A

                              TRANSACTION STATEMENT
                                      UNDER
                                SECTION 13(e) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                            AND RULE 13e-3 THEREUNDER

                                 AMENDMENT NO. 2

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

   --------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
   ---------------------------------------------------------------------------

                        Rule 13e-3 TRANSACTION STATEMENT
     (Pursuant to Section 13(e) of the Securities and Exchange Act of 1934)


                             COLONIAL TRUST COMPANY
   ---------------------------------------------------------------------------
                              (Name of the Issuer)


                               Mr. John K. Johnson
                      President and Chief Executive Officer
   ---------------------------------------------------------------------------
                      (Name of Person(s) Filing Statement)


                      COMMON STOCK, NO PAR VALUE PER SHARE
   ---------------------------------------------------------------------------
                         (Title of Class of Securities)


                                       N/A
   ---------------------------------------------------------------------------
                      (CUSIP Number of Class of Securities)


                             COLONIAL TRUST COMPANY
                               5336 N. 19th Avenue
                             PHOENIX, ARIZONA 85015
                                 (602) 242-5507

                                 WITH COPIES TO:

                               JOHN M. WELCH, ESQ.
                               Carey Herbert, esq.
                        SQUIRE, SANDERS & DEMPSEY L.L.P.
                             TWO RENAISSANCE SQUARE
                       40 NORTH CENTRAL AVENUE, SUITE 2700
                           PHOENIX, ARIZONA 85004-4498
                                 (602) 528-4000
   ---------------------------------------------------------------------------
      (Name, Address, and Telephone Number of Person Authorized to Receive
       Notices and Communications on Behalf of Person(s) Filing Statement)

================================================================================

B

This statement is filed in connection with (check the appropriate box):

          a./x/  The  filing  of  solicitation   materials   or  an  information
                 statement  subject to  Regulation 14A, Regulation  14C, or Rule
                 13e-3(c) under the Securities Exchange Act of 1934.
         b. / /  The  filing  of  a  registration statement under the Securities
                 Act of 1933.
         c. / /  A tender offer.
         d. / /  None of the above.

Check the following box if the  soliciting  materials or  information  statement
referred to in checking box (a) are preliminary copies. /x/

Check the  following box if this is a final  amendment  reporting the results of
the transaction. / /


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

                            CALCULATION OF FILING FEE


                  TRANSACTION VALUATION*                    AMOUNT OF FILING FEE
                      $3,432,817.00 *                                 $686.56 **

- --------------------------------------------------------------------------------
*    Calculated,  for the  purposes  of  determining  the  filing  fee only,  in
     accordance with Rule 0-11(b) under the Securities  Exchange Act of 1934, as
     amended.

**   Calculated based on transaction valuation multiplied by one-fiftieth of one
     percent.

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

Amount previously paid:     $686.56         Filing party: Colonial Trust Company
Form or registration no.:   Schedule 13E-3  Date filed:   May 10, 2004


C

                                Table of Contents

                                                                            Page


ITEM 1.      SUMMARY TERM SHEET...............................................1

ITEM 2.      SUBJECT COMPANY INFORMATION......................................1

ITEM 3.      IDENTITY AND BACKGROUND OF THE FILING PERSON.....................2

ITEM 4.      TERMS OF THE TRANSACTION.........................................3

ITEM 5.      PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.........3

ITEM 6.      PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS...............4

ITEM 7.      PURPOSES, ALTERNATIVES, REASONS AND EFFECTS......................5

ITEM 8.      FAIRNESS OF THE TRANSACTION......................................5

ITEM 9.      REPORTS, OPINIONS, APPRAISALS AND NEGOTIATIONS...................6

ITEM 10.     SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION................6

ITEM 11.     INTEREST IN SECURITIES OF THE SUBJECT COMPANY....................7

ITEM 12.     THE SOLICITATION OR RECOMMENDATION...............................7

ITEM 13.     FINANCIAL INFORMATION............................................7

ITEM 14.     PERSONS/ASSETS, RETAINED, EMPLOYED, COMPENSATED OR USED..........8

ITEM 15.     ADDITIONAL INFORMATION...........................................8

ITEM 16.     EXHIBITS.........................................................8

1

INTRODUCTION

     This Rule 13E-3  Transaction  Statement  (this  "Schedule  13E-3") is being
filed by Colonial  Trust Company (the  "Company").  The Company is submitting to
its  stockholders  a proposal to approve and adopt a Certificate of Amendment to
the Company's Amended and Restated Certificate of Incorporation  providing for a
one-for-35,032  reverse stock split of each of the Company's no par value Common
Stock (the "Reverse Stock Split"). The Reverse Stock Split is upon the terms and
subject to the conditions set forth in the Company's  Notice and Proxy Statement
(the  "Proxy  Statement")  for the  Company's  Special  Meeting of  Stockholders
scheduled to be held on August 9, 2004 (the "Special Meeting").

