WHITNEY HOLDING CORP
S-4, 1996-07-10
NATIONAL COMMERCIAL BANKS
Previous: WASHINGTON REAL ESTATE INVESTMENT TRUST, 8-B12B, 1996-07-10
Next: SYNCOR INTERNATIONAL CORP /DE/, 10-K/A, 1996-07-10



[.FS]1
[.CRS]1-2
[.LTR]1
[.NOT]1
[.COV]1
[.IFC]1
[.ROM]1-12
[.TX]1-59
[.FIN]1-22
[.ACOV]1
[.A]1-32
[.BCOV]1
[.B]1-2
[.CCOV]1
[.C]1
[.II]1-4
[.S]1-2
[.EXIND]1-3

[.EXH5]1-3

[.EXH8]1-13

[.EXH23_1]1-2

[.EXH23_2]1-2

[.EXH23_3]1-2

[.EXH99_1]1-2

[.EXH99_2]1-36



  [Letterhead of MILLING, BENSON, WOODWARD, HILLYER, PIERSON & MILLER, L.L.P.]
                                       





                                  July 10, 1996



Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

         RE:      Whitney Holding Corporation
                  Registration Statement on Form S-4

Ladies and Gentlemen:

         On  behalf  of  Whitney  Holding  Corporation  (the  "Registrant")  and
pursuant to the  requirements  of the  Securities  Act of 1933,  as amended (the
"Securities Act'), and Rule 402 thereunder, transmitted herewith for filing is a
Registration Statement on Form S-4 (the "Registration Statement") covering up to
397,967  shares  of  the  Registrant's  common  stock  that  may  be  issued  to
shareholders  of American Bank and Trust in connection with a proposed merger of
American Bank and Trust into Whitney  National Bank of Florida,  a  wholly-owned
subsidiary of Whitney that will be formed solely for the purpose of facilitating
the proposed merger.

         The Registrant has made a wire transfer of $1,763 to the Securities and
Exchange  Commission  lock box account in payment of the filing fee  pursuant to
Section 6(b) of the Securities Act and Rules 111 and 457 thereunder.

         As discussed in the  Registration  Statement,  the  Registrant has also
signed a definitive  agreement to acquire by merger Liberty  Holding Company and
its  majority-owned  subsidiary,  Liberty  Bank,  and in  connection  with  that
transaction will issue shares of its common stock to the shareholders of Liberty
Holding  Company and Liberty  Bank.  The  Registrant  intends to file a separate
registration  statement  within the next few days  covering the shares of common
stock to be issued in the Liberty transaction.

         It is the  desire  of the  Registrant  that the  attached  Registration
Statement and the registration statement to be filed for the Liberty transaction
be declared effective on the earliest practicable date.



<PAGE>


MILLING, BENSON, WOODWARD, HILLYER, PIERSON & MILLER, L.L.P.



July 10, 1996
Page 2

         If you have any  questions  or  comments  concerning  the  Registration
Statement, please telephone the undersigned at (504) 569-7406.


                                                     Very truly yours,

                                                     /s/ Patrick J. Butler, Jr.

                                                     Patrick J. Butler, Jr.

PJB/kf112225
Enclosures
cc: Mr. Edward B. Grimball (w/enc.)
      Joseph S. Schwertz, Jr., Esq. (w/enc.)


<PAGE>


    As filed with the Securities and Exchange Commission on July 10, 1996
                              Registration No. 333-
- -------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    FORM S-4
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933
                                ----------------
                           WHITNEY HOLDING CORPORATION
             (Exact name of registrant as specified in its charter)


 LOUISIANA                         6711                          72-6017893
(State or other jurisdiction   Primary Standard Industrial      (I.R.S. Employer
of incorporation or            Classification Code Number)   Identification No.)
organization)
                             ---------------------
                             228 St. Charles Avenue
                          New Orleans, Louisiana 70130
                                 (504) 586-7117
               (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive office)
<TABLE>
<C>                                               <C>                                          <C>
Joseph S. Schwertz, Jr., Esq.                             Copies to:                                   Copies to:
        Secretary                                 Patrick J. Butler, Jr., Esq.                      Patrick Emmanuel, Esq.
  Whitney Holding Corporation                      Milling, Benson, Woodward,                   Emmanuel, Sheppard & Condon
228 St. Charles Ave. - Room 622                 Hillyer, Pierson & Miller, L.L.P.                 30 South Spring Street
   New Orleans, LA  70130                        909 Poydras Street, Suite 2300                     Pensacola, FL 32501
      (504) 586-3474                                  New Orleans, LA 70112
(Name, address, including zip code,
 and telephone number, including 
 area code, of agent for service)
</TABLE>

                  Approximate Date of Commencement of Proposed
               Sale to the Public: Upon the effective date of the
                merger described in this registration statement.
            --------------------------------------------------------
         If the  securities  being  registered on this Form are being offered in
connection  with the formation of a holding company and there is compliance with
General Instruction G, please check the following box. |_|
              ----------------------------------------------------
                         CALCULATION OF REGISTRATION FEE

<TABLE>
<C>                                       <C>                         <C>                    <C>                        <C>
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                         Proposed                Proposed
       Title of each class of                   Amount                    maximum                 maximum                 Amount of
     securities to be registered                 to be                offering price             aggregate              registration
                                             registered(1)             per share(2)          offering price(2)               fee
- ------------------------------------------------------------------------------------------------------------------------------------
 Common stock, no par value                 397,967 shares                $12.84                $5,110,880                 $1,763
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Based on the  minimum  closing  sales  price of a share of  Whitney  Holding
    Corporation  common  stock,  no par  value,  of $27.00  that may be  applied
    pursuant to the pricing formula  described herein and the maximum  aggregate
    dollar amount of such  securities  that may be issued in connection with the
    merger described in the Registration Statement.
(2) Calculated in  accordance  with Rule  457(f)(2)  based on the book value per
    share, as of May 31, 1996, of the common stock, $2.50 par value, of American
    Bank and Trust to be  cancelled  by reason of the  merger  described  herein
    (assuming all Bank Options  described  herein are  exercised),  and included
    herein solely for purposes of calculating the registration fee.

    The  registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities  Act of 1933 or until this  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

- -------------------------------------------------------------------------------
<PAGE>


                           WHITNEY HOLDING CORPORATION
                              CROSS REFERENCE SHEET
<TABLE>
<C>  <C>                                                              <C>
Item of Form S-4                                                      Location in Prospectus
- ----------------                                                      -------------------------------------
A.    Information About the Transaction
      1.   Forepart of Registration Statement and                     Cover Page
           Outside Front Cover Page of Prospectus
      2.   Inside Front and Outside Back Cover Pages                  Inside Cover; Table of Contents
           of Prospectus
      3.   Risk Factors, Ratio of Earnings to Fixed                   Summary
           Charges and Other Information
      4.   Terms of the Transaction                                   Summary; The Plan of Merger
      5.   Pro Forma Financial Information                            Unaudited Pro Forma Condensed Combined
                                                                      Financial Information; Unaudited Pro Forma
                                                                      Condensed Combined Financial Information
                                                                      (American Bank & Trust Transaction Only)
      6.   Material Contacts with the Company Being                   The Plan of Merger - Background; The Plan
           Acquired                                                   of Merger - Reasons for the Plan of Merger;
                                                                      The Plan of Merger - Recommendation of the
                                                                      Bank's Board of Directors
      7.   Additional Information Required for                        *
           Reoffering by Persons and Parties Deemed
           to be Underwriters
      8.   Interests of Named Experts and Counsel                     *
      9.   Disclosure of Commission Position on                       *
           Indemnification for Securities Act Liabilities
B.    Information About the Registrant
      10.  Information with Respect to S-3 Registrants                Inside Cover; Summary; Information about
                                     Whitney
      11.  Incorporation of Certain Information by                    Information about Whitney; Incorporation of
           Reference                                                  Certain Documents by Reference
      12.  Information with Respect to S-2 or S-3                     *
           Registrants
      13.  Incorporation of Certain Information by                    *
           Reference
      14.  Information with Respect to Registrants                    *
           other than S-2 or S-3 Registrants
C.    Information About the Company Being Acquired
      15.  Information with Respect to S-3 Companies                  *


<PAGE>



                           WHITNEY HOLDING CORPORATION
                              CROSS REFERENCE SHEET

Item of Form S-4                                                      Location in Prospectus
- ----------------                                                      ----------------------
      16.  Information with Respect to S-2 or S-3                     *
           Companies
      17.  Information with Respect to Companies                      Information about the Bank
           other than S-2 or S-3 Companies
D.    Voting and Management Information
      18.  Information if Proxies, Consents or
           Authorizations are to be Solicited
           (1)    Date, Time and Place Information                    The Meeting - General
           (2)    Revocability of Proxy                               The Meeting - Solicitation, Voting and
                                                                      Revocation of Proxies
           (3)    Dissenters' Rights of Appraisal                     Dissenters' Rights
           (4)    Persons Making Solicitation                         The Meeting - General; The Meeting -
                                                                      Solicitation, Voting and Revocation of
                                                                      Proxies
           (5)    Interests of Certain Persons in                     Summary - Interests of Certain Persons in the
                  Matters to be Acted upon; Voting                    Merger; The Plan of Merger - Interests of
                  Securities and Principal Holders                    Certain Persons in the Merger; Information
                  Thereof                                             About the Bank - Security Holdings of
                                                                      Principal Shareholders and Management
           (6)    Vote Required for Approval                          The Meeting - Shares Entitled to Vote;
                                                                      Quorum; Vote Required
           (7)    Directors and Executive Officers;                   Information About the Bank
                  Executive Compensation; Certain
                  Relationships and Related
                  Transactions
      19.  Information if Proxies, Consents or                        *
           Authorizations are not to be Solicited or in
           an Exchange Offer


*Not applicable or answer is in the negative.

</TABLE>

<PAGE>



                             AMERICAN BANK AND TRUST
                             101 West Garden Street
                            Pensacola, Florida 32501


                              _______________, 1996



Dear Shareholder:

         You are cordially  invited to attend a special  meeting of shareholders
of  American  Bank and Trust (the  "Bank") to be held in the main  office of the
Bank,  101  West  Garden  Street,   Pensacola,   Florida  32501,   on  ________,
____________, 1996 at ______ a.m., local time.

         The purpose of the special meeting will be to consider and vote upon an
Agreement  and Plan of Merger  dated April 18, 1996,  as amended,  and a related
merger agreement  (collectively,  the "Plan of Merger") among the Bank,  Whitney
Holding Corporation  ("Whitney") and Whitney's  wholly-owned  subsidiary Whitney
National Bank of Florida  ("WNB-Florida").  Pursuant to the Plan of Merger,  the
Bank will merge into WNB-Florida,  and each outstanding share of common stock of
the Bank will be  converted  into shares of Whitney  common  stock as more fully
described in the attached Proxy Statement-Prospectus.  You are urged to read the
enclosed  Proxy  Statement-Prospectus  in  its  entirety  for  a  more  complete
description of the terms of the Plan of Merger.

         The Board of Directors of the Bank has unanimously approved the Plan of
Merger  and  believes  it  is  in  the  best  interests  of  the  Bank  and  its
shareholders.  Allen C. Ewing & Co., an investment  banking firm  experienced in
the valuation of banking institutions, has advised your Board of Directors that,
in its opinion,  the consideration to be received by the Bank's  shareholders in
the Plan of Merger is fair to such  shareholders from a financial point of view.
Upon approval of the Plan of Merger,  you would receive common stock of Whitney,
one  of  the  largest  Louisiana-based  bank  holding  companies,  and  as a new
shareholder  of  Whitney,  you would own stock  that is  publicly  traded on the
NASDAQ Stock Market. Through WNB-Florida,  a national bank subsidiary of Whitney
formed to facilitate the proposed merger,  Whitney will be able to offer a broad
range of banking  services  in our market  area and may be able to compete  more
effectively in the changing economic and legal environment  facing all financial
institutions.  It is a condition to the consummation of the merger that the Bank
and  Whitney  receive an  opinion  that the  merger  will  qualify as a tax-free
reorganization for federal income tax purposes.

         The    accompanying    Notice   of    Special    Meeting    and   Proxy
Statement-Prospectus  contain information about the proposed merger. Please read
carefully these materials and the documents  incorporated  therein by reference,
copies of which are available as indicated under the caption  "Incorporation  of
Certain Documents by Reference."

         The Board of Directors  recommends that you vote FOR the Plan of Merger
and urges you to sign and date the enclosed  proxy and return it promptly in the
accompanying  envelope  in order to ensure  that your  vote is  represented.  Of
course, if you attend the special meeting,  you nevertheless may vote in person,
even though you previously returned your proxy.

Sincerely,



Frank E. Westmark                         Lamar B. Cobb
Chairman of the Board                     President and Chief Executive Officer

<PAGE>



                             AMERICAN BANK AND TRUST
                             101 West Garden Street
                            Pensacola, Florida 32501

                    NOTICE OF SPECIAL MEETING OF SHAREHOLDERS
                     TO BE HELD _______, _____________, 1996


To the Holders of Common Stock of American Bank and Trust:

         NOTICE IS HEREBY  GIVEN  that a Special  Meeting of  Shareholders  (the
"Meeting")  of  American  Bank and Trust (the  "Bank")  will be held at its main
office,   101  West  Garden  Street,   Pensacola,   Florida  32501,  on  ______,
___________, 1996 at _______ a.m., local time, for the following purposes:

         1.       To consider  and vote upon a proposal to approve an  Agreement
                  and Plan of Merger  dated April 18,  1996,  as amended,  and a
                  related merger agreement (collectively,  the "Plan of Merger")
                  pursuant  to which,  among  other  things:  (a) the Bank would
                  merge into Whitney  National Bank of Florida,  a newly formed,
                  wholly-owned  bank subsidiary of Whitney  Holding  Corporation
                  ("Whitney"), and (b) each outstanding share of common stock of
                  the Bank would be  converted  into  shares of  Whitney  common
                  stock as determined  in accordance  with the terms of the Plan
                  of Merger,  all as more fully  described in the attached Proxy
                  Statement-Prospectus.

         2.       To transact such other business as may properly come before
                  the Meeting or any adjournments thereof.

         Only   shareholders   of   record   at  the   close  of   business   on
__________________, 1996 are entitled to notice of and to vote at the Meeting or
any adjournment thereof.  Dissenting shareholders who comply with the procedural
requirements  of 12 U.S.C.  ss.215a  will be entitled to receive  payment of the
cash value of their  shares  based upon the  appraisal  prescribed  by 12 U.S.C.
ss.215a.

         Shareholders  are  cordially  invited to attend the  Meeting in person.
Whether or not you plan to attend the Meeting,  you are urged to complete,  date
and sign the enclosed proxy and to return it promptly.

                                            By order of the Board of Directors
                                            of American Bank and Trust



                                            Frank E. Westmark
                                            Chairman of the Board
Pensacola, Florida
__________, 1996

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


                                I M P O R T A N T
IT IS IMPORTANT THAT YOUR SHARES BE REPRESENTED AT THE MEETING REGARDLESS OF THE
NUMBER THAT YOU HOLD. PLEASE PROMPTLY COMPLETE, SIGN AND MAIL THE ENCLOSED PROXY
IN THE ACCOMPANYING POST-PAID ENVELOPE,  WHETHER OR NOT YOU INTEND TO BE PRESENT
AT THE  MEETING.  YOU MAY REVOKE  YOUR  PROXY AT ANY TIME  BEFORE IT IS VOTED BY
GIVING WRITTEN NOTICE OF REVOCATION TO THE SECRETARY OF THE BANK OR BY EXECUTION
OF A PROXY OF A LATER DATE FILED WITH THE SECRETARY OF THE BANK AT OR BEFORE THE
MEETING.  IN ADDITION,  IF YOU ATTEND THE MEETING,  YOU MAY REVOKE YOUR PROXY BY
VOTING IN PERSON.


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


<PAGE>



                             AMERICAN BANK AND TRUST

               PROXY STATEMENT FOR SPECIAL MEETING OF SHAREHOLDERS
                    TO BE HELD ________________________, 1996


                           WHITNEY HOLDING CORPORATION


                                   PROSPECTUS

                           Common Stock, No Par Value


         This Proxy Statement-Prospectus is being furnished to holders of common
stock,  par value $2.50 per share ("Bank  Common  Stock"),  of American Bank and
Trust (the "Bank") in connection with the  solicitation of proxies by the Bank's
Board of Directors for use at a Special Meeting of Shareholders of the Bank (the
"Meeting")  to be held on  _________,  _________________,  1996 at ______  a.m.,
local  time,  at the Bank's main  office,  101 West  Garden  Street,  Pensacola,
Florida 32501, and at any adjournment  thereof. The purpose of the Meeting is to
consider  and vote upon a proposal  to approve an  Agreement  and Plan of Merger
dated April 18, 1996, as amended, and a related merger agreement  (collectively,
the "Plan of Merger")  between the Bank,  on the one hand,  and Whitney  Holding
Corporation ("Whitney") and Whitney National Bank of Florida ("WNB-Florida"), on
the other hand. The Plan of Merger provides for, among other things,  the merger
of the Bank into  WNB-Florida (the "Merger").  Upon  consummation of the Merger,
except as described herein,  each outstanding share of Bank Common Stock and any
outstanding  options to acquire  Bank Common  Stock would be  converted  into or
exchanged for shares of common stock, no par value, of Whitney  ("Whitney Common
Stock") in the manner described herein,  with cash being paid for any fractional
share interests.  See "The Plan of Merger - Description of the Plan of Merger --
Conversion of Common Stock; Exchange for Unexercised Bank Options." Consummation
of the Merger requires the approval of the holders of at least two-thirds of the
outstanding  shares of Bank  Common  Stock.  Consummation  of the Merger is also
subject to the  satisfaction of certain other  conditions,  including  obtaining
necessary regulatory approvals.

         Whitney has filed a Registration  Statement  pursuant to the Securities
Act of 1933, as amended (the "Securities Act"), covering up to 397,967 shares of
Whitney  Common  Stock  that may be issued in  connection  with the  Merger,  as
determined  on the basis of the pricing  formula  described  herein.  The actual
number of shares of Whitney  Common  Stock to be issued  will be  determined  in
accordance  with the  terms  of the Plan of  Merger.  See  "The  Plan of  Merger
Description  of the Plan of Merger -- Conversion  of Common Stock;  Exchange for
Unexercised  Bank  Options."  This  Proxy  Statement-Prospectus   constitutes  a
prospectus  of Whitney  relating to the shares of Whitney  Common Stock that are
issuable in connection with the Merger. The outstanding shares of Whitney Common
Stock are,  and the shares of  Whitney  Common  Stock  offered  hereby  will be,
included for quotation on the NASDAQ National  Market System.  The closing price
per share of  Whitney  Common  Stock on the  NASDAQ  National  Market  System on
_________, 1996 was $____.

         This Proxy Statement-Prospectus, and the accompanying Notice of Special
Meeting and form of proxy, are being first mailed to  shareholders of the Bank
on or about __________________, 1996.

           THE SECURITIES TO BE ISSUED IN CONNECTION WITH THE PROPOSED
               MERGER HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
                 COMMISSION NOR HAS THE SECURITIES AND EXCHANGE
       COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCU-
          RACY OR ADEQUACY OF THIS PROXY STATEMENT AND PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

    THESE SECURITIES ARE NOT SAVINGS OR DEPOSIT ACCOUNTS OR OTHER OBLIGATIONS
      OF ANY BANK OR NON-BANK SUBSIDIARY OF WHITNEY AND ARE NOT INSURED BY
          THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE BANK INSURANCE
                     FUND OR ANY OTHER GOVERNMENTAL AGENCY.





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

          This Proxy Statement-Prospectus is dated ______________, 1996

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

<PAGE>



         No person has been  authorized to give any  information  or to make any
representations  other than those contained or incorporated by reference in this
Proxy  Statement-Prospectus,   and,  if  given  or  made,  such  information  or
representations  must not be relied upon as having been authorized by Whitney or
the Bank. This Proxy  Statement-Prospectus shall not constitute an offer to sell
or exchange or the  solicitation  of an offer to purchase any  security,  or the
solicitation  of a  proxy,  nor  shall  there  be any  such  sale,  exchange  or
solicitation  in any  jurisdiction  in which,  or to any  person to whom,  it is
unlawful to make such an offer,  solicitation of an offer or proxy solicitation.
Neither the delivery of this Proxy  Statement-Prospectus nor any distribution of
securities made hereunder shall, under any circumstances, create any implication
that the  information  herein is correct as of any time  subsequent  to the date
hereof or that  there has been no change in the  affairs  of Whitney or the Bank
since the date hereof.

         All  information  contained  herein  with  respect to the Bank has been
provided  by  the  Bank,  and  Whitney  is  relying  on  the  accuracy  of  that
information.  All information  contained herein with respect to Whitney has been
provided  by  Whitney,  and  the  Bank  is  relying  on  the  accuracy  of  that
information.

                              AVAILABLE INFORMATION

         Whitney is subject to the informational  requirements of the Securities
Exchange  Act of 1934  (the  "Exchange  Act")  and in  accordance  therewith  is
required to file reports and other  information with the Securities and Exchange
Commission (the "Commission").  Such reports, together with proxy statements and
other  information  filed by Whitney,  can be inspected and copied at the public
reference  facilities  maintained  by the  Commission  at Room  1024,  450 Fifth
Street, N.W.,  Washington,  D.C. 20549, and at the Commission's Regional Offices
at 7 World Trade Center,  13th Floor,  New York, New York 10048 and Northwestern
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies of such material can be obtained from the Public Reference Section of the
Commission at 450 Fifth  Street,  N.W.,  Washington,  D.C.  20549.  In addition,
Whitney  Common Stock is included for  quotation on the NASDAQ  National  Market
System (Symbol:  WTNY), and such reports, proxy statements and other information
concerning  Whitney can be inspected at the offices of the National  Association
of Securities Dealers, Inc., 1735 K Street, N.W., Washington, D.C. 20006.

         Whitney has filed with the Commission a Registration  Statement on Form
S-4  ("Registration  Statement")  under the  Securities  Act with respect to the
Whitney  Common  Stock  offered by this Proxy  Statement-Prospectus.  This Proxy
Statement-Prospectus  does not contain all of the  information  set forth in the
Registration  Statement or the exhibits thereto. Such additional information can
be inspected and copied as set forth above.  Statements  contained in this Proxy
Statement-Prospectus  as to  the  contents  of  any  documents  are  necessarily
summaries of the  documents,  and each statement is qualified in its entirety by
reference to the copy of the applicable document filed with the Commission.  For
further  information with respect to Whitney and the  transactions  contemplated
hereby, reference is made to the Registration Statement,  including the exhibits
thereto and any documents incorporated by reference therein.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         This Proxy  Statement-Prospectus  incorporates  documents  by reference
that are not presented  herein or delivered  herewith.  See  "Information  about
Whitney --  Incorporation  of Certain  Information  about Whitney by Reference."
Whitney hereby  undertakes to provide copies of any such  documents,  other than
exhibits to such documents that are not  specifically  incorporated by reference
therein,  without charge to any person,  including any beneficial  owner of Bank
Common Stock,  to whom this Proxy  Statement-Prospectus  is delivered,  upon the
written  or  oral  request  of  such  person  to  Whitney  Holding  Corporation,
Attention:  Edward B. Grimball, Chief Financial Officer, 228 St. Charles Avenue,
New Orleans,  Louisiana 70130  (Telephone:  (504) 586-7252).  In order to ensure
timely  delivery of the  documents,  any request  should be made by  __________,
1996.




<PAGE>



                                TABLE OF CONTENTS
<TABLE>
<C>      <C>      <C>
SUMMARY.........................................................................................................iii
         Whitney and the Bank...................................................................................iii
                  Whitney  .....................................................................................iii
                  The Bank .....................................................................................iii
         The Meeting............................................................................................iii
                  General  .....................................................................................iii
                  Purpose of the Meeting........................................................................iii
         Vote Required...........................................................................................iv
         Reasons for the Plan of Merger..........................................................................iv
         Recommendation of the Bank's Board of Directors.........................................................iv
         Fairness Opinion of Allen C. Ewing & Co.................................................................iv
         The Plan of Merger......................................................................................iv
                  General  ......................................................................................iv
                  Conversion of Common Stock; Exchange for Unexercised Bank Options..............................iv
                  Exchange of Certificates......................................................................vii
                  Regulatory Approvals and Other Conditions to Consummation of the Merger.......................vii
                  Waiver, Amendment and Termination.............................................................vii
         Accounting Treatment..................................................................................viii
         Certain Federal Income Tax Consequences...............................................................viii
         Dissenters' Rights....................................................................................viii
         Interests of Certain Persons..........................................................................viii
         Market Prices...........................................................................................ix
         Comparative Rights of Shareholders......................................................................ix
         Selected Financial Data of the Bank......................................................................x
         Selected Financial Data of Whitney......................................................................xi
         Comparative Per Share Data.............................................................................xii
THE MEETING.......................................................................................................1
         General  ................................................................................................1
         Purpose of the Meeting...................................................................................1
         Shares Entitled to Vote; Quorum; Vote Required...........................................................1
         Solicitation, Voting and Revocation of Proxies...........................................................2
THE PLAN OF MERGER................................................................................................2
         General  ................................................................................................2
         Background...............................................................................................2
         Reasons for the Plan of Merger...........................................................................3
                  General  .......................................................................................3
                  Whitney  .......................................................................................3
                  The Bank .......................................................................................4
         Recommendation of the Bank's Board of Directors..........................................................4
         Fairness Opinion of Allen C. Ewing & Co..................................................................4
         Description of the Plan of Merger........................................................................7
                  General  .......................................................................................7
                  Conversion of Common Stock; Exchange for Unexercised Bank Options...............................7
                  Exchange of Certificates.......................................................................10
                  Transfer and Exchange Agents...................................................................10
                  Regulatory Approvals and Other Conditions of the Merger........................................10
                  Effective Date.................................................................................11
                  Conduct of Business Prior to the Effective Date................................................11
                  Waiver, Amendment and Termination..............................................................12
                  Expenses.......................................................................................13
         Interests of Certain Persons............................................................................13
                  Employee Benefits..............................................................................13

                                        i


<PAGE>



                  Management.....................................................................................13
                  Bank Options...................................................................................13
                  Indemnification and Insurance..................................................................14
         Status Under Federal Securities Laws; Certain Restrictions on Resales ..................................14
         Accounting Treatment....................................................................................14
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..........................................................................15
DISSENTERS' RIGHTS...............................................................................................16
UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL INFORMATION.........................................................................17
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
  (American Bank and Trust Transaction Only).....................................................................25
INFORMATION ABOUT THE BANK.......................................................................................33
         Description of Business.................................................................................33
         Competition.............................................................................................33
         Supervision and Regulation..............................................................................33
         Market Prices and Dividends.............................................................................34
         Property ...............................................................................................34
         Employees ..............................................................................................34
         Security Holdings of Principal Shareholders and Management..............................................34
THE BANK'S MANAGEMENT'S DISCUSSION AND
  ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS......................................................37
INFORMATION ABOUT WHITNEY........................................................................................50
         General  ...............................................................................................50
         Market Prices of and Dividends Declared on Whitney Common Stock ........................................51
         Incorporation of Certain Information about Whitney by Reference.........................................51
COMPARATIVE RIGHTS OF SHAREHOLDERS...............................................................................52
LEGAL MATTERS....................................................................................................59
EXPERTS..........................................................................................................59
OTHER MATTERS....................................................................................................59
BANK FINANCIAL STATEMENTS.......................................................................................F-1
         Appendix A - Agreement and Plan of Merger..............................................................A-1
         Appendix B - Fairness Opinion of Allen C. Ewing & Co...................................................B-1
         Appendix C - Selected Provisions of 12 U.S.C. ss.215a..................................................C-1

                                       ii
</TABLE>

<PAGE>



                                     SUMMARY

          The following  summary is not intended to be complete and is qualified
in its entirety by the more detailed information appearing elsewhere herein, the
appendices hereto and the documents incorporated herein by reference.
Shareholders are urged to read carefully all such material.

Whitney and the Bank

         Whitney.   Whitney  Holding   Corporation,   a  Louisiana   corporation
("Whitney"),  is a multi-bank  holding company  registered  pursuant to the Bank
Holding  Company Act of 1956.  Whitney  became an operating  entity in 1962 with
Whitney  National  Bank  ("Whitney  Bank") as its only  significant  subsidiary.
Whitney Bank, which has its headquarters in Orleans Parish,  Louisiana, has been
engaged in general  banking  business in the City of New Orleans  since 1883. It
currently  operates 58 branches in south Louisiana and a foreign branch on Grand
Cayman in the British West Indies.  In December 1994,  Whitney  established  the
Whitney Bank of Alabama and, through this new banking  subsidiary,  acquired the
Mobile area operations of The Peoples Bank, Elba,  Alabama on February 17, 1995.
Whitney Bank of Alabama  operates eight branches and one loan production  office
serving metropolitan Mobile, Alabama and the Alabama Gulf Coast region.

         Whitney  National  Bank of Florida  ("WNB-Florida")  is a  wholly-owned
subsidiary  of Whitney  that was  organized  under the  National  Banking Act to
facilitate  the  mergers  described  herein.  See "The  Meeting - Purpose of the
Meeting" and "The Plan of Merger - General."

         Whitney and its subsidiaries are sometimes referred to collectively
herein as "Whitney's consolidated group." At March 31, 1996, Whitney had total 
consolidated assets of approximately $3.499 billion and total consolidated 
deposits of approximately $2.768 billion.  Whitney's principal executive offices
are at 228 St. Charles Avenue, New Orleans, Louisiana 70130, and its telephone
number is (504) 586-7117.  See "Information About Whitney."  

        The  Bank.   American   Bank  and  Trust  (the   "Bank"),   a  Florida
state-chartered  bank, is a full-service  commercial bank, without trust powers,
doing business through its office in Pensacola,  Florida. At March 31, 1996, the
Bank had total  assets  of  approximately  $58,748,000  and  total  deposits  of
approximately $53,689,000.

         The Bank's principal  executive  offices are at 101 West Garden Street,
Pensacola,  Florida  32501,  and its  telephone  number is (904)  432-2481.  See
"Information About the Bank."

The Meeting

         General.  A  special  meeting  of the  shareholders  of the  Bank  (the
"Meeting")  will be held on  ________________,  1996 at the time and  place  set
forth in the accompanying Notice of Special Meeting of Shareholders. Only record
holders  of the common  stock,  $2.50 par value per  share,  of the Bank  ("Bank
Common Stock") at the close of business on __________________, 1996 are entitled
to notice of and to vote at the Meeting.  On that date, there were _____________
shares of Bank Common Stock issued and outstanding, each of which is entitled to
one vote on each matter properly to come before the Meeting.

         Purpose of the  Meeting.  The  purpose of the Meeting is to vote upon a
proposal to approve an Agreement  and Plan of Merger  dated April 18,  1996,  as
amended,  and a related merger agreement  (collectively,  the "Plan of Merger"),
copies of which are  attached  hereto as  Appendix A,  pursuant to which,  among
other  things,   the  Bank  will  merge  into  WNB-Florida  (the  "Merger")  and
shareholders of the Bank (and the holders of any outstanding  options to acquire
Bank Common Stock) will receive shares of Whitney Common Stock (and cash in lieu
of  fractional  shares)  as  described  below  under " - The Plan of  Merger  --
Conversion of Common Stock;  Exchange for  Unexercised  Bank  Options." See "The
Meeting - Purpose of the Meeting."


                                       iii


<PAGE>



Vote Required

          The Plan of Merger must be approved by the affirmative vote of holders
of at  least  two-thirds  of  the  outstanding  shares  of  Bank  Common  Stock.
Directors,  executive  officers and certain  principal  shareholders of the Bank
holding an aggregate of 244,941 shares, or approximately 52%, of the outstanding
shares of Bank Common Stock have agreed, subject to certain conditions,  to vote
their shares in favor of the Plan of Merger at the Meeting. Whitney, as the sole
shareholder of  WNB-Florida,  must approve the Plan of Merger.  Under  Louisiana
law, shareholders of Whitney are not required to approve the Plan of Merger. See
"The Meeting - Shares Entitled to Vote; Quorum; Vote Required."

Reasons for the Plan of Merger

         The Board of  Directors of the Bank  believes  that the approval of the
Plan of Merger is in the best  interests  of the Bank and its  shareholders.  In
reaching its decision,  the Board considered a number of factors,  including the
Bank's and  Whitney's  business and  prospects,  the price to be received by the
Bank's  shareholders,  the liquidity of Whitney  Common Stock and the opinion of
Allen C.  Ewing & Co.  that  the  consideration  to be  received  by the  Bank's
shareholders  is fair, from a financial point of view. See "The Plan of Merger -
Background" and "The Plan of Merger Reasons for the Plan of Merger."

Recommendation of the Bank's Board of Directors

         THE BOARD OF DIRECTORS OF THE BANK HAS UNANIMOUSLY APPROVED THE PLAN OF
MERGER AND RECOMMENDS THAT ITS SHAREHOLDERS VOTE FOR APPROVAL OF THE PLAN OF
MERGER.

Fairness Opinion of Allen C. Ewing & Co.

