U. S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549

FORM 10-Q

SECURITY CAPITAL CORPORATION
THIRD QUARTER 2006 INTERIM FINANCIAL STATEMENTS

TABLE OF CONTENTS
    

SECURITY CAPITAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

The following discussion contains "forward-looking statements" relating to, without limitation, future economic performance, plan and objectives of management for future operations, and projections of revenues and other financial items that are based on the beliefs of the Company's management, as well as assumptions made by and information currently available to the Company's management. The words "expect," "estimate," "anticipate," and "believe," as well as similar expressions, are intended to identify forward-looking statements. The Company's actual results may differ and the Company's operating performance each quarter is subject to various risks and uncertainties that are discussed in detail in the Company's filing of the Form 10Q with the Securities and Exchange Commission.

The subsidiary Bank represents the primary assets of the Company. On September 30, 2006, First Security Bank had approximately $463.3 million in assets compared to $433.0 million at September 30, 2005. Loans increased to $329.4 million at September 30, 2006 from $293.9 million at September 30, 2005. Deposits increased by $21.5 million from September 30, 2005 to September 30, 2006 for a total of $372.6 million. For the nine months ended September 30, 2006 and September 30, 2005, the Bank reported income of approximately $5,687,000 and $5,208,000, respectively.
 

CHANGES IN FINANCIAL CONDITION
The cash and due from banks of $16.6 million at September 30, 2006 reflected a decrease of $3.1 million from the cash position of $19.7 million at December 31, 2005. This increase is attributed to a daily fluctuation due to normal bank transactions. The cash management team readily invests available cash and assesses the investment tools for the most desirable yield and the funding needs of the bank.

The earning assets at December 31, 2005 were $381.8 million and at September 30, 2006 were $409.1 million. The investments in fixed assets continue to increase with the further expansion of the banking services into the Desoto County area and with the improvement of the banking location in Robinsonville. The premises and equipment, net of the accumulated depreciation, at December 31, 2005 was $18.7 million as compared to $21.9 million at September 30, 2006. Available-for-sale securities decreased from $78.9 million at December 31, 2005 to $67.7 million at September 30, 2006. Other assets decreased to $6.1 million at September 30, 2006 from $7.0 million at December 31, 2005.

Deposit liabilities at September 30, 2006 reflected a 5.0% growth or a $17.9 million increase for the first nine months in 2006. The rise in deposits decreases the amount of long-term borrowings and short-term borrowings needed for funding investments in loans and facilities. Short-term borrowings provide a tool in providing the funding for unforeseen deposit withdrawals and seasonal loan demands. At September 30, 2006, the short-term funding was composed of a $20 million advance from the Federal Home Loan Bank. The federal funds purchased at December 31, 2005 of $15 million had been returned. The advance from the Federal Home Loan Bank was required due to the loan demand growth exceeding the growth in deposits.

The net unrealized loss on available-for-sale securities reflected in the shareholders' equity section on December 31, 2005 and on September 30, 2006 was $255 thousand and $323 thousand, respectively. The changes reflected over these reporting periods reflect the volatile nature of the market. The volatile nature of the market affected the comprehensive income with a net decrease of $224 thousand for the nine months ending September 30, 2005 and a decrease of $68 thousand for the nine months ending September 30, 2006.

The consolidated statements of cash flows summarize the changes in the financial condition of the Company. The most prevalent of the changes for the nine months ending September 30, 2006 are: an increase of $26.6 million in loans; a net decrease in available-for-sale and held-to-maturity securities of $5.1 million resulting from purchases of $7.4 million offset by an approximate $12.5 million in maturities and sales; an increase in the investment in premises and equipment of $3.8 million; an increase of $17.9 million in deposits; an increase of $20 million in short-term borrowing from the Federal Home Loan Bank; and a decrease of $15 million in federal funds purchased.
 