     The information  contained in the Proxy  Statement,  including all exhibits
thereto, is hereby expressly  incorporated  herein by reference.  As of the date
hereof,  the Proxy Statement is in preliminary form and is subject to completion
or amendment.  This Schedule 13E-3 will be amended to reflect such completion or
amendment of the Proxy Statement.  Capitalized terms used but not defined herein
shall have the meanings given to them in the Proxy Statement.

     All  references to  subsections in the Items below are to the subsection of
the applicable Item in Regulation M-A.

ITEM 1. SUMMARY TERM SHEET.  The  information  set forth in the Proxy  Statement
     under the caption  "Summary of the  Transactions - Plan of Liquidation  and
     Dissolution"  is  incorporated  herein by  reference  pursuant  to  General
     Instruction G to Schedule 13E-3.

ITEM 2. SUBJECT COMPANY INFORMATION.

     (a) Name and address. Colonial Trust Company is the subject company of this
Schedule 13E-3.  The principal  office of the Company is located at 5336 N. 19th
Avenue,  Phoenix,  Arizona 85015,  and the Company's  telephone  number is (602)
242-5507.

     (b) Securities. As of May 5, 2004, the Company had 760,843 shares of no par
value Common Stock issued and outstanding.

     (c) Trading market and price.  The Company's  Common Stock is not listed on
any exchange,  and there is no established  trading market for the Common Stock.
The  Company  attempts  to match  prospective  buyers and  sellers of its Common
Stock. Based on information  available to the Company, the range of high and low
sales  prices  during each  quarter in the period April 1, 2002 - March 31, 2004
are as follows:

         Period                              High                           Low
         2002
         2nd Quarter                        $3.50                          $3.50
         3rd Quarter                      n/a (1)                        n/a (1)
         4th Quarter                      n/a (1)                        n/a (1)

2

         2003
         1st Quarter                        $3.50                          $3.50
         2nd Quarter                      n/a (1)                        n/a (1)
         3rd Quarter                      n/a (2)                        n/a (2)
         4th Quarter                        $3.50                          $3.50

         2004
         1st Quarter                      n/a (1)                        n/a (1)

          (1)  Based on available  information,  there were no sales during this
               period.
          (2)  The Company  believes that two private  parties  completed a sale
               during  this  period of 31,431  shares,  but the  Company  has no
               information concerning the sales price in this transaction.

     (d)  Dividends.  No  dividends  have been paid by the Company on its Common
Stock during the past two years. The Company does not intend to pay dividends on
its Common Stock in the immediate future.

     (e) Prior underwritten public offerings. None.

     (f) Prior  stock  purchases.  During the  period  April 1, 2002 - March 31,
2004, the Company  repurchased a total of 1,891 shares of its Common Stock.  The
purchase price in all such repurchase transactions was $3.50 per share.


ITEM 3. IDENTITY AND BACKGROUND OF THE FILING PERSON.

     (a) Name and Address.  Colonial Trust Company,  the subject company, is the
filing person of this statement.  The Company's business address is 5336 N. 19th
Avenue, Phoenix, Arizona 85015, and its telephone number is (602) 242-5507.

     (b) Business and background of entities. Not applicable.

     (c) Business and background of natural persons.

          (1)  and (2).  The  information  set forth under "Item 10:  Directors,
               Executive  Officers,   Promoters  and  Control  Persons"  of  the
               Company's  Annual Report on Form 10-KSB for the fiscal year ended
               March 31, 2003, filed on June 30, 2003, is incorporated herein by
               reference pursuant to General Instruction F to Schedule 13E-3.

          (3)  During the last five  years,  neither  the  Company  nor,  to its
               knowledge, any of the directors or executive officers thereof has
               been  convicted  in  a  criminal  proceeding  (excluding  traffic
               violations or similar misdemeanors).

          (4)  During the last five  years,  neither  the  Company  nor,  to its
               knowledge,  any of the  directors  or  executive  officers of the
               Company was a party to any judicial or administrative  proceeding
               (except  for  matters  that were  dismissed  without  sanction or
               settlement)  that  resulted in a judgment,  decree or final order
               enjoining such person from further  violations of, or prohibiting
               activities  subject  to,  federal  or  state  securities  laws or
               finding any violation of those laws.


