UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

Commission file number 0-28936

GOLD BANC CORPORATION, INC.
(Exact name of registrant as specified in its charter)

(913) 451-8050
(Registrant’s telephone number, including area code)

                Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for past 90 days. Yes x No o

                Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes x No o

                Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date.

GOLD BANC CORPORATION, INC.
INDEX TO 10-Q FOR THE QUARTERLY
PERIOD ENDED SEPTEMBER 30, 2004

i

PART I   FINANCIAL INFORMATION

ITEM 1:    FINANCIAL STATEMENTS

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)
(unaudited)

See accompanying notes to consolidated financial statements

2

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(In thousands)
(unaudited)

See accompanying notes to consolidated financial statements

3

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings
for the Three Months ended
(In thousands, except per share data)
(unaudited)

See accompanying notes to consolidated financial statements

4

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES

Consolidated Statements of Earnings
for the Nine Months ended
(In thousands, except per share data)
(unaudited)

See accompanying notes to consolidated financial statements

5

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES
Consolidated Statements of Stockholders’ Equity and Comprehensive Income
for the Nine Months Ended September 30, 2004, and September 30, 2003
(Dollars in thousands)
(unaudited)

See accompanying notes to consolidated financial statements.

6

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
for the Nine Months Ended September 30, 2004 and 2003
(In thousands)
(unaudited)

See accompanying notes to consolidated financial statements.

7

GOLD BANC CORPORATION, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1.             Basis of Presentation

                The accompanying consolidated financial statements have been prepared in accordance with the instructions for Form 10-Q. The consolidated financial statements should be read in conjunction with the audited financial statements included in our 2003 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 15, 2004 (the “2003 Annual Report”).

                The consolidated financial statements include the accounts of Gold Banc Corporation, Inc. and its subsidiary banks and companies. All significant inter-company balances and transactions have been eliminated.

                The consolidated financial statements as of and for the three and nine months ended September 30, 2004 and 2003 are unaudited but include all adjustments (consisting only of normal recurring adjustments) which we consider necessary for a fair presentation of our financial position and results of our operations and cash flows for those periods. The consolidated statements of earnings for the three and nine months ended September 30, 2004 are not necessarily indicative of the results to be expected for the entire year.

2.             Earnings per Common Share

                Basic earnings per share is based upon the weighted average number of common shares outstanding during the periods presented. Diluted earnings per share includes the effects of all potentially dilutive common shares outstanding during each period. Employee stock options and unvested restricted stock are our only potential common share equivalents.

                The shares used in the calculation of basic and diluted earnings per share for the three and nine months ended September 30, 2004 and, 2003 are shown below (in thousands):

3.             Stock Based Compensation

                We account for employee stock options under the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25 “Accounting for Stock Issued to Employees” with pro forma disclosures of net earnings and earnings per share, as if the fair value method of accounting defined in SFAS No. 123 “Accounting for Stock Based Compensation” had been applied. SFAS No. 123 establishes a fair value based method of accounting for stock based employee compensation plans. Under the fair value method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. Under SFAS No. 123, our net earnings and net earnings per share would have decreased as reflected in the following pro forma amounts (in thousands, except per share amounts):

8

	For the three months ended
	September 30, 2004			September 30, 2003
Net (loss) earnings as reported	$	(1,846	)	$	8,216
Add: stock-based compensation included         in reported net earnings, net of related         tax effects		480			—
Deduct:  Total stock based employee         compensation expense determined         under fair valued based method for all         awards, net of related tax effects		615			107
Pro forma net (loss) earnings	$	(1,981	)	$	8,109
(Loss) earnings per share:
Basic-as reported	$	(0.05	)	$	0.22
Basic-pro forma		(0.05	)		0.22
Diluted-as reported		(0.05	)		0.22
Diluted-pro forma		(0.05	)		0.21

	For the nine months ended
	September 30, 2004			September 30, 2003
Net earnings as reported	$	11,769		$	22,210
Add: stock-based compensation included         in reported net earnings, net of related         tax effects		1,838			—
Deduct:  Total stock based employee         compensation expense determined         under fair valued based method for all         awards, net of related tax effects		2,243			289
Pro forma net earnings	$	11,364		$	21,921
Earnings per share:
Basic-as reported	$	0.30		$	0.59
Basic-pro forma		0.29			0.58
Diluted-as reported		0.29			0.58
Diluted-pro forma		0.29			0.58

4.             Intangible Assets and Goodwill

                The following table presents information about our intangible assets which are being amortized in accordance with Statement of Financial Accounting Standards (SFAS) No. 142.

9

                Estimated amortization expense (in thousands) for the years ending December 31:

                Goodwill at September 30, 2004 was $30.5 million, which is $598,000 less than the amount at December 31, 2003. The reduction of $598,000 was the result of selling seven branches of Gold Bank-Kansas during the first quarter of 2004. There was no impairment to goodwill from continuing operations recorded for the three and nine months ended September 30, 2004 or 2003.

                During 2002 and 2003, CompuNet Engineering (CompuNet) did not earn a majority of its revenue from providing services to financial institutions. As a result, the Company was required under the Bank Holding Company Act to divest itself of CompuNet. During the fourth quarter of 2003, the Company announced its intent to dispose of CompuNet. As a result of the expected disposition of this business, the Company recorded an impairment charge of $845,000 and $3.3 million in the third and fourth quarters of 2003, respectively, to reduce the estimated carrying value of the net assets (including the remaining goodwill) to their estimated fair value. The remaining goodwill of $416,000 was written off in the first quarter of 2004. The Company sold CompuNet on February 4, 2004.

5.             Comprehensive Income

                Comprehensive income was $3.3 million and $1.5 million for the three months ended September 30, 2004 and September 30, 2003, respectively. Comprehensive income was $8.7 million and $17.5 million for the nine months ended September 30, 2004 and September 30, 2003, respectively. The difference between comprehensive income and net earnings presented in the consolidated statements of earnings is attributed solely to unrealized gains and losses on available-for-sale securities and for unrealized gains and losses on securities transferred from available-for-sale to held-to-maturity. During the three months ended September 30, 2004 and September 30, 2003, we recorded net-of-tax reclassification adjustments of ($7.2) million and $129,000, respectively, associated with gains and losses included in net earnings for such periods. We also recorded a net-of-tax adjustment of $172,000 in connection with the amortization of the unrealized loss on the transfer of securities from available-for-sale to held-to-maturity. During the nine months ended September 30, 2004 and September 30, 2003, we recorded net-of-tax reclassification adjustments of ($7.1) million and $761,000, respectively, associated with gains and losses included in net earnings for such periods.

6.             Mergers, Acquisitions, Dispositions and Consolidations

                Sale of Seven Gold Bank-Kansas branches.  On September 16, 2003, we announced that we had entered into an agreement for the sale of seven Gold Bank-Kansas branches. An employee-investor group led by the regional Gold Bank-Kansas president in Marysville, Kansas, agreed to purchase the Gold Bank-Kansas branches. The sale of the Gold Bank-Kansas branches closed on February 13, 2004. As of the date of closing, the deposits and loans of the seven Gold Bank-Kansas branches were approximately $333.4 million and $194.8 million, respectively. In addition, goodwill of $598,000 was allocated to these branches. In connection with the sale of these branches, we recorded a gain of approximately $16.2 million.

                Sale of Elkhart branch.  On August 28, 2003, Gold Bank-Oklahoma entered into an agreement for the sale its branch location in Elkhart, Kansas to ColoEast Bankshares. The sale of this Gold Bank-Kansas branch closed on February 5, 2004. As of the date of closing, the deposits and loans of this Gold Bank-Oklahoma branch were approximately $30.0 million and $3.2 million, respectively. In connection with the sale of this branch, we recorded a gain of approximately $852 thousand.

