........................................................22

         Purposes of and Reasons for the Transactions.........................23

         Past Contacts and Negotiations.......................................24

SALE OF THE ASSETS OF THE CORPORATE TRUST BUSINESS (Proposal No. 1)...........28

         Background of the Corporate Trust Sale...............................28

         Happy State Bank and Happy Bancshares, Inc...........................28

         Description of the Corporate Trust Sale..............................28

F

         Use of Proceeds from the Corporate Trust Sale........................29

         Other Material Terms of the Corporate Trust Sale Agreement...........30

         Regulatory Approvals.................................................33

         Interests of Our Directors and Officers in the Corporate
              Trust Sale......................................................33

         Federal Income Tax Consequences of the Corporate Trust Sale..........33

         Opinion of Bank Advisory Group.......................................33

         Factors That Our Stockholders Should Consider........................34

         Reasons for the Board's Recommendations..............................34

         Vote Required and Board Recommendation...............................34

SALE OF THE WEALTH MANAGEMENT GROUP BUSINESS (Proposal No. 2).................34

         Background of the Wealth Management Group Sale.......................34

         Dubuque Bank and Trust Company, Arizona Bank & Trust, and
              Heartland Financial USA, Inc....................................34

         Description of the Wealth Management Sale............................35

         Use of Proceeds from the Wealth Management Sale......................36

         Other Material Terms of the Wealth Management Sale Agreement.........36

         Interests of Our Directors and Officers in the Wealth
              Management Sale.................................................40

         Federal Income Tax Consequences of the Wealth Management Sale........40

         Opinion of Bank Advisory Group.......................................41

         Factors That Our Stockholders Should Consider........................41

         Reasons for the Board's Recommendation...............................41

         Vote Required and Board Recommendation...............................41

ADOPTION OF PLAN OF LIQUIDATION  AND  DISSOLUTION AND AMENDMENT TO THE
COMPANY'S ARTICLES OF  INCORPORATION  TO EFFECT REVERSE STOCK SPLIT FOR
PURPOSES OF MAKING LIQUIDATING DISTRIBUTIONS (Proposal No. 3).................41

         Background of the Plan of Liquidation and Dissolution................42

         Principal Provisions of the Plan of Liquidation and Dissolution......42

         Funds Anticipated to be Available for Distribution to Stockholders...46

         Effects Of Failure To Obtain Stockholders Approval Of Proposal
              No. 3, including the Reverse Split..............................47

         Regulatory Approvals.................................................47

         Interests of Our Directors and Officers in the Plan of
              Liquidation and Dissolution.....................................47

         Material Federal Income Tax Consequences of the Plan of
              Liquidation.....................................................47

         Opinion of Bank Advisory Group.......................................50

         Factors That Our Stockholders Should Consider........................50

         Reasons for the Board's Recommendation...............................50

         Vote Required and Board Recommendation...............................50

G

ADJOURNMENT OF THE SPECIAL MEETING, IF NECESSARY, TO SOLICIT ADDITIONAL
PROXIES (Proposal No. 4)......................................................50

         Description of Proposal to Adjourn Special Meeting, if Necessary.....50

         Vote Required and Board Recommendation...............................51

ADDITIONAL INFORMATION ABOUT THE PROPOSALS....................................52

         Reasons for the Board's Recommendations..............................52

         Effect of Stockholders' Votes on the Proposals.......................54

         Opinion of Bank Advisory Group.......................................55

         Interests of Our Directors and Officers in the Transactions..........62

         Rights of Appraisal..................................................64

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT................66

         Compliance With Section 16(a) of the Securities Exchange Act
              of 1934.........................................................68

OTHER MATTERS.................................................................68

         Voting By Proxy......................................................68

         Householding of Proxy Materials......................................69

Appendix A....................................................................1

Appendix B....................................................................1

Appendix C....................................................................1


1

                CAUTIONARY NOTE ABOUT FORWARD-LOOKING STATEMENTS

     This  proxy  statement  contains  certain   "forward-looking   statements,"
including,  among others, the statements regarding the proposed  consummation of
the Corporate Trust Sale, the Wealth Management Sale and the Plan of Liquidation
and Dissolution, the potential value of our assets, and the timing and amount of
any distributions to stockholders  under the Plan of Liquidation.  Words such as
"anticipates,"   "believes,"   "expects,"  "intends,"  "plans,"  "may,"  "will,"
"estimates"  or any negative  variations or comparable  terminology  and similar
expressions are intended to identify "forward-looking  statements." All of these
"forward-looking  statements" are inherently  uncertain,  and stockholders  must
recognize  that actual  events could cause actual  results to differ  materially
from management's expectations. Key risk factors that could, in particular, have
an adverse impact on our ability to consummate the Corporate  Trust Sale and the
Wealth  Management Sale, to effect the Plan of Liquidation and Dissolution,  and
on the amount of distributions that may be made to stockholders  pursuant to the
dissolution  are set forth in this proxy statement under "Risk Factors," as well
as in  reports  we have  previously  filed  with  the  Securities  and  Exchange
Commission ("SEC").

                           SUMMARY OF THE TRANSACTIONS

     The  following  summaries  highlight  the  material  terms of the  proposed
transactions,  including the sale of our Corporate Trust business to Happy State
Bank,  the sale of our Wealth  Management  business  to  Dubuque  Bank and Trust
Company and Arizona Bank & Trust,  and our Plan of Liquidation and  Dissolution,
which  contemplates an amendment to our articles of  incorporation to effect a 1
for  35,032   reverse  stock  split  for  the  purpose  of  making   liquidating
distributions  to our  stockholders.  This  summary  does not contain all of the
information that may be important for you to consider in evaluating the proposed
transactions.  We have  included  references  to  direct  you to  more  complete
information that appears elsewhere in this proxy statement. You should read this
entire proxy  statement,  the purchase and  assumption  agreements,  the Plan of
Liquidation  and the other  documents  attached  to or referred to in this proxy
statement in their entirety to fully understand the consequences of the proposed
transaction to you before voting.

Purpose of Special Meeting

     At the  Special  Meeting,  stockholders  will  consider  and act  upon  the
following matters:

1.   Approve the sale of our Corporate Trust business to Happy State Bank;

2.   Approve  the sale of our Wealth  Management  business  to Dubuque  Bank and
     Trust Company and Arizona Bank & Trust;

3.   Approve the liquidation and dissolution of the Company pursuant to the Plan
     of Liquidation and  Dissolution of the Company,  including the amendment of
     the Company's  Articles of Incorporation to effect a reverse stock split of
     one share of Common Stock of the Company for every 35,032  shares of Common
     Stock that are issued and outstanding,  for purposes of making  liquidating
     distributions to our stockholders; and

4.   Consider and vote upon the  adjournment  of the Special  Meeting to a later
     date, if necessary,  to solicit  additional proxies in the event that there
     are  insufficient  shares  present in person or by proxy voting in favor of
     any or all of the above matters presented at the Special Meeting to approve
     those matters.

2

Sale of the Corporate Trust business (See Proposal No. 1)

The Purchaser.

     Happy State Bank is a banking association with trust powers organized under
the laws of the State of Texas with its principal offices in Happy, Texas. Happy
State  Bank  is  the  wholly-owned  subsidiary  of  Happy  Bancshares,  Inc.,  a
registered bank holding company incorporated in Texas.

Assets Transferred and Liabilities Assumed.

     We are  selling  substantially  all of the  assets of our  Corporate  Trust
business,  including certain accrued fees and receivables,  rights under various
contracts,  the real property and  facilities  located at 5336 N. 19th Avenue in
Phoenix, Arizona,  including all furniture and fixtures located on the property,
and all  equipment  and personal  property  used in the conduct of the Corporate
Trust business. Happy State Bank will assume the liabilities associated with the
Corporate  Trust business,  including the accrued  expenses,  obligations  under
various  contracts,   including   equipment  leases  and  hardware   maintenance
agreements,  and a pro-rata portion of the real estate taxes associated with the
real  property to be  purchased.  Happy State Bank has also  agreed,  subject to
certain  conditions,  to  offer  employment  to all of our  employees  currently
employed in the Corporate  Trust  business,  including  John K.  Johnson,  Cecil
Glovier  and  Ian  Currie,   our   President,   Chief   Operating   Officer  and
Controller/Treasurer, respectively.

Purchase Price.

     If the Corporate  Trust Sale is approved,  Happy State Bank will pay us the
book value of the net assets of the Corporate Trust  business,  $819,000 for our
real property and improvements, and $550,000 as a goodwill premium. Although the
purchase price cannot be calculated with precision until the closing and is also
subject to post-closing  adjustments related to the book value of the net assets
being purchased,  proceeds from the Corporate Trust Sale are currently estimated
to be between  $1.7  million  and $2.0  million.  Happy  State Bank will pay the
purchase price in cash at the closing.

Conditions to the Transaction.

     Happy State Bank has the right to terminate the sale if certain pre-closing
conditions are not met, including,  but not limited to, conditions relating to a
minimum book value of the net assets of the Corporate Trust  business,  consents
of third parties, the absence of material litigation,  the receipt of regulatory
approvals,  and the accuracy of our representations  and warranties.  See "Other
Material Terms of the Corporate Trust Sale Agreement." We may terminate the sale
if certain pre-closing  conditions are not met,  including,  without limitation,
our  receipt of  stockholder  approval of the sale,  the  receipt of  regulatory
approvals, and our receipt of a fairness opinion from our financial advisor, The
Bank Advisory Group ("Bank Advisory Group"), which we have received.

Representations, Warranties and Covenants.

     The Corporate Trust Sale Agreement contains representations, warranties and
covenants  typical of such asset sales,  including,  without  limitation,  those
related  to  proper  administration  of  our  fiduciary  accounts,   absence  of
litigation,  receipt of  third-party  consents  and  regulatory  approvals,  and
compliance with laws, including environmental laws. See "Other Material Terms of
the Corporate Trust Sale Agreement."

Indemnification.

     We have agreed to indemnify  Happy State Bank for losses and claims against
it  arising  out of the  breach  of any of our  representations,  warranties  or
covenants  and  certain  legal  liabilities,  and Happy State Bank has agreed to

3

similar indemnification provisions. We have also agreed to indemnify Happy State
Bank  for  losses  and  claims  against  it  arising  out  of  any   pre-closing
environmental  liability associated with the real property to be purchased.  See
"Other Material Terms of the Corporate Trust Sale Agreement."

Termination Fee.

     We must pay a termination fee to Happy State Bank in the amount of $250,000
if our board of  directors  determines  that its  fiduciary  obligations  to our
stockholders require acceptance of an alternative proposal.  See "Other Material
Terms of the Corporate Trust Sale Agreement."

Sale of the Wealth Management business (See Proposal No. 2)

The Purchaser.

     Dubuque Bank and Trust  Company is an Iowa banking  association  with trust
powers with  principal  offices in  Dubuque,  Iowa.  Arizona  Bank & Trust is an
Arizona banking  association  with trust powers with principal  offices in Mesa,
Arizona.  Dubuque Bank and Trust and Arizona Bank & Trust are each  wholly-owned
subsidiaries of Heartland Financial USA, Inc., a registered bank holding company
incorporated in Delaware with principal offices in Dubuque, Iowa.

Assets Transferred and Liabilities Assumed.

     We are selling  substantially  all of the assets associated with the Wealth
Management  business,  including accrued fees and receivables,  numerous prepaid
expenses,  rights under various  contracts,  and equipment and personal property
used in the conduct of the Wealth  Management  business.  Dubuque Bank and Trust
Company and Arizona Bank & Trust will assume the liabilities associated with the
Wealth  Management  business,  including  accrued  expenses,  obligations  under
various contracts, including equipment lease agreements, software agreements and
hardware maintenance agreements, and a prorated portion of taxes attributable to
the Wealth Management business.

Purchase Price.

     If the Wealth Management Sale is approved,  Dubuque Bank and Trust will pay
us (i) the  aggregate  book  value of the net  assets of the  Wealth  Management
business,  (ii)  1.88  times  the  annual  recurring  fees  attributable  to the
fiduciary trust accounts as of January 20, 2004 that are assumed by Arizona Bank
& Trust, and (iii) 1.0 times the estimated annual recurring fees attributable to
those fiduciary  trust accounts  created after January 20, 2004 that are assumed
by Arizona Bank & Trust; provided,  however, that the estimated annual recurring
fees  referenced  in "ii" and  "iii"  immediately  above  will be  prorated  for
accounts  that have been in existence  for less than 12 months as of the closing
of the sale.  Although the purchase  price cannot be calculated  with  precision
until the closing and is also subject to post-closing adjustments related to the
book  value  of the  net  assets  being  purchased,  proceeds  from  the  Wealth
Management  Sale are  currently  estimated  to be between  $2.1 million and $2.5
million.  Dubuque  Bank and  Trust  will pay the  purchase  price in cash at the
closing.

Conditions to the Transaction.

     Dubuque  Bank and  Trust  has the right to  terminate  the sale if  certain
pre-closing  conditions  are  not  met,  including,  without  limitation,  those
relating  to  obtaining  consents  of third  parties,  the  absence of  material
litigation,  the  receipt  of  regulatory  approvals,  and the  accuracy  of our
representations and warranties  (including without limitation our representation
and warranty that at the closing Arizona Bank & Trust will  immediately  succeed

4

Colonial as fiduciary on fiduciary or agency  accounts  where the fees resulting
therefrom  represent  not less than 67% of all the  recurring  fees  received by
Colonial for such services).  See "Other Material Terms of the Wealth Management
Sale Agreement." We have the right to terminate the sale if certain  pre-closing
conditions  are  not  met,  including,   without  limitation,   our  receipt  of
stockholder approval of the sale and the receipt of regulatory approvals.

Representations and Warranties.

     The Wealth Management Sale Agreement contains  representations,  warranties
and covenants typical of such asset sales, including,  without limitation, those
related  to  proper  administration  of  our  fiduciary  accounts,   absence  of
litigation, receipt of third-party consents and regulatory approvals, compliance
with laws, and Arizona Bank & Trust's  ability to occupy the portion of the real
property to be sold to Happy State Bank  currently  used in the operation of the
Wealth  Management  business for a period of no more than one year following the
closing. See "Other Material Terms of the Wealth Management Sale Agreement."

Indemnification.

     We have agreed to indemnify Dubuque Bank and Trust and Arizona Bank & Trust
for  losses  and  claims  against  it  arising  out of the  breach of any of our
representations,  warranties  or covenants and certain  legal  liabilities,  and
Dubuque  Bank  and  Trust  and  Arizona  Bank & Trust  have  agreed  to  similar
indemnification  provisions.  We have also agreed to indemnify  Dubuque Bank and
Trust and Arizona  Bank & Trust for losses and claims  against it arising out of
any pre-closing  breach of a fiduciary  account by us. See "Other Material Terms
of the Wealth Management Sale Agreement."

Termination Fee.

     In the event that the Wealth  Management  Sale  Agreement is  terminated by
Dubuque Bank and Trust because (i) Colonial breached its covenants or agreements
under such  Agreement,  or (ii)  Colonial's  representations  or warranties were
incorrect as of the date of such Agreement, then Colonial must pay to Dubuque an
amount equal to Dubuque's expenses in connection with the Wealth Management Sale
(not to exceed $100,000), plus $200,000. In the event that the Wealth Management
Sale  Agreement is terminated by Dubuque Bank and Trust or Colonial  because (i)
Colonial did not receive the required  fairness opinion from Bank Advisory Group
by June 30, 2004, or (ii) Colonial's  stockholders  failed to approve the Wealth
Management  Sale  Agreement by September  30, 2004,  then  Colonial  must pay to
Dubuque an amount  equal to  Dubuque's  expenses in  connection  with the Wealth
Management  Sale  (not  to  exceed   $100,000).   Additionally,   if  Colonial's
stockholders  fail to approve the Wealth  Management Sale Agreement by September
30, 2004,  and within  eighteen  months  Colonial  sells  Colonial or the Wealth
Management  Group  business,  then  Colonial  must pay to Dubuque an  additional
$200,000.

Plan of Liquidation and Dissolution (See Proposal No. 3)

     Under the Plan of Liquidation  and  Dissolution,  we will distribute to our
stockholders,  in cash and an interest in a promissory note, all of our property
and assets.  The board of directors of the Company has determined  that, for the
reasons  discussed in detail in this proxy statement,  the liquidation is in the
best  interests  of the  Company and its  stockholders.  The  liquidation  would
include an amendment to our articles of  incorporation to effect a reverse stock
split for purposes of making liquidating distributions to our stockholders.  The
Company believes the liquidation would:

o    relieve the Company of the  administrative  burden and cost associated with
     filing   reports  and  otherwise   complying  with  the   requirements   of
     registration  under the  Securities  Exchange  Act of 1934  (the  "Exchange
     Act"), and complying with the  Sarbanes-Oxley  Act of 2002, by allowing the
     Company to deregister as a reporting company under the Exchange Act;
o    eliminate  the expense and burden of dealing with a number of  stockholders
     holding small positions in the Company's stock; and
o    afford our stockholders the opportunity to receive cash for their shares.

5

     For more information, see "Background of the Transactions - Purposes of and
Reasons for the Liquidation."

Estimated Distribution Amounts

     We cannot  predict with  certainty the amount or timing of any  liquidating
distributions to our  stockholders.  The actual amount of cash received from the
sale of assets of the Corporate Trust and Wealth  Management  businesses that we
distribute to our  stockholders  will be subject to taxes payable by the Company
as a result of such sales and to reserves for contingent or other claims against
the Company.  We estimate  that  stockholders  will  receive cash  distributions
ranging  from $4.37 to $5.16 per share.  Factors  that could  result in material
fluctuations around this estimate include, without limitation:

o    variations in the proceeds  received by us under the  Corporate  Trust Sale
     Agreement;
o    variations in the proceeds  received by us under the Wealth Management Sale
     Agreement;
o    variations in the taxes  payable by us as a result of the  Corporate  Trust
     and Wealth Management Sales;
o    variations  in the expenses we incur in  connection  with such Sales and in
     connection with the Plan of Liquidation and Dissolution; and
o    unexpected claims made against us or unexpected liquidation expenses.

Transaction Costs

     If the Corporate Trust Sale, the Wealth Management Sale and the Liquidation
are approved,  based on our current  estimates,  in addition to settling current
liabilities,  we  expect  to  incur  the  following  costs  associated  with the
transactions:

o    Taxes payable as a result of the transactions of at least $677,000;
o    Transaction fees of at least $140,000 after March 1, 2004;
o    Employee severance,  bonuses,  other payments and related costs of at least
     $380,000 on or before September 30, 2004; and
o    Insurance  costs and costs to terminate  benefit plans of at least $170,000
     after March 1, 2004.

     In addition, we may incur additional  liabilities arising out of contingent
claims,  such as liabilities  relating to lawsuits that could be brought against
us in the  future,  that are not yet  reflected  as  liabilities  on our balance
sheet.

Votes Required

     The first three  proposals to be voted on at the Special  Meeting (the sale
of the Corporate Trust business, the sale of the Wealth Management business, and
the Plan of Liquidation and Dissolution of the Company,  including the amendment
to the Company's  Articles of  Incorporation  to effect a reverse stock split of
one share of  common  stock for every  35,032  shares of common  stock  that are
issued and  outstanding,  require the  affirmative  approval  from  holders of a
majority  of the  shares of the  Company's  common  stock  that are  issued  and
outstanding. The fourth proposal to be voted on at the Special Meeting (to allow
the Company to adjourn the Special Meeting to a later date to solicit additional
proxies in the event there are  insufficient  shares  present in favor of any or
all of the above matters to approve  those  matters),  requires the  affirmative
approval  from  holders of a majority of the shares of common  stock  present or
represented by proxy at the Special Meeting.

     The  Plan of  Liquidation  and  Dissolution  will  be  voted  upon  only if
stockholders  approve the Corporate Trust Sale and the Wealth  Management  Sale.
The proposal to sell the assets of the Corporate  Trust  business is independent
of the other proposals, and its approval is not conditioned upon the approval of

6

any other  proposal.  The  proposal to sell the assets of the Wealth  Management
business  is  independent  of the  other  proposals,  and  its  approval  is not
conditioned  upon the approval of any other proposal.  The proposal to allow the
Company to solicit additional proxies is independent of the other proposals, and
its approval is not conditioned upon the approval of the other proposals.

Change in Control Payments

     Pursuant to agreements reached with certain of its senior management,  upon
consummation  of the  Corporate  Trust Sale and the Wealth  Management  Sale, we
would be obligated  to pay Messrs.  John  Johnson and Cecil  Glovier,  our Chief
Executive  Officer  and  Chief  Operating  Officer,  lump sum cash  payments  of
$142,850 and $107,150, respectively.  Moreover, based on current estimates, upon
consummation of the Wealth  Management  Sale, we would be obligated to pay Bruce
Mitchell,  our Vice President and Manager - Wealth  Management Group, a lump sum
cash  payment of $30,000.  Additionally,  in the event that Mr.  Glovier has his
employment  terminated  by Happy  State Bank in the first year of Mr.  Glovier's
employment by Happy State Bank (other than  termination  by Happy State Bank for
cause,  as defined by the parties),  we will be obligated to pay Mr.  Glovier an
amount equal to the difference  between  $92,882 (Mr.  Glovier's  current annual
base salary) and any salary paid by Happy State Bank to Mr.  Glovier  during his
employment by Happy State Bank.

                    QUESTIONS AND ANSWERS ABOUT THE PROPOSALS


Who is entitled to vote at the Special Meeting?

     The  record  date  for  the  Special  Meeting  is  __________,  2004.  Only
stockholders  of record at the close of  business  on that date are  entitled to
notice of and to vote at the  Special  Meeting.  At the close of business on the
record  date  there  were  760,843   shares  of  our  common  stock  issued  and
outstanding.


Will any other business be conducted at the Special Meeting?

     Our board of directors knows of no business, other than as set forth in the
attached  Notice of Special Meeting of  Stockholders,  that will be presented at
the  Special  Meeting.   If  any  other  proposal   properly  comes  before  the
stockholders for a vote at the Special  Meeting,  the persons named in the proxy
card that  accompanies this proxy statement will, to the extent permitted by law
and to the extent we were not notified of the proposal a reasonable  time before
our  solicitation,  vote your shares in accordance  with their  judgment on such
matter.


Why  has the board of directors  decided to terminate our  operations and return
     the value of our assets to our stockholders?

     Our board of directors  determined  that it is in the best interests of our
stockholders  to sell our  Corporate  Trust  business to Happy State Bank and to
sell our Wealth  Management  business  to  Dubuque  Bank and Trust  Company  and
Arizona Bank & Trust,  pursuant to the purchase and assumption  agreements  that
are referred to in this proxy statement.  Our board also determined that, rather
than using  available  cash to pursue an  acquisition  strategy,  which would be
highly  speculative and may not result in investment  returns for a considerable
period of time,  if at all, it is in our  stockholders'  best interest to return
available  cash and  assets  to  stockholders  and  allow  each  stockholder  to
determine individually how to invest available amounts.


How  does our board of directors recommend I vote on the proposal to approve the
     sale of the assets of the Corporate Trust business, the proposal to approve
     the sale of the assets of the Wealth Management  business,  the proposal to
     approve the Plan of  Liquidation,  and the proposal to allow the Company to
     solicit additional proxies?

7

     Our board of  directors  recommends  that you vote FOR the  approval of the
Corporate  Trust Sale.  (See Proposal No. 1). Our board of directors  recommends
that you vote FOR the approval of the Wealth  Management Sale. (See Proposal No.
2).  Our  board of  directors  recommends  that you  vote FOR the  approval  and
adoption of the Plan of Liquidation and Dissolution,  including the amendment of
our Articles of  Incorporation  to effect a reverse  stock split of one share of
Common  Stock of the Company for every  35,032  shares of Common  Stock that are
issued and outstanding,  for purposes of making liquidating distributions.  (See
Proposal  No.  3).  Our  board  of  directors  recommends  that you vote FOR the
proposal to allow the Company to adjourn the Special Meeting,  if necessary,  to
solicit  additional proxies if there are not sufficient votes at the time of the
Special Meeting to approve Proposal Nos. 1, 2 or 3 (See Proposal No. 4).


Corporate Trust Sale


What assets are proposed to be sold to Happy State Bank in the  Corporate  Trust
     Sale?

     Our  business  consists of two separate  businesses:  our  Corporate  Trust
business and our Wealth  Management Group business.  If the Corporate Trust Sale
is approved at the Special Meeting, we will sell substantially all of the assets
of our Corporate Trust business,  including  associated customer contracts,  the
real estate and improvements  comprising our corporate  headquarters,  equipment
and other assets,  to Happy State Bank.  Upon the  consummation of the Corporate
Trust Sale, our business would only consist of our Wealth  Management  business,
which we are also proposing to sell.


Why has the board of directors approved the Corporate Trust Sale?

     Our board of directors  decided to sell our Corporate  Trust business based
on many  factors,  including  economic  and  industry  downturns  and  long-term
industry  trends.  The board of directors  also  considered  the  possibility of
increased competition in our industry from companies with greater resources,  as
well as the  significant  and  increasing  costs  associated  with  running  the
Corporate Trust business as part of a public company that files periodic reports
with the SEC and is  subject  to SEC rules  and  regulations  applicable  to SEC
reporting  companies.  After considering these factors,  along with many others,
our board of  directors  decided to look at strategic  alternatives,  including,
among others,  a sale of the Corporate Trust business to AMG Guaranty Trust, the
sale of the entire Company to a single purchaser, or a going private transaction
effectuated  by the  Company  without  the sale of any of its  businesses.  (See
"Background  of  the  Transactions  -  Past  Contacts  and   Negotiations"   and
"Additional   Information   About  the  Proposals  -  Reasons  for  the  Board's
Recommendations").   After  careful   consideration  and  discussions  with  our
management  and  legal  and  financial  advisors,  our  board of  directors  has
determined that the Corporate Trust Sale to Happy State Bank is advisable and in
the best interests of the Company and its stockholders (See "Proposal No. 1").


What was the opinion of Colonial's financial advisor?

     Our board of directors received an opinion from our financial advisor, Bank
Advisory Group, that the per share  consideration to be paid to our stockholders
under the Plan of  Liquidation  (which will  include the net  proceeds  from the
Corporate  Trust Sale) is  financially  fair and  equitable to our  unaffiliated
stockholders. (See "Additional Information About the Proposals - Opinion of Bank
Advisory Group").


What will happen if the Corporate Trust Sale is approved?

     If the Corporate Trust Sale is approved at the Special Meeting,  we plan to
consummate  the  transactions   contemplated  by  the  purchase  and  assumption
agreement,  and  related  amendment,  between  Colonial  and Happy  State  Bank,
referred  to as the  Corporate  Trust  Sale  Agreement,  as soon as  practicable
following the Special Meeting,  assuming all required  regulatory  approvals are
received.

8

What will happen if the Corporate Trust Sale is not approved?

     If the  Corporate  Trust Sale is not approved at the Special  Meeting,  the
Corporate  Trust Sale Agreement may be terminated and we will likely not proceed
with the Plan of Liquidation. If we do not proceed with the Corporate Trust Sale
and the Plan of Liquidation, we may attempt to sell the Corporate Trust business
to other buyers.  The Corporate  Trust Sale Agreement  obligates us to pay Happy
State Bank a  termination  fee of $250,000  in the event our board of  directors
withdraws  its  recommendation  in favor of the  Corporate  Trust  Sale or if we
terminate the Purchase  Agreement to pursue a superior offer.  (See  "Additional
Information  about  the  Proposals  -  Effect  of  Stockholders'  Votes  on  the
Proposals").


Do directors and officers have interests in the Corporate Trust Sale that differ
from mine?

     In considering the  recommendation of our board of directors to approve the
Corporate  Trust  Sale,  you  should  be aware  that some of our  directors  and
officers  might have  interests  that are different  from or in addition to your
interests as a stockholder. These interests include:

o    two of our directors hold vested options to purchase an aggregate of 15,000
     shares of common stock at a weighted  average  exercise  price of $3.35 per
     share which they intend to exercise prior to  consummation of the Corporate
     Trust  Sale  and  the  Wealth   Management   Sale,   which  will  give  the
     optionholders  a right to receive a pro rata  portion of  distributions  to
     stockholders  to the extent the  distributions  exceed the option  exercise
     price;
o    certain of our executive  officers  will receive  bonus  payments and other
     benefits as described more fully under  "Additional  Information  About the
     Proposals - Interests of our Directors and Officers in the Transactions";
o    certain  officers of Colonial  will become  employees  of Happy State Bank,
     including  Messrs.  Johnson,  Glovier  and  Currie,  the  President,  Chief
     Operating Officer and Controller/Treasurer,  respectively, of Colonial. Mr.
     Johnson and Mr. Glovier have also executed  employment and  non-competition
     agreements that will be effective at the closing; and
o    Gerald G. Morgan,  a member of our board of  directors,  is a member of the
     law firm of Burdett,  Morgan,  Williamson & Boykin LLP of Amarillo,  Texas.
     Mr. Tom Burdett, also a member of Burdett, Morgan,  Williamson & Boykin, is
     a member of the board of directors of Happy Bancshares, Inc., the parent of
     Happy State Bank, and Burdett,  Morgan,  Williamson & Boykin provides legal
     services to Happy Bancshares,  Inc. and Happy State Bank. Burdett,  Morgan,
     Williamson & Boykin has served as  Colonial's  legal  counsel in connection
     with the Corporate Trust Sale. Burdett, Morgan, Williamson & Boykin has not
     provided any legal services to Happy  Bancshares,  Inc. or Happy State Bank
     in  connection  with  the  Corporate  Trust  Sale.  Additionally,  prior to
     commencing  its  representation  of Colonial in the  Corporate  Trust Sale,
     Burdett,  Morgan,  Williamson  & Boykin  also  agreed not to  disclose  any
     information of or relating to Colonial to Happy State Bank.

     For  information as to the number of shares of our common stock held by our
directors and officers,  see "Securities  Ownership of Certain Beneficial Owners
and  Management." For a description of the interests our officers and certain of
our  directors  have  in  the  Corporate  Trust  Sale,  please  see  "Additional
Information About the Proposals - Interests of our Directors and Officers in the
Transactions."


What are the risks of the Corporate Trust Sale?

     We have set forth  certain  risks to Colonial of the  Corporate  Trust Sale
proposed  in this  proxy  statement.  See "Risk  Factors - Risks  Related to the
Corporate Trust Sale and the Wealth Management Sale."

9

What are the tax consequences to Colonial of the Corporate Trust Sale?

     We will  recognize  gain or loss with respect to the sale of our  Corporate
Trust assets in an amount equal to the difference  between the fair market value
of the  consideration  received for each asset and our adjusted tax basis in the
asset sold.  Consummation  of the Corporate Trust Sale itself will not result in
any United States federal income tax consequences to our stockholders;  however,
amounts   received  by  our   stockholders   pursuant  to  the  Liquidation  or,
alternatively,  as a dividend, will cause stockholders to recognize taxable gain
or loss. See "Proposal No. 1 - Federal Income Tax  Consequences of the Corporate
Trust Sale" and "Proposal No. 3 - Federal Income Tax Consequences of the Plan of
Liquidation."


Wealth Management Sale


What assets are proposed to be sold in the Wealth Management Sale?

     If the Wealth  Management Sale is approved at the Special Meeting,  we will
sell  substantially  all  of  the  assets  of our  Wealth  Management  business,
including associated customer contracts,  equipment and other assets, to Dubuque
Bank and Trust Company and Arizona Bank & Trust,  both of whom are  subsidiaries
of Heartland  Financial USA, Inc. Upon the consummation of the Wealth Management
Sale, our business would only consist of our Corporate Trust business,  which we
are also proposing to sell.


Why has the board of directors approved the Wealth Management Sale?

     Our board of directors decided to sell our Wealth Management business based
on many  factors.  Specifically,  without  limitation,  the  board of  directors
considered the increased competition in our industry from companies with greater
resources,  as well as the  significant  and increasing  costs  associated  with
running the Wealth  Management  Group  business as part of a public company that
files periodic  reports with the SEC and is subject to SEC rules and regulations
applicable to SEC reporting  companies.  After considering these factors,  along
with  many  others,  our  board  of  directors  decided  to  look  at  strategic
alternatives,  including, among others, a sale of the Wealth Management business
to First National Bank of Arizona,  Midwest Trust Company,  Heartland  Financial
USA, Inc./Dubuque Bank and Trust Company, or AMG Guaranty Trust, the sale of the
entire Company to a single purchaser, or a going private transaction effectuated
by the Company  without the sale of any of its businesses.  (See  "Background of
the Transactions - Past Contacts and Negotiations"  and "Additional  Information
About the  Proposals - Reasons for the Board's  Recommendation").  After careful
consideration  and  discussions  with our  management  and legal  and  financial
advisors,  our board of directors has determined that the Wealth Management Sale
is advisable and in the best interests of the Company and its stockholders. (See
"Proposal No. 2").


What was the opinion of Colonial's financial advisor?

     Our board of directors received an opinion from our financial advisor, Bank
Advisory Group, that the per share  consideration to be paid to our stockholders
under the Plan of  Liquidation  (which would  include the net proceeds  from the
Wealth  Management  Sale) is financially  fair and equitable to our unaffiliated
stockholders. (See "Additional Information About the Proposals - Opinion of Bank
Advisory Group").


What will happen if the Wealth Management Sale is approved?

     If the Wealth  Management Sale is approved at the Special Meeting,  we plan
to  consummate  the  transactions  contemplated  by the purchase and  assumption
agreement,  and related addendum,  between Colonial,  Dubuque Bank and Trust and
Arizona Bank & Trust,  referred to as the Wealth  Management Sale Agreement,  as
soon as  practicable  following  the  Special  Meeting,  assuming  all  required
regulatory approvals are received.

10

What will happen if the Wealth Management Sale is not approved?