          Allen C. Ewing & Co.  ("Ewing") has rendered its opinion to the Bank's
Board of  Directors  that,  based on and subject to the  assumptions  made,  the
factors  considered,  the review  undertaken  and the  limitations  stated,  the
consideration to be received by the Bank's shareholders under the Plan of Merger
is fair to the  Bank's  shareholders  from a  financial  point of view.  Ewing's
opinion is directed only to the fairness of the terms of the Plan of Merger from
a  financial  point  of view and does not  constitute  a  recommendation  to any
shareholder on how to vote at the Meeting.
See "The Plan of Merger -- Fairness Opinion of Allen C. Ewing & Co."

         A copy of the  fairness  opinion of Ewing is attached as Appendix B and
should be read in its entirety.

The Plan of Merger

         General.  Pursuant  to the Plan of  Merger,  if all  conditions  to the
Merger are satisfied or waived,  on the effective  date of the Merger,  the Bank
will be merged with and into WNB-Florida, and the separate existence of the Bank
will cease. By reason of the Merger,  and subject to the  adjustments  described
below,  each  outstanding  share of Bank Common  Stock  (other than shares as to
which  dissenters'  rights  have  been  perfected  and  not  withdrawn)  will be
converted  into a number of shares of common  stock,  no par  value,  of Whitney
("Whitney Common Stock") with an aggregate market value of approximately $19.70,
provided  that the Average  Market  Price (as defined  below) of Whitney  Common
Stock is not less than $27.00 nor greater than $35.00.  Any outstanding  options
to acquire Bank Common Stock that remain  unexercised  immediately  prior to the
Merger will also be exchanged  for shares of Whitney  Common Stock in connection
with the Merger.  The total  consideration  to be paid by Whitney in  connection
with the Merger is subject to a downward  adjustment if the Bank's 1996 earnings
are less than the level projected by the Bank's management. See "- Conversion of
Common Stock;  Exchange for Unexercised  Bank Options,"  below, and "The Plan of
Merger - Description of the Plan of Merger -- General" and "The Plan of Merger -
Description  of the Plan of Merger -- Conversion  of Common Stock;  Exchange for
Unexercised Bank Options" elsewhere in this Proxy Statement- Prospectus.

         Conversion of Common Stock;  Exchange for Unexercised Bank Options. The
Plan of Merger  provides  that,  assuming  no  fractional  shares  or  perfected
dissenters' rights, shareholders of the Bank will receive a total number of

                                       iv


<PAGE>



shares of Whitney Common Stock equal to the "Acquisition  Price," divided by the
average  of the  closing  per share  trading  prices  of  Whitney  Common  Stock
(adjusted  appropriately for any stock split, stock dividend,  recapitalization,
reclassification or similar transaction that is effected,  or for which a record
date occurs) on the 20 trading days preceding the fifth trading day  immediately
prior to the  effective  date of the  Merger,  as  reported  in the Wall  Street
Journal (the "Average Market  Price");  provided,  however,  that if the Average
Market Price as so  calculated  is less than $27.00 or greater than $35.00,  the
"Average Market Price" to be used in calculating the number of shares of Whitney
Common Stock to be issued in the Merger  shall be $27.00 or $35.00,  as the case
may be.  The total  number of shares  of  Whitney  Common  Stock to be issued by
reason of the  Merger  as so  calculated  (the  "Maximum  Deliverable  Amount of
Whitney  Shares")  will vary  depending  upon the  Average  Market  Price of the
Whitney Common Stock and the other factors described below.

         The "Acquisition Price" is equal to $10,250,000, plus the dollar amount
of  actual  cash  proceeds  received  by  the  Bank  from  the  exercise  of any
outstanding Bank Options (as hereinafter defined) between April 18, 1996 and the
effective  date of the  Merger,  minus the Net Value  (calculated  in the manner
described  below) of any Bank Options that remain  unexercised  on the effective
date of the Merger, minus the "Deductible Amount."

         The  "Deductible  Amount" is the dollar  amount,  if any,  by which the
Bank's  annualized  net income after taxes for  calendar  year 1996 is less than
$820,000,  as projected by the Bank, provided that the Deductible Amount will be
zero if the Bank's 1996 net income after taxes on an annualized  basis is within
7.5% of $820,000.

         The Bank has options  outstanding  that grant the  holders  thereof the
right to acquire up to an aggregate of 75,936 shares of Bank Common Stock ("Bank
Options").  These  options  were  granted to Bank  directors  pursuant to Bank's
Directors' Stock Option Plan of 1993 (the "Option Plan").  The Bank Options have
an exercise  price of $6.52 per share of Bank Common Stock  acquired,  and under
the terms of the Option Plan, any unexercised  Bank Options would terminate upon
consummation of the Merger.  The Plan of Merger provides that,  conditioned upon
consummation  of the  Merger  but  effective  immediately  prior  thereto,  each
outstanding  unexercised  Bank  Option will be  exchanged  for shares of Whitney
Common Stock having a value, calculated based on the Average Market Price, equal
to the amount by which the dollar  value of the shares of Whitney  Common  Stock
into which a share of Bank Common Stock would be converted in the Merger exceeds
the  exercise  price for that share of Bank Common Stock under the terms of Bank
Options.  The  difference  between  those two amounts is referred to as the "Net
Value"  of an  unexercised  Bank  Option  and is equal to  $13.172804  minus the
quotient of the  Deductible  Amount  divided by 545,636 (the number of shares of
Bank Common Stock that would be outstanding if all Bank Options were exercised).
If no Bank Options are  exercised,  the  aggregate  Net Value of the 75,936 Bank
Options  outstanding  at the effective  time of the Merger would be  $1,000,290,
which amount would be deducted in determining the Acquisition Price, and Whitney
Common Stock having an aggregate value equal to such amount (calculated based on
the Average  Market  Price)  would be issued to the holders of such  unexercised
Bank Options in exchange therefor.

         The exercise or  non-exercise  of Bank Options  prior to the  effective
date of the Merger will not affect the per share  exchange  ratio of the Whitney
Common  Stock to be issued to the holders of Bank Common  Stock by reason of the
Merger.  As noted above, the  "Acquisition  Price" increases $6.52 for each Bank
Option that is exercised  prior to the effective  date of the Merger;  but, on a
per share basis,  that increase will be offset exactly by the additional  shares
of Bank  Common  Stock  that will have been  issued  upon  exercise  of the Bank
Options.  Similarly,  the "Acquisition  Price" decreases by the Net Value of any
unexercised Bank Options;  but, on a per share basis, any such decrease would be
offset  exactly  because the shares of Bank Common Stock  underlying  those Bank
Options will not have been issued.

         By reason of the Merger, each share of Bank Common Stock outstanding on
the  effective  date of the Merger  (other than  shares as to which  dissenters'
rights have been perfected and not withdrawn) will be converted into a number of
shares  of  Whitney  Common  Stock  equal  to the  quotient  of (a) the  Maximum
Deliverable  Amount of Whitney  Shares divided by (b) the total number of shares
of Bank Common Stock issued and outstanding on the effective date of the Merger.
As of June 30, 1996, there were outstanding 469,700 shares of Bank Common Stock.
The  following  table  sets  forth  examples  of the number of shares of Whitney
Common  Stock into which each share of Bank Common  Stock would be  converted on
the effective date of the Merger, assuming that (a) the Average Market Price for
Whitney Common Stock is as specified  below,  (b) the Deductible  Amount is zero
and (c) none of the Bank  Options are  exercised  (resulting  in an  Acquisition
Price of $9,249,710 for the outstanding shares of Bank Common Stock).

                                        v


<PAGE>




<TABLE>
       <C>                                       <C>                                 <C>
                                                 Total Number of Shares of
               Assumed Average                       Whitney Common Stock            Number of Whitney Shares Per
       Market Price of Whitney Common             To Be Issued for Shares of                     Bank
                    Stock                            Bank Common Stock(1)                    Share(1) (2)
       -------------------------------           ------------------------------      ------------------------------
                   $27.00                                   342,582                            0.7294
                    29.00                                   318,956                            0.6791
                    31.00                                   298,378                            0.6353
                    33.00                                   280,294                            0.5968
                    35.00                                   264,277                            0.5627
</TABLE>

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

(1)      If the  Deductible  Amount  is zero  and all of the  Bank  Options  are
         exercised  (resulting in an Acquisition Price of $10,745,103),  a total
         of 397,967  shares of Whitney Common Stock would be issued by reason of
         the Merger  assuming  an Average  Market  Price of $27.00,  and 307,003
         shares of Whitney  Common Stock would be so issued  assuming an Average
         Market  Price  of  $35.00;  however,  as  discussed  in  the  preceding
         paragraphs,  the per share  exchange  ratios would  remain  constant at
         0.7294  and  0.5627,  respectively,  because of the  additional  75,936
         shares of Bank Common Stock that would be outstanding.

(2)      Based on  469,700  shares of Bank  Common  Stock,  the number of shares
         outstanding on June 30, 1996. Due to fluctuations in the trading prices
         of Whitney Common Stock and the fact that the Acquisition  Price cannot
         be determined until the effective date of the Merger, the actual number
         of shares to be received by the Bank's shareholders cannot currently be
         determined.

         The Plan of Merger  provides that the total number of shares of Whitney
Common Stock to be issued in the Merger  becomes  fixed at the upper end and the
lower end of the  range of  Average  Market  Prices  set forth in the  preceding
table, such that if the calculation of Average Market Price were to result in an
amount less than $27.00,  342,582 shares of Whitney Common Stock would be issued
in the Merger  regardless  of their  market  value,  and if the  calculation  of
Average  Market  Price  were to result in an amount  exceeding  $35.00,  264,277
shares of Whitney Common Stock would be issued in the Merger regardless of their
market  value,  in each  case  assuming  an  Acquisition  Price  of  $9,249,710.
Accordingly,  it is a condition  to the Bank's  obligations  to  consummate  the
Merger  that  the  Average  Market  Price  of the  Whitney  Common  Stock  as so
calculated  not  be  less  than  $27.00,  and  it is a  condition  to  Whitney's
obligations  to  consummate  the  Merger  that the  Average  Market  Price as so
calculated not be more than $35.00.  If the Bank were to waive this condition to
its  obligation to  consummate  the Merger,  the  aggregate  market value of the
Whitney Common Stock to be issued in the Merger may be lower than it would be if
the calculation of Average Market Price resulted in an amount between $27.00 and
$35.00.  If, on the other  hand,  Whitney  were to waive this  condition  to its
obligation to consummate the Merger,  the aggregate  market value of the Whitney
Common  Stock to be issued in the Merger may be higher  than it would be if such
calculation  resulted in a price within the specified  range. See "-- Regulatory
Approvals  and Other  Conditions  to  Consummation  of the Merger;" "The Plan of
Merger -  Description  of the Plan of Merger  --  Conversion  of  Common  Stock;
Exchange for Unexercised  Bank Options" and "The Plan of Merger - Description of
the Plan of Merger -- Regulatory Approvals and Other Conditions of the Merger."

         On ___________________,  1996, the closing trading price for a share of
Whitney Common Stock was $_______,  and if such date had been the effective date
of the Merger, the Average Market Price would have been $_______.  See "The Plan
of Merger - Description of the Plan of Merger -- Conversion of Common Stock."


                                       vi


<PAGE>



         In lieu of issuing any fractional  share of Whitney Common Stock,  each
shareholder of the Bank who would  otherwise be entitled  thereto will receive a
cash payment (without interest) equal to such fractional share multiplied by the
Average Market Price. Because the per share exchange ratio in the Merger is less
than  one-to-one,  any  shareholder  of the Bank holding less than two shares of
Bank Common Stock will not receive any Whitney  Common Stock in the Merger,  but
instead will receive solely cash in exchange for his share of Bank Common Stock.

         Exchange of Certificates.  Upon consummation of the Merger, a letter of
transmittal,  together  with  instructions  for  the  exchange  of  certificates
representing shares of Bank Common Stock for certificates representing shares of
Whitney  Common Stock,  will be mailed to each person who was a  shareholder  of
record  of the  Bank on the  effective  date  of the  Merger.  Shareholders  are
requested  not to send in their stock  certificates  until they have  received a
letter of transmittal and further written instructions.

         Shareholders of the Bank who cannot locate their stock certificates are
urged to contact promptly:

                            Lamar B. Cobb, President
                             American Bank and Trust
                             101 West Garden Street
                            Pensacola, Florida 32501
                                 (904) 432-2481

A new stock certificate will be issued to replace the lost  certificate(s)  only
upon  execution  by  the  shareholder  of  an  affidavit   certifying  that  his
certificate(s)  cannot be located and  containing  an agreement to indemnify the
Bank and Whitney  against any claim that may be made against the Bank or Whitney
by the owner of the certificate(s)  alleged to have been lost or destroyed.  The
Bank or Whitney may also require the  shareholder  to post a bond in such sum as
is sufficient to support the  shareholder's  agreement to indemnify the Bank and
Whitney.  See "The Plan of Merger  Description of the Plan of Merger -- Exchange
of Certificates."

         Regulatory  Approvals  and  Other  Conditions  to  Consummation  of the
Merger. In addition to approval by the shareholders of the Bank, consummation of
the Merger is conditioned upon, among other things, (i) the accuracy on the date
of  closing of the  representations  and  warranties,  and the  compliance  with
covenants,  made in the Plan of Merger by each  party,  and the  absence  of any
material  adverse  change in the  financial  condition,  results of  operations,
business or prospects of the other party's  consolidated group, (ii) the receipt
by Whitney and WNB-Florida of required regulatory  approvals,  (iii) the receipt
by  Whitney  of   assurances   that  the  Merger  may  be  accounted  for  as  a
pooling-of-interests, (iv) the receipt by Whitney and the Bank of opinions as to
the  qualification of the Merger as a tax-free  reorganization  under applicable
law, (v) the Bank's receipt of a letter from Ewing,  dated as of the date of the
Meeting, in form and substance satisfactory to the Bank, confirming its fairness
opinion to the Board of Directors of the Bank and (vi) certain other  conditions
customary  for  agreements  of  this  sort.  It  is  a  condition  to  Whitney's
obligations  to  consummate  the Merger  that the  Average  Market  Price of the
Whitney Common Stock (calculated without regard to the limitations  contained in
the  definition of Average  Market Price) shall not be more than $35.00,  unless
Whitney has executed a definitive merger or other  acquisition  agreement with a
third  party as a result  of which  Whitney  would  cease to be an  independent,
public  company.  It is a condition to the Bank's  obligations  that the Average
Market Price of the Whitney Common Stock as so calculated shall not be less than
$27.00. The parties intend to consummate the Merger as soon as practicable after
all of the conditions to the Merger have been met or waived.

          On  _______________________,  1996,  Whitney filed an application with
the  Office  of the  Comptroller  of the  Currency  of the  United  States  (the
"Comptroller")  seeking  approval of the Merger and an interim  bank charter for
WNB- Florida. Whitney has also filed applications with the Board of Governors of
the Federal  Reserve  System  (the  "Reserve  Board")  and the  Federal  Deposit
Insurance  Corporation  in  connection  with the formation of  WNB-Florida.  The
Comptroller  application  was  accepted  on  ____________________,  1996 and the
Reserve  Board  application  was accepted on  _________________,  1996.  Whitney
expects to receive  final  approvals  from each of these  governmental  agencies
prior to the Meeting;  however,  there can be no assurance that these  approvals
will be obtained,  or that the other  conditions to  consummation  of the Merger
will be satisfied by such date or at all. See "The Plan of Merger -  Description
of the Plan of Merger  --  Regulatory  Approvals  and  Other  Conditions  of the
Mergers."


                                       vii


<PAGE>



         Waiver,  Amendment and  Termination.  The Plan of Merger  provides that
each of the parties to the Plan of Merger may waive any of the conditions to its
obligation to consummate the Merger other than approval by the  shareholders  of
the Bank,  the  absence  of a stop order  suspending  the  effectiveness  of the
Registration  Statement of which this Proxy  Statement-Prospectus  forms a part,
the receipt of all  necessary  regulatory  approvals,  the  satisfaction  of all
requirements  prescribed by law for  consummation of the Merger,  and the Bank's
receipt of a letter from Ewing dated as of the date of the Meeting,  in form and
substance  satisfactory to the Bank,  confirming Ewing's fairness opinion to the
Board of Directors of the Bank.

         The Plan of  Merger  may be  amended,  at any time  before or after its
approval by the  shareholders of the Bank, by the mutual  agreement of the Board
of Directors of the parties to the Plan of Merger.

         The Plan of Merger may be terminated at any time prior to the effective
date (i) by the mutual  consent of Whitney and the Bank;  (ii) in the event of a
breach of any  representation,  warranty  or covenant in the Plan of Merger that
cannot be cured by the earlier of 15 days after written notice of such breach or
December  31,  1996;  (iii) if the Merger has not occurred by December 31, 1996;
(iv) if the  number  of  shares of Bank  Common  Stock as to which  the  holders
thereof  are, on the  effective  date,  legally  entitled  to assert  dissenting
shareholders  rights plus the number of shares to which the holders  thereof are
entitled to receive cash  payments in lieu of  fractional  shares,  exceeds that
number of shares of Bank Common Stock that would  preclude  pooling-of-interests
accounting  for the Merger  (i.e.,  if, after the Meeting,  more than 10% of the
Bank  Common  Stock would be subject to  exchange  for cash rather than  Whitney
Common Stock as the result of holders exercising dissenters' rights or receiving
cash in lieu of  fractional  shares);  (v) if the Bank  receives a written offer
with respect to another  acquisition  transaction  and the Board of Directors of
the Bank  determines  in good  faith,  after  consultation  with  its  financial
advisers  and counsel,  that such  transaction  is more  favorable to the Bank's
shareholders  than the transactions  contemplated by the Plan of Merger; or (vi)
on the basis of certain other grounds specified in the Plan of Merger.  The Plan
of Merger provides for a termination  fee of $500,000  payable to Whitney if the
Bank terminates the Plan of Merger under the  circumstances  described in clause
(v) of the preceding sentence. See "The Plan of Merger - Description of the Plan
of Merger -- Waiver, Amendment and Termination."

Accounting Treatment

         Whitney  intends to account  for the Merger as a  pooling-of-interests,
and it is a condition  to Whitney's  obligation  to  consummate  the Merger that
neither Whitney's  independent  public accountants nor the Commission shall have
taken  the   position   that  the  Plan  of   Merger   does  not   qualify   for
pooling-of-interests  accounting treatment. See "The Plan of Merger - Accounting
Treatment."

Certain Federal Income Tax Consequences

         Consummation  of the Merger is conditioned  upon receipt by Whitney and
the Bank of an opinion from Arthur Andersen LLP to the effect that,  among other
things,  the Merger will qualify as a tax-free  reorganization  under applicable
law and that each Bank shareholder who receives Whitney Common Stock pursuant to
the  Merger  will not  recognize  gain or loss  except  with  respect to (a) the
receipt of cash (i) in lieu of fractional shares of Whitney Common Stock or (ii)
pursuant to the exercise of dissenters'  rights,  and (b) the receipt of Whitney
Common Stock in exchange for  unexercised  Bank Options  pursuant to the Plan of
Merger.  Because of the  complexity  of the tax laws,  each  shareholder  should
consult his tax  advisor  concerning  the  applicable  federal,  state and local
income  tax  consequences  of  the  Merger.  See  "Certain  Federal  Income  Tax
Consequences."

Dissenters' Rights

         Shareholders  of the  Bank  who  perfect  dissenters'  rights  will not
receive  Whitney  Common Stock but will instead be entitled to receive the value
of their  shares in cash,  as  determined  under 12 U.S.C.  ss.215a.  Failure to
comply with  statutory  procedures  in the exercise of  dissenters'  rights will
nullify such rights. See "Dissenters' Rights."


                                      viii


<PAGE>



Interests of Certain Persons

         The  executive  officers  and members of the Board of  Directors of the
Bank have  interests  in the Merger that are in  addition  to their  interest as
shareholders of the Bank. These interests include, among others,  payments to be
received  by  executive   officers   pursuant  to  the  Bank's  incentive  bonus
arrangements;  the  directors'  receipt of the Net Value of their  Bank  Options
without  having to exercise  those  options;  the  continued  employment  of the
executive  officers by Whitney after the effective  date;  the  continuation  of
certain  employee  benefits  generally;  and  provisions  in the Plan of  Merger
relating  to   indemnification  of  directors  and  officers  of  the  Bank  and
continuation of directors and officers liability insurance.

         See "The Plan of Merger - Interests of Certain Persons."

Market Prices

         On April 17, 1996, the last trading day preceding the date that Whitney
and the Bank publicly  announced  that they had entered into the Plan of Merger,
the closing sales price for a share of Whitney  Common  Stock,  as quoted on the
NASDAQ National Market System,  was $31.00.  No assurance can be given as to the
market price of Whitney  Common Stock on the  effective  date of the Merger.  On
___________________, 1996, the closing sales price for a share of Whitney Common
Stock was $_______,  and if such date had been the effective date of the Merger,
the Average Market Price would have been approximately  $_______.  See "The Plan
of Merger - Description of the Plan of Merger -- Regulatory  Approvals and Other
Conditions of the Mergers."

         The Bank Common  Stock is not traded on any  exchange,  and there is no
established  public  trading  market for such  stock.  There are no bid or asked
prices  available for Bank Common  Stock.  There is,  however,  very limited and
sporadic  trading of Bank Common  Stock in its local area.  Based on the limited
information  available to the Bank's  management,  only  approximately 20 trades
were  effected  during the last two years at prices  ranging from $6 to $16. The
Banks's  management  believes that such trades were  effected on an  arms-length
basis, but no assurance is given in this regard. See "Information About the Bank
- - Market Prices and Dividends."

Comparative Rights of Shareholders

         If the  Merger is  consummated,  shareholders  of the Bank,  other than
those exercising  dissenters' rights,  will become shareholders of Whitney,  and
their  rights  will be  governed  by and be subject  to  Whitney's  Articles  of
Incorporation  and Bylaws rather than those of the Bank.  Whitney's  Articles of
Incorporation contain provisions that are different from those of the Bank, some
of which may have the  effect of  discouraging  a third  party  from  seeking to
obtain  control of Whitney in a transaction  not approved by Whitney's  Board of
Directors. See "Comparative Rights of Shareholders."


                                       ix


<PAGE>



Selected Financial Data of the Bank

         The  following  selected  financial  data with  respect  to each of the
fiscal years in the five-year  period ended  December 31, 1995 have been derived
from the Bank's audited financial  statements.  The selected  financial data for
the three months ended March 31, 1996 and 1995 have been derived from the Bank's
unaudited financial statements,  which, in the opinion of the Bank's management,
reflect  all  adjustments  that are  necessary  for a fair  presentation  of the
results  of  operations  for the  interim  periods  presented.  The  results  of
operations for the  three-month  period ended March 31, 1996 are not necessarily
indicative  of the results to be expected for the entire year.  The  information
set  forth  below  should  be read in  conjunction  with  the  Bank's  financial
statements   and   notes   thereto    appearing    elsewhere   in   this   Proxy
Statement-Prospectus.

<TABLE>

<C>                                        <C>         <C>           <C>        <C>          <C>         <C>         <C>
                                            Three months ended
                                                March 31                                   Years ended December 31,
                                           -------------------------------------------------------------------------------------
                                              1996       1995          1995       1994         1993           1992      1991
                                           ----------  ---------     --------    ----------  ---------    ---------- ---------
                (In thousands, except per share data, unaudited)

Average Balance Sheet Data:
   Total assets........................      $62,347    $40,243      $57,327     $33,342     $32,322      $30,655    $30,865
   Total earning assets................       58,045     36,309       52,936      30,210      28,831       28,320     26,822
   Total loans.........................       25,803     24,587       24,596      22,097      18,730       19,632     18,740
   Total investment in securities......       30,381      7,747       24,137       6,075       6,229        6,520      6,672
   Interest bearing deposits...........       52,197     32,000       48,422      25,972      25,868       24,929     25,125
   Noninterest bearing deposits........        4,592      4,296        4,427       3,989       3,368        2,756      2,768
   Shareholders' equity................        4,780      3,711        4,066       3,176       2,870        2,612      2,513

Income Statement Data:
   Total interest income...............       $1,170       $763       $4,391      $2,431      $2,259       $2,476     $2,797
   Net interest income.................          532        383        1,760       1,565       1,386        1,413      1,250
   Provision for possible loan losses..          -0-         20           20         135         300          115        112
   Non-interest income.................           72         76          297         213         201          192        181
   Non-interest expense................          272        273        1,087       1,053       1,176        1,311      1,267
   Net income..........................          209        104          596         778         212          179         52

Per Share Data:
   Primary earnings per share..........       $  .45      $ .22       $ 1.27       $1.66       $ .47       $  .39     $  .11
   Fully diluted earnings per share....          .38        .19         1.09        1.43         .39          .32        .10
   Cash dividends per share............          -0-        -0-          -0-         -0-         -0-          -0-        -0-
   Book value per share, end of period.         9.74       7.90         9.93        7.63        6.44         5.98       5.54

Key Ratios:
   Net income as a percent of
     average assets....................         1.34%      1.03%        1.04%       2.33%       0.66%        0.58%      07%
   Net income as a percent of
     average equity....................        17.49%     11.20%       14.66%      24.50%       7.38%        6.85%      2.07%
   Allowance for loan losses as
     a percent of loans and leases
     at period end.....................         1.27%      1.45%        1.29%       1.23%       1.08%        1.84%      1.25%
   Average equity as a percent
     of average total assets...........         7.67%      9.22%        7.09%       9.52%       8.87%        8.52%      8.14%
   Dividend payout ratio...............         ---         ---         ---         ---         ---         ---         ---
</TABLE>

                                        x


<PAGE>



Selected Financial Data of Whitney

         The  following  selected  financial  data with  respect  to each of the
fiscal  years  in the  five-year  period  ended  December  31,  1995 and for the
three-month  periods  ended March 31, 1996 and 1995 have been  derived  from the
consolidated  financial statements of Whitney's consolidated group and should be
read in  conjunction  with  the  information  concerning  Whitney  that has been
incorporated  by  reference  in this Proxy  Statement-Prospectus.  The  selected
financial  data for the three  months  ended  March 31,  1996 and 1995 have been
derived from Whitney's unaudited financial statements,  which, in the opinion of
Whitney's  management,  reflect all  adjustments  that are  necessary for a fair
presentation of the results of operations for the interim periods presented. The
results of operations  for the  three-month  period ended March 31, 1996 are not
necessarily  indicative  of the  results to be  expected  for the  entire  year.
Selected  financial  data for the years 1991 through 1995 have been  restated to
reflect the merger,  effective March 8, 1996, of First Citizens BancStock,  Inc.
into Whitney, which was accounted for as a pooling-of-interests.

<TABLE>
<C>                                  <C>          <C>          <C>          <C>         <C>           <C>
                                        Three months ended
                                             March 31,                          Years ended December 31,
                                         1996        1995         1995         1994          1993        1992        1991
                                     -----------  -----------  -----------  -----------  -----------  -----------  ----------
                                                        (In thousands, except per share data, unaudited)
 Average Balance Sheet Data:
   Total assets...................    $3,432,566  $3,123,194   $3,188,930   $3,182,674   $3,117,512   $3,061,976   $3,031,841
   Total earning assets...........     3,116,772   2,817,285    2,880,631    2,877,898    2,817,526    2,761,104    2,717,010
   Total loans....................     1,596,782   1,191,481    1,321,533    1,096,672    1,056,679    1,225,546    1,450,497
   Total investment in securities.     1,487,937   1,594,055    1,505,492    1,704,687    1,637,619    1,362,006    1,096,086
   Interest bearing deposits......     1,899,937   1,795,598    1,813,093    1,860,866    1,855,153    1,871,189    1,858,429
   Noninterest bearing deposits...       817,919     787,603      811,616      792,448      765,457      723,932      681,233
   Shareholders' equity...........       368,024     326,432      339,145      298,142      239,663      193,280      184,530

Income Statement Data:
   Total interest income..........       $56,941     $49,805     $213,295     $192,750     $186,105     $195,079     $223,303
   Net interest income............        35,815      33,672      141,428      135,247      131,424      122,321      107,314
   Provision for (reduction in)...
     reserve for possible loan losses         --         100       (9,400)     (26,004)     (59,625)       4,415       46,692
   Non-interest income............         8,697       8,636       33,205       34,129       33,216       29,557       28,341
   Non-interest expense...........        32,905      29,164     (119,481)    (112,394)    (108,237)    (120,615)    (112,303)
   Net income (loss)..............         8,037       8,945       44,349       56,198       79,228       22,415       (3,181)

Per Share Data:
   Primary earnings (loss) per
     share........................         $0.47       $0.53        $2.61        $3.39        $4.81        $1.37       ($0.19)
   Fully diluted earnings (loss)
     per share....................          0.47        0.53         2.60         3.39         4.81         1.37        (0.19)
   Cash dividends per share.......          0.22        0.18         0.77         0.60         0.41         0.09         0.02
   Book value per share, end of
     period.......................         21.75       19.80        21.69        19.29        17.07        12.46        11.17

Key Ratios:
   Net income (loss) as a percent of
     average assets...............          0.94%       1.16%        1.39%        1.77%        2.54%        0.73%      (0.10%)
   Net income (loss) as a percent of
     average equity...............          8.76%      11.11%       13.08%       18.85%       33.06%       11.60%      (1.72%)
   Net interest margin............          4.75%       4.99%        5.05%        4.85%        4.79%        4.54%        4.06%
   Allowance for loan losses as
     a percent of loans and leases
     at period end................          2.60%       3.16%        2.48%        3.06%        4.28%        8.74%        7.94%
   Average equity as a percent
     of average total assets......         10.58%      10.50%       10.75%       10.20%        8.71%        6.41%        5.97%
   Dividend payout ratio..........         46.81%      33.96%       29.50%       17.70%        8.52%        6.57%          --

</TABLE>
                                       xi


<PAGE>


Comparative Per Share Data

         The following  table presents  certain  information for Whitney and the
Bank on an  historical,  unaudited  pro forma  combined and  unaudited pro forma
equivalent basis. The unaudited pro forma combined information is based upon the
historical  financial  condition  and results of operations of the companies and
adjustments  directly  attributable  to the Plan of  Merger  based on  estimates
derived from information currently available.  This information does not purport
to be  indicative  of the results that would  actually have been obtained if the
Merger had been  consummated on the date or for the periods  indicated below, or
the results that may be obtained in the future.  Whitney  expects to account for
the Merger using the  pooling-of-interests  method  applied in  accordance  with
generally accepted accounting principles.
<TABLE>
<C>                                        <C>            <C>                 <C>               <C>
                                                  Historical                 
                                           ------------------------           Pro Forma             Bank
                                             Whitney        Bank              Combined(1)       Equivalent(2)
                                           -----------    ---------           -----------       -------------
Earnings per common share:

Years ended:
    December 31, 1995.................       $ 2.61         $  1.27           $  2.60            $  1.65
    December 31, 1994.................       $ 3.39         $  1.66           $  3.37            $  2.14
    December 31, 1993.................       $ 4.81         $  0.47           $  4.73            $  3.01
Three months ended March 31, 1996            $ 0.47         $  0.45           $  0.47            $  0.30

Dividends declared per common share:

Years ended:
    December 31, 1995.................       $ 0.77         $  0.00           $  0.76            $  0.48
    December 31, 1994.................       $ 0.60         $  0.00           $  0.59            $  0.37
    December 31, 1993.................       $ 0.41         $  0.00           $  0.40            $  0.26
Three months ended March 31, 1996            $ 0.22         $  0.00           $  0.22            $  0.14

Book value per common share:

As of March 31, 1996..................       $21.75         $  9.74           $ 21.60            $ 13.72
As of December 31, 1995...............       $21.69         $  9.93           $ 21.54            $ 13.69
</TABLE>

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

(1)      Assumes an Average  Market Price of Whitney  Common Stock of $31.00,  a
         Deductible  Amount of zero,  no exercise of Bank  Options  prior to the
         Merger,  and the issuance of 330,645  shares of Whitney Common Stock to
         effect the Merger.

(2)      The Bank  Equivalent is calculated by multiplying the amount in the pro
         forma  combined  column by an  exchange  ratio of .6353 at the  assumed
         Average Market Price of $31.00, with a Deductible Amount of zero.

         In  addition  to  the  proposed   Merger,   Whitney  has  other  merger
transactions  pending.  There  can be no  assurance  that  any  or all of  these
transactions will be completed.  Pro forma  information  giving effect to all of
these   acquisitions   is   included   beginning   at  page  17  of  this  Proxy
Statement-Prospectus.

                                       xii


<PAGE>


                                   THE MEETING

General

         This  Proxy   Statement-Prospectus  is  furnished  to  shareholders  of
American  Bank and Trust (the "Bank") in  connection  with the  solicitation  of
proxies  on behalf of its Board of  Directors  for use at a special  meeting  of
shareholders  of the Bank (the "Meeting") to be held on the date and at the time
and  place  specified  in  the   accompanying   Notice  of  Special  Meeting  of
Shareholders, or any adjournments thereof.

         The Bank has supplied all  information  included herein with respect to
the Bank. Whitney Holding  Corporation  ("Whitney") has supplied all information
included herein with respect to Whitney and its consolidated subsidiaries, which
are sometimes collectively referred to herein as "Whitney's consolidated group."