                Sale of CompuNet Engineering.  On January 15, 2004, we entered into a letter of understanding for the sale of our interest in CompuNet Engineering to Computer Source, Inc. This sale closed on February 4, 2004. In connection with the sale of our interest in CompuNet, we recorded a loss of approximately $4.1 million in 2003. An additional after-tax charge was taken in the first quarter of 2004 of $551,000 to complete the sale of CompuNet.

10

                Merger of Gold Bank-Kansas and Gold Bank-Oklahoma.  On August 11, 2003, Gold Bank-Kansas filed an application with the Federal Reserve Bank of Kansas City (the “FRB-KC”) and the Office of the Kansas State Bank Commissioner (the “OSBC”) to merge Gold Bank-Oklahoma and Gold Bank-Kansas with Gold Bank-Kansas being the surviving entity. In October 2003, Gold Bank-Kansas received approval of its application and the merger was consummated on April 2, 2004.

                Sale of Weatherford, Geary and Cordell, Oklahoma branches.  On February 13, 2004, Gold Bank-Oklahoma entered into an agreement for the sale of its branch locations in Weatherford, Geary and Cordell, Oklahoma to Bank of Western Oklahoma of Elk City. The sale of these Gold Bank-Oklahoma branches closed on May 7, 2004. As of the date of closing, the deposits and loans of these Gold Bank-Oklahoma branches were approximately $63.0 million and $18.6 million, respectively. In connection with the sale of these branches, we recorded a gain of approximately $3.6 million.

                Merger of Gold Bank-Kansas and Gold Bank-Florida.  On March 31, 2004, Gold Bank-Kansas filed an application with the FRB-KC and the OSBC to merge Gold Bank-Florida and Gold Bank-Kansas with Gold Bank-Kansas being the surviving entity. In May, 2004, Gold Bank-Kansas received approval of its application and the merger was consummated on September 1, 2004.

7.             Derivative Instruments

                In August 2002, we entered into three interest rate swap agreements with an aggregate notional amount of $82.5 million. Each swap had a notional amount equal to the outstanding principal amount of the related subordinated debt, together with the same payment dates, maturity date and call provisions as the related subordinated debt. Under each of the swaps, we pay interest at a variable rate equal to a spread over 90-day LIBOR, adjusted quarterly, and we receive a fixed rate equal to the interest that we are obligated to pay on the related subordinated debt. The interest rate swaps are derivative financial instruments and were designated as fair value hedges of the subordinated debt.

                The $28.7 million notional amount swap agreement was called by the counter-party and terminated on April 7, 2003. The $16.3 million notional amount swap agreement was called by the counter-party and terminated on September 30, 2003. Under these swap agreements, no payments were due between the parties and no gain or loss was recognized by us when they were called. There are no current plans to replace these terminated swap agreements. The remaining $38.7 million notional amount swap agreement was also called by the counter-party on September 22, 2004 and will be terminated on November 1, 2004.

                During the quarter ended September 30, 2004, we received net cash flows of $432,000 under the one remaining agreement, which was recorded as a reduction of interest expense on the subordinated debt. During the nine months ended September 30, 2004, we received net cash flows of $1.4 million under the remaining agreement, which was also recorded as a reduction of interest expense on the subordinated debt.

                In August 2003, we entered into seven interest rate swap agreements with an aggregate notional amount of $190 million for the purpose of effectively converting $190 million of fixed rate Federal Home Loan Bank (“FHLB”) borrowings into floating rate obligations. Each swap has a notional amount equal to the outstanding principal amount of the related FHLB borrowing, together with the same payment dates, maturity date and call provisions as the related FHLB borrowing. Under five of the swaps, we pay interest at a variable rate equal to a spread over 30-day LIBOR, adjusted monthly, whereas on the remaining two instruments we pay interest quarterly. We receive a fixed rate payment equal to the interest that we are obligated to pay on the related FHLB borrowings. The interest rate swaps are derivative financial instruments and have been designated as fair value hedges of the FHLB borrowings.

11

                During the quarter ended September 30, 2004, we received net cash flows of $932,000 under these agreements, which was recorded as a reduction of interest expense on the related FHLB borrowings. Included in other expense in the consolidated statement of operations for the quarter ended September 30, 2004 is an increase in expense of $438,000 relating to the ineffectiveness of the hedging strategy. During the nine months ended September 30, 2004, we received net cash flows of $3.1 million under these agreements, which is recorded as a reduction of interest expense on the related FHLB borrowings. Included in other expense in the consolidated statement of operations for the nine months ended September 30, 2004 is and increase in expense of $244,000 relating to the ineffectiveness of the hedging strategy.

8.             Legal Proceedings

Class Action Lawsuit

                On March 10, 2004, a class action lawsuit was filed by Lori McBride on behalf of herself and all other similarly situated against us and nine of our directors in the District Court of Johnson County, Kansas. On September 6, 2004, this lawsuit was dismissed with prejudice.

Qui Tam Lawsuit

                On June 15, 2004, we issued a press release announcing that a qui tam lawsuit is pending in the United States District Court for the Western District of Oklahoma against us, Gold Bank-Oklahoma and Gold Bank-Kansas. A qui tam lawsuit is an action brought by a private party (known as a “relator”) seeking to represent the interests of the U.S. government. The suit was filed under the federal False Claims Act (“FCA”) which provides for recovery of treble damages, penalties and attorneys fees.

                The lawsuit, which was brought by Roger L. Ediger (the relator) on behalf of the United States of America, was filed in camera and under seal, allegedly on October 24, 2002. We first became aware of the lawsuit on June 14, 2004, as a result of a judicial order requested by the relator’s counsel that partially lifted the seal on the case to permit the relator’s counsel to disclose to us the existence of the lawsuit and an amended complaint. We have not been served in the case. A qui tam action is regularly filed “in camera and under seal” (i.e., secretly, without notice to the public or to the defendants) to give the government time to investigate the claims and determine if it wants to intervene and take control of the action.

                In the suit, which remains under seal, the relator alleges that we, and our subsidiary banks, Gold Bank-Oklahoma and Gold Bank-Kansas, and their predecessors, violated the FCA by submitting false certifications and claims to the Farm Service Agency (“FSA”) and charging excessive interest rates and fees on agricultural loans subject to the FSA’s Guaranteed Loan Program (“GLP”) and Interest Assistance Program (“IAP”). The relator alleges that we knowingly charged interest rates and fees on FSA guaranteed loans in excess of the interest rates and fees we charged to our average agricultural customers, in violation of FSA regulations. Plaintiff seeks relief in the form of a cease and desist order against further violations of the FCA, treble damages equal to three times the amount of damages the United States sustained as a result of our actions, statutory civil money penalties up to $11,000 for each false claim, and attorneys’ fees and expenses. The relator has demanded to be awarded the maximum amount allowed by law of any recovery.

                Based upon our records and confirmed by payment records that we have obtained from FSA, we believe that during the period October 1996 through June 2004, approximately $9 million was paid to Gold Bank-Oklahoma and $1 million was paid to Gold Bank-Kansas from FSA under the GLP and IAP programs. During that period we believe that Gold Bank-Oklahoma (and its predecessor banks) had at least 675 FSA guaranteed loans and Gold Bank-Kansas (and its predecessor banks) had at least 150 FSA guaranteed loans. The relator contends that all FSA payments constitute “damages” suffered by the United States.