     If the Wealth  Management Sale is not approved at the Special Meeting,  the
Wealth  Management  Sale  Agreement may be terminated by any party to the Wealth
Management  Sale  Agreement,  and we will  likely not  proceed  with the Plan of
Liquidation.  If we do not proceed with the Wealth  Management Sale and the Plan
of  Liquidation,  we may  attempt  to sell  the  assets  covered  by the  Wealth
Management Sale Agreement to other buyers.  The Wealth Management Sale Agreement
obligates us to pay Dubuque  Bank and Trust an amount  equal to Dubuque's  costs
and  expenses in the  transaction  (not to exceed  $100,000)  in the event we or
Dubuque  terminate the Agreement because our stockholders have failed to approve
the Wealth  Management Sale by September 30, 2004.  Additionally,  if Colonial's
stockholders  fail to approve the Wealth  Management Sale Agreement by September
30, 2004, and within  eighteen  months  Colonial  enters into certain  specified
transactions  for the  acquisition  of Colonial or the Wealth  Management  Group
business,  then  Colonial  must  pay to  Dubuque  an  additional  $200,000.  See
"Additional  Information about the Proposals - Effect of Stockholders'  Votes on
the Proposals".


Do   directors and officers have  interests in the Wealth  Management  Sale that
     differ from mine?

     In considering the  recommendation of our board of directors to approve the
Wealth  Management  Sale,  you  should be aware that some of our  directors  and
officers  might have  interests  that are different  from or in addition to your
interests as a stockholder. These interests include:

o    two of our directors hold options to purchase an aggregate of 15,000 shares
     of common  stock at a weighted  average  exercise  price of $3.35 per share
     which they intend to exercise prior to  consummation of the Corporate Trust
     Sale and the Wealth  Management Sale,  which will give the  optionholders a
     right to receive a pro rata portion of distributions to stockholders to the
     extent the distributions exceed the option exercise price;
o    certain of our current executive officers will receive bonus payments,  and
     other benefits as described more fully under "Additional  Information About
     the   Proposals  -  Interests  of  our   Directors   and  Officers  in  the
     Transactions."
o    certain officers of Colonial will become employees of Arizona Bank & Trust,
     including  Bruce L.  Mitchell,  Vice-President  and  Manager  of the Wealth
     Management division,  and Patricia L. Heitter,  Vice-President of Colonial.
     Mr.   Mitchell  and  Ms.   Heitter  have  also  executed   employment   and
     non-competition agreements that will be effective at the closing.

     For  information as to the number of shares of our common stock held by our
directors and officers,  see "Securities  Ownership of Certain Beneficial Owners
and  Management".  For a description of the interests our directors and officers
have in the Wealth Management Sale, please see "Additional Information About the
Proposals - Interests of our Directors and Officers in the Transactions."


What are the risks of the Wealth Management Sale?

     We have set forth certain risks to Colonial of the Wealth  Management  Sale
proposed  in this  proxy  statement.  See "Risk  Factors - Risks  Related to the
Corporate Trust Sale and the Wealth Management Sale".


What are the tax consequences of the Wealth Management Sale?

     We will  recognize  gain or loss  with  respect  to the sale of our  Wealth
Management  assets in an amount equal to the difference  between the fair market
value of the consideration received for each asset and our adjusted tax basis in
the asset  sold.  Consummation  of the Wealth  Management  Sale  itself will not
result in any United States federal income tax consequences to our stockholders;
however,  amounts received by our  stockholders  pursuant to the Liquidation or,

11

alternatively,  as a dividend, will cause stockholders to recognize taxable gain
or loss.  See "Proposal No. 2 - Federal  Income Tax  Consequences  of the Wealth
Management  Sale" and "Proposal No. 3 - Federal Income Tax  Consequences  of the
Plan of Liquidation."


Liquidation and Dissolution


Why has the board of directors adopted the Plan of Liquidation and Dissolution?

     Our board of directors has determined  that it is not advisable to continue
to operate our businesses on an independent  basis. This  determination was made
based on the  economic  and/or  industry  downturns in recent  years,  long-term
trends in these  businesses,  increasing  competition  and  costs of  regulatory
compliance,  market  uncertainty,  and the  other  factors  listed  below  under
"Additional   Information   About  the  Proposals  -  Reasons  for  the  Board's
Recommendation."  As a  result  of  the  process  undertaken  by us  to  solicit
purchasers for our  businesses  and the results of this process,  as well as the
other factors listed under "Additional Information About the Proposals - Reasons
for the Board's Recommendation", our board of directors has also determined that
the  distribution  of our assets in a liquidation  has a greater  probability of
producing more value to our stockholders than other  alternatives.  See Proposal
No. 3.


What will happen if the Plan of Liquidation and Dissolution are approved?

     If the Corporate  Trust Sale, the Wealth  Management  Sale, and the Plan of
Liquidation and Dissolution are approved by stockholders and the Corporate Trust
Sale and the  Wealth  Management  Sale are  subsequently  consummated,  we will,
except as otherwise determined by our board of directors:

o    dissolve as a corporation;
o    wind up our business affairs;
o    liquidate our remaining assets;
o    pay or attempt to  adequately  provide  for the payment of all of our known
     obligations and liabilities;
o    establish  a  contingency   reserve  designed  to  satisfy  any  additional
     liabilities; and
o    make distributions to our stockholders of available liquidation proceeds.


See  "Proposal No. 3 - Principal  Provisions of  the  Plan  of  Liquidation  and
Dissolution".


What will happen if the Plan of Liquidation and Dissolution are not approved?

     If our stockholders do not approve the Plan of Liquidation and Dissolution,
our board of  directors  will  continue to manage  Colonial as a publicly  owned
corporation and will explore what, if any,  alternatives  are then available for
the future of our business,  taking into account,  among other factors,  whether
our  stockholders  approve the  Corporate  Trust Sale and the Wealth  Management
Sale. If our  stockholders  do not approve the proposed Plan of Liquidation  and
Dissolution,  we may  nonetheless  pay all or a portion of the proceeds from any
asset  sales  that  are  approved  by   stockholders   and  consummated  to  our
stockholders as a special cash dividend.  See "Additional  Information About the
Proposals - Effect of Stockholders' Votes on the Proposals".


When will stockholders receive payment of any available liquidation proceeds?

     If our  stockholders  approve the Plan of Liquidation and  Dissolution,  we
currently  anticipate making an initial  distribution to our stockholders within
approximately  60  days  following  stockholder  approval.  Thereafter,  we will
distribute  available  liquidation  proceeds to our stockholders as our board of
directors  deems  appropriate.  We are  currently  unable to predict the precise
timing of any  distributions  pursuant to the Plan of  Liquidation,  although we
anticipate  that a  substantial  majority of the  liquidation  proceeds  will be

12

distributed in the initial liquidating distribution.  We anticipate that further
distributions will be made over a period of five years,  although  distributions
could be made over a longer  period  of time if  unanticipated  claims  are made
against us. The timing of any  distributions  will be determined by our board of
directors and will depend upon a number of factors, including our ability to pay
and settle our  remaining  liabilities  and  obligations,  including  contingent
claims.  See "Proposal No. 3 - Principal  Provisions of the Plan of  Liquidation
and Dissolution".


How much will stockholders receive in the liquidation?

     At this time, we cannot  predict with certainty the amount or timing of any
liquidating  distributions to our  stockholders.  However,  based on information
currently available to us, assuming, among other things, no unanticipated actual
or contingent  liabilities,  we estimate that over a period of up to five years,
stockholders  will receive cash  distributions  that in the aggregate range from
$4.37 to $5.16 per share.  Actual  distributions  could be higher or lower.  The
amount that we will be able to distribute to our stockholders will depend on the
net proceeds after taxes and expenses that we realize from the asset sales.  See
"Proposal  No.  3  -  Principal  Provisions  of  the  Plan  of  Liquidation  and
Dissolution."


Do   directors  and  officers  have  interests  in the Plan of  Liquidation  and
Dissolution that differ from mine?

     In considering the  recommendation of our board of directors to approve the
Plan of  Liquidation  and  Dissolution,  you  should  be aware  that some of our
directors  and  officers  might have  interests  that are  different  from or in
addition to your interests as a stockholder, as summarized above in this General
Information  section and under  "Additional  Information  About the  Proposals -
Interests of our Directors and Officers in the  Transactions."  In addition,  we
will  prepay for up to three years of  coverage  under our errors and  omissions
insurance  policy,  and for up to six years of coverage  under our  director and
officer  liability  insurance  policy for the  benefit of our current and former
directors  and  officers,  and we will  continue to indemnify  our directors and
officers  following  our  dissolution.  See  "Additional  Information  About the
Proposals - Interests of our Directors and Officers in the Transactions".


What are the risks of the Plan of Liquidation and Dissolution

     We have  set  forth  certain  risks to  Colonial  of the  proposed  Plan of
Liquidation in this proxy  statement.  See "Risk Factors - Risks Associated with
the Plan of Liquidation and Dissolution".


What are the tax consequences of the liquidation?

     We will recognize gain or loss with respect to the sale of our assets in an
amount  equal  to  the   difference   between  the  fair  market  value  of  the
consideration  received  for each asset and our  adjusted tax basis in the asset
sold. Upon the distribution of any non-cash assets to our stockholders  pursuant
to the Plan of Liquidation, we will recognize gain or loss as if such asset were
sold to the stockholders at its fair market value.

     As  a  result  of  our  liquidation,   for  federal  income  tax  purposes,
stockholders  will recognize a gain or loss equal to the difference  between (1)
the sum of the amount of cash  distributed to them and the aggregate fair market
value of any property  distributed to them  (including each  stockholder's  Note
Interest),   and  (2)  their  tax  basis  for  their  shares  of  our  stock.  A
stockholder's  tax basis in the  stockholder's  shares will depend upon  various
factors,  including  the  stockholder's  cost and the  amount  and nature of any
distributions  received with respect to the shares.  Any loss  generally will be
recognized when the initial distribution from us has been received (except as to
the single  remaining  stockholder  after the reverse  split to be undertaken in
connection with liquidation).

     For a brief summary of the material  federal income tax consequences of the
Plan  of  Liquidation,  see  "Proposal  No.  3 -  Material  Federal  Income  Tax
Consequences of the Plan of  Liquidation."  Tax consequences to stockholders may
differ depending on their circumstances.  You should consult your tax advisor as
to the tax effect of your particular circumstances.

13

Other Information


Do I have dissenters' appraisal rights?

     Under  Arizona  law,  stockholders  have  dissenters'  appraisal  rights in
connection  with  the  reverse  stock  split  contemplated  under  the  Plan  of
Liquidation.  It is  important  to follow  the  procedures  set forth in section
entitled "Other  Information  About the Proposals - Appraisal Rights" and as set
forth in Appendix B. Any  stockholder  who wishes to dissent from Proposal No. 3
and exercise appraisal rights,  but who fails to follow the procedures  outlined
in this proxy  statement  and in Appendix B, will not be entitled to payment for
his or her shares under Arizona's  appraisal  rights  statutes.  See "Additional
Information About the Proposals - Appraisal Rights".


How may I vote if my shares are registered in my name?

     You may vote your  shares at the  Special  Meeting by  written  proxy or in
person.

     To vote by written proxy,  you must mark,  sign and date the enclosed proxy
card and then mail the proxy card in the enclosed  postage-paid  envelope.  Your
proxy will be valid only if you  complete  and return the proxy card  before the
Special Meeting. By completing and returning the proxy card, you will direct the
designated persons to vote your shares at the Special Meeting,  including at any
adjournment of the Special Meeting, in the manner you specify in the proxy card.
If you complete the proxy card but do not provide voting instructions,  then the
designated  persons  will vote your  shares FOR the  approval of the sale of our
Corporate Trust business,  FOR the approval of the sale of our Wealth Management
business,  and  FOR the  approval  and  adoption  of the  Plan  of  Liquidation,
including  the  amendment of our Articles of  Incorporation  to effect the 1 for
35,032 reverse stock split for purposes of making liquidating distributions, and
the approval of our dissolution.  To vote in person, you must attend the Special
Meeting,  and then  complete  and  submit  the ballot  provided  at the  Special
Meeting.


How may I vote if my shares are held in "street name?"

     If the  shares  you own are held in  "street  name" by a bank or  brokerage
firm,  the nominee of your bank or brokerage  firm, as the record holder of your
shares, is required to vote your shares according to your instructions. In order
to vote  your  shares,  you will  need to  follow  the  directions  your bank or
brokerage  firm  provides  you.  Many banks and  brokerage  firms also offer the
option of voting over the Internet or by telephone, instructions for which would
be provided by your bank or brokerage firm.

     If you do not give  instructions  to your bank or brokerage  firm,  it will
still be able to vote your shares with respect to certain "discretionary" items,
but  will  not  be  allowed  to  vote  your  shares  with   respect  to  certain
"non-discretionary"  items. In the case of  non-discretionary  items, the shares
will be treated as "broker  non-votes."  "Broker  non-votes" are shares that are
held in "street  name" by a bank or brokerage  firm that  indicates on its proxy
that it does not have discretionary authority to vote on a particular matter. If
you do not give  instructions  to your  bank or  brokerage  firm,  your  bank or
brokerage  firm will not be  permitted  to vote your shares with  respect to the
approval of the Corporate Trust Sale, the Wealth Management Sale, or the Plan of
Liquidation and Dissolution.

     If you wish to attend the  Special  Meeting  in person to vote your  shares
held in street  name,  you will need to obtain a proxy  card from the  holder of
record (i.e., the nominee of your brokerage firm or bank).

14

Can I change my vote after I submit my proxy?

     Yes, you may revoke your proxy and change your vote by:

o    sending us another signed proxy with a later date;
o    giving  written  notice of the  revocation  of your proxy to our  Secretary
     prior to the Special Meeting; or
o    voting in person at the Special Meeting.


How many shares must be present to hold the Special Meeting?

     A quorum must be present at the  Special  Meeting on a matter for a vote to
be taken on the matter.  The  presence at the Special  Meeting,  in person or by
proxy,  of the  holders of a  majority  of the  shares of common  stock  issued,
outstanding  and  entitled  to vote on a matter  will  constitute  a quorum with
respect to that matter.  Proxies  received but marked as  abstentions  or broker
non-votes will be included in the calculation of the number of shares considered
to be present at the Special Meeting on all matters.


What if a quorum is not present at the Special Meeting,  or we do not obtain the
required vote for approval of a proposal?

     If a quorum is not present at the Special  Meeting with respect to a matter
or we do not obtain the  required  vote for  approval of a matter,  we expect to
adjourn the Special Meeting in order to solicit  additional proxies with respect
to that matter.

How will votes be counted?

     Each share of common stock will be counted as one vote.  Shares will not be
voted in favor of a matter,  and will not be counted  as voting on a matter,  if
the holder of the shares  abstains  from  voting on a  particular  matter or the
shares are broker  non-votes.  Accordingly,  withheld  shares,  abstentions  and
broker  non-votes will have the effect of a vote against the proposal to approve
the Corporate Trust Sale, the proposal to approve the Wealth Management Sale and
the proposal to approve the Plan of Liquidation and Dissolution.


Can I still sell my shares?

     Yes,  you may sell your  shares at this time,  but it may be  difficult  or
impossible to sell your shares in the near future. If the Plan of Liquidation is
approved,  we expect to close our stock transfer books and prohibit transfers of
record  ownership  of our  common  stock  approximately  20 days  following  the
consummation  of the  Corporate  Trust Sale and the Wealth  Management  Sale. In
addition,  the  Company's  common stock is not listed on the Nasdaq Stock Market
("Nasdaq") or on any national or regional securities  exchange,  and there is no
established  trading  market for the Company's  common  stock.  Although we have
typically  attempted  to match  stockholders  who wish to sell  their  shares of
common stock with persons who wish to buy such shares,  annual trading volume in
the Company's common stock has averaged only approximately  16,700 shares in the
last two years. Therefore, a stockholder who owns a substantial number of shares
of  Company  common  stock  will  likely be unable to sell his shares in a short
period of time  should he or she need or wish to do so. See  "Information  About
the Special Meeting - Where to Find Additional Information".


When and how will  stockholders  receive  information  about Colonial during the
liquidation period?

     Following our dissolution,  while we intend to cease filing reports such as
Forms  10-KSB and 10-QSB with the SEC, we may  continue to file  reports on Form
8-K to disclose  material events relating to our liquidation.  Stockholders will
be able to access these reports on the SEC's Web site.  See  "Information  About
the Special Meeting - Where to Find Additional Information".

15

What do I need to do now?

     After carefully  reading and considering the information  contained in this
proxy  statement,  you should  complete and sign your proxy and return it in the
enclosed return envelope as soon as possible so that your shares are represented
at the  Special  Meeting.  A  majority  of  shares  entitled  to  vote  must  be
represented  at the  Special  Meeting  to enable us to conduct  business  at the
Special Meeting.

                                  RISK FACTORS


Risks Related to the Corporate Trust Sale and the Wealth Management Sale

     There are many factors that  stockholders  should consider when deciding to
vote to  approve  the  Corporate  Trust  Sale and the  Wealth  Management  Sale,
including the following factors:


If the  Asset  Sales  are not  completed  as  expected,  our  business  could be
materially disrupted.

     If we are unable to close either of the Asset Sales,  including as a result
of our failure to obtain the approval of our stockholders, our business could be
materially  disrupted.  This  disruption  could be caused by confusion among our
customers,  industry  partners and employees as to our future plans with respect
to our operating businesses. We have already announced both proposed Asset Sales
by,  among other  things,  filing  Form 8-K's with  respect to both of the Asset
Sales with the SEC.  Any failure to  consummate  either  Asset Sale could have a
material  adverse  effect on our sales and operating  results and our ability to
attract and retain customers,  industry partners and key personnel. In addition,
we will have to pay for our costs  related to each of the Asset  Sales,  such as
legal, accounting and financial advisory fees, even if they are not completed.


Management  believes  that our  Corporate  Trust  business is subject to adverse
long-term  trends,  and that our  Wealth  Management  business  is facing and is
likely to continue to face increased competition in the future.

     Our  management  believes that our Corporate  Trust  business is subject to
adverse  long-term  trends,  including that we are facing increased  competition
from  traditional   lenders  and  other  financing  sources  that  are  offering
traditional  loans  to  non-profit  entities  as  an  alternative  to  the  bond
financings  which  generate  the  overwhelming  majority  of the income from our
Corporate Trust business. This has negatively impacted the results of operations
of our Corporate  Trust  business,  and management  believes our Corporate Trust
business  will  continue to be negatively  impacted in the  foreseeable  future.
Additionally,  our  management  believes  that we are  facing  and are likely to
continue to face increased  competition in our Wealth  Management Group business
from competitors who have  significantly  greater  financial and other resources
than we do.


Because our  stockholders  will not receive stock in either the Corporate  Trust
Sale or the Wealth Management Sale, our stockholders will not participate in the
potential future growth of our Corporate Trust or Wealth Management businesses.

     The purchase  prices in the Corporate  Trust Sale  Agreement and the Wealth
Management  Sale  Agreement   consist  entirely  of  cash.  As  a  result,   our
stockholders  will  not  participate  in  the  expected  synergies  between  our
Corporate  Trust business and Happy State Bank or between our Wealth  Management
business  and  Dubuque  Bank  and  Trust   Company/Arizona  Bank  &  Trust.  Our
stockholders  will lose the  opportunity  to capitalize on the potential  future
growth of our operating  businesses  and on their  potential  future success and
profits.

16

The termination fees and restrictions on solicitation contained in the Corporate
Trust Sale  Agreement and the Wealth  Management  Sale  Agreement may discourage
other  potential  purchasers  from  trying to  acquire  either of our  operating
businesses.

     The Corporate  Trust Sale Agreement  obligates us to pay Happy State Bank a
termination  fee of $250,000 under certain  circumstances,  including  where our
board of directors  withdraws its recommendation in favor of the Corporate Trust
Sale or where we  terminate  the  Corporate  Trust  Sale  Agreement  to pursue a
superior offer. The Wealth Management Sale Agreement obligates us to pay Dubuque
Bank  and  Trust  an  amount  equal  to  Dubuque's  costs  and  expenses  in the
transaction  (not to exceed  $100,000) in the event we or Dubuque  terminate the
Wealth Management Sale Agreement because our stockholders have failed to approve
the Wealth  Management Sale by September 30, 2004. An additional fee of $200,000
would be required from us if our  stockholders  do not approve the Agreement and
within  eighteen  months  thereafter we sell  Colonial or the Wealth  Management
business.  These  obligations  would  make it more  costly  for other  potential
purchasers to acquire us or our operating  businesses.  The Corporate Trust Sale
Agreement also generally prohibits us from soliciting,  initiating,  encouraging
or facilitating  any proposals that may lead to a proposal or offer for a merger
or other business combination with any person other than Happy State Bank.


Our directors and executive officers may have interests that are different from,
or in addition to, those of our stockholders generally.

     You should be aware of  interests  of, and the benefits  available  to, our
directors and executive  officers when  considering  the  recommendation  of our
board of directors of the Corporate Trust Sale and the Wealth  Management  Sale.
Our directors and executive  officers have interests in the Asset Sales that are
in  addition  to,  or  different  from,  their  interests  as  stockholders.  In
connection with the Asset Sales, or upon termination of employment following the
Asset Sales,  certain of our  officers  are  entitled to receive  bonus or other
payments.  Moreover,  certain of our management  will become  employees of Happy
State Bank or Arizona  Bank & Trust  following  completion  of the Asset  Sales.
Additionally,  Gerald G. Morgan, a member of our board of directors, is a member
of the law firm of Burdett, Morgan,  Williamson & Boykin LLP of Amarillo, Texas;
Mr. Tom Burdett,  also a member of Burdett,  Morgan,  Williamson & Boykin,  is a
member of the board of directors of Happy Bancshares,  Inc., the parent of Happy
State Bank,  and Burdett,  Morgan,  Williamson & Boykin  provides legal services
(unrelated  to the  Corporate  Trust Sale) to Happy  Bancshares,  Inc. and Happy
State Bank. For a more detailed discussion of the interests of our directors and
management,  see "Additional  Information  About the Transactions - Interests of
our Directors and Officers in the Transactions."


Risks Related to the Plan of Liquidation and Dissolution

     There are many factors that  stockholders  should  consider  when  deciding
whether to vote to approve the Plan of Liquidation  and  Dissolution,  including
the following factors:


Our future plans would be uncertain  if our  stockholders  failed to approve the
Plan of Liquidation and Dissolution.

     The Plan of Liquidation  and  Dissolution is dependent upon approval by our
stockholders  holding  at least a majority  of our  outstanding  shares.  If our
stockholders approve the Corporate Trust Sale and the Wealth Management Sale but
not the Plan of Liquidation and  Dissolution,  we will not have any business and
will consider  other  alternatives,  such as using our available cash to acquire
other companies or businesses.


Our anticipated timing of the liquidation and dissolution may not be achieved.

17

     If our stockholders approve the Plan of Liquidation and Dissolution and the
Corporate Trust Sale and Wealth Management Sale are subsequently consummated, we
intend to file articles of dissolution  with the Secretary of State of the State
of Arizona after the closing of such Sales.  Although we anticipate that we will
make an  initial  distribution  to  stockholders  within  approximately  60 days
following  the Special  Meeting,  there are a number of factors that could delay
our anticipated timetable, including the following:

o    delays in consummating  the Corporate  Trust Sale or the Wealth  Management
     Sale;
o    legal, regulatory or administrative delays;
o    lawsuits or other claims asserted against us; and
o    delays in settling our remaining obligations.


We  cannot  determine  with  certainty  the  amount  of  the   distributions  to
stockholders.

     We  cannot  determine  at this  time the  amount  of  distributions  to our
stockholders pursuant to the Plan of Liquidation.  This determination depends on
a variety of factors,  including,  but not limited to, the  consummation  of the
Corporate  Trust  Sale and the  Wealth  Management  Sale,  the  actual  proceeds
received  from  those  asset  sales,  taxes we incur as a result of those  asset
sales,  expenses  we incur in  connection  with those  asset  sales,  the amount
required to settle known and unknown debts and liabilities and other  contingent
liabilities,  the net proceeds,  if any, from the sale of our remaining  assets,
and other factors.  Examples of uncertainties  that could reduce the value of or
eliminate distributions to our stockholders include unanticipated costs relating
to:

o    the defense,  satisfaction  or  settlement of lawsuits or other claims that
     may be made or threatened against us in the future; and
o    delays in our liquidation and  dissolution,  including due to our inability
     to settle claims.

As a result,  we cannot  determine with certainty the amount of distributions to
our stockholders.


We may not be able to settle all of our obligations to creditors.

     We  have  current  and  future  obligations  to  creditors.  Our  estimated
distribution to stockholders takes into account all of our known obligations and
our best estimate of the amount reasonably required to satisfy such obligations.
As part of the wind-down  process,  we will attempt to settle those  obligations
with our  creditors.  We cannot assure you that we will be able to settle all of
these  obligations  or that they can be settled for the amount we have estimated
for purposes of calculating the likely  distribution to stockholders.  If we are
unable to reach an agreement  with a creditor  relating to an  obligation,  that
creditor may bring a lawsuit against us. Amounts required to settle  obligations
or defend  lawsuits  in excess of the  amounts  estimated  by us will reduce the
amount of remaining capital available for distribution to stockholders.


Our  stockholders  may be liable to our creditors for an amount up to the amount
distributed by us if our reserves for payments to creditors are inadequate.

     If our stockholders  approve the Plan of Liquidation and  Dissolution,  the
Corporate  Trust Sale and the Wealth  Management Sale are  consummated,  and our
board of directors  determines to proceed with our liquidation and  dissolution,
articles of dissolution  will be filed with the Arizona  Corporation  Commission
dissolving Colonial.  After the dissolution becomes effective,  we will continue
to exist only for the purpose of prosecuting  and defending suits against us and
enabling us to close our business,  to dispose of our property, to discharge our
liabilities and to distribute to our  stockholders any remaining  assets.  Under
applicable  Arizona  law,  stockholders  could be held liable for payment to our
creditors up to the amount  distributed to such  stockholder in the liquidation.

18

Accordingly,  in such  event,  a  stockholder  could be  required  to return all
distributions  previously  made  to such  stockholder  pursuant  to the  Plan of
Liquidation  and could  receive  nothing from us under the Plan of  Liquidation.
Moreover,  in the  event a  stockholder  has paid  taxes on  amounts  previously
received  by the  stockholder,  a  repayment  of all or a portion of such amount
could  result in a  stockholder  incurring  a net tax cost if the  stockholder's
repayment  of an amount  previously  distributed  does not cause a  commensurate
reduction in taxes  payable.  We have not engaged an appraisal firm to render an
opinion to our board of directors  as to whether we would be rendered  insolvent
as a result of the initial  liquidating  distribution or subsequent  liquidating
distributions.  For these purposes,  insolvency means that immediately  prior to
making a distribution to our stockholders, as described herein, and after giving
effect to all such  distributions  (a) the fair saleable  value of our assets is
less  than  our  probable  liabilities,  including  disputed,  unliquidated  and
contingent  liabilities or (b) we are not able to pay or will not be able to pay
our  liabilities,  as they are  projected to become due.  Although we anticipate
that our board would not  authorize a  distribution  in excess of an amount that
would result in our being insolvent as a result of our distributions,  we cannot
assure you that the  contingency  reserve  established by us will be adequate to
cover all expense and liabilities.


It may become difficult or impossible for stockholders to trade their shares.

     If the Plan of  Liquidation  is  approved,  we  expect  to close  our stock
transfer  books and prohibit  transfers of record  ownership of our common stock
upon our  dissolution,  which would make it more  difficult or impossible  for a
stockholder  to sell our shares and could  result in a decrease  in the value of
our stock.

                      INFORMATION ABOUT THE SPECIAL MEETING

Where to Find Additional Information

     Colonial files annual,  quarterly and special reports and other information
with the SEC. You may read and copy any reports, statements or other information
that  Colonial  files  at the  SEC's  public  reference  room  at the  following
location:

                              Public Reference Room
                        450 Fifth Street, N.W., Room 1024
                             Washington, D.C. 20549

     Please call the SEC at 1-800-SEC-0330 for further information on the public
reference  rooms.  Colonial's  SEC filings are also available to the public from
commercial document retrieval services and at the Web site maintained by the SEC
at www.sec.gov.

     Certain  documents  referred  to in this  proxy  statement  have been filed
separately with the SEC. Specifically,  this proxy statement contains references
to the following documents, which we have previously filed with the SEC:

Form                               Title                              Date Filed
- ---------- --------------------------------------------------  -----------------
- ---------- --------------------------------------------------  -----------------
8-K        Purchase and Assumption Agreement between Colonial
                and Happy State Bank                            January 28, 2004

8-K        Purchase and Assumption Agreement between Colonial,
                Heartland  Financial USA, Inc. and Dubuque
                Bank and Trust Company                            April 28, 2004


8-K        Addendum to Purchase and Assumption Agreement
                between Colonial, Heartland Financial USA,
                Inc.,  Dubuque Bank and Trust Company and
                Arizona Bank & Trust                              April 28, 2004

8-K        First Amendment to Purchase and Assumption
                Agreement between Colonial and Happy State Bank    June __, 2004

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

19

     You may obtain any of the  documents  listed  above  through the SEC or the
SEC's website,  provided above.  You may also obtain the documents  listed above
from us without charge by requesting them in writing at the following address:

                             Colonial Trust Company
                               5336 N. 19th Avenue
                             Phoenix, Arizona 85015
                              Attention: Secretary

     If  you  would  like  to  request  documents  from  us,  please  do  so  by
___________, 2004, to receive them before the Special Meeting.

     You should rely only on the  information  contained in this proxy statement
to vote on the  proposals.  We have not  authorized  anyone to provide  you with
information  that is different  from what is contained in this proxy  statement.
This proxy  statement is dated ________ __, 2004. You should not assume that the
information  contained in this proxy  statement is accurate as of any date other
than that date.


Matters to be Considered at the Special Meeting

     At the Special  Meeting,  stockholders  will consider and vote on proposals
(1) to approve  the sale of our  Corporate  Trust  business  to Happy State Bank
pursuant to the Corporate Trust Sale  Agreement,  (2) to approve the sale of our
Wealth  Management  business  to  Dubuque  Bank and  Trust/Arizona  Bank & Trust
pursuant to the Wealth  Management Sale Agreement,  (3) to approve and adopt our
Plan of  Liquidation  and  Dissolution,  attached as Appendix A, which  includes
amendment  of our  Articles of  Incorporation  to effect a 1 for 35,032  reverse
stock  split  for   purposes  of  making   liquidating   distributions   to  our
stockholders,  and our  dissolution;  and (4) to  consider  and  vote  upon  the
adjournment  of the Special  Meeting to a later date, if  necessary,  to solicit
additional  proxies in the event that there are  insufficient  shares present in
person or by proxy voting in favor of any or all of the above matters  presented
at the Special Meeting to approve those matters.


Record Date and Outstanding Shares of Common Stock

     The record date for the determination of stockholders entitled to notice of
and to vote at the special  meeting is ________,  2004. At the close of business
on the record  date there  were  issued,  outstanding  and  entitled  to vote an
aggregate of 760,843 shares of our no par value common stock.


Voting and Votes Required; Adjournment

     Each share of our common stock is entitled to one vote. All proxies will be
voted in accordance with the stockholders'  instructions  contained therein, and
if no choice is  specified,  the proxies will be voted in favor of the Corporate
Trust  Sale,  the  Wealth  Management  Sale,  and the  Plan of  Liquidation  and
Dissolution.

     A  stockholder  may revoke any proxy at any time before it is  exercised by
delivery  of written  revocation  to the  Secretary  of Colonial or by voting in
person at the Special  Meeting.  A stockholder may also change a vote by signing
another  proxy with a later date.  Attendance  at the Special  Meeting  will not
itself be deemed to revoke a proxy  unless  the  stockholder  gives  affirmative
notice at the Special Meeting that the  stockholder  intends to revoke the proxy
and vote in person.

     The  affirmative  vote of the holders of a majority of the shares of common
stock  issued,  outstanding  and entitled to vote thereon is required to approve
Proposals Nos. 1, 2 and 3.

20

     The  affirmative  vote of the holders of a majority of the shares of common
stock  present  in person or  represented  by proxy at the  Special  Meeting  is
required  to  approve  the  adjournment  of the  Meeting  to a  later  date,  if
necessary,  to solicit  additional  proxies  (Proposal  No. 4). The most  likely
reason for adjournment would be to solicit  additional proxies to approve any or
all of  Proposal  Nos.  1, 2 and 3 if  fewer  shares  are  voted in favor of the
proposal  than  are  required  to  approve  the  proposal.   At  any  subsequent
reconvening of the Special Meeting, all proxies will be voted in the same manner
as they would have been voted at the original  convening of the Special  Meeting
with respect to any matter being  considered at the reconvened  Meeting,  except
for any proxies properly changed or revoked.

     With respect to any other matter properly presented at the Special Meeting,
the persons named in the proxy will be authorized to vote, or otherwise  act, in
accordance  with their judgment on such matter.  There are no voting  agreements
with respect to any matter to be voted upon at the Special Meeting.


Quorum

     Under our by-laws,  the holders of a majority of the shares of common stock
issued,  outstanding and entitled to vote at the Special Meeting will constitute
a quorum at the Special  Meeting.  Shares of common  stock  present in person or
represented by proxy, including shares that abstain,  represent broker non-votes
or do not  vote  with  respect  to one or  more  of the  matters  presented  for
stockholder  approval,  will be counted for  purposes of  determining  whether a
quorum is present.


Abstentions and Broker Non-Votes

     Shares that abstain from voting as to a particular  matter, and shares held
in "street  name" by brokers or nominees who indicate on their proxies that they
do not have  discretionary  authority  to vote such  shares  as to a  particular
matter,  will not be counted as votes in favor of such  matter and will also not
be  counted  as  votes  cast  or  shares  voting  on such  matter.  Accordingly,
abstentions  and "broker  non-votes"  will have the effect of a vote against the
proposals.  Abstentions and broker  non-votes will have no effect on any vote to
adjourn  the  meeting to a later  date,  if  necessary,  to  solicit  additional
proxies.