Purpose of the Meeting

         The purpose of the  Meeting is to consider  and vote upon a proposal to
approve an  Agreement  and Plan of Merger  dated  April 18,  1996,  as  amended,
between Whitney and its newly-formed,  wholly-owned  banking  subsidiary Whitney
National Bank of Florida ("WNB-Florida"),  on the one hand, and the Bank, on the
other hand, and a related  Agreement of Merger between  WNB-Florida and the Bank
(the "Bank  Merger  Agreement"  and,  together  with the  Agreement  and Plan of
Merger, as amended,  the "Plan of Merger").  Pursuant to the Plan of Merger, the
Bank will merge into WNB-Florida (the "Merger"). In consideration of the Merger,
each  outstanding  share of common  stock,  $2.50 par value,  of the Bank ("Bank
Common Stock") will be converted into a number of shares of common stock, no par
value, of Whitney ("Whitney Common Stock") as described  elsewhere in this Proxy
Statement-Prospectus   under  the  heading  captioned  "The  Plan  of  Merger  -
Description  of the Plan of Merger -- Conversion  of Common Stock;  Exchange for
Unexercised Bank Options."

Shares Entitled to Vote; Quorum; Vote Required

         Only holders of record of Bank Common Stock at the close of business on
____________________, 1996 are entitled to notice of and to vote at the Meeting.
On that date there were  _____________  shares of Bank Common Stock outstanding,
each of  which is each  entitled  to one vote on each  matter  properly  brought
before the Meeting.

         With  respect  to  consideration  of the Plan of  Merger  and any other
matter properly brought before Meeting,  the presence at the Meeting,  in person
or by proxy,  of the  holders of a majority  of the  outstanding  shares of Bank
Common  Stock is necessary  to  constitute a quorum.  The Plan of Merger must be
approved by the  affirmative  vote of the holders of at least  two-thirds of the
outstanding  shares of Bank Common Stock.  Abstentions and broker non-votes will
have the effect of votes against the Plan of Merger but will cause a shareholder
otherwise  entitled to  dissenters'  rights to forfeit any claim to such rights.
Broker  non-votes will be counted for purposes of determining  the presence of a
quorum.

         The Chairman will appoint  persons to determine the number of shares of
Bank Common Stock,  whether represented in person or by proxy,  entitled to vote
at the  Meeting,  and will then  announce if a quorum is present.  Although  the
Bank's By-laws require that votes upon any resolution at a shareholders  meeting
shall  be by  voice  vote  unless  shareholders  owning  more  than  20%  of the
outstanding  Bank Common Stock demand that the vote be taken by written  ballot,
the  shareholder  vote on whether to approve the Plan of Merger will be taken by
written ballot to insure that the required affirmative vote of two-thirds of the
outstanding shares has been obtained.

         Directors, executive officers and certain principal shareholders of the
Bank  holding  an  aggregate  of 244,941  shares,  or  approximately  52% of the
outstanding Bank Common Stock, have agreed,  subject to certain  conditions,  to
vote in favor of the Plan of Merger at the Meeting.

         Louisiana law does not require that shareholders of Whitney approve the
Plan of Merger.  Whitney,  as the sole shareholder of WNB-Florida,  must approve
the Bank Merger Agreement.


                                        1

<PAGE>



Solicitation, Voting and Revocation of Proxies

         A form  of  proxy  for  use  at  the  Meeting  accompanies  this  Proxy
Statement-Prospectus  and will permit each holder of record of Bank Common Stock
on the  record  date  for the  Meeting  to vote  the  shares  held by him at the
Meeting.  A shareholder  may use a proxy whether or not he intends to attend the
Meeting in person.  Duly  executed  proxies  will  authorize  the persons  named
therein to vote on all other  matters  that  properly  come before the  Meeting.
Where a  shareholder  specifies  his  choice on the proxy  with  respect  to the
proposal to approve the Plan of Merger, the shares represented by the proxy will
be voted in accordance  with such  specification.  If no such  specification  is
made,  the  shares  will be voted in  favor  of the  Plan of  Merger.  If a Bank
shareholder  returns a proxy and does not specify on the proxy an instruction to
vote  against the Plan of Merger,  he will not be able to  exercise  dissenters'
rights with respect to the Merger unless he either attends the Meeting in person
and votes against the Plan of Merger or gives written  notice at or prior to the
Meeting to the presiding  officer that he dissents from the Plan of Merger.  See
"Dissenters'  Rights." A proxy may be revoked  by (i) giving  written  notice of
revocation at any time before its exercise to the Secretary of the Bank, or (ii)
executing  and  delivering  to the  Secretary  at any time before its exercise a
later dated proxy. In addition,  shareholders  who attend the Meeting may revoke
their proxies by voting in person.

         In addition to  soliciting  proxies by mail,  directors,  officers  and
employees of the Bank, without receiving additional  compensation  therefor, may
solicit proxies by telephone and in person.  Arrangements will also be made with
brokerage  firms and other  custodians,  nominees  and  fiduciaries  to  forward
solicitation  materials to the beneficial owners of shares of Bank Common Stock,
and the Bank will reimburse such parties for reasonable  out-of-pocket  expenses
incurred  in  connection  therewith.  The Bank  will pay the cost of  soliciting
proxies.

                               THE PLAN OF MERGER

General

         The transactions  contemplated by the Plan of Merger are to be effected
in  accordance  with the terms and  conditions  set forth in the Plan of Merger,
which is incorporated herein by reference.  The following brief description does
not purport to be complete  and is qualified in its entirety by reference to the
Plan of Merger, a copy of which is attached hereto as Appendix A.

         The ultimate  result of the  transactions  contemplated  by the Plan of
Merger will be that the business,  properties, debts and liabilities of the Bank
will become the business,  properties, debts and liabilities of WNB-Florida, and
the  shareholders of the Bank will become  shareholders  of Whitney.  To achieve
this result,  the Bank will merge into WNB-Florida and the separate existence of
the  Bank  will  cease,  and  shareholders  of  the  Bank  (and  holders  of any
outstanding options to acquire Bank Common Stock) will receive the consideration
described  below under the  heading  captioned  " -  Description  of the Plan of
Merger -- Conversion of Common Stock; Exchange for Unexercised Bank Options."

Background

         On December 8, 1995, representatives of Whitney made an initial contact
with Frank  Westmark,  Chairman of the Bank and Lamar Cobb,  President and Chief
Executive  Officer  of the  Bank,  at which  they  expressed  Whitney's  general
interest in acquiring or merging with a banking  institution  in the market area
served by the Bank.  There was no decision to go forward with a  transaction  at
that time, but the parties engaged in further discussions by telephone regarding
the proposed combination. In January and February 1996, Frank Westmark and Lamar
Cobb had  several  discussions  with  various  members  of the  Bank's  Board of
Directors  respecting the proposed  combination and the retention of a financial
advisor in connection with the discussions.

         The Bank  decided  in  February  1996 to  retain  Allen C.  Ewing & Co.
("Ewing") as its financial  advisor to advise the Bank in its negotiations  with
Whitney and its renewed  discussions  with another bank holding company that had
expressed a general  interest in  acquiring  the bank in the Spring of 1995,  to
provide advice and assistance with respect to strategic  alternatives  available
to the Bank,  to perform  related  valuation  analyses and to assist Bank in the
event of a merger or other  business  combination.  The Bank also asked Ewing to
advise it whether other bank holding companies would offer better terms or price
than  those  Whitney  might  propose.  The  Board  selected  Ewing  based on its
knowledge

                                        2

<PAGE>



of financial  institutions in general and its experience as a financial  advisor
in mergers and acquisitions of financial institutions. Ewing, in its capacity as
financial advisor, contacted ten institutions, three of which, including Whitney
and the other bank holding company that had previously  expressed an interest in
the Bank,  responded  positively as to their  current  interest in acquiring the
Bank. Further discussions were subsequently held with Whitney and the other bank
holding  company,  the two institutions  that, in the Board's view,  appeared to
have the strongest reasons for acquiring the Bank.

         Frank  Westmark and Lamar Cobb met with  representatives  of Whitney on
March 21, 1996, and based upon Bank financial information previously provided to
Whitney,  the parties  discussed the general terms of any proposal Whitney might
make,  including a range of  suggested  values for the Bank.  On March 25, 1996,
Ewing made a  presentation  to Bank's  Board of  Directors.  Ewing  presented  a
comparison of the Bank's historical  financial results with those of other banks
in Florida and the financial  terms of recent Florida bank  acquisitions.  Ewing
compared  the  financial  terms of the range of values  suggested  by Whitney to
those comparable  transactions  (including those generally proposed by the other
bank  holding  company  with whom the Bank was  having  discussions)  and orally
expressed  its opinion to the Board of Directors  that the  consideration  to be
received by the Bank's shareholders as then proposed by Whitney was fair, from a
financial  point  of  view,  to the Bank  and its  shareholders.  Following  the
meeting, the Board determined that the Whitney proposal represented the greatest
value to the Bank's  shareholders  and elected to pursue a transaction  with the
Whitney. The Board notified Whitney of this decision on March 28, 1996.

         Representatives  of the parties and their respective counsel negotiated
terms of the  proposed  merger  during the month of April 1996.  In a telephonic
Board of  Directors'  meeting  of the Bank  held on April  17,  1996,  Ewing was
advised of the financial  terms of the Plan of Merger.  At that  meeting,  Ewing
reviewed the  financial  terms of the proposed  transaction  as set forth in the
Plan of Merger in comparison to other  transactions  and  reaffirmed  orally its
opinion  that  the  proposed   consideration   to  be  received  by  the  Bank's
shareholders  was  fair,  from a  financial  point of view,  to the Bank and the
Bank's shareholders. Later that same day, the Bank's Board of Directors approved
the  Plan of  Merger,  and  Whitney  and the  Bank  executed  a  Confidentiality
Agreement in  anticipation  of Whitney  commencing its preliminary due diligence
review of Bank's  operations.  An  agreement  and plan of merger was executed by
Whitney and the Bank on April 18, 1996,  and amended on May 20, 1996 and June 3,
1996.  Ewing  confirmed  its prior oral advices to the Board by  delivering  its
written opinion dated May 20, 1996.

         On June 10, 1996,  Whitney  delivered  to the Bank the notice  required
under the Plan of Merger that Whitney had  completed  its initial due  diligence
examination of the Bank, and subject to satisfaction of the other  conditions to
closing, Whitney intended to proceed to closing.

Reasons for the Plan of Merger

         General.  The  financial  and other terms of the Plan of Merger are the
result of arm's-length  negotiations between  representatives of Whitney and the
Bank.   Determination  of  the  consideration  to  be  received  by  the  Bank's
shareholders  and by the holders of  outstanding  options to acquire Bank Common
Stock was based  upon many  factors  considered  by the Boards of  Directors  of
Whitney and the Bank, including the comparative financial condition,  historical
results of operations,  current business and future prospects of Whitney and the
Bank,  the market  price and  historical  earnings  per share of Whitney  Common
Stock, and the desirability of combining the financial and managerial  resources
of Whitney and the Bank to pursue  consumer and commercial  banking  business in
the markets currently served by the Bank.

         Whitney.  Whitney's business strategy includes expansion eastward along
the  Interstate  10 corridor to Panama  City,  Florida.  One  component  of this
strategy is the  development  of a significant  banking  presence in the Florida
panhandle.  Because the Bank is located in Pensacola,  Florida,  a sizeable city
and  metropolitan  area in the Florida  panhandle  contiguous to Whitney Bank of
Alabama  operations  in the Mobile,  Alabama and the Alabama Gulf Coast  region,
Whitney's management  identified the Bank as an institution that fit well in its
eastward expansion strategy.

         In deciding to pursue an acquisition of the Bank,  Whitney's management
and the Executive  Committee of Whitney's Board of Directors noted,  among other
things, (i) the Bank's stable,  experienced  management team and staff, (ii) the
Bank's presence in the targeted market, and (iii) the Bank's well-regarded local
Board of Directors who are knowledgeable of the local business environment.

                                        3

<PAGE>



         The Bank.  The Board of Directors of the Bank believes that approval of
the Plan of Merger is in the best interest of the Bank and its shareholders.  In
reaching its  decision to approve the terms of the Plan of Merger,  the Board of
Directors  of the  Bank  considered  a number  of  factors,  including,  without
limitation, the following:

         1. The  Board's  familiarity  with  the  Bank's  business,  operations,
financial  condition,  earnings and prospects,  and its investigation of similar
matters concerning Whitney.

         2. The current and  prospective  economic  environment  and competitive
constraints  facing  the  Bank,   including   specifically  (i)  the  increasing
regulatory burdens on small,  community based banks, (ii) the greater variety of
products and services that larger competitors can offer to customers,  and (iii)
the high cost of acquisition of additional branch locations.

         3.       The price to be received by the Bank's shareholders and the
relation of such price to the Board's view of alternatives to the Merger.

         4.  The  financial  presentations  and  advice  of  Ewing,  the  Bank's
independent financial advisors,  and the opinion of Ewing that the consideration
to be received by the Bank's shareholders pursuant to the Plan of Merger is fair
from a financial point of view.

         5.       The expectation that the receipt of the Whitney Common Stock
will be a tax-free transaction to the Bank's shareholders.

         6.  The  liquidity   that  the  Merger  would  provide  to  the  Bank's
shareholders,  with the Whitney  Common  Stock to be issued in the Merger  being
included for quotation on the NASDAQ (National Market System).

         7. The  "market  risk"  protection  afforded  to the Bank  shareholders
pursuant to the Plan of Merger in the event of a decline in the price of Whitney
Common Stock before the fifth trading day prior to the Effective Date.

         8.     The effect of the Merger on customers and employees of the Bank.

         The  discussion of the  information  and factors  considered  and given
weight by the Board of Directors  of the Bank is not intended to be  exhaustive.
In view of the variety of factors considered in connection with their evaluation
of the Plan of Merger,  the Board did not quantify or otherwise  assign relative
weights to the specific  factors  considered in reaching its  determination.  In
addition,  individual  members of the Board may have given different  weights to
different factors.

Recommendation of the Bank's Board of Directors

         THE BOARD OF DIRECTORS OF THE BANK HAS UNANIMOUSLY APPROVED THE PLAN OF
MERGER AND UNANIMOUSLY RECOMMENDS THAT THE BANK'S SHAREHOLDERS VOTE FOR
APPROVAL OF THE PLAN OF MERGER.

Fairness Opinion of Allen C. Ewing & Co.

         The Board of Directors of the Bank  retained  Ewing in February of 1996
for the purposes described above under the heading " - Background" and to render
an opinion to the Bank as to the  fairness,  from a financial  point of view, of
any merger  transaction  proposed by the Board.  Ewing has  rendered its opinion
(the "Opinion"),  which has been updated through __________________,  1996, that
based  upon  and  subject  to  certain   assumptions  set  forth  therein,   the
consideration  to be paid by Whitney for the Bank Common  Stock  pursuant to the
Plan of Merger is fair, from a financial  point of view, to the  shareholders of
the Bank.  The full text of Ewing's  Opinion is  attached  as Appendix B to this
Proxy   Statement-Prospectus  and  is  incorporated  herein  by  reference.  The
description  of the Opinion set forth  herein is  qualified  in its  entirety by
reference to Appendix B. The Bank's  shareholders  are urged to read the Opinion
in its entirety.

                                        4

<PAGE>



         No  limitations  were  imposed on the scope of Ewing's  analysis or the
procedures  followed by Ewing in rendering its Opinion.  Ewing was not requested
to and did not make any  recommendations  to the Bank  Board as to the amount of
the  consideration to be paid to the Bank's  shareholders,  which was determined
through arms-length negotiations between the parties.

         Ewing's  Opinion  is  directed  to the  Bank's  Board only and does not
constitute a  recommendation  to any Bank shareholder as to how such shareholder
should vote on the Plan of Merger.  Ewing has not been  requested to opine as to
and the Opinion does not in any manner address the underlying  business decision
by the Bank's Board to enter into the Plan of Merger.

         In issuing its Opinion,  Ewing assumed and relied upon the accuracy and
completeness  of the financial and other  information  used by it in arriving at
its Opinion as provided by the Bank.  Ewing made no independent  verification of
the supplied  information,  nor did Ewing  conduct a physical  inspection of the
properties  and  facilities  of the  Bank,  nor did  Ewing  make or  obtain  any
evaluation or appraisal of the assets or  liabilities of the Bank, nor did Ewing
review any credit or loan files from the Bank's loan  portfolio.  The Opinion is
based upon market and  economic  conditions  as they  existed on the date of the
Opinion.

         In arriving at its Opinion,  Ewing reviewed and analyzed:  (i) the Plan
of  Merger;  (ii)  financial  and  operating  information  with  respect  to the
business,  operations,  and  prospects of the Bank  furnished to it by the Bank;
(iii) a comparison of the historical financial results of the Bank with those of
other banks in Florida  which it determined  relevant;  (iv) a comparison of the
financial  terms  of  the  merger  with  the  terms  of  selected  other  recent
transactions  in Florida  which it  determined  comparable;  (v) a review of the
trading  patterns of Whitney  Common Stock as to how their market value compared
with other  comparable  regional bank holding  companies.  Ewing had discussions
with the management of the Bank concerning its historical  operations and future
prospects and undertook  analyses and  investigations as it deemed  appropriate.
Ewing also considered the Board's  authorization  of a program for marketing the
Bank to other qualified  acquirors and the Board's ultimate  determination  that
Whitney's proposal represented the greatest value to the Bank's shareholders.

         The following  paragraphs  summarize the most pertinent portions of the
financial and comparative analysis prepared by Ewing in arriving at its Opinion.
The  following  summary  does not  purport to be a complete  description  of the
analysis  performed  or the  matters  considered  by  Ewing in  arriving  at its
Opinion.

         The preparation of a fairness opinion  involves various  determinations
as to the most  appropriate and relevant  methods of financial  analysis and the
application of those methods to the particular circumstances. Therefore, such an
opinion is not  readily  susceptible  to summary  description.  Furthermore,  in
arriving at its Opinion,  Ewing did not attribute any  particular  weight to any
one factor  considered  by it, but rather made  qualitative  judgments as to the
significance and relevance of each analysis and factor.  Ewing believes that its
analysis must be considered as a whole and that considering any portions of such
analysis and of the factors  considered,  without  considering  all analyses and
factors,  could create a misleading or incomplete view of the process underlying
its Opinion.  In its analysis,  Ewing made numerous  assumptions with respect to
industry  performance,  general  business  and  economic  conditions  and  other
matters, many of which are beyond the Bank's control. Any estimates contained in
these analyses are not necessarily  indicative of actual values or predictive of
future results or values, which may be significantly more or less favorable than
as set  forth  therein.  Analyses  relating  to the value of  businesses  do not
purport to be appraisals or to reflect the prices at which  businesses  actually
may be sold. In addition,  as described above,  Ewing's Opinion,  along with its
presentations  to the  Bank's  Board,  was just one of many  factors  taken into
consideration by the Bank's Board.

         Trading  History of the Bank Common Stock. In view of the fact that the
shares of Bank  Common  Stock are  closely  held,  Ewing found that there was no
meaningful trading market in the shares of Bank Common Stock.

         Selection of Valuation Method. In valuing financial institutions, Ewing
believes that there are several methods  available to determine if a prospective
transaction is fair, from a financial point of view, to the  shareholders of the
institution to be acquired.  These methods  include:  (i) Comparison  Method:  A
comparison of the purchase price of the transaction with prices paid for similar
banks  based on  ratios  commonly  used in the  industry  including  price/book,
price/earnings,  and  price/deposits;  (ii) Control Premium Method:  This method
only  applies  to selling  companies  where  there is a public  market for their
shares,  and, as there is not an active market for the shares of the Bank,  this
method

                                        5

<PAGE>



does not apply;  (iii) Net Asset or Liquidating  Value Method:  This method does
not apply to healthy  banks and is only used in periods  of  severely  depressed
markets;  (iv) Discounted Cash Flow Method: This method is often used in valuing
banks,  but Ewing's  experience is that this method has less validity in valuing
small  banks.  The  method is based on the  ability  to  forecast  earnings  and
dividends  for a period of years with an  estimate  of the value of a  projected
sale at the end of the period.  The present value of these  projected cash flows
representing  the  value of the Bank is  determined  using an array of  discount
rates  reflecting the credibility of the  projections.  Earnings for small banks
tend to be volatile for many reasons including normal banking activities such as
the addition of a new branch, a new marketing program, the hiring of new banking
officers, all of which can have an adverse affect on current earnings. For these
reasons,  earnings  projections for smaller banks tend to have poor  reliability
which, in Ewing's opinion,  lessens the value of the discounted cash flow method
for smaller  banks.  Ewing  believes  that the  comparison  method  provides the
soundest choice for determining the fairness of the proposed transaction.

         Analysis of Comparable Companies.  Using publicly available information
including  information prepared by SNL Securities,  Ewing compared the financial
performance of the Bank with two relevant  groups of banks.  In the first group,
Ewing  compared  five  performance  indicators  of the  Bank  with  the  average
experience  for the  same  performance  indicators  of 250  independent  Florida
community  banks.  The  performance   indicators  utilized  by  Ewing  for  this
comparison  included  the return on average  assets for 1995 which was 1.14% for
the Bank vs. 1.07% for the 250 Florida  banks;  the return on average equity for
1995 which was 14.46% for the Bank vs.  10.96% for the 250  Florida  banks;  the
equity/assets  ratio which for the Bank as of 12/31/95  was 6.95% vs.  8.93% for
the 250 Florida banks; the ratio of non-performing  assets/assets  which for the
Bank was .02% vs. .42% for the 250  Florida  banks;  and the ratio of  operating
expenses/operating revenues which was 53.34% for the Bank vs. 70.54% for the 250
Florida banks.

         In the second group, Ewing compared three performance indicators of the
Bank with the average  experience for the same  performance  indicators of eight
selected  comparable  banks which were merged with larger  companies in 1994 and
1995. The performance  indicators utilized by Ewing for this comparison included
the return on average  equity  which was 14.46% for the Bank vs.  13.84% for the
eight banks; the ratio of  non-performing  assets/assets  which was .02% for the
Bank vs.  .73% for the eight  banks;  and the ratio of  equity/assets  which was
6.95% for the Bank vs.
8.52% for the eight banks.

         Analysis  of  Comparable   Transactions.   Using   publicly   available
information,  Ewing  reviewed  certain  terms and financial  characteristics  of
selected  transactions  involving the acquisition of healthy banks by commercial
bank holding  companies,  in 1994,  1995,  and 1996.  In view of the Bank's high
asset quality and favorable  operating  comparisons with the two groups of banks
discussed in the Comparable  Company Analysis,  Ewing selected  transactions for
comparison  purposes involving high performing banks in Florida.  Ewing selected
transactions  that  occurred  in  a  similar  economic   environment   involving
institutions of comparable  size.  Because of the large amount of  consolidation
activity in the  Florida  banking  market,  Ewing  determined  that there were a
sufficient  number of  transactions  involving  comparable  banks in  Florida to
provide a sufficiently  large universe for  comparison  purposes.  Ewing further
determined  that  economic  conditions  in Florida  banking since 1993 have been
favorable to commercial  banking,  and it is Ewing's  opinion that  transactions
that  occurred  during the period from 1993 to date have occurred in a period of
similar   economic   conditions  and  are  suitable  for  comparison  with  this
transaction.  Ewing identified 82 transactions  that occurred during this period
involving  Florida banks, and Ewing selected nine  transactions  that took place
between 1994 and 1995 which Ewing believes were comparable to this  transaction.
The comparable transaction group includes the following transactions (identified
by  acquiree/acquiror):  Security  National  Bank,  Winter  Park,  FL/Huntington
Bancshares, Inc., Columbus, OH; Peoples State Bank, New Port Richey, FL/SunTrust
Banks, Inc.; Atlanta, GA; Reliance Bank,  Melbourne,  FL/Huntington  Bancshares,
Inc., Columbus,  OH; Community Bank of the Islands,  Sanibel,  FL/Barnett Banks,
Inc., Jacksonville,  FL; Key Biscayne Bancorp, Key Biscayne,  FL/SunTrust Banks,
Inc., Atlanta, GA; Citizens National Bank, Macclenny, FL/SouthTrust Corporation,
Birmingham,  AL;  and  First  State  Bank,  Deland,  FL/SouthTrust  Corporation,
Birmingham,  AL. Ewing utilized the three pricing comparisons that are generally
utilized in the industry for comparing the relative  prices paid in transactions
of this kind. These ratios are:  acquisition  price/book value as of the quarter
ended prior to announcement which was 2.19x for the Bank vs. 2.17x for the eight
banks; acquisition price/trailing twelve-month earnings which was 18.64x for the
Bank vs.  18.50x  for the  eight  banks  acquisition  price as a  percentage  of
deposits as of the quarter ended prior to announcement  which was 16.60% for the
Bank vs. 20.40% for the eight banks.  Because the reasons for and  circumstances
surrounding  each of the  transactions  analyzed were diverse and because of the
inherent  differences  between  the  operations  of the  Bank  and the  selected
companies,  Ewing believed that a strict reliance on the quantitative comparable
transaction analysis is not meaningful

                                       6

<PAGE>



without further qualitative  considerations.  Ewing believed that the proper use
of  a  comparable  transaction  analysis  would  involve  qualitative  judgments
concerning differences between the characteristics of these transactions and the
Merger which may have affected the acquisition  value of the acquired  companies
and the Bank. The qualitative factors considered by Ewing in connection with its
Opinion  included  Ewing's views as to the number of potential buyers in each of
these  transactions  and the ability of the acquirors to implement  cost savings
and business  synergies.  In addition,  Ewing considered the business conditions
and prospects in the various markets in which these acquired companies operate.

         Analysis of Whitney Common Stock. Ewing performed an analysis as to the
profitability,  quality and growth  potential  for the shares of Whitney  Common
Stock,  which included a financial  analysis as to the overall financial quality
of Whitney,  an analysis of the  performance  ratios of Whitney,  an analysis of
Whitney's  non-performing  assets,  and a comparison of its  price/earnings  and
price/book ratios with other comparable regional bank holding companies.

         Compensation of Allen C. Ewing & Co.  Ewing acted as a financial
advisor to the Bank in addition to rendering its Opinion.  As compensation for
all of its services, Ewing will earn a fee of approximately $51,000.

Description of the Plan of Merger

         General.  Pursuant  to the Plan of  Merger,  if all  conditions  to the
Merger are satisfied or waived,  on the effective  date of the Merger,  the Bank
will be merged with and into WNB-Florida, and the separate existence of the Bank
will cease. By reason of the Merger,  and subject to the  adjustments  described
below,  each  outstanding  share of Bank Common  Stock  (other than shares as to
which  dissenters'  rights  have  been  perfected  and  not  withdrawn)  will be
converted  into a number of shares of common  stock,  no par  value,  of Whitney
("Whitney Common Stock") with an aggregate market value of approximately $19.70,
provided  that the Average  Market  Price (as defined  below) of Whitney  Common
Stock is not less than $27.00 nor greater than $35.00.  Any outstanding  options
to acquire Bank Common Stock that remain  unexercised  immediately  prior to the
Merger will also be exchanged  for shares of Whitney  Common Stock in connection
with the Merger.  The total  consideration  to be paid by Whitney in  connection
with the Merger is subject to a downward  adjustment if the Bank's 1996 earnings
are less than the level projected by the Bank's management. See "- Conversion of
Common Stock; Exchange for Unexercised Bank Options," below.

         Conversion of Common Stock;  Exchange for Unexercised Bank Options. The
Plan of Merger  provides  that,  assuming  no  fractional  shares  or  perfected
dissenters'  rights,  shareholders  of the Bank will  receive a total  number of
shares of Whitney Common Stock equal to the "Acquisition  Price," divided by the
average  of the  closing  per share  trading  prices  of  Whitney  Common  Stock
(adjusted  appropriately for any stock split, stock dividend,  recapitalization,
reclassification or similar transaction that is effected,  or for which a record
date occurs) on the 20 trading days preceding the fifth trading day  immediately
prior to the  effective  date of the  Merger,  as  reported  in the Wall  Street
Journal (the "Average Market  Price");  provided,  however,  that if the Average
Market Price as so  calculated  is less than $27.00 or greater than $35.00,  the
"Average Market Price" to be used in calculating the number of shares of Whitney
Common Stock to be issued in the Merger  shall be $27.00 or $35.00,  as the case
may be.  The total  number of shares  of  Whitney  Common  Stock to be issued by
reason of the  Merger  as so  calculated  (the  "Maximum  Deliverable  Amount of
Whitney  Shares")  will vary  depending  upon the  Average  Market  Price of the
Whitney Common Stock and the other factors described below.

         The "Acquisition Price" is equal to $10,250,000, plus the dollar amount
of  actual  cash  proceeds  received  by  the  Bank  from  the  exercise  of any
outstanding Bank Options (as hereinafter defined) between April 18, 1996 and the
effective  date of the  Merger,  minus the Net Value  (calculated  in the manner
described  below) of any Bank Options that remain  unexercised  on the effective
date of the Merger, minus the "Deductible Amount."

         The  "Deductible  Amount" is the dollar  amount,  if any,  by which the
Bank's  annualized  net income after taxes for  calendar  year 1996 is less than
$820,000,  as projected by the Bank, provided that the Deductible Amount will be
zero if the Bank's 1996 net income after taxes on an annualized  basis is within
7.5% of $820,000.

         The Bank has options  outstanding  that grant the  holders  thereof the
right to acquire up to an aggregate of 75,936 shares of Bank Common Stock ("Bank
Options").  These  options  were  granted to Bank  directors  pursuant to Bank's
Directors' Stock Option Plan of 1993 (the "Option Plan").  The Bank Options have
an exercise price of $6.52

                                        7

<PAGE>



per share of Bank Common Stock acquired, and under the terms of the Option Plan,
any unexercised  Bank Options would  terminate upon  consummation of the Merger.
The Plan of Merger provides that,  conditioned  upon  consummation of the Merger
but effective  immediately  prior thereto,  each  outstanding  unexercised  Bank
Option will be  exchanged  for shares of Whitney  Common  Stock  having a value,
calculated  based on the Average Market Price,  equal to the amount by which the
dollar  value of the shares of Whitney  Common  Stock into which a share of Bank
Common  Stock would be converted  in the Merger  exceeds the exercise  price for
that share of Bank Common Stock under the terms of Bank Options.  The difference
between  those two amounts is  referred to as the "Net Value" of an  unexercised
Bank Option and is equal to  $13.172804  minus the  quotient  of the  Deductible
Amount  divided by 545,636 (the number of shares of Bank Common Stock that would
be  outstanding  if all Bank  Options  were  exercised).  If no Bank Options are
exercised, the aggregate Net Value of the 75,936 Bank Options outstanding at the
effective time of the Merger will be $1,000,290,  which amount would be deducted
in  determining  the  Acquisition  Price,  and Whitney  Common  Stock  having an
aggregate  value equal to such amount  (calculated  based on the Average  Market
Price)  would be issued to the  holders  of such  unexercised  Bank  Options  in
exchange therefor.

         The exercise or  non-exercise  of Bank Options  prior to the  effective
date of the Merger will not affect the per share  exchange  ratio of the Whitney
Common  Stock to be issued to the holders of Bank Common  Stock by reason of the
Merger.  As noted above, the  "Acquisition  Price" increases $6.52 for each Bank
Option that is exercised  prior to the effective  date of the Merger;  but, on a
per share basis,  that increase will be offset exactly by the additional  shares
of Bank  Common  Stock  that will have been  issued  upon  exercise  of the Bank
Options;  but, on a per share basis,  any such decrease  would be offset exactly
because the shares of Bank Common Stock  underlying  those Bank Options will not
have been issued.

         By reason of the Merger, each share of Bank Common Stock outstanding on
the  effective  date of the Merger  (other than  shares as to which  dissenters'
rights have been perfected and not withdrawn) will be converted into a number of
shares  of  Whitney  Common  Stock  equal  to the  quotient  of (a) the  Maximum
Deliverable  Amount of Whitney  Shares divided by (b) the total number of shares
of Bank Common Stock issued and outstanding on the effective date of the Merger.
As of June 30, 1996, there were outstanding 469,700 shares of Bank Common Stock.
The  following  table  sets  forth  examples  of the number of shares of Whitney
Common  Stock into which each share of Bank Common  Stock would be  converted on
the effective date of the Merger, assuming that (a) the Average Market Price for
Whitney Common Stock is as specified  below,  (b) the Deductible  Amount is zero
and (c) none of the Bank  Options are  exercised  (resulting  in an  Acquisition
Price of $9,249,710 for the outstanding shares of Bank Common Stock).


                                        8

<PAGE>

<TABLE>

       <C>                                       <C>                                <C>
                                                  Total Number of Shares of
               Assumed Average                     Whitney Common Stock To           Number of Whitney Shares Per
       Market Price of Whitney Common              Be Issued for Shares of                       Bank
                    Stock                            Bank Common Stock(1)                    Share(1) (2)
       ------------------------------             -------------------------         ------------------------------
                   $27.00                                   342,582                            0.7294
                    29.00                                   318,956                            0.6791
                    31.00                                   298,378                            0.6353
                    33.00                                   280,294                            0.5968
                    35.00                                   264,277                            0.5627
</TABLE>

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

 (1)     If the  Deductible  Amount  is zero  and all of the  Bank  Options  are
         exercised  (resulting in an Acquisition Price of $10,745,103),  a total
         of 397,967  shares of Whitney Common Stock would be issued by reason of
         the Merger  assuming  an Average  Market  Price of $27.00,  and 307,003
         shares of Whitney  Common Stock would be so issued  assuming an Average
         Market  Price  of  $35.00;  however,  as  discussed  in  the  preceding
         paragraphs,  the per share  exchange  ratios would  remain  constant at
         0.7294  and  0.5627,  respectively,  because of the  additional  75,936
         shares of Bank Common Stock that would be outstanding.