                We reached an oral agreement in principle with the U.S. Attorney’s Office for Western District of Oklahoma to settle this lawsuit for $16 million. We accrued a liability, net of insurance, for this settlement of $14 million in the quarter ended June 30, 2004. In addition, our estimated tax benefit of the damage portion of the settlement resulted in a reduction of income tax expense of $3.85 million for the quarter and six months ended June 30, 2004. The net effect of the settlement was a $10.15 million reduction in net earnings for the quarter and six months ended June 30, 2004. Included in such second quarter charge was an estimated $2.0 million of insurance coverage. We subsequently received during the third quarter written notice from our insurance carrier taking the position that this coverage was not available to cover our loss. Consequently, we recorded an additional expense of $2.0 million in the quarter ended September 30, 2004 of the total settlement of $16.5 million, $12.1 million will be tax deductible.

12

                The proposed settlement has been approved by the United States Assistant Attorney General and a settlement agreement has been negotiated but not yet executed.

                In addition, an oral agreement has been reached whereby $500,000 will be paid to cover relator’s expenses, attorneys’ fees and costs related to the qui tam lawsuit. We recorded an expense of $500,000 during the quarter ended September 30, 2004, as a result of this agreement.

                We expect the settlement agreements with the U.S. government and the relator to be executed soon.

Wayne K. Janzen, Dustin E. Cole and Michael Ross v. Gold Banc Corporation, Inc., GBC Kansas, Inc., d/b/a Gold Bank-Kansas and GBC Oklahoma, Inc., d/b/a Gold Bank-Oklahoma

                This case was filed in the District Court of Kingfisher County, Oklahoma on September 10, 2004. The plaintiffs bring the case on behalf of themselves and on behalf of the putative class of all those similarly situated. The putative class is composed of all those agricultural borrowers with loans that are or were guaranteed by the United States of America through the FSA guaranteed loan program. The plaintiffs generally allege that the defendants have engaged in a pattern of charging interest rates and fees in excess of what they charge their average agricultural customer. The petition contains six counts against the defendants. The counts are for breach of contract, negligence in the performance of servicing the FSA guaranteed loans, unjust enrichment by realizing increased profits caused by not disclosing to borrowers that the defendant banks were charging excessive interest rates and fees, a claim for usury, and an injunction for preventing the defendant banks from continuing their alleged practice of charging excessive interest rates and fees. No specific damage amounts are specified other than more than $10,000 is sought on each count. Plaintiffs also seek punitive damages and their costs and attorneys’ fees. An answer denying the allegations in the petition was filed on behalf of Gold Banc Corporation, Inc. and GBC Kansas, Inc. only.

                This case was removed on October 1, 2004 to the United States District Court for the Western District of Oklahoma. Plaintiffs filed a motion to remand the case back to state court and defendants have filed a response in opposition. The court has not yet decided the motion to remand.

                There has been no discovery in the case and no motion to certify a class or classes has been filed by the plaintiffs.

H.D. Young, Troy Boelte, Misti Boelte, Larry M. Boelte, Neacha Boelte, Mark Lorenzen, Denniece Lorenzen, Harold I. Mason and Jaynee D. Mason v. Gold Banc Corporation, Inc. and its wholly-owned subsidiaries, Gold Bank—Oklahoma, Gold Bank—Kansas, GBC Oklahoma, Inc. and GBC Kansas, Inc.

                On September 23, 2004, defendants received notice of this case which was filed in the United States District Court for the Western District of Oklahoma on behalf of the plaintiffs as individuals and on behalf of persons similarly situated. The putative class is composed of all who entered into loan agreements with the defendant banks, which loans were in turn guaranteed by the FSA under the FSA’s federally sponsored guaranteed loan program. The complaint generally alleges that the defendant banks charged their average farm customer a lesser interest rate than was charged to FSA guaranteed borrowers. The plaintiffs claim that charging the higher interest rate is usurious.

13

                In addition to the usury cause of action, the complaint alleges that because defendants have made no refunds to the plaintiff class, they converted said unspecified funds. Plaintiffs claim that defendants committed fraud by materially misrepresenting to the class that defendants would honestly and faithfully abide by the FSA rules and regulations although defendants knew they were not going to follow such rules and regulations. The complaint also alleges that (i) the defendants owed a fiduciary duty to the class and breached such duty; (ii) the defendants failed to perform their obligations and failed to properly credit the plaintiff class with the sums of money otherwise due under the guaranteed loan program; (iii) defendants received money from the federal government that was to be paid to the defendants for the use and benefit of the class, but instead was converted by defendants for their own use; (iv) the defendant banks charged a 1% origination fee on all guaranteed loans and that requiring the fee to be paid was a contract of adhesion, (v) the defendant banks do not charge similar fees on non-guaranteed loans and violated the applicable federal regulations; (vi) the defendants’ acts were deceitful and done with intent to defraud the class of borrowers; and (vii) because defendants’ conduct was fraudulent, the class is entitled to a contract reformation to the extent the promissory notes and renewals of interest assist failed to express the true intent of the parties to follow the terms of the guaranteed loan program. The plaintiffs want to recover for the class all sums paid to the defendants for usurious interest, which amount should be doubled, forgiveness of all future interest otherwise due under any note, punitive damages, and costs of the suit, including reasonable attorneys’ fees. No specific amounts of monetary damages are alleged.

                An answer was filed on behalf of Gold Banc Corporation, Inc., GBC Kansas, Inc. and Gold Bank, a Kansas bank.

                The plaintiffs in this lawsuit filed a petition for intervention in the Janzen state court case. Before the petition for intervention could be ruled on, the Janzen case was removed to federal court where the Janzens are seeking to have the case remanded back to state court.

                There has been no discovery in the case and no motion to certify a class or classes has been filed by the plaintiffs.

9.             Expense Resulting from Misapplication of Bank Funds, Net of Recoveries

                During 2002, 2001 and 2000, Michael W. Gullion, our former Chief Executive Officer diverted funds to his account for personal use, as well as the use of our corporate credit card for personal use and improper reimbursement of personal expenses. Such amounts relating to this misapplication of bank funds aggregated $136,000 and $1.1 million during 2002 and 2001.

                During the year ended December 31, 2003, we reached an agreement with the former chief executive officer in which we received approximately $3.5 million of restitution. The restitution amount consisted of $1.2 million in cash and 212,864 shares of our common stock, and has been netted against the losses and expenses incurred in 2003 by us in connection with the investigation.

                During the quarter ended September 30, 2003, the Company recorded $1.8 million as a reduction of expenses related to the recovery from Michael W. Gullion, net of the costs of investigation. During the nine months ended September 30, 2003, the Company recorded $668,000 as a reduction of expenses related to this matter.

10.          Proposed Acquisition of Gold Banc

                On February 25, 2004, we entered into a definitive merger agreement with Silver Acquisition Corporation (“Silver”), whereby Silver would have acquired all of our outstanding common stock for $16.60 per share in cash, plus an additional $.0023 per share each day after July 23, 2004 that the closing of the merger was delayed, if all of the conditions to that closing had been satisfied or the extent permissible waived.

                On October 11, 2004, we terminated the merger agreement with Silver. The termination was made pursuant to Section 8.1(j)(A) of that agreement. As described in our press release announcing that termination, which was filed as an exhibit to a Form 8-K we filed on the same date, that termination was based upon, among other things, Silver’s statements that it could not obtain regulatory approval of the merger at the purchase price per share prescribed by the merger agreement.

14

                Silver issued a press release on October 11, 2004 that set forth its position that we did not have the right to terminate the merger agreement and that it was reserving its legal rights in that regard. We also issued a press release on October 12, 2004, responding to Silver’s press release, which was filed as an exhibit to our Form 8-K. We filed on October 13, 2004. Our October 12 press release described the events and process leading up to our decision to terminate the merger agreement. We continue to believe that we had a valid legal basis for terminating the merger agreement and also continue to believe that we would not be obligated to pay a termination fee to Silver if we enter into an acquisition transaction within the next 12 months.