NONPERFORMING ASSETS AND RISK ELEMENTS.
Diversification within the loan portfolio is an important means of reducing inherent lending risks. The loan portfolio is represented by the following mix: Commercial 5.72%; Agricultural 3.12%; Real Estate 81.78%; Consumer 8.98% and Other .40%. The major components of the real estate loans are 36.92% for construction and land development property, 20.47% for first liens on 1-4 family residential property and 33.84% for nonfarm and nonresidential property.

At September 30, 2006, the subsidiary bank had loans past due as follows:
 

The accrual of interest is discontinued on loans which become ninety days past due unless the loans are adequately secured and in the process of collection. The nonaccrual loans at September 30, 2006 totaled $794 thousand. Any other real estate owned is carried at lower of cost or current appraised value less cost to dispose. Other real estate at September 30, 2006 totaled $626 thousand. A loan is classified as a restructured loan when the interest rate is materially reduced or the term is extended beyond the original maturity date because of the inability of the borrower to service the debt under the original terms. The subsidiary bank had no restructured loans at September 30, 2006.

For the nine months ended September 30, 2006, the Company experienced $642 thousand in charge-offs of loans and $459 thousand in recoveries of loans for a net decrease effect to the Allowance for Loan Losses of $183 thousand. The net charge-offs, annualized, represent .02% of average loans. Of the $642 thousand charge to the Allowance for Loan Losses, the breakdown is 1.56% for commercial and industrial loans, .47% for credit card loans, 4.05% for 1-4 family residential loans, 1.71% for construction and land development loans, and 91.74% for consumer loans. Consumer loan collections of $437 thousand represent the major component of the $459 thousand in recoveries.
 

LIQUIDITY
The Company has an asset and liability management program that assists management in maintaining net interest margins during times of both rising and falling interest rates and in maintaining sufficient liquidity. The asset and liability reports for September 30, 2006 substantiates that the Company remains in a neutral position to changes in rates. A 1% increase or decrease in market rates will basically not affect net interest income. The Company's policy allows for no more than a 10% movement in NII (net interest income), in a 200 basis point ramp of market rates over a one-year period. When funds exceed the needs for reserve requirements or short-term liquidity needs, the company will increase its security investments or sell federal funds. It is management's policy to maintain an adequate portion of its portfolio of assets and liabilities on a short-term basis to insure rate flexibility and to meet loan funding and liquidity needs.

Projections for the next twelve months are for a net interest margin of 4.97%, a return on assets of 1.81%, and a return on equity of 15.56%. The net income for twelve months ending September 30, 2007 is projected to be $21.1 million – which represents a yield on earning assets of 7.80% and a liability cost of 3.46%.

At September 30, 2006, the regulatory liquidity ratio of 18.1% is well within the policy requirement of a minimum liquidity ratio of 15%. The earnings at risk and the economic value of equity ratios reflected compliance with the policy limits of -10.0% and -30.0%, respectively. With a policy limitation of 20%, the volatile dependency ratio of 18.4% reflected an improvement from the prior quarter which exposed the effect of the short-term borrowings of federal funds and advances from the Federal Home Loan Bank.

At September 30, 2006, the tools to meet these needs are the secured and unsecured lines of credit with the correspondent banks totaling $40.5 million (to borrow federal funds) and the line of credit with the Federal Home Loan Bank that exceeded $98 million. At September 30, 2006, the Company had available (unused) line of credit of approximately $65 million.
 

CAPITAL RESOURCES
Total consolidated equity capital at September 30, 2006 was $52.7 million or approximately 11.33% of total assets. The main source of capital for the Corporation has been the retention of net income.

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of Total Capital, Tier 1 Capital and Leverage Capital. Currently, the Company and the Bank have adequate capital positions as of September 30, 2006 as reflected below:
 

RESULTS OF OPERATIONS - QUARTERLY
The consolidated net income for the Company for the three months ending September 30, 2006 was $1.91 million which reflected an increase of $256 thousand or 15.46% from the same period in 2005.