  (2)    Based on  469,700  shares of Bank  Common  Stock,  the number of shares
         outstanding on June 30, 1996. Due to fluctuations in the trading prices
         of Whitney Common Stock and the fact that the Acquisition  Price cannot
         be determined until the effective date of the Merger, the actual number
         of shares to be received by the Bank's shareholders cannot currently be
         determined.

         The Plan of Merger  provides that the total number of shares of Whitney
Common Stock to be issued in the Merger  becomes  fixed at the upper end and the
lower end of the  range of  Average  Market  Prices  set forth in the  preceding
table, such that if the calculation of Average Market Price were to result in an
amount less than $27.00,  342,582 shares of Whitney Common Stock would be issued
in the Merger  regardless  of their  market  value,  and if the  calculation  of
Average  Market  Price  were to result in an amount  exceeding  $35.00,  264,277
shares of Whitney Common Stock would be issued in the Merger regardless of their
market  value,  in each  case  assuming  an  Acquisition  Price  of  $9,249,710.
Accordingly,  it is a condition  to the Bank's  obligations  to  consummate  the
Merger  that  the  Average  Market  Price  of the  Whitney  Common  Stock  as so
calculated  not  be  less  than  $27.00,  and  it is a  condition  to  Whitney's
obligations  to  consummate  the  Merger  that the  Average  Market  Price as so
calculated not be more than $35.00.  If the Bank were to waive this condition to
its  obligation to  consummate  the Merger,  the  aggregate  market value of the
Whitney Common Stock to be issued in the Merger may be lower than it would be if
the calculation of Average Market Price resulted in an amount between $27.00 and
$35.00.  If, on the other  hand,  Whitney  were to waive this  condition  to its
obligation to consummate the Merger,  the aggregate  market value of the Whitney
Common  Stock to be issued in the Merger may be higher  than it would be if such
calculation  resulted in a price within the  specified  range.  See  "Regulatory
Approvals and Other Conditions of the Merger."

         On ___________________,  1996, the closing trading price for a share of
Whitney Common Stock was $_______,  and if such date had been the effective date
of the Merger, the Average Market Price would have been
$________.

         In lieu of issuing any fractional  share of Whitney Common Stock,  each
shareholder of the Bank who would  otherwise be entitled  thereto will receive a
cash payment (without interest) equal to such fractional share multiplied by the
Average Market Price. Because the per share exchange ratio in the Merger is less
than  one-to-one,  any  shareholder  of the Bank holding less than two shares of
Bank Common Stock will not receive any Whitney  Common Stock in the Merger,  but
instead will receive solely cash in exchange for his share of Bank Common Stock.


                                        9

<PAGE>



         For  information  regarding  restrictions  on the  transfer  of Whitney
Common Stock  received  pursuant to the Plan of Merger  applicable to certain of
the Bank's  shareholders,  see "Status Under Federal  Securities  Laws;  Certain
Restrictions on Resales."

         Exchange of Certificates.  On the effective date of the Merger, each 
Bank shareholder will cease to have any rights as a shareholder of the Bank and 
his sole rights will pertain to the shares of Whitney Common Stock into which
his shares of Bank Common Stock have been converted pursuant to the Merger,
except for any such shareholder who is entitled to statutory dissenters' rights 
pursuant to 12 U.S.C. ss.215a and except for the right to receive cash for any
fractional shares.  See "Dissenters' Rights."

         Promptly after the consummation of the Merger,  Whitney is required (a)
to  deposit  with  the  exchange  agent  selected  by  Whitney  for  the  Merger
certificates  representing  the shares of Whitney  Common  Stock and the cash in
lieu of  fractional  shares to be issued and paid in exchange for shares of Bank
Common  Stock  and (b)  send or  cause  to be  sent  to  each  person  who was a
shareholder of record of the Bank on the effective date of the Merger (excluding
holders of shares as to which  dissenters'  rights have been  perfected  and not
withdrawn or otherwise  forfeited under applicable law) a letter of transmittal,
together with instructions for the exchange of certificates  representing shares
of Bank Common  Stock for  certificates  representing  shares of Whitney  Common
Stock.

         Shareholders  are  requested  not to send in their  Bank  Common  Stock
certificates  until  they have  received  a letter of  transmittal  and  further
written instructions after the effective date of the Merger.  Please do NOT send
in your stock certificates with your proxy.

         After  the  effective  date  of  the  Merger  and  until   surrendered,
certificates  representing  Bank Common  Stock will be deemed for all  purposes,
other than the payment of dividends or other  distributions,  if any, in respect
of Whitney  Common  Stock,  to  represent  the number of whole shares of Whitney
Common Stock into which such shares have been converted. Whitney, at its option,
may decline to pay former shareholders of the Bank who become holders of Whitney
Common Stock  pursuant to the Merger any dividends or other  distributions  that
may have become payable to holders of record of Whitney  Common Stock  following
the effective date of the Merger until they have surrendered their  certificates
evidencing  ownership  of shares of Bank  Common  Stock,  at which time any such
dividends or other distributions will be paid, without interest.

         Shareholders of the Bank who cannot locate their stock certificates are
urged to contact promptly:

                            Lamar B. Cobb, President
                             American Bank and Trust
                             101 West Garden Street
                            Pensacola, Florida 32501
                                 (904) 432-2481

A new stock certificate will be issued to replace the lost  certificate(s)  only
upon  execution  by  the  shareholder  of  an  affidavit   certifying  that  his
certificate(s)  cannot be located and  containing  an agreement to indemnify the
Bank and Whitney  against any claim that may be made against the Bank or Whitney
by the owner of the certificate(s)  alleged to have been lost or destroyed.  The
Bank or Whitney may also require the  shareholder  to post a bond in such sum as
is sufficient to support the  shareholder's  agreement to indemnify the Bank and
Whitney.

         Transfer  and  Exchange  Agents.  Boatmen's  Trust  Company  serves  as
Transfer  Agent and Registrar for Whitney  Common Stock and will act as Exchange
Agent in connection with the Merger. The Bank acts as its own Transfer Agent and
Registrar for the Bank Common Stock.

         Regulatory Approvals and Other Conditions of the Merger. In addition to
approval  by the  shareholders  of  the  Bank  and  satisfaction  of  the  other
conditions described below, consummation of the Merger will require the approval
of the Office of the  Comptroller  of the  Currency  of the United  States  (the
"Comptroller").  On  _____________________,  1996,  Whitney filed an application
with the  Comptroller  seeking the  approval  of the Merger and an interim  bank
charter for WNB-Florida,  which was accepted on  ____________________,  1996. On
__________,  1996, Whitney received preliminary approval from the Comptroller of
an interim bank charter for WNB-Florida, and

                                       10

<PAGE>



the Comptroller accepted WNB-Florida's  organization certificate and articles of
association  on  ____________,  1996,  at  which  time  WNB-Florida's  corporate
existence began.

         Whitney has also filed  applications with the Board of Governors of the
Federal Reserve System (the "Reserve  Board") and the Federal Deposit  Insurance
Corporation (the "FDIC") in connection with the formation of WNB-Florida.
The Reserve Board application was accepted on ___________________, 1996.

         Whitney is currently  awaiting  final approval of each of the foregoing
applications and expects to receive all required approvals prior to the Meeting;
however, there can be no assurance that they will be obtained by that time or at
all.

         The  obligations  of the parties to the Plan of Merger are also subject
to other  conditions set forth in the Plan of Merger,  including,  among others:
(i) the accuracy on the date of closing of the  representations  and warranties,
and the compliance with covenants, made in the Plan of Merger by each party, and
the absence of any material adverse change in the financial  condition,  results
of operations,  business or prospects of the other party's  consolidated  group,
(ii) the receipt by Whitney and  WNB-Florida of required  regulatory  approvals,
(iii) the receipt by Whitney of assurances  that the Merger may be accounted for
as a pooling-of-interests,  (iv) the receipt by Whitney and the Bank of opinions
as to qualification of the Merger as a tax-free  reorganization under applicable
law, (v) the Bank's receipt of a letter from Ewing,  dated as of the date of the
Meeting, in form and substance satisfactory to the Bank, confirming its fairness
opinion to the Board of Directors of the Bank and (vi) certain other  conditions
customary  for  agreements  of this sort.  In  addition,  it is a  condition  to
Whitney's  obligations that the Average Market Price of the Whitney Common Stock
(calculated  without  regard to the  limitations  contained in the definition of
Average Market Price) shall not be more than $35.00, unless Whitney has executed
a  definitive  merger or other  acquisition  agreement  with a third  party as a
result of which Whitney would cease to be an independent,  public company. It is
also a condition to the Bank's  obligations that the Average Market Price of the
Whitney  Common  Stock as so  calculated  shall not be less than  $27.00.  See "
Conversion of Common Stock."

         The  parties  intend to  consummate  the Merger as soon as  practicable
after all of the  conditions  to the Merger  have been met or  waived;  however,
there can be no assurance that the conditions to the Merger will be satisfied.

         Effective Date. As soon as practicable after shareholder and regulatory
approval is obtained and all other conditions to the consummation of the Plan of
Merger have been satisfied or waived, the Bank Merger Agreement will be executed
on behalf of WNB-Florida and the Bank and filed with the Comptroller. The Merger
will be  effective  at the time and date  specified  in a  certificate  or other
written record issued by the  Comptroller.  Whitney and the Bank are not able to
predict the effective  date of the Merger and no assurance can be given that the
transactions  contemplated  by the Plan of Merger  will be effected at any time.
See "- Regulatory Approvals and Other Conditions of the Merger."

         Conduct of Business  Prior to the Effective  Date.  The Bank has agreed
pursuant to the Plan of Merger that,  prior to the effective date of the Merger,
it will conduct its business only in the ordinary  course  consistent  with past
practices  and that,  without the prior written  consent of the chief  executive
officer of  Whitney or his duly  authorized  designee,  and except as  otherwise
provided in the Plan of Merger, it will not, among other things,  (a) declare or
pay any dividend,  declare or make any distribution on or directly or indirectly
combine, redeem, reclassify, purchase or otherwise acquire any shares of capital
stock or authorize the creation or issuance of or issue any additional shares of
capital stock or  securities or  obligations  convertible  into or  exchangeable
therefor  except the  issuance of shares of Bank Common  Stock upon  exercise of
Bank Options;  (b) amend its Articles of Incorporation or Association or By-Laws
or adopt or amend any  resolution  or agreement  concerning  indemnification  of
directors  or officers;  (c) enter into or modify any  agreement  requiring  the
payment of any salary,  bonus, extra compensation,  pension or severance payment
to any of its current or former  directors,  officers or  employees  except such
agreements as are terminable at will without  penalty or other payment by it, or
increase the compensation of any such person in any manner inconsistent with its
past practices;  (d) except in the ordinary  course of business  consistent with
past practices,  place or suffer to exist on any of its assets or properties any
mortgage,  pledge,  lien, charge or other encumbrances  (except as allowed under
the Plan of  Merger)  or cancel  any  material  indebtedness  owing to it or any
claims  it may have  possessed,  or waive  any  right  of  substantial  value or
discharge or satisfy any material  non-current  liability;  (e) acquire  another
business  or merge or  consolidate  with  another  entity  or sell or  otherwise
dispose  of a  material  part of its  assets  except in the  ordinary  course of
business consistent with past practices;  (f) commit any act that is intended or
reasonably may be expected to result

                                       11

<PAGE>



in any of its  representations  and warranties  becoming  untrue in any material
respect or in any of the  conditions  to the Merger not being  satisfied or in a
violation of any  provision of the Plan of Merger,  except as may be required by
applicable  law;  (g)  commit or fail to take any  action  that is  intended  or
reasonably  may be expected to result in a material  breach or  violation of any
applicable law,  statute,  rule,  governmental  regulation or order; (h) fail to
maintain  its  books,  accounts  and  records  in the  usual  manner  on a basis
consistent  with that previously  employed;  (i) fail to pay or to make adequate
provision  in all  material  respects  for the  payment of all  taxes,  interest
payments and  penalties  due and payable,  except those being  contested in good
faith by appropriate  proceedings  and for which  sufficient  reserves have been
established;  (j)  dispose of  investment  securities  in amounts or in a manner
inconsistent with past practices,  or make investments in  non-investment  grade
securities or that are inconsistent  with past investment  practices;  (k) enter
into any new line of non-banking business; (l) charge off (except as required by
law or  regulatory  authorities  or  generally  accepted  accounting  principles
consistently  applied) or sell (except for a price not materially  less than the
value thereof) any of its portfolio of loans,  discounts or financing leases, or
sell any asset  held as other  real  estate or other  foreclosed  assets  for an
amount  materially  less than 100% of its book value as of March 31,  1996;  (m)
make any extension of credit that, when added to all other  extensions of credit
to a borrower and its affiliates,  would exceed the Bank's applicable regulatory
lending limits;  (n) take or cause to be taken any action that would  disqualify
the  Merger  as  a  "pooling-of-interests"  for  accounting  purposes  or  as  a
"reorganization"  within the meaning of Section  368(a) of the Internal  Revenue
Code; or (o) agree or commit to do any of the foregoing.

         In  addition,  the Bank has agreed that it will not,  without the prior
approval of Whitney,  solicit, initiate or encourage inquiries or proposals with
respect to, or,  except to the extent  required  in the  written  opinion of its
counsel to discharge  properly the directors'  fiduciary  duties to the Bank and
its  shareholders,  furnish any  information  relating to, or participate in any
negotiations or discussions concerning,  any acquisition or purchase of all or a
substantial portion of its assets, or of a substantial equity interest in it, or
any  business  combination  with it (other than as  contemplated  by the Plan of
Merger).  The Bank has also agreed that in no event will any such information be
supplied  except pursuant to a  confidentiality  agreement in form and substance
substantially  the same as the  confidentiality  agreement  previously  executed
between the Bank and Whitney,  that it will  instruct its  respective  officers,
directors,  agents and affiliates to refrain from doing any of the foregoing and
that it will notify  Whitney  immediately if any such inquiries or proposals are
received  by, any such  information  is  requested  from or any  discussions  or
negotiations  are sought to be initiated  with, the Bank or any of its officers,
directors,  agents  or  affiliates.   Notwithstanding  the  foregoing,   nothing
contained  in the Plan of Merger  shall be deemed to  prohibit  any  officer  or
director  of the Bank from  taking any  action  that in the  written  opinion of
counsel to the Bank is required by law or is required to discharge his fiduciary
duties to the Bank and its shareholders.

         Waiver, Amendment and Termination. The Plan of Merger provides that the
parties thereto may waive any of the conditions to their respective  obligations
to consummate  the Merger other than approval by the  shareholders  of the Bank,
the absence of a stop order  suspending the  effectiveness  of the  Registration
Statement of which this Proxy  Statement-Prospectus forms a part, the receipt of
all  necessary  regulatory  approvals,  the  satisfaction  of  all  requirements
prescribed by law for  consummation  of the Merger,  and the Bank's receipt of a
letter from Ewing  dated as of the date of the  Meeting,  in form and  substance
satisfactory to the Bank,  confirming  Ewing's  fairness opinion to the Board of
Directors of the Bank. A waiver must be in writing.

         The Plan of Merger, including all related agreements, may be amended or
modified at any time,  before or after approval by the shareholders of the Bank,
by the mutual  agreement  in writing of the Board of Directors of the parties to
the Plan of Merger. Additionally,  the Plan of Merger may be amended at any time
by the sole action of the chief executive  officers of the respective parties to
the Plan of  Merger to  correct  typographical  errors  or to  change  erroneous
references or  cross-references,  or in any other manner that is not material to
the substance of the transactions contemplated by the Plan of Merger.

         The Plan of Merger may be terminated at any time prior to the effective
date of the  Merger  by (i) the  mutual  consent  of the  respective  Boards  of
Directors of Whitney and the Bank; (ii) the Board of Directors of either Whitney
or the Bank in the event of a breach by any member of the consolidated  group of
the other of them of any  representation,  warranty  or  covenant in the Plan of
Merger that cannot be cured by the  earlier of 15 days after  written  notice of
such breach or December 31, 1996; (iii) the Board of Directors of either Whitney
or the Bank if by December 31, 1996 all the  conditions  to closing  required by
the Plan of Merger  has not been met or waived or cannot be met,  or the  Merger
has not occurred, by December 31, 1996; (iv) Whitney, if the number of shares of
Bank Common Stock

                                       12

<PAGE>



as to which the  holders  thereof  are,  on the  effective  date of the  Merger,
legally  entitled to assert  dissenting  shareholders  rights plus the number of
shares to which the holders  thereof are  entitled to receive  cash  payments in
lieu of  fractional  shares,  exceeds that number of shares of Bank Common Stock
that would preclude  pooling-of-interests  accounting for the Merger (i.e., if ,
after the  Meeting,  more than 10% of the Bank Common  Stock would be subject to
exchange  for cash rather  than  Whitney  Common  Stock as the result of holders
exercising  dissenters' rights or receiving cash in lieu of fractional  shares);
(v)  Whitney if the Plan of Merger  fails to receive the  requisite  vote of the
Bank's  shareholders;  (vi)  Whitney  if  the  Bank's  Board  of  Directors  (A)
withdraws,  modifies  or  changes  its  recommendation  to its  shareholders  as
contained  herein or resolves to do so, (B) recommends to its  shareholders  any
other merger,  consolidation,  share  exchange,  business  combination  or other
similar  transaction,  any sale, lease,  transfer or other disposition of all or
substantially all of the assets of the Bank or any acquisition of 15% or more of
any  class of the  Bank's  capital  stock or (C)  makes  any  announcement  of a
proposal,  plan or intention to do any of the  foregoing;  or (vii) the Bank, if
the Bank receives a written offer with respect to any  transaction  described in
(vi) above and the Board of  Directors  of the Bank  determines  in good  faith,
after  consultation  with  its  financial   advisors  and  counsel,   that  such
transaction is more favorable to the Bank's  shareholders  than the transactions
contemplated  by  the  Plan  of  Merger.  The  Plan  of  Merger  provides  for a
termination  fee of $500,000  payable to Whitney if the Bank terminates the Plan
of Merger under the  circumstances  described  in clause (vii) of the  preceding
sentence.  The  provisions  in the  Plan of  Merger  regarding  confidentiality,
payment of the  termination fee and certain  miscellaneous  matters will survive
any termination of the Plan of Merger.

         Expenses.  The Plan of Merger  provides that  regardless of whether the
Merger is consummated,  expenses  incurred in connection with the Plan of Merger
and the transactions  contemplated  thereby shall be borne by the party that has
incurred them.

Interests of Certain Persons

         Employee  Benefits.  Whitney has agreed that, at the effective  time of
the Merger,  all persons  then  employed by the Bank shall be eligible  for such
employee benefits as are generally available to employees of Whitney's Louisiana
and  Alabama  banking  subsidiaries  having  like  tenure,  officer  status  and
compensation  levels,  except that (a) all executive and senior level management
bonuses,  stock options,  restricted  stock and similar  benefits will be at the
discretion of WNB-Florida's  Compensation Committee,  (b) all Bank employees who
are employed at the  effective  time of the Merger will be given full credit for
all prior  service as employees of the Bank,  provided,  however,  that all such
employees shall be treated as newly hired WNB-Florida employees for all purposes
of Whitney's or Whitney's  Louisiana and Alabama banking  subsidiaries'  Defined
Benefit  Pension  Plan  (i.e.,  prior  service  credit with the Bank will not be
considered in determining  future benefits under Whitney's or Whitney's  banking
subsidiaries' Defined Benefit Pension Plan).

         Management.  Certain  officers  of  the  Bank,  including  Lamar  Cobb,
President  and Chief  Executive  Officer,  are  entitled to receive  annual cash
incentive  bonuses pursuant to arrangements with the Bank. Such bonuses for 1996
will be pro rated  through  the  effective  date of the  Merger and paid to such
officers at that time. Upon completion of the Merger, Mr. Cobb will be appointed
as  President  of  WNB-Florida.  WNB-Florida  and Mr.  Cobb will  enter  into an
employment agreement on substantially the same terms as Whitney's employment 
agreements with similiarly situated officers in Whitney's consolidated group.

         Bank  Options.  The Bank Options  were granted to the Bank's  directors
pursuant  to the  Bank's  Option  Plan and have an  exercise  price of $6.52 per
share.  All of the Bank Options are fully vested and are currently  exercisable,
but under the terms of the Option Plan,  any Bank Options that are not exercised
prior to the Merger will terminate upon consummation of the Merger. The Plan of 
Merger provides that,  conditioned upon consummation of the Merger but effective
immediately prior thereto,  any Bank Options that have not been  exercised  will
be exchanged for Whitney Common Stock having a value equal to the Net Value of
the unexercised  Bank Options (i.e., the amount by which the dollar value of the
shares of Whitney  Common  Stock into which a share of Bank Common Stock would 
be converted in the Merger  exceeds the $6.52  exercise price for that share of 
Bank Common  Stock).  See "The Plan of Merger - Description of the Plan of 
Merger -- Conversion of Common Stock;  Exchange for Unexercised Bank Options." 
As a result,  directors  holding Bank Options will not be required to exercise  
their Bank  Options  and pay the  exercise  price  thereof in order to receive 
the Net Value of those Bank Options.

                                       13

<PAGE>



         Messrs. Baars, Culbertson, Mann, Stalnaker and Westmark and Ms. Futch
currently hold Bank Options entitling each of them to purchase 10,848 shares of 
Bank Common Stock; Mr. Dennison currently holds Bank Options entitling him to
purchase 2,712 shares of Bank Common Stock.  Pursuant to an agreement between 
Mr. Westmark and Mr. Mann, Mr. Mann has agreed that, at the direction of Mr. 
Westmark, he will exercise Bank Options to acquire up to 7,848 shares of Bank 
Common Stock and transfer the shares of Bank Common Stock that he receives upon
such exercise to Mr. Westmark, and Mr. Westmark will pay to Mr. Mann the $6.52
per share exercise price for such shares.

         Indemnification  and  Insurance.  Whitney has agreed that all rights to
indemnification   and  all  limitations  of  liability   existing  in  favor  of
indemnified  parties under the Articles of Incorporation and By-Laws of the Bank
as in effect on April 18, 1996 with respect to matters  occurring prior to or on
the  effective  date of the Merger  will  survive  the  Merger for three  years.
Whitney has also agreed to use its best efforts to cause those  persons  serving
as officers and directors of the Bank on the effective  date of the Merger to be
covered for three years  thereafter  by the  directors  and  officers  liability
insurance policy maintained by the Bank (or a substitute policy) with respect to
acts or omissions  occurring  prior to or on the  effective  date of the Merger,
subject to certain  conditions.  In addition,  Whitney has agreed to  indemnify,
under certain conditions, the Bank's directors, officers and controlling persons
against certain expenses and liabilities,  including certain liabilities arising
under federal securities laws.

         No director or executive officer of the Bank owns any shares of Whitney
Common Stock other than Fayette  Dennison,  a director of the Bank, who owns 100
shares of Whitney Common Stock. No director or executive  officer of Whitney has
any  personal  interest  in the Merger  other than by reason of his  holdings of
Whitney Common Stock, nor do such directors or executive officers own any shares
of Bank Common Stock.

Status Under Federal Securities Laws; Certain Restrictions on Resales

         The shares of Whitney Common Stock to be issued to  shareholders of the
Bank pursuant to the Plan of Merger have been  registered  under the  Securities
Act of 1933 (the  "Securities  Act"),  thereby allowing such shares to be freely
traded without restriction by persons who will not be "affiliates" (as that term
is defined in the  Securities Act and the rules and  regulations  thereunder) of
Whitney or who were not "affiliates" of the Bank.

         Directors  and certain  officers  and  shareholders  of the Bank may be
deemed to be  "affiliates"  of the Bank.  Such persons may resell Whitney Common
Stock  received by them pursuant to the Merger only if the shares are registered
for  resale  under the  Securities  Act or an  exemption  from the  registration
requirements  of the  Securities  Act is  available.  All  such  persons  should
carefully  consider  the  limitations  imposed by Rules 144 and 145  promulgated
under the Securities Act prior to effecting any resales of Whitney Common Stock.
Each such  affiliate has entered into an agreement not to sell shares of Whitney
Common Stock received by him in violation of the  Securities  Act.  Further,  in
accordance with the  requirements for using the  pooling-of-interests  method of
accounting,  shareholders of the Bank who may be deemed "affiliates" of the Bank
have agreed not to sell the shares of Whitney  Common Stock  received by them in
the Merger until at least 30 days of post-closing  combined  earnings of Whitney
and the Bank have been published by Whitney.  Whitney has agreed to publish such
an  earnings  release  as  promptly  as  practicable  following  receipt of such
financial results.

Accounting Treatment

         It is a condition to Whitney's obligation to consummate the Merger that
it receive  assurances from its and the Bank's  independent  public  accountants
that  the  Merger  may be  accounted  for as a  pooling-of-interests  under  the
requirements  of  Opinion  No.  16 of the  Accounting  Principles  Board  of the
American  Institute of Certified Public  Accountants and the published rules and
regulations of the Securities and Exchange  Commission  (the  "Commission")  for
accounting  and financial  reporting  purposes.  Under the  pooling-of-interests
method of accounting,  after certain adjustments  necessary to conform the basis
of  presentation  of the Whitney and Bank  information,  the recorded assets and
liabilities  of  Whitney  and the Bank  will be  carried  forward  to  Whitney's
consolidated  financial  statements at their recorded amounts,  the consolidated
earnings of Whitney will include earnings of Whitney and the Bank for the entire
fiscal year in which the Merger occurs and the reported  earnings of Whitney and
the Bank for  prior  periods  will be  combined  and  restated  as  consolidated
earnings  of Whitney.  See "-  Description  of the Plan of Merger --  Regulatory
Approvals  and Other  Conditions  of the  Merger"  and "- Status  Under  Federal
Securities Laws; Certain Restrictions on Resales."

                                       14

<PAGE>



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following is a summary of the opinion of Arthur  Andersen LLP that
Whitney and the Bank expect to receive  concerning  the material  federal income
tax  consequences  to holders of Bank Common  Stock  resulting  from the Plan of
Merger.  Consummation  of the Merger is conditioned  upon receipt by Whitney and
the Bank of such  opinion  dated  the date set for  consummation  of the Plan of
Merger.  The  following  is based upon  applicable  federal law and judicial and
administrative  interpretations  on the date hereof,  any of which is subject to
change at any time,  and  representations  of  management  of Whitney and of the
Bank.

         (a) The Merger will qualify as a  reorganization  under  Section 368 of
the  Internal  Revenue  Code of 1986,  as amended  (the  "Code");  and the Bank,
Whitney and WNB-Florida  each will be a "party to a  reorganization"  within the
meaning of Section 368(b) of the Code.

         (b)      No gain or loss will be recognized by the Bank, Whitney or
WNB-Florida as a result of the Merger.

         (c) No gain or loss will be recognized by a shareholder  of the Bank on
the receipt  solely of Whitney  Common  Stock in exchange for his shares of Bank
Common Stock.

         (d) The tax basis of the shares of Whitney  Common Stock to be received
by shareholders of the Bank pursuant to the Merger will be the same as the basis
of the shares of Bank Common Stock surrendered in exchange  therefor,  decreased
by the amount of basis  allocated  to any cash  received  in lieu of  fractional
shares that are  hypothetically  received by the  shareholder  and  redeemed for
cash.

         (e) The  holding  period of the  shares of Whitney  Common  Stock to be
received by  shareholders  of the Bank  pursuant to the Merger will  include the
holding period of the shares of Bank Common Stock exchanged  therefor,  provided
that the shares of Bank Common Stock are held as capital assets on the effective
date of the Merger.

         (f)  The  payment  of  cash  to  shareholders  of the  Bank  in lieu of
fractional  share  interests  of Whitney  Common Stock will be treated as if the
fractional  shares were distributed as part of the exchange and then redeemed by
Whitney.  These  cash  payments  will be treated as having  been  received  as a
distribution  in redemption of that  fractional  share  interest  subject to the
conditions and limitations of Section 302 of the Code. If a fractional  share of
Whitney  Common  Stock  would  constitute  a  capital  asset  in the  hands of a
redeeming  shareholder,  any  resulting  gain or loss will be  characterized  as
capital  gain or loss in  accordance  with the  provisions  and  limitations  of
Subchapter P of Chapter 1 of the Code.

         (g) A  shareholder  of the Bank who  perfects  his  statutory  right to
dissent to the Merger and who  receives  solely  cash in  exchange  for his Bank
Common  Stock  will be  treated  as  having  received  such  cash  payment  as a
distribution  in redemption  of his shares of Bank Common Stock,  subject to the
provisions and limitations of Section 302 of the Code. After such  distribution,
if the former  shareholder of the Bank does not actually or  constructively  own
any Bank Common Stock, the redemption will constitute a complete  termination of
interest  and be treated as a  distribution  in full payment in exchange for the
Bank Common Stock redeemed.

         (h) Ordinary  income will be recognized  by the holders of  unexercised
Bank  Options on the receipt of Whitney  Common  Stock in exchange for such Bank
Options, measured by the fair market value of the Whitney Common Stock received.

         The  opinion of Arthur  Andersen  LLP is not  binding  on the  Internal
Revenue Service,  which could take positions contrary to the conclusions in such
opinion.

         As a result of the  complexity  of the tax laws,  and  because  the tax
consequences  to any  particular  shareholder  may be  affected  by matters  not
discussed  herein,  it is recommended  that each shareholder of the Bank consult
his personal tax advisor  concerning  the  applicable  federal,  state and local
income tax consequences of the Merger.


                                       15

<PAGE>



                               DISSENTERS' RIGHTS

         Each shareholder of the Bank entitled to vote on the Plan of Merger who
objects to the Plan of Merger  shall be entitled  to the rights and  remedies of
dissenting  shareholders  provided under the Bank Merger Act, 12 U.S.C.  ss.215a
("Section  215a"),  a copy of which is  included  in  Appendix  C to this  Proxy
Statement-Prospectus,  and any  such  shareholder  who  follows  the  procedures
specified in Section 215a will be entitled to receive the value of his shares of
Bank Common  Stock in cash. A Bank  shareholder  must comply  strictly  with the
procedures set forth in Section 215a.  Failure to follow any of those procedures
may result in a termination  or waiver of his  dissenters'  rights under Section
215a.

         To exercise  the right of  dissent,  a Bank  shareholder  (a) must vote
against  the Plan of Merger or  otherwise  notify the  Secretary  of the Bank in
writing at or prior to the Meeting that he dissents  from the Plan of Merger and
(b) must also,  within  thirty  days  after the  effective  date of the  Merger,
deliver to Whitney a written  request for the value of his shares of Bank Common
Stock in cash accompanied by the surrender of his certificates representing such
shares of Bank Common Stock. Such written requests should be delivered either in
person  or  by  mail  (certified  mail,  return  receipt  requested,  being  the
recommended form of transmittal) to Joseph S. Schwertz, Jr., Secretary,  Whitney
Holding Corporation, 228 St. Charles Avenue, New Orleans, Louisiana 70130.

         The  value of the  shares of Bank  Common  Stock  held by a  dissenting
shareholder  will be determined,  as of the effective date of the Merger,  by an
appraisal  made by three  appraisers,  one to be  selected  by the  holders of a
majority  of the Bank  Common  Stock the  owners of which have  exercised  their
dissenters'  rights, one to be selected by the directors of Whitney,  and one to
be selected by the two appraisers so selected.  The valuation agreed upon by any
two  of the  three  appraisers  will  govern.  If  the  value  so  fixed  is not
satisfactory to any dissenting Bank shareholder who has requested payment,  that
Bank  shareholder  may,  within five days after being  notified of the appraised
value of his shares,  appeal to the Comptroller,  which will cause a reappraisal
to be made that will be final and  binding as to the value of the shares of such
shareholder.  If for any reason one or more of the  appraisers are not selected,
or the  appraisers  so selected  fail to determine  the value of the Bank Common
Stock within ninety days after the effective date of the Merger, the Comptroller
will cause an  appraisal  of such shares to be made upon the written  request of
any  interested  party,  and such  appraisal  will be final and  binding  on all
parties.  Whitney  will  pay the  expenses  of the  Comptroller  in  making  any
appraisal or reappraisal described above.

         The  value  of the  shares  of Bank  Common  Stock  held by  dissenting
shareholders  ascertained  as  described  above  will  be  promptly  paid to the
dissenting shareholders. The shares of Whitney Common Stock that would have been
delivered to the dissenting Bank  shareholders had they not requested payment in
accordance with Section 215a must be sold at an advertised  public auction,  and
Whitney has the right to purchase  any or all of such  shares.  If the shares of
Whitney  Common Stock are sold at the public auction at a price greater than the
amount paid to the dissenting Bank  shareholders,  the excess in such sale price
must be paid to such dissenting shareholders.