11.          Subsequent Events

                On October 1, 2004, we put into place a revolving line of credit with Bank One, NA. (“Bank One Credit Line”). The line of credit is for one year until October 1, 2005 and is for an amount of $25 million.

                Also on October 1, 2004, we refinanced the ESOP stock loans that are in place. Under the Loan Agreement (“ESOP Loan Agreement”) of our Employees’ Stock Ownership Plan (the “ESOP”) with Bank One, NA, the ESOP may borrow up to $11.9 million.

                On or about October 15, 2004, we gave written notice of the complete redemption of our GBCI` Capital Trust II 9.12% Trust Preferred Securities, due June 30, 2029. The notice provided for a redemption date of November 15, 2004, with a total redemption price of $37.55 million plus accrued and unpaid interest. As a result of our redemption of the 9.12% Trust Preferred Securities, we will recognize as an expense in the fourth quarter approximately $1.3 million of unamortized issuance costs from such securities. We expect to issue from Gold Banc Capital Trust V approximately $37.5 million of new trust preferred securities. The new trust preferred securities will bear interest at a per annum rate of 6.00% for the first five years and at a per annum rate equal to LIBOR plus 2.10% thereafter. The issuance of the new trust preferred securities by Gold Banc Capital Trust V is expected to close on or about November 10, 2004. The proceeds from the issuance of the new trust preferred securities will be used to pay for the redemption of the 9.12% Trust Preferred Securities.

                On October 20, 2004 the company sold its interest in Keefe Partners, LLC and its related entities. These investments were held by Gold Investment Advisors, Inc. The proceeds from the sale of our investment were $2.4 million and will result in Gold Investment Advisors, Inc. recording a pre-tax gain of $402,000 in the fourth quarter.

                The following financial review presents management’s discussion and analysis of our consolidated financial condition and results of operations. This review highlights the major factors affecting results of operations and any significant changes in financial condition for the three and nine month periods ended September 30, 2004. This review should be read in conjunction with the consolidated financial statements and related notes appearing elsewhere in this report as well as our 2003 Annual Report on Form 10-K (the “2003 Annual Report”). Results of operations for the three and nine month periods ended September 30, 2004 are not necessarily indicative of results to be attained for any other period.

Proposed Acquisition of Gold Banc

                On February 25, 2004, we entered into a definitive merger agreement with Silver Acquisition Corporation (“Silver”), whereby Silver would have acquired all of our outstanding common stock for $16.60 per share in cash, plus an additional $.0023 per share for each day after July 23, 2004 that the closing of the merger was delayed, if all of the conditions to that closing had been satisfied or to the extent permissible, waived.

                On October 11, 2004, we terminated the merger agreement with Silver pursuant to Section 8.1(j)(A) of that agreement. As described in our press release announcing that termination, which was filed as an exhibit to a Form 8-K we filed on the same date, that termination was based upon, among other things, Silver’s statements that it could not obtain regulatory approval of the merger at the purchase price per share prescribed by the merger agreement.

15

                Silver issued a press release on October 11, 2004 that set forth its position that we did not have the right to terminate the merger agreement and that it was reserving its legal rights in that regard. We also issued a press release on October 12, 2004, responding to Silver’s press release, which was filed as an exhibit to our Form 8-K. We filed on October 13, 2004. Our October 12 press release described the events and process leading up to our decision to terminate the merger agreement. We continue to believe that we had a valid legal basis for terminating the merger agreement and also continue to believe that we would not be obligated to pay a termination fee to Silver of if Gold enters into an acquisition transaction within the next 12 months.

                We regularly examine our strategic alternatives for the purpose of determining and pursuing the alternative that is in the best interests of Gold and its stockholders.

Selected Financial Data

                The following table sets forth selected financial data for the three and nine month periods ended September 30, 2004 and September 30, 2003 (dollars in thousands, except per share amounts):

Results of Operations

                Gold Bank – Kansas was merged with Gold Bank – Oklahoma on April 2, 2004 and was subsequently merged with Gold Bank – Florida on September 1, 2004. Certain references are made in the following discussion to activities of the various subsidiaries in previous periods. The activities of these subsidiaries have been combined at September 30, 2004 and collectively referred to as the bank.

                Balance and percentage differences presented herein are based upon actual balances and may yield a different result when using rounded balances as presented.

16

Net Interest Income

                Total interest income for the three months ended September 30, 2004 was $52.5 million compared to $53.6 million for the three months ended September 30, 2003 or a decrease of $1.1 million. This decrease primarily resulted from a $1.6 million decrease in loan interest. Average loans remained constant at $2.9 billion for the three months ended September 30, 2004 and $2.9 billion for the three months ended September 30, 2003. Total interest income for the nine months ended September 30, 2004 was $156.1 million compared to $159.8 million for the nine months ended September 30, 2003 or a decrease of $3.7 million. This decrease resulted from a $3.9 million decrease in loan interest, a $102,000 decrease in investment security interest, and a $89,000 increase in other interest. For the three months ended September 30, 2004, our average rate on a tax equivalent basis for earning assets was 5.37%, a decrease from 5.51% for the three months ended September 30, 2003. For the nine months ended September 30, 2004, our average rate on a tax equivalent basis for earning assets was 5.28%, a decrease from 5.72% for the nine months ended September 30, 2003. The decrease in the average rate on earning assets primarily results from the decrease in the prime rate that we charge to borrowers, as well as a decrease in the average yield on our investment securities portfolio.

                Average earning assets were $3.9 billion for the three months ended September 30, 2004 which was constant to the $3.9 billion for the three months ended September 30, 2003. Average earning assets were $4.0 billion for the nine months ended September 30, 2004 compared with $3.8 billion for the nine months ended September 30, 2003. The increase in average earning assets is attributable to our increase in loans of $60.0 million and our increase in investments of $160.0 million.

                Total interest expense for the three months ended September 30, 2004 was $21.5 million; a $1.1 million, or 4.9%, decrease over the three months ended September 30, 2003. The decrease was primarily due to a $130,000 decrease in interest on deposits and a $976,000 decrease in interest on borrowings. Total interest expense for the nine months ended September 30, 2004 was $64.9 million; a $5.1 million, or 7.2%, decrease over the nine months ended September 30, 2003. The decrease was primarily due to a $2.2 million decrease in interest on deposits and a $2.9 million decrease in interest on borrowings. For the three months ended September 30, 2004, our average cost of funds was 2.42%, a decrease from 2.51% for the three months ended September 30, 2003. For the nine months ended September 30, 2004, our average cost of funds was 2.39%, a decrease from 2.69% for the nine months ended September 30, 2003. The decrease in the average cost of funds primarily relates to the reduced rates paid on deposits, as well as the decrease in interest expense associated with our FHLB borrowings due to the interest rate swap agreements.

                Net interest income was $31.0 million for the three months ended September 30, 2004, compared to $31.0 million for the same period in 2003. Net interest income was $91.2 million for the nine months ended September 30, 2004, compared to $89.9 million for the same period in 2003; an increase of 1.5%. Our net interest margin decreased from 3.20% for the three months ended September 30, 2003 to 3.19% for the three months ended September 30, 2004 on a tax equivalent basis. Net interest margin decreased from 3.24% for the nine months ended September 30, 2003 to 3.10% for the nine months ended September 30, 2004 on a tax equivalent basis. The increase in net interest income and the decrease in net interest margin was primarily the result of an increase in the average balance of loans during the periods and a decrease in the average rate on loans receivable. For the three months ended September 30, 2004 compared to the three months ended September 30, 2003, average interest bearing liabilities decreased $29.9 million compared to an increase of $46.7 million in average interest earning assets. For the nine months ended September 30, 2004 compared to the nine months ended September 30, 2003, average interest bearing liabilities increased $140.0 million compared to an increase of $224.7 million in average interest earning assets. The difference between the increase in average interest bearing liabilities and the increase in average interest earning assets is primarily due to an increase in loans and investment securities partially offset by an increase in time deposits.