Shares Owned and Voted by our Directors and Executive Officers

     At the close of business on ________, 2004, the record date for the special
meeting,  our directors and executive  officers and certain of their  affiliates
beneficially owned, in the aggregate, 126,290 shares (or 16.6%) of the shares of
our outstanding  common stock.  These shares do not include the 15,000 shares of
common stock  issuable upon the exercise of  outstanding  stock options owned by
two of our  directors,  which such  directors  have  informed  us they intend to
exercise  prior to  consummation  of the  Corporate  Trust  Sale and the  Wealth
Management  Sale.  See  "Security  Ownership  of Certain  Beneficial  Owners and
Management".  All of these parties have informed the Company that they intend to
vote in favor of  Proposal  Nos. 1, 2, 3 and 4 to be  considered  at the Special
Meeting. See "Security Ownership of Certain Beneficial Owners and Management."


Recommendation of the Board of Directors

     After  careful  consideration,  our board of  directors  has  approved  the
Corporate  Trust  Sale and  recommends  that you  vote FOR the  approval  of the
Corporate  Trust Sale.  See "Proposal No. 1". After careful  consideration,  our
board of directors has approved the Wealth  Management  Sale and recommends that
you vote FOR the approval of the Wealth  Management  Sale. See "Proposal No. 2".
After  careful  consideration,  our board of directors  has approved the Plan of
Liquidation  and  Dissolution  and recommends that you vote FOR the approval and
adoption of the Plan of Liquidation and Dissolution. See "Proposal No. 3". After
careful  consideration,  our  board of  directors  recommends  that you vote FOR
Proposal No. 4. See "Proposal No. 4".

21

     In considering such  recommendations,  you should be aware that some of our
officers and directors  have  interests in the Corporate  Trust Sale, the Wealth
Management  Sale and the Plan of  Liquidation  that are  different  from,  or in
addition to, those of our stockholders  generally.  See the discussion  entitled
"Additional  Information  About the  Proposals - Interests of Our  Directors and
Officers in the Transactions."


Revocability of Proxies

     Proxies may be revoked at any time prior to the time they are voted by: (a)
delivering  to the  Secretary of the Company a written  instrument of revocation
bearing a date  later  than the date of the  proxy;  or (b) duly  executing  and
delivering to the Secretary a subsequent  proxy relating to the same shares;  or
(c)  attending  the  Special  Meeting  and voting in person,  provided  that the
stockholder  notifies the  Secretary  of the meeting of his or her  intention to
vote in person at any time prior to the  voting of the  proxy.  In order to vote
their shares in person at the Special Meeting, stockholders who own their shares
in "street name" must obtain a special proxy card from their broker.


Solicitation

     The cost of soliciting proxies, including the cost of preparing and mailing
the Notice and Proxy Statement,  will be paid by the Company.  Solicitation will
be  primarily by mailing this proxy  statement to all  stockholders  entitled to
vote at the Special Meeting.  Proxies may be solicited by officers and directors
of the Company  personally  or by telephone  or  facsimile,  without  additional
compensation. The Company may reimburse brokers, banks and others holding shares
in their  names  for  others  for the cost of  forwarding  proxy  materials  and
obtaining proxies from beneficial owners.


Other Matters

     Our board of directors knows of no other business that will be presented at
the  Special  Meeting.   If  any  other  proposal   properly  comes  before  the
stockholders for a vote at the Special  Meeting,  the persons named in the proxy
card that accompanies this proxy statement will, to the extent permitted by law,
vote your shares in accordance with their judgment on such matter.


                             SELECTED FINANCIAL DATA

     The following selected consolidated  financial data should be read together
with our  audited  consolidated  financial  statements  and  related  notes  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations,"  which are  included in our Annual  Report on Form 10-KSB  filed on
June 30, 2003, and our unaudited  consolidated  financial statements and related
notes and  "Management's  Discussion  and  Analysis of Financial  Condition  and
Results of  Operations,"  which are  included  in our  Quarterly  Report on Form
10-QSB filed on February 20, 2004. The foregoing Form 10-KSB and Form 10-QSB are
available through the SEC or the SEC's website at www.sec.gov or from us without
charge.  See  "Information  About the Special Meeting - Where to Find Additional
Information."  Our  historical  results are not  necessarily  indicative  of our
results of operations to be expected in the future.

22

                                         December 31      March 31      March 31
                                                2003          2003          2002
                                         -----------   -----------   -----------
                                         (unaudited)     (audited)     (audited)
Current assets:
   Cash and cash equivalents ........... $   314,581   $   243,048   $   166,592
   Accounts, notes and other
       receivables ......................  1,652,942     1,505,130     1,289,231
 Non-current assets: ....................  1,358,023     1,376,045     1,431,951
                                         -----------   -----------   -----------
                                         -----------   -----------   -----------

 Total Assets: ..........................  3,325,546     3,124,223     2,887,774

Accounts payable and accrued
  liabilities: ..........................$   381,780   $   305,990   $   213,729


                                         Nine months   Fiscal Year   Fiscal Year
                                               ended         ended         ended
                                         December 31      March 31      March 31
                                                2003          2003          2002
                                         (unaudited)     (audited)     (audited)

 Gross revenues: ........................$ 3,451,845   $ 4,161,886   $ 3,865,501
 General and administrative expenses: ...  3,254,279     4,041,145     3,989,466
                                         -----------   -----------   -----------
                                         -----------   -----------   -----------

 Income (Loss) before income taxes
    and extraordinary items: ............   197,566       120,741      (123,965)
 Income (Loss) per share (basic): .......      0.26   $      0.16   ($     0.17)
 Income (Loss) per share (diluted): .....      0.26   $      0.16   ($     0.17)

Net Income (Loss): ......................   116,605        75,644       (82,759)
 Net Income (Loss) per share (basic): ...      0.15   $      0.10   ($     0.11)
 Net Income (Loss) per share (diluted): .$     0.15   $      0.10   ($     0.11)

 Weighted average shares outstanding
     (basic): ...........................    758,012       743,239       730,865
 Weighted average shares outstanding
     (diluted): .........................    760,155       757,322       730,865

 Book value per share ...................$      3.87           n/a           n/a


                         BACKGROUND OF THE TRANSACTIONS

Background

     Colonial  Trust  Company  was  incorporated  under the laws of the State of
Arizona on August 15, 1989, and commenced  business  operations on September 11,
1989. From the time of its organization  through September 30, 1990, the Company
was a  wholly-owned  subsidiary of Church Loans and  Investments  Trust,  a real
estate  investment trust located in Amarillo,  Texas. On October 1, 1990, all of
the capital  stock of the Company was  distributed  to the  stockholders  of its
parent company on the basis of one share of common stock of the Company for each
share of our parent company's stock owned on that date.

     The  Company  is a  nondepository  trust  company  that  currently  has two
businesses:  Corporate Trust and Wealth  Management Group  (previously named the
Personal Trust division of the Company).  The Corporate Trust business  provides
services  including serving as trustee for individual  retirement  accounts,  or
IRA's,  and  trustee  for  bond  offerings  of  churches  and  other  non-profit
organizations.  Presently,  we are  primarily  engaged in serving as trustee and
paying agent on bond  programs of churches and other  non-profit  organizations.
From time to time,  we serve as trustee  and/or paying agent on bond programs of
for-profit  organizations.  Through its Wealth  Management  Group business,  the
Company provides traditional investment management, administration and custodial
services for customers  with trust assets.  This business also serves as trustee
or custodian for IRA Accounts ("IRA's").

23

     Historically,  the Company's  primary  business has been serving as trustee
and  paying  agent  for  bond   offerings  of  churches  and  other   non-profit
organizations.  The  majority  of  these  bonds  are sold by  broker/dealers  in
offerings that are exempt from  registration  under federal and state securities
laws. In its capacity as trustee for bond offerings of non-profit organizations,
the Company receives  proceeds from the sale of the bonds and distributes  those
proceeds  according to the purposes of the bond  offering.  The Company  invests
such proceeds in U.S. Treasury Obligation Money Market Mutual Funds according to
the terms of the Company's investment policy and the applicable trust indenture.
In its capacity as paying agent, the Company also receives periodic sinking fund
payments  (payments  of principal  and  interest on the bonds by the  non-profit
organizations,  typically  made on a weekly basis) and  distributes  the sinking
fund payments to bondholders  pursuant to a trust indenture  between the Company
and  the  non-profit  organization.  In  instances  in  which a  bondholder  has
transferred  ownership  of a bond for which the  Company  is  serving  as paying
agent,  the Company  serves as transfer  agent and effects the  transfer of such
bond between the former and current bondholder.  If the non-profit  organization
defaults under the terms of the trust indenture,  the Company  forecloses on the
property  securing the payment of the bonds  (typically  real estate and related
improvements owned by the non-profit organization,  such as a church),  attempts
to sell the property,  and thereafter distributes the proceeds (if any) received
from the foreclosure sale to bondholders.

     The  Company  also serves as trustee  for IRA's.  As  trustee,  the Company
receives all  contributions  to these  accounts,  invests the  contributions  as
directed by the account  participant  and  distributes the funds of the accounts
pursuant  to the terms of each  individual  account.  The  majority of the IRA's
serviced by the Company have been originated by the broker/dealers who originate
the bond  offerings  for which the Company  serves as trustee and paying  agent.
Currently,  there are a limited number of IRA trustees who allow church bonds as
an  investment  in  their  IRA's.  The  Company  has  been  able to grow its IRA
servicing   business   primarily  through  marketing  efforts  directed  at  the
broker/dealers with whom the Company has a bond servicing  relationship and to a
lesser extent through marketing efforts directed at non-profit organizations.

     The  Wealth  Management  Group  business  provides  traditional  investment
management,  administration  and custodial  services for  customers  with assets
(cash,  securities,  real  estate  or  other  assets)  held  in  trust  or in an
investment agency account.  It also serves as custodian for self-directed  IRA's
and trustee for managed IRA's.


Purposes of and Reasons for the Transactions

     Having  assessed our ability to develop our two  operating  businesses,  we
determined  that it would be preferable  not to continue  operations  based on a
number of factors,  including  the  likelihood  that we would  continue to incur
significant   regulatory   expenditures   as  a  result  of  our   status  as  a
public-reporting  company that files public  reports with the SEC, the existence
of competitors in our industry with greater resources at their disposal, adverse
long-term  trends in our businesses,  and the fact that even if successful,  the
realization  of significant  profits was uncertain and could take years.  Having
determined  that  discontinuing  our operations was in the best interests of our
stockholders, we further determined that the sale of our operating businesses as
independent  going concerns was the alternative  likely to yield the highest per
share value for our  stockholders  and began searching for potential  buyers for
our operating businesses.

     We have also  determined that in recent years,  the public  marketplace has
had less interest in public companies with a small market  capitalization  and a
limited  amount of securities  available for trading in the public  marketplace.
Our board of  directors  believes  it is highly  speculative  whether our common
stock  would ever  achieve  significant  market  value with an active and liquid

24

market.  Thus, our board of directors  concluded that, in the event the sales of
our Corporate  Trust and Wealth  Management  Group  businesses  were approved by
stockholders and subsequently  consummated,  it would be in the best interest of
our  stockholders to distribute the net proceeds from those  transactions to our
stockholders and terminate our status as a public-reporting  company, instead of
attempting to find other  businesses to purchase and maintaining our status as a
public-reporting company.

     The purpose of the proposed  reverse stock split and liquidation is to cash
out the equity  interests  in the  Company  of the  approximately  1,700  record
holders of our  common  stock at a price  determined  to be fair by the board of
directors.  The  transactions  will  allow the  Company  to reduce the number of
stockholders of record to fewer than 300 so as:

o    to permit our stockholders to receive cash for their stock;
o    to relieve the Company of the  administrative  burden and increasing  costs
     associated   with  filing   reports  and  otherwise   complying   with  the
     requirements of registration  under the Exchange Act by  deregistering  the
     Company under the Exchange Act;
o    to relieve the Company of the additional  cost and investment of management
     time associated with compliance with the Sarbanes-Oxley Act of 2002 and the
     related  regulations,  many of which become  effective  over the  following
     12-24 months; and
o    to decrease the expense and burden of communicating with the Company's high
     number of stockholders holding small positions in the Company's stock.

     The Company incurs direct and indirect  costs  associated  with  compliance
with the SEC's filing and reporting  requirements  imposed on public  companies,
costs which we expect will only  increase in the near  future.  The Company also
incurs  substantial  indirect  costs as a result of,  among  other  things,  the
executive  time spent to prepare and review such filings.  Since the Company has
relatively few executive personnel, these indirect costs can be substantial. The
Company's annual direct and indirect costs related to being a public company are
estimated at $168,000, and include the following:

                               Public Company Expense                       Cost
         --------------------------------------------------- -------------------
         --------------------------------------------------- -------------------

                                                 Audit                  $ 56,000
                      Quarterly reviews by accountants                    22,600
                                        Legal SEC work                    33,000
                                         Director fees                    20,400
                                   Annual Report costs                    16,000
                        Director and officer insurance                    20,000

                                                     TOTAL:            $ 168,000
         --------------------------------------------------- -------------------

     The  principal  advantages  to the Company of  remaining  a public  company
include the  potential to raise  capital  through the sales of  securities  in a
public offering in the future or to acquire other business  entities using stock
as the consideration for any such  acquisition.  As a practical matter,  capital
from the public market has not been, and is not expected to be, available to the
Company.  Furthermore, the Company has no plans to acquire other businesses, and
the Company  believes  that the illiquid  nature of the  Company's  common stock
makes such common stock relatively  unattractive as consideration to a potential
seller.  Accordingly,  the board  believes  that any  advantages  of remaining a
public company are outweighed by the disadvantages.


Past Contacts and Negotiations

     In May 2002, we were contacted  concerning the potential purchase or merger
of Colonial by Randall K. Barton of Foundation Capital.  Mr. Barton was a former
Colonial Board member who resigned in December 2002. Although Foundation Capital
ultimately elected not to pursue a combination with Colonial,  our board decided
to consider other potential combinations.

25

     At a board meeting on February 5, 2003,  it was  suggested  that one of our
directors make contact with Happy State Bank  representatives.  As a result of a
meeting on February 27, 2003,  between  Gerald G. Morgan of Colonial and certain
representatives  of Happy State Bank,  including  Pat  Hickman,  Tom Burdett and
Kelly Forehand, Happy State Bank decided to pursue negotiations for the purchase
of Colonial. By March 15, 2003, a confidentiality agreement had been executed by
both  parties and a due  diligence  trip had been planned for March 27 and March
28, 2003, at which Pat Hickman,  David Norris and Kelly  Forehand of Happy State
Bank met with John Johnson, Cecil Glovier and Bruce Mitchell of Colonial.  Prior
to the due diligence trip, the parties exchanged certain financial information.

     On  April  3,  2003,  a  board   meeting  was  held  at  which,   following
consideration  of  Willamette &  Associates,  Bank  Advisory  Group and Peacock,
Hislop, Staley & Given as potential financial advisors,  Bank Advisory Group was
chosen to prepare a valuation of Colonial  for  Colonial's  board of  directors.
Bank Advisory Group was  subsequently  engaged to provide such a valuation.  See
also  "Additional  Information  About the  Proposals - Opinions of Bank Advisory
Group".

     Throughout  April  and May  2003,  we  continued  providing  due  diligence
information  to Happy State Bank and Bank Advisory  Group,  and  representatives
from  Colonial  and Bank  Advisory  Group  participated  in numerous  telephonic
discussions relating to the valuation of Colonial.

     In May 2003, AMG Guaranty Trust,  through David Wright, its Vice President,
contacted  John  Johnson of  Colonial  by  telephone  concerning  the  potential
purchase of Colonial.  By June 24, 2003, a  confidentiality  agreement  had been
executed by both parties.

     On June 10, 2003,  Bank Advisory Group delivered its valuation to Colonial.
Colonial   subsequently   engaged   in   telephonic   discussions   and   e-mail
correspondence  with Happy State Bank concerning a potential  purchase of all of
Colonial's businesses, including telephone conversations on June 12 and June 27,
2003,  between  John  Johnson of  Colonial  and Pat Hickman of Happy State Bank.
Colonial also had a board meeting via telephone conference call on June 16, 2003
to discuss  the status of  discussions  with Happy  State Bank and AMG  Guaranty
Trust.  At a board  meeting  held on June 30,  2003,  the board also  engaged in
extensive  discussions about the possibility of taking Colonial private, and the
means by which a going private transaction could potentially be effectuated.

     Through  the summer and fall of 2003,  representatives  of AMG  traveled to
Phoenix to conduct due diligence.  Specifically,  on June 25, 2003, John Johnson
and Bruce  Mitchell of Colonial met with Earl Wright,  the  President  and Chief
Executive Officer of AMG, and David Wright of AMG, and on October 16, 2003, John
Johnson and Bruce Mitchell met with Earl Wright, David Wright, Sheryl Bollinger,
AMG's  vice-president  and General Counsel,  and Michael Bergmann,  AMG's Senior
Executive Vice President.

     On July 28,  2003,  Gerald G. Morgan of  Colonial  and Pat Hickman of Happy
State Bank met to discuss the  divergence in  Colonial's  and Happy State Bank's
valuation  analyses and the potential  continuation of the negotiations  between
Colonial and Happy State Bank. On August 12, 2003, Pat Hickman,  Joe Horn,  Erin
Viermann and Kelly Forehand of Happy State Bank participated in a Colonial board
meeting  and  indicated  that  Happy  State  Bank  was  still  interested  in an
acquisition of Colonial,  but only in connection with Colonial's Corporate Trust
business, and only under certain conditions relating to relocation of Colonial's
operations  and retention of certain key  employees.  The Colonial board invited
Happy State Bank to complete its due  diligence and extend any offer Happy State
Bank  was  interested  in  making  to  Colonial.  From  September  2 - 4,  2003,
representatives of Happy State Bank, including Pat Hickman, Erin Viermann, Kathy
McKaskle, Jason James and Mozelle Hedrick, conducted due diligence in Phoenix.

26

     At a board  meeting on  September  15,  2003,  the board  decided to pursue
negotiations   with  AMG  Guaranty   Trust  for  the  sale  of   Colonial,   or,
alternatively,  for the sale of Colonial's  Wealth Management  business,  and to
continue negotiations with Happy State Bank concerning the sale of the Corporate
Trust Business.  Negotiations  with both Happy State Bank and AMG Guaranty Trust
continued through the end of September 2003.

     At a board  meeting  held on  October  2, 2003,  the board  considered  the
preliminary  proposals received from AMG Guaranty Trust and Happy State Bank for
the  purchase  of  the  Wealth   Management  and  Corporate  Trust   businesses,
respectively. The board subsequently determined to engage Bank Advisory Group to
advise it concerning  these  proposals and any other  proposals  received by the
Company and to provide a fairness  opinion in the event the board  determined to
proceed  with  transactions  for the  sale of the  Corporate  Trust  and  Wealth
Management  Group  businesses.  On October 30, 2003, Bruce Mitchell and Patricia
Heitter of Colonial  traveled to the AMG headquarters in Denver to meet with AMG
principals,  including Earl Wright,  David Wright,  Sheryl Bollinger and Michael
Bergmann.

     At a board  meeting  held on November 10, 2003,  the board  considered  and
approved an  engagement  letter  from Bank  Advisory  Group to provide  advisory
services  to the  Company  and to  provide a  fairness  opinion  concerning  the
distributions  Colonial's  stockholders  would  receive in the event the Company
sold its Corporate Trust and Wealth  Management Group businesses and distributed
its available cash to its stockholders in a liquidation.

     Throughout  the  remainder  of October 2003 and through and  including  the
signing of the definitive  Corporate  Trust Sale Agreement on December 30, 2003,
the board and Colonial's senior management held numerous conversations, received
and revised  drafts of such  Agreement and related  agreements  with Happy State
Bank,  and  negotiated  various terms of the  transaction  and provisions of the
agreements  with Happy State Bank.  This  process  involved  representatives  of
Burdett,  Morgan,  Williamson & Boykin LLP and Squire, Sanders & Dempsey L.L.P.,
Colonial's legal counsel, Jenkins & Gilchrist, Happy State Bank's legal counsel,
and Bank Advisory Group, Colonial's financial advisor.

     On  December  5, 2003,  John  Johnson of  Colonial  and  William F.  Frank,
President  of Arizona  Bank and Trust met to discuss the  potential  interest of
Arizona Bank and Trust's parent company,  Heartland Financial USA, in purchasing
Colonial's Wealth Management business.

     On  December  26,  2003,  in a series of e-mail  communications,  the board
approved the Corporate Trust Sale Agreement with Happy State Bank and authorized
John Johnson to execute the  agreement  on behalf of  Colonial.  On December 30,
2003, the Corporate Trust Sale Agreement was executed.  On February 3, 2004, the
board ratified its earlier  approval of the Corporate  Trust Sale Agreement with
Happy State Bank and John  Johnson's  execution of this Sale Agreement on behalf
of Colonial.

     On Friday, January 2, 2004, John Johnson met with Gary Dorris, President of
First  National  Bank of  Arizona,  Kari  Dorris,  Executive  Director  of First
National Financial Advisors and Pat Lamb, First National Bank of Arizona General
Counsel. During this meeting, the First National Bank representatives  expressed
their interest in purchasing the Wealth Management business.

     On January 6-8,  2004,  representatives  of AMG Guaranty  Trust,  including
David  Wright,  Michael  Bergmann  and Greg  Greene,  Vice  President  and Chief
Financial  Officer,  arrived  in Phoenix to  conduct  additional  due  diligence
concerning  our Wealth  Management  business.  At a board  meeting on January 8,
2004, the board  discussed the various  parties who had expressed an interest in
purchasing  the  Wealth  Management  business  and  imposed  on all  prospective
purchasers a January 21, 2004 deadline to submit offers.

27

     Throughout  January  2004,  various   prospective   purchasers,   including
Heartland  Financial  USA, Inc. and First  National  Bank of Arizona,  performed
on-site due  diligence,  as follows:  (1) on January 8, 2004,  Bruce Mitchell of
Colonial met with Kari Dorris, Steve Curley and Steve Austin with First National
Bank of  Arizona,  who  reviewed  financial  reports and  conducted  initial due
diligence  on  Colonial's  fiduciary  accounts;  (2) on January  9, 2004,  Bruce
Mitchell  participated in a conference call with Heartland  Financial  officials
including Paul Peckosh, Senior Vice President, Mel Miller, Senior Vice President
and Chief Investment  Officer,  and Bruce Rehmke,  Vice President,  to generally
discuss the Wealth Management business;  (3) on January 12, 2004, Bruce Mitchell
again met with Gary Dorris,  Kathryn Chryst,  Vice President of Human Resources,
and Kari Dorris of First National Bank to discuss  various  operational  issues;
and (4) on January 20, 2004,  representatives of Heartland Financial,  including
Paul Peckosh,  Mel Miller, Bruce Rehmke, Janet Quick, Vice President of Finance,
and Polly Hauser,  Trust Officer,  traveled to Phoenix to conduct due diligence.
Prospective purchasers included:

o    TCI Holdings (the parent company of Trust Company of Illinois);
o    Wedbush Morgan Securities;
o    Heartland Trust Company (Fargo, ND);
o    First National Bank of Arizona;
o    Midwest Trust Company;
o    Heartland Financial USA, Inc. (Dubuque, Iowa);
o    Administaff; and
o    AMG Guaranty Trust.

     On or prior to its board  meeting on January 21, 2004,  the board  received
four offers for our Wealth  Management  business.  These  offers were from First
National  Bank of Arizona,  Midwest  Trust  Company,  Heartland  Financial  USA,
Inc./Dubuque Bank and Trust Company,  and AMG Guaranty Trust. At its January 21,
2004 board meeting,  the board considered these four offers.  The board voted to
tentatively accept the offer submitted by Heartland  Financial  USA/Dubuque Bank
and Trust Company,  as it reflected a higher multiple of earnings than the other
bidders,  and to attempt to  negotiate  a  definitive  purchase  agreement  with
Heartland  Financial   USA/Dubuque  Bank  and  Trust  Company  containing  terms
acceptable to Colonial's board.

     Throughout  the  remainder  of January 2004 and through and  including  the
signing of the definitive  purchase  agreement  with Heartland  Financial USA on
March 26, 2004, members of the management of Colonial held various meetings with
representatives  of Arizona Bank & Trust in the furtherance of consummating  the
Wealth Management Sale, as follows:  (1) on January 28, 2004, Bruce Mitchell and
numerous staff members of Colonial met with various  representatives  of Arizona
Bank & Trust,  including Paul Peckosh,  Executive Vice President - Trusts, Bruce
Rehmke, Vice President,  Time Britfelder,  Vice President and Nancy Wilson, Vice
President - Human  Resources,  to perform due  diligence;  (2) on various  dates
between February 10, 2004 and March 8, 2004, Bruce Mitchell of Colonial met with
Paul  Peckosh of  Heartland  Financial  USA and William  Frank of Arizona Bank &
Trust to discuss  possible  sites for the  relocation  of the Wealth  Management
business and progress on the Wealth Management Sale Agreement; and (3) the board
and senior  management  of Colonial held  numerous  conversations,  reviewed and
revised drafts of the Wealth  Management Sale Agreement and related  agreements,
and negotiated various terms of the transaction and provisions of the agreements
with  Heartland  Financial  USA/Dubuque  Bank and Trust  Company.  This  process
involved representatives of Burdett, Morgan, Williamson & Boykin LLP and Squire,
Sanders & Dempsey L.L.P., Colonial's legal counsel, Barack Ferrazzano Kirschbaum
Perlman & Nagelberg LLC, legal counsel for Heartland Financial  USA/Dubuque Bank
and Trust Company, and Bank Advisory Group, Colonial's financial advisor.

     At a board  meeting on March 12, 2004,  the board  approved the sale of the
Wealth  Management  business pursuant to the terms of the Wealth Management Sale
Agreement  between  Colonial,  Dubuque  Bank and  Trust  Company  and  Heartland
Financial USA, and directed that John Johnson execute the Agreement on behalf of
Colonial.

28

     On May 4, 2004, Bank Advisory Group presented its opinion,  that, as of the
date of its  opinion  and based on the  matters  considered  and  subject to the
assumptions, conditions and qualifications set forth in the written opinion, the
consideration to be received by our  stockholders  under the Plan of Liquidation
and  Dissolution  was  financially   fair  and  equitable  to  our  unaffiliated
stockholders.  See "Additional Information About the Proposals - Opinion of Bank
Advisory Group".

     On May 4, 2004, at a board meeting,  our board of directors  adopted a Plan
of  Liquidation  and  Dissolution  of  Colonial.  The  Plan of  Liquidation  and
Dissolution is subject to stockholder  approval of both the Corporate Trust Sale
and the Wealth  Management  Sale and the  subsequent  consummation  both of such
Sales. See "Proposal No. 3 - Approval of Plan of Liquidation and Dissolution."

               SALE OF THE ASSETS OF THE CORPORATE TRUST BUSINESS
                                (Proposal No. 1)

     Our board of directors is proposing  the  Corporate  Trust Sale pursuant to
the terms of the Corporate Trust Sale Agreement for approval by our stockholders
at the Special  Meeting.  The Corporate  Trust Sale was approved by our board of
directors,  subject to stockholder  approval, on December 26, 2003, and ratified
on  February  3, 2004.  The  Corporate  Trust Sale  Agreement  is attached as an
exhibit to our Form 8-K filed on January 28,  2004,  and the first  amendment to
the  Corporate  Trust Sale  Agreement  is attached as an exhibit to our Form 8-K
filed on June __, 2004. See  "Information  About the Special  Meeting - Where to
Find  Additional  Information."  The material terms of the Corporate  Trust Sale
Agreement are summarized  below. This is not a complete summary of the Corporate
Trust Sale Agreement and is subject in all respects to the provisions of, and is
qualified by reference to, the Corporate Trust Sale Agreement.  Stockholders are
urged to read the Corporate  Trust Sale Agreement in its entirety.  Our board of
directors  recommends  a vote  FOR the  sale  of the  Corporate  Trust  business
described below.


Background of the Corporate Trust Sale

     For background  information,  please see "Background of and Reasons for the
Proposed Transactions."


Happy State Bank and Happy Bancshares, Inc.

     Happy State Bank, a Texas banking association, is a wholly-owned subsidiary
of Happy Bancshares, Inc., a Texas corporation. Happy Bancshares is a registered
bank holding company that owns  indirectly all the  outstanding  common stock of
Happy State Bank.  Happy State Bank is a banking  association  with trust powers
with its principal offices in Happy, Texas.


Description of the Corporate Trust Sale

     General.  On December 30, 2003,  we entered into a Purchase and  Assumption
Agreement (the "Corporate  Trust Sale  Agreement") with Happy State Bank and its
parent,  Happy  Bancshares,  Inc., to sell  substantially  all the assets of our
Corporate  Trust business to Happy State Bank. Upon the closing of the Corporate
Trust Sale, we will assign and Happy State Bank will assume certain  obligations
associated  with the  Corporate  Trust  business,  Happy  State Bank will be the
substitute  fiduciary  for  Colonial  on  each  of  Colonial's  Corporate  Trust
accounts,  and Colonial will be released from all fiduciary  duties with respect
to  the  Corporate  Trust  business.  The  Corporate  Trust  Sale  Agreement  is
anticipated to close on or before September 30, 2004, unless closing is extended
by agreement of the parties.

29

     Assets Transferred and Liabilities Assumed. We are selling and transferring
substantially  all of the  assets of our  Corporate  Trust  business,  including
without limitation (1) certain accrued fees,  receivables,  prepaid expenses and
rights under  contracts  of  Corporate  Trust,  (2) all  equipment  and personal
property  used in the conduct of the business of Corporate  Trust,  (3) the real
property and facilities located at 5336 N. 19th Avenue,  Phoenix,  Arizona which
comprise Colonial's corporate  headquarters,  and (4) all furniture and fixtures
located on the above-referenced real estate. Happy State Bank has also agreed to
assume  certain  liabilities  associated  with  the  Corporate  Trust  business,
including without limitation (1) Corporate Trust's accrued expenses, (2) certain
liabilities and obligations  with respect to assumed  contracts,  (3) a prorated
portion  of the  real  estate  taxes  attributable  to  the  real  estate  being
purchased,  and  (4)  liabilities  under  certain  equipment  lease  agreements,
hardware maintenance agreements and other related agreements. Effective upon the
closing, and subject to credit checks, Happy State Bank has also agreed to offer
employment to all of the current employees of Corporate Trust. Additionally, Mr.
John K. Johnson and Cecil Glovier,  our President and Chief  Operating  Officer,
respectively,  executed employment and  non-competition  agreements that will be
effective  at  the  closing  of  the  Corporate  Trust  Sale  Agreement.  It  is
anticipated  that Happy State Bank will operate  Corporate Trust from Colonial's
current headquarters in Phoenix following the closing.

     Consideration  to be received in the  Corporate  Trust Sale.  The  purchase
price  for  the  Corporate  Trust  assets  will be the  sum  of:  (1)  $819,000,
representing the agreed-upon  value of the real property and improvements  being
purchased,  (2) the  aggregate  book value of the  Corporate  Trust assets being
purchased, less the book value of the Corporate Trust liabilities being assumed,
and (3) $550,000, representing a goodwill premium. The purchase price is subject
to adjustment  within ten days  following the closing date upon  Colonial's  and
Happy State Bank's  agreement upon a final settlement  statement  indicating the
final  calculation of the aggregate book value of the net assets being purchased
and net liabilities being assumed.

     Deliveries at the Closing. Two business days prior to the closing, Colonial
will deliver to Happy State Bank a settlement statement and supporting exhibits,
indicating the computation of the purchase  price.  At the closing,  Happy State
Bank will deliver to Colonial:

o    A certificate of a Happy State Bank officer  authorizing  the  transactions
     contemplated by the Corporate Trust Sale Agreement;
o    The purchase  price by one or more checks or by one or more  deposits  into
     Colonial's account;
o    An  assumption  agreement  setting forth the  liabilities  of the Corporate
     Trust business to be assumed by Happy State Bank; and
o    All other documentation necessary to transfer all of Colonial's interest in
     the assets of the Corporate Trust business to Happy State Bank.


At the closing, Colonial will deliver to Happy State Bank:

o    A  certificate  of  a  Colonial   officer   authorizing  the   transactions
     contemplated by the Corporate Trust Sale Agreement;
o    The settlement  statement,  bill of sale, general assignment and associated
     exhibits and schedules;
o    The warranty deed and a title policy covering any and all real estate to be
     purchased by Happy State Bank;
o    An executed  power of attorney  granting  Happy State Bank the authority to
     carry on the Corporate Trust business after the closing;
o    Executed copies of the employment agreements and noncompetition  agreements
     for John K. Johnson and Cecil Glovier; and
o    All other documentation necessary to transfer all of Colonial's interest in
     the assets of the Corporate  Trust business to Happy State Bank,  including
     the books and records of the Corporate Trust business.

30

Use of Proceeds from the Corporate Trust Sale

     We  intend  to use the  proceeds  of the  Corporate  Trust  Sale to pay our
existing  liabilities and to distribute  cash available for  distribution to our
stockholders  in  connection  with our Plan of  Liquidation,  if approved by our
stockholders.  The  liabilities  that we intend to pay with the  proceeds of the
Corporate  Trust Sale  include  accounts  payable,  accrued  expenses  and lease
commitments,  as well as transaction  costs. The transaction  costs include fees
payable to Bank Advisory  Group of up to $24,000,  plus approved  expenses up to
$750.  The aggregate  benefits that Messrs.  Johnson and Glovier will receive in
connection with the Corporate  Trust Sale will be  approximately  $150,000,  the
payment of which amount will be in lieu of bonuses to which Messrs.  Johnson and
Glovier would  otherwise  have been entitled under their  respective  employment
contracts.  Additionally,  in the event that Mr.  Glovier,  our Chief  Operating
Officer, has his employment terminated by Happy State Bank during the first year
of Mr. Glovier's employment by Happy State Bank (other than termination by Happy
State Bank for cause,  as defined by the  parties),  we will be obligated to pay
Mr. Glovier an amount equal to the  difference  between  $92,882 (Mr.  Glovier's
current  annual  base  salary)  and salary  paid by Happy  State Bank during Mr.
Glovier's employment by Happy State Bank. See "Additional  Information About the
Proposals - Interests of our Directors and Officers in the Transactions."