         Prior to the effective date of the Merger,  dissenting  shareholders of
the Bank should send any communications regarding their rights to Lamar B. Cobb,
President,  American Bank and Trust, 101 West Garden Street, Pensacola,  Florida
32501. On or after the effective date of the Merger,  dissenting shareholders of
the Bank  should send any  communications  regarding  their  rights to Joseph S.
Schwertz, Jr., Secretary,  Whitney Holding Corporation,  228 St. Charles Avenue,
New Orleans,  Louisiana 70130. All such communications should be signed by or on
behalf of the  dissenting  Bank  shareholder in the form in which his shares are
registered on the Bank's books.

         Whitney has the right to terminate  the Plan of Merger if the number of
shares of Bank Common Stock as to which the holders  thereof,  on the  effective
date of the Merger,  legally entitled to assert dissenting  shareholders' rights
plus the number of shares to which the holders  thereof are  entitled to receive
cash  payments in lieu of  fractional  shares,  exceeds that number of shares of
Bank Common Stock that would  preclude  pooling-of-interests  accounting for the
Merger.  See "The Plan of Merger - Description  of the Plan of Merger -- Waiver,
Amendment and Termination."

         The foregoing summary of 12 U.S.C. ss.215a is qualified in its entirety
by reference to the full text of that statute set forth herein as Appendix C.



                                       16

<PAGE>



                               UNAUDITED PRO FORMA
                    CONDENSED COMBINED FINANCIAL INFORMATION


         In addition to the proposed merger with the Bank,  Whitney has a merger
pending with Liberty Holding Company and its majority owned  subsidiary  Liberty
Bank, a Florida state-chartered banking association  headquartered in Pensacola,
Florida  (collectively,  "Liberty").  The unaudited pro forma condensed combined
balance  sheet as of  March  31,  1996 and the  unaudited  pro  forma  condensed
combined statements of income for the three months ended March 31, 1996 and 1995
and for the years  ended  December  31,  1995,  1994 and 1993  appearing  on the
following pages give effect to the proposed mergers with the Bank and Liberty. A
brief description of each of these mergers follows.

         Whitney and  WNB-Florida,  on the one hand,  and the Bank, on the other
hand,  have signed a definitive  agreement  to merge the Bank into  WNB-Florida,
more fully described in this Proxy Statement-Prospectus. Pursuant to the Plan of
Merger, the shareholders of the Bank and holders of any unexercised Bank Options
will  receive  shares of  Whitney  Common  Stock  having an  aggregate  value of
approximately  $10,250,000,  assuming that no Bank Options are exercised and the
Deductible  Amount is zero. The exact number of shares will be determined at the
time the Merger is effected.  See "The Plan of Merger - Description  of the Plan
of Merger -- Conversion of Common Stock."

         Whitney and  WNB-Florida  have also signed a  definitive  agreement  to
merge  Liberty  Holding  Company with and into Whitney and to merge Liberty Bank
with and into  WNB-Florida  (the  "Liberty  Mergers").  Under  the terms of that
definitive  agreement,  shareholders  of Liberty will receive  shares of Whitney
Common Stock having a value of approximately $14,140,000.  The exact number of
shares of Whitney Common Stock to be issued to the  shareholders of Liberty will
be determined at the time that the Liberty Mergers are effected.

         Each of these  proposed  mergers is expected to be  accounted  for as a
pooling-of-interests,  and the pro forma financial  information set forth on the
following  pages has been  prepared  to reflect the  consummation  of all of the
proposed mergers. No assurance can be given,  however,  that any or all of these
mergers will be consummated,  and  consummation of the Merger,  on the one hand,
and the Liberty  Mergers,  on the other hand, is not a condition to consummation
of the other.

         On March 8,  1996,  Whitney  completed  a merger  with  First  Citizens
BancStock, Inc. ("Citizens") and its wholly-owned subsidiary, The First National
Bank in St. Mary  Parish,  which was  accounted  for as a  pooling-of-interests;
accordingly,  Whitney's  financial  statements have been restated to include the
operations of Citizens.  Whitney's  results of operations  include  nonrecurring
costs associated with the Citizens merger of approximately $2.2 million,  net of
income tax, for the three months ended March 31, 1996.

         The unaudited pro forma  combined  balance sheet at March 31, 1996, set
forth  below,  gives  effect to the Merger  and the  Liberty  Mergers  under the
pooling-of-interests  accounting method as if such mergers had occurred on March
31, 1996.  The unaudited pro forma  combined  statements of income for the years
ended December 31, 1995, 1994 and 1993 and the three months ended March 31, 1996
and 1995 combine the  historical  statements of income of Whitney,  the Bank and
Liberty  as if the Merger  and the  Liberty  Mergers  had been  effective  as of
January 1, 1993.  The costs  associated  with the  Merger and  Liberty  Mergers,
estimated  to be  approximately  $700,000,  will be  accounted  for as a current
period expense upon consummation of such mergers, and have not been reflected in
the pro forma financial statements.

         The  following   unaudited  pro  forma  condensed   combined  financial
information  should  be read in  conjunction  with  the  consolidated  financial
statements and notes thereto of Whitney's consolidated group incorporated herein
by reference.  The pro forma information is presented for illustrative  purposes
only and is not  necessarily  indicative of the  operating  results or financial
position that would have occurred if the Merger and the Liberty Mergers had been
consummated  in  accordance  with the  assumptions  set  forth  under  "Notes to
Unaudited  Pro  Forma  Condensed  Combined  Financial  Statements,"  nor  is  it
necessarily indicative of future operating results or financial position.


                                       17

<PAGE>



                           WHITNEY HOLDING CORPORATION

                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
                                   (Unaudited)

                                 March 31, 1996
                                 (In Thousands)


<TABLE>
<C>                                                 <C>           <C>           <C>               <C>           <C> 
                                                                     Historical
                                                    ------------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    --------------     ----    --------------      -----------    ---------
ASSETS

Cash and due from financial institutions.........    $   238,115   $     1,546   $     4,435                    $   244,096
Securities available for sale....................        182,723        26,448         4,402                        213,573
Securities held to maturity......................      1,311,249            --           640                      1,311,889
Federal funds sold...............................         45,000         1,840         2,775                         49,615
Loans and leases.................................      1,592,994        26,707        36,791                      1,656,492
Less: reserve for possible loan losses...........         41,406           339           507                         42,252
                                                     -----------   -----------   -----------                    -----------
Net loans and leases.............................      1,551,588        26,368        36,284                      1,614,240
Bank premises and equipment (net)................         88,526         1,751         1,904                         92,181
Other real estate owned (net)....................          4,662           101            --                          4,763
Other assets.....................................         77,502           694           527                         78,723
                                                     -----------   -----------   -----------                    -----------
       TOTAL ASSETS..............................     $3,499,365       $58,748       $50,967                     $3,609,080
                                                     ===========   ===========   ===========                    ===========
LIABILITIES
Deposits.........................................     $2,767,744       $53,689       $43,637                     $2,865,070
Federal funds purchased and other borrowings.....        329,938            --           633                        330,571
Accrued expenses and other liabilities...........         31,376           484           463                         32,323
                                                     -----------   -----------   -----------                    -----------
       TOTAL LIABILITIES.........................      3,129,058        54,173        44,733                      3,227,964
Minority interest in Liberty Bank................                                         38              (38)            0
EQUITY
Capital stock....................................          2,800         1,174         1,343           (2,517)        2,800
Capital surplus..................................         64,665         3,425         3,150            2,555        73,795
Retained earnings................................        310,377          (115)        1,904             (137)      312,029
Net unrealized gains on available-for-sale
   securities....................................             35            91           (64)                            62
Less: Treasury stock.............................         (7,570)           --          (137)             137        (7,570)
                                                     -----------   -----------   -----------                    -----------
       TOTAL EQUITY..............................       $370,307        $4,575        $6,196               38      $381,116

       TOTAL LIABILITIES AND
       SHAREHOLDERS' EQUITY......................     $3,499,365       $58,748       $50,967                     $3,609,080
                                                     ===========   ===========   ===========                    ===========

                             See accompanying notes.
</TABLE>

                                       18

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                                   (Unaudited)

                        Three Months Ended March 31, 1996
                      (In Thousands, except for share data)



                                                                               
<TABLE>

<C>                                                 <C>            <C>         <C>                <C>            <C> 
                                                                       Historical
                                                    -----------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    --------------     ----    --------------      -----------    ----------

Interest income..................................      $ 56,941      $  1,170     $  1,035                         $59,146
Interest expense.................................        21,126           638          372                          22,136
                                                       --------      --------     --------                        --------
Net interest income..............................        35,815           532          663                          37,010
Provision for (reduction in) reserve for
  possible loan losses...........................             0             0            0                               0
                                                       --------      --------     --------                        --------
Net interest income after provision
   for possible loan losses......................        35,815           532          663                          37,010
Non-interest income..............................         8,697            72          114                           8,883
Non-interest expense.............................        32,905           272          550                          33,727
Minority interest in income of Liberty Bank......            --            --           (1)                1             0
                                                       --------      --------     --------                        --------
Income before income taxes.......................        11,607           332          226                 1        12,166
Income taxes.....................................         3,570           123           82                           3,775
                                                       --------      --------     --------                        --------
Net income.......................................        $8,037          $209         $144                 1        $8,391
                                                       ========      ========     ========                        ========

Weighted average shares outstanding:
  Primary........................................    17,096,949      330,645       456,093                      17,883,687
  Fully diluted..................................    17,099,787      330,645       456,093                      17,886,525

Earnings per share:
  Primary........................................         $0.47         $0.63        $0.32                           $0.47
  Fully diluted..................................         $0.47         $0.63        $0.32                           $0.47

                             See accompanying notes.
</TABLE>

                                       19

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                                   (Unaudited)

                        Three Months Ended March 31, 1995
                      (In Thousands, except for share data)


<TABLE>
<C>                                                 <C>             <C>         <C>               <C>            <C> 
                                                                      Historical
                                                    -----------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    --------------     ----    --------------      -----------    ----------

Interest income..................................      $ 49,805      $    763     $    921                        $ 51,489
Interest expense.................................        16,133           380          317                          16,830
                                                       --------      --------     --------                        --------
Net interest income..............................        33,672           383          604                          34,659
Provision for (reduction in) reserve for
  possible loan losses...........................           100            20            0                             120
                                                       --------      --------     --------                        --------
Net interest income after provision
   for possible loan losses......................        33,572           363          604                          34,539
Non-interest income..............................         8,636            76           98                           8,810
Non-interest expense.............................        29,164           273          518                          29,955
Minority interest in income of Liberty Bank......            --            --           (1)                1             0
                                                       --------      --------     --------                        --------
Income before income taxes.......................        13,044           166          183                 1        13,394
Income taxes.....................................         4,099            62           62                           4,223
                                                       --------      --------     --------                        --------
Net income.......................................      $  8,945      $    104     $    121                 1      $  9,171
                                                       ========      ========     ========                        ========

Weighted average shares outstanding
       Primary...................................    16,877,358       330,645      456,093                      17,664,096
       Fully diluted.............................    16,877,358       330,645      456,093                      17,664,096

Earnings per share
       Primary...................................         $0.53         $0.31        $0.27                           $0.52
       Fully diluted.............................         $0.53         $0.31        $0.27                           $0.52

                             See accompanying notes.

</TABLE>

                                           20

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                                   (Unaudited)

                          Year Ended December 31, 1995
                      (In Thousands, except for share data)



<TABLE>
<C>                                                 <C>           <C>          <C>                <C>           <C>

                                                                     Historical
                                                    -----------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    -------------------------------------------------------------------------------

Interest income..................................     $ 213,295     $    4,391   $    3,973                      $  221,659
Interest expense.................................        71,867          2,631        1,444                          75,942
                                                      ---------     ----------   ----------                      ----------
Net interest income..............................       141,428          1,760        2,529                         145,717
Provision for (reduction in) reserve for
   possible loan losses..........................        (9,400)            20            0                          (9,380)
                                                       --------     ----------   ----------                      ----------
Net interest income after provision
   for loan losses...............................       150,828          1,740        2,529                         155,097
Non-interest income..............................        33,205            297          467                          33,969
Non-interest expense.............................       119,481          1,087        2,112                         122,680
Minority interest in income of Liberty Bank......            --             --           (4)               4              0
                                                      ---------     ----------   ----------                      ----------
Income before income taxes.......................        64,552            950          880                4         66,386
Income taxes.....................................        20,203            354          297                          20,854
                                                       --------     ----------   ----------                      ----------
Net income.......................................     $  44,349     $      596   $      583                4     $   45,532
                                                      =========     ==========   ==========                      ==========


Weighted average shares outstanding
       Primary...................................    16,971,801        330,645      456,093                      17,758,539
       Fully diluted.............................    17,049,308        330,645      456,093                      17,836,046


Earnings per share
       Primary...................................     $    2.61     $     1.80   $     1.28                      $     2.56
       Fully diluted.............................     $    2.60     $     1.80   $     1.28                      $     2.55

                             See accompanying notes.
</TABLE>

                                            21

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                                   (Unaudited)

                          Year Ended December 31, 1994
                      (In Thousands, except for share data)

<TABLE>

<C>                                                <C>           <C>            <C>              <C>           <C> 

                                                                    Historical 
                                                    -----------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    ------------------------------------------------------------------------

Interest income..................................     $ 192,750     $   2,431   $    3,572                      $  198,753
Interest expense.................................        57,503           866        1,150                          59,519
                                                      ---------     ----------   ----------                      ----------
Net interest income..............................       135,247        1,565         2,422                         139,234
Provision for (reduction in) reserve for
   possible loan losses..........................       (26,004)         135             0                         (25,869)
                                                      -----------   ----------   ----------                      ----------
Net interest income after provision
   for loan losses...............................       161,251        1,430         2,422                         165,103
Non-interest income..............................        34,129          213           622                          34,964
Non-interest expense.............................       112,394        1,053         2,214                         115,661
Minority interest in income of Liberty Bank......            --           --            (4)               4              0
                                                      ---------     ----------   ----------                      ----------
Income before income taxes.......................        82,986          590           826                4         84,406
Income taxes.....................................        26,788         (188)          216                          26,816
                                                      -----------   ----------   ----------                      ----------
Net income.......................................     $  56,198     $    778    $      610                4     $   57,590
                                                      =========     ==========   ==========                      ==========


Weighted average shares outstanding
       Primary...................................     16,588,783       330,645      456,093                      17,375,521
           Fully diluted.........................     16,588,783       330,645      456,093                      17,375,521

Earnings per share
       Primary...................................     $    3.39     $     2.35   $     1.34                      $     3.31
           Fully diluted.........................     $    3.39     $     2.35   $     1.34                      $     3.31

                             See accompanying notes.

</TABLE>
                                            22

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                                   (Unaudited)

                          Year Ended December 31, 1993
                      (In Thousands, except for share data)


<TABLE>
<C>                                                 <C>            <C>          <C>               <C>           <C>         
                                                                     Historical
                                                    -----------------------------------------
                                                        Whitney                    Liberty          Pro Forma     Pro Forma
                                                    (Consolidated)     Bank    (Consolidated)      Adjustments    Combined
                                                    -------------------------------------------------------------------------

Interest income..................................     $ 186,105     $ 2,259     $    3,194                      $  191,558
Interest expense.................................        54,681         873          1,176                          56,730
                                                      ---------     ----------   ----------                      ----------
Net interest income..............................       131,424       1,386          2,018                         134,828
Provision for (reduction in) reserve for
   possible loan losses..........................       (59,625)        300             30                         (59,295)
                                                        -------   ----------     ----------                      ----------
Net interest income after provision
   for loan losses...............................       191,049       1,086          1,988                         194,123
Non-interest income..............................        33,216         201            838                          34,255
Non-interest expense.............................       108,237       1,176          2,059                         111,472
Minority interest in income of Liberty Bank......            --          --             (3)               3              0
                                                      ---------   ----------     ----------                      ----------
Income before income taxes and
   cumulative effect of accounting changes.......       116,028        111             764                3        116,906
Income taxes.....................................        37,145       (102)            277                          37,320
                                                       --------   ----------     ----------                      ----------
Income before effect of accounting
    changes......................................        78,883        213      $      487                3         79,586
Cumulative effect of accounting
    changes, net.................................           345         --             --                             345
                                                      ---------    ----------    ----------                      ----------
Net income.......................................     $  79,228     $   213   $        487                3     $   79,931
                                                      =========     ==========   ==========                      ==========


Weighted average shares outstanding
       Primary...................................     16,456,782       330,645      456,093                      17,243,520
           Fully diluted.........................     16,456,782       330,645      456,093                      17,243,520

Earnings per share
       Primary...................................     $    4.81     $     0.64   $     1.07                      $     4.64
           Fully diluted.........................     $    4.81     $     0.64   $     1.07                      $     4.64

                             See accompanying notes.
</TABLE>

                                       23

<PAGE>



                           WHITNEY HOLDING CORPORATION

           NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                                   (Unaudited)


         To calculate pro forma information, it has been assumed that the number
of outstanding  shares of Whitney Common Stock includes shares to be issued upon
consummation  of the Merger and the Liberty  Mergers.  In connection  with these
proposed  mergers,  Whitney  will issue  shares of Whitney  Common  Stock to the
shareholders of the Bank, to the holders of any unexercised Bank Options, to the
shareholders  of Liberty  Holding  Company and to the minority  shareholders  of
Liberty Bank.

         Under the  terms of the Plan of  Merger,  Whitney  will  issue  Whitney
Common Stock with an aggregate value at the date of the Merger of  approximately
$10,250,000  (calculated based on the Average Market Price and assuming that (a)
none of the Bank Options are exercised prior to the effective date of the Merger
and (b) the Deductible  Amount is zero).  The number of shares of Whitney Common
Stock to be exchanged  in the Merger will be  determined  by the Average  Market
Price of Whitney Common Stock,  as defined in the Plan of Merger,  which will be
no less than $27.00 per share nor more than $35.00 per share, except as provided
in the Plan of Merger.  For  purposes of the  accompanying  pro forma  financial
statements,  the Whitney Common Stock is assumed to have an Average Market Price
of $31.00 per share,  resulting  in the  issuance  of 298,378  shares of Whitney
Common  Stock upon  conversion  of the Bank Common Stock by reason of the Merger
(an  exchange  ratio of 0.6353),  and the  issuance of 32,267  shares of Whitney
Common Stock in exchange for  unexercised  Bank Options to acquire 75,936 shares
of Bank Common Stock.

         Under the  terms of the  definitive  agreement  governing  the  Liberty
Mergers (the "Liberty Agreement"),  Whitney will issue Whitney Common Stock with
an  aggregate  value  at  the  date  of the  Liberty  Mergers  of  approximately
$14,140,000  (calculated  based on the Average Market Price (as defined in the
Liberty  Agreement)).  The  number  of  shares  of  Whitney  Common  Stock to be
exchanged in the Liberty  Mergers will be determined by the Average Market Price
of Whitney Common Stock, as defined in the Liberty  Agreement,  which will be no
less than $27.00 per share nor more than $35.00 per share,  except as  otherwise
provided in the Liberty  Agreement.  For purposes of the  accompanying pro forma
financial  statements,  the Whitney  Common  Stock is assumed to have an Average
Market  Price in the  Liberty  Mergers  of $31.00 per  share,  resulting  in the
issuance of 456,093  shares of Whitney  Common Stock for all the common stock of
Liberty  Holding  Company  (an  exchange  ratio of 0.3281)  and 2,897  shares of
Whitney  Common  Stock  for  all  the  common  stock  of  Liberty  Bank  held by
shareholders  other than Liberty  Holding Company (an exchange ratio of 2.1192).
Certain  warrants to acquire shares of Liberty Holding Company common stock that
were outstanding during periods  presented,  but that have expired in accordance
with their  terms prior to May 31,  1996,  were not  material  and have not been
considered in calculating pro forma earnings per share.

         The  historical   earnings  per  share  and  weighted   average  shares
outstanding  amounts for the Bank and Liberty  reflect the equivalent  shares of
Whitney Common Stock expected to be exchanged in connection  with the Merger and
the Liberty Mergers based on an assumed Average Market Price of $31.00 per share
of Whitney Common Stock,  with none of the Bank Options being exercised prior to
the Merger and a Deductible Amount of zero.

         There is no stated par value of Whitney  Common  Stock.  In  accordance
with the pooling-of-interests  method of accounting,  the historical equities of
the merged companies are combined.

                                            24

<PAGE>



                           WHITNEY HOLDING CORPORATION

           UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                   (American Bank and Trust Transaction Only)


         The  following   unaudited  pro  forma  condensed   combined  financial
information  gives  effect to the proposed  merger of the Bank into  WNB-Florida
using  the  pooling-of-interests  method  of  accounting  and  should be read in
conjunction  with the  consolidated  financial  statements  and notes thereto of
Whitney's  consolidated group  incorporated  herein by reference and of the Bank
included elsewhere in this Proxy Statement-Prospectus. The pro forma information
is presented for illustrative  purposes only, and is not necessarily  indicative
of the operating  results or financial  position that would have occurred if the
Merger had been  consummated in accordance  with the assumptions set forth under
"Notes to Unaudited Pro Forma Condensed Combined Financial  Statements (American
Bank and Trust  Transaction  Only)," nor is it necessarily  indicative of future
operating results or financial position.

         Under the  terms of the Plan of  Merger,  shareholders  of the Bank and
holders of any  unexercised  Bank Options will receive  shares of Whitney Common
Stock with an aggregate  value of  approximately  $10,250,000,  assuming that no
Bank Options are exercised and the  Deductible  Amount is zero. The exact number
of shares will be determined  at the time the Merger is effected.  See "The Plan
of Merger - Description of the Plan of Merger -- Conversion of Common Stock."

         On March 8,  1996,  Whitney  completed  a merger  with  First  Citizens
BancStock, Inc. ("Citizens") and its wholly-owned subsidiary, The First National
Bank in St. Mary  Parish,  which was  accounted  for as a  pooling-of-interests;
accordingly,  Whitney's  financial  statements have been restated to include the
operations of Citizens.  Whitney's  results of operations  include  nonrecurring
costs associated with the Citizens merger of approximately $2.2 million,  net of
income tax, for the three months ended March 31, 1996.

         The unaudited pro forma condensed  combined  balance sheet at March 31,
1996,  set forth below,  gives effect the Merger under the  pooling-of-interests
accounting method as if the Merger had occurred on March 31, 1996. The unaudited
pro forma condensed  combined  statements of income for the years ended December
31,  1995,  1994 and 1993 and the three  months  ended  March 31,  1996 and 1995
combine the  historical  statements  of income of Whitney and the Bank as if the
Merger had been  effective as of January 1, 1993. The cost  associated  with the
Merger,  estimated to be  approximately  $300,000,  will be  accounted  for as a
current  period  expense  upon  consummation  of the  Merger  and has  not  been
reflected in the following pro forma financial statements.

                                       25

<PAGE>



                           WHITNEY HOLDING CORPORATION

                   PRO FORMA CONDENSED COMBINED BALANCE SHEET
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                                 March 31, 1996
                                 (In Thousands)

<TABLE>
<C>                                                    <C>                <C>                <C>
                                                           Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank          Adjustments        Combined
                                                       --------------           ----          -----------        ---------
ASSETS

Cash and due from financial institutions...........     $   238,115        $      1,546                        $   239,661
Securities available for sale......................         182,723              26,448                            209,171
Securities held to maturity........................       1,311,249                  --                          1,311,249
Federal funds sold.................................          45,000               1,840                             46,840
Loans and leases...................................       1,592,994              26,707                          1,619,701
Less: reserve for possible loan losses.............          41,406                 339                             41,745
                                                        -----------        ------------                        -----------
Net loans and leases...............................       1,551,588              26,368                          1,577,956
Bank premises and equipment (net)..................          88,526               1,751                             90,277
Other real estate owned (net)......................           4,662                 101                              4,763
Other assets.......................................          77,502                 694                             78,196
                                                        -----------        ------------                        -----------
       TOTAL ASSETS................................     $ 3,499,365        $     58,748                        $ 3,558,113
                                                        ===========        ============                        ===========
LIABILITIES
Deposits...........................................     $ 2,767,744        $     53,689                        $ 2,821,433
Federal funds purchased and other borrowings.......         329,938                  --                            329,938
Accrued expenses and other liabilities.............          31,376                 484                             31,860
                                                        -----------        ------------                        -----------
       TOTAL LIABILITIES...........................       3,129,058              54,173                          3,183,231
EQUITY
Capital stock......................................           2,800               1,174          (1,174)             2,800
Capital surplus....................................          64,665               3,425           1,174             69,264
Retained earnings..................................         310,377                (115)                           310,262
Net unrealized holding gains on available-
   for-sale securities.............................              35                  91                                126
Less: Treasury stock...............................          (7,570)                 --                             (7,570)
                                                        -----------        ------------                        -----------
       TOTAL EQUITY................................     $   370,307        $      4,575                        $   374,882

       TOTAL LIABILITIES AND
       SHAREHOLDERS' EQUITY........................     $ 3,499,365        $     58,748                        $ 3,558,113
                                                        ===========        ============                        ===========

                             See accompanying notes.
</TABLE>

                                       26

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                        Three Months Ended March 31, 1996
                      (In Thousands, except for share data)

<TABLE>
<C>                                                    <C>                   <C>             <C>                <C>
                                                           Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank          Adjustments        Combined
                                                       --------------           ----          -----------        ----------

Interest income....................................        $56,941            $  1,170                            $58,111
Interest expense...................................         21,126                 638                             21,764
                                                          --------            --------                           --------
Net interest income................................         35,815                 532                             36,347
Provision for (reduction in) reserve for
  possible loan losses.............................              0                   0                                  0
                                                          --------            --------                           --------
Net interest income after provision
   for possible loan losses........................         35,815                 532                             36,347
Non-interest income................................          8,697                  72                              8,769
Non-interest expense...............................         32,905                 272                             33,177
                                                          --------            --------                           --------
Income before income taxes.........................         11,607                 332                             11,939
Income taxes.......................................          3,570                 123                              3,693
                                                          --------            --------                           --------
Net income.........................................       $  8,037            $    209                           $  8,246
                                                          ========            ========                           ========

Weighted average shares outstanding:
  Primary..........................................       17,096,949           330,645                         17,427,594
  Fully diluted....................................       17,099,787           330,645                         17,430,432

Earnings per share:
  Primary..........................................       $   0.47            $   0.63                           $   0.47
  Fully diluted....................................       $   0.47            $   0.63                           $   0.47

                             See accompanying notes.
</TABLE>
                                       27

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                        Three Months Ended March 31, 1995
                       (In Thousands, except for share data)
<TABLE>
<C>                                                    <C>                   <C>             <C>                <C>
                                                           Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank          Adjustments        Combined
                                                       --------------           ----          -----------        ---------

Interest income....................................        $49,805            $    763                            $50,568
Interest expense...................................         16,133                 380                             16,513
                                                          --------            --------                           --------
Net interest income................................         33,672                 383                             34,055
Provision for (reduction in) reserve for
  possible loan losses.............................            100                  20                                120
                                                          --------            --------                           --------
Net interest income after provision
   for possible loan losses........................         33,572                 363                             33,935
Non-interest income................................          8,636                  76                              8,712
Non-interest expense...............................         29,164                 273                             29,437
                                                          --------            --------                           --------
Income before income taxes.........................         13,044                 166                             13,210
Income taxes.......................................          4,099                  62                              4,161
                                                          --------            --------                           --------
Net income.........................................       $  8,945            $    104                           $  9,049
                                                          ========            ========                           ========

Weighted average shares outstanding
   Primary.........................................       16,877,358           330,645                         17,208,003
   Fully diluted...................................       16,877,358           330,645                         17,208,003

Earnings per share
   Primary.........................................       $   0.53            $   0.31                           $   0.53
   Fully diluted...................................       $   0.53            $   0.31                           $   0.53

                             See accompanying notes.

</TABLE>
                                       28

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                          Year Ended December 31, 1995
                      (In Thousands, except for share data)


<TABLE>
<C>                                                    <C>                 <C>            <C>                 <C>
                                                        Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank        Adjustments        Combined
                                                       --------------           ----        -------------     ---------

Interest income....................................      $ 213,295           $    4,391                        $ 217,686
Interest expense...................................         71,867                2,631                           74,498
                                                         ---------           ----------                        ---------
Net interest income................................        141,428                1,760                          143,188
Provision for (reduction in) reserve for
   possible loan losses............................         (9,400)                  20                           (9,380)
                                                         ----------          ----------                        ----------
Net interest income after provision
   for loan losses.................................        150,828                1,740                          152,568
Non-interest income................................         33,205                  297                           33,502
Non-interest expense...............................        119,481                1,087                          120,568
                                                         ---------           ----------                        ---------
Income before income taxes.........................         64,552                  950                           65,502
Income taxes.......................................         20,203                  354                           20,557
                                                         ---------           ----------                        ---------
Net income.........................................      $  44,349           $      596                        $  44,945
                                                         =========           ==========                        =========

Weighted average shares outstanding
   Primary.........................................      16,971,801             330,645                       17,302,446
   Fully diluted...................................      17,049,308             330,645                       17,379,953


Earnings per share
   Primary.........................................      $    2.61           $     1.80                        $    2.60
   Fully diluted...................................      $    2.60           $     1.80                        $    2.59

                             See accompanying notes.
</TABLE>

                                       29

<PAGE>



                           WHITNEY HOLDING CORPORATION

                  PRO FORMA CONDENSED COMBINED INCOME STATEMENT
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                          Year Ended December 31, 1994
                      (In Thousands, except for share data)



<TABLE>
<C>                                                    <C>                 <C>              <C>                <C>
                                                          Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank          Adjustments        Combined
                                                       --------------           ----         -------------      ----------

Interest income....................................      $ 192,750           $    2,431                          $ 195,181
Interest expense...................................         57,503                  866                             58,369
                                                         ---------           ----------                          ---------
Net interest income................................        135,247                1,565                            136,812
Provision for (reduction in) reserve for
   possible loan losses............................        (26,004)                 135                            (25,869)
                                                         ----------          ----------                          ----------
Net interest income after provision
   for loan losses.................................        161,251                1,430                            162,681
Non-interest income................................         34,129                  213                             34,342
Non-interest expense...............................        112,394                1,053                            113,447
                                                         ---------           ----------                          ---------
Income before income taxes.........................         82,986                  590                             83,576
Income taxes.......................................         26,788                 (188)                            26,600
                                                         ---------           -----------                         ---------
Net income.........................................      $  56,198           $      778                          $  56,976
                                                         =========           ==========                          =========


Weighted average shares outstanding
   Primary.........................................     16,588,783              330,645                         16,919,428
   Fully diluted...................................     16,588,783              330,645                         16,919,428

Earnings per share
   Primary.........................................      $    3.39           $     2.35                          $    3.37
   Fully diluted...................................      $    3.39           $     2.35                          $    3.37

                             See accompanying notes.
</TABLE>

                                           30

<PAGE>



                           WHITNEY HOLDING CORPORATION

                       PRO FORMA COMBINED INCOME STATEMENT
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)

                          Year Ended December 31, 1993
                      (In Thousands, except for share data)

<TABLE>
<C>                                                    <C>                  <C>              <C>                <C>
                                                           Whitney                             Pro Forma         Pro Forma
                                                       (Consolidated)           Bank          Adjustments        Combined
                                                       --------------           ----          -----------        ---------

Interest income....................................      $ 186,105           $    2,259                          $ 188,364
Interest expense...................................         54,681                  873                             55,554
                                                         ---------           ----------                          ---------
Net interest income................................        131,424                1,386                            132,810
Provision for (reduction in) reserve for
   possible loan losses............................        (59,625)                 300                            (59,325)
                                                         ----------          ----------                          ---------
Net interest income after provision
   for loan losses.................................        191,049                1,086                            192,135
Non-interest income................................         33,216                  201                             33,417
Non-interest expense...............................        108,237                1,176                            109,413
                                                         ---------           ----------                          ---------
Income before income taxes and
   cumulative effect of accounting changes.........        116,028                  111                            116,139
Income taxes.......................................         37,145                 (102)                            37,043
                                                         ---------           -----------                         ---------
Income before effect of accounting
    changes........................................      $  78,883           $      213                          $  79,096
Cumulative effect of accounting
    changes, net...................................            345                   --                                345
                                                         ---------           ----------                          ---------
Net income.........................................      $  79,228           $      213                          $  79,441
                                                         =========           ==========                          =========


Weighted average shares outstanding
       Primary.....................................     16,456,782              330,645                         16,787,427
           Fully diluted...........................     16,456,782              330,645                         16,787,427

Earnings per share
       Primary.....................................      $    4.81           $     0.64                          $    4.73
           Fully diluted...........................      $    4.81           $     0.64                          $    4.73

                             See accompanying notes.
</TABLE>

                                       31

<PAGE>


                           WHITNEY HOLDING CORPORATION

           NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
                   (American Bank and Trust Transaction Only)
                                   (Unaudited)


         To calculate pro forma information, it has been assumed that the number
of outstanding  shares of Whitney Common Stock includes shares to be issued upon
consummation of the Merger.  In connection  with the Merger,  Whitney will issue
shares  of  Whitney  Common  Stock  to the  shareholders  of the Bank and to the
holders of any unexercised Bank Options.