                The success of a bank depends to a significant extent upon the quality of its assets, particularly loans. This is highlighted by the fact that net loans were 68% and 69% of our total assets as of September 30, 2004 and 2003, respectively. Credit losses are inherent in the lending business. The risk of loss will vary with general economic conditions, the type of loan being made, the creditworthiness of the borrower over the term of the loan and the value of the collateral in the case of a collateralized loan, among other things.

17

                The allowance for loan losses totaled $33.8 million and $34.0 million at September 30, 2004 and December 31, 2003, respectively, and represented 1.16% and 1.13% of total loans at each date. The provision for loan losses for the three months ended September 30, 2004 was $459,000 compared to $3.0 million for the three months ended September 30, 2003. The provision for loan losses for the nine months ended September 30, 2004 was $4.8 million compared to $9.6 million for the nine months ended September 30, 2003. The decrease in the provision for loan losses for the three and nine months ended September 30, 2004 compared to the three and nine months ended September 30, 2003 was the result of a slower rate of increase in our loan portfolio during 2004, an improvement in the credit quality of our loan portfolio and the sale of the rural Kansas and Oklahoma branches which included $216.6 million in loans. Net charge-offs for the three months ended September 30, 2004 were $781,000 compared to $2.0 million for the three months ended September 30, 2003. Net charge-offs for the nine months ended September 30, 2004 were $3.1 million compared to $8.6 million for the nine months ended September 30, 2003.

                The allowance for loan losses is comprised of specific allowances assigned to certain classified loans and a general allowance. We continuously evaluate our allowance for loan losses to maintain an adequate level to absorb loan losses inherent in the loan portfolio. Factors contributing to the determination of specific allowances include the credit worthiness of the borrower, changes in the expected future receipt of principal and interest payments and/or changes in the value of pledged collateral. An allowance is recorded when the carrying amount of the loan exceeds the fair value of the collateral for certain collateral dependent loans. For purposes of determining the general allowance, the portfolio is segregated by loan types to recognize differing risk profiles among categories, and then further segregated by credit grades. Each credit grade is assigned a risk factor, or allowance allocation percentage. These risk factors are multiplied by the outstanding principal balance and risk-weighted by loan type to calculate the required allowance.

                The allowance allocation percentages assigned to each credit grade have been developed based on an analysis of historical loss rates at our individual banks, adjusted for certain qualitative factors and management’s experience. Qualitative adjustments for such things as general economic conditions, changes in credit policies and lending standards, and changes in the trend and severity of problem loans, can cause the estimation of future losses to differ from past experience. The unallocated portion of the general allowance serves to compensate for additional areas of uncertainty and considers industry comparable reserve ratios.

                The methodology used in the periodic review of allowance adequacy, which is performed at least quarterly, is designed to be responsive to changes in actual credit losses. The changes are reflected in the general allowance and in specific allowances as the collectability of larger classified loans is continuously recalculated with new information.

                We actively monitor our past due and non-performing loans in an attempt to minimize credit losses and monitor asset quality to maintain an adequate loan loss allowance. Although management believes our allowance for loan losses is adequate for the bank, the allowance may not prove sufficient to cover future loan losses. Further, although management uses the best information available to make determinations with respect to the allowance for loan losses, future adjustments may be necessary if economic conditions differ substantially from the assumptions used, or adverse developments arise with respect to non-performing or performing loans. Accordingly, the allowance for loan losses may not be adequate to cover loan losses, and significant increases to the allowance may be required in the future if economic conditions should worsen. Material additions to the allowance for loan losses would result in a decrease of our net earnings and stockholders’ equity.

                We consider non-performing assets to include all non-accrual loans, other loans past due 90 days or more as to principal and interest and still accruing, other real estate owned and repossessed assets. Total non-performing loans were $22.0 million and $32.4 million at September 30, 2004 and December 31, 2003, respectively. The $10.4 million decrease in non-performing loans can generally be attributed to the net effect of one $8.3 million loan which was returned to performing status in the first quarter of 2004. This was partially offset by another loan totaling $2.0 million being added to non-performing status in the second quarter of 2004. During the third quarter non-performing loans were further reduced by approximately $7.4 million as three loans were foreclosed. Total non-performing loans were 0.75% and 1.07% of gross loans at September 30, 2004 and December 31, 2003, respectively. Total non-performing assets were $33.4 million and $39.0 million at September 30, 2004 and December 31, 2003, respectively. The decrease in non-performing assets of $5.6 million can be generally attributed to the above mentioned loan activity. Total non-performing assets were 0.78% and 0.91% of total assets at September 30, 2004 and December 31, 2003, respectively.

18

Other Income

                For the three months ended September 30, 2004, other income was ($4.5) million compared to $10.8 million for the three months ended September 30, 2003, a decrease of $15.3 million. The net decrease resulted primarily from losses on securities of $11.0 million compared to a $199,000 gain in the same quarter of 2003. The losses in the third quarter of 2004 were caused by the call and impairment of three high-yield tax-exempt bonds. The call of these bonds and the loss of the high-yield tax free income will also negatively impact earning in the coming periods. There was also a decrease in service fees of $989,000 due primarily to the sale of branches, a decrease in investment trading fees and commissions of $411,000 attributable to unfavorable market conditions, a decrease in net gains on sale of mortgage loans of $455,000 due to a decline in the refinancing market, and a decrease in bank owned life insurance of $75,000. The third quarter of 2003 also included a gain on sale of branch facilities of $1.8 million with no gains from this source in the third quarter of 2004.

                For the nine months ended September 30, 2004, other income was $33.7 million compared to $30.0 million for the nine months ended September 30, 2003, an increase of $3.6 million, or 12.1%. The net increase resulted primarily from gains on the sale of branch facilities of $20.6 million compared to $3.0 million in the same period of 2003. Approximately $1.2 million of the increase in other income was attributed to the sale of the bank’s credit card portfolio. A decrease in service fees of $1.1 million due primarily to the sale of branches, a decrease in investment trading fees and commissions of $1.7 million attributable to unfavorable market conditions , a decrease in net gains on sale of mortgage loans of $1.2 million due to a decline in the refinancing market. There was also an increase in other income of $969,000 due primarily to an increase in trust fee income.

                For the three months ended September 30, 2004, other expense was $28.9 million compared to $25.1 million for the same period of 2003. Salaries and employee benefits increased from $14.0 million in the third quarter of 2003 to $14.5 million in the third quarter of 2004, or an increase of $512,000. This increase was principally the result of compensation expense related to restricted stock awards to management of $738,000 and compensation expense related to the Company’s ESOP plan of $1.0 million. These increases were partially offset by salary reductions resulting from the sale of branch locations and the associated staffing. Net occupancy expense declined from $2.0 million for the quarter ended September 30, 2003 to $1.8 million for the quarter ended September 30, 2004. Depreciation expense decreased from $1.7 million to $1.6 million from the quarter period ended September 30, 2003 to September 30, 2004, respectively. Core deposit intangible amortization expense was $188,000 during the second quarter of 2003 and 2004. We recorded a $1.8 million reduction in expense resulting from the recovery of funds from the misapplication of bank funds in the three months ended September 30, 2003 related to the actions of Michael Gullion, our former Chief Executive Officer. During the third quarter, we increased the reserve for the settlement of the Qui Tam litigation by $2.5 million primarily due to the position of our insurance carrier that our insurance policy does not cover our loss in this matter and our agreement to pay $500,000 of the relator’s legal expenses. The remaining expenses classified as other expense decreased from $9.0 million to $8.3 million. The Company also had acquisition expense of $195,000 during the third quarter of 2004 associated with the proposed merger of the Company with Silver Acquisition. During the third quarter of 2003, the Company recorded charges of $500,000 related to the writedown of a merchant bank investment and $845,000 related to the impairment valuation CompuNet.