Other Material Terms of the Corporate Trust Sale Agreement

     Representations and Warranties. The Corporate Trust Sale Agreement contains
customary  representations  and warranties  from us to Happy State Bank relating
to, among other things:

o    Due organization,  good standing, and corporate authority to enter into the
     Corporate Trust Sale Agreement;
o    Impact of consummation  of the Corporate  Trust Sale on Colonial's  charter
     documents or applicable laws, orders,  regulations,  agreements or judicial
     rulings;
o    Compliance with laws and regulations;
o    Proper administration of Colonial's fiduciary accounts;
o    Absence of litigation;
o    Matters  relating  to  contracts,   commitments,  consents  and  regulatory
     approvals;
o    Accuracy of financial statements and books and records, and appropriateness
     of internal accounting controls;
o    Matters  relating  to  the  financial  condition  of  the  Corporate  Trust
     business; and
o    Tax and insurance matters.

     The Corporate Trust Sale Agreement contains customary  representations  and
warranties  from Happy State Bank and, where  applicable,  from Happy State Bank
jointly and severally with Happy Bancshares, Inc. to us relating to, among other
things:

o    Due organization,  good standing, and corporate authority to enter into the
     Corporate Trust Sale Agreement;
o    Impact of  consummation  of the Corporate  Trust Sale on either Happy State
     Bank's or Happy  Bancshares,  Inc.'s charter  documents or applicable laws,
     orders, regulations, agreements or judicial rulings;
o    Compliance with laws and regulations;
o    Absence of litigation; and
o    Matters relating to contracts, commitments and consents.

     Conditions to the Closing.  The closing is scheduled to occur within thirty
days  after  the date of  receipt  of all  necessary  regulatory  approvals  and
expiration of all mandatory  waiting  periods,  but is  anticipated  to occur no
later than September 30, 2004 (unless extended by agreement of the parties). The
obligation  of Happy State Bank to purchase  the assets of the  Corporate  Trust
business is subject to the  satisfaction  prior to the closing of the  following
conditions:

31

o    We have  taken  all  necessary  corporate  action to  authorize  execution,
     delivery and performance under the Corporate Trust Sale Agreement,  and our
     stockholders have approved the Corporate Trust Sale Agreement;
o    No material  litigation  pertaining  to the  Corporate  Trust Sale has been
     instituted or threatened;
o    The book value of the assets of the Corporate Trust business, excluding the
     real property assets, is no less than $400,000;
o    We have  permitted  Happy  State  Bank  reasonable  access to our books and
     records;
o    We have obtained all necessary third party consents;
o    We have complied with or performed all of our covenants and conditions, and
     all of our  representations  and warranties  remain true and correct in all
     material respects;
o    All documents to be delivered in connection  with the Corporate  Trust Sale
     are satisfactory in all respects to Happy State Bank; and
o    All necessary regulatory approvals have been obtained.

     Our obligation to sell the assets of the Corporate  Trust business to Happy
State Bank is subject to the satisfaction  prior to the closing of the following
conditions:

o    Happy  State Bank has taken all  necessary  corporate  action to  authorize
     execution,   delivery  and  performance  under  the  Corporate  Trust  Sale
     Agreement;
     o Our stockholders have approved the Corporate Trust Sale Agreement;
o    No material  litigation  pertaining  to the  Corporate  Trust Sale has been
     instituted or threatened;
o    Happy State Bank has complied  with or performed  all of its  covenants and
     conditions,  and all of its  representations and warranties remain true and
     correct in all material respects;
o    All documents to be delivered in connection  with the Corporate  Trust Sale
     are satisfactory in all respects to us;
o    All necessary regulatory approvals have been obtained; and
o    We have received a fairness opinion from Bank Advisory Group that the terms
     of the Corporate  Trust Sale Agreement are fair,  from a financial point of
     view, to Colonial's stockholders.

     Covenants.   The  Corporate   Trust  Sale  Agreement   contains   covenants
customarily  included in transactions  of a similar nature.  Between the date of
execution of the Corporate Trust Sale Agreement and the closing of the Corporate
Trust Sale, we are obligated, among other things, to:

o    Conduct the Corporate Trust business in the ordinary course consistent with
     our past practices;
o    Use our best efforts to preserve the present relationships of Colonial with
     its Corporate Trust customers,  with all entities having business  dealings
     with  Colonial's  Corporate  Trust  business,  and with its Corporate Trust
     personnel;
o    Not enter into any  material  contracts  without  Happy State  Bank's prior
     consent, except for contracts in the ordinary course of our Corporate Trust
     business;
o    Use our best efforts to solicit stockholder approval of the Corporate Trust
     Sale,  including  calling a stockholder  meeting to vote on the approval of
     the Corporate  Trust Sale  Agreement,  and submitting a proxy  statement to
     stockholders;
o    Use our best efforts to satisfy all closing  conditions  under our control,
     including filing all necessary  applications to obtain regulatory  approval
     of the Corporate Trust Sale;
o    Furnish  all  information  to  Happy  State  Bank  to be  included  in  any
     application  to be filed by  Happy  State  Bank  with any  governmental  or
     regulatory body in connection with the Corporate Trust Sale;
o    Deliver to Happy State Bank on the closing date after the close of business
     all  files  and  records   relating  to  the  Corporate  Trust  assets  and
     liabilities;
o    Provide  reasonable  access to Happy State Bank to conduct an environmental
     investigation  of the real property to be  transferred  under the Corporate
     Trust Sale Agreement,  including  making  available all documents and other
     material in our possession relating to prior environmental  inspections and
     surveys;

32

o    Not lease,  sublease or  otherwise  encumber any portion of the real estate
     without  Happy State Bank's prior  written  consent,  and obtain  necessary
     third party consents in connection  with the transfer of the real property;
     and
o    Not negotiate,  solicit or otherwise facilitate an alternative proposal for
     the sale of the assets associated with the Corporate Trust business.

     Between the date of execution of the Corporate Trust Sale Agreement and the
closing of the Corporate Trust Sale, Happy State Bank is obligated,  among other
things, to:

o    Use its best efforts to satisfy all closing  conditions  under its control,
     including  obtaining all third party consents in connection  with assigning
     contracts to Happy State Bank;
o    Promptly disclose to us any fact or condition that makes any of Happy State
     Bank's  representations  or warranties untrue in any material  respect,  or
     results in Happy  State  Bank's  failure to comply  with any  condition  or
     covenant contained in the Corporate Trust Sale Agreement;
o    Promptly  disclose  to us any  pending or  threatened  litigation  or other
     proceeding  against  Happy State Bank that might  invalidate  the Corporate
     Trust Sale Agreement; and
o    Provide all information  reasonably  requested by us in order to consummate
     the Corporate Trust Sale Agreement.

     Between the date of execution of the Corporate Trust Sale Agreement and the
closing of the Corporate Trust Sale,  Happy State Bank and Colonial are mutually
obligated, among other things, to:

o    Cooperate in applying for all regulatory approvals;
o    Execute and deliver all  documents in connection  with the Corporate  Trust
     Sale,  and take all  other  reasonably  necessary  actions  to  effect  the
     consummation of the  transactions  contemplated by the Corporate Trust Sale
     Agreement, including the transfer from us to Happy State Bank of the assets
     and liabilities associated with the Corporate Trust business;
o    Facilitate the offer of employment by Happy State Bank and the  termination
     of employment by Colonial of those Colonial  employees  associated with the
     Corporate Trust business,  and ensure the  availability of John K. Johnson,
     Cecil  Glovier  and such other  current  employees  of  Colonial  as may be
     necessary  to assist  in the  winding  up of  Colonial's  business  affairs
     pursuant to the Plan of Liquidation;
o    Appropriately utilize and return all confidential information;
o    Coordinate  public  communications  to  the  mutual  satisfaction  of  both
     parties; and
o    Reconcile  the  allocation  of the  purchase  price in any tax  disclosures
     consistent with the settlement statement.

     Colonial must also provide for the continued occupation by the purchaser of
Colonial's Wealth Management Group of the portion of the real property currently
used in the operation of the Wealth  Management  business for one year following
the closing of the Corporate Trust Sale.

     Termination.  The  Corporate  Trust Sale  Agreement  may be  terminated  as
follows:

o    by mutual written consent of the parties;
o    by either party if the conditions to their respective  obligations have not
     been  satisfied  by  September  30,  2004,  or if a  material  breach  of a
     representation  or warranty by the other party  remains  uncured for thirty
     days;
o    by either party if a  governmental  body has issued a  nonappealable  final
     order prohibiting the Corporate Trust Sale;
o    by Happy  State  Bank on the  basis of the  findings  of any  environmental
     investigation  or other  environmental  survey in connection  with the real
     property to be purchased by Happy State Bank under the Corporate Trust Sale
     Agreement; and
o    by Colonial if our board of directors  determines that failure to terminate
     the Corporate Trust Sale Agreement would be inconsistent with its fiduciary
     obligations by reason of an alternative proposal.

33

     In the event we terminate  the  Corporate  Trust Sale  Agreement due to our
board  of  directors'  determination  that  its  fiduciary  obligations  to  our
stockholders  requires  acceptance  of  an  alternative  proposal,  we  will  be
obligated to pay Happy State Bank a $250,000 termination fee.

     Indemnification.  Under the Corporate Trust Sale  Agreement,  for two years
following  the  closing,  Colonial  and Happy State Bank have agreed to mutually
indemnify each other for any losses and claims  suffered by the other party as a
result of any inaccuracy in the other party's  representations  or warranties or
any  breach of any  covenant  by the other  party.  Happy  State  Bank and Happy
Bancshares,  Inc.  jointly and  severally  agree to  indemnify  Colonial and its
officers,  directors,  stockholders  and  representatives  and their  respective
heirs, successors and assigns for losses and claims arising out of:

o    Material breach of the representations or warranties of Happy State Bank in
     the Corporate  Trust Sale  Agreement or any related  document  which causes
     Colonial damage in an amount equal to or in excess of $25,000,  or a breach
     of or failure to perform any  obligation  contained in the Corporate  Trust
     Sale Agreement or related documents; and
o    Any legal  proceedings,  any liability  arising out of the operation of the
     Corporate Trust business, or any contract breach based on or as a result of
     Happy State Bank's acts or omissions following the closing.

     We have agreed to similar indemnification obligations, and further agree to
indemnify  Happy  State  Bank  and its  officers,  directors,  stockholders  and
representatives   (including  Happy  Bancshares)  and  their  respective  heirs,
successors and assigns for losses and claims arising out of:

o    Any  pre-closing  liability of the Corporate  Trust business not assumed by
     Happy State Bank; and
o    Any pre-closing  environmental  liability associated with the real property
     being purchased by Happy State Bank.

     Voting  Agreements.  There are no voting  agreements  with  respect  to any
matter to be voted upon at the  Special  Meeting.  However,  our  directors  and
executive  officers,  who  collectively  own 126,290 shares of our common stock,
excluding  shares  issuable upon the exercise of  outstanding  stock options (or
approximately  16.6% of our common  stock as of the record  date for the Special
Meeting),  have  informed  the  Company  that  they  intend  to vote in favor of
Proposal Nos. 1, 2 and 3 at the Special  Meeting,  including the Corporate Trust
Sale. See "Information About the Special Meeting - Voting and Votes Required."


Regulatory Approvals

     Other than  applicable  regulations of the Texas  Department of Banking and
the Arizona State Banking  Department,  neither Colonial nor Happy State Bank is
required to comply with any federal or state  regulatory  requirements or obtain
approval from any federal or state agency in connection with the Corporate Trust
Sale.


Interests of Our Directors and Officers in the Corporate Trust Sale

     For a  description  of the interests our directors and officers have in the
Corporate Trust Sale, the Wealth Management Sale and the Plan of Liquidation and
Dissolution,  please see "Additional Information About the Proposals - Interests
of our Directors and Officers in the Transactions."


Federal Income Tax Consequences of the Corporate Trust Sale

34

     We will  recognize  gain or loss with respect to the sale of our  Corporate
Trust assets in an amount equal to the difference  between the fair market value
of the  consideration  received for each asset and our adjusted tax basis in the
asset sold.  Consummation  of the Corporate Trust Sale itself will not result in
any United States federal income tax consequences to our stockholders;  however,
amounts  received by our  stockholders  pursuant to the Plan of Liquidation  or,
alternatively,  as a dividend, will cause stockholders to recognize taxable gain
or loss. See "Proposal No. 1 - Federal Income Tax  Consequences of the Corporate
Trust Sale" and "Proposal No. 3 - Federal Income Tax Consequences of the Plan of
Liquidation".


Opinion of Bank Advisory Group

     For a  description  of the  opinion  of Bank  Advisory  Group,  please  see
"Additional Information About the Proposals - Opinion of Bank Advisory Group".


Factors That Our Stockholders Should Consider

     For a description of the factors that our stockholders should consider when
deciding  whether to vote to approve the Corporate Trust Sale,  please see "Risk
Factors - Risks  Related to the Corporate  Trust Sale and the Wealth  Management
Sale."


Reasons for the Board's Recommendations

     For a description of the factors that the board of directors  considered in
its  decision to approve and  recommend  the  Corporate  Trust Sale,  please see
"Additional   Information   About  the  Proposals  -  Reasons  for  the  Board's
Recommendations."


Vote Required and Board Recommendation

     The approval of the Corporate Trust Sale requires the  affirmative  vote of
the holders of a majority of the shares of common stock issued and  outstanding.
Our board of directors recommends a vote FOR this proposal.  It is intended that
shares  represented by the enclosed form of proxy will be voted in favor of this
proposal unless otherwise specified in such proxy.


THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS THAT YOU VOTE "FOR" THE PROPOSAL
TO SELL THE ASSETS OF THE COMPANY'S CORPORATE TRUST BUSINESS.


                  SALE OF THE WEALTH MANAGEMENT GROUP BUSINESS
                                (Proposal No. 2)

     Our board of directors is proposing the Wealth  Management Sale pursuant to
the  terms  of  the  Wealth  Management  Sale  Agreement  for  approval  by  our
stockholders at the Special Meeting.  The Wealth Management Sale was approved by
our board of directors,  subject to stockholder approval, on March 12, 2004. The
Wealth  Management Sale Agreement and related  addendum are attached as exhibits
to our Form 8-K filed on April 28,  2004.  See  "Information  About the  Special
Meeting  - Where to Find  Additional  Information."  The  material  terms of the
Wealth  Management Sale Agreement are summarized  below.  This is not a complete
summary of the Wealth  Management  Sale Agreement and is subject in all respects
to the  provisions  of, and is qualified by reference to, the Wealth  Management
Sale  Agreement.  Stockholders  are  urged to read the  Wealth  Management  Sale
Agreement in its entirety. Our board of directors recommends a vote FOR the sale
of the Wealth Management business described below.

35

Background of the Wealth Management Group Sale

     For background  information,  please see "Background of and Reasons for the
Proposed Transactions."


Dubuque Bank and Trust Company,  Arizona Bank & Trust,  and Heartland  Financial
USA, Inc.

     Dubuque Bank and Trust  Company is an Iowa banking  association  with trust
powers  whose  principal  offices are located in Dubuque,  Iowa.  Arizona Bank &
Trust is an  Arizona  banking  association  with trust  powers  located in Mesa,
Arizona.   Dubuque  Bank  and  Trust  Company  and  Arizona  Bank  &  Trust  are
wholly-owned  subsidiaries of Heartland  Financial USA, Inc. Heartland Financial
USA, Inc., a Delaware corporation whose principal offices are in Dubuque,  Iowa,
is a registered bank holding company.


Description of the Wealth Management Sale

     On March 26, 2004, we entered into a Purchase and Assumption Agreement with
Dubuque Bank and Trust and its parent,  Heartland  Financial  USA, Inc., to sell
substantially  all the assets of our Wealth  Management  business.  On April 26,
2004,  we entered into an Addendum to Purchase  and  Assumption  Agreement  with
Heartland  Financial  USA,  Dubuque Bank and Trust  Company,  and Arizona Bank &
Trust.  The  foregoing  Purchase  and  Assumption  Agreement  and  Addendum  are
collectively referred to as the "Wealth Management Sale Agreement" in this Proxy
Statement.

     Upon the closing of the Wealth  Management Sale, we will assign and Arizona
Bank &  Trust  and/or  Dubuque  Bank  and  Trust  Company  will  assume  certain
obligations associated with the Wealth Management business, Arizona Bank & Trust
will be the  substitute  fiduciary  for Colonial on all of  Colonial's  personal
trust accounts that can be assigned to Arizona Bank & Trust at the closing,  and
Colonial  will be  released  from all  fiduciary  duties  with  respect  to such
personal trust accounts.  Additionally, the parties agreed that, as to fiduciary
or  agency  accounts  that  have not been  transferred  as of the  closing  date
("Incomplete Accounts"), (i) Arizona Bank & Trust will assume the administrative
functions  as to all  Incomplete  Accounts  as of the  closing  date;  (ii) upon
receipt of all  necessary  approvals to the transfer of an  Incomplete  Account,
such Incomplete  Account will be transferred to Arizona Bank & Trust;  (iii) all
fees  relating  to  Incomplete  Accounts  will be paid to  Arizona  Bank & Trust
beginning on the closing date;  (iv) Dubuque Bank and Trust will pay to Colonial
on the last day of each month the purchase  price  applicable to all  Incomplete
Accounts  which are  transferred  to Arizona  Bank & Trust  during the  previous
month; and (v) in the event that all Incomplete  Accounts are not transferred to
Arizona Bank & Trust  within 120 days of the closing  date under the  Agreement,
Colonial may, at any time thereafter,  terminate the arrangement described above
as to Incomplete  Accounts and transfer the  applicable  Incomplete  Accounts to
another party.  The Wealth  Management Sale Agreement is anticipated to close in
the third quarter of 2004.

     Assets Transferred and Liabilities Assumed. We are selling and transferring
substantially  all of the assets of our Wealth  Management  business,  including
without  limitation  (1) all or  substantially  all of our  fiduciary and agency
agreements,  including all rights under the fiduciary and agency  accounts,  (2)
certain  accrued  fees,  receivables,  prepaid  expenses and all claims  against
others related to the assets or liabilities of the Wealth  Management  business,
(3) all  equipment  and  personal  property  used in the  conduct  of the Wealth
Management business,  (4) all confidential and proprietary  information relating
to the Wealth Management business, (5) all of Colonial's  transferable rights to
the corporate name "Camelback Trust Company" and all of its variations,  and (6)
all goodwill  and going  concern  value  attributable  to the Wealth  Management
business.  Arizona Bank & Trust and/or Dubuque Bank and Trust has also agreed to
assume  certain  liabilities  associated  with the Wealth  Management  business,
including without limitation (1) Wealth  Management's  accrued expenses incurred

36

in the  ordinary  course of  business  during  the  calendar  month in which the
closing occurs,  (2) all liabilities and obligations with respect to maintenance
and  servicing of the  fiduciary and agency  accounts  after the closing,  (3) a
prorated  portion of the personal  property and other taxes  attributable to the
Wealth Management assets being purchased, and (4) liabilities under the Infovisa
software agreement, except for any liabilities caused by a breach by Colonial of
such agreement.

     Consideration  to be received in the Wealth  Management  Sale. The purchase
price for the Wealth  Management  assets  will be the sum of: (1) 1.88 times the
annual  recurring  fees during the last twelve  months ending on the last day of
the month immediately  preceding the month in which the transfer occurs that are
attributable  to the fiduciary  trust  accounts in existence on January 20, 2004
that are transferred to Arizona Bank & Trust; (2) 1.0 times the estimated annual
recurring  fees  attributable  to the  fiduciary  trust  accounts  created after
January  20,  2004 that are  transferred  to Arizona  Bank & Trust;  and (3) the
aggregate book value of the Wealth Management assets being purchased;  provided,
however,  that the estimated  annual  recurring  fees  referenced in (1) and (2)
immediately  above will be prorated for accounts that have been in existence for
less than twelve  months as of the Closing  under the  Agreement.  The  purchase
price is subject to  adjustment  within  thirty days  following the closing date
upon our  computation  of a final  settlement  statement  indicating  the  final
calculation  of the aggregate book value of the net assets  attributable  to the
Wealth Management business.

     Deliveries at the closing. Two business days prior to the closing, Colonial
will  deliver to  Dubuque  Bank and Trust a proposed  settlement  statement  and
supporting exhibits indicating Colonial's  computation of the purchase price. At
the closing, Dubuque Bank and Trust will deliver to Colonial:

o    A  certificate  of  a  Dubuque  Bank  and  Trust  officer  authorizing  the
     transactions contemplated by the Wealth Management Sale Agreement;
o    The purchase  price by one or more checks or by one or more  deposits  into
     our account;
o    An executed  assumption  agreement  setting  forth the  liabilities  of the
     Wealth Management  business to be assumed by Dubuque Bank and Trust/Arizona
     Bank & Trust; and
o    All other  documentation  necessary  to transfer all of our interest in the
     assets of the Wealth Management business to Arizona Bank & Trust.


     At the closing,  we will deliver to Dubuque Bank and  Trust/Arizona  Bank &
Trust;

o    A  certificate  of  a  Colonial   officer   authorizing  the   transactions
     contemplated by the Wealth Management Sale Agreement;
o    The settlement  statement,  bill of sale, general assignment and associated
     exhibits and schedules;
o    An executed power of attorney  granting  Arizona Bank & Trust the authority
     to carry on the Wealth Management business after the closing; and
o    Possession of the Wealth  Management  assets,  as well as all documentation
     necessary  to  transfer  all of  Colonial's  interest  in the assets of the
     Wealth Management business to Arizona Bank & Trust, including the books and
     records of the Wealth Management business.


Use of Proceeds from the Wealth Management Sale

     We intend to use the  proceeds  of the  Wealth  Management  Sale to pay our
existing  liabilities and to distribute  cash available for  distribution to our
stockholders  in  connection  with our Plan of  Liquidation,  if approved by our
stockholders.  The  liabilities  that we intend to pay with the  proceeds of the
Wealth  Management Sale include  accounts  payable,  accrued  expenses and lease
commitments,  as well as transaction  costs. The transaction  costs include fees
payable to Bank Advisory  Group of up to $24,000,  plus approved  expenses up to
$750.  Based on our current  projections,  the  aggregate  benefits that Messrs.
Johnson,  Glovier  and  Mitchell  will  receive  in  connection  with the Wealth
Management Sale will be approximately $130,000, the payment of which amount will
be in lieu of bonuses to which  Messrs.  Johnson,  Glovier  and  Mitchell  would
otherwise have been entitled under their respective  employment  contracts.  See
"Additional  Information  About the  Proposals - Interests of our  Directors and
Officers in the Transactions."

37

Other Material Terms of the Wealth Management Sale Agreement

     Representations  and  Warranties.  The  Wealth  Management  Sale  Agreement
contains  customary  representations  and warranties from us to Dubuque Bank and
Trust relating to, among other things:

o    Due organization,  good standing, and corporate authority to enter into the
     Wealth Management Sale Agreement;
o    Impact of consummation of the Wealth Management Sale on Colonial's  charter
     documents or applicable laws, orders,  regulations,  agreements or judicial
     rulings;
o    Compliance with laws and regulations;
o    Proper administration of Colonial's fiduciary accounts;
o    Absence of litigation;
o    Absence  of  brokerage  or  finder's  fees in  connection  with the  Wealth
     Management Sale;
o    Matters  relating  to  contracts,   commitments,  consents  and  regulatory
     approvals;
o    Accuracy of financial statements and books and records, and appropriateness
     of internal accounting controls;
o    That, as of the Closing Date,  Dubuque Bank and Trust/Arizona  Bank & Trust
     will  immediately  succeed  Colonial as  fiduciary  on  fiduciary or agency
     accounts  where  the fees  resulting  therefrom  represent  not  less  than
     sixty-seven percent of all the recurring fees received by Colonial for such
     services;
o    Matters  relating  to the  financial  condition  of the  Wealth  Management
     business and title to the Wealth Management assets; and
o    Tax matters.

     The Wealth Management Sale Agreement contains customary representations and
warranties  from  Dubuque  Bank and Trust and  Arizona  Bank & Trust and,  where
applicable,  from Dubuque Bank and Trust  jointly and severally  with  Heartland
Financial USA, Inc. to us, relating to, among other things:

o    Due organization,  good standing, and corporate authority to enter into the
     Wealth Management Sale Agreement;
o    Impact of  consummation  of the Wealth  Management Sale on Dubuque Bank and
     Trust's,  Arizona Bank & Trust's or Heartland Financial USA, Inc.'s charter
     documents or applicable laws, orders,  regulations,  agreements or judicial
     rulings;
o    Compliance with laws and regulations;
o    Absence of litigation;
o    Absence  of  brokerage  or  finder's  fees in  connection  with the  Wealth
     Management Sale;
o    Accuracy of financial statements; and
o    Matters relating to contracts, commitments and consents.

     Conditions to the closing.  The closing is scheduled to occur within thirty
days  after  the date of  receipt  of all  necessary  regulatory  approvals  and
expiration of all mandatory waiting periods,  but is anticipated to occur in the
third quarter of 2004. The obligation of Dubuque Bank and  Trust/Arizona  Bank &
Trust to purchase the assets of the Wealth Management business is subject to the
satisfaction prior to the closing of the following conditions:

o    We have  taken  all  necessary  corporate  action to  authorize  execution,
     delivery and performance  under the Wealth  Management Sale Agreement,  and
     our stockholders have approved the Wealth Management Sale Agreement;
o    No material  litigation  pertaining to the Wealth  Management Sale has been
     instituted or threatened;
o    We have obtained all necessary third party consents;

38

o    We have complied with or performed all of our covenants and conditions, and
     all of our  representations  and warranties  remain true and correct in all
     material respects;
o    All documents to be delivered in connection with the Wealth Management Sale
     are reasonably satisfactory in all respects to Dubuque Bank and Trust; and
o    All  necessary  regulatory  approvals  have been obtained and no regulatory
     body with authority over the parties shall have taken or threatened to take
     any action that could have the effect of preventing the consummation of the
     Wealth  Management  Sale or that could  result in  potential  liability  to
     Dubuque.

     Our  obligation  to sell the assets of the Wealth  Management  business  to
Dubuque Bank and Trust/Arizona Bank & Trust is subject to the satisfaction prior
to the closing of the following conditions:

o    Dubuque  Bank and Trust and Arizona  Bank & Trust have taken all  necessary
     corporate action to authorize execution, delivery and performance under the
     Wealth Management Sale Agreement;
o    Our stockholders have approved the Wealth Management Sale Agreement;
o    No material  litigation  pertaining to the Wealth  Management Sale has been
     instituted or threatened;
o    Dubuque Bank and Trust has complied  with or performed all of its covenants
     and conditions,  and all of its  representations and warranties remain true
     and correct in all material respects;
o    All documents to be delivered in connection with the Wealth Management Sale
     are satisfactory in all respects to us; and
o    All necessary  regulatory  approvals have been obtained,  and no regulatory
     body with authority over the parties shall have taken or threatened to take
     any action that could have the effect of preventing the consummation of the
     Wealth  Management  Sale or that could  result in  potential  liability  to
     Colonial.

     Covenants.   The  Wealth  Management  Sale  Agreement   contains  covenants
customarily  included in transactions  of a similar nature.  Between the date of
execution of the Wealth  Management Sale Agreement and the closing of the Wealth
Management Sale, we are obligated, among other things, to:

o    Conduct the Wealth  Management  business in the ordinary course  consistent
     with our past practices;
o    Use our best efforts to preserve the present relationships of Colonial with
     its Wealth Management customers, with all entities having business dealings
     with Colonial's  Wealth  Management  business,  and with Wealth  Management
     personnel;
o    Not enter into any  material  contracts  without  Dubuque  Bank and Trust's
     prior  consent,  except for contracts in the ordinary  course of our Wealth
     Management business;
o    Use  our  best  efforts  to  solicit  stockholder  approval  of the  Wealth
     Management Sale,  including  calling a stockholders  meeting to vote on the
     approval  of the  Wealth  Management  Sale  Agreement,  submitting  a proxy
     statement to stockholders; and using its best efforts to obtain stockholder
     approval of the Wealth Management Sale;
o    Use our best efforts to satisfy all closing  conditions  under our control,
     including filing all necessary  applications to obtain regulatory  approval
     of the Wealth Management Sale;
o    Furnish  all  information  to Dubuque  Bank and Trust to be included in any
     application to be filed by Dubuque Bank and Trust with any  governmental or
     regulatory body in connection with the Wealth Management Sale;
o    Deliver  to  Arizona  Bank & Trust on the  closing  date after the close of
     business all files and records relating to the Wealth Management assets and
     liabilities;
o    Deliver  executed  employment  agreements in an agreed-upon form with Bruce
     Mitchell and Patricia Heitter;
o    Use its best  efforts  to  transfer  all of  Colonial's  rights to the name
     "Colonial Trust Company";
o    Use its best efforts to cause Arizona Bank & Trust to  immediately  succeed
     Colonial as  fiduciary on all of the  fiduciary  or agency  accounts now in
     existence or created prior to the closing relating to the Wealth Management
     Group business; and
o    Use its best efforts to obtain a fairness  opinion from Bank Advisory Group
     that the terms of the Wealth  Management  Sale  agreement are fair,  from a
     financial point of view, to Colonial's Stockholders.

39

     Between the date of execution of the Wealth  Management  Sale Agreement and
the closing of the Wealth Management Sale,  Dubuque Bank and Trust is obligated,
among other things, to:

o    Use its best efforts to satisfy all closing  conditions  under its control,
     including  obtaining all third party consents in connection  with assigning
     contracts to Arizona Bank & Trust;
o    Promptly  disclose  to us any fact or  condition  that makes any of Dubuque
     Bank and  Trust's  representations  or  warranties  untrue in any  material
     respect,  or results in Dubuque Bank and Trust's failure to comply with any
     condition or covenant contained in the Wealth Management Sale Agreement;
o    Promptly  disclose  to us any  pending or  threatened  litigation  or other
     proceeding  against  Dubuque Bank and Trust Bank that might  invalidate the
     Wealth Management Sale Agreement; and
o    Provide all information  reasonably  requested by us in order to consummate
     the Wealth Management Sale Agreement.

     Between the date of execution of the Wealth  Management  Sale Agreement and
the closing of the Wealth  Management Sale,  Dubuque Bank and Trust and Colonial
are mutually obligated, among other things, to:

o    Cooperate in applying for all regulatory approvals;
o    Execute and deliver all documents in connection with the Wealth  Management
     Sale,  and take all  other  reasonably  necessary  actions  to  effect  the
     consummation of the transactions contemplated by the Wealth Management Sale
     Agreement, including the transfer from us to Dubuque Bank and Trust/Arizona
     Bank & Trust of the  assets  and  liabilities  associated  with the  Wealth
     Management business;
o    Take  such  action  as  may  reasonably  be  necessary  to  facilitate  the
     consummation of the Wealth Management Sale;
o    Facilitate the termination of all Wealth Management employees and the offer
     of employment by Arizona Bank & Trust of those Wealth Management  employees
     designated by Arizona Bank & Trust;
o    Appropriately utilize and return all confidential information;
o    Coordinate  public  communications  to  the  mutual  satisfaction  of  both
     parties; and
o    Reconcile  the  allocation  of the  purchase  price in any tax  disclosures
     consistent with the settlement statement.

     Regulatory Approvals.  Other than the regulations of the Iowa State Banking
Department  and the  Arizona  State  Banking  Department,  the  parties  are not
required to comply with any federal or state  regulatory  requirements or obtain
approval  from any  federal  or  state  agency  in  connection  with the  Wealth
Management Sale.

     Termination.  The Wealth  Management  Sale  Agreement  may be terminated as
follows:

o    by mutual written consent of the parties;
o    by either party if the conditions to their respective  obligations have not
     been  satisfied  by  September  30,  2004,  or if a  material  breach  of a
     representation  or warranty by the other party  remains  uncured for thirty
     days;
o    by either party if a  governmental  body has issued a  nonappealable  final
     order prohibiting the Wealth Management Sale; or
o    by any party if Colonial has not received  the  required  fairness  opinion
     from Bank Advisory Group by June 30, 2004.

40

     In the event that the Wealth  Management  Sale  Agreement is  terminated by
Dubuque Bank and Trust because (i) Colonial breached its covenants or agreements
under such  Agreement,  or (ii)  Colonial's  representations  or warranties were
incorrect as of the date of such Agreement, then Colonial must pay to Dubuque an
amount equal to Dubuque's expenses in connection with the Wealth Management Sale
(not to exceed $100,000), plus $200,000. In the event that the Wealth Management
Sale  Agreement is terminated by Dubuque Bank and Trust or Colonial  because (i)
Colonial did not receive the required  fairness opinion from Bank Advisory Group
by June 30, 2004, or (ii) Colonial's  stockholders  failed to approve the Wealth
Management  Sale  Agreement by September  30, 2004,  then  Colonial  must pay to
Dubuque an amount  equal to  Dubuque's  expenses in  connection  with the Wealth
Management  Sale  (not  to  exceed   $100,000).   Additionally,   if  Colonial's
stockholders  fail to approve the Wealth  Management Sale Agreement by September
30, 2004, and within  eighteen  months  Colonial  enters into certain  specified
transactions  for the  acquisition  of Colonial or the Wealth  Management  Group
business, then Colonial must pay to Dubuque an additional $200,000.

     In the event the Wealth Management Sale Agreement is terminated by Colonial
because  (i)-Dubuque or Heartland  breached their covenants or agreements  under
such  Agreement,  or (ii) Dubuque or Heartland's  representations  or warranties
were  incorrect  as of the date of such  Agreement,  then Dubuque Bank and Trust
must pay to Colonial an amount equal to Colonial's  expenses in connection  with
the Wealth Management Sale (not to exceed $100,000), plus $200,000.