3

          (5)  All directors  and  executive  officers of the Company are United
               States citizens.

ITEM 4. TERMS OF THE TRANSACTION.

     (a) Material terms.  The information set forth under the captions  "Summary
of the Transactions - Plan of Liquidation and Dissolution"; "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  Number  3) - Funds  Anticipated  to be  Available  for
Distribution to Stockholders"; "Background of the Transactions - Purposes of and
Reasons for the Transactions";  "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  Number 3) -
Vote  Required  and Board  Recommendation";  "Additional  Information  About the
Proposals -  Interests  of our  Directors  and  Officers  in the  Transactions";
"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 Number 3) - Federal Income Tax Consequences
of the Plan of  Liquidation";  "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, or Either the Corporate  Trust Sale
or the Wealth  Management Sale is  Consummated,  But Not Both" and Appendix A of
the Proxy  Statement is  incorporated  herein by  reference  pursuant to General
Instructions F and G to Schedule 13E-3.

     (b) Purchases. Not applicable.

     (c)  Different   terms.   The  information  set  forth  under  the  caption
"Additional  Information  About the  Proposals - Interests of our  Directors and
Officers in the  Transactions" of the Proxy Statement is incorporated  herein by
reference pursuant to General Instruction G to Schedule 13E-3.

     (d) Appraisal  rights.  Under Arizona law, our stockholders are entitled to
dissenter's rights in connection with the Plan of Liquidation and Dissolution by
virtue of the proposed reverse stock split amendment.  The information set forth
under the  caption  "Additional  Information  About the  Proposals  -  Appraisal
Rights"  and  Appendix  B of the  Proxy  Statement  is  incorporated  herein  by
reference pursuant to General Instruction G to Schedule 13E-3.

     (e) Provisions for unaffiliated security holders. None.

     (f ) Eligibility for listing or trading. Not Applicable.

ITEM 5. PAST CONTACTS, TRANSACTIONS, NEGOTIATIONS AND AGREEMENTS.

4

     (a)-(c)  Transactions;   significant  corporate  events;   Negotiations  or
contacts.  The information  contained under the captions "Item 1: Description of
Business  - Growth  Plans"  and  "Item 13:  Certain  Relationships  and  Related
Transactions"  in the Company's Annual Report on Form 10-KSB for the fiscal year
ended  March  31,  2003,  filed  on  June  30,  2003,  and  "Background  of  the
Transactions  - Past  Contacts  and  Negotiations"  in the Proxy  Statement,  is
incorporated  herein by  reference  pursuant to General  Instructions  F and G o
Schedule 13E-3.

     (d) Conflicts of interest. Not applicable.

     (e)  Agreements  involving  the  Company's   securities.   The  information
contained  under the  caption  "Additional  Information  About the  Proposals  -
Interests of our  Directors  and  Officers in the  Transactions"  and  "Security
Ownership of Certain Beneficial Owners and Management" in the Proxy Statement is
incorporated herein pursuant to General Instruction G to Schedule 13E-3.

ITEM 6. PURPOSES OF THE TRANSACTION AND PLANS OR PROPOSALS.

     (a) Purposes. Not applicable.

     (b) Use of  securities  acquired.  No  securities  will be  acquired in the
Reverse Stock Split.

     (c) Plans.

          (1)  The information  contained under "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)", "Sale of the
               Corporate  Trust  Business  (Proposal  No.  1)" and  "Sale of the
               Wealth Management Group Business"  (Proposal No. 2)" in the Proxy
               Statement is incorporated  herein pursuant to General Instruction
               G to Schedule 13E-3.

          (2)  The information  contained under "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)", "Sale of the
               Corporate  Trust  Business  (Proposal  No.  1)" and  "Sale of the
               Wealth Management Group Business"  (Proposal No. 2)" in the Proxy
               Statement is incorporated  herein pursuant to General Instruction
               G to Schedule 13E-3.

          (3)  Not applicable.

          (4)  The information contained under "Additional Information About the
               Proposals  -  Interests  of our  Directors  and  Officers  in the
               Transaction"  in  the  Proxy  Statement  is  incorporated  herein
               pursuant to General Instruction G to Schedule 13E-3.

          (5)  The information  contained under "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) - Principal
               Provisions of the Plan of  Liquidation  and  Dissolution"  in the
               Proxy  Statement  is  incorporated  herein  pursuant  to  General
               Instruction G to Schedule 13E-3.

5

          (6)  Not applicable.

          (7)  The information  contained under "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) - Provisions of
               the Plan of Liquidation  and  Dissolution" in the Proxy Statement
               is  incorporated  herein  pursuant  to General  Instruction  G to
               Schedule 13E-3.