         Under the  terms of the Plan of  Merger,  Whitney  will  issue  Whitney
Common Stock with an aggregate value at the date of the Merger of  approximately
$10,250,000  (calculated based on the Average Market Price and assuming that (a)
none of the Bank Options are exercised prior to the effective date of the Merger
and (b) the Deductible  Amount is zero).  The number of shares of Whitney Common
Stock to be exchanged  in the Merger will be  determined  by the Average  Market
Price of Whitney Common Stock,  as defined in the Plan of Merger,  which will be
no less than $27.00 per share nor more than $35.00 per share, except as provided
in the Plan of Merger.  For  purposes of the  accompanying  pro forma  financial
statements,  the Whitney Common Stock is assumed to have an Average Market Price
of $31.00 per share,  resulting  in the  issuance  of 298,378  shares of Whitney
Common  Stock upon  conversion  of the Bank Common Stock by reason of the Merger
(an  exchange  ratio of 0.6353),  and the  issuance of 32,267  shares of Whitney
Common Stock in exchange for  unexercised  Bank Options to acquire 75,936 shares
of Bank Common Stock.

         The  historical   earnings  per  share  and  weighted   average  shares
outstanding amounts for the Bank reflect the equivalent shares of Whitney Common
Stock expected to be exchanged in connection with the Merger for the outstanding
shares  of Bank  Common  Stock and any  unexercised  Bank  Options,  based on an
assumed  Average Market Price of $31.00 per share of Whitney Common Stock,  with
none of the Bank Options  being  exercised  prior to the Merger and a Deductible
Amount of zero.

         There is no stated par value of Whitney  Common  Stock.  In  accordance
with the pooling-of-interests  method of accounting,  the historical equities of
the merged companies are combined.


                                       32

<PAGE>


                           INFORMATION ABOUT THE BANK

Description of Business

         The Bank is a bank corporation organized under the laws of the State of
Florida,  with Articles of  Incorporation  filed with the Department of State of
Florida on January 15, 1987.  Since its inception,  the Bank has operated solely
from its  banking  facilities  located  at 101 West  Garden  Street,  Pensacola,
Florida 32501.  The Bank conducts a general  banking  operation,  except that it
does not  operate  a trust  department.  At March 31,  1996,  the Bank had total
assets  of   approximately   $58,748,000,   total   deposits  of   approximately
$53,689,000,  total  net loans of  approximately  $26,368,000  and  shareholders
equity of approximately $4,575,000.

Competition

         The Bank  experiences  competition  in attracting  deposits and lending
funds.  Primary competitors of the Bank are other commercial banks,  savings and
loan  associations  located in the Bank's  market area and, to a lesser  extent,
finance companies, insurance companies, credit unions, credit card organizations
and other  financial  institutions  located in the geographic  area in which the
Bank competes. The Bank competes with other financial institutions to make loans
to customers and to obtain deposits of customers.  This competition is generally
based on the interest rates charged on loans or paid on deposits. The Bank faces
increasing  competition from larger financial  institutions,  many of which have
entered the competitive  area of the Bank by making  acquisitions as a result of
the Riegel-Neal Interstate Banking and Branching Act of 1994. That Act permitted
adequately  capitalized  and managed bank holding  companies to acquire banks in
any state, subject to certain limitations, regardless of whether the acquisition
would be prohibited by applicable state law.

Supervision and Regulation

         General. In addition to the generally applicable state and federal laws
governing businesses and employers, the Bank is extensively regulated by special
state  and  federal   laws  and   regulations   applicable   only  to  financial
institutions.  Laws regulating  consumer finance  transactions,  collections and
confidentiality and the safety and soundness of financial  institutions regulate
virtually all aspects of the operations of the Bank.  These laws and regulations
are intended to protect  consumers rather than the shareholders of the Bank. Any
change in these applicable laws or regulations may have a material effect on the
business of the Bank.

         The Bank is a Florida  state-chartered  Bank subject to  supervision by
the  Office of the  Comptroller  of the State of  Florida  and has its  deposits
insured  up  to  $100,000  per  depositor  by  the  Federal  Deposit   Insurance
Corporation.  The Bank is regulated and subject to periodic examination by these
government authorities, each of which issue regulations that impose restrictions
on the nature and amount of loans and investments the Bank may make.

         Monetary  Policy.   Monetary   policies  and  regulatory   authorities,
including the Reserve  Board,  have a significant  effect on the business of the
Bank.  The Reserve Board  supervises  and regulates the national  supply of bank
credit through the sale of U. S. government securities,  changes in the discount
rate  on  bank  borrowings  from  the  Reserve  Board  and  changes  in  reserve
requirements  with  respect to member  bank  deposits.  The  Reserve  Board also
regulates  the types of loans and  investments  in which banks may  participate.
These  regulatory  efforts  can  affect  the  overall  business  of the Bank and
interest  rate it  charges on loans or pays for  deposits.  The effect of future
Reserve  Board  policies on the  business of the Bank cannot be  predicted  with
certainty.

         Capital  Adequacy  Guidelines.  Regulatory  authorities  governing  the
operations  of the  Bank  establish  minimum  capital  requirements  of the Bank
designed to reduce risk in operations, to account for off-balance sheet exposure
and to insure  adequate  liquidity in the Bank. See "The Company's  Management's
Discussion and Analysis of Financial Condition and Results of Operations."



                                       33


<PAGE>



Market Prices and Dividends

         Market Prices. The Bank Stock is not traded on any exchange,  and there
is no  established  public  trading  market for such stock.  There are no bid or
asked prices  available for Bank Common Stock.  There is, however,  very limited
and  sporadic  trading  of Bank  Common  Stock in its local  area.  Based on the
limited  information  available to the Bank's management,  only approximately 20
trades were effected during the last two years at prices ranging from $6 to $16.
The Bank's management  believes that such trades were effected on an arms-length
basis, but no assurance is given in this regard.

         Dividends.  The Bank has never paid any cash or other  dividends of any
type, and has no intention to pay any such dividends in the foreseeable  future.
The payment of dividends by the Bank is subject to certain  legal  restrictions.
Regulatory  authorities  also have the power to  restrict  the  Bank's  dividend
payments if such payments are deemed an unsafe or unsound banking practice or if
the authority deems the Bank's capital to be inadequate. See "Comparative Rights
of  Shareholders  - Comparison of Whitney  Common Stock and Bank Common Stock --
Dividends and Other Distributions."

         Holders.  As of ___________________, 1996, the record date for the
Meeting, there were approximately 91 record shareholders of the Bank.

Property

         The building and premises constituting the Bank's only office,  located
at 101 West Garden Street,  Pensacola  Florida,  are owned by the Bank. The Bank
considers its property to be in good condition.

Employees

         The Bank  employs  16 people  full-time  and one person  part-time  and
considers its relationship with its employees to be good.

Security Holdings of Principal Shareholders and Management

         Principal   Shareholders.   The  following   table   reflects   certain
information  regarding  those  persons  who  are  known  by the  Bank  to be the
beneficial owner of more than five percent of the outstanding Bank Common Stock.
Unless otherwise indicated,  each person listed in the table has sole voting and
investment power with respect to the shares set forth opposite his name.


                                           34


<PAGE>



Name and Address              Number of Shares
of Beneficial Owner           Beneficially Owned               Percent of Class
- -------------------           ------------------                ---------------

Theo D. Baars                      30,079(1)                          6.26%(1)
 221 S. Baylen Street
 Pensacola, Florida 32501

M. Warren Culbertson               40,595(1)                          8.45%(1)
 3533 Pine Forest Road
 Cantonment, Florida 32533

Fayette Dennison                  109,660(2)                         23.21%(2)
 4300 Bayou Boulevard
 Suite 21
 Pensacola, Florida 32503

Grace B. Futch                     26,148(1)(3)                       5.44%(1)
 4562 Whisper Circle
 Pensacola, Florida 32504

Frank E. Westmark                  65,865(1)(4)                       13.49%(1)
 P. O. Box 575
 Cantonment, Florida 32533

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

(1)      Includes  10,848 shares of Bank Common Stock that the individual  named
         currently has the right to acquire upon exercise of Bank Options.

(2)      Includes 2,712 shares of Bank Common Stock that Mr. Dennison  currently
         has the right to acquire upon exercise of Bank Options.

(3)      Includes 5,300 shares registered in the name of Ms. Futch and her
         husband.

(4)      Includes  16,255 shares  registered in the name of Mr. Westmark and his
         wife and 5,000 shares  registered  in the name of Mr.  Westmark and his
         mother.  Also  includes  7,848  shares of Bank  Common  Stock  that Mr.
         Westmark  has the right to acquire  pursuant  to an  agreement  with T.
         David Mann, a director of the Bank.

         Directors  and  Executive  Officers.  The  following  table  sets forth
certain  information  as of the  record  date  for the  Meeting  concerning  the
beneficial  ownership of Bank Common  Stock by each  director of the Bank and by
all directors  and executor  officers of the Bank as a group.  Unless  otherwise
indicated,  each person listed in the table has sole voting and investment power
with respect to the shares set forth opposite his or her name.

<TABLE>
        <C>                                        <C>                             <C>
             Name of                                 Number of Shares
         Beneficial Owner                           Beneficially Owned             Percent of Class
         ----------------                           ------------------             ----------------
         Theo D. Baars                                  30,079(1)                          6.26%(1)
         Lamar B. Cobb                                     712                                *
         M. Warren Culbertson                           40,595(1)                          8.45%(1)
         Fayette Dennison                              109,660(2)                         23.21%(2)
         Grace B. Futch                                 26,148(1)(3)                       5.44%(1)
         Frank S. Hughes                                10,000(4)                          2.13%(4)
         T. David Mann                                  14,182(1)(5)                       2.95%(1)
         G. H. Skipper, Jr.                              2,500                                *

</TABLE>
                                           35


<PAGE>


<TABLE>
        <C>                                         <C>                                   <C>
         B. L.  Stalnaker, M.D.                      20,848(1)(6)                           4.34%(1)
         Frank E. Westmark                           65,865(1)(7)                          13.49%(1)
         All directors and executive
            officers as a group (13 persons)        312,741(8)                             58.18%(8)
</TABLE>

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

*        Indicates less than 1%

(1)      Includes  10,848 shares of Bank Common Stock that the individual  named
         currently has the right to acquire upon exercise of Bank Options.

(2)      Includes 2,712 shares of Bank Common Stock that Mr. Dennison  currently
         has the right to acquire upon exercise of Bank Options.

(3)      Includes 5,300 shares registered in the name of Ms. Futch and her
         husband.

(4)      Includes 500 shares registered in the name of Mr. Hughes and his wife.

(5)      Includes 3,334 shares  registered in the name of Mr. Mann and his wife.
         Pursuant to an agreement with Frank E.  Westmark,  Mr. Mann is required
         to transfer to Mr.  Westmark  7,848 of the 10,848 shares of Bank Common
         Stock that Mr. Mann currently has the right to receive upon exercise of
         Bank  Options  and has agreed to  exercise  his Bank  Options for those
         7,848 shares at the  direction of Mr.  Westmark upon the payment by Mr.
         Westmark to him of the exercise price therefor.

(6)      Includes 10,000 shares registered in the name of Dr. Stalnaker and his
         wife.

(7)      Includes 16,255 shares registered in the name of Mr. Westmark and his
         wife and 5,000 shares registered in the name of Mr. Westmark and his
         mother.  Also includes 7,848 shares of Bank Common Stock that Mr.
         Westmark has the right to acquire pursuant to an agreement with T.
         David Mann.

(8)      Includes  an  aggregate  of 67,800  shares of Bank  Common  Stock  that
         directors and executive  officers  currently  have the right to acquire
         upon exercise of Bank Options.



                                            36


<PAGE>



                     THE BANK'S MANAGEMENT'S DISCUSSION AND
            ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The following  discussion  should be read in conjunction  with the  consolidated
financial  statements of the Bank and related Notes appearing  elsewhere in this
Proxy Statement-Prospectus.

Review of Results of Operations -- For the Three Month Period Ended March 31,
1996 as Compared to the Three Month Period Ended March 31, 1995

Earnings Summary

         The Bank  reported  net income of  approximately  $209,000 or $0.45 per
share for the three  months  ended  March 31,  1996,  compared  to net income of
approximately  $104,000 or $0.22 per share for the three  months ended March 31,
1995.

         Net income increased 101% in 1996 as compared to the comparable  period
in 1995.  The most  significant  factors  affecting  net income for the  periods
mentioned are highlighted below.

- -    An increase in average investment securities as a percentage of interest-
     earning assets from 21.3% in 1995 to 52.3% in 1996.
- -    An increase in the average rate on investment securities from 6.51% in 1995
     to 6.95% in 1996.
- -    Maintenance of high asset quality and reserve coverage ratios. Net
     recoveries were approximately $4,000 and $51,000 in 1996 and 1995,
     respectively.
- -    In recognition of these net recoveries, the loan provisions made in the
     three months ended March 31, 1996 and 1995 were $0 and $20,000,
     respectively.
- -    Annualized noninterest expenses as a percent of average assets were 1.7 %
     in 1996 and 2.7% in 1995.

         Net earnings  for the three months ended March 31, 1996  resulted in an
annualized  return on average  assets of 1.34%  compared  to 1.03% in 1995.  The
annualized return on average  stockholders' equity was 17.49% in 1996 and 11.20%
in 1995.

Net Interest Income

         Net interest income is the difference  between interest and fees earned
on loans,  securities and other  interest-earning  assets (interest  income) and
interest paid on deposits (interest expense) and represents the principal source
of  earnings  for the Bank.  Net  interest  income is affected by changes in the
volume of  interest-earning  assets and  interest-bearing  liabilities,  and the
rates earned or paid thereon.

         For the purposes of this  earnings  analysis,  net interest  income has
been  adjusted  to a fully  taxable  equivalent  basis for  certain  investments
included in interest-earning  assets.  Interest-earning assets, including loans,
have been presented as averages, net of unearned income.

         Net  interest  income  on a fully  tax  equivalent  basis for the three
months ended March 31, 1996  increased  39.1% to $534,000  from $384,000 for the
same   period  in  1995.   The   annualized   net   interest   margins   between
interest-earning assets and interest-bearing  liabilities decreased to 2.68% for
the three  months  ended  March 31, 1996 from 4.23% for the three  months  ended
March 31, 1995. The annualized net yield on interest-earning assets was 3.19% in
1996  compared  to 3.67% in  1995.  The net  interest  margin  and net  yield on
interest-earning  assets are affected by several factors. Among them are Federal
Reserve Bank monetary policies,  competitive  pressures,  and the composition of
interest-earning  assets and  interest-bearing  liabilities.  The annualized net
interest  margins and the annualized net yields on  interest-earning  assets for
1996 and 1995 remained  virtually  consistent when considering the stabilization
of interest rates in 1995 and 1996.


                                            37


<PAGE>



         Interest income on a fully tax equivalent basis increased approximately
$407,000 to $1.17  million  from  $764,000  for the three months ended March 31,
1996  from  the  comparable  period  in 1995.  This  increase  was  attributable
primarily  to the increase in the average  interest-earning  assets of 59.9% for
the period  ended March 31, 1996 as compared to the period ended March 31, 1995.
The annualized yield on interest-earning assets for the three months ended March
31, 1996 and 1995 was 8.07% and 8.42%, respectively. The mix of interest-earning
assets  relative to loans  decreased from 68.6% for the three months ended March
31, 1995 to 45.0% for the three  months  ended March 31,  1996.  The  annualized
yield on  average  loans was 9.50% for the three  months  ended  March 31,  1996
compared to 9.45% for the three  months  ended March 31,  1995.  For the periods
ended  March 31,  1996 and 1995,  investment  securities  represented  52.3% and
21.3%,  respectively,  of average  interest-earning assets. For the three months
ended March 31, 1996 and 1995, the annualized yield on investment  securities on
a fully tax equivalent basis was 6.95% and 6.51%, respectively. Interest-earning
assets as a percentage of total average  assets  increased from 90.2% in 1995 to
93.1% in 1996.

         Interest  expense   increased   approximately   $257,000  or  67.6%  to
approximately  $637,000  for  the  three  months  ended  March  31,  1996,  from
approximately  $380,000 for the  comparable  1995 period.  The  fluctuations  in
interest  expense from 1995 to 1996 were  attributable  to the  increases in the
cost of funds, changes in the mix of interest-bearing liabilities, and increases
in the volume of interest-bearing  liabilities. The annualized average rate paid
on  interest-bearing  liabilities was 4.88% and 4.75% for the three months ended
March 31, 1996 and 1995,  respectively.  During the three months ended March 31,
1996, the volume of  interest-bearing  liabilities  averaged  $52.2 million,  or
63.1% higher than the $32.0 million average for the three months ended March 31,
1995.  Interest-bearing  demand deposits  represented 58.1% of  interest-bearing
liabilities  during the 1996 period as compared to 41.0% during the period ended
March 31, 1995.  The  annualized  yields paid on these  deposits  were 4.36% and
3.96% for the three  months  ended March 31, 1996 and 1995,  respectively.  Time
deposits  represented  36.9% of  interest-bearing  liabilities  during  the 1996
period as compared to 47.7% during the period ended 1995. The annualized  yields
paid on time deposits during the three months ended March 31, 1996 and 1995 were
6.00% and 5.88%, respectively.

Noninterest Income

         The Bank derives a significant  portion of its noninterest  income from
traditional  retail  banking  services  including  various  account  charges and
service fees.

         Noninterest  income from deposit accounts is significantly  affected by
competitive  pricing of these  services  and the  volume of  noninterest-bearing
accounts.  Service  charge  income was $72,000 and $76,000 for the three  months
ended March 31, 1996 and 1995, respectively. The decrease was primarily a result
of a reduction in overdraft charges for the three months ended March 31, 1996 as
compared to the three months ended March 31, 1995. The gains/losses  realized on
the sale of  investment  securities  were not  significant  for the three months
ended March 31, 1996 and 1995.

Noninterest Expense

         Noninterest  expense was  $272,000  and  $273,000  for the three months
ended March 31, 1996 and 1995, respectively. Annualized noninterest expense as a
percentage of average  assets was 1.74% in 1996 and 2.71% in 1995.  Salaries and
employee  benefits  amounted to $149,000 and $135,000 for the three months ended
March 31, 1996 and 1995, respectively. Occupancy expense was $31,000 in 1996 and
$30,000 in 1995.  Other  expense  decreased  $17,000 or 15.5% to $92,000 for the
three  months  ended March 31,  1996.  Other  expense for the three months ended
March 31, 1995 was $109,000.

Income Taxes

         The  provision  for income  taxes for the three  months ended March 31,
1996 and 1995 was $124,000 and $62,000,  respectively.  The provision for income
taxes for the three months ended March 31, 1995 was a result of the  recognition
of  deferred  tax  expense  due to a  reduction  in the  federal  and  state net
operating  loss  carryforwards.  As of March 31, 1996, all federal and state net
operating loss  carryforwards  have been used to offset taxable income. The Bank
is subject to federal and state taxes at combined  rates of  approximately  38%.
These  rates  are  reduced  or  increased  for  certain   nontaxable  income  or
nondeductible expenses.

                                            38


<PAGE>



         The Bank  accounts  for  income  taxes  under  Statement  of  Financial
Accounting  Standards No. 109,  Accounting  for Income Taxes,  which requires an
asset and liability  approach for financial  accounting and reporting for income
taxes.


Review of Financial Condition -- For the Period Ended March 31, 1996 as Compared
to the Period Ended March 31, 1995

Securities

         Securities  Held to  Maturity:  The Bank  accounts  for its  investment
securities under Statement of Financial Accounting Standards No. 115, Accounting
for  Certain  Investments  in Debt and  Equity  Securities.  Securities  held to
maturity are those securities that management has the ability and intent to hold
to  maturity,  and are  reported at  amortized  cost.  There were no  securities
classified as held to maturity at March 31, 1996.  Securities classified as held
to  maturity  amounted  to  $4,379,000  at March 31,  1995.  Securities  held to
maturity at March 31, 1995 consisted  primarily of U.S. Treasury  securities and
obligations of other U.S. Government agencies and corporations.

         Securities Available for Sale:  Securities available for sale represent
those securities that the Bank intends to hold for an indefinite  period of time
or that may be sold in response to changes in interest rates,  liquidity  needs,
prepayment  risk and other similar  factors.  These  securities  are recorded at
market value with unrealized gains or losses,  net of any tax effect,  reflected
as a component of shareholders'  equity.  Securities  available for sale totaled
$26.4  million and $6.6 million at March 31, 1996 and 1995,  respectively.  This
increase was partially a result of a  reclassification  from  securities held to
maturity of $4.1 million in December 1995. The  reclassification was a result of
a one-time  exemption granted by the Financial  Accounting  Standards Board. The
exemption permitted the movement of selected securities between  classifications
without  jeopardizing  the  classification  of all  securities.  Net  unrealized
appreciation  (depreciation)  on  securities  available for sale was $91,000 and
($71,000),  net of taxes, at March 31, 1996 and 1995,  respectively.  Securities
available  for  sale  consisted   primarily  of  U.S.  Treasury  securities  and
obligations of other U.S. Government agencies and corporations.

         Using the carrying  value at March 31, 1996,  scheduled  maturities for
securities available for sale were 3% of the total classification in one year or
less,  6% in one to five  years,  52% in five to ten  years,  and 39%  after ten
years.

Loans

         Loans,  net of unearned  interest,  increased  $1.5  million or 6.1% to
$26.7  million at March 31,  1996 from $25.2  million  for the  comparable  1995
period.  The allowance for loan losses was $339,000 and $365,000 as of March 31,
1996  and  1995,  respectively.  The  most  significant  concentration  of loans
consisted of those secured by real estate.

         The Bank seeks to maintain adequate  liquidity and minimize exposure to
interest rate volatility.  Contractual  maturities may vary  significantly  from
actual  maturities due to loan extensions,  early pay-offs due to refinancing or
other factors.  Fluctuations  in interest rates are also a major factor in early
loan pay-offs.  The uncertainties,  particularly with respect to interest rates,
of future events make it difficult to predict  actual  maturities.  The Bank has
not maintained  records related to trends of early-payoff  since management does
not believe such trends would present any  significantly  more accurate estimate
of actual maturities than the contractual maturities.

Deposits

         Total  deposits  increased  $6.6  million or 14.0% to $53.7  million at
March 31, 1996 from $47.1 million for the comparable 1995 period.  Time deposits
at March 31, 1996 and 1995 were $19.6 million and $16.4  million,  respectively.
Time deposits  represent 36.4% and 34.7% of total deposits at March 31, 1996 and
1995,  respectively.  Interest bearing demand deposits increased $3.2 million or
13.9% to $26.7  million for the period  ended March 31, 1996 from $23.5  million
for the  comparable  period in 1995.  Savings as a percentage of total  deposits
decreased  from 5.8% in 1995 to 4.7% in 1996.  Savings  totaled  $2.5 million at
March 31, 1996 and $2.7 million at March 31,  1995.  Demand  deposits  were $4.9
million and $4.5 million at March 31, 1996 and 1995, respectively.


                                            39


<PAGE>



Review of Results of Operations - For the Fiscal Years Ended  December 31, 1995,
1994 and 1993

Earnings Summary

         The Bank  reported  net income of  approximately  $596,000 or $1.27 per
share  for  the  year  ended  December  31,  1995,  compared  to net  income  of
approximately $778,000 or $1.66 per share for the year ended December 31, 1994.
 Net income for 1993 was approximately $212,000 or $0.47 per share.

         Net income decreased 23.4% in 1995,  increased 266.1% and 18.8% in 1994
and 1993,  respectively.  The most significant  factors affecting net income for
the periods mentioned are highlighted below.

     -   An increase in 1995 of 75.2% in average interest-earning assets.  This
         follows an increase of  4.8% increase in 1994.
     -   Average loan growth in 1995 of 11.5% following an increase of 17.0% in
         1994.
     -   An increase in average investment securities as a percentage of average
         interest-earning assets from 19.6% in
         1994 to 45.3% in 1995.
     -   Maintenance  of high asset  quality and reserve  coverage  ratios.  Net
         recoveries  were  approximately  $21,000  in 1995  while  in  1994  net
         charge-offs were approximately $84,000 or 0.38% of average net loans.
     -   In recognition of these low net charge-offs, loan provisions were
         reduced $165,000 in 1994 and $115,000 in 1995.
     -   Noninterest  expenses as a percent of average assets were reduced to
         1.9% in 1995 from 3.2% in 1994.  - Deferred  tax expense of $319,000
         in 1995 and deferred tax benefits of $188,000 in 1994 and $102,000 in
         1993 were included in income as a result of the use of federal and
         state net operating  loss   carryforwards.  All available net operating
         loss carryforwards were fully utilized in 1995.

         Net  earnings in 1995  resulted in a return on average  assets of 1.04%
compared to 2.33% and 0.66%  during 1994 and 1993,  respectively.  The return on
average stockholders equity was 14.7% in 1995, 24.5% in 1994, and 7.4% in 1993.

Net Interest Income

         Net interest income is the difference  between interest and fees earned
on loans,  securities and other  interest-earning  assets (interest  income) and
interest paid on deposits  (interest expense) and represents the major component
of net income for the Bank. Net interest income is affected by changes in volume
of  interest-earning  assets  and  interest-bearing  liabilities,  and the rates
earned or paid thereon.

         Net interest income on a fully tax equivalent  basis increased 12.4% to
$1.77  million in 1995 from  $1.57  million in 1994 and 12.9% in 1994 from $1.39
million in 1993.  The net interest  margin between  interest-earning  assets and
interest-bearing  liabilities decreased to 3.33% for the year ended December 31,
1995 from 5.20% for the year ended December 31, 1994. The net interest margin in
1993 was  4.82%.  The net  yield on  interest-earning  assets  was 2.87% in 1995
compared  to 4.73% in 1994 and 4.48% in 1993.  The net  interest  margin and net
yield on interest-earning assets are affected by several factors. Among them are
Federal  Reserve  Bank  monetary  policies,   competitive  pressures,   and  the
composition of interest-earning assets and interest-bearing  liabilities.  After
declining  consistently  from 1989 through  1992 and  remaining  virtually  flat
throughout 1993,  short-term  interest rates increased  dramatically in 1994 and
continued to increase  into late 1995 before  starting to decline.  Net interest
margins remained virtually flat from 1993 to 1994, while increasing  competitive
pressures  resulted in an increase  in cost of funds in 1995.  This  increase is
primarily  responsible  for the decrease in the net interest margin from 1994 to
1995.

         Interest income on a fully tax equivalent basis increased approximately
$1.96 million to $4.40 million for the year ended  December 31, 1995 from $ 2.44
million for the comparable period in 1994. Interest income on a fully equivalent
tax  basis  for  1993 was  $2.26  million.  These  increases  were  attributable
primarily to the increases in the average  interest-earning  assets of 75.2% and
4.8% for the years  ended  December  31,  1995 and 1994,  respectively,  and the
increases in the yield on interest-earning assets. The yield on interest-earning
assets for the years ended December 31, 1995,  1994, and 1993 was 8.30%,  8.06%,
and 7.85%, respectively. The mix of interest-earning assets relative to

                                           40


<PAGE>



loans decreased from 74.1% for the year ended December 31, 1994 to 47.1% for the
year ended  December 31, 1995. The yield on average loans was 9.72% for the year
ended December 31, 1995 compared to 8.97% and 9.04% for the  comparable  periods
ended December 31, 1994 and 1993, respectively.  For the year ended December 31,
1995,  investment  securities  represented  45.6%  of  average  interest-earning
assets.  For  the  comparable  1994  and  1993  periods,  investment  securities
represented 20.1% and 21.6%,  respectively,  of average interest-earning assets.
For the years ended  December 31, 1995,  1994, and 1993, the yield on investment
securities  on a fully  tax  equivalent  basis  was  7.24%,  6.04%,  and  6.92%,
respectively.  Interest-earning  assets as a percentage of total average  assets
increased from 89.2% in 1993 to 90.6% in 1994 to 92.3% in 1995.

         Interest  expense  increased  approximately  $1,765,000  or  203.8%  to
approximately  $2.63  million  for  the  year  ended  December  31,  1995,  from
approximately $866,000 for the comparable 1994 period. Interest expense for 1993
was $873,000.  The  fluctuations in interest expense from 1993 through 1995 were
attributable to the volatile  interest rate  environment,  changes in the mix of
interest-bearing  liabilities,  and increases in the volume of  interest-bearing
liabilities.  The average rate paid on  interest-bearing  liabilities was 5.43%,
3.33%,  and  3.37%  for the  years  ended  December  31,  1995,  1994 and  1993,
respectively.   During  the  year  ended   December  31,  1995,  the  volume  of
interest-bearing  liabilities  averaged $48.4 million,  or 86.4% higher than the
$26.0  million  average  for the year ended  December  31,  1994.  The volume of
interest-bearing  liabilities  averaged $25.9 million in 1993.  Interest-bearing
demand deposits  represented 56.3% of interest-bearing  liabilities for the year
ended  December  31,  1995 as  compared  to 50.9% and 54.4% for the years  ended
December 31, 1994 and 1993, respectively. The yields paid on these deposits were
5.19%,  2.80% and 2.88% for the years ended  December 31, 1995,  1994, and 1993,
respectively.  Time deposits  represented 37.8% of interest-bearing  liabilities
for the year ended  December  31,  1995 as  compared  to 26.3% and 20.0% for the
years ended  December 31, 1994 and 1993,  respectively.  The yields paid on time
deposits  during the years ended  December 31, 1995,  1994, and 1993 were 6.19%,
4.71% and 4.69%, respectively.

                                           41


<PAGE>



   AVERAGE BALANCES AND INTEREST RATES, INTEREST YIELD/RATES ON FULLY TAXABLE
                                  EQUIVALENTS
  (Table 1)
  (In Thousands)

The following  table details  average  balances of  interest-earning  assets and
interest-bearing  liabilities,  the fully taxable  equivalent amount of interest
earned/paid thereon, and the fully taxable equivalent yield/rate for each of the
three years ended December 31, 1995.

<TABLE>
<C>                            <C>        <C>          <C>      <C>        <C>         <C>       <C>        <C>          <C>
                                             1995                             1994                            1993
                                ------------------------------  -------------------------------  -------------------------------
                                  Average              Yield/     Average              Yield/      Average               Yield/
                                  Balance  Interest    Rate       Balance   Interest    Rate       Balance   Interest     Rate
Assets:
Interest-earning assets:
Loans, net of unearned income   $  24,944  $  2,424     9.72%   $  22,376  $   2,007     8.97%   $  19,125  $    1,728     9.04%
Investment securities -
   Taxable                         23,988     1,732     7.22        5,925        352     5.94%       6,079         416     6.84
   Nontaxable                         149        15    10.07          150         15    10.00          150          15    10.00
Federal funds sold                  3,855       225     5.84        1,114         42     3.77        2,321          68     2.93
Interest-bearing deposits               -         -        -          645         20     3.10        1,156          37     3.20

Total interest-earning assets      52,936  $  4,396     8.30%      30,210  $   2,436     8.06%      28,831  $    2,264     7.85%

Reserve for possible loan losses     (348)                           (279)                            (395)
Other assets                        4,739                           3,411                            3,886

   Total assets                 $  57,327                       $  33,342                        $  32,322

Liabilities and Stockholders' Equity:
Interest-bearing liabilities:
Savings deposits                $   2,844  $     83     2.92%   $   5,921  $     174     2.94%   $   6,645  $      226    3.40%
Interest-bearing demand
   deposits                        27,265     1,415     5.19       13,218        370     2.80       14,060         405     2.88
Time deposits                      18,313     1,133     6.19        6,833        322     4.71        5,163         242     4.69

   Total deposits                  48,422     2,631     5.43       25,972        866     3.33       25,868         873     3.37

Total interest-bearing liabilities 48,422     2,631     5.43%      25,972        866     3.33%      25,868         873    3.37%

Demand deposits                     4,427                           3,989                            3,368
Other liabilities                     412                             205                              216

Total liabilities                  53,261                          30,166                           29,452

Stockholders' equity                4,066                           3,176                            2,870

   Total liabilities and
   stockholders' equity         $  57,327                       $  33,342                        $  32,322

Net interest income                        $  1,765                        $   1,570                        $    1,391

Net interest margin                                     3.33%                            5.20%                            4.82%
Net interest spread                                     2.87%                            4.73%                            4.48%

</TABLE>

                                           42


<PAGE>



Reserve and Provision for Possible Loan Losses

         The provision for possible loan losses was $20,000 in 1995, $135,000 in
1994,  and  $300,000 in 1993.  Table 2,  "Reserve  for  Possible  Loan  Losses",
summarizes  information  concerning the reserve for possible loan losses for the
three years ended  December 31, 1995.  Management's  estimate of the reserve for
possible  loan losses and the  provision  for  possible  loan losses is based on
evaluation of collectibility of loans, past loan loss experience, changes in the
nature and volume of the loan portfolio,  current  economic  conditions that may
affect a borrower's  ability to pay, review of specific  problem loans,  and the
relationship of the reserve for possible loan losses to outstanding loans.