     Indemnification.  Under the Wealth Management Sale Agreement,  Dubuque Bank
and Trust and Heartland Financial USA, Inc., jointly and severally,  have agreed
to  indemnify   Colonial  and  its   officers,   directors,   stockholders   and
representatives  and their respective  heirs,  successors and assigns for losses
and claims arising out of:

o    Material  breach of the  representations  or warranties of Dubuque Bank and
     Trust in the Wealth  Management  Sale  Agreement  or any related  document,
     which causes Colonial damage in an amount equal to or in excess of $25,000,
     or a breach of or failure to perform any obligation contained in the Wealth
     Management Sale Agreement or related documents; and
o    Any legal  proceedings,  any liability  arising out of the operation of the
     Wealth  Management  business,  the breach of any of its covenants under the
     Wealth Management Sale Agreement,  or breach of a fiduciary account,  based
     on or as a result of Dubuque Bank and Trust's  acts or omissions  following
     the closing,  other than breaches by Colonial of its fiduciary duties as to
     an Incomplete Account prior to the transfer of such Account post-closing to
     Arizona Bank & Trust or another third party.

     We have agreed to similar  indemnification  obligations,  and further  have
agreed  to  indemnify  Dubuque  Bank  and  Trust  and its  officers,  directors,
stockholders  and  representatives  and their respective  heirs,  successors and
assigns for losses and claims  arising out of any  pre-closing  liability of the
Wealth Management  business not assumed by Dubuque Bank and Trust/Arizona Bank &
Trust and any pre-closing breach of a fiduciary account.

     Voting  Agreements.  There are no voting  agreements  with  respect  to any
matter to be voted upon at the  special  meeting.  However,  our  directors  and
executive  officers,  who  collectively  own 126,290 shares of our common stock,
excluding  shares  issuable upon the exercise of  outstanding  stock options (or
approximately  16.6% of our common  stock as of the record  date for the Special
Meeting),  have  informed  the  Company  that  they  intend  to vote in favor of
Proposal  Nos.  1,  2, 3 and 4 at the  Special  Meeting,  including  the  Wealth
Management Sale. See  "Information  About the Special Meeting - Voting and Votes
Required."


Interests of Our Directors and Officers in the Wealth Management Sale

     For a  description  of the interests our directors and officers have in the
Wealth Management Sale, please see "Additional Information About the Proposals -
Interests of our Directors and Officers in the Transactions."

41

Federal Income Tax Consequences of the Wealth Management Sale

     We will  recognize  gain or loss  with  respect  to the sale of our  Wealth
Management  assets in an amount equal to the difference  between the fair market
value of the consideration received for each asset and our adjusted tax basis in
the asset  sold.  Consummation  of the Wealth  Management  Sale  itself will not
result in any United States federal income tax consequences to our stockholders;
however,   amounts  received  by  our  stockholders  pursuant  to  the  Plan  of
Liquidation  or,  alternatively,  as a  dividend,  will  cause  stockholders  to
recognize  taxable  gain or loss.  See  "Proposal  No. 2 -  Federal  Income  Tax
Consequences of the Wealth Management Sale" and "Proposal No. 3 - Federal Income
Tax Consequences of the Plan of Liquidation".


Opinion of Bank Advisory Group

     For a  description  of the  opinion  of Bank  Advisory  Group,  please  see
"Additional Information About the Proposals - Opinion of Bank Advisory Group".


Factors That Our Stockholders Should Consider

     For a description of the factors that our stockholders should consider when
deciding whether to vote to approve the Wealth Management Sale, please see "Risk
Factors - Risks  Related to the Corporate  Trust Sale and the Wealth  Management
Sale."


Reasons for the Board's Recommendation

     For a description of the factors that the board of directors  considered in
its decision to approve and recommend  the Wealth  Management  Sale,  please see
"Additional   Information   About  the  Proposals  -  Reasons  for  the  Board's
Recommendations."


Vote Required and Board Recommendation

     The  approval  of the  Wealth  Management  Sale  requires  the  affirmative
approval from the holders of a majority of the shares of common stock issued and
outstanding.  Our board of directors recommends a vote FOR this proposal.  It is
intended that shares  represented by the enclosed form of proxy will be voted in
favor of this proposal unless otherwise specified in such proxy.


THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS THAT YOU VOTE "FOR" THE PROPOSAL
TO SELL THE ASSETS OF THE COMPANY'S WEALTH MANAGEMENT GROUP BUSINESS.

 ADOPTION OF PLAN OF LIQUIDATION AND DISSOLUTION AND AMENDMENT TO THE COMPANY'S
               ARTICLES OF INCORPORATION TO EFFECT REVERSE STOCK
             SPLIT FOR PURPOSES OF MAKING LIQUIDATING DISTRIBUTIONS
                                (Proposal No. 3)

     Our board of directors has approved a Plan of Liquidation and  Dissolution,
which would  include a reverse  stock split for  purposes of making  liquidating
distributions  to our  stockholders.  The Plan of  Liquidation is subject to the
prior  satisfaction  of  certain  conditions,  including  approval  of both  the
Corporate  Trust Sale (Proposal No. 1) and Wealth  Management Sale (Proposal No.
2) by our  stockholders  and the subsequent  consummation  of both such Sales. A
copy of the  Plan  of  Liquidation  is  attached  as  Appendix  A to this  proxy
statement.  The  material  features of the Plan of  Liquidation  are  summarized
below.  This summary is not a complete summary of the Plan of Liquidation and is
subject in all respects to the  provisions of, and is qualified by reference to,
the Plan of Liquidation.  Stockholders are urged to read the Plan of Liquidation
in its entirety.

42


     Proposal  No. 3 is  conditioned  upon the  approval of  Proposal  No. 1 and
Proposal No. 2 (and the subsequent  consummation of the Corporate Trust Sale and
Wealth Management Sale described in Proposal Nos 1 and 2). In the event Proposal
Nos. 1 and 2 are not approved by stockholders at the Special  Meeting,  Proposal
No. 3 will not be  presented  to  stockholders  for their  consideration  at the
Special  Meeting.  Our board of directors  recommends a vote FOR the approval of
Proposal No. 3.


Background of the Plan of Liquidation and Dissolution

     For background  information,  please see "Background of and Reasons for the
Proposed Transactions."


Principal Provisions of the Plan of Liquidation and Dissolution

     We will distribute pro rata to our stockholders, in cash and an interest in
a note as described  below,  the net proceeds  from the sale of all our property
and assets that can be sold or  otherwise  disposed  of. Any sales of our assets
following the  consummation  of the Corporate  Trust Sale and Wealth  Management
Sale described in both Proposal No. 1 and Proposal No. 2 will be made in private
or  public  transactions  and on such  terms  as are  approved  by our  board of
directors.  We will have  minimal  assets if the  Corporate  Trust  Sale and the
Wealth  Management Sale are  consummated,  and we do not anticipate that we will
solicit any further  votes of our  stockholders  with respect to the approval of
the specific  terms of any  particular  sale of assets  approved by our board of
directors.  While the Plan of  Liquidation  permits  us to  distribute  non-cash
assets  to  our   stockholders,   we  do  not  anticipate  making  any  non-cash
distributions  other than granting each  stockholder (as described  below) a pro
rata  interest in a note  instrument,  which gives such  stockholder  a pro rata
interest in any unused cash (or, in the  discretion  of the board of  directors,
other  property) in the  Contingency  Reserve,  as  described  in the  paragraph
following the next  paragraph (the "Note  Interest").  Each  stockholder's  Note
Interest  will be  received  with such  stockholder's  pro rata  portion  of our
initial liquidating  distribution and will be non-transferable upon receipt by a
stockholder (except for transfers upon death of a stockholder or by operation of
law).

     This  liquidation  is expected to  commence  as soon as  practicable  after
consummation of both the Corporate Trust Sale and the Wealth Management Sale and
to be  concluded  as soon as  possible  by an initial  liquidating  distribution
directly to the stockholders.

     We intend to establish a reserve,  referred to as the Contingency  Reserve,
in an amount  determined  by our board of directors to be  sufficient to satisfy
actual  and  potential  liabilities,  expenses  and  obligations.  We  intend to
distribute to our  stockholders pro rata pursuant to the Note the net balance of
unused  cash,  if any,  in the  Contingency  Reserve  remaining  after  payment,
provision or discharge of all such liabilities, expenses and obligations.

     Upon receipt of their  respective  Note  Interests,  we anticipate that the
recipients  of the Note  Interest  will be treated  for tax  purposes  as having
received their pro rata share of the net value of the Contingency Reserve (i.e.,
the estimated excess of the cash, assets, and property in the reserve,  over the
estimated amount of actual and potential liabilities,  expenses and obligations)
and will take into  account for tax  purposes  their  allocable  portion of such
value.

     We  expect  to close our stock  transfer  books and  discontinue  recording
transfers  of shares of common stock on the date of our  dissolution,  sometimes
referred to as the Final  Record  Date.  Thereafter,  certificates  representing
shares of common  stock will not be  assignable  or  transferable  on our books,
except by will, intestate succession or operation of law. After the Final Record
Date,  we will not issue  any new stock  certificates,  other  than  replacement
certificates.

     Within  approximately 10 days following  consummation of both the Corporate
Trust Sale and the Wealth  Management  Sale, we expect to file a notice that the

43

dissolution has been  authorized  with the Arizona State Banking  Department and
the Arizona  Department of Revenue.  Articles of dissolution  will then be filed
with the State of Arizona.  In accordance with Arizona law, once the articles of
dissolution  have been properly filed with the Arizona  Corporation  Commission,
the  dissolution  will become  effective  when the  Commission  has  received an
affidavit  evidencing  that a copy of the  articles  of  dissolution  have  been
published  in a newspaper of general  circulation  in the county of our place of
business  for three  consecutive  publications,  and a notice  from the  Arizona
Department  of Revenue to the effect  that we have paid all,  or are not subject
to, Arizona sales and excise taxes.  Once the dissolution is effective,  we will
continue to exist for the purpose of prosecuting  and defending  suits,  whether
civil, criminal or administrative, by or against our company, and enabling us to
gradually settle and close our business,  to dispose of and convey our property,
to discharge our liabilities and to distribute to our stockholders any remaining
assets,  but not for the purpose of  continuing  the  business for which we were
organized.  However,  any action  commenced by or against us during the one year
dissolution period will not terminate by reason of the expiration of the period.

     Abandonment  or  Amendment.  Under  the Plan of  Liquidation,  our board of
directors may modify, amend or abandon the Plan of Liquidation,  notwithstanding
stockholder  approval,  to the extent permitted by Arizona law. We may not amend
or  modify  the Plan of  Liquidation  under  circumstances  that  would  require
additional stockholder solicitations under Arizona law or the federal securities
laws without complying with Arizona law and the federal securities laws.

     Liquidating  Distributions.  Our board of  directors  intends to  authorize
liquidating  distributions as promptly as reasonably  practicable.  We currently
anticipate that we will make an initial liquidating distribution to stockholders
within  approximately  60 days following the Special  Meeting.  At this time, we
cannot predict with certainty the amount of any liquidating distributions to our
stockholders.

     The Plan of  Liquidation  contemplates  effecting a reverse stock split for
the  purpose  of  making  the   pro-rata   liquidating   distributions   to  our
stockholders.  Accordingly, the Plan of Liquidation includes an amendment to our
Articles of  Incorporation  to effect a reverse  stock split of one share of our
common stock for every 35,032 shares of common stock that are  currently  issued
and outstanding, as follows:

          The authorized  capital stock of the Corporation is 25,000,000  shares
          of common  stock,  no par value per share (the "Common  Stock").  Each
          thirty-five   thousand   and   thirty-two   (35,032)   shares  of  the
          Corporation's  Common  Stock  issued as of [Date on which  Articles of
          Amendment  are  filed]  (the  "Split   Effective   Date"),   shall  be
          automatically changed and reclassified, as of the Split Effective Date
          and without further action,  into one (1) fully paid and nonassessable
          share of the  Corporation's  Common Stock,  with no fractional  shares
          being issued as a result of the foregoing (the "Reverse Stock Split").


The above is hereinafter referred to as the "Reverse Stock Split Amendment".

     The Reverse Stock Split Amendment will become  effective upon the filing of
an  amendment  to our  Articles of  Incorporation  with the Arizona  Corporation
Commission.  If  Proposal  No. 3 is not  approved  by our  stockholders  and the
conditions to the Plan of Liquidation  described  herein are not satisfied,  the
Articles of Incorporation will not be amended.

     The following  table  illustrates  the  principal  effects on the Company's
capital stock of the Reverse Split, assuming a 1-for-35,032 reverse split:


Number Of Shares Of Capital Stock              Prior To Reverse    After Reverse
                                                    Stock Split      Stock Split
- ---------------------------------          --------------------  ---------------

Authorized                                          25,000,000        25,000,000
Issued and outstanding (1)                             760,843                 1
Available for future issuance                       24,239,157        24,999,999
- ---------------------------------          --------------------  ---------------
(1) Excludes 15,000 shares  issuable upon exercise of outstanding  options as of
April 1, 2004.

44

     Upon the Reverse  Stock Split,  the Company will  distribute to each record
holder an initial cash payment and the Note  Interest  representing  such record
holder's pro rata interest. If effected,  the Reverse Stock Split will enable us
to terminate our public company  status.  As a private  company,  we will not be
subject to the reporting  requirements of the Exchange Act, and there will be no
public trading market in our shares.

     Our Board has  determined  that the adoption of the Reverse  Stock Split is
fair to and in the best  interests of the Company's  unaffiliated  stockholders,
including  those being  redeemed  pursuant  to the  Reverse  Stock Split and the
single  stockholder who will retain an equity interest in the Company subsequent
to the  consummation of the Reverse Stock Split.  The Board  recommends that you
approve the Reverse Stock Split. In arriving at its recommendation  with respect
to the Reverse Stock Split, the Board considered a number of factors, including,
among  other  things,  the  fairness  opinion  of Bank  Advisory  Group that was
rendered to the Board on May 4, 2004,  to the effect that, as of the date of its
opinion,  the consideration to be received by the holders of our common stock is
fair, from a financial point of view, to our unaffiliated stockholders. The full
text of Bank Advisory Group's opinion, which describes,  among other things, the
opinion expressed,  procedures followed,  matters considered, and qualifications
and  limitations  on the scope of the review  undertaken in connection  with the
opinion,  is attached as Appendix C to this proxy statement.  Any description of
the Bank Advisory  Group's  opinion in this proxy  statement is qualified in its
entirety by reference to the full text of the  opinion.  Stockholders  are urged
to, and should, read Bank Advisory Group's opinion in its entirety.

     Stockholders  have the right under  Arizona law to dissent from the Reverse
Stock  Split.  See  "Additional  Information  About the  Proposals  -  Appraisal
Rights."

     The amount that we will be able to  distribute  as described  herein to our
stockholders  with respect to the proceeds from the Corporate Trust Sale and the
Wealth  Management Sale will depend on the net proceeds after taxes and expenses
that we realize from those asset sales and any cash or other property needed for
the Contingency  Reserve.  Our board of directors is currently unable to predict
the precise amount or timing of any other distributions  pursuant to the Plan of
Liquidation.  Our board of directors, in its sole discretion, will determine the
actual  amount  and  timing of all  distributions.  We expect  to  conclude  the
liquidation  on or about the fifth  anniversary of the filing of the articles of
dissolution in Arizona by a final liquidating distribution to our sole remaining
stockholder,  and a distribution with respect to the Note Interest to our former
stockholders.

     We do not plan to satisfy all of our liabilities  and obligations  prior to
making  distributions  to our  stockholders,  but instead we plan to establish a
Contingency  Reserve and reserve  assets  deemed by our board of directors to be
adequate to provide for such liabilities and obligations.

45

     Sales of Our Assets.  The Plan of Liquidation  gives our board of directors
the authority to sell all of our remaining  assets.  If the Corporate Trust Sale
and the Wealth  Management  Sale are approved by stockholders  and  subsequently
consummated,  we will have minimal remaining assets.  Agreements for the sale of
any  remaining  assets may be entered  into before or after the Special  Meeting
and, to the extent  required by law, may be contingent  upon the approval of the
Plan of Liquidation and Dissolution at the Special Meeting. Approval of the Plan
of Liquidation and Dissolution  will constitute  approval of any such agreements
and sales.  We will sell our  remaining  assets on such terms as are approved by
our  board of  directors.  We may  conduct  sales  by any  means,  including  by
competitive bidding or privately  negotiated sales. We do not anticipate that we
will solicit any further  stockholder  votes with respect to the approval of the
specific  terms  of any  particular  sale of  assets  approved  by our  board of
directors.  We do not anticipate  amending or supplementing this proxy statement
to reflect any such  agreement or sale.  Our sale of an  appreciated  asset will
result in the recognition of taxable gain to the extent the fair market value of
such asset exceeds our tax basis in such asset.

     Our  Conduct  Following  Approval  of the  Plan of  Liquidation.  Following
approval of the Plan of Liquidation  and  Dissolution by our  stockholders,  our
activities  will be limited to  consummating  the  Corporate  Trust Sale and the
Wealth Management Sale, winding up our affairs, taking such action as we believe
may be necessary to preserve the value of our assets and distributing our assets
in  accordance  with the Plan of  Liquidation.  We will  seek to  distribute  or
liquidate  all of our assets in such  manner and upon such terms as our board of
directors determines to be in the best interests of our stockholders.

     Contingency Reserve. Following consummation of the Corporate Trust Sale and
the Wealth  Management  Sale, we will pay all expenses and fixed and other known
liabilities,  or set aside a  Contingency  Reserve  consisting  of cash or other
assets that we believe to be adequate for payment of those known liabilities, as
well as claims that are unknown or have not yet arisen but that,  based on facts
known to us, are likely to arise or become  known to us within  five years after
the date of our dissolution.  We currently anticipate establishing a Contingency
Reserve of  approximately  $1.6 million to $1.9 million,  and the amount of this
Contingency  Reserve will be deducted  from the amount  initially  available for
distribution to stockholders.

     The actual amount of the  Contingency  Reserve will be based upon estimates
and  opinions  of our  board  of  directors,  derived  from  consultations  with
management  and  outside  experts  and a review  of,  among  other  things,  our
estimated   contingent   liabilities  and  our  estimated   operating  expenses,
including,  without limitation,  anticipated  compensation payments for services
related  to the  liquidation,  estimated  fees to Bank  Advisory  Group  and our
lawyers, accountants and tax professionals, taxes payable by us (including taxes
payable as a result of the Corporate Trust Sale and the Wealth Management Sale),
miscellaneous office expenses and expenses accrued in our financial  statements.
The  Contingency  Reserve  may not be  sufficient  to satisfy  all  obligations,
expenses and  liabilities,  in which case a creditor could bring a claim against
one or more of our stockholders for each  stockholder's  pro rata portion of the
claim, up to the total amount  distributed by us to the stockholder  pursuant to
the Plan of  Liquidation.  Subsequent to the  establishment  of the  Contingency
Reserve,  we will distribute to our stockholders any portions of the Contingency
Reserve that our board deems no longer to be required.

     Potential Liability of Stockholders. Under Arizona law, in the event we are
insolvent  at the  time  of,  or  rendered  insolvent  by  the  making  of,  any
distribution to stockholders,  each  stockholder  could be held liable for up to
the amounts  received by such stockholder from us under the Plan of Liquidation.
A stockholder would have a claim against other  stockholders if such stockholder
is required to pay more than such stockholder's pro rata share of the claim.

     If we were held by a court to have failed to make  adequate  provision  for
our expenses and liabilities or if the amount ultimately  required to be paid in
respect of such  liabilities  exceeded the amount available from the Contingency
Reserve,  a  creditor  could  seek an  injunction  prohibiting  us  from  making

46

distributions  under the Plan of  Liquidation.  Any such  action  could delay or
substantially   diminish  the  cash   distributions   to   stockholders.   Also,
stockholders  will be deemed  to have  received  a net value of the  Contingency
Reserve  equal to their pro rata share of the net Note  Interest.  See  "Federal
Income Tax Consequences of the Plan of Liquidation."

     Final Record Date. We will close our stock transfer  books and  discontinue
recording  transfers  of  shares  of  common  stock on the  Final  Record  Date.
Accordingly,  after the Final Record Date,  certificates  representing shares of
common stock will not be assignable or transferable on our books except by will,
intestate  succession or operation of law.  After the Final Record Date, we will
not issue any new stock certificates, other than replacement certificates. It is
anticipated  that no further  trading of our shares  will occur  after the Final
Record  Date.  All  liquidating  distributions  made by us on or after the Final
Record Date will be made to  stockholders  according to their holdings of common
stock as of the Final Record Date.  Stockholders  should not forward their stock
certificates  before  receiving  instructions  to do so. If  surrender  of stock
certificates should be required, all distributions otherwise payable by Colonial
to stockholders who have not surrendered their stock certificates may be held in
trust for such  stockholders,  without  interest,  until the  surrender of their
certificates  (subject  to escheat  pursuant to the laws  relating to  unclaimed
property).  If a stockholder's  certificate evidencing the common stock has been
lost,  stolen or destroyed,  the  stockholder may be required to furnish us with
satisfactory evidence of the loss, theft or destruction,  together with a surety
bond or other indemnity, as a condition to the receipt of any distribution.

     Regulatory  Approvals.  We do not believe that any material  United  States
federal or state  regulatory  requirements  must be complied  with or  approvals
obtained in connection with the liquidation.

     Reporting  Requirements.  If the Plan of  Liquidation  and  Dissolution  is
authorized  and  approved,  the Reverse  Stock Split is effected and we commence
dissolution,  we  intend  to  file a Form  15  with  the  SEC to  terminate  our
obligation  to file periodic  reports (such as Form 10-KSB's and Form  10-QSB's)
under  the  Exchange  Act.  If we  cease  reporting,  we  may,  however,  in our
discretion  continue to file  current  reports on Form 8-K to disclose  material
events relating to our liquidation.

     Continuing Indemnification and Insurance. Following stockholder approval of
the Plan of  Liquidation  and  Dissolution,  we will  continue to indemnify  our
officers,  directors,  employees and agents for their actions in accordance with
the terms of our  articles  of  organization,  including  for  actions  taken in
connection  with the Plan of  Liquidation  and the wind-down of our business and
affairs.  We  may  enter  into   indemnification   agreements  to  provide  this
indemnification.  We have  maintained,  and  intend  to  continue  to  maintain,
director and officer  liability  insurance for the benefit of such  persons.  As
part of our wind-down,  we will purchase a "tail" policy, meaning we will prepay
the  premium to  continue to  maintain  such  insurance  for up to six years for
claims made  following the filing of our articles of  dissolution.  We will also
pre-pay the premium  necessary to continue to maintain our errors and  omissions
insurance  for up to three  years for claims  made  following  the filing of our
articles of dissolution.  We will also include the deductibles  that we would be
required to pay for a single claim under our  directors  and officers  insurance
and for a single  claim  under our errors  and  omissions  insurance  within the
Contingency Reserve.

     Payment of Expenses.  We may, in the  discretion of our board of directors,
pay any  fees  and  expenses  we  incur  in  connection  with  the sale or other
disposition of our assets and the implementation of the Plan of Liquidation.


Funds Anticipated to be Available for Distribution to Stockholders

     We are currently  unable to estimate with  precision the amount of proceeds
we would receive from the Corporate Trust Sale or the Wealth  Management Sale or
the amount of our  Contingency  Reserve.  Our  Contingency  Reserve will include
amounts  estimated  to be  adequate  to pay all known  and  unknown  claims  and

47

liabilities,   including,   without  limitation,  our  anticipated  compensation
payments  for  services  related  to the  liquidation,  estimated  fees  to Bank
Advisory Group and our lawyers, accountants and tax professionals, taxes payable
by us (including  taxes  resulting from the Corporate  Trust Sale and the Wealth
Management  Sale),  miscellaneous  office  expenses and expenses  accrued in our
financial statements.  However,  based on information currently available to our
board of directors  and  management,  we estimate  that the funds  available for
distribution to our stockholders would be within the following range:




48


                                                            Estimated amounts

                                                    ----------------------------
                                                              High           Low
Estimated proceeds from the Corporate
     Trust Sale and the Wealth Management Sale......... $4,500,000    $3,800,000

Estimated proceeds from distribution of cash
     and other assets.................................. $1,400,000    $1,190,000

Total estimated proceeds................................$5,900,000    $4,990,000

Estimated taxes, net operating costs and other
     expenses during liquidation
     (including the Contingency Reserve) .............. $1,900,000    $1,600,000

Total estimated net cash proceeds available for
     distribution to stockholders...................... $4,000,000    $3,390,000

Per share amount1.......................................     $5.16         $4.37

(1) Based on 775,843 shares outstanding,  after giving effect to the anticipated
exercise  of options to  purchase  15,000  shares of Common  Stock by two of our
directors. See "Security Ownership of Certain Beneficial Owners and Management."


Effects Of Failure To Obtain Stockholders  Approval Of Proposal No. 3, including
the Reverse Split

     In the  event  stockholder  approval  is  not  obtained  for  the  Plan  of
Liquidation, the Company will not be able to amend its Articles of Incorporation
to  effect  the  Reverse  Split  and will not be able to  implement  the Plan of
Liquidation.


Regulatory Approvals

     Other than  approval  of the Plan of  Liquidation  and  Dissolution  by our
stockholders,  there  are no  state or  federal  regulatory  approvals  that are
required to consummate our liquidation and dissolution.


Interests  of  Our  Directors  and  Officers  in the  Plan  of  Liquidation  and
Dissolution

     For a  description  of the interests our directors and officers have in the
Corporate Trust Sale, the Wealth Management Sale and the Plan of Liquidation and
Dissolution,  please see "Additional Information About the Proposals - Interests
of our Directors and Officers in the Transactions."


Material Federal Income Tax Consequences of the Plan of Liquidation

     The  following  discussion  is a general  summary of the  material  federal
income tax  consequences of the Plan of Liquidation but does not purport to be a
complete analysis of all potential tax effects. The discussion addresses neither
the  tax  consequences  that  may  be  relevant  to  particular   categories  of
stockholders  subject to special treatment under certain federal income tax laws
(such as accrual  method  taxpayers,  dealers in  securities,  banks,  insurance
companies,  tax-exempt organizations,  mutual funds, and foreign individuals and
entities) nor any tax consequences arising under the laws of any state, local or
foreign jurisdiction.  The discussion is based upon the Internal Revenue Code of
1986, as amended,  which we refer to in this proxy  statement as the Code,  U.S.
Department of the Treasury  regulations,  Internal Revenue Service,  or the IRS,
rulings,  and  judicial  decisions  now in effect,  all of which are  subject to
change or to varying  interpretation  at any time.  Any such  changes or varying
interpretations may also be applied retroactively.  The following discussion has
no binding effect on the IRS or the courts and assumes that we will liquidate in
accordance with the Plan of Liquidation.

49

     Distributions  pursuant  to the Plan of  Liquidation  may occur at  various
times  and in more  than one tax  year.  We can give no  assurance  that the tax
treatment   described   herein  will  remain  unchanged  at  the  time  of  such
distributions.  No ruling has been  requested  from the IRS with  respect to the
anticipated  tax treatment of the Plan of  Liquidation,  and we will not seek an
opinion of counsel with respect to the anticipated tax treatment.  If any of the
anticipated tax  consequences  stated herein proves to be incorrect,  the result
could be increased taxation at the corporate or stockholder level, thus reducing
the benefit to us and our  stockholders of the liquidation.  Tax  considerations
applicable  to  particular  stockholders  may vary with and be contingent on the
stockholder's individual circumstances.

     Consequences to Colonial. After the approval of the Plan of Liquidation and
Dissolution  and until the  liquidation  is  completed,  we will  continue to be
subject to income tax on our taxable income such as interest  income,  gain from
the sale of our assets or income from operations. We will recognize gain or loss
with  respect  to the sale of our  assets in an amount  equal to the  difference
between the fair market value of the  consideration  received for each asset and
our adjusted tax basis in the asset sold. Upon the  distribution of any non-cash
asset to our stockholders pursuant to the Plan of Liquidation, we will recognize
gain or loss as if such asset were sold to the  stockholders  at its fair market
value, unless certain exceptions to the recognition of loss apply.

     Consequences to Stockholders.  Amounts received by stockholders pursuant to
the liquidation  will be treated as full payment in exchange for their shares of
our common stock. As a result of our  liquidation,  stockholders  will recognize
gain or loss equal to the  difference  between (1) the sum of the amount of cash
distributed to them and the fair market value, at the time of  distribution,  of
any property  distributed to them (including each  stockholder's Note Interest),
and (2) their tax basis for their shares of common stock.  A  stockholder's  tax
basis in such stockholder's  shares will depend upon various factors,  including
the stockholder's  cost and the amount and nature of any distributions  received
with  respect  thereto.  On  October  1,  1990,  all of our  capital  stock  was
distributed to the then  stockholders of our then parent company on the basis of
one share of our common stock for each share of our parent company's stock owned
on that date.  At that time,  the  then-parent  informed you that your basis was
$1.20 per share  (adjusted to reflect the 1-for-10  reverse stock split effected
by us in 1999).

     A  stockholder's  gain or loss will be  computed  on a "per  share"  basis.
Except with respect to the remaining single  shareholder after the Reverse Stock
Split,  we expect  to make  only one  liquidating  distribution,  which  will be
allocated  proportionately  to each share of stock owned by a stockholder  as of
the  effective  date of the reverse stock split.  The value of such  liquidating
distribution  will be applied  against and reduce a  stockholder's  tax basis in
such  stockholder's  shares of stock.  Gain  will be  recognized  by reason of a
liquidating  distribution  only to the extent that the  aggregate  value of such
distribution  received by a  stockholder  with  respect to a share  exceeds such
stockholder's  tax basis for that share.  Except with  respect to the  remaining
single  shareholder  after the Reverse Stock Split,  any loss  generally will be
recognized when our initial distribution to stockholders has been received,  but
only if the aggregate  value of the liquidating  distribution  with respect to a
share (including the stockholder's Note Interest) is less than the stockholder's
tax basis for that share. With respect to the remaining single shareholder after
the Reverse Stock Split,  any loss  generally  will be recognized  only when our
final  distribution to it has been received and then only if the aggregate value
of the  liquidating  distributions  with  respect  to a share  is less  than the
stockholder's tax basis for that share. Gain or loss recognized by a stockholder
will be capital gain or loss provided the shares are held as capital  assets and
will be long-term  capital gain or loss if the stock has been held for more than
one year. Gain resulting from distributions of cash or assets from a corporation
pursuant to a plan of liquidation is,  therefore,  generally capital gain rather
than ordinary income.

     Upon any  distribution  of  property  (including  the Note  Interest),  the
stockholder's tax basis in such property immediately after the distribution will
be the fair market value of such property at the time of distribution.  The gain
or loss  realized  upon the  stockholder's  future sale of that property will be
measured by the difference  between the  stockholder's tax basis in the property
at the time of such sale and the proceeds of such sale.

50

     After the close of our taxable year, we will provide our  stockholders  and
the IRS with a statement of the amount of cash  distributed to stockholders  and
our best estimate as to the value of any property,  including the Note Interest,
distributed to them during that year. The IRS could challenge such valuation. As
a  result  of such a  challenge,  the  amount  of gain  or  loss  recognized  by
stockholders might be changed. Distributions to our stockholders could result in
tax liability to any given  stockholder  exceeding the amount of cash  received,
requiring that  stockholder to meet the tax obligations from other sources or by
selling all or a portion of the assets received.

     If a  stockholder  is required to satisfy any  liability  of ours not fully
covered by our Contingency Reserve, payments by a stockholder in satisfaction of
such liabilities  would generally produce a capital loss, which, in the hands of
an  individual  stockholder,  could not be carried back to prior years to offset
capital gains realized from liquidating distributions in those years.

     The Note Interest.  Stockholders will be treated for tax purposes as having
received their pro rata share of the net value of the Contingency Reserve (i.e.,
the estimated excess of the cash, assets, and property in the reserve,  over the
estimated amount of actual and potential liabilities,  expenses and obligations)
when we distribute the Note Interest. Stockholders should be aware that they may
be subject to tax with respect to their receipt of the Note Interest, whether or
not they have  received any cash with respect to the Note Interest with which to
pay such tax.

     Taxation of Non-United States Stockholders. Foreign corporations or persons
who are not citizens or residents of the United States should  consult their tax
advisors with respect to the U.S. and non-U.S.  tax  consequences of the Plan of
Liquidation.

     State and Local  Tax.  Stockholders  may also be  subject to state or local
taxes and should  consult their tax advisors with respect to the state and local
tax consequences of the Plan of Liquidation.

     Information  Reporting.  We are required to report to the Internal  Revenue
Service and to each  stockholder that is a U.S. person the amount of any payment
received by such  stockholder  upon our  dissolution.  In order for us to comply
with this information  reporting  requirement and for backup  withholding not to
apply,  stockholders must (1) furnish us with a correct taxpayer  identification
number on a properly  completed  Internal  Revenue Service Form W-9 or successor
form or (2) provide us with a certification  of foreign status on an appropriate
Form W-8 or successor form. The current backup withholding rate is 28%. Prior to
any distribution, we intend to forward to all stockholders a Form W-9 or W-8, as
appropriate, to be completed and returned to us. We reserve the right to require
you to send to us any and all necessary  forms required by any taxing  authority
(including without limitation a Form W-9 or W-8) before we release your pro rata
cash or the Note  Interest to you. If we do  exercise  this right,  we will hold
such cash or Note Interest, without interest, for you as your agent.

     The  foregoing  summary OF  MATERIAL  FEDERAL  income tax  consequences  is
included for general  information  only and does not constitute  legal advice to
any  stockholder.  The tax  consequences  of the  Plan of  Liquidation  may vary
depending upon the particular  circumstances  of the  stockholder.  We recommend
that each stockholder  consult his, her or its own tax advisor regarding the tax
consequences of the plan of liquidation.

51

Opinion of Bank Advisory Group

     For a description of the opinion of Bank Advisory Group in connection  with
the Plan of Liquidation,  please see "Additional Information About the Proposals
- - Opinion of Bank Advisory Group".