          (8)  The information  contained under "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) - Provisions of
               the Plan of Liquidation  and  Dissolution" in the Proxy Statement
               is  incorporated  herein  pursuant  to General  Instruction  G to
               Schedule 13E-3.

     (d) Subject company negotiations. Not applicable.

ITEM 7. PURPOSES, ALTERNATIVES, REASONS AND EFFECTS.

     (a)  Purposes.   The  information   contained  under   "Background  of  the
Transactions  - Purposes of and Reasons for the  Transactions"  and "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") in the Proxy Statement is  incorporated  herein
pursuant to General Instruction G to Schedule 13E-3.

     (b)  Alternatives.  The  information  contained  under  "Background  of the
Transactions  - Past  Contacts  and  Negotiations"  in the  Proxy  Statement  is
incorporated herein pursuant to General Instruction G to Schedule 13E-3.

     (c)  Reasons.   The  information   contained   under   "Background  of  the
Transactions  -  Purposes  of and  Reasons  for the  Transactions"  in the Proxy
Statement is incorporated  herein pursuant to General  Instruction G to Schedule
13E-3.

     (d)  Effects.  The  information   contained  under  "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) - Principal Provisions of the Plan of Liquidation
and Dissolution"; "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) - Federal Income
Tax Consequences of the Plan of Liquidation";  and "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, or  Either  the
Corporate Trust Sale or the Wealth Management Sale is Consummated, But Not Both"
in the Proxy Statement is incorporated  herein pursuant to General Instruction G
to Schedule 13E-3.

6

ITEM 8. FAIRNESS OF THE TRANSACTION.

     (a) - (e) Fairness; factors considered in determining fairness; approval of
security  holders;  unaffiliated  representative;  approval  of  directors.  The
information contained under "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) - Vote
Required and Board Recommendation"; "Risk Factors - Risks Related to the Plan of
Liquidation  and our  Dissolution";  "Information  about the  Special  Meeting -
Recommendation  of the Board of Directors";  "Additional  Information  About the
Proposals  -  Reasons  for  the  Board's   Recommendations";   and   "Additional
Information  About the Proposals - Opinion of Bank Advisory  Group" in the Proxy
Statement and Appendix C to the Proxy Statement is incorporated  herein pursuant
to General Instruction G to Schedule 13E-3.

     (f) Other  offers.  The  information  contained  under  "Background  of the
Transactions  - Past  Contacts  and  Negotiations"  in the  Proxy  Statement  is
incorporated herein pursuant to General Instruction G to Schedule 13E-3.

ITEM 9.           REPORTS, OPINIONS, APPRAISALS AND NEGOTIATIONS.

     (a) - (c) Report, opinion or appraisal; preparer and summary of the report,
opinion or appraisal; availability of documents. The information contained under
the  caption  "Additional  Information  About the  Proposals  - Opinion  of Bank
Advisory  Group" in the Proxy  Statement  is  incorporated  herein  pursuant  to
General Instruction G to Schedule 13E-3.

     The opinion of Bank  Advisory  Group is attached as Appendix C to the Proxy
Statement  and is  incorporated  herein  by  reference  to the  Proxy  Statement
pursuant  to  General  Instruction  G to  Schedule  13E-3.  The  opinion of Bank
Advisory Group will be made available at the Company's  executive  office during
regular business hours for inspection and copying by any interested  stockholder
of the Company or representative who has been so designated in writing.

ITEM 10.          SOURCE AND AMOUNT OF FUNDS OR OTHER CONSIDERATION.

     (a)  Sources  of  funds.  The  information  contained  under  "Sale  of the
Corporate  Trust Business  (Proposal No. 1) - Use of Proceeds from the Corporate
Trust Sale";  "Sale of the Wealth Management  Business (Proposal No. 2) - Use of
Proceeds from the Wealth  Management Sale"; and "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  Number 3) - Funds  Anticipated  to be Available for  Distribution  to
Stockholders" in the Proxy Statement is incorporated  herein pursuant to General
Instruction G to Schedule 13E-3.

     (b)  Conditions.  The  information  contained  under "Sale of the Corporate
Trust Business  (Proposal No. 1) - Other  Material Terms of the Corporate  Trust
Sale" and  "Sale of the  Wealth  Management  Business  (Proposal  No. 2) - Other
Material  Terms  of the  Wealth  Management  Sale"  in the  Proxy  Statement  is
incorporated herein pursuant to General Instruction G to Schedule 13E-3.