19

                For the nine months ended September 30, 2004, other expense was $99.8 million compared to $77.5 million for the same period of 2003. Salaries and employee benefits increased from $41.9 million in the first nine months of 2003 to $45.3 million in the first nine months of 2004, or an increase of $3.4 million. This increase was the result of compensation expense related to restricted stock awards to management of $2.8 million and compensation expense related to the Company’s ESOP plan of $2.2 million. These increases were partially offset by salary reductions resulting from the sale of branch locations and the associated staffing. Net occupancy expense declined from $5.7 million for the nine months ended September 30, 2003 to $5.3 million for the nine months ended September 30, 2004. This reduction was primarily the result of the sale of branch locations. Depreciation expense decreased from $5.1 million to $4.7 million for the nine months ended September 30, 2003 to September 30, 2004, respectively. Core deposit intangible amortization expense was $563,000 during the first nine months of 2003 and 2004. We recorded in the nine months ended September 30, 2003 a $668,000 reduction in expense from the recovery of funds resulting from misapplication of bank funds related to the actions of Michael Gullion, our former Chief Executive Officer. During the second quarter of 2004, the Company established a liability for the settlement of the Qui Tam litigation. This liability was recorded with a charge to expense of $14.0 million and was subsequently increased by $2.5 million in the third quarter of 2004 for a total expense of $16.5 million. The increase in this liability was primarily due to the position of our insurance carrier that our insurance policy does not cover our loss in this matter and our agreement to pay $500,000 of the relator’s legal expenses. The remaining expenses classified as other expense increased from $24.9 million to $27.4 million or $2.5 million. The largest component of this increase was the write-off of the unamortized debt issuance costs of $2.0 million which were written off when the Company refinanced two of its three Trust Preferred obligations in the first quarter of 2004. The Company also had acquisition expense of $1.2 million during the first nine months of 2004 associated with the proposed sale of the Company.

                Our historical effective tax rate differs from the statutory federal rate of 35% due primarily to tax-exempt interest income on municipal bonds and our investments in bank owned life insurance. These have been offset during 2004 by non-deductible expenses relating to the settlement of the Qui Tam litigation. Income tax (benefit) expense for the three months ended September 30, 2004 and 2003 was ($1.0) million and $3.9 million, respectively. The effective tax rate for each time period was 35.2% and 28.6%, respectively. Income tax expense for the nine months ended September 30, 2004 and 2003 was $8.0 million and $9.1 million, respectively. The effective tax rate for each time period was 39.2% and 27.6%, respectively. The effective rate was significantly higher for the three and nine month periods ended September 30, 2004 as compared to prior periods due to gains from branch sales, non-deductible expenses related to the Qui Tam litigation, and the nondeductible portion of ESOP compensation expense in comparison to tax-exempt income. As discussed previously, three high-yield tax free bonds were called during the third quarter of 2003. The loss of this tax free income will result in a higher effective tax rate in the coming quarters compared to prior periods.

Financial Condition

                From December 31, 2003 to September 30, 2004, total assets remained constant at $4.3 billion. Cash and cash equivalents increased from $117.1 million to $166.7 million. Net loans decreased from $3.0 billion to $2.9 billion. Investment securities were $966.2 million at September 30, 2004, compared to $986.1 million at December 31, 2003; a decrease of $19.9 million or 2.0%. Mortgage loans held for sale increased from $5.9 million to $6.0 million. Net premises and equipment decreased from $63.1 million to $58.6 million. Cash surrender value of bank owned life insurance increased from $80.2 million to $82.1 million. Total liabilities decreased from $4.1 billion to $4.0 billion. Deposits decreased from $3.2 billion to $3.1 billion, from December 31, 2003 to September 30, 2004. Securities sold under agreements to repurchase increased from $127.8 million to $154.3 million. Total long and short-term borrowings decreased $34.7 million, or 4.6%, from December 31, 2003. Accrued interest and other liabilities increased from $26.4 million at December 31, 2003 to $52.3 million at September 30, 2004.

                During the first nine months of 2004, cash and cash equivalents increased $49.6 million or 42.3% compared to balances at December 31, 2003. Management plans to utilize these funds to repay scheduled maturities of FHLB advances and brokered deposits in the near future.

                During the first nine months of 2004, net loans decreased $96.0 million, or 3.2%, compared to balances at December 31, 2003. Mortgage loans held for sale increased $162,000 over the balance at December 31, 2003. The decrease was due to the sale of branch facilities during the first and second quarter of 2004 that resulted in loans of $216.6 million being sold with the branches. This was partially offset by increased loan balances in other locations.

20

                Investment securities at September 30, 2004, decreased $19.9 million compared to the balance at December 31, 2003. This decrease resulted from a decrease of $46.8 million in US agency mortgage-backed securities and an increase of $50.8 million in US agency securities. The portfolio of municipal securities declined by $20.3 million from December 31, 2003 to September 30, 2004 due mainly to the writedown of three high-yield bond issues. The total investment securities portfolio amounted to $966.2 million at September 30, 2004, and was comprised mainly of U.S. government and agencies (67.4%), mortgage-backed (20.2%), and municipal and other investment securities (12.4%). During the third quarter of 2004, certain bank investment securities were reclassified to held-to-maturity from available-for-sale securities. This action was taken to reduce our sensitivity to the interest rate environment and to prudently manage our capital and interest rate risk. The amount reclassified was $149.0 million in the third quarter of 2004. The Company had taken the same action in the second quarter of 2004 with a reclassification of $165.4 million of securities from available-for-sale to held-to-maturity.

                Bank owned life insurance at September 30, 2004, increased $1.9 million compared to the amount at December 31, 2003. The increase in the balance primarily resulted from the Company’s earnings recorded on our investment in bank owned life insurance.

                Total deposits decreased $91.0 million at September 30, 2004, compared to December 31, 2003, mainly due to the effect of the branch sales in the first and second quarter of 2004. Deposits at the branches sold were $426.4 million which were transferred with the sale transactions. Deposits increased at other locations which offset much of this decrease.

                Compared to 2003 year-end balances, borrowings at September 30, 2004, decreased $34.7 million. Our short-term borrowings of federal funds purchased and securities sold under agreements to repurchase vary depending on daily liquidity requirements. These borrowings remained fairly constant but increased $20.4 million during the first nine months of 2004 to a combined balance of $155.4 million at September 30, 2004. Long term borrowings, consisting of FHLB advances, decreased $29.7 million to $601.8 million outstanding at September 30, 2004. The decrease in long-term borrowings is the result of a $50.0 million decrease in leverage repurchase agreements. This was partially offset by an increase of $22.2 million in FHLB borrowings.

                During the first nine months of 2004, accrued interest and other liabilities increased from $26.4 million to $52.3 million which was primarily a result of the accrual of the liability associated with the Qui Tam lawsuit proposed settlement.

                The following table presents our contractual cash obligations, defined as operating lease obligations, principal and interest payments due on non-deposit obligations and guarantees with maturities in excess of one year, as of September 30, 2004 for the periods indicated.

                 As discussed in footnote 11 to the consolidated financial statements, the Company, on or about October 15, 2004, gave written notice of the complete redemption of our $37.55 million GBCI Capital Trust II Trust Preferred Securities. We intend to refinance such Trust Preferred Securities in the fourth quarter of 2004.

                 (1)           For floating interest rate obligations, based upon interest rate in effect on September 30, 2004.