         Net recoveries for the year ended December 31, 1995 total $ 21,000. Net
charge-offs were $ 84,000 or 0.38% of average net loans in 1994, a decrease of $
346,000 from $ 429,000 or 2.24% of average net loans during 1993.

RESERVE FOR POSSIBLE LOAN LOSSES
   (Table 2)
   (In Thousands)

The following  table  summarizes  information  concerning the allowance for loan
losses:
<TABLE>
<C>                                           <C>              <C>           <C>            <C>           <C>
                                                  1995           1994           1993           1992          1991
                                               --------        --------       --------       --------      ------

Net Loans Outstanding - Year End               $ 25,988        $ 23,939       $ 22,533       $ 20,134      $19,854

Average Net Loans - During Year                $ 24,944        $ 22,376       $ 19,125       $ 20,058      $19,129

Allowance for Loan Losses:
     Balance - Beginning of Year               $    294        $    243       $    372       $    250      $   250

     Provision Charged to Expense                    20             135            300            115          112

     Recoveries on Loans Previously
       Charged Off                                   71               6             81             71           41

     Loans Charged Off                               50              90            510             64          153

     Balance - End of Year                     $    335        $    294       $    243       $    372      $   250

For the Period:
     Net charge-offs (recoveries) as % of
        average loans                            (0.08%)           0.38%          2.24%        (0.03%)        0.59%

     Provision for loan losses as a % of net
        charge-offs                             (95.24%)         160.71%         69.93%      (1,642.85%)     100.0%

     Provision for loan losses as a % of net
        average loans                              0.08%           0.60%          1.57%          0.57%        0.59%

Period End:
     Allowance as a % of net loans                 1.29%           1.23%          1.08%          1.85%        1.26%

     Allowance as a % of non-performing loans
        and loans more than 90 days past due          -        1,176.00%         58.41%         53.52%       51.02%

</TABLE>

                                            43


<PAGE>



Noninterest Income

         The Bank derives a significant  portion of its noninterest  income from
traditional  retail banking services  including various account charges and safe
deposit box rentals.

         Noninterest  income from deposit accounts is significantly  affected by
competitive  pricing  of  these  services  and the  volume  of  various  deposit
accounts.  During 1995 and 1994,  average  noninterest demand accounts increased
11.0% and 18.4%, respectively. This increase in volume and increases in services
fee rates  resulted in a 44.6%  increase in service  charge income in 1995 and a
6.0% increase in 1994. The gains  realized on the sale of investment  securities
were not significant in each of the three years.

         Table 3, which  follows,  presents  an analysis  of the  components  of
noninterest income.

NONINTEREST INCOME
   (Table 3)
   (In Thousands)

   The following table presents an analysis of noninterest income for 1995, 1994
and 1993  together  with the amount and  percent  change form the prior year for
1995 and 1994:

<TABLE>
<C>                                     <C>      <C>       <C>        <C>         <C>           <C>        <C>
                                                                          Change from Prior Year
                                                                     --------------------------------------------------
                                              Year Ended 12/31                   1995                      1994
                                       ---------------------------   -----------------------   ------------------------
                                          1995     1994      1993       Amount         %           Amount           %
                                       --------  -------   -------   ----------   ----------   -----------  -----------

Service charges and service fees on
  deposit accounts                       $   275   $   191   $  180      $    84       43.98%      $    11       6.11%

Other income                                  15        20       21           (5)     (25.00)           (1)     (4.76)

Loss on trading securities                     0         0        0           --          --            --         --

Gain on investment securities                  7         2        0            5      250.00             2         --

Total noninterest income                 $   297   $   213   $  201      $    84       39.44       $    12       5.97

</TABLE>

Noninterest Expense

         Noninterest  expense  was  $1,087,000  in 1995,  3.2% higher than 1994.
Noninterest  expense  for the  years  ending  December  31,  1994  and  1993 was
$1,053,000 and $1,176,000, respectively.  Noninterest expense as a percentage of
average assets was 1.90% in 1995, 3.16% in 1994, and 3.64% in 1993. Salaries and
employee  benefits  increased  $37,000 or 7.3% in 1995 and decreased  $97,000 or
15.9% in 1994.  Occupancy  expense was $109,000 in 1995,  $114,000 in 1994,  and
$109,000 in 1993.  Other  expense  increased  $2,000 or 0.5% to $429,000 for the
year ended December 31, 1995 from $427,000 for the comparable 1994 period. Other
expenses for the year ended December 31, 1993 was $458,000.

                                           44


<PAGE>



NONINTEREST EXPENSE

         (Table 4)
         (In Thousands)

         The following  table  presents an analysis of  noninterest  expense for
1995,  1994 and 1993 together with the amount and percent  change from the prior
year for 1995 and 1994:
<TABLE>

<C>                                     <C>       <C>       <C>         <C>        <C>           <C>         <C>
                                                                                Change from Prior Year
                                                Year Ended 12/31               1995                      1994
                                         ---------------------------   -----------------------   --------------------
                                           1995     1994      1993       Amount         %           Amount       %
                                         --------  -------   -------   ----------   ----------   -----------  --------

Salaries and employee benefits            $  550   $   512   $  609       $ 38          7.42%      $  (97)    (15.93%)

Occupancy expense                            109       114      109         (5)        (4.39)           5        4.59

Equipment and data processing expense        122        94      109         28         29.79          (15)     (13.76)

Regulatory insurance and fees                 52        77       81        (25)       (32.47)          (4)      (4.94)

Other expenses:
  Advertising and promotion                   28        10       19         18        180.00           (9)     (47.37)
  General insurance                           20        23       28         (3)       (13.04)          (5)     (17.86)
  Other real estate expenses and charges       0         0        0          -             -            -           -
  Postage                                     18        16       18          2         12.50           (2)     (11.11)
  Professional fees                           68        80       43        (12)       (15.00)          37       86.05
  Supplies                                    34        30       32          4         13.33           (2)      (6.25)
  Telephone                                    7         8       12         (1)       (12.50)          (4)     (33.33)
  Other                                       79        89      116        (10)       (11.24)         (27)     (23.28)
    Total other expenses                     254       256      268         (2)        (0.78)         (12)      (4.48)

Total noninterest expense                $ 1,087   $ 1,053   $1,176       $ 34          3.23        $(123)     (10.46)

</TABLE>

Income Taxes

         The provision for income taxes for the year ended December 31, 1995 was
$355,000. The income tax benefit recognized in the years ended December 31, 1994
and 1993 was $188,000 and $102,000, respectively. The Bank is subject to federal
and state taxes at combined rates of approximately  38%. These rates are reduced
or increased for certain nontaxable income or nondeductible expenses.

         Net  operating  loss  carryforwards  available at December 31, 1994 and
1993 were approximately $700,000 and $1,300,000,  respectively.  At December 31,
1995,  all net  operating  loss  carryforwards  had been used to offset  taxable
income for financial  reporting  purposes.  Effective  January 1, 1993, the Bank
adopted  Statement of Financial  Accounting  Standards No. 109,  Accounting  for
Income  Taxes,  which  requires an asset and  liability  approach for  financial
accounting and reporting for income taxes. There was no cumulative effect on net
income for 1993 for the change in accounting principle.

Loans

         Loans,  net of unearned  interest,  increased  $2.0  million or 8.6% to
$26.0  million at December 31, 1995 from $24.0 million for the  comparable  1994
period. Loans, net of unearned interest, was $22.5 million at December 31, 1993.
The  allowance  for loan losses was  $335,000 for 1995,  $294,000 for 1994,  and
$243,000 for 1993.  The most  significant  concentration  of loans  consisted of
those secured by real estate.

                                            45


<PAGE>



A summary of the loan portfolio at December 31, follows (in thousands):

<TABLE>
<C>                                                           <C>               <C>              <C>
                                                                 1995             1994              1993
                                                               --------         --------          --------

Commercial                                                      $14,638          $13,566           $11,844
Real estate                                                       6,405            5,322             4,828
Installment                                                       4,023            4,456             3,800
Construction                                                        936              644               148
Banker acceptances                                                    0                0             1,992

Unearned income                                                     (14)             (49)              (79)

Total loans, net of unearned income                             $25,988          $23,939           $22,533


A summary of loan  interest  rate  sensitivity  at December 31, 1995 follows (in
thousands):

Fixed rate loan maturity:
     Three months or less                                                                         $  2,951
     Over three through twelve months                                                                3,172
     Over one through five years                                                                    11,072
     Over five years                                                                                 1,164

Variable rate loans repricing in three months or less                                                3,147
Variable rate loans repricing annually or more frequently, but less
     frequently than quarterly                                                                       4,482

Total loans, net of unearned income                                                               $ 25,988
</TABLE>

Nonperforming Assets

     Table 5, which  follows,  summarizes  the Bank's  nonperforming  assets and
loans past due 90 days or more and accruing as of December 31 for the last three
years (in thousands).

NONPERFORMING ASSETS
  (Table 5)
  (In Thousands)

<TABLE>
<C>                                            <C>             <C>            <C>            <C>           <C>      

                                                 1995           1994           1993           1992          1991
                                                ------         -------        -------         -------      ------

Nonaccrual loans                                $  -0-          $  25         $  416          $  695       $  490

Other real estate owned                            101            101            108             110          -0-

Accruing loans 90 days or
     more past due                                 -0-            -0-            -0-             -0-          -0-

Total nonperforming assets
     and accruing loans 90 days
     or more past due                           $  101          $ 126         $  524          $  805       $  490

Provision for loan losses                       $   20          $ 135         $  300          $  115       $  112

Net (Charge-offs) recoveries                    $   21          $ (84)        $ (429)         $   (7)      $ (112)

</TABLE>

                                            46


<PAGE>



Investment Securities

         Securities  Held to  Maturity:  Effective  January  1,  1994,  the Bank
adopted  Statement of Financial  Accounting  Standards No. 115,  Accounting  for
Certain  Investments in Debt and Equity Securities.  Securities held to maturity
are those  securities  that  management  has the  ability  and intent to hold to
maturity,  and  are  reported  at  amortized  cost.  There  were  no  securities
classified  as held to maturity at December 31, 1995;  however,  at December 31,
1994, this classification amounted to $3.8 million.  Securities held to maturity
at  December  31, 1994  consisted  primarily  of U.S.  Treasury  securities  and
obligations of other U.S. government agencies and corporations.

         Prior to January 1, 1994,  all investment  securities  were reported at
amortized cost.  Investment  securities were carried at $6.2 million at December
31, 1993.

         Securities Available for Sale:  Securities available for sale represent
those securities that the Bank intends to hold for an indefinite  period of time
or that may be sold in response to changes in interest rates,  liquidity  needs,
prepayment  risk and other similar  factors.  These  securities  are recorded at
market value with unrealized gains or losses,  net of any tax effect,  reflected
as a component of  shareholders  equity.  Securities  available for sale totaled
$29.8 million and $3.1 million at December 31, 1995 and 1994, respectively. This
increase was partially a result of a  reclassification  from  securities held to
maturity of $4.1 million in December 1995. The  reclassification was a result of
a one-time  exemption granted by the Financial  Accounting  Standards Board. The
exemption permitted the movement of selected securities between  classifications
without  jeopardizing  the  classification  of all  securities.  Net  unrealized
appreciation  (depreciation)  on securities  available for sale was $391,000 and
($97,000), net of taxes, at December 31, 1995 and 1994, respectively. Securities
available  for  sale  consisted   primarily  of  U.S.  Treasury  securities  and
obligations of other U.S. government agencies and corporations.

         Using the carrying value at December 31, 1995, scheduled maturities for
securities  available for sale were 1% of total investments in one year or less,
7% in one to five years, 56% in five to ten years, and 36% over ten years.

INVESTMENT SECURITIES AVAILABLE FOR SALE

The amortized cost and approximate fair value of  available-for-sale  securities
at December 31, 1995 are summarized as follows:

<TABLE>
    <C>                                            <C>             <C>             <C>                <C>
                                                                      Gross            Gross
                                                     Amortized     Unrealized        Unrealized          Fair
                                                       Cost           Gains            Losses            Value
                                                    ------------   -----------      ----------         --------
December 31, 1995

     U.S. Treasury Securities                       $    535        $     32         $    -0-          $    567

     Obligations of U.S. Government agencies
       and corporations                               28,483             590               (8)           29,065

     Other securities                                    150              12              -0-               162

     Total Investment Securities
       Available for Sale                           $ 29,168        $    634         $     (8)         $ 29,794



</TABLE>

                                          47


<PAGE>



     The amortized  cost and  approximate  fair value of  investment  securities
available  for sale at December  31,  1995,  by  contractual  maturity,  were as
follows:

                                              Amortized          Fair
                                                Cost            Value
                                            -----------      ---------
     Due in one year or less                $    300         $     304
     Due from one to five years                2,102             2,121
     Due from five to ten years               16,236            16,577
     Due after ten years                      10,530            10,792

       Total                                $ 29,168          $ 29,794

     The  following is a summary of carrying  values,  yields and  maturities on
U.S. Treasury and Mortgage-backed investment securities at December 31, 1995 (in
thousands):

                                             Carrying
                                               Value            Yield
Fixed rate:                                  --------           ------
U.S. Treasury:
     Within one year                         $     -                -
     Over one through five years                 567             7.02%
Obligations of U.S. Government agencies
     and corporations:
     Within one year                             304             7.00%
     Over one through five years              17,743             7.35%
Mortgage-backed securities                    11,018             8.12%

     Total                                  $ 29,632


                                                               Carrying
                                                                 Value
Variable rate:                                                 --------
     U.S. Government agencies and corporations                    -0-
     Mortgage-backed securities                                   -0-

     Total                                                        -0-

Deposits

     Total  deposits  increased  $28.4  million  or 85.1% to  $61.8  million  at
December  31, 1995 from $33.4  million for the  comparable  1994  period.  Total
deposits at December 31, 1993 were $30.7 million.  Time deposits at December 31,
1995,  1994,  and 1993 were $19.1  million,  $13.4  million,  and $5.1  million,
respectively.  Time  deposits  represented  30.9%,  40.0%,  and  16.5%  of total
deposits at December 31, 1995,  1994, and 1993,  respectively.  Interest bearing
demand deposits  increased 199% in 1995 to $34.6 million while decreasing 11% in
1994 to $11.6 million.  Savings as a percentage of total deposits decreased from
1993 through 1995. Savings totaled $2.8 million,  $4.2 million, and $9.1 million
at December 31, 1995,  1994, and 1993,  respectively.  Demand deposits were $5.4
million,  $4.2 million,  and $3.5 million at December 31, 1995,  1994, and 1993,
respectively.

                                       48


<PAGE>



A summary of the daily average balance of deposits follows (in thousands):

                                  1995             1994              1993
                                --------         --------          ------

Noninterest bearing demand     $  4,427         $  3,989          $  3,368
Interest bearing demand          27,265           13,218            14,060
Savings                           2,844            5,921             6,645
Time                             18,313            6,833             5,163

     Total                     $ 52,849         $ 29,961          $ 29,236


Maturities  of time  deposits of $ 100,000 or more at  December  31, 1995 are as
follows (in thousands):

Three months or less                                               $ 1,634
Over three through twelve months                                     2,689
Over one through five years                                          4,900

     Total                                                         $ 9,223

Notes

Liquidity

     No trends in the  sources or uses of cash by the Bank are  expected to have
an adverse impact on the Bank's liquidity position. Management believes that the
level  of  liquidity  is  sufficient  to  meet  current  and  future   liquidity
requirements.  Liquidity is the ability of an organization to meet its financial
commitments  and  obligations  on  an  timely  basis.   These   commitments  and
obligations  include credit needs of customers,  withdrawals by depositors,  and
payment of operating expenses and dividends.

     The Bank is also  subject to capital  maintenance  requirements  imposed by
regulatory  authorities.  The  regulations  require  the  Bank to meet  specific
capital  adequacy  guidelines that involve  quantitative  measures of the Bank's
assets,  liabilities,  and certain  off-balance-sheet  items as calculated under
regulatory  accounting  practices.  The Bank's  capital  classification  is also
subject to  qualitative  judgments  by the  regulators  about  components,  risk
weightings,  and other factors.  Management  believes,  as of December 31, 1995,
that the Bank meets all capital requirements to which it is subject.

Capital

The following table illustrates the Bank's capital ratios at December 31:

                                                 1995              1994
                                                -------          ------

Tier I risk based capital ratio                 11.90%            13.20%
Tier II risk based capital ratio                12.88%            14.24%
Leverage ratio                                   6.55%            11.23%



                                           49


<PAGE>



                            INFORMATION ABOUT WHITNEY

General

         Whitney,  a Louisiana  corporation,  is a  multi-bank  holding  company
registered  pursuant  to the Bank  Holding  Company  Act of 1956.  It  became an
operating entity in 1962 with Whitney National Bank ("Whitney Bank") as its only
significant   subsidiary.   Whitney   Bank,  a  national   banking   association
headquartered  in Orleans  Parish,  Louisiana,  has been  engaged in the general
banking  business in the City of New Orleans  continuously  since 1883.  Whitney
Bank currently  offers banking and trust services through 58 branches located in
south Louisiana,  including  branches in the  metropolitan  areas of New Orleans
(including suburban Jefferson and St. Tammany Parishes),  Baton Rouge, Lafayette
and  Morgan  City,  and a foreign  branch on Grand  Cayman in the  British  West
Indies. In December 1994, Whitney  established the Whitney Bank of Alabama,  and
through this new, Alabama state-chartered  banking subsidiary,  became the first
Louisiana  bank  holding  company  to  enter  the  Alabama  market  through  its
acquisition of the Mobile area operations of The People Bank,  Elba,  Alabama on
February 17, 1995. Whitney Bank of Alabama currently operates eight branches and
one loan production office serving metropolitan Mobile,  Alabama and the Alabama
Gulf Coast region.

         Whitney  Bank  and  Whitney  Bank  of  Alabama   (Whitney's   two  bank
subsidiaries) are full-service commercial banks engaged in commercial and retail
banking and in the trust business,  including the taking of deposits, the making
of secured and unsecured  loans, the financing of commercial  transactions,  the
delivery of corporate,  pension and personal trust and  investment  services and
safe deposit  rentals.  Whitney Bank also issues credit cards and is active as a
correspondent for other banks.

         During  1995,  Whitney   established   Whitney  Community   Development
Corporation   ("WCDC"),   a   for-profit   community   development   corporation
incorporated  under the laws of the State of  Louisiana.  WCDC is  authorized to
make equity and debt investments in corporations or projects designed  primarily
to  promote  community  welfare,   including  the  economic  rehabilitation  and
development  of  low-income  areas by  providing  housing,  services or jobs for
residents,  or promoting small  businesses that service  low-income  areas.  The
initial capitalization of WCDC was $1,000,000.

         WNB-Florida is a newly-formed,  wholly-owned subsidiary of Whitney that
was organized  under the National  Banking Act to facilitate  the Merger and the
Liberty  Mergers.  WNB-Florida  will  commence  operations  as a  national  bank
headquartered in Pensacola, Florida upon the first to occur of the Merger or the
Liberty  Mergers.   See  "Unaudited   Condensed  Combined  Pro  Forma  Financial
Statements."

         At  March  31,  1996,   Whitney  had   consolidated   total  assets  of
approximately  $3.499  billion,  consolidated  total  deposits of  approximately
$2.768  billion and  consolidated  shareholders'  equity of  approximately  $370
million.  Whitney's  principal  executive offices are located at 228 St. Charles
Avenue,  New  Orleans,  Louisiana  70130,  and its  telephone  number  is  (504)
586-7117.

         On  April  23,  1996,  Whitney  and  WNB-Florida  signed  a  definitive
agreement to acquire Liberty Holding Company and its majority-owned  subsidiary,
Liberty Bank, a Florida  state-chartered bank doing business through its offices
in Pensacola and Century, Florida. Under the terms of that definitive agreement,
shareholders of Liberty Holding Company and the minority shareholders of Liberty
Bank will receive  shares of Whitney  Common Stock having an aggregate  value of
approximately  $14,140,000.   See  "Unaudited  Pro  Forma  Condensed  Combined
Financial  Information."  No  assurance  can be given  that  Whitney's  proposed
acquisition of Liberty Holding Company and Liberty Bank will be consummated.

         Whitney  continues  to  explore   opportunities  to  acquire  financial
institutions  as part of an  expansion  strategy  that  focuses on  developing a
significant  banking  presence  along the  United  States  Gulf  Coast  from the
Texas-Louisiana   border  through  the  Florida   panhandle.   Discussions   are
continually  being carried on relating to such potential  acquisitions.  Whitney
may, after the date of this Proxy  Statement-Prospectus,  enter into one or more
acquisition agreements with one or more of such institutions; however, it is not
currently   known  whether   Whitney's   discussions   will  result  in  further
acquisitions or on what terms any such acquisitions would be made.

                                       50


<PAGE>



Market Prices of and Dividends Declared on Whitney Common Stock

         Whitney  Common Stock is included for quotation in the NASDAQ  National
Market System under the symbol "WTNY." The following  table sets forth,  for the
periods  indicated  the high and low  reported  closing sale prices per share of
Whitney  Common Stock as reported on the NASDAQ  National  Market System and the
quarterly dividends declared for each such period.

               Price Range of Common Stock and Quarterly Dividends

<TABLE>
<C>                                                           <C>                <C>              <C>
                                                               High               Low             Dividend
                                                               ----               ---             --------
 1994
  First Quarter..............................................  $24               $21 1/2             $0.15
  Second Quarter.............................................  27 1/4             21 3/4              0.15
  Third Quarter..............................................  28 1/2             25 3/4              0.17
  Fourth Quarter.............................................  27                 21                  0.17

1995

  First Quarter.............................................. $25 3/4             $22                $0.20
  Second Quarter.............................................  27 3/8              24                 0.20
  Third Quarter..............................................  34                  26 3/4             0.20
  Fourth Quarter.............................................  31 1/2              29 3/4             0.22

1996
  First Quarter.............................................  $31 3/4            $29 3/4            $ 0.22
  Second Quarter.............................................  31 3/4             29 3/4              0.25
  Third Quarter..............................................
    (through _________________, 1996)

</TABLE>

Incorporation of Certain Information about Whitney by Reference

         The following documents,  or the indicated portions thereof,  have been
filed by Whitney with the  Commission,  and are  incorporated  by reference into
this Proxy  Statement-Prospectus:  Whitney's  Annual Report on Form 10-K for the
fiscal year ended  December 31, 1995 (the "1995  10-K");  Whitney's  Form 10-K/A
(Amendment  No. 1 to the 1995 10-K) filed with the  Commission  on July 3, 1996;
Whitney's  Quarterly  Report on Form 10-Q for the fiscal quarter ended March 31,
1996;  Whitney's Current Report on Form 8-K filed with the Commission on January
19, 1996 (the "Form 8-K");  Whitney's  Current Report on Form 8-K filed with the
Commission on January 26, 1996;  Whitney's Current Report on form 8-K filed with
the  Commission on March 25, 1996 (the  "Citizens  8-K");  Whitney's  Form 8-K/A
(Amendment No. 1 to the Citizens 8-K) filed with the Commission on May 21, 1996;
and the description of Whitney Common Stock set forth in Whitney's  Registration
Statement under the Exchange Act, as updated and modified in its entirety by the
Form 8-K (File No. 0-1026).

         In addition, all other documents that will be filed by Whitney with the
Commission  pursuant to Sections  13(a),  13(c),  14 or 15(d) of the  Securities
Exchange  Act of 1934  (the  "Exchange  Act")  between  the  date of this  Proxy
Statement-Prospectus  and  the  date  of the  Meetings  shall  be  deemed  to be
incorporated  herein  by  reference  from the  date of  filing.  See  "Available
Information"  and   "Incorporation   of  Certain  Documents  by  Reference"  for
information  with  respect  to  securing  copies of  documents  incorporated  by
reference in this Proxy Statement-Prospectus.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  by reference  shall be deemed to be modified or  superseded to the
extent that a statement  contained herein or in any other document  subsequently
filed and incorporated or deemed to be incorporated by reference herein modifies
or supersedes such

                                       51


<PAGE>



statement.  Any statement so modified or superseded shall not be deemed,  except
as  so   modified  or   superseded,   to   constitute   a  part  of  this  Proxy
Statement-Prospectus.

                       COMPARATIVE RIGHTS OF SHAREHOLDERS

         If the  shareholders  of the Bank  approve  the Plan of Merger  and the
Merger is subsequently  consummated,  all  shareholders of the Bank,  other than
those exercising  dissenters' rights,  will become shareholders of Whitney,  and
their rights will be governed by and be subject to the Articles of Incorporation
and Bylaws of Whitney  rather than the Articles of  Incorporation  and Bylaws of
the Bank. The following is a description of the Whitney Common Stock and a brief
summary  of  certain  of  the  principal   differences  between  the  rights  of
shareholders of Whitney and those of the Bank not described elsewhere herein.

Description of Whitney Common Stock

         The authorized  capital stock of Whitney consists of 40,000,000  shares
of  Common  Stock,  no par  value,  of which  ___________  were  outstanding  on
___________________,  1996. The following description of Whitney's capital stock
is qualified in its entirety by reference to Whitney's Articles of Incorporation
and By-laws and to the applicable provisions of the LBCL.

         Common Stock

         Voting Rights - Non-cumulative  Voting. Holders of Whitney Common Stock
are  entitled  to one  vote  per  share  on all  matters  to be  voted on by the
shareholders.  Holders of Whitney  Common  Stock do not have  cumulative  voting
rights.  As a result,  the holders of more than 50% of the Whitney  Common Stock
may elect all of the directors.

         Dividend  Rights.  Holders  of  outstanding  Whitney  Common  Stock are
entitled to receive such  dividends,  if any, as may be declared by the Board of
Directors, in its discretion, out of funds legally available therefor.

         Liquidation  Rights.  In the event of the  liquidation of Whitney,  the
holders of Whitney  Common  Stock are  entitled  to receive  pro rata any assets
distributable to shareholders in respect of their shares.

         Preemptive Rights.  Holders of Whitney Common Stock have no preemptive
rights to subscribe for additional shares of capital stock.

         Directors

         The Board of  Directors  of Whitney is divided  into five  classes,  as
nearly equal in number as possible, with members of each class to serve for five
years,  and with one class being  elected  each year.  Directors of Whitney must
also be  shareholders  of Whitney.  Any  director of Whitney may be removed from
office with or without cause only by the affirmative vote of at least 90% of the
voting power of Whitney present at a special meeting of the shareholders  called
for that purpose.  The quorum requirement for such a meeting is 90% of the total
voting  power of  Whitney  present  in person  or by proxy at a special  meeting
called for that purpose.

         The  LBCL  permits  corporations  to (i)  include  provisions  in their
articles of  incorporation  that limit the personal  liability of directors  and
officers  for  monetary  damages  resulting  from  breaches of the duty of care,
subject to certain exceptions,  and (ii) indemnify directors and officers, among
others, in certain  circumstances for their expenses and liabilities incurred in
connection with defending  pending or threatened  suits.  Whitney's  Articles of
Incorporation  include a provision  that  eliminates  the personal  liability of
directors  and officers to Whitney and its  shareholders  for  monetary  damages
resulting  from  breaches  of the  duty  of care to the  full  extent  currently
permitted by the LBCL and further  provides that any amendment or repeal of that
provision  will not affect the  elimination  or  limitation  of  liability of an
officer or director with respect to conduct  occurring prior to the time of such
amendment or appeal.

         The  Articles of  Incorporation  also provide for  indemnification  and
advancement of expenses of any officer,  director,  employee or agent of Whitney
for any action taken in good faith by that officer, director, employee or agent.

                                          52


<PAGE>



Indemnification  in the case of actions  by or in the right of Whitney  shall be
limited to expenses actually and reasonably incurred in defense or settlement of
the action.  The Board of Directors,  in its  discretion,  may choose to provide
further indemnification to officers, directors, employees and agents of Whitney.

         The Articles of Incorporation and By-laws authorize Whitney to maintain
insurance covering the actions of its officers, directors, employees and agents,
and its By-laws provide for  indemnification to the fullest extent allowed under
the LBCL.

         No  amendment to  Whitney's  Articles  may amend any of the  provisions
thereof  relating to the Board of Directors  unless such amendment  receives the
affirmative  vote of 90% of the voting power present at a  shareholders  meeting
for which there is a quorum as described above; provided, however, that such 90%
vote  is  not  required  for  any  amendment  unanimously   recommended  to  the
shareholders by the Board of Directors at a time when there is no Related Person
(as defined below).

         Supermajority and Fair Price Provisions

         Supermajority Provisions. The Articles of Incorporation contain certain
provisions designed to provide safeguards for shareholders when a Related Person
(as defined below) attempts to effect a Business  Combination (as defined below)
with Whitney.  In general, a Business  Combination between Whitney and a Related
Person must be approved  by the  affirmative  vote of at least 90% of the voting
power of Whitney  present at a shareholders  meeting,  at which meeting at least
90% of the total  voting  power of Whitney must be present in person or by proxy
to constitute a quorum, unless certain minimum price and procedural requirements
are satisfied and the Board of Directors of Whitney has the opportunity to state
its  recommendations  to  the  shareholders  in  a  proxy  statement.  If  these
requirements  are  satisfied,  only the  affirmative  vote of  two-thirds of the
voting power present or represented  at a  shareholders  meeting of Whitney (the
quorum for which  would be the  presence  in person or by proxy of a majority of
the total voting power of Whitney) would be required.

         A "Related Person" is defined as any person who,  together with certain
persons  related  to him or it,  is the  beneficial  owner of 10% or more of the
outstanding  shares of Whitney stock entitled to vote in elections of directors.
The term "beneficial  owner" includes  persons directly or indirectly  owning or
having the right to acquire or vote the stock of Whitney.

         A "Business Combination" includes the following  transactions:  (1) any
merger or consolidation  involving Whitney or its principal subsidiary;  (2) any
sale or lease by Whitney or its  principal  subsidiary  of all or a  substantial
part  of its  assets;  or  (3)  any  sale  or  lease  to  Whitney  or any of its
subsidiaries  of any assets of any Related  Person in exchange for securities of
Whitney or its principal subsidiary.

         Fair Price  Provisions.  There is no requirement that 90% of the voting
power present of Whitney approve a Business Combination between a Related Person
and Whitney if all of the requirements described below are satisfied:

         (1) Minimum Price Requirement.  The cash, or fair market value of other
consideration, to be received per share by shareholders of Whitney in connection
with  the  Business  Combination  must  bear the  same or a  greater  percentage
relationship  to the market price of Whitney Common Stock  immediately  prior to
the  announcement  of such Business  Combination  as the highest per share price
(including brokerage  commissions and soliciting dealers' fees) that the Related
Person  has  theretofore  paid for any of the  shares of  Whitney  Common  Stock
already  owned by it bears to the  market  price  of the  Whitney  Common  Stock
immediately prior to the commencement of the acquisition of Whitney Common Stock
by the Related  Person.  In  addition,  the cash,  or fair market value of other
consideration,  to be  received  per share by  shareholders  of  Whitney in such
Business  Combination  must not be less than (i) the  highest  per  share  price
(including  brokerage  commissions  and  soliciting  dealers'  fees) paid by the
Related Person in acquiring any of its holdings of Whitney Common Stock and (ii)
the  earnings per share of Whitney  Common  Stock for the four full  consecutive
fiscal quarters immediately  preceding the record date for solicitation of votes
on such Business Combination, multiplied by the then price/earnings multiple (if
any) of the Related Person as customarily computed and reported in the financial
community.


                                       53


<PAGE>



         (2) Procedural Requirements. The following procedural requirements must
be satisfied at all times after the Related Person becomes a Related Person: (i)
the Related  Person  shall have taken steps to ensure  that  Whitney's  Board of
Directors  included at all times  representation  by  Continuing  Directors  (as
defined below) proportionate to the stockholdings of Whitney's  shareholders not
affiliated with the Related  Person;  (ii) there shall have been no reduction in
the  rate of  dividends  paid on the  shares  of  Whitney  Common  Stock  unless
otherwise  approved by unanimous vote of the directors  (iii) the Related Person
shall not have  acquired any newly issued shares of Whitney  stock,  directly or
indirectly,  except upon  conversion of  convertible  securities  acquired by it
prior to becoming a Related Person or as a result of a prorata stock dividend or
stock split;  and (iv) the Related Person shall not have acquired any additional
shares of Whitney  Common Stock or securities  convertible  into Whitney  Common
Stock except as part of the  transaction  by which such Related  Person became a
Related Person.

         A "Continuing Director" includes a person who was a member of the Board
of Directors  of Whitney  elected by the  shareholders  prior to the time that a
Related  Person  acquired in excess of 10% of the stock of Whitney,  or a person
recommended  to  succeed a  Continuing  Director  by a  majority  of  Continuing
Directors.

         (3) Actions  Prior to  Becoming a Related  Person.  The Related  Person
shall  not have  (i)  received  the  benefit,  directly  or  indirectly  (except
proportionately as a shareholder), of any loans, advances,  guarantees,  pledges
or other financial  assistance or tax credits provided by Whitney;  or (ii) made
any major change in Whitney's  business or equity capital  structure without the
unanimous  approval  of the  Board of  Directors,  in either  case  prior to the
consummation of the Business Combination.