     (c)  Expenses.  The  information  contained  under  "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) - Principal Provisions of the Plan of Liquidation
- - Dissolution" in the Proxy Statement is incorporated herein pursuant to General
Instruction G to Schedule 13E-3.

7

     (d) Borrowed funds. Not applicable.

ITEM 11.          INTEREST IN SECURITIES OF THE SUBJECT COMPANY.

     (a)  Securities  ownership.   The  information  contained  under  "Security
Ownership of Certain Beneficial Owners and Management" in the Proxy Statement is
incorporated herein pursuant to General Instruction G to Schedule 13E-3.

     (b) Securities transactions. None.

ITEM 12.          THE SOLICITATION OR RECOMMENDATION.

     (a)-(c)  Solicitation or  recommendation;  reasons;  intent to tender.  Not
applicable.

     (d)  Intent  to  tender or vote in a  going-private  transaction.  Based on
information  available to the Company as of the date of filing of this  Schedule
13E-3 in preliminary form, all of the Company's directors and executive officers
intend to vote in favor of "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)" at the
Special Meeting.

     (e) Recommendation of others. Based on information available to the Company
as of the date of  filing  of this  Schedule  13E-3  in  preliminary  form,  the
Company's  directors have each  recommended that  stockholders  vote in favor of
"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)" at the Special Meeting.

ITEM 13.          FINANCIAL INFORMATION.

     (a) Financial  information.  The Company's audited financial statements and
related  notes for Fiscal Years ended March 31, 2004 and 2003,  required by Item
1010(a) of  Regulation  M-A, and attached as Appendix D to the Proxy  Statement,
are  incorporated  herein  pursuant to General  Instructions F and G to Schedule
13E-3.   The  information   contained   under  "Selected   Financial  Data"  and
"Information  About the Special Meeting - Where To Find Additional  Information"
in the Proxy Statement is incorporated herein pursuant to General Instructions F
and G to Schedule 13E-3.

     (b) Pro forma information. Not Applicable.

     The financial  information  incorporated herein by reference is included in
the  Company's  Annual Report on Form 10-KSB for the fiscal year ended March 31,
2004,  filed by the Company with the SEC on July 15, 2004. You may obtain copies
of this filing as well as reports,  statements  and other  information  that the
Company files from the Public  Reference  Section of the SEC at 450 Fifth Street
N.W.,  Washington D.C. 20549 at prescribed  rates.  Copies of such materials may
also be accessed through the SEC's Internet site at www.sec.gov.

8

ITEM 14.          PERSONS/ASSETS, RETAINED, EMPLOYED, COMPENSATED OR USED.

     (a) - (b) Solicitations or recommendations;  employees or corporate assets.
The  information  contained  under  "Information  about  the  Special  Meeting -
Solicitation" in the Proxy Statement is incorporated  herein pursuant to General
Instruction G to Schedule 13E-3.

ITEM 15.          ADDITIONAL INFORMATION.

     (a)  Agreements,   regulatory  requirements  and  legal  proceedings.   Not
applicable.

     (b) Other  material  information.  The  information  set forth in the Proxy
Statement and each Appendix  thereto is incorporated  herein pursuant to General
Instruction G to Schedule 13E-3.

ITEM 16.          EXHIBITS.

     (a) The Preliminary  Proxy Statement on Schedule 14A, as filed with the SEC
on July 16, 2004, is incorporated  herein  pursuant to General  Instruction G to
Schedule 13E-3.

     (b) Not applicable.

     (c) (i) The fairness opinion of Bank Advisory Group, dated May 4, 2004, and
Bank Advisory Group's letter, dated July 15, 2004, affirming the conclusions set
forth  in its  May 4,  2004,  opinion  letter,  attached  as  Appendix  C to the
Preliminary  Proxy  Statement on Schedule 14A, as filed with the SEC on July 16,
2004,  is  incorporated  herein  pursuant to General  Instruction  G to Schedule
13E-3.

          (ii) The fair market valuation  opinion of Bank Advisory Group,  dated
               June 10, 2003, is attached hereto as Exhibit (c)(ii).

     (d) Not applicable.

     (e) Not applicable.

     (f) The  information  set forth under the caption  "Additional  Information
About the Proposals - Appraisal Rights" and Appendix B of the Proxy Statement is
incorporated  herein by reference pursuant to General  Instruction G to Schedule
13E-3.

     (g) Not applicable.

9

                                    SIGNATURE

     After due inquiry  and to the best of my  knowledge  and belief,  I certify
that the information set forth in this statement is true, complete and correct.



                                              By:      /s/ John K. Johnson
                                                       Name: John K. Johnson

                                              Date:    June  __, 2004