Factors That Our Stockholders Should Consider

     For a description of the factors that our stockholders should consider when
deciding  whether to vote to approve the Plan of  Liquidation  and  Dissolution,
please  see  "Risk  Factors  - Risks  Related  to the  Plan of  Liquidation  and
Dissolution."


Reasons for the Board's Recommendation

     For a description of the factors that the board of directors  considered in
its decision to approve and recommend the Plan of Liquidation  and  Dissolution,
please see "Additional Information About the Proposals - Reasons for the Board's
Recommendations."


Vote Required and Board Recommendation

     The  approval  of the Plan of  Liquidation  and  Dissolution  requires  the
affirmative  vote of the  holders  of at least a majority  of the  common  stock
issued and  outstanding  and  entitled to vote  thereon.  Our board of directors
recommends a vote FOR this proposal.  It is intended that shares  represented by
the  enclosed  form of proxy  will be voted  in  favor of this  proposal  unless
otherwise specified in such proxy.


THE BOARD OF DIRECTORS RECOMMENDS A VOTE "FOR" THE PROPOSAL TO ADOPT THE PLAN OF
LIQUIDATION,  INCLUDING  AMENDING THE  COMPANY'S  ARTICLES OF  INCORPORATION  TO
EFFECT A REVERSE STOCK SPLIT FOR PURPOSES OF MAKING LIQUIDATING DISTRIBUTIONS TO
OUR STOCKHOLDERS, AND OUR DISSOLUTION.



                ADJOURNMENT OF THE SPECIAL MEETING, IF NECESSARY,
                          TO SOLICIT ADDITIONAL PROXIES
                                (Proposal No. 4)


Description of Proposal to Adjourn Special Meeting, if Necessary

     The board of  directors  is  soliciting  proxies to  authorize  Colonial to
adjourn the Special Meeting on one or more occasions,  if necessary,  to solicit
additional  proxies if there are not sufficient votes at the time of the Special
Meeting to approve the Corporate Trust Sale (Proposal 1), the Wealth  Management
Sale (Proposal 2) or the Plan of  Liquidation  and  Dissolution  (Proposal 3). A
vote for this proposal is a vote to grant  Colonial the authority to adjourn the
Special  Meeting,  if necessary,  under the  circumstances  described  above. An
adjournment  of the Special  Meeting  may allow the  Corporate  Trust Sale,  the
Wealth Management Sale or the Plan of Liquidation and Dissolution to be approved
when they  otherwise  would  have been  defeated.  In light of this  significant
effect,  our board of directors has concluded that  stockholders  should vote on
granting  us the  authority  to adjourn  the  Special  Meeting.  During any such
adjournment,  stockholders  who  have  not yet  voted  will be  apprised  of the
adjournment and will be solicited in connection with proposals  presented at the
Special Meeting.

52

Vote Required and Board Recommendation

     The approval of the proposal to adjourn the Special  Meeting on one or more
occasions,  if necessary, to a later date to solicit additional proxies if there
are not sufficient votes at the time of the Special Meeting to approve Proposals
1, 2 and 3,  requires the  affirmative  vote of the holders of a majority of the
shares of common stock present or represented  by proxy at the Special  Meeting.
Approval of the  adjournment  proposal is not a condition to the approval of the
Corporate Trust Sale, the Wealth  Management Sale or the Plan of Liquidation and
Dissolution.  Our board of directors recommends a vote FOR this proposal.  It is
intended that shares  represented by the enclosed form of proxy will be voted in
favor of this proposal unless otherwise specified in such proxy.

53

                   ADDITIONAL INFORMATION ABOUT THE PROPOSALS

Reasons for the Board's Recommendations

     In reaching its decision to approve and recommend the Corporate  Trust Sale
and the Wealth  Management  Sale, our board of directors  considered the factors
listed under "Risk Factors," as well as the following:

o    Increasing competition in our businesses,  particularly from companies with
     greater  financial  resources,  broader service  portfolios,  deeper client
     relationships and superior market recognition;
o    An unfavorable long-term trend in our Corporate Trust Business toward banks
     and other traditional lenders providing financing for non-profit borrowers,
     which has decreased the number of bond  financings for which we are able to
     serve as trustee and/or paying agent;
o    The process  undertaken by us and our  financial  advisors to solicit third
     party indications of interest in the acquisitions;
o    The fact that we have not received any firm offers for our Corporate  Trust
     or Wealth  Management  businesses  involving cash  consideration  exceeding
     those offered by Happy State Bank and Dubuque Bank and Trust, respectively;
o    That the  structure  of the  proposals by Happy State Bank and Dubuque Bank
     and  Trust as cash  transactions  were  deemed  favorable  by our  board of
     directors;
o    The fact that the  terms of the  Corporate  Trust  Sale  Agreement  and the
     Wealth  Management  Sale  Agreement  were the result of  substantial  arm's
     length negotiations;
o    Presentations   by,  and  discussions   with,  our  senior  management  and
     representatives  of our financial and legal advisors regarding the proposed
     transactions;
o    Factors  that  increase  the   likelihood  of  the   consummation   of  the
     transactions  contemplated  by the Corporate  Trust Sale  Agreement and the
     Wealth  Management  Sale  Agreement,  including (1) the fact that the Asset
     Sales are not subject to any material  regulatory  consents  and  approvals
     that  are  not  likely  to be  timely  received,  nor a  filing  under  the
     Hart-Scott-Rodino  Antitrust  Improvements Act of 1976, as amended, (2) the
     fact that Happy State Bank's  obligations  under the  Corporate  Trust Sale
     Agreement  and  Dubuque  Bank and  Trust's  obligations  under  the  Wealth
     Management Sale Agreement are not subject to any financing  condition,  and
     (3) the amount of cash and cash equivalents of Happy State Bank and Dubuque
     Bank  and  Trust  as  reported  in their  respective  financial  statements
     provided to us during negotiations;
o    Bank Advisory Group's valuation analysis dated June 10, 2003;
o    Bank Advisory  Group's  opinion dated May 4, 2004,  that, as of the date of
     its  opinion  and  based  on the  matters  considered  and  subject  to the
     assumptions,  conditions  and  qualifications  set  forth  in  the  written
     opinion,  the  consideration to be paid to our  stockholders,  arising,  in
     part, from the proceeds we receive under the Corporate Trust Sale Agreement
     and the Wealth Management Sale Agreement, is financially fair and equitable
     to our unaffiliated stockholders; and
o    The ability,  due to the "fiduciary  out" provisions of the Corporate Trust
     Sale Agreement,  for another  qualified person to make a superior offer and
     the ability of our board, in certain  circumstances,  to respond to such an
     offer and, in certain circumstances,  to terminate the Corporate Trust Sale
     Agreement.


Our board of directors  also  identified  and  considered  potentially  negative
factors involved in the Asset Sales, including the following:

o    The possibility that the Asset Sales may not be completed and the effect of
     public  announcement of the Asset Sales on our sales and operating  results
     and our ability to attract and retain customers,  industry partners and key
     personnel;
o    The fact that the  termination  fees of  $250,000 to be paid to Happy State
     Bank  and  in  varying  amounts  to  Dubuque  Bank  and  Trust  in  certain
     circumstances  by the terms of the Corporate  Trust Sale  Agreement and the
     Wealth Management Sale Agreement,  respectively,  would make it more costly
     for another potential purchaser to acquire us or either of our businesses;

54

o    The fact that  neither of the  proposed  Asset  Sales  provides  for a cash
     payment  directly to our  stockholders  enabling our  stockholders,  at the
     earliest possible time, to obtain the benefits of the transactions, but the
     benefits  of  which  would be  obtained  over  time  through  a  series  of
     distributions under the Plan of Liquidation; and
o    That our  stockholders  will  lose the  opportunity  to  capitalize  on the
     potential  future  growth of our  businesses  and on our  potential  future
     success and profits had we elected to continue as a going concern.

     Our board also  considered the impact of the Asset Sales on our liquidation
analysis,  including  the  proceeds  of the Asset  Sales as well as the  related
transaction costs, including the payments and benefits to our executive officers
that will result from the Asset Sales and any  distributions to our stockholders
of the proceeds of the Asset Sales.

     Our board of directors  believes  that the  distribution  of our  remaining
assets in a liquidation has a greater probability of producing more value to our
stockholders than other alternatives.  In evaluating the fairness of the Plan of
Liquidation and Dissolution to our  unaffiliated  stockholders,  and in reaching
its  conclusion  that the Plan of  Liquidation  and  Dissolution  is fair to our
unaffiliated  stockholders and its decision to approve and recommend the Plan of
Liquidation  and  Dissolution,  our board of  directors  considered  the factors
listed above, as well as the following:

o    our  inability  to execute a  definitive  agreement  to acquire  our entire
     company with a buyer or strategic partner on terms acceptable to us;
o    the low  probability  that we would obtain,  within a reasonable  period of
     time  under  the  circumstances,  any  viable  offer  to  engage  in a more
     attractive alternative transaction or transactions;
o    the valuation analysis of Bank Advisory Group, which incorporates  analysis
     of the net asset  value,  market value and  investment  value of our common
     stock and which  concludes  that the cash fair market value of Colonial was
     $2.84 - $3.08  per  share as of the date of such  analysis  (assuming  that
     Colonial was sold in more than one  transaction and engaged in a subsequent
     liquidation and dissolution);
o    the fact that the Plan of  Liquidation  and  Dissolution  contemplates  per
     share  distributions  to our  shareholders in excess of the $3.50 per share
     price at which we repurchased shares of our common stock in transactions in
     the two most recent fiscal years;
o    the Fairness Opinion of Bank Advisory Group;
o    our board of  directors'  belief that it would be in the best  interests of
     our  stockholders  to allow our  stockholders  to  determine  how to invest
     available  cash rather than us pursuing an acquisition  strategy  involving
     the  investment  of our  cash  in  businesses  outside  of our  traditional
     business model; and
o    prevailing economic conditions both generally and specifically  relating to
     our industry.

     Our board of directors also identified and considered  potentially negative
factors involved in the Plan of Liquidation, including the following:

o    that all  distributions  will likely be  complete  over a period of several
     years;
o    that the liquidation  will likely require the majority of our  stockholders
     to pay taxes on the liquidating distributions they receive;
o    that  the  aggregate  amount  of  the  distributions  to  be  made  to  our
     stockholders is uncertain,  due to our inability to predict with certainty,
     the  existence or amount of claims or  liabilities  that we may face in the
     five-year period following our dissolution;
o    that under applicable law, our stockholders  could be required to return to
     creditors  some or all of the  distributions  made to  stockholders  in the
     liquidation; and
o    that  stockholders will lose the opportunity to capitalize on the potential
     future growth of our Corporate Trust and Wealth  Management  businesses and
     on our  potential  future  success had we elected to pursue an  acquisition
     strategy  or  otherwise  use  our  available  cash to  continue  as a going
     concern.

55

     In light of factors including the significant regulatory  expenditures as a
result of our status as a  public-reporting  company that files  public  reports
with  the SEC,  the  existence  of  competitors  in our  industry  with  greater
resources at their disposal, adverse long-term trends in our businesses, and the
fact that even if our future  operations  were  successful,  the  realization of
significant  profits was uncertain and could take years,  our board of directors
determined that the most viable course of action was to sell the Corporate Trust
and  Wealth   Management   businesses   and   distribute  the  proceeds  to  our
stockholders.  Our  board  rejected  alternative  offers  for  the  sale  of our
Corporate  Trust and  Wealth  Management  businesses  because  such  alternative
transactions  would have  yielded less cash  consideration  than that offered by
Happy  State  Bank and  Dubuque  Bank and  Trust,  respectively.  Our board also
rejected pursuing a going private transaction to be effected and financed by the
Company  without  the sale of its  businesses.  In  addition  to  certain of the
reasons described above which would apply to such a transaction, the reasons the
board  rejected such a potential  going private  transaction  included,  without
limitation, the Company's limited cash resources in the absence of a sale of one
or more of its operating  divisions  with which to complete such a  transaction,
the  uncertainty  whether  the Company  could  complete  one or more  financings
necessary to complete  such a  transaction  on terms  acceptable  to it, and the
possibility  that  sale  transactions  on terms at least as  favorable  as those
contained  in the  Corporate  Trust  Sale to Happy  State  Bank  and the  Wealth
Management Sale to Dubuque Bank and Trust Company/Arizona Bank & Trust might not
be available in the foreseeable future.

     The  foregoing  discussion  of the  information  and  positive and negative
factors considered and given weight by our board of directors is not intended to
be  exhaustive.  The  members of the board  considered  their  knowledge  of our
business, financial condition and prospects, and the views of management and our
financial and legal advisors. In view of the variety of factors considered,  the
board did not find it practicable to, and did not,  quantify or otherwise assign
relative   weights  to  the  specific   factors   considered   in  reaching  its
determinations and recommendations. In addition, individual members of the board
may have given different weights to different  factors.  The Plan of Liquidation
and Dissolution was unanimously approved by our non-employee directors.  Because
the  Plan  of  Liquidation  and  Dissolution  contemplates  identical  per-share
distributions  to  affiliated  and  unaffiliated   shareholders,   the  Plan  of
Liquidation and Dissolution has not been structured to independently require the
approval  of the  majority of  unaffiliated  security  holders,  and we have not
retained an unaffiliated  representative to act solely on behalf of unaffiliated
security  holders for  purposes of either  negotiating  the terms of the Plan of
Liquidation and Dissolution or preparing a fairness  opinion that relates solely
to the terms of the Plan of Liquidation and Dissolution.


Effect of Stockholders' Votes on the Proposals

     If our stockholders approve the Corporate Trust Sale, the Wealth Management
Sale, and the Plan of Liquidation and Dissolution, we will attempt to consummate
the Asset Sales and proceed with our liquidation and dissolution as contemplated
in this proxy statement and the attached documents.

     If our  stockholders  approve  the  Corporate  Trust  Sale  and the  Wealth
Management Sale, but do not approve the Plan of Liquidation and Dissolution,  we
will attempt to consummate  the Corporate  Trust Sale and the Wealth  Management
Sale  and will  explore  the  alternatives  then  available  for the  future  of
Colonial,  including  using  available  cash  to  acquire  other  businesses  or
companies.

     If our  stockholders  approve the Corporate  Trust Sale, but do not approve
the Wealth  Management  Sale, we will attempt to consummate the Corporate  Trust
Sale and will explore the alternatives then available,  including  searching for
alternative purchasers for our Wealth Management business. We may also choose to
distribute  all or part of any net cash  that we  receive  from this Sale in the
form of a dividend to our  stockholders.  See "Additional  Information About the
Proposals  - Income Tax  Effects of a  Distribution  following  the  Approval of
Either,  but not both of, Proposal No. 1 and Proposal No. 2" immediately  below.
If our stockholders  approve the Wealth  Management Sale, but do not approve the
Corporate  Trust Sale, we will attempt to consummate the Wealth  Management Sale
and will  explore the  alternatives  then  available,  including  searching  for
alternative  purchasers for our Corporate Trust business.  We may also choose to
distribute  all or part of any net cash  that we  receive  from this Sale in the
form of a dividend to our  stockholders.  See "Additional  Information About the
Proposals  - Income Tax  Effects of a  Distribution  following  the  Approval of
Either,  but not both of, Proposal No. 1 and Proposal No. 2" immediately  below.
Approval of both the  Corporate  Trust Sale and the Wealth  Management  Sale are
conditions to the Plan of Liquidation.

56

     If  our  stockholders  do not  approve  the  Wealth  Management  Sale,  the
Corporate  Trust  Sale,  or the Plan of  Liquidation  and  Dissolution,  we will
continue to operate our Corporate  Trust and Wealth  Management  businesses  and
explore the  alternatives  then available for the future of Colonial,  including
searching for alternative purchasers for those businesses.


Income Tax Effects of a Distribution  Following the Approval of Either,  but not
both of,  Proposal No. 1 and Proposal No. 2, or either the Corporate  Trust Sale
or the Wealth Management Sale are consummated, but not both.

     The  following  discussion  is a general  summary of the  material  federal
income tax  consequences of a distribution but does not purport to be a complete
analysis of all potential tax effects.  The discussion addresses neither the tax
consequences  that may be  relevant to  particular  categories  of  stockholders
subject to special  treatment  under  certain  federal  income tax laws (such as
dealers in securities,  banks,  insurance companies,  tax-exempt  organizations,
mutual funds,  and foreign  individuals  and entities) nor any tax  consequences
arising  under  the  laws of any  state,  local  or  foreign  jurisdiction.  The
discussion is based upon the Code, U.S. Department of the Treasury  regulations,
IRS rulings,  and judicial  decisions now in effect, all of which are subject to
change or to varying  interpretation  at any time.  Any such  changes or varying
interpretations may also be applied retroactively.  The following discussion has
no binding effect on the IRS or the courts.

     If we make a distribution of cash or other property (other than certain pro
rata   distributions  of  our  common  stock)  in  respect  of  our  stock,  the
distribution  will be  treated as a  dividend,  taxable  to an  individual  at a
maximum rate of 15% (if paid prior to December 31, 2008 and if "qualified"),  to
the extent it is paid from our current or accumulated  earnings and profits.  If
the distribution  exceeds our current or accumulated  earnings and profits,  the
excess will be treated first as a tax-free return of your investment, up to your
basis in such  common  stock.  Any  remaining  excess will be treated as capital
gain. If you are a  corporation,  the  distribution  will be taxable at ordinary
rates and you may be able to claim a deduction for a portion of any distribution
received that is considered a dividend.

     In general, information reporting requirements will apply to dividends paid
on the common stock unless you are an exempt recipient.  Backup withholding will
apply to such  payments  if you fail to  provide  your  taxpayer  identification
number  and/or  the  proper  and  properly   executed   Forms  W-9  and  W-8  or
certification  of foreign or other  exempt  status,  or if you fail to report in
full dividend income. The backup withholding rate for 2004 is 28%.

     The  foregoing  summary OF  MATERIAL  FEDERAL  income tax  consequences  is
included for general  information  only and does not constitute  legal advice to
any  stockholder.  The tax consequences of the ABOVE may vary depending upon the
particular circumstances of the stockholder.  We recommend that each stockholder
consult his, her or its own tax advisor  regarding the tax  consequences  of the
distribution described above.

57

Opinion of Bank Advisory Group

     Pursuant to an  engagement  letter dated October 30, 2003, we retained Bank
Advisory Group to render an opinion to our board of directors as to, among other
things,  the  fairness,  from a  financial  point of view,  to our  unaffiliated
stockholders of the consideration to be paid to our stockholders pursuant to the
Plan of  Liquidation  and  Dissolution,  based,  in part,  on the proceeds to be
received  by us upon  consummation  of the  Corporate  Trust Sale and the Wealth
Management Sale (the "Fairness Opinion").

     Prior to engaging Bank Advisory Group for the Fairness Opinion and pursuant
to an engagement  letter dated April 1, 2003, we retained Bank Advisory Group to
provide a valuation of 100% of our outstanding  common stock,  assuming the sale
of Colonial for cash consideration (the "Valuation Opinion").


Valuation Opinion

     In a  letter  dated  June 10,  2003,  Bank  Advisory  Group  delivered  its
Valuation  Opinion  and  supporting  analysis to our board of  directors  to the
effect that and  subject to the various  assumptions  set forth  therein,  as of
March 31,  2003,  the cash fair market  value  range of 100% of the  outstanding
common stock of Colonial was  $3,500,000 - $3,800,000 in  aggregate,  or $4.62 -
$5.01 per share (based on 757,884 shares that were issued and  outstanding as of
such date).  However, the Valuation Opinion assumed the sale of the Company as a
"whole"  rather than in parts through a liquidation  and  dissolution.  Were the
Valuation  Opinion  adjusted  to reflect a  liquidation  and  distribution,  the
Valuation  Opinion  would have been  $2,152,500 - $2,337,000  in  aggregate,  or
approximately  $2.84 - $3.08 per share (based on 757,884 shares that were issued
and outstanding as of such date).

     In arriving at its  conclusion  for the  Valuation  Opinion,  Bank Advisory
Group employed the net asset, market value and investment value methodologies.

     The Net Asset Value  approach,  when valuing a financial  organization,  is
frequently defined as the value of the net worth of the company, including every
kind of property and value. This approach  normally assumes  liquidation or sale
on the date of appraisal  with the  recognition  of securities  gains or losses,
real estate  appreciation  or  depreciation,  or changes in the net value of its
assets.  As  such,  it is not the best  approach  to use  when  valuing  a going
concern. However, it would be applicable when valuing any nonoperating or "held"
assets at a "shell"  holding  company  (such as excess real  estate,  or low- or
non-dividend paying equity securities held for long-term  investment  purposes).
Accordingly,   in  determining  the  Valuation  Opinion,   Bank  Advisory  Group
considered the $2,814,000 equity capital position of Colonial at March 31, 2003,
but placed the least emphasis on the Net Asset Value appraisal methodology.

     The  Market  Value  approach  is  generally  defined  as the price at which
knowledgeable  buyers  and  sellers  would  agree,  and is  frequently  used  to
determine  the  price of the  appraised  stock  when both the  quantity  and the
quality  of  the  trade  data  are  deemed  sufficient.  However,  the  lack  of
availability  of trade data that is comparable to the stock being  appraised may
result in the need to employ other valuation approaches.

     When valuing a "control" position in a financial organization, a comparison
is typically made to the prices paid in recent acquisitions of similar financial
organizations.  Accordingly,  Bank Advisory  Group  reviewed the prices paid for
"control" of selected U.S. asset  management  companies  acquired during January
2001 - March  2003  and  with  assets  under  management  below  $1  billion  at
announcement date. These organizations  possessed the following financial traits
and related price levels, on average:

58

                            Trust Company Deals With
                                  Stated Values
      ---------------------------------------------------------------------

       Average Administered Assets (000s)                   $175,000
       Total Price (000s)                                       $900
       Price/Assets                                             0.51%

       # of Transactions                                           2


     When  sufficient,  comparable  trade data is  available,  the market  value
deserves equal or possibly  greater  consideration  than the  investment  value.
However,  as illustrated in the table above,  the number of transactions and the
related  financial and pricing  information are  considerably  limited,  thereby
severely restricting Bank Advisory Group's reliance on the Market Value approach
for determining a cash fair market value range for Colonial.  Nevertheless,  the
data  resulted in the market  value  conclusion  of  $2,425,600,  summarized  as
follows:


                                                              Colonial
                                                             3/31/2003
- ---------------------------------------------------------------------------
- ---------------------------------------------------------------------------

Average Administered Assets for Colonial (000s)                $475,600
Price/Assets Comparable                                            0.51%
Market Value Approach (Aggregate in 000s)                      $2,425.6


     The Investment Value approach is sometimes  referred to as the income value
or  earnings   value.   The  investment  or  earnings  value  of  any  financial
organization's  stock is, simply stated, an estimate of the present value of the
future benefits,  usually earnings, cash flow, or dividends, that will accrue to
the stock. An earnings value is comprised of two major components: annual future
earnings and an  appropriate  capitalization  rate (the present  value  discount
rate), and is defined by the following formula:

                   Net Present Value = ? [valuesi/(1 + rate)i]

     Bank Advisory Group believes the  utilization of net earnings,  rather than
cash flows,  for this  investment  value  methodology is  appropriate  given the
minimal level of long-term,  non-earning  investments  typically held by a trust
company.  Thus,  for  most  asset  management  organizations,   the  absence  of
significant  non-cash  depreciation and/or amortization  expense produces little
variance  between the net  earnings  and cash flow  streams.  Additionally,  the
utilization  of net earnings in  calculating  the present value of benefits is a
widely   understood  and  accepted   practice  in  the  valuation  of  financial
institutions.

     Bank  Advisory  Group's  twelve-year  financial  projections  of the future
performance  of Colonial  were based on Bank  Advisory  Group's  analysis of the
financial service industry,  market area, and current financial condition of and
historical  levels of growth and earnings for Colonial,  as well as  information
provided to Bank Advisory Group by the management of Colonial.  In summary, Bank
Advisory Group forecast  earnings of $224 thousand in the first projection year,
rising gradually over the 12-year projection period until equaling $731 thousand
by 2015,  equating to a compound  annual  earnings  growth  rate of 11.35%.  The
growth in net  earnings  reflects  total  revenues  which rise from $4.7 million
during 2004 until  equaling $8.3 million by 2015,  and general &  administrative
expenses  which  rise from $4.4  million  to $7.0  million  during the same time
period.  The forecast growth in revenues is centered  primarily in trust income,
bond servicing income,  and corporate  servicing fees for individual  retirement
accounts.  Finally,  a combined  federal and state corporate tax rate of 41% was
employed.

59

     Thereafter,  in order to create a ninety-year earnings stream for Colonial,
Bank  Advisory  applied the following  growth rates to Colonial's  net earnings:
4.00% for  projection  years 13 through 20, and 3.00% for the remaining  seventy
years.  On this basis - using a present value discount rate of 12.00% applied to
the first ten years of the projection  period, a 13.00% discount rate applied to
the following ten years,  and a 14.00% discount rate applied to the last seventy
years of the ninety-year  projection period - the present value of the projected
90-year net earnings  stream  equaled  $5,322,000.  Bank Advisory Group believes
that the discount rate should  incorporate  both (a) a "risk-free  rate," or the
amount  that an  investor  believes  will be  definitely  realized  over the set
holding  period;  and, (b) a premium for risk,  which includes a systematic risk
for  movements  in  returns  on  the  investment   market  and  general  and  an
unsystematic  risk that is specific to the investment.  Moreover,  Bank Advisory
Group  believes  that the  "risk-free  rate"  includes  the  "rental  rate"  for
foregoing  the use of funds of the set holding  period and the expected  rate of
inflation over the set holding period.  Accordingly,  given  Colonial's  current
financial condition and recent financial performance, the existing interest rate
environment, potential alternative investment opportunities, and the anticipated
rates of inflation,  Bank Advisory Group believes the discount rates employed in
its analysis to be appropriate.

     When the net asset value,  market value,  and investment  value  approaches
were  appropriately  considered and all other relevant  valuation  variables and
factors  analyzed,  giving  consideration  to the  Market  Value  conclusion  of
$2,425,600 and the  Investment  Value  conclusion of $5,322,000,  and after Bank
Advisory Group  employed its  substantial  experience and judgment  derived from
having completed well over 1,000 appraisals for community financial institutions
during the past twenty years,  and as a result of performing  these  appraisals,
becoming  specifically aware of the trading activity and price levels and trends
that currently exist for stocks of community  financial  institutions,  the cash
fair market value range of 100% of the outstanding common stock of Colonial,  as
of March 31, 2003,  was  determined  to be $3,500,000 - $3,800,000 in aggregate,
assuming Colonial operated as a private company.

     It should be noted, however, that the Valuation Opinion assumed the sale of
the  Company  as a  "whole"  rather  than in parts  through  a  liquidation  and
dissolution.  Were the Valuation  Opinion  adjusted to reflect a liquidation and
distribution and, accordingly, adjusted for a blended effective tax rate assumed
at 38.5%, the adjusted Valuation Opinion would have been $2,152,500 - $2,337,000
in the  aggregate,  or  approximately  $2.84 - $3.08 per share,  as of March 31,
2003.  Since that date,  Bank Advisory Group believes that there has been little
change in the fundamental  financial position of Colonial to significantly alter
the Valuation Opinion, other than to account for the retention of earnings since
March 31, 2003.

     We have paid Bank Advisory Group a professional fee of $6,000 for rendering
the Valuation  Opinion,  and reimbursed  Bank Advisory  Group for  out-of-pocket
expenses  totaling  $172.  The terms of the fee  arrangement  with Bank Advisory
Group were  negotiated at arm's length  between our management and Bank Advisory
Group, and our board was aware of the arrangement.


Fairness Opinion

     On May 4, 2004,  Bank  Advisory  Group  delivered  certain  of its  written
analyses  and its written  opinion to our board of  directors to the effect that
and subject to the various assumptions set forth therein, as of May 4, 2004, the
consideration  to be paid under the Plan of Liquidation is financially  fair and
equitable to Colonial's unaffiliated stockholders.  The full text of the written
Fairness  Opinion of Bank  Advisory  Group,  dated May 4, 2004,  is  attached as
Appendix C. Our  stockholders  are urged to read the opinion in its entirety for
the assumptions made,  procedures followed,  other matters considered and limits
of the review by Bank Advisory Group. The summary of the written opinion of Bank
Advisory Group set forth herein is qualified in its entirety by reference to the
full text of such  opinion.  Bank  Advisory  Group's  analyses  and opinion were
prepared for and  addressed to our board of directors  and are directed  only to
the fairness,  from a financial point of view, to our unaffiliated  stockholders
of the  consideration  to be  received  by our  stockholders  under  the Plan of
Liquidation,  and do not constitute an opinion as to the merits of either of the
asset  sales or the  Plan of  Liquidation  itself,  or a  recommendation  to any
stockholder as to how to vote on any of the proposals.  The  distributions to be
made to our stockholders  pursuant to the Plan of Liquidation were determined by
Colonial and not pursuant to recommendations of Bank Advisory Group.

60

     In arriving at its  Fairness  Opinion,  Bank  Advisory  Group  reviewed and
considered  such financial and other matters as it deemed  relevant,  including,
among other things:

o    The Corporate Trust Sale Agreement;
o    The Wealth Management Sale Agreement;
o    The Plan of Liquidation and Dissolution;
o    Certain  publicly  available  financial and other  information  for us, and
     certain  other  relevant  financial and  operating  data  furnished to Bank
     Advisory Group by our management;
o    Certain internal financial analyses, financial forecasts, reports and other
     information  concerning  Colonial prepared by our management,  collectively
     referred to as the Colonial Forecasts;
o    Discussions  Bank Advisory Group had with certain members of our management
     concerning  the  historical  and  current  business  operations,  financial
     conditions  and  prospects of Colonial and such other matters Bank Advisory
     Group deemed relevant;
o    Certain  operating results of Colonial as compared to the operating results
     of  certain  other  financial  institutions  and/or  trust  companies  Bank
     Advisory Group deemed relevant; and
o    Such other information,  financial studies, analyses and investigations and
     such  other  factors  that Bank  Advisory  Group  deemed  relevant  for the
     purposes of its opinion.

     In  conducting  its review  and  arriving  at its  Fairness  Opinion,  Bank
Advisory  Group,  with  management's  consent,   assumed  and  relied,   without
independent  investigation,  upon the accuracy and completeness of all financial
and other information provided to it by us or which was publicly available. Bank
Advisory  Group  did  not  undertake  any   responsibility   for  the  accuracy,
completeness or reasonableness of, or independently to verify, this information.
In addition,  Bank Advisory Group did not conduct any physical inspection of the
properties or facilities of Colonial.  Bank Advisory  Group further  relied upon
the  assurance  of our  management  that we were unaware of any facts that would
make the information provided to Bank Advisory Group incomplete or misleading in
any respect.  Bank Advisory Group, with management's  consent,  assumed that any
projections  provided to Bank  Advisory  Group were  reasonably  prepared by our
management,  and reflected the best available estimates and good faith judgments
of our  management  as to our future  performance  and the values to be received
upon sale of our operating  assets net of any potential  contingent  liabilities
remaining upon the  consummation  of such sales,  and that such  projections and
analysis provide a reasonable basis for this opinion.

     Bank  Advisory  Group did not make or obtain any  independent  evaluations,
valuations  or appraisals of our assets or  liabilities.  Bank Advisory  Group's
services to us in  connection  with the  transaction  have  included  serving as
exclusive  financial advisor to our board of directors and rendering an opinion,
from a financial point of view, of the fairness to our unaffiliated stockholders
of the  distributions to be made to our stockholders in connection with our Plan
of Liquidation and  Dissolution.  Bank Advisory  Group's opinion was necessarily
based  upon  economic  and market  conditions  and other  circumstances  as they
existed  and  could  be  evaluated  by Bank  Advisory  Group  on the date of its
opinion.  It should be understood  that  although  subsequent  developments  may
affect its opinion,  Bank Advisory Group does not have any obligation to update,
revise or reaffirm its opinion and Bank Advisory Group  expressly  disclaims any
responsibility to do so.

     In rendering its Fairness  Opinion,  Bank Advisory  Group  assumed,  in all
respects material to its analysis,  that the  representations  and warranties of
each  party  contained  in the  Corporate  Trust Sale  Agreement  and the Wealth
Management Sale Agreement,  respectively,  are true and correct, that each party

61

will perform all of the covenants and agreements  required to be performed by it
under  the  Corporate  Trust  Sale  Agreement  and the  Wealth  Management  Sale
Agreement,  and that all conditions to the  consummation  of the Corporate Trust
Sale  Agreement  and the Wealth  Management  Sale  Agreement  will be  satisfied
without waiver thereof.  Bank Advisory Group also assumed that all governmental,
regulatory and other consents and approvals  contemplated by the Corporate Trust
Sale Agreement and the Wealth  Management  Sale Agreement  would be obtained and
that, in the course of obtaining any of those consents,  no restrictions will be
imposed or waivers  made that would have an adverse  effect on the  contemplated
benefits of either the Corporate Trust Sale or the Wealth Management Sale.

     Bank Advisory Group's opinion does not constitute a  recommendation  to any
stockholder as to how the stockholder should vote on any of the proposals.  Bank
Advisory  Group's opinion is limited to the fairness,  from a financial point of
view, to our  unaffiliated  stockholders of the  consideration to be received by
our  stockholders in connection  with the Plan of Liquidation  and  Dissolution,
based,  in  part,  on the  proceeds  received  by us  upon  consummation  of the
Corporate  Trust  Sale and the  Wealth  Management  Sale.  Bank  Advisory  Group
expresses no opinion as to the underlying  business reasons that may support the
decision of our board of  directors to approve,  or our decision to  consummate,
the Corporate Trust Sale or the Wealth Management Sale.