21

Liquidity and Capital Resources

                Liquidity defines the ability of the corporation and the Bank to generate funds to support asset growth, satisfy other disbursement needs, meet deposit withdrawals and other fund reductions, maintain reserve requirements and otherwise operate on an ongoing basis. The immediate liquidity needs of the Bank are met primarily by Federal Funds sold, short-term investments, deposits and the generally predictable cash flow (primarily repayments) from the Bank’s assets. Intermediate term liquidity is provided by the Banks’ investment portfolios. The Bank has established a credit facility with the FHLB, under which it is eligible for short-term advances and long-term borrowings secured by real estate loans or mortgage-related investments. Our liquidity needs and funding are provided through non-affiliated bank borrowings, cash dividends and tax payments from our subsidiary Bank. Total loans decreased $96.0 million compared to December 31, 2003, while total deposits decreased $91.0 million compared to the same period. The majority of our deposits consist of time deposits which mature in less than one year. If we are unsuccessful in rolling over these deposits, then we will have to replace these funds with alternative sources of funding, mainly other short-term borrowings.

                Cash and cash equivalents and investment securities totaled $1.1 billion, or 26.6%, of total assets at September 30, 2004 compared to $1.1 billion, or 25.5%, at December 31, 2003. Cash provided by operating activities for the nine months ended September 30, 2004 was $44.6 million, consisting primarily of net earnings and proceeds from the sale of loans. Cash used in investing activities was $325.7 million, this was primarily attributable to a net increase in loans of $136.4 million, the net decrease, excluding transfers and other non cash transactions, in available for sale securities of $25.1 million, the net decrease, excluding transfers and other non cash transactions, in held to maturity securities of $22.4 million and cash paid, net of cash received with branch sales of $184.7 million. Cash provided by financing activities was $330.7 million, consisting primarily of an increase in deposits of $338.1 million and was partially offset by net payments of $7.5 million for both short-term and long-term borrowings.

                We and our subsidiaries actively monitor our compliance with regulatory capital requirements. The elements of capital adequacy standards include strict definitions of core capital and total assets, which include off-balance sheet items such as commitments to extend credit. Under the risk-based capital method of capital measurement, the ratio computed is dependent on the amount and composition of assets recorded on the balance sheet and the amount and composition of off-balance sheet items, in addition to the level of capital. Historically, the Banks have increased core capital through retention of earnings or capital infusions. To be “well capitalized” a company’s total risk-based capital ratio, tier 1 risk-based capital ratio and tier 1 leverage ratio would be at least 10.0%, 6.0% and 5.0%, respectively. Our total risk-based capital ratio, tier 1 risk-based capital ratio and tier 1 leverage ratio at September 30, 2004 were 11.54%, 9.62% and 7.70%, respectively. These same ratios at December 31, 2003 were 10.78%, 8.87% and 7.01%, respectively.

                The principal source of funds at the holding company level is dividends from the Bank. The payment of dividends is subject to restrictions imposed by federal and state banking laws and regulations. At September 30, 2004, our subsidiary bank could pay $42.0 million in dividends to us and still remain well capitalized. Management believes funds generated from the dividends from our subsidiaries and our existing lines of credit will be sufficient to meet our current cash requirements. However, if we continue at our current rate of internal growth, we will need to raise additional equity to remain “well capitalized”.

                Our subsidiary bank has an agreement with the Federal Home Loan Bank system to provide funding advances. As of September 30, 2004, our subsidiary bank had approximately $512.9 million of advances outstanding with the FHLB.

                Effective October 1, 2004, we closed with Bank One, N.A. on a $25 million line of credit. The Bank One Line of Credit replaced the line of credit previously provided to us by LaSalle Bank National Association. The Bank One Line of Credit expires on October 1, 2005. Advances outstanding under our new line of credit may (at our option) accrue interest at either (a) a variable rate equal to the Prime Rate of Bank One, N.A. as in effect from time to time, or (b) a fixed rate equal to LIBOR Rate plus 125 basis points for interest periods of up to 180 days as selected by us. Interest on Prime Rate advances is payable quarterly in arrears. Interest on LIBOR Rate advance is payable on the last day of the applicable interest period. Repayment of advances under our new line of credit is secured by a pledge by GBC Kansas, Inc., a wholly-owned subsidiary of ours, of 100% of the issued and outstanding capital stock of Gold Bank, a Kansas banking corporation. Proceeds of advances under the new line of credit may be used for general corporate purposes. As of September 30, 2004, we had no outstanding balance on the LaSalle Line of Credit.

22

                Effective October 1, 2004, the Gold Banc Corporation, Inc. Employee Stock Ownership Plan and Trust (the “ESOP”) closed with Bank One, N.A. on a $10,050,000 term loan. The Bank One ESOP Loan replaces the ESOP loan previously provided by LaSalle Bank National Association. The new ESOP loan expires on December 31, 2006. Advances outstanding under the new ESOP loan may (at the ESOP’s option) accrue interest at either (a) a variable rate equal to Bank One’s Prime Base Rate as in effect from time to time, or (b) a fixed rate equal to the LIBOR Rate plus 170 basis points for interest periods of up to 90 days as selected by the ESOP. Interest on Prime Base Rate advances is payable quarterly in arrears. Interest on LIBOR Rate advances is payable on the last day of the applicable interest period. Repayment of the new ESOP Loan is secured by: (a) the pledge by the ESOP of certain shares of our stock owned by the ESOP, and (b) the pledge by GBC Kansas, Inc., a wholly-owned subsidiary of ours, of 100% of the issued and outstanding capital stock of Gold Bank. The new ESOP Loan is also guaranteed by us and by GBC Kansas, Inc. As of September 30, 2004, the outstanding principal balance of the LaSalle ESOP Loan was $10.1 million, which was refinanced with the proceeds from the Bank One ESOP loan.

                Our Bank subsidiary has purchased bank-owned life insurance (“BOLI”) policies with death benefits payable to the Bank on the lives of certain officers. These single premium, whole-life policies provide favorable tax benefits, but are illiquid investments. Federal guidelines limit a bank’s aggregate investment in BOLI to 25% of the bank’s capital and surplus, and its aggregate investment in BOLI policies from a single insurance company to 15% of the Bank’s capital and surplus. All of the Banks’ BOLI investments comply with federal guidelines. In January 2003, Gold Bank-Kansas, Gold Bank-Oklahoma and Gold Bank-Florida increased their BOLI investments by $14 million, $4 million and $2 million, respectively. Since the banks have now been merged, these amounts are now held collectively by Gold Bank-Kansas. As of September 30, 2004, Gold Bank-Kansas had $82.1 million of BOLI (equal to 22.7% of its capital and surplus). The aggregate BOLI investment of the Bank is just below the maximum regulatory limit. The Bank monitors the financial condition and credit rating of each of the three life insurance companies that issued the BOLI policies. We believe that these BOLI investments will not have any significant impact on the capital or liquidity of our Bank subsidiary.

Impact of Recently Issued Accounting Standards

In March 2004, the Securities and Exchange Commission staff issued Staff Accounting Bulletin No. 105, “Application of Accounting Principles to Loan Commitments” (SAB 105), which provided recognition and disclosure guidance for entities entering loan commitments that are required to be accounted for as derivative instruments. The Company’s adoption of SAB 105 did not have a significant impact on the consolidated financial statements.

In March 2004, the Emerging Issues Task Force (EITF) issued consensus Issue No. 03-1, “The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments” (Issue 03-1), which provided guidance for evaluating whether an investment is other-than-temporarily impaired. The recognition and measurement provision of Issue 03-1 were effective for other-than-temporary impairment evaluations made in reporting periods beginning after June 15, 2004 with the disclosure provisions generally effective for annual financial statements for fiscal years ending after December 15, 2004. In September, the Financial Accounting Standards Board (FASB) staff issued FASB Staff Position (FSP) EITF 03-1-a, which effectively delays certain recognition and measurement provisions of the Issue. The Company is currently evaluating the impact of Issue 03-1 on the consolidated financial statements and intends to comply with all provisions of Issue 03-1 as they are effective.