Interest income increased to $8.1 million for the three months ending September 30, 2006 which was a $1.6 million increase from the $6.5 million for the three months ending September 30, 2005. Other Income for the three months ending September 30, 2006 totaled $1.7 million which was a $117 thousand increase from the three months ending September 30, 2005.

Interest expense reflects an increase of $1.3 million to $3.2 million for the three months ending September 30, 2006 from $1.9 million for the same period in 2005. The increase in interest expense can be attributed to the competitive pricing of the deposit accounts in a rising rate market. Other expenses, consisting primarily of salaries, employee benefits and occupancy expense, for the three months ending September 30, 2006 reveal an increase of $196 thousand from the same period in 2005.

The provision for loan losses for 2005 and for 2006 for three months ending September 30 reflected $465 thousand and $241 thousand, respectively. The analysis of the loan portfolio and the Allowance for Loan Losses in 2005 required an increase which was not needed in 2006.
 

RESULTS OF OPERATIONS - YEAR TO DATE
The consolidated net income for the Company for the nine months ending September 30, 2006 was $5.5 million which reflected an increase of $419 thousand or 8.21% from the same period in 2005. The increase signifies the continued growth of the Company.

Interest income increased to $22.7 million for the nine months ending September 30, 2006 indicating an increase of $5.0 million from the $17.7 million for the nine months ending September 30, 2006. The increase in interest income signifies an increase in the pricing of the loan products.

Interest expense reflects an increase of $3.4 million to $8.2 million for the nine months ending September 30, 2006 from $4.8 million for the same period in 2005. The increase in interest expense can be attributed to the competitive pricing of the deposit accounts in a rising rate market.

The decrease in the provision for loan losses of $111 thousand reflects a proactive approach in 2005 in the evaluation of the quality of the loan portfolio and the quarterly analysis of the Allowance for Loan Losses.

Noninterest income for the nine months ending September 30, 2006 was $4.9 million which is an increase from the $4.6 million for the same period in 2005, reflecting an increase of $221 thousand. The main component of the increase in the non-routine income in 2006 is attributable to service charges on deposit accounts. The service charges on deposit accounts, for the nine months ended September 30, 2006 and September 30, 2005, totaled $3.4 million and $3.2 million, respectively.

Other expenses, consisting primarily of salaries, employee benefits and occupancy expense, for the nine months ending September 30, 2006 reveal an increase of $897 thousand or 9.27% from the same period in 2005. Salaries and employee benefits of $6.9 million for the nine months ended September 30, 2006 represent the largest component of other expenses and steadily increases with the development of the market area and the training of future bank management, in both areas of commercial banking and trust.

Income tax expense of $2.7 million for the nine months ended September 30, 2006 is indicative of the applicable tax liability for the increase in the income for 2006 along with the adjustments for tax-exempt income.

The net interest margin for the nine months ending September, 2006 is 4.40%. The return on equity for the nine month period ending September 30, 2006 is 14.71%. For the nine months ended September 30, 2006, the return on assets is reflected at 1.62%. These ratios, reflecting the financial status of the company, are consistent with the ratios for prior reporting periods.
 

RECENT ACCOUNTING PRONOUNCEMENTS
The following accounting standards, issued during the quarter ending September 30, 2006, have been considered:

Financial Accounting Standards Board Statement (FASB) No. 158, Employers' Accounting for Defined Benefit Pension and Other Retirement Plans; FASB No. 157, Fair Value Measurements; FASB No. 48, Accounting for Uncertainty in Income Taxes; FASB Staff Position AUG AIR-1, Accounting for Planned Major Maintenance Activities; FASB Staff Position FAS 13-2, Accounting for a Change or Projecting Change in the Timing of Cash Flows Relating to Income Taxes Generated by a Leveraged Lease Transaction; Emerging Issues Task Force (EITF) No. 06-1, Accounting for Consideration Given by a Service Provider to Manufacturers or Resellers of Equipment Necessary for an End-Customer to Receive Service from the Service Provider; EITF Issue No. 06-4, Accounting for Deferred Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements; and EITF Issue No. 06-5, Accounting for Purchases of Life Insurance-Determining the Amount That Could Be Realized in Accordance with FASB Technical Bulletin No. 85-4, Accounting for Purchases of Life Insurance.