     The following is a summary of the principal financial analyses performed by
Bank  Advisory  Group to arrive at its  opinion.  This  summary  alone  does not
constitute a complete description of the financial analyses.  Also,  considering
the following summary without considering the full narrative  description of the
financial analyses,  including the methodologies and assumptions  underlying the
analyses,  could  create  a  misleading  or  incomplete  view  of the  financial
analyses.  Bank Advisory Group performed certain  procedures,  including each of
the financial  analyses  described  below,  and reviewed with our management the
assumptions on which such analyses were based and other  factors,  including our
historical and projected  financial results.  No limitations were imposed by our
board with respect to the  investigations  made or  procedures  followed by Bank
Advisory Group in rendering its opinion.

     The Net Asset Value  approach,  as previously  discussed in connection with
the  Valuation  Opinion,  normally  assumes  liquidation  or sale on the date of
appraisal  with the  recognition  of  securities  gains or losses,  real  estate
appreciation  or  depreciation,  or  changes  in the net  value  of its  assets.
Accordingly, in issuing the Fairness Opinion, Bank Advisory Group considered the
$2,943,766  equity capital  position of Colonial at December 31, 2003.  However,
assuming  distribution  of Colonial's  net assets and therefore  adjusting for a
blended  effective  tax rate of 38.5% and  assuming the exercise of all Colonial
stock  options  outstanding,  the after-tax  value of  Colonial's  net assets is
$1,841,320,  or $2.37 per share (based on 775,843 shares  outstanding).  As with
the Valuation Opinion,  Bank Advisory Group placed the least emphasis on the Net
Asset Value for supporting the Fairness Opinion.

     The Market Value approach,  as previously  discussed in connection with the
Valuation  Opinion,  is  generally  defined as the price at which  knowledgeable
buyers and sellers would agree, and is frequently used to determine the price of
the appraised stock when both the quantity and the quality of the trade data are
deemed sufficient. Bank Advisory Group reviewed the prices paid for "control" of
selected U.S. asset  management  companies  acquired during January 2001 - March
2004 and with assets under  management  below $1 billion at  announcement  date.
These  organizations  possessed the following financial traits and related price
levels, on average:

62

                                                                     Trust
                                                    All Deals       Company
                                                   With Stated    Deals With
                                                      Values     Stated Values
- -------------------------------------------------------------------------------

Average Administered Assets (000s)                  $381,000       $175,000
Total Price (000s)                                    $6,760           $900
Price/Assets                                            1.77 %         0.51 %

# of Transactions                                          4              2


     When  sufficient,  comparable  trade data is  available,  the market  value
deserves equal or possibly  greater  consideration  than the  investment  value.
However,  as illustrated in the table above,  the number of transactions and the
related  financial and pricing  information are  considerably  limited,  thereby
severely restricting Bank Advisory Group's reliance on the Market Value approach
for  determining  a market  value  range for  Colonial.  Nevertheless,  the data
reveals the following:


                                                  Colonial          Colonial
                                              Wealth Management  Corporate Trust
                                                   Assets            Assets
                                                 12/31/2003        12/31/2003
- --------------------------------------------------------------------------------

Average Administered Assets for Colonial (000s)    $260,570           $238,789
Price/Assets Comparable                                1.77 %             0.51 %
Market Value Approach (Aggregate in 000s)            $4,612             $1,218


     Combining  the market  value  approaches  calculated  above for  Colonial's
Wealth  Management  assets and  Corporate  Trust  assets,  results in a combined
market value of $5,829,915 in aggregate.  Assuming a blended  effective tax rate
of 38.5% to account for the liquidation and dissolution of Colonial,  the market
value of Colonial on an after-tax basis equaled  $3,616,301,  or $4.66 per share
(based on 775,843 shares outstanding).

     The Investment Value approach,  as previously  discussed in connection with
the Valuation Opinion,  is sometimes referred to as the income value or earnings
value.  Bank  Advisory  Group,  after  analyzing the  financial  performance  of
Colonial since the Valuation  Opinion date of March 31, 2003,  concluded that no
basis exists for materially revising or modifying the financial  projections for
Colonial used in connection with the Valuation Opinion.  Likewise, Bank Advisory
concluded  that no basis exists for altering the present value  discount rate of
12.00% applied to the first ten years of the projection  period,  13.00% applied
to the following ten years,  and 14.00% applied to the last seventy years of the
ninety-year  projection  period.  Therefore,  the  present  value of  Colonial's
projected 90-year net earnings stream, on a pre-tax basis, remained unchanged at
$5,322,000.  Assuming a blended  effective  tax rate of 38.5% to account for the
liquidation  and  dissolution  of  Colonial  and  assuming  the  exercise of all
Colonial stock options  outstanding,  the present value of Colonial's  projected
90-year net earnings stream on an after-tax basis equaled  $3,273,030,  or $4.22
per share (based on 775,843 shares outstanding).

     When the net asset value,  market value,  and investment  value  approaches
were appropriately considered,  together with Bank Advisory's Group's experience
in valuing the stocks of community financial  institutions,  Bank Advisory Group
believes it has  sufficient  justification  for its assertion that the estimated
liquidating  distributions - expected to range between $4.37 and $5.16 per share
- - to be paid to the holders of Colonial Stock based, in part, on the proceeds to
be received by Colonial upon  consummation  of the Corporate  Trust Sale and the
Wealth  Management  Sale, are financially fair and equitable to the unaffiliated
stockholders of Colonial.

63

     The summary  set forth above does not purport to be a complete  description
of all the analyses  performed by Bank  Advisory  Group.  The  preparation  of a
fairness opinion involves various  determinations as to the most appropriate and
relevant  methods of financial  analyses and the application of these methods to
the  particular  circumstances  and,  therefore,  such an opinion is not readily
susceptible to partial analysis or summary description.  Bank Advisory Group did
not attribute any particular  weight to any analysis or factor considered by it,
but rather made  qualitative  judgments as to the  significance and relevance of
each  analysis and factor.  Accordingly,  notwithstanding  the separate  factors
summarized above, Bank Advisory Group believes,  and has advised our board, that
its analyses must be considered  as a whole and that  selecting  portions of its
analyses and the factors considered by it, without  considering all analyses and
factors,  could create an incomplete view of the process underlying its opinion.
In performing its analyses,  Bank Advisory Group made numerous  assumptions with
respect to industry  performance,  business  and economic  conditions  and other
matters, many of which are beyond our control.  These analyses performed by Bank
Advisory  Group  are not  necessarily  indicative  of  actual  values  or future
results,  which may be  significantly  more or less  favorable than suggested by
such analyses. In addition,  analyses relating to the value of businesses do not
purport  to be  appraisals  or to  reflect  the  prices at which  businesses  or
securities  may actually be sold.  Accordingly,  such analyses and estimates are
inherently  subject to uncertainty,  being based upon numerous factors or events
beyond  the  control  of the  parties  or  their  respective  advisors.  None of
Colonial, Colonial's management, Bank Advisory Group or any other person assumes
responsibility if future results are materially  different from those projected.
The analyses  supplied by Bank Advisory Group and its opinion were among several
factors  taken into  consideration  by our board in making its decision to enter
into the Corporate Trust Sale Agreement and the Wealth Management Sale Agreement
and should not be considered as determinative of such decision.

     Bank  Advisory  Group was selected by our board to render an opinion to our
board  because  Bank  Advisory  Group  is  a  nationally   recognized  financial
institution  valuation  firm  that is  routinely  engaged  in the  valuation  of
financial  institutions in connection with mergers and acquisitions,  as well as
valuations  for corporate and other  purposes.  Bank Advisory Group is providing
financial services for us for which it will receive customary fees.

     Pursuant to the Bank Advisory Group  engagement  letter,  we will pay a fee
not to exceed $24,000 to Bank Advisory Group for rendering its opinion,  as well
as  reimbursement  of reasonable  out-of-pocket  expenses not to exceed $750. In
addition  to this  fee,  we will  reimburse  Bank  Advisory  Group for any legal
support  services  and time  spent  providing  testimony.  The  terms of the fee
arrangement with Bank Advisory Group, which management believes are customary in
transactions  of this  nature,  were  negotiated  at arm's  length  between  our
management and Bank Advisory Group,  and our board was aware of the arrangement.
No  portion  of the  fee  payable  to  Bank  Advisory  Group  is  contingent  on
consummation of either the Corporate Trust Sale or the Wealth Management Sale.


Interests of Our Directors and Officers in the Transactions

     The approval of the Corporate  Trust Sale, the Wealth  Management  Sale and
our Plan of Liquidation  and  Dissolution by our  stockholders  may have certain
effects upon our officers and directors,  including those set forth below, which
interests may be different than those of our stockholders.

     As of  _______________,  2004,  (i)  our  current  executive  officers  and
directors held, directly or indirectly, an aggregate of 126,290 shares of common
stock,  and (ii) two of our directors held vested options to purchase a total of
15,000 shares of common stock,  which these directors have informed us that they
intend to exercise prior to consummation  of the Corporation  Trust Sale and the
Wealth Management Sale. All of these parties have informed the Company that they
intend to vote in favor of Proposal  Nos. 1, 2, 3 and 4 to be  considered at the
Special Meeting.

64

     Our current executive  officers are parties to agreements with us providing
for certain benefits upon  consummation of the transactions  contemplated by the
proposals.  The tables  below  summarize  these  benefits as  applicable  to the
matters being considered at the Special Meeting.


Name and principal position      Transaction
                                    Payments              Certain other benefits
- ---------------------------   -----------------   ------------------------------
- ---------------------------   -----------------   ------------------------------

John K. Johnson, President      $142,850(1)       Employment  with  Happy  State
                                                  Bank  upon  the  close  of the
                                                  Corporate Trust Sale Agreement

Cecil Glovier, Chief            $107,150(1)       Employment  with  Happy  State
                                                  Bank  upon  the  close  of the
                                                  Corporate Trust Sale Agreement
                                                  Additionally,   in  the  event
                                                  that  Mr.Glovier,   our  Chief
                                                  Operating  Officer,   has  his
                                                  employment terminated by Happy
                                                  State  Bank  during  the first
                                                  year      of      Mr.Glovier's
                                                  employment by Happy State Bank
                                                  (other  than   termination  by
                                                  Happy State Bank for cause, as
                                                  defined  by the  parties),  we
                                                  will be  obligated  to pay Mr.
                                                  Glovier an amount equal to the
                                                  difference   between   $92,882
                                                  (Mr.  Glovier's current annual
                                                  base  salary)  and salary paid
                                                  by Happy State Bank during Mr.
                                                  Glovier's    first   year   of
                                                  employment   by  Happy   State
                                                  Bank.

Bruce Mitchell                  $30,000(2)        Employment  with  Dubuque Bank
                                                  and  Trust  upon the  close of
                                                  the  Wealth   Management  Sale
                                                  Agreement.

(1)  Based upon  consummation of the asset sales,  payable at 60% upon the close
     of the Corporate Trust Sale and 40% upon the close of the Wealth Management
     Sale.  These  transaction  bonus payments are in lieu of bonuses due to Mr.
     Johnson and Mr. Glovier under their respective employment agreements.


(2)  Based upon  consummation  of the Wealth  Management  Sale.  Represents  the
     amount estimated to be paid upon consummation of the Wealth Management Sale
     pursuant  to the terms of an  agreement  dated  January  30,  2004 with Mr.
     Mitchell.  Pursuant  to this  agreement,  upon the  closing  of the  Wealth
     Management  Sale, Mr. Mitchell will receive a bonus equal to the sum of (i)
     1% of the sales price  attributed  to  fiduciary  accounts in  existence on
     January 20, 2004 for which Dubuque Bank and Trust succeeds  Colonial at the
     closing,  (ii) 5% of the first  $250,000  in sales  price  attributable  to
     fiduciary  accounts  that come in to existence  after  January 20, 2004 for
     which Dubuque Bank and Trust  succeeds  Colonial at the closing,  and (iii)
     10% of any amounts in excess of $250,000 of the sales price attributable to
     fiduciary  accounts  that come into  existence  after  January 20, 2004 for
     which Dubuque Bank and Trust succeeds  Colonial at the closing.  This bonus
     arrangement  is in lieu of any other  bonuses to which Mr.  Mitchell  would
     have otherwise been entitled under his employment agreement.

     The following table sets forth information  concerning the aggregate number
of Colonial  stock options held by each of our executive  officers and directors
as of April 1, 2004:

65

                                     Total Shares of Common Stock Issuable Upon
                                    Exercise of Outstanding Options, Expiration
                                              Date and Exercise Price
Optionholder
- ---------------------------------   --------------------------------------------

                                    Shares     Expiration Date    Exercise Price
- ---------------------------------   -------    ---------------    --------------

Lynn Camp - Director                  1,500       12/31/04           $3.00
                                      1,500       12/31/05           $3.25
                                      1,500       12/31/06           $3.50
                                      1,500       12/31/07           $3.50
                                      1,500       12/31/08           $3.50

Gerald G. Morgan - Director           1,500       12/31/04           $3.00
                                      1,500       12/31/05           $3.25
                                      1,500       12/31/06           $3.50
                                      1,500       12/31/07           $3.50
                                      1,500       12/31/08           $3.50

     For information as to the number of shares of our common stock beneficially
owned  by our  directors  and  officers,  see  "Security  Ownership  Of  Certain
Beneficial Owners And Management."

     Gerald G. Morgan,  a member of our board of  directors,  is a member of the
law firm of Burdett, Morgan, Williamson & Boykin LLP of Amarillo, Texas. Mr. Tom
Burdett, also a member of Burdett,  Morgan,  Williamson & Boykin, is a member of
the board of  directors  of Happy  Bancshares,  Inc.,  the parent of Happy State
Bank, and Burdett, Morgan,  Williamson & Boykin provides legal services to Happy
Bancshares,  Inc.  and Happy State Bank.  Burdett,  Morgan,  Williamson & Boykin
represented  Colonial in  connection  with the  Corporate  Trust Sale.  Burdett,
Morgan,  Williamson  & Boykin  has not  provided  any  legal  services  to Happy
Bancshares,  Inc. or Happy State Bank in  connection  with the  Corporate  Trust
Sale.  Additionally,  prior to commencing it  representation  of Colonial in the
Corporate Trust Sale,  Burdett,  Morgan,  Williamson & Boykin also agreed not to
disclose any information of or relating to Colonial to Happy State Bank.

     In  connection  with the Plan of  Liquidation,  we  intend to  continue  to
indemnify  our  directors  and  officers  and to purchase a director and officer
liability  "tail"  insurance  policy  for up to six  years of  coverage  for the
benefit of our current and former  directors  and officers,  as described  below
under   "Proposal   No.   3   -   Principal    Provisions   of   the   Plan   of
Liquidation-Dissolution - Continuing Indemnification and Insurance."


Rights of Appraisal

     In connection with the Plan of Liquidation,  our  stockholders are entitled
to exercise dissenters' rights pursuant to the provisions of Chapter 13 of Title
10 of the Arizona Revised Statutes, or the Arizona Appraisal Statutes, copies of
which  sections  are  included  with this  proxy  statement  as  Appendix  B. In
accordance with these sections,  our stockholders have the right to dissent from
the Plan of Liquidation and Dissolution and to be paid the "fair value" of their
common  stock.  In this  context,  the term  "fair  value"  means the value of a
stockholder's  common  stock  as of the  day  preceding  the  date  of the  vote
approving the Plan of Liquidation.  The following discussion is a summary of the
material  terms of the appraisal  rights and is not a complete  statement of the
law pertaining to a dissenting  stockholder's rights under the Arizona Appraisal
Statutes  and is  qualified  by the full text of  Chapter  13 of Title 10 of the
Arizona  Appraisal  Statutes,   inclusive,  and  attached  as  Appendix  B.  Any
stockholder  who wishes to  exercise  the right to  dissent  and demand the fair
value of such  stockholder's  shares,  or who wishes to preserve the right to do
so,  should  review the following  discussion  and Appendix B carefully  because
failure to timely and  properly  comply with the  procedures  will result in the
loss of a stockholder's right to dissent under the Arizona Appraisal Statutes.

66

     With respect to any amendment to the articles of  incorporation to effect a
reverse  stock  split  that  will  reduce  the  number  of  shares  held  by any
stockholder  to a fraction of a share,  which is to be acquired for cash,  under
Section 10-1320(A) of the Arizona Appraisal Statutes, we must notify each of our
stockholders of the right to dissent. This proxy statement constitutes notice to
our stockholders under Section 10-1320(A).

     A  stockholder  wishing to  exercise  the right to demand the fair value of
such stockholder's common stock must first file, before the vote of stockholders
is taken at the special meeting,  a written objection to the proposed action and
state such  stockholder's  intent to demand the fair value of such stockholder's
common stock if the action is taken.  In addition,  the  dissenting  stockholder
must not vote in favor of the Plan of  Liquidation,  in the event the dissenting
stockholder  wishes to exercise  appraisal  rights  with  respect to the reverse
stock split amendment. Because a proxy that does not contain voting instructions
will,  unless revoked,  be voted FOR the Plan of Liquidation,  a stockholder who
votes by proxy and who wishes to exercise  dissenter's  rights must vote AGAINST
the applicable resolution or ABSTAIN from voting on the applicable resolution. A
vote against the applicable  resolution,  in person or by proxy, will not in and
of itself  constitute  a written  notice of intent to demand the fair value of a
stockholder's  common stock satisfying the requirements of Section 10-1320(A) of
the Arizona  Appraisal  Statutes.  A stockholder  will not have appraisal rights
with respect to the reverse  stock split  amendment if our  stockholders  do not
approve or we do not consummate the Plan of Liquidation.  A demand for appraisal
must be properly  executed by or for the  stockholder of record.  A record owner
who holds  shares as a  nominee  for  others,  such as a broker,  may  demand an
appraisal  of the  shares  held for all,  or fewer than all,  of the  beneficial
owners of such shares, but only if the record stockholder  dissents with respect
to all shares  beneficially owned by any one person and notifies the corporation
in writing of the name and  address  of each  person on whose  behalf the record
stockholder asserts  dissenters'  rights.  Beneficial owners of common stock who
are not record  owners and who intend to  exercise  appraisal  rights must do so
with respect to all shares of which the beneficial stockholder is the beneficial
stockholder  or over which the  beneficial  stockholder  has power to direct the
vote. To assert dissenters' rights, a beneficial  stockholder must submit to the
corporation  the record  stockholder's  written consent to the dissent not later
than the time the beneficial stockholder asserts dissenters' rights.

     Stockholders who elect to exercise  appraisal rights should mail or deliver
their written demand to Colonial Trust Company, 5336 N. 19th Avenue, Phoenix, AZ
85015, Attention: Secretary. The written demand for appraisal should specify the
stockholder's name and mailing address,  the number of shares of stock owned and
that the  stockholder  is  thereby  demanding  appraisal  of such  stockholder's
shares.  Within 10 days after the approval of the Plan of  Liquidation,  we will
cause to be mailed  to each  stockholder  who has  properly  asserted  appraisal
rights with respect to the reverse stock split amendment, a notice that the Plan
of  Liquidation,   including  the  reverse  stock  split  amendment,   has  been
authorized.  This notice  will  include  where the payment  demand must be sent,
where and when certificates for certificated shares must be deposited,  transfer
restrictions  relating to uncertificated  shares, and supply a form for making a
demand for payment. To receive the fair value of the common stock, a stockholder
exercising  appraisal rights must send to us a written demand for payment within
30 to 60 days after this notice from us is given.

     Within 60 days after we receive a valid demand for payment,  we will pay to
such  stockholder  the  amount  we  estimate  to  be  the  fair  value  of  such
stockholder's shares of common stock. However, if we and such stockholder cannot
reach  agreement  within  the 60 days  following  the  filing of the  dissenting
stockholder's  demand with us as to the value of the stock, we will petition the
court in the county in which our principal office is located for a determination
of the value of the stock of all such objecting stockholders.  A stockholder who
has demanded payment will be entitled to judgment either for the amount, if any,
by which the court finds the fair value of his shares plus interest  exceeds the
amount we paid, or for the fair value plus accrued  interest of the  dissenter's
after-acquired shares for which we elected to withhold payment.

67

     Generally  the costs and expenses  associated  with a court  proceeding  to
determine  the fair value of the common stock will be  determined  by the court,
and will include the costs of the  reasonable  compensation  and expenses of any
master appointed by the court to assist in the valuation process. The court will
generally  assess these costs against us, except that the costs will be assessed
against  some or all of the  dissenters  to the extent the court  finds that the
fair  value  does not  materially  exceed  the  amount we  offered,  or that the
dissenters  acted  arbitrarily,  vexatiously  or not in good faith in  demanding
payment.  The court may assess the fees and expenses of the  parties'  attorneys
and experts:  (1) against us and in favor of any or all  dissenters if the court
finds that we did not  substantially  comply  with the  procedures  relating  to
dissenters'  rights;  (2) against the  dissenter and in favor of us if the court
finds that the fair value does not materially  exceed the amount we offered;  or
(3) against  either  party if the court finds that the party acted  arbitrarily,
vexatiously  or not in good faith with  respect to the  procedures  relating  to
dissenters'  rights.  Additionally,  if the court finds that the  services of an
attorney for any dissenter were of substantial  benefit to other  dissenters and
that the fees for those  services  should not be assessed  against us, the court
may  award  to these  attorneys  reasonable  fees to be paid out of the  amounts
awarded the dissenters who were benefited.

     Failure  to follow  the steps  required  by  Chapter  13 of Title 10 of the
Arizona Appraisal  Statutes for asserting  dissenters'  rights may result in the
loss of a  stockholder's  rights,  if  applicable,  to demand  the fair value of
shares of  common  stock  owned by such  stockholder.  Stockholders  considering
seeking  appraisal  with  respect to the reverse  stock split  amendment  should
realize that the fair value of their  shares,  as  determined  under the Arizona
Appraisal Statutes in the manner outlined above, could be more than, the same as
or less than the value of the cash they would be  entitled to as a result of the
Plan of Liquidation if they did not seek appraisal of their shares.

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The  following  table  sets  forth  certain   information   concerning  the
beneficial  ownership of the  Company's  Common Stock as of June 1, 2004 by each
director  of the  Company,  the other  executive  officers of the  Company,  all
persons  known by the  Company  to be the  beneficial  owner of more  than  five
percent (5%) of the  outstanding  Common Stock,  and all executive  officers and
directors as a group.

     In certain instances,  the number of shares listed includes, in addition to
shares owned directly,  shares held by the spouse or children of the person,  or
by a trust or estate of which the person is a trustee or an executor or in which
the person may have a beneficial interest.  The table that follows is based upon
information supplied by executive officers, directors and principal stockholders
and Schedules 13D and 13G filed with the Commission.  The holdings  reflected in
the following table are calculated  pursuant to Rule 13d-3(d) under the Exchange
Act.

68

Name And Address Of                 Amount And Nature Of              Percent
Beneficial Owner                    Beneficial Ownership(1)          Of Class(%)
- ----------------------------------  -----------------------          -----------

Lynn R. Camp                          22,467 shares (2)                     2.9%
3517 Tripp
Amarillo, TX  79121
Gerald G. Morgan                      24,024 shares (2)                     3.1%
4705 Olsen
Amarillo, TX  79106
Mike Borger                           24,697 shares                         3.2%
P.O. Box 51200
Amarillo, TX  79159
Bill McMorries                        30,931 shares                         4.0%
1601 Jordan
Amarillo, TX  79106
John K. Johnson                       41,491 shares                         5.4%
3414 E. Clark Road
Phoenix, AZ  85024
William and Sue Johnson               45,586 shares (3)                     5.9%
14001 Interstate 27
Amarillo, TX  79119
Cecil E. Glovier                       3,140 shares                          (4)
16925 Roadrunner Road
Mayer, AZ  86333
Bruce L. Mitchell                      1,000 shares                          (4)
1974 E. McNair Drive
Tempe, AZ  85283-4922
Susan D. Carlisle                      1,401 shares                          (4)
8026 E. Redwing Road
Scottsdale, AZ  85250-5649
Kurt J. Kiesling                         401 shares                          (4)
13514 W. Post Drive
Surprise, AZ  85374
All directors and officers as a group
(9 persons)                          141,290 shares                        18.2%
                                   __________________

(1)  The  number of shares  beneficially  owned by each  director  or  executive
     officer is determined  under rules of the SEC, and the  information  is not
     necessarily indicative of beneficial ownership for any other purpose. Under
     such  rules,  beneficial  ownership  includes  any  shares  as to which the
     individual has the sole or shared voting power or investment power and also
     any shares which the  individual has the right to acquire within 60 days of
     June 1, 2004, through the exercise of any stock option or other right. Such
     shares of Common  Stock  subject to options  or rights  that are  currently
     exercisable  or  exercisable  within 60 days of June 1,  2004,  are  deemed
     outstanding  for purposes of computing the percentage of the person holding
     such options or rights,  but are not deemed  outstanding  for computing the
     percentage of any other person. The amount and percentages in the table are
     based upon 775,843 shares outstanding as of June 1, 2004.

69

(2)  The totals for Mr. Camp and Mr.  Morgan each include 7,500 shares of Common
     Stock subject to  immediately  exercisable  options held by them,  with the
     following  exercise prices:  3,000 shares at $3.00,  3,000 shares at $3.25,
     and 9,000  shares at $3.50.  Mr.  Camp and Mr.  Morgan  have  informed  the
     Company that they intend to exercise such options prior to  consummation of
     the Corporate Trust Sale and the Wealth Management Sale.

(3)  Includes 35,032 shares owned by Amberwood  Management Company. Mr. and Mrs.
     Johnson, through trusts of which they are the sole trustees, own all of the
     issued and outstanding  shares of capital stock of Amberwood.  Mr. and Mrs.
     Johnson  therefore control the disposition of the shares owned by Amberwood
     and may be deemed  the  beneficial  owners  of such  shares.  Mr.  and Mrs.
     Johnson are the parents of Mr. John K. Johnson.

(4)  Represents  less than one  percent  of the issued  and  outstanding  Common
     Stock.


Compliance With Section 16(a) of the Securities Exchange Act of 1934

     Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires
the Company's directors and executive officers,  as well as persons beneficially
owning more than 10% of the Company's  outstanding Common Stock, to file reports
of  ownership  and  changes  in  ownership  with the SEC within  specified  time
periods. Such officers,  directors and stockholders are also required to furnish
the Company with copies of all Section 16(a) forms they file.

     Based  solely  on its  review of such  forms  received  by it,  or  written
representations  from certain reporting  persons,  the Company believes that all
Section 16(a) filing requirements applicable to its officers,  directors and 10%
stockholders were complied with during the fiscal year ended March 31, 2004.

                                  OTHER MATTERS

Voting By Proxy

     In order to ensure  that your  shares  will be  represented  at the Special
Meeting,  please sign and return the enclosed Proxy in the envelope provided for
that purpose,  whether or not you expect to attend. Any stockholder may, without
affecting any vote previously taken,  revoke a written proxy by giving notice of
revocation  to the  Company in writing or by  executing  and  delivering  to the
Company a later dated proxy.

70

Householding of Proxy Materials

     To reduce the expenses of printing and delivering duplicate copies of proxy
statements,  some banks, brokers, and other nominee record holders may be taking
advantage of the SEC  "householding"  rules that permit the delivery of only one
copy of these  materials to stockholders  who share an address unless  otherwise
requested.  If you share an address with another  stockholder  and have received
only one copy of this proxy statement,  you may request a separate copy of these
materials at no cost to you by writing to Colonial Trust  Company,  5336 N. 19th
Avenue,  Phoenix,  Arizona 85015, Attention:  Secretary.  For future stockholder
meetings, you may request separate copies of these materials, or request that we
send only one set of these materials to you if you are receiving multiple copies
by writing to us at the address given above.

                                       BY ORDER OF THE BOARD OF DIRECTORS


                                       John K. Johnson, President & CEO

Phoenix, AZ
June ___, 2004

P1

                             Colonial Trust Company
THIS PROXY IS SOLICITED  ON BEHALF OF THE BOARD OF  DIRECTORS OF COLONIAL  TRUST
COMPANY FOR THE SPECIAL MEETING OF STOCKHOLDERS

     The  undersigned   stockholder  of  Colonial  Trust  Company,   an  Arizona
corporation  (the  "Company"),  hereby  acknowledges  receipt  of the  Notice of
Special Meeting of Stockholders  and Proxy  Statement,  dated ______,  2004, and
hereby appoints John K. Johnson and Sue Carlisle,  or either of them,  proxy and
attorney-in-fact,  with full power of substitution, on behalf and in the name of
the  undersigned,  to  represent  the  undersigned  at the  Special  Meeting  of
Stockholders  of  Colonial  Trust  Company  to be held at the  ________________,
Phoenix, Arizona on ________, 2004 at 10:00 a.m., Mountain Standard Time, and at
any adjournment(s) or postponement(s)  thereof, and to vote all shares of Common
Stock  that  the  undersigned  would  be  entitled  to vote if  then  and  there
personally present, on the matters set forth below.

1.   Sale of assets of the Corporate Trust Business.
        [  ]     FOR          [  ]     AGAINST                  [  ]     ABSTAIN

2.   Sale of assets of the Wealth Management Group Business.
        [  ]     FOR          [  ]     AGAINST                  [  ]     ABSTAIN

3.   Liquidation  and  dissolution  of  the  company  pursuant  to the  Plan  of
     Liquidation and Dissolution,  including amendment of the Company's Articles
     of  Incorporation  to effect a reverse  stock  split of one share of common
     stock  for  every  35,032  shares  of  common  stock  that are  issued  and
     outstanding   for   purposes  of  making   liquidating   distributions   to
     stockholders.
        [  ]     FOR          [  ]     AGAINST                  [  ]     ABSTAIN

4.   Adjournment  of the  Special  Meeting to a later  date,  if  necessary,  to
     solicit additional proxies in the event that there are insufficient  shares
     present  in person  or by proxy  voting in favor of any or all of the above
     matters presented at the Special Meeting to approve those matters.
        [  ]     FOR          [  ]     AGAINST                  [  ]     ABSTAIN

THIS PROXY WHEN PROPERLY EXECUTED WILL BE VOTED IN THE MANNER DIRECTED HEREIN BY
THE UNDERSIGNED  STOCKHOLDER.  IF NO DIRECTION IS MADE, THIS PROXY WILL BE VOTED
IN FAVOR OF THE  PROPOSALS  LISTED ABOVE AND AS SAID  PROXIES DEEM  ADVISABLE ON
SUCH MATTERS AS MAY COME BEFORE THE MEETING.

Dated:                , 2004

Please sign  exactly as your name  appears on this proxy  card.  When shares are
held in common or in joint tenancy,  both should sign. When signing as attorney,
as executor, administrator, trustee or guardian, please give full title as such.
If a corporation,  sign in full corporate name by President or other  authorized
officer.  If a  partnership,  please sign in  partnership  name by an authorized
person.

SIGNATURE(S):




                     I Will ________ Will not ______ attend the Special Meeting.

              Please return in the enclosed, postage-paid envelope.

A1

                                   Appendix A

                  PLAN OF COMPLETE LIQUIDATION AND DISSOLUTION
                                       OF

                             COLONIAL TRUST COMPANY


This Plan of Complete  Liquidation and  Dissolution  (the "Plan") is intended to
accomplish the dissolution  and complete  liquidation of Colonial Trust Company,
an Arizona  corporation (the "Company"),  in accordance with the Arizona Revised
Statutes  (the "ARS") and Section 331 of the Internal  Revenue Code of 1986,  as
amended (the "Code"), as follows:

1. The Board of Directors of the Company (the "Board of Directors")  has adopted
this Plan and called a special meeting (including any adjournment  thereof,  the
"Meeting") of the Company's  stockholders (the "Stockholders") to take action on
the Plan.  If  Stockholders  holding a  majority  of the  Company's  issued  and
outstanding  no par value common stock (the "Common  Stock") vote at the Meeting
for the  authorization  and  approval  of this Plan and the  dissolution  of the
Corporation, the Plan shall constitute the adopted Plan of the Company as of the
date of the Meeting or such later date on which the Stockholders may approve the
Plan if the Meeting is adjourned to a later date (the "Adoption Date").

2. The Plan shall become effective and may be implemented only upon the later of
the dates on which the following  transactions are consummated:  (i) the sale of
our Corporate  Trust  business to First State Bank pursuant to that Purchase and
Assumption Agreement dated as of December 30, 2003, and (ii) the sale our Wealth
Management business to Dubuque Bank and Trust Company and Arizona Bank and Trust
Company pursuant to that Purchase and Assumption Agreement dated as of March 26,
2004, and that Addendum to Purchase and Assumption  Agreement  dated as of April
26, 2004, (the "Effective Date").

3. After the  Effective  Date,  the  Company  shall not  engage in any  business
activities  except to the extent  necessary to preserve the value of its assets,
wind up its business and affairs,  and distribute its assets in accordance  with
this Plan.  No later than thirty (30) days  following  the  Adoption  Date,  the
Company shall file a Form 966 with the Internal Revenue Service.

4. From and after the Effective  Date,  the Company shall complete the following
corporate actions:

     (a) The Company shall determine whether and when to collect, sell, exchange
or otherwise dispose of all of its remaining  property and assets in one or more
transactions  upon such terms and  conditions as the Board of Directors,  in its
absolute  discretion,  deems  expedient and in the best interests of the Company
and the  Stockholders.  In connection with such collection,  sale,  exchange and
other  disposition,  the  Company  shall  collect  or  make  provision  for  the
collection  of all accounts  receivable,  debts and claims owing to the Company.
All of the  remaining  Company  property and assets,  and any proceeds  from the
sales,  exchanges,  dispositions  and collections from such property and assets,
shall be included in the Contingency Reserve (as described in Paragraph 4(b)).

A2

     (b) The Company, as determined by the Board of Directors, shall establish a
reserve  to:  (i)  pay or  make  reasonable  provision  to pay  all  claims  and
obligations of the Company,  including all contingent,  conditional or unmatured
contractual  claims  known to the Company,  (ii) make such  provision as will be
reasonably likely to be sufficient to provide compensation for any claim against
the Company that is the subject of a pending action, suit or proceeding to which
the  Company is a party,  and (iii) make such  provision  as will be  reasonably
likely to be  sufficient to provide  compensation  for claims that have not been
made known to the Company or that have not arisen but that, based on facts known
to the  Company,  are likely to arise or to become  known to the Company  within
five years after the date of dissolution (the "Contingency Reserve").