23

Critical Accounting Policies

                Our accounting policies are fundamental to understanding management’s discussion and analysis of results of operations and financial condition. Many of our accounting policies require significant judgment regarding valuation of assets and liabilities. A summary of significant accounting policies is listed in the first note to the consolidated financial statements in the 2003 Annual Report. Critical accounting policies are both important to the portrayal of our financial condition and results, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain.

                Our most critical accounting policy relates to the allowance for loan losses and involves significant management valuation judgments. We perform periodic and systematic detailed reviews of our lending portfolio to assess overall collectability. The level of the allowance for loan losses reflects our estimate of the collectability of the loan portfolio. Further discussion of the methodologies used in establishing this reserve is contained in the Provision/Allowance for Loan Losses section of this report.

                We make various assumptions and judgments about the collectability of our loan portfolio and provide an allowance for losses based on a number of factors. If our assumptions are wrong, our allowance for loan losses may not be sufficient to cover loan losses. We may have to increase the allowance in the future. Material additions to our allowance for loan losses would have a material adverse effect on our net earnings and stockholders’ equity.

                As required by the provisions of SFAS 142, we completed our initial valuation analysis to determine whether the carrying amounts of our reporting units were impaired. Our initial impairment review indicated that there was no impairment of goodwill as of December 31, 2002. As required by SFAS 142, we are required to review the goodwill for impairment at least annually or more frequently based upon facts and circumstances related to a particular reporting unit.

                The fair value of our non-bank financial subsidiaries fluctuates significantly based upon, among other factors, the net operating income of these subsidiaries. If these subsidiaries experience a sustained deterioration in their cash flow from operations then we may have to record a goodwill impairment charge in the future.

                SFAS 109, Accounting for Income Taxes, establishes financial accounting and reporting standards for the effect of income taxes. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in an entity’s financial statements or tax returns. Judgement is required in assessing the future tax consequences of events that have been recognized in our financial statements or tax returns. Fluctuations in the actual outcome of these future tax consequences could materially impact our financial position or our results of operations.

Forward Looking Information and Statements

                The information included or incorporated by reference in this report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future financial performance and business of us and our subsidiaries, including, without limitation:

24

Forward-looking statements are not guarantees of future performance or results. You are cautioned not to put undue reliance on any forward-looking statement which speaks only as of the date it was made. They involve risks, uncertainties and assumptions. Actual results may differ materially from those contemplated by the forward-looking statements due to, among others, the following factors:

These risks and other risks are described in Exhibit 99.1 to this Form 10-Q and are incorporated herein by reference.

ITEM 3:                         QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

                Asset/liability management refers to management’s efforts to minimize fluctuations in net interest income caused by interest rate changes. This is accomplished by managing the repricing of interest rate sensitive interest-earning assets and interest-bearing liabilities. An interest rate sensitive balance sheet item is one that is able to reprice quickly, through maturity or otherwise. Controlling the maturity or repricing of an institution’s liabilities and assets in order to minimize interest rate risk is commonly referred to as gap management. Close matching of the repricing of assets and liabilities will normally result in little change in net interest income when interest rates change. A mismatched gap position will normally result in changes in net interest income as interest rates change.

                We may use interest rate swaps or other derivative instruments to manage our interest rate exposure. In August 2002 we entered into three interest rate swap agreements with an aggregate notional amount of $82.5 million. The swaps effectively converted our fixed interest rate obligations under our three outstanding series of trust preferred securities to variable interest rate obligations, decreasing the asset sensitivity of our balance sheet by more closely matching our variable rate assets with variable rate liabilities. Each swap has a notional amount equal to the outstanding principal amount of the related trust preferred securities, together with the same payment dates, maturity date and call provisions as the related trust preferred securities. Under each of the swaps, we paid a variable rate equal to a spread over 90-day LIBOR, adjusted quarterly, and received a fixed rate equal to the interest we are obligated to pay on the related trust preferred securities.

                The $28.7 million notional amount swap agreement was called by the counter-party and terminated on April 7, 2003. The $16.3 million notional amount swap agreement was called by the counter-party and terminated on March 31, 2004. Under the swap agreements, at inception no payments were due between the parties and no gain or loss was recognized by us. There are no current plans to replace the terminated swap agreements. However, we called both the $28.7 million Trust Preferred Offering and the $16.3 million Trust Preferred Offering. These were replaced with a debenture of $16.5 million with an interest rate of 5.8% for five years and converting to LIBOR plus 2.75% thereafter, and a $30.0 million debenture with a variable rate tied to LIBOR plus 2.75% which is currently approximately 4.35%. The remaining swap agreement was also called on September 22, 2004 and will terminate on November 1, 2004. Under this swap agreement, no payments will be due between the parties and no gain or loss will be recognized by us. The Trust Preferred Offering associated with this swap of $38.8 million with an interest rate of 9.12% was called by the Company on or about October 15, 2004. In connection with this call, the Company will write off $1.3 million of unamortized debt issuance costs in the fourth quarter of 2004. The Company will replace this debt with a subordinated debenture of $37.5 million with an interest rate of 6.0% for five years and converting to variable at LIBOR plus 2.10% thereafter.

25

                During the third quarter of 2003, we decreased the asset sensitivity of our balance sheet by entering into swap agreements for a portion of our long-term fixed rate borrowings. By agreeing to pay a variable rate of interest that is currently lower than the fixed rates we are paying on our borrowings, we expect to increase our net interest margin and more closely match our variable rate assets with variable rate liabilities. We entered into seven interest rate swap agreements with an aggregate notional principal amount of $190 million for the purpose of effectively converting $190 million of our fixed rate borrowings from the Federal Home Loan Bank System into floating rate obligations.

                Along with internal gap management reports, we and our subsidiary banks use an asset/liability modeling service to analyze each bank’s current gap position. The system simulates the banks’ asset and liability base and projects future net interest income results under several interest rate assumptions. We strive to maintain an aggregate gap position such that each 100 basis point change in interest rates will not affect net interest income by more than 10%.

                The following table indicates that, at September 30, 2004, in the event of a sudden and sustained increase in prevailing market rates, our net interest income would be expected to increase, while a decrease in rates would indicate a decrease in net interest income.

ITEM 4:                         CONTROLS AND PROCEDURES

                As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures, including the possibility of human error and the circumvention or overriding of the controls and procedures. Accordingly, even effective disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives. Based upon and as of the date of the evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective in all material respects to provide reasonable assurance that information required to be disclosed in the reports we file and submit under the Exchange Act is recorded, processed, summarized and reported as and when required.

                There were no changes in our internal control over financial reporting that occurred during the quarter ended September 30, 2004 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. However, we continually review and enhance our controls over financial reporting.

26

PART II   OTHER INFORMATION

ITEM 1:                         LEGAL PROCEEDINGS

                For a discussion of legal proceedings, including regulatory proceedings and formal actions taken by our banking regulators, see Note 8 “Legal Proceedings” to the consolidated financial statements contained in Part I, Item I of this report which is incorporated by reference hereunder.

ITEM 2:                         UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 

                On October 21, 2004, the Board of Directors authorized the expenditure of $12 million for the repurchase of its outstanding common stock from time to time during the next 12 months in open market purchases and private transactions, subject to market conditions and as permitted by securities laws and other legal requirements.

ITEM 3:                         DEFAULTS UPON SENIOR SECURITIES

                None.

ITEM 4:                         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                None.

ITEM 5:                         OTHER INFORMATION

                None.

ITEM 6:                         EXHIBITS