These standards have not been adopted. If the standards were adopted, they would have no effect on the financial statements with the exception of EITF Issue No. 06-4 and EITF Issue No. 06-5. Research is in process for the proper application of these issues and the determination of the degree of effect on the financial statements.

There have been no material changes in market risk exposures that affect the quantitative and qualitative disclosures presented as of December 31, 2005 in the Company's Form 10-K and Annual Report.
    

Within 90 days prior to the filing of this report, an evaluation under the direction and with the participation of our principal executive officer and principal financial officer was performed to determine the effectiveness of the design and operation of the disclosure controls and procedures. The principal executive officer and the principal financial officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information required to be included in our periodic SEC reports. There have been no significant changes in the Corporation's internal controls or in other factors subsequent to the date of the evaluation that could significantly affect these controls.  
 

None
 

None    
 

None
 

None     

SIGNATURES
    

SECURITY CAPITAL CORPORATION

Exhibit No. 31.1

Certificate pursuant to Rule 13a-14(a) or 15d-14(a) of Securities Exchange Act of 1934 as adopted pursuant to section 302 of Sarbanes-Oxley Act of 2002 – Chief Executive Officer.

I, Frank West certify that:

1. I have reviewed this Form 10Q of Security Capital Corporation;
    
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to
   state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
    
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
    
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))and internal control over financial reporting (as defined in Exchange Act Rules 13a – 15(f) and 15d – 15(f)) for the registrant and have:

1. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
    
2. Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
    
3. Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

1. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
    
2. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

DATE:    November 14, 2006

EXHIBIT 31.2

Certificate pursuant to Rule 13a-14(a) or 15d-14(a) of Securities Exchange Act of 1934 as adopted pursuant to section 302 of Sarbanes-Oxley Act of 2002 – Cashier and Chief Financial Officer.

I, Connie Woods Hawkins certify that:

1. I have reviewed this Form 10Q of Security Capital Corporation;
    
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
    
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
    
4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a - 15(f) and 15d-15(f)) for the registrant and have:

1. Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
    
2. Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
    
3. Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

1. All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
    
2. Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

DATE:   November 14, 2006

EXHIBIT 32.1

CERTIFICATION PURSUANT TO 18 U. S. C., SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10Q, filed pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, of Security Capital Corporation (the "Company") for the period ended September 30, 2006, as filed with the Securities Exchange Commission on the date hereof (the "Report"), I, Frank West, the Chief Executive Officer of the Company, certify, pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. the Report fully complies with the requirements of Section 13 (a) or 15 (d) of the Securities Exchange Act of 1934, as amended; and
    
2. the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Security Capital Corporation and will be retained by Security Capital Corporation and furnished to the Securities and Exchange Commission or its staff upon request.

EXHIBIT 32.2

CERTIFICATION PURSUANT TO 18 U. S. C., SECTION 1350
AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002)

In connection with the Quarterly Report on Form 10Q, filed pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, of Security Capital Corporation (the "Company") for the period ended September 30, 2006, as filed with the Securities Exchange Commission on the date hereof (the "Report"), I, Connie Woods Hawkins, the Chief Financial Officer of the Company, certify, pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

1. the Report fully complies with the requirements of Section 13 (a) or 15 (d) of the Securities Exchange Act of 1934, as amended; and
    
2. the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906, has been provided to Security Capital Corporation and will be retained by Security Capital Corporation and furnished to the Securities and Exchange Commission or its staff upon request.