     (c) The Board of Directors  will  authorize  liquidating  distributions  as
promptly as  reasonably  practicable.  The  Company  intends to effect a reverse
stock split for the purpose of making the pro-rata liquidating  distributions to
Stockholders.  Accordingly,  on or after the  Effective  Date,  the Company will
amend its Articles of Incorporation to effect a reverse stock split of one share
of our common stock for every 35,032  shares of common stock that are  currently
issued and outstanding, as follows:

          The authorized  capital stock of the Corporation is 25,000,000  shares
          of common  stock,  no par value per share (the "Common  Stock").  Each
          thirty-five   thousand   and   thirty-two   (35,032)   shares  of  the
          Corporation's  Common  Stock  issued  as of [Date  which  Articles  of
          Amendment  are  filed]  (the  "Split   Effective   Date"),   shall  be
          automatically changed and reclassified, as of the Split Effective Date
          and without further action,  into one (1) fully paid and nonassessable
          share of the  Corporation's  Common Stock,  with no fractional  shares
          being issued as a result of the foregoing (the "Reverse Stock Split").

The above is hereinafter referred to as the "Reverse Stock Split Amendment".

     Upon the Reverse  Stock Split,  the Company will  distribute to each record
holder a pro rata portion of all available cash,  including the cash proceeds of
any sale,  exchange  or  disposition,  except  such  property  or assets not yet
reduced to cash and cash in the Contingency  Reserve, and a pro rata interest in
a note  instrument,  which gives such  stockholder a pro rata interest (based on
the number of shares of Common  Stock  owned  immediately  prior to the  Reverse
Stock Split) in any unused cash,  property or assets that will ultimately remain
in the  Contingency  Reserve  after all  property  and  assets,  that can in the
judgment of the Board of Directors,  be disposed of for cash and all liabilities
as  described  above are  satisfied  (the "Note  Interest").  As a result of the
Reverse  Stock  Split,   there  will  remain  one  Stockholder  (the  "Remaining
Stockholder") holding one share of Common Stock.

     (d) Upon  the  Board  of  Directors  determining  that  the  amount  of the
Contingency  Reserve can be reduced, an amount of cash (or other property if the
Board should so decide) shall be  distributed  pro rata to each holder of a Note
Interest.  Such  distributions  may  occur  all  at  once  or  in  a  series  of
distributions and shall be in cash, in such amounts,  and at such time or times,
as the Board of Directors in its absolute discretion, may determine.

     (e) The Company will make a final distribution to the Remaining Stockholder
after all distributions to the holders of the Note Interest are completed.

     (f) The distributions to the Stockholders pursuant to Paragraphs 4(c) - (e)
hereof shall be in complete cancellation of all of the outstanding Common Stock.
As a condition  to making any  distribution  to the  Stockholders,  the Board of
Directors,  in its  absolute  discretion,  may require the  Stockholders  to (i)
surrender their  certificates  evidencing the Common Stock to the Company or its
agent for recording of such distributions  thereon,  or (ii) furnish the Company
with  evidence  satisfactory  to the Board of  Directors  of the loss,  theft or
destruction of their  certificates  evidencing  the Common Stock,  together with
such  surety  bond or other  security  or  indemnity  as may be  required by and
satisfactory to the Board of Directors  ("Satisfactory Evidence and Indemnity").
The  Company  will  finally  close its  stock  transfer  books  and  discontinue
recording  transfers of Common Stock on the date of  dissolution of the Company,
and thereafter certificates  representing Common Stock will not be assignable or
transferable on the books of the Company except by will,  intestate  succession,
or operation of law.

A3

5. If any distribution to a Stockholder or a holder of a Note Interest cannot be
made,  whether  because the  Stockholder  or holder  cannot be located,  has not
surrendered its certificates  evidencing the Common Stock as required  hereunder
or for any other reason, the distribution to which such person is entitled shall
be  transferred,  at  such  time  as  the  liquidating  distribution  occurs  in
Paragraphs  4(c) - (e) (or in the case of a Note Interest,  when a final payment
to the  holders of a Note  Interest is made by the  Company),  to an official of
such state or other  jurisdiction  authorized by  applicable  law to receive the
proceeds  of  such  distribution.   The  proceeds  of  such  distribution  shall
thereafter  be held solely for the benefit of and for ultimate  distribution  to
such  Stockholder  or holder of the Note  Interest as the sole  equitable  owner
thereof and shall be treated as abandoned property and escheat to the applicable
state or other jurisdiction in accordance with applicable law. In no event shall
the  proceeds of any such  distribution  revert to or become the property of the
Company.

6. If the Board of Directors  determines to follow the  procedures  described in
Sections 10-1406 and 10-1407 of Chapter 14 of the ARS, then the additional steps
set forth below,  to the extent  necessary or  appropriate,  and any other steps
determined by the Board of Directors in its absolute  discretion to be necessary
or appropriate, shall be taken:

     (a) The giving of notice of the dissolution to the Secretary of State,  the
Corporation  Commission  and the  Department of Revenue of the State of Arizona,
and to all known creditors and by publication one time in a newspaper of general
circulation  in the  county in which the  principal  office  of the  Company  is
located; and

     (b)  The  taking  of such  action  as may be  determined  by the  Board  of
Directors in its absolute  discretion to be necessary or appropriate,  including
without limitation the satisfaction of known,  matured,  uncontested claims, the
posting of security and the payment or making of adequate  provision for payment
of any other claims.

Notwithstanding  the foregoing,  the Company shall not be required to follow the
procedures  described  in Chapter 14 of the ARS, and the adoption of the Plan by
the Company's  Stockholders shall constitute full and complete authority for the
Board of Directors and the officers of the Company,  without further stockholder
action,  to proceed  with the  dissolution  and  liquidation  of the  Company in
accordance  with  any  applicable  provision  of  the  ARS,  including,  without
limitation, Sections 10-1406 and 10-1407 thereof.

7. After the Effective  Date, the officers of the Company shall, at such time as
the Board of Directors, in its absolute discretion, deems necessary, appropriate
or  desirable,  obtain  any  certificates  required  from and make any  required
filings with the Arizona  corporation,  banking and tax  authorities  and,  upon
obtaining such certificates and making such filings, the Company shall file with
the  Secretary  of State of the State of Arizona  articles of  dissolution  (the
"Articles of Dissolution") in accordance with the ARS.

8.  Adoption of this Plan by holders of at least a majority  of the  outstanding
Common Stock shall constitute the authorization and approval of the Stockholders
of this Plan,  the  dissolution  of the Company and the sale,  exchange or other
disposition  in  liquidation  of all of the  property and assets of the Company,
whether such sale,  exchange or other disposition occurs in one transaction or a
series of transactions,  and shall constitute  ratification of any contracts for
sale,  exchange or other  disposition  which are conditioned on adoption of this
Plan.

9.  In  connection  with  and for  the  purpose  of  implementing  and  assuring
completion  of this Plan,  the Company  may, in the absolute  discretion  of the
Board of Directors, pay any brokerage,  agency,  professional and other fees and
expenses of persons  rendering  services to the Company in  connection  with the
collection,  sale,  exchange or other disposition of the Company's  property and
assets and the implementation of this Plan.

A4

10.  In  connection  with  and for the  purpose  of  implementing  and  assuring
completion  of this Plan,  the Company  may, in the absolute  discretion  of the
Board of Directors, pay to the Company's officers, directors,  employees, agents
and  representatives,  or any of them,  compensation or additional  compensation
above their regular compensation,  in money or other property, in recognition of
the  extraordinary  efforts they, or any of them, will be required to undertake,
or actually  undertake,  in  connection  with the  implementation  of this Plan.
Authorization and approval of this Plan by the Stockholders shall constitute the
approval of the Stockholders of the payment of any such compensation.

11. The Company shall continue to indemnify its officers, directors,  employees,
agents and  representatives  in accordance with its articles of organization and
by-laws, the ARS and any contractual arrangements,  including without limitation
for actions taken in connection with this Plan and the winding up of the affairs
of the Company.  The Company's  obligation to indemnify such persons may also be
satisfied out of the assets of the Contingency  Reserve. The Board of Directors,
in its absolute  discretion,  is authorized to obtain and maintain  insurance as
may be necessary or appropriate to cover the Company's obligations hereunder.

12. Notwithstanding authorization and approval of this Plan by the Stockholders,
the  Board  of  Directors  may  modify,  amend  or  abandon  this  Plan  and the
transactions  contemplated  hereby without further action by the Stockholders to
the extent permitted by the ARS.

13. The Board of Directors of the Company is hereby authorized,  without further
action by the  Stockholders,  to do and  perform  or cause the  officers  of the
Company,  subject to approval of the Board of Directors,  to do and perform, any
and all acts,  and to make,  execute,  deliver or adopt any and all  agreements,
resolutions,  conveyances,  certificates  and other documents of every kind that
are deemed necessary,  appropriate or desirable,  in the absolute  discretion of
the Board of Directors, to implement this Plan and the transactions contemplated
hereby, including,  without limiting the foregoing, all filings or acts required
by any state or federal law or regulation to wind up its affairs.

B1

                                   Appendix B

                            ARIZONA REVISED STATUTES

                    Title 10 - Corporations and Associations

                         CHAPTER 13 - DISSENTERS' RIGHTS



Article 1 - Dissent and Payment for Shares
10-1301  Dissent and Payment for Shares




In this article, unless the context otherwise requires:

1. "Beneficial shareholder" means the person who is a beneficial owner of shares
held in a voting trust or by a nominee as the record shareholder.

2.  "Corporation"  means the issuer of the shares held by a dissenter before the
corporate  action or the surviving or acquiring  corporation  by merger or share
exchange of that issuer.

3.  "Dissenter"  means a shareholder  who is entitled to dissent from  corporate
action under section 10-1302 and who exercises that right when and in the manner
required by article 2 of this chapter.

4. "Fair  value" with  respect to a  dissenter's  shares  means the value of the
shares  immediately before the effectuation of the corporate action to which the
dissenter objects, excluding any appreciation or depreciation in anticipation of
the corporate action unless exclusion is inequitable.

5.  "Interest"  means interest from the effective  date of the corporate  action
until the date of payment at the average rate currently paid by the  corporation
on its  principal  bank loans or, if none,  at a rate that is fair and equitable
under the circumstances.

6. "Record  shareholder" means the person in whose name shares are registered in
the records of a corporation or the beneficial  owner of shares to the extent of
the rights granted by a nominee certificate on file with a corporation.

7. "Shareholder" means the record shareholder or the beneficial shareholder.


10-1302  Right to Dissent

A. A  shareholder  is  entitled to dissent  from and obtain  payment of the fair
value of the shareholder's shares in the event of any of the following corporate
actions:

          1.  Consummation  of a plan of merger to which  the  corporation  is a
          party if either:

               (a)  Shareholder  approval is required  for the merger by section
               10-1103 or the articles of  incorporation  and if the shareholder
               is entitled to vote on the merger.

               (b) The  corporation  is a  subsidiary  that is  merged  with its
               parent under section 10-1104.

          2.  Consummation  of a plan of share exchange to which the corporation
          is a party as the  corporation  whose shares will be acquired,  if the
          shareholder is entitled to vote on the plan.

          3.  Consummation of a sale or exchange of all or substantially  all of
          the  property of the  corporation  other than in the usual and regular
          course of business, if the shareholder is entitled to vote on the sale
          or exchange, including a sale in dissolution, but not including a sale
          pursuant  to a court  order or a sale for cash  pursuant  to a plan by
          which all or substantially all of the net proceeds of the sale will be
          distributed  to the  shareholders  within  one year  after the date of
          sale.

          4. An amendment of the articles of  incorporation  that materially and
          adversely affects rights in respect of a dissenter's shares because it
          either:

B2

               (a) Alters or abolishes a preferential right of the shares.

               (b)   Creates,   alters  or  abolishes  a  right  in  respect  of
               redemption,  including a provision  respecting a sinking fund for
               the redemption or repurchase, of the shares.

               (c) Alters or abolishes a  preemptive  right of the holder of the
               shares to acquire shares or other securities.

               (d)  Excludes  or limits  the right of the  shares to vote on any
               matter or to cumulate  votes other than a limitation  by dilution
               through  issuance  of shares  or other  securities  with  similar
               voting rights.

               (e) Reduces the number of shares  owned by the  shareholder  to a
               fraction of a share if the  fractional  share so created is to be
               acquired for cash under section 10-604.

          5. Any corporate  action taken  pursuant to a shareholder  vote to the
          extent the articles of  incorporation,  the bylaws or a resolution  of
          the board of directors provides that voting or nonvoting  shareholders
          are entitled to dissent and obtain payment for their shares.

B. A  shareholder  entitled to dissent and obtain  payment for his shares  under
this chapter may not challenge the corporate  action creating the  shareholder's
entitlement  unless the action is unlawful  or  fraudulent  with  respect to the
shareholder or the corporation.

C. This  section  does not apply to the holders of shares of any class or series
if the  shares of the  class or series  are  redeemable  securities  issued by a
registered  investment company as defined pursuant to the investment company act
of 1940 (15 United States Code section 80a-1 through 80a-64).

D. Unless the articles of  incorporation of the corporation  provide  otherwise,
this section does not apply to the holders of shares of a class or series if the
shares of the class or series were registered on a national securities exchange,
were  listed on the  national  market  systems of the  national  association  of
securities dealers automated quotation system or were held of record by at least
two  thousand  shareholders  on the date  fixed to  determine  the  shareholders
entitled to vote on the proposed corporate action.


10-1303.  Dissent by nominees and beneficial owners

A. A record  shareholder may assert  dissenters'  rights as to fewer than all of
the  shares  registered  in the  record  shareholder's  name only if the  record
shareholder  dissents with respect to all shares  beneficially  owned by any one
person and notifies the  corporation  in writing of the name and address of each
person on whose behalf the record shareholder  asserts  dissenters'  rights. The
rights of a partial  dissenter  under this  subsection  are determined as if the
shares as to which the record shareholder  dissents and the record shareholder's
other shares were registered in the names of different shareholders.

B. A beneficial  shareholder may assert  dissenters' rights as to shares held on
the beneficial shareholder's behalf only if both:

          1. The beneficial  shareholder  submits to the  corporation the record
          shareholder's  written  consent to the dissent not later than the time
          the beneficial shareholder asserts dissenters' rights.

          2. The  beneficial  shareholder  does so with respect to all shares of
          which the beneficial shareholder is the beneficial shareholder or over
          which the beneficial shareholder has power to direct the vote.


Article 2 - Procedure for Exercise of Dissenters' Rights
10-1320.  Notice of dissenters' rights


A. If proposed  corporate  action  creating  dissenters'  rights  under  section
10-1302 is submitted to a vote at a  shareholders'  meeting,  the meeting notice
shall  state that  shareholders  are or may be  entitled  to assert  dissenters'
rights under this article and shall be accompanied by a copy of this article.

B3

B. If corporate  action  creating  dissenters'  rights under section  10-1302 is
taken without a vote of  shareholders,  the corporation  shall notify in writing
all shareholders entitled to assert dissenters' rights that the action was taken
and shall send them the dissenters' notice described in section 10-1322.


10-1321.  Notice of intent to demand payment.

A. If proposed  corporate  action  creating  dissenters'  rights  under  section
10-1302 is submitted to a vote at a  shareholders'  meeting,  a shareholder  who
wishes to assert dissenters' rights shall both:

          1. Deliver to the corporation  before the vote is taken written notice
          of the  shareholder's  intent to demand payment for the  shareholder's
          shares if the proposed action is effectuated.

          2. Not vote the shares in favor of the proposed action.

B. A shareholder  who does not satisfy the  requirements of subsection A of this
section is not entitled to payment for the shares under this article.


10-1322.  Dissenters' notice.

A. If proposed  corporate  action  creating  dissenters'  rights  under  section
10-1302 is authorized at a shareholders'  meeting, the corporation shall deliver
a written  dissenters' notice to all shareholders who satisfied the requirements
of section 10-1321.

B.  The  dissenters'  notice  shall be sent no later  than  ten days  after  the
corporate action is taken and shall:

          1.  State  where the  payment  demand  must be sent and where and when
          certificates for certificated shares shall be deposited.

          2. Inform holders of uncertificated  shares to what extent transfer of
          the shares will be restricted after the payment demand is received.

          3. Supply a form for  demanding  payment that includes the date of the
          first  announcement  to news media or to  shareholders of the terms of
          the  proposed  corporate  action  and that  requires  that the  person
          asserting  dissenters'  rights  certify  whether  or  not  the  person
          acquired beneficial ownership of the shares before that date.

          4.  Set a date by which  the  corporation  must  receive  the  payment
          demand,  which date  shall be at least  thirty but not more than sixty
          days  after  the date the  notice  provided  by  subsection  A of this
          section is delivered.

          5. Be accompanied by a copy of this article.


10-1323.  Duty to demand payment.

A. A shareholder  sent a dissenters'  notice  described in section 10-1322 shall
demand payment, certify whether the shareholder acquired beneficial ownership of
the shares  before the date required to be set forth in the  dissenters'  notice
pursuant  to  section  10-1322,  subsection  B,  paragraph  3  and  deposit  the
shareholder's certificates in accordance with the terms of the notice.

B. A shareholder who demands payment and deposits the shareholder's certificates
under  subsection  A of this section  retains all other rights of a  shareholder
until  these  rights are  canceled  or  modified  by the taking of the  proposed
corporate action.

C.  A  shareholder  who  does  not  demand  payment  or  does  not  deposit  the
shareholder's  certificates if required, each by the date set in the dissenters'
notice,  is not  entitled to payment  for the  shareholder's  shares  under this
article.


10-1324. Share restrictions.

A. The corporation may restrict the transfer of  uncertificated  shares from the
date the  demand for their  payment is  received  until the  proposed  corporate
action is taken or the restrictions are released under section 10-1326.

B4

B. The person for whom  dissenters'  rights are  asserted  as to  uncertificated
shares retains all other rights of a shareholder until these rights are canceled
or modified by the taking of the proposed corporate action.


10-1325.  Payment.

A. Except as  provided in section  10-1327,  as soon as the  proposed  corporate
action is taken,  or if such  action is taken  without a  shareholder  vote,  on
receipt  of a payment  demand,  the  corporation  shall pay each  dissenter  who
complied  with section  10-1323 the amount the  corporation  estimates to be the
fair value of the dissenter's shares plus accrued interest.

B. The payment shall be accompanied by all of the following:

          1. The  corporation's  balance  sheet  as of the end of a fiscal  year
          ending not more than  sixteen  months  before the date of payment,  an
          income   statement   for  that  year,   a  statement   of  changes  in
          shareholders'  equity for that year and the latest  available  interim
          financial statements, if any.

          2. A statement of the corporation's  estimate of the fair value of the
          shares.

          3. An explanation of how the interest was calculated.

          4. A  statement  of the  dissenter's  right to  demand  payment  under
          section 10-1328.

          5. A copy of this article.


10-1326.  Failure to take action.

A. If the corporation  does not take the proposed action within sixty days after
the date set for  demanding  payment  and  depositing  share  certificates,  the
corporation  shall return the  deposited  certificates  and release the transfer
restrictions imposed on uncertificated shares.

B.  If  after   returning   deposited   certificates   and  releasing   transfer
restrictions,  the corporation  takes the proposed  action,  it shall send a new
dissenters'  notice under  section  10-1322 and shall repeat the payment  demand
procedure.


10-1327.  After-acquired shares.

A. A corporation may elect to withhold  payment required by section 10-1325 from
a dissenter  unless the dissenter was the beneficial  owner of the shares before
the  date  set  forth  in the  dissenters'  notice  as  the  date  of the  first
announcement  to news  media or to  shareholders  of the  terms of the  proposed
corporate action.

B. To the extent the corporation  elects to withhold  payment under subsection A
of this section,  after taking the proposed  corporate action, it shall estimate
the fair value of the shares plus accrued  interest and shall pay this amount to
each dissenter who agrees to accept it in full  satisfaction of his demand.  The
corporation  shall send with its offer a statement  of its  estimate of the fair
value of the shares,  an  explanation  of how the interest was  calculated and a
statement of the dissenters' right to demand payment under section 10-1328.


10-1328.  Procedure if a shareholder dissatisfied with payment or offer.

A. A dissenter  may notify the  corporation  in writing of the  dissenter's  own
estimate of the fair value of the dissenter's  shares and amount of interest due
and either demand payment of the  dissenter's  estimate,  less any payment under
section  10-1325,  or reject the  corporation's  offer under section 10-1327 and
demand payment of the fair value of the dissenter's  shares and interest due, if
either:

          1. The dissenter  believes that the amount paid under section  10-1325
          or offered  under  section  10-1327 is less than the fair value of the
          dissenter's shares or that the interest due is incorrectly calculated.

          2. The corporation  fails to make payment under section 10-1325 within
          sixty days after the date set for demanding payment.

B5

          3. The corporation,  having failed to take the proposed  action,  does
          not return the deposited certificates or does not release the transfer
          restrictions imposed on uncertificated  shares within sixty days after
          the date set for demanding payment.

B. A dissenter  waives the right to demand payment under this section unless the
dissenter  notifies the corporation of the  dissenter's  demand in writing under
subsection A of this section  within thirty days after the  corporation  made or
offered payment for the dissenter's shares.



Article 3 - Judicial Appraisal of Shares


10-1330.  Court action.

A. If a  demand  for  payment  under  section  10-1328  remains  unsettled,  the
corporation  shall commence a proceeding  within sixty days after  receiving the
payment  demand and shall  petition the court to determine the fair value of the
shares and accrued interest. If the corporation does not commence the proceeding
within the sixty day period,  it shall pay each  dissenter  whose demand remains
unsettled the amount demanded.

B. The  corporation  shall  commence the  proceeding  in the court in the county
where a  corporation's  principal  office or, if none in this  state,  its known
place of  business  is  located.  If the  corporation  is a foreign  corporation
without  a known  place  of  business  in this  state,  it  shall  commence  the
proceeding  in the county in this state where the known place of business of the
domestic corporation was located.

C. The corporation  shall make all dissenters,  whether or not residents of this
state,  whose demands remain unsettled parties to the proceeding as in an action
against  their  shares,  and all  parties  shall  be  served  with a copy of the
petition.  Nonresidents  may be served by certified  mail or by  publication  as
provided by law or by the Arizona rules of civil procedure.

D. The  jurisdiction  of the court in which the  proceeding  is commenced  under
subsection  B of this  section is plenary  and  exclusive.  There is no right to
trial by jury in any  proceeding  brought  under  this  section.  The  court may
appoint a master to have the powers and  authorities as are conferred on masters
by law, by the Arizona rules of civil  procedure or by the order of appointment.
The master's report is subject to exceptions to be heard before the court,  both
on the law and the facts.  The  dissenters  are  entitled to the same  discovery
rights as parties in other civil proceedings.

E. Each dissenter made a party to the proceeding is entitled to judgment either:

          1. For the amount,  if any, by which the court finds the fair value of
          his shares plus interest exceeds the amount paid by the corporation.

          2.  For the  fair  value  plus  accrued  interest  of the  dissenter's
          after-acquired  shares for which the  corporation  elected to withhold
          payment under section 10-1327.


10-1331.  Court costs and attorney fees.

A. The court in an appraisal  proceeding  commenced  under section 10-1330 shall
determine all costs of the proceeding, including the reasonable compensation and
expenses of any master  appointed by the court. The court shall assess the costs
against the corporation, except that the court shall assess costs against all or
some of the  dissenters  to the extent the court  finds that the fair value does
not materially exceed the amount offered by the corporation pursuant to sections
10-1325 and 10-1327 or that the dissenters acted arbitrarily, vexatiously or not
in good faith in demanding payment under section 10-1328.

B. The court may also assess the fees and expenses of attorneys  and experts for
the respective parties in amounts the court finds equitable either:

          1. Against the  corporation  and in favor of any or all  dissenters if
          the court finds that the corporation did not substantially comply with
          the requirements of article 2 of this chapter.

          2. Against the dissenter and in favor of the  corporation if the court
          finds  that the fair  value  does not  materially  exceed  the  amount
          offered by the corporation pursuant to sections 10-1325 and 10-1327.

B6

          3. Against either the corporation or a dissenter in favor of any other
          party if the  court  finds  that the party  against  whom the fees and
          expenses are assessed  acted  arbitrarily,  vexatiously or not in good
          faith with respect to the rights provided by this chapter.

C. If the court finds that the services of an attorney for any dissenter were of
substantial benefit to other dissenters similarly situated and that the fees for
those services  should not be assessed  against the  corporation,  the court may
award to these  attorneys  reasonable fees to be paid out of the amounts awarded
the dissenters who were benefitted.

C1

                                   Appendix C


May 4, 2004



Board of Directors
Colonial Trust Company
Phoenix, Arizona

Gentlemen:

     You have  requested  that  The  Bank  Advisory  Group,  L.L.C.  serve as an
independent  financial  analyst and advisor on behalf of Colonial Trust Company,
Phoenix, Arizona ("Colonial" or the "Company"). Specifically, we have been asked
to render  advice and analysis in  connection  with:  (i)-the  proposed  sale of
Colonial's  Corporate  Trust business to First State Bank and its parent,  Happy
Bancshares,  Inc. of Happy,  Texas;  (ii)-the proposed sale of Colonial's Wealth
Management  business to Dubuque  Bank and Trust  Company,  Arizona  Bank & Trust
Company  and their  parent  Corporation,  Heartland  Financial,  USA,  Inc.,  of
Dubuque,  Iowa; and,  (iii)-the  proposed Plan of Liquidation and Dissolution of
Colonial (collectively,  the "Subject Proposals"). In our role as an independent
financial  analyst,  you have requested our opinion with regard to the financial
fairness - from the perspective of the unaffiliated  holders of the common stock
of  Colonial  (the  "Colonial  Stock")  - of the per  share  cash  distribution,
estimated to approximate  $4.67 per share,  resulting from the  liquidation  and
dissolution  of the  Company.  The  specific  details of the sale of  Colonial's
Corporate Trust and Wealth Management businesses together with the proposed Plan
of  Liquidation  and  Dissolution  of the Company are described in the Notice of
Special Meeting of Shareholders  and Proxy Statement (the "Proxy  Statement") to
which this opinion is attached.

     Our understanding is that Colonial proposes to affect the Subject Proposals
pursuant to the following financial terms:

o    Colonial  shall sell its Corporate  Trust  business to First State Bank and
     its parent, Happy Bancshares,  Inc. of Happy, Texas, for cash consideration
     equaling the sum of:  (i)-the book value of the net assets of the Corporate
     Trust  business;  (ii)-$819,000  for the  real  property  connected  to the
     Corporate Trust business;  and,  (iii)-$550,000  as a goodwill premium (the
     "Corporate Trust Sale").
o    Colonial  shall sell its Wealth  Management  business  to Dubuque  Bank and
     Trust Company,  Arizona Bank & Trust Company and their parent  Corporation,
     Heartland  Financial,  USA, Inc., of Dubuque,  Iowa, for cash consideration
     equaling  the sum of:  (i) the book  value of the net  assets of the Wealth
     Management  business;  and,  (ii) 1.88  times  the  annual  recurring  fees
     attributable  to the fiduciary  trust  accounts as of January 20, 2004, and
     1.0  times  the  estimated  annual  recurring  fees  attributable  to those
     accounts  created after January 20, 2004.  The purchase price is subject to
     post-closing  adjustments related to the book value of the net assets being
     purchased (the "Wealth Management Sale").
o    Subsequent to the Corporate  Trust and Wealth  Management  Sales,  Colonial
     shall commence with its Plan of Liquidation and  Dissolution,  resulting in
     the holders of Colonial Stock receiving liquidating  distributions expected
     to range between $4.37 and $5.16 per share.

C2

o    The Bank Advisory Group,  L.L.C. is a specialized  consulting firm focusing
     on  providing  stock  valuations   together  with   traditional   merger  &
     acquisition advisory services exclusively to financial institutions located
     throughout the United States,  or to groups of individuals  associated with
     U.S.-based  financial  institutions.  As part of its  line of  professional
     services,  The  Bank  Advisory   Group,-L.L.C.   specializes  in  rendering
     valuation  opinions of banks and bank holding  companies in connection with
     mergers  and  acquisitions  nationwide.  Prior  to its  retention  for this
     assignment:
o    The Bank Advisory Group has previously provided stock appraisal services to
     Colonial.  However,  the  professional  fee of $6,000 paid by Colonial  was
     insignificant relative to the total revenues of The Bank Advisory Group.
o    The Bank Advisory Group has previously  provided various financial advisory
     and stock appraisal services to Happy Bancshares,  Inc., the parent company
     of First State Bank, between 1993 and 1997. However, the fees paid by Happy
     Bancshares/First   State  Bank,  totaling   approximately   $19,500,   were
     insignificant  relative to the total  revenues of The Bank  Advisory  Group
     during that time period. No financial  services have been delivered to, nor
     have any revenues been derived from,  Happy  Bancshares or First State Bank
     since 1997 by The Bank Advisory Group.
o    The Bank  Advisory  Group has not  provided  any  services  to,  nor has it
     received any  professional  fees from,  Dubuque Bank & Trust or its parent,
     Heartland Financial USA, Inc.

     For our  services  as an  independent  financial  analyst  and  advisor  to
Colonial in connection  with the Subject  Proposals,  Colonial has agreed to pay
The Bank Advisory Group  professional fees totaling between $21,000 and $24,000.
Colonial also has agreed to provide  reimbursement for reasonable  out-of-pocket
expenses.  Colonial  has  agreed  to  indemnify  The Bank  Advisory  Group,  the
officers, directors,  employees, and shareholders of The Bank Advisory Group and
assigns,  heirs,  beneficiaries  and legal  representatives  of each indemnified
entity and person.

     No  portion  of the  professional  fee is  contingent  upon the  conclusion
reached  herein.  And, no  limitations  were  imposed by the  Colonial  Board of
Directors  with respect to the  investigations  made or  procedures  followed in
rendering this opinion.

     In  connection  with this  opinion and with  respect to  Colonial,  we have
reviewed, among other things:

1.   Quarterly financial  statements,  included in the Colonial quarterly report
     on Form 10-QSB, as filed with the U.S. Securities and Exchange  Commission,
     for the nine-month periods ended December 31, 2003 and 2002;
2.   Audited consolidated financial statements,  included in the Colonial annual
     reports on Form  10-KSB,  as filed with the U.S.  Securities  and  Exchange
     Commission, for the fiscal years ended March 31, 2003 and 2002;
3.   Audited  financial  statements  for  Colonial,  at and for the fiscal years
     ended March 31, 2000 - 2003;
4.   Annual  Reports of Trust  Assets for  Colonial as of December  31, 2002 and
     2003, as filed with the Federal Deposit Insurance Corporation;
5.   Internally-generated,  unaudited  financial  statements  for Colonial as of
     February 29, 2004;

C3

6.   Certain internal  financial analyses and forecasts for Colonial prepared by
     the management of Colonial, including projections of future performance;
7.   Certain  other  summary  materials  and analyses with respect to Colonial's
     respective receivables holdings, investments portfolio, deposit base, fixed
     assets, and operations; and,
8.   Such other information  regarding  Colonial that we deemed relevant to this
     assignment.

     In connection with this opinion and with respect to the Subject  Proposals,
we further have reviewed, among other things:

1.   The Proxy Statement, in draft form, dated April 28, 2004;
2.   The  Corporate  Trust Sale  Purchase & Assumption  Agreement by and between
     First State Bank and Colonial, dated December 30, 2003;
3.   The Wealth  Management Sale Purchase & Assumption  Agreement by and between
     Dubuque Bank & Trust and Colonial,  dated March 26, 2004,  and the Addendum
     thereto dated as of April 26, 2004;
4.   The Plan of Liquidation and Dissolution;
5.   The prices paid for "control" of selected U.S. asset  management  companies
     acquired during January 2001 - March 2004 and with assets under  management
     below $1 billion at announcement date; and,
6.   Such  other   information   -  including   financial   studies,   analyses,
     investigations, and economic and market criteria - that we deem relevant to
     this assignment.

     Based on our experience,  we believe our review of, among other things, the
aforementioned  items provides a reasonable  basis for our opinion,  recognizing
that we are expressing an informed professional opinion - not a certification of
value.

     We have relied upon the information provided by the management of Colonial,
or  otherwise  reviewed by us, as being  complete  and  accurate in all material
respects.  Furthermore,  we have not verified through independent  inspection or
examination the specific assets or liabilities of Colonial. We have also assumed
that  there has been no  material  change in the  assets,  financial  condition,
results of operations,  or business  prospects of Colonial since the date of the
last financial  statements made available to us. We have met with the management
of Colonial for the purpose of discussing the relevant information that has been
provided to us.

     We  have  analyzed  all  relevant  valuation  variables  and  employed  all
applicable  valuation  techniques  or  methodologies  to determine the financial
fairness of the estimated liquidating  distributions - expected to range between
$4.37 and $5.16 per share - to be paid to the holders of Colonial  Stock  based,
in part,  on the proceeds to be received by Colonial  upon  consummation  of the
Corporate Trust Sale and the Wealth Management Sale.  Accordingly,  based on all
factors that we deem relevant and assuming the accuracy and  completeness of the
information  and data provided to us, we conclude that,  pursuant to the Plan of
Liquidation and Dissolution, liquidating distributions ranging between $4.37 and
$5.16 per  share,  payable in cash or  in-kind,  would be  financially  fair and
equitable from the  perspective  of the  unaffiliated  shareholders  of Colonial
Stock.

C4

     This  fairness   opinion   letter  is  available  for   disclosure  to  all
shareholders  of Colonial.  Accordingly,  we hereby  consent to the reference to
this  opinion  and to our  Firm  in any  disclosure  materials  provided  to the
shareholders of Colonial in conjunction with the Proxy Statement.

                                        Respectfully submitted,

                                        The Bank Advisory Group, l.l.c.

                                        ------- --------------------------------
                                        By:
                                        ------- --------------------------------

                                        J. Stephen Skaggs, President