         (4) Proxy Statement.  A proxy statement  responsive to the requirements
of the  Exchange  Act shall be mailed to all  shareholders  of  Whitney  for the
purpose of soliciting shareholder approval of the Business Combination and shall
contain at the front thereof,  in a prominent place, any  recommendations  as to
the  advisability  (or  inadvisability)  of the  Business  Combination  that the
Continuing  Directors,  or any of them,  may  choose  to  state,  and if  deemed
advisable by a majority of the Continuing  Directors,  an opinion of a reputable
investment  banking  firm  as to the  fairness  (or  not) of the  terms  of such
Business  Combination  from the  point of view of  shareholders  other  than the
Related Person.

         (5) Vote Necessary to Amend Articles of Incorporation.  The Articles of
Incorporation provide that the affirmative vote of the holders of 90% or more of
the voting power present at a  shareholders  meeting for which there is a quorum
as  described  above is  required  in order to amend the fair price  provisions,
provided that only a vote of the holders of a majority of the total voting power
of Whitney is  required  if the action to amend is  unanimously  recommended  to
shareholders  by the Board of  Directors if all such  directors  are persons who
would be eligible to serve as Continuing Directors.

         Purposes and Effect of  Supermajority  and Fair Price  Provisions.  The
fair price  provisions  are  designed  to  prevent a  purchaser  from  utilizing
two-tier  pricing and similar  inequitable  tactics in the event of an attempted
takeover  of  Whitney.  In the  absence  of the  supermajority  and  fair  price
provisions,  a purchaser who acquired control of Whitney would be in a position,
by virtue of such control,  to compel  minority  shareholders  to accept a lower
price  or a less  desirable  form of  consideration  than  that  given  to other
shareholders.

         The effect of the  provisions  is to  encourage  any Related  Person or
potential Related Person  interested in a Business  Combination to negotiate the
terms of such  transaction  with the Board of Directors of Whitney  prior to its
acquisition  of a  substantial  amount of the capital  stock of Whitney and in a
context that would provide  adequate time and  information  so that all relevant
considerations   would  receive  the  requisite  attention  and,  if  necessary,
publicity.  The Board of  Directors  of  Whitney  believes  that the  Continuing
Directors  of  Whitney  are  likely  to be more  knowledgeable  than  individual
shareholders  in  assessing  the  business  and  prospects  of  Whitney  and are
accordingly better able to negotiate  effectively with the Related Person. Also,
the provisions  should help to protect those  shareholders  who by choice or for
lack of  adequate  opportunity  did  not  sell  shares  in the  first  step of a
two-tiered offer, by ensuring that a fair price will be paid to the shareholders
in the second step of the  two-tiered  transaction  if, but only if, the Related
Person elects to initiate a second step.

         It should be noted,  however,  that tender  offers are usually  made at
premium  prices  above the  prevailing  market  price of a company's  stock.  In
addition, acquisitions of stock by persons attempting to acquire control through
market

                                       54


<PAGE>



purchases  may cause the market price of the stock  temporarily  to reach levels
that are  higher  than  would  otherwise  be the  case.  Because  of the  higher
percentage  requirements  for  shareholder  approval of any subsequent  Business
Combination,  and the  possibility  of  having  to pay a  higher  price to other
shareholders  in such a Business  Combination,  it may become  more costly for a
purchaser  to acquire  control of Whitney.  The  Articles of  Incorporation  may
discourage such purchases, particularly those for less than all of the shares of
Whitney,  and may therefore  deprive  holders of the Whitney  Common Stock of an
opportunity  to sell  their  stock  at a  temporarily  higher  market  price.  A
potential  purchaser of stock seeking to obtain  control may also be discouraged
from purchasing stock because a supermajority shareholder vote would be required
in order to change or  eliminate  the fair price  protection  provisions  in the
Articles of Incorporation.

         Although the  supermajority  and fair price  provisions are designed to
assure  fair  treatment  of all  shareholders  in the event of a  takeover,  the
provisions may also adversely affect the ability of shareholders to benefit from
certain transactions that are opposed by the Board of Directors of Whitney.

         In  certain  instances,  the fair  price  provisions,  while  providing
objective pricing  criteria,  could be arbitrary and not indicative of value. In
addition,  a Related Person may be unable, as a practical matter, to comply with
all of the procedural  requirements of the Articles of  Incorporation.  In these
circumstances,  a potential  purchaser  would be forced either to negotiate with
the  Continuing  Directors and offer terms  acceptable to them or to abandon the
proposed Business Combination.

         Under the fair price provisions,  in certain circumstances,  a Business
Combination  that  might  be  attractive  to some  shareholders  might  never be
proposed to the shareholders by a Related Person,  or if proposed,  might not be
consummated.  Further,  the provisions  may, under certain  circumstances,  give
holders  of a  minority  of the  voting  power  a  veto  power  over a  Business
Combination  that  the  majority  of  shareholders  may  believe  desirable  and
beneficial.  To Whitney's knowledge, on __________________,  1996, directors and
executive  officers of Whitney  beneficially owned  approximately  _____________
shares (approximately ____%) of the Whitney Common Stock.  Therefore,  it may be
difficult  or  impossible   for  a  Related   Person  to  secure  the  necessary
supermajority vote without management's approval.

         Since only the  Continuing  Directors  will have the authority to avoid
the  requirement  of  a  supermajority  shareholder  vote  to  approve  Business
Combinations if otherwise  applicable,  the provisions also may tend to insulate
management  against the  possibility  of removal in the event of a takeover bid.
Further,  if the Related Person were to replace all of the directors who were in
office on the date it became a Related  Person (which it could not be assured of
accomplishing  for at least four years  because of the Board's  classification),
there would be no Continuing  Directors and,  consequently,  the 90% shareholder
vote  requirement  would apply to any Business  Combination,  unless the minimum
price and procedural requirements were satisfied.

         Federal   securities  laws  and  regulations   applicable  to  Business
Combinations govern the disclosure required to be made to minority  shareholders
in order to consummate  certain  Business  Combinations.  However,  the laws and
regulations do not assure that the terms of a Business  Combination will be fair
from  a  financial   standpoint.   The  LBCL   provides   that,   under  certain
circumstances, the affirmative vote of the holders of at least 80% of the voting
power of a Louisiana  corporation is necessary in order to approve certain types
of business  combinations with a related party unless the shareholders receive a
price for their shares as set forth in the LBCL and certain other conditions are
met. While the fair price  protection  provisions of the LBCL would apply to any
Business  Combination  involving  Whitney  and a  Related  Party,  the  Board of
Directors of Whitney  believes that the fair price provisions in the Articles of
Incorporation provide additional assurance that the shareholders of Whitney will
receive  an  equitable  price for  their  shares if a  Business  Combination  is
consummated.

         Considerations in Change of Control

         The LBCL authorizes the Board of Directors of Whitney, when considering
any proposal to acquire  control of Whitney,  to take into account,  among other
enumerated factors and any other factors the Board deems relevant, the interests
of Whitney's employees,  creditors and the communities in which Whitney conducts
its business, as well as purely financial interests of Whitney's shareholders.


                                       55


<PAGE>



         Amendment of Articles of Incorporation

         Except for the 90% vote required to amend any provision of the Articles
of  Incorporation  relating  to  the  Board  of  Directors  of  Whitney  or  the
supermajority and fair price provisions  contained therein, the affirmative vote
of at least a majority of the total voting power of Whitney (i.e., a majority of
the  outstanding  shares of Whitney Common  Stock),  at a meeting the quorum for
which is the  presence in person or by proxy of a majority  of the total  voting
power, is required to amend the Articles of  Incorporation.  See " -- Directors"
and " -- Supermajority and Fair Price Provisions," above.

         Amendment of By-laws

         Whitney's By-Laws may be amended or repealed by the affirmative vote of
a majority of the Board of Directors of Whitney or by the affirmative vote of at
least a majority of the votes cast at a meeting of the shareholders of Whitney.

         Shareholders Meetings

         Shareholders  holding  not  less  than 20% of the  outstanding  Whitney
Common Stock may require Whitney to call a meeting of its shareholders.

         Louisiana Control Share Acquisition Statute

         The LBCL Control  Share  Acquisition  Statute  provides that any shares
acquired by a person or group (an "Acquiror") in an acquisition that causes such
person or group to have the power to direct the  exercise of voting power in the
election of directors  in excess of 20%,  33-1/3% or 50%  thresholds  shall have
only such voting  power as shall be accorded by the holders of all shares  other
than Interested Shares (as defined below) at a meeting called for the purpose of
considering  the voting  power to be accorded  to shares  held by the  Acquiror.
"Interested Shares" include all shares as to which the Acquiror,  any officer of
Whitney  and any  director  of Whitney  who is also an  employee  of Whitney may
exercise or direct the exercise of voting power. If a meeting of shareholders is
held to  consider  the  voting  rights to be  accorded  to an  Acquiror  and the
shareholders  do not vote to accord  voting  rights to such shares,  Whitney may
have the right to redeem the shares held by the  Acquiror  for their fair market
value.

Comparison of Whitney Common Stock and Bank Common Stock.

         The following comparison of the rights of the holders of Whitney Common
Stock and Bank Common Stock is based on current terms of the governing documents
of the respective  institutions  and on the current  provisions of the Louisiana
Business  Corporation  Law  (the  "LBCL"),  applicable  Florida  corporate  law,
including the Florida  Business  Corporation  Act (the "FBCA"),  and the Florida
Banking  Code.  Although  the Whitney  Common  Stock is  governed by  applicable
provisions  of the LBCL and the Bank  Common  Stock is  governed  by  applicable
provisions of Florida  corporate law and the Florida Banking Code, the rights of
holders of Whitney  Common Stock and holders of Bank Common Stock are similar in
many respects.  For example, with respect to both Whitney and the Bank: (a) each
shareholder is entitled to one vote for each share held on all matters submitted
to a vote of shareholders and neither is entitled to cumulative voting rights in
connection with the election of directors; (b) shareholders of each are entitled
to  receive,   pro  rata,  any  assets  distributed  to  the  shareholders  upon
liquidation,  dissolution or a winding up of the affairs of Whitney or the Bank;
and (c) no  shareholder  is entitled to  preemptive  rights to subscribe  for or
purchase  any  stock or  other  securities  in  proportion  to their  respective
holdings upon the offering or sale by Whitney or the Bank of such  securities to
others.  Although it is impracticable to note all of the differences between the
applicable  governing  documents  of  Whitney  and the Bank,  the  following  is
intended to be a summary of certain  significant  differences between the rights
of  holders  of Whitney  Common  Stock and the rights of holders of Bank  Common
Stock.

         Boards of Directors.  Whitney's Articles of Incorporation provide for a
board of  directors  consisting  of not less than five nor more than 25  members
divided into five classes,  with directors  serving  five-year  staggered  terms
expiring  for  each  class  of  directors  at  successive   annual  meetings  of
shareholders. There is only one class of directors of the Bank, consisting of no
fewer than five members,  and such  directors are elected for one-year  terms at
each annual

                                       56


<PAGE>



meeting of  shareholders.  Directors  of Whitney  must also be  shareholders  of
Whitney. There is no requirement for directors of the Bank to own shares of Bank
Common  Stock;  however,  at least a majority  of the Bank's  directors  must be
citizens of the United States and at least  three-fifths  of the directors  must
have  resided  in the State of  Florida  for at least one year  preceding  their
election  and for as long as they  remain in office.  In  addition,  Florida law
requires at least one  outside  director of the Bank to have at least one year's
experience  as an  executive  officer,  regulator  or  director  of a  financial
institution within the last three years.  Neither Whitney's  governing documents
nor the LBCL have similar residency or experience requirements.

         Removal of Directors.  Whitney's Articles of Incorporation provide that
a director  may be removed  from  office,  with or  without  cause,  only by the
affirmative  vote of 90% of the voting  power  present  at a special  meeting of
shareholders  called for that purpose at which a "quorum" is present. A "quorum"
for these purposes means the presence,  in person or by proxy, of the holders of
90% of the total voting power of Whitney.  The Bank's Articles and Bylaws do not
contain a similar provision and, under applicable  Florida law,  shareholders of
the Bank may remove directors, with or without cause, by the affirmative vote of
a majority  of the shares  present or  represented  at a duly  convened  special
meeting of shareholders called for that purpose. In addition,  the Bank's Bylaws
state that any  director  who also  serves as an officer or employee of the Bank
shall be  considered  terminated as a director  without a vote of  shareholders,
effective immediately upon his termination as an officer or employee;  but, such
a  director  may be  affirmatively  reinstated  by a  majority  of the  Board of
Directors.  Whitney's  governing  documents  contain no similar  requirement for
automatic termination.

         Meetings of Shareholders. Under the LBCL, special meetings of Whitney's
shareholders  may be  called  at any  time  by the  President  or the  Board  of
Directors,  or upon the  written  consent  of any  shareholder  or  shareholders
holding in the aggregate one-fifth of the total voting power of Whitney.  Except
as  described  above,  a quorum for a regular or  special  meeting of  Whitney's
shareholders  is a majority of the  outstanding  shares of Whitney  Common Stock
entitled to vote, and a majority of votes cast is generally  required for action
by Whitney's  shareholders at such a meeting.  For certain actions, as described
above,  a larger quorum and an absolute  majority or  supermajority  vote may be
required for  shareholder  action at a meeting.  See "-  Description  of Whitney
Common Stock," above.

         Under the FBCA,  special meetings of Bank shareholders may be called at
any time by a majority  of the members of the Board of  Directors  or by persons
who hold not less than 10% of all votes  entitled to be cast on any  proposal to
be submitted at the meeting,  and a quorum for any such meeting is a majority of
the outstanding shares of Bank Common Stock entitled to vote. Shareholder action
can be taken by the  affirmative  vote of a majority  of the  shares  present or
represented  at a meeting at which a quorum is present.  The FBCA  provides that
quorum and voting requirements may be changed only by an amendment to the Bank's
Articles of Incorporation, which requires approval of the Bank's shareholders.

         Shareholder  Action Without a Meeting.  In accordance with the LBCL and
Whitney's Articles of Incorporation,  Whitney's  shareholders may act by written
consent  only if it is  unanimous.  Under  the  FBCA,  any  action  required  or
permitted to be taken at an annual or special meeting of the shareholders of the
Bank may be taken without a meeting, without prior notice and without a vote, if
the action is taken by the holders of the  outstanding  stock Bank Common  Stock
having not less than the  minimum  number of votes that  would be  necessary  to
authorize  or take such  action at a meeting at which all shares of Bank  Common
Stock were present and voting. In order to be effective,  such an action must be
evidenced by one or more written consents describing the action taken, dated and
signed by  approving  shareholders  of the Bank having the  requisite  number of
votes.

         Supermajority  Vote  Requirements.  Whitney's Articles of Incorporation
contain supermajority voting requirements for certain business combinations. See
"-  Description  of  Whitney  Common  Stock  --  Supermajority  and  Fair  Price
Provisions" and "-- Louisiana Control Share Acquisition Statute," above. Neither
the Bank's Articles of Incorporation nor applicable  Florida law contain similar
provisions.

         Transfer  of  Voting  Rights.   The  Bank's  Bylaws  provide  that  any
shareholder may transfer the voting rights associated with the Bank Common Stock
owned by him by a signed  written  agreement  acknowledged  in the presence of a
notary public,  and if such agreement is filed with the Secretary of the Bank at
or prior to the record date for a shareholders meeting, it will be recognized as
conclusive evidence of the right to vote the shares described therein, as

                                            57


<PAGE>



if such shares were  registered  on the books of the Bank as of the record date,
in the name of the  person to whom such  voting  rights are  transferred  by the
terms of the agreement.  Under the LBCL, such a transfer of voting rights can be
effected  only through the creation of a voting trust entered into in compliance
with applicable statutory procedures.

         Special  Voting  Mechanics.  The Bank's  Bylaws  provide that voting of
shares at a  shareholders  meeting shall be oral, but shall be by written ballot
if such vote is  demanded  by  shareholders  owning of  record,  in person or by
proxy,  more  than 20% of the  Bank  Common  Stock  entitled  to  vote.  Neither
Whitney's governing documents nor the LBCL contain similar provisions  requiring
oral votes at shareholders meetings.

         Amendment of Articles and Bylaws.  Whitney's  Articles of Incorporation
may be amended  by the vote of the  holders  of a  majority  of the  outstanding
shares of Whitney Common Stock.  Whitney's Bylaws may be made and altered by its
Board of Directors, subject to the power of the shareholders to change or repeal
any Bylaws so made.

         Under Florida law applicable to the Bank, the Board of Directors of the
Bank must approve an amendment to the Articles for  submission  to  shareholders
and, unless otherwise required by the Board of Directors, such amendment must be
approved  at a  shareholder  meeting  at  which  a  quorum  is  present  by  the
affirmative  vote  of all of the  outstanding  shares  entitled  to  vote on the
amendment.  Notwithstanding  the foregoing,  under the Florida Banking Code, the
Bank cannot amend its Articles  without  receiving the written prior approval of
the Florida Department of Banking and Finance.  The Bank's Bylaws may be amended
by its Board of  Directors  or by its  shareholders;  provided  that the  Bank's
shareholders  have the power  expressly to prohibit the Board of Directors  from
amending or repealing specific Bylaw provisions or the Bylaws generally.

         Inspection  Rights.  Any  shareholder  of  Whitney,  except a  business
competitor,  who has possessed at least 5% of the outstanding  shares of Whitney
Common Stock for a minimum of six months has the right,  upon five days' written
notice,  to  examine  in person or by  representative  the books and  records of
Whitney for any proper  purpose.  Two or more  shareholders  may aggregate their
holdings to reach the required 5% threshold. Business competitors, however, must
possess at least 25% of the  outstanding  shares of Whitney  Common  Stock for a
minimum of six months to obtain any such inspection rights.

         Under the Florida  Banking Code, the Bank is prohibited from permitting
any  shareholder,  other than a qualified  director,  officer or employee of the
Bank, to have access to, or to examine and inspect,  any of the books or records
of the Bank other than its general  statement of condition of its general assets
and  liabilities,  its quarterly  reports of condition and quarterly  reports of
income  required to be  submitted to the Office of the  Comptroller  of Florida,
Department  of  Banking  and  Finance,   and  a  complete  list  of  the  Bank's
shareholders indicating the number of shares held by each.

         Dividends  and Other  Distributions.  Under the LBCL,  Whitney  may pay
dividends out of surplus,  including both earned surplus and capital surplus, in
cash,  property or shares of the  corporation,  except when the  corporation  is
insolvent or would thereby be made insolvent or when the  declaration or payment
thereof would be contrary to any restrictions contained in Whitney's Articles of
Incorporation.  In the absence of surplus,  Whitney may pay dividends out of its
net profits for the then current or the preceding  fiscal year, or both,  unless
at the time,  or as a result of such  dividends,  liabilities  exceed  assets or
Whitney's net assets are less than the amount  payable upon  liquidation  to any
class of securities  with a  preferential  right to participate in assets in the
event of liquidation. The payment of dividends by a bank holding company such as
Whitney is also subject to certain regulatory constraints.

         The payment of dividends or distributions by the Bank is subject to the
restrictions  of the FCBA and the  Florida  Banking  Code.  Under  the  FCBA,  a
corporation may not generally  authorize and make distributions if, after giving
effect  thereto,  it would be unable to meet its debts as they become due in the
usual course of business or if the corporation's total assets would be less than
its sum of total liabilities plus the amount that would be needed, if it were to
be  dissolved at the time of  distribution,  to satisfy  preferential  rights of
shareholders  whose  preferential  rights are  superior to those  receiving  the
dividend or other distribution.  Further, under the Florida Banking Code, a bank
may declare dividends from its net profits for the current period plus the prior
two years,  unless  approval of certain  variances are received from the Florida
Department  of Banking and Finance.  No dividends may be declared at any time at
which the Bank's net

                                       58


<PAGE>


income  from the  current  year plus the prior two years is a loss,  nor may any
dividends be declared that would cause the Bank's capital accounts to fall below
minimum requirements.

                                  LEGAL MATTERS

         Milling,  Benson,  Woodward,  Hillyer,  Pierson & Miller,  L.L.P.,  New
Orleans,  Louisiana,  has rendered its opinion that the shares of Whitney Common
Stock to be issued in connection  with the Merger have been duly authorized and,
if and when issued pursuant to the terms of the Plan of Merger,  will be validly
issued, fully paid and non-assessable.


                                     EXPERTS

         The financial statements of the Bank at December 31, 1995 and 1994, and
for each of the three years in the period ended  December 31, 1995,  included in
this Proxy  Statement-Prospectus  have been audited by  Saltmarsh,  Cleaveland &
Gund,  independent  auditors,  as set forth in their report appearing  elsewhere
herein,  and included in reliance  upon such report given upon the  authority of
such firm as experts in accounting and auditing.

         The consolidated  financial  statements of Whitney and its subsidiaries
as of  December  31, 1995 and 1994 and for each of the three years in the period
ended  December 31, 1995  incorporated  by  reference  in this Proxy  Statement-
Prospectus  have  been  audited  by  Arthur  Andersen  LLP,  independent  public
accountants, as indicated in their report with respect thereto, and have been so
incorporated by reference in reliance upon the authority of such firm as experts
in accounting and auditing in giving such report.

                                  OTHER MATTERS

         At the time of the preparation of this Proxy Statement-Prospectus,  the
Bank had not been informed of any matters to be presented by or on behalf of the
Bank or its  management for action at the Meeting other than those listed in the
Notice of Special Meeting of Shareholders  and referred to herein.  If any other
matters  properly  come  before the  Meeting or any  adjournments  thereof,  the
persons named in the enclosed proxy will vote on such matters according to their
best judgment.

         Shareholders are urged to sign the appropriate enclosed proxy, which is
solicited on behalf of the Board of Directors of the Bank, and return it at once
in the enclosed envelope.

                                              BY ORDER OF THE BOARD OF DIRECTORS
                                              OF THE BANK



                                              Frank E. Westmark
                                              Chairman of the Board


_________________, 1996


                                       59


<PAGE>


                             AMERICAN BANK AND TRUST

                               PENSACOLA, FLORIDA

                              FINANCIAL STATEMENTS
                                   (UNAUDITED)
                             MARCH 31, 1996 AND 1995










                                    CONTENTS





















                                                                          PAGE

Statements of Financial Condition                                          F-2

Statements of Income                                                       F-3

Statements of Changes in Stockholders' Equity                              F-4

Statements of Cash Flows                                                   F-5

Notes to Financial Statements                                              F-6

                                       F-1


<PAGE>



                             AMERICAN BANK AND TRUST
                        STATEMENTS OF FINANCIAL CONDITION
                                   (UNAUDITED)
                             MARCH 31, 1996 AND 1995



                                     ASSETS
<TABLE>
<C>                                                                                                 <C>               <C>
                                                                                                        1996              1995
                                                                                                    --------------    ---------

Cash and due from banks                                                                             $ 1,545,782       $ 4,381,822
Federal funds sold                                                                                    1,840,000         8,250,000
Securities held to maturity                                                                                 -0-         4,379,091
Securities available for sale                                                                        26,447,570         6,632,049
Loans receivable, net of allowance for loan losses
  of $ 338,805 in 1996 and $ 364,874 in 1995                                                         26,368,448        24,808,619
Accrued interest receivable                                                                             667,981           341,166
Foreclosed real estate                                                                                  100,920           100,920
Property and equipment                                                                                1,751,164         1,773,454
Other assets                                                                                             25,875            54,333
Deferred income taxes                                                                                       -0-           310,407
                                                                                                    ------------      -----------

Total Assets                                                                                        $58,747,740       $51,031,861
                                                                                                    ===========       ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Demand deposits                                                                                   $ 4,896,876       $ 4,513,312
  NOW and money market deposits                                                                      26,726,888        23,463,752
  Savings deposits                                                                                    2,506,523         2,747,719
  Other time deposits                                                                                19,558,321        16,356,645
                                                                                                    -----------       -----------
    Total deposits                                                                                   53,688,608        47,081,428

  Accrued interest and other liabilities                                                                322,354           239,076
  Income taxes payable                                                                                  119,017               -0-
  Deferred income taxes                                                                                  42,816               -0-
                                                                                                    -------------     ------------
    Total liabilities                                                                                54,172,795        47,320,504
                                                                                                    -----------       -----------

Commitments and Contingencies                                                                          -                 -

Stockholders' Equity:
  Common stock, $ 2.50 par value; 1,000,000 shares
    authorized, 469,700 shares issued and outstanding                                                 1,174,250         1,174,250
  Surplus                                                                                             3,425,180         3,425,180
  Accumulated deficit                                                                                  (115,430)         (816,747)
  Net unrealized appreciation (depreciation) on available-for-sale
    securities, net of taxes of $ 53,960 in 1996 and
    $ 43,162 in 1995                                                                                     90,945           (71,326)
                                                                                                    -------------   --------------
      Total stockholders' equity                                                                      4,574,945          3,711,357
                                                                                                    -------------   --------------

Total Liabilities and Stockholders' Equity                                                          $58,747,740       $51,031,861
                                                                                                    ===========       ===========
</TABLE>

                             See accompanying notes

                                      F-2

<PAGE>



                             AMERICAN BANK AND TRUST
                              STATEMENTS OF INCOME
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995






<TABLE>
<C>                                                                                                 <C>               <C>
                                                                                                       1996              1995
                                                                                                    -----------       -----------
Interest Income:
  Loans receivable and fees on loans                                                                $   621,036       $   587,943
  Investment securities                                                                                 527,369           124,767
  Federal funds sold                                                                                     21,590            49,816
                                                                                                    -----------       -----------
    Total interest income                                                                             1,169,995           762,526

Interest Expense on Deposits                                                                            637,922           379,637
                                                                                                    -----------       -----------

    Net interest income                                                                                 532,073           382,889

Provision for Loan Losses                                                                                   -0-            20,000

    Net interest income after provision for loan losses                                                 532,073           362,889
                                                                                                    ------------      -----------

Noninterest Income:
  Service charges                                                                                        61,639            71,509
  Other                                                                                                  10,441             4,779
                                                                                                    -------------     ------------
    Total noninterest income                                                                             72,080            76,288
                                                                                                    -------------     -----------

Noninterest Expenses:
  Salaries and employee benefits                                                                        149,128           134,887
  Occupancy expense                                                                                      30,709            29,503
  Other                                                                                                  91,723           108,539
                                                                                                    ------------      -----------
    Total noninterest expenses                                                                          271,560           272,929
                                                                                                    -----------        ----------
Income Before Income Taxes                                                                              332,593           166,248

Income Taxes                                                                                            123,539            62,364
                                                                                                    -----------       -----------
Net Income                                                                                          $   209,054       $   103,884
                                                                                                    ===========       ===========
Net Income Per Share of Common Stock (note 2)                                                             $0.45             $0.22
                                                                                                    ===========       ===========
</TABLE>

                             See accompanying notes

                                      F-3

<PAGE>



                             AMERICAN BANK AND TRUST
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (UNAUDITED)
            FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND 1995


<TABLE>
<C>                                          <C>                <C>                <C>                <C>              <C>
                                                                                                           Net
                                                                                                       Unrealized
                                                                                                       Appreciation
                                                                                                       (Depreciation)
                                                                                                       On Available-      Total
                                                   Common                              Accumulated     For-Sale        Stockholders'
                                                    Stock            Surplus             Deficit       Securities         Equity
                                                 -----------      ------------       --------------    --------------  -------------
Balance, January 1, 1995                         $ 1,174,250      $ 3,425,180        $  (920,631)      $   (97,020)     $ 3,581,779

  Net income                                                                             103,884                            103,884

  Change in unrealized appreciation
    on available-for-sale securities,
    net of taxes of $ 15,548                                                                                25,694           25,694
                                                 -----------      -----------        -----------       -----------      -----------

Balance, March 31, 1995                           $1,174,250       $3,425,180          $(816,747)         $(71,326)      $3,711,357
                                                 ===========      ===========        ===========       ===========      ===========


Balance, January 1, 1996                         $1,174,250        $3,425,180          $(324,484)         $391,427       $4,666,373

  Net income                                                                             209,054                            209,054

  Change in unrealized depreciation
    on available-for-sale securities,
    net of taxes of $ 181,166                                                                             (300,482)        (300,482)
                                                 -----------      -----------        -----------       -----------      -----------

Balance, March 31, 1996                           $1,174,250       $3,425,180          $(115,430)        $  90,945       $4,574,945
                                                 ===========      ===========        ===========       ===========      ===========

</TABLE>

                             See accompanying notes

                                      F-4

<PAGE>



                             AMERICAN BANK AND TRUST
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
            FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 1996 AND 1995

<TABLE>
<C>                                                                                               <C>              <C>
                                                                                                        1996            1995
                                                                                                   ------------      -------------
Cash Flows From Operating Activities:
  Net income                                                                                       $    209,054      $    103,884
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation                                                                                       25,410            22,094
      Provision for loan losses                                                                             -0-            20,000
      Deferred income taxes                                                                                 -0-            62,364
      Gain on sale of available-for-sale securities                                                      (3,897)              -0-
      Net accretion/amortization on securities                                                           13,827            (4,175)
  Change in operating assets and liabilities -
    Decrease (increase) in accrued interest receivable and
      other assets                                                                                       26,023           (79,285)
    (Decrease) increase in accrued interest and other liabilities                                       (42,347)           11,867
    Increase in income taxes payable                                                                     89,118               -0-
                                                                                                   ------------      ------------
      Net cash provided by operating activities                                                         317,188           136,749
                                                                                                   ------------      ------------

Cash Flows From Investing Activities:
  Proceeds from sales and maturities of available-for-sale securities                                 4,534,260               -0-
  Principal reductions received on held-to-maturity securities                                              -0-           208,245
  Principal reductions received on available-for-sale securities                                      1,265,294           280,711
  Purchases of held-to-maturity securities                                                                  -0-          (808,102)
  Purchases of available-for-sale securities                                                         (2,944,566)       (3,786,280)
  Net increase in loans                                                                                (715,917)       (1,183,091)
  Purchases of property and equipment                                                                   (17,087)              -0-
                                                                                                   ------------      ------------
      Net cash provided by (used in) investing activities                                             2,121,984        (5,288,517)
                                                                                                   ------------      ------------

Cash Flows From Financing Activities:
  Net (decrease) increase in demand, NOW, money market
    and savings deposits                                                                             (8,616,451)       10,683,117
  Net increase in other time deposits                                                                   457,782         2,986,805
                                                                                                   ------------      ------------
      Net cash (used in) provided by financing activities                                            (8,158,669)       13,669,922
                                                                                                   ------------      ------------

Net (Decrease) Increase in Cash and Cash Equivalents                                                 (5,719,497)        8,518,154

Cash and Cash Equivalents, January 1                                                                  9,105,279         4,113,668
                                                                                                   ------------      ------------

Cash and Cash Equivalents, March 31                                                                $  3,385,782       $12,631,822
                                                                                                   ============      ============

Supplemental Disclosure of Cash Flow Information:

  Interest paid                                                                                    $    651,021      $    316,464
                                                                                                   ============      ============

  Income taxes paid                                                                                $     34,385      $        -0-
                                                                                                   ============      ============

</TABLE>

                             See accompanying notes

                                      F-5

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                                   (UNAUDITED)
            FOR THE THREE-MONTH PERIODS ENDED MARCH 31, 1996 AND 1995



NOTE 1 - BASIS OF PRESENTATION

         The accompanying  unaudited financial  statements have been prepared in
         accordance with generally  accepted  accounting  principles for interim
         financial  information  and the  instructions  to Form  10-QSB and Item
         310(b) of Regulation S-B.  Accordingly,  they do not include all of the
         information  and footnotes  required by generally  accepted  accounting
         principles  for  complete  financial  statements.  In  the  opinion  of
         management,  all adjustments (consisting of normal recurrring accruals)
         considered  necessary  for a  fair  presentation  have  been  included.
         Operating results for the three-month  periods ended March 31, 1996 and
         1995 are not necessarily indicative of the results that may be expected
         for  the  years  ended   December  31,  1996  and  1995.   For  further
         information,  refer to the financial  statements and footnotes  thereto
         included in this Proxy Statement- Prospectus.


NOTE 2 - NET INCOME PER SHARE OF COMMON STOCK

         Net income per share of common  stock is  computed  on the basis of the
         number of shares of common stock  outstanding.  In computing net income
         per  share of common  stock,  no  consideration  was given to the stock
         options  outstanding  as  described  in  Note  3  as  the  options  are
         considered anti-dilutive.


NOTE 3- STOCK OPTIONS

         Effective  January 31, 1994,  eight  Directors of the Bank were granted
         options to purchase 2,712 shares of stock for each year of service as a
         board  member,  within the period  beginning  December  31,  1989,  and
         concluding  on December 31, 1992.  The option price is $ 6.52 per share
         with a total of  75,936  shares  offered.  All  options  under the plan
         expire ten years from January 31, 1994. No options were exercised as of
         March 31, 1996 or March 31, 1995.


NOTE 4 - CHANGE IN OWNERSHIP

         In April 1996,  the Bank entered  into a agreement  and plan of merger,
         (the  "agreement")  with  Whitney  Holding  Company,   ("Whitney"),   a
         Louisiana  corporation.  The agreement calls for the acquisition of the
         Bank's stock by Whitney  through the  exchange of each  parties  common
         stock. The acquisition is expected to be finalized in 1996.



                                       F-6


<PAGE>



                             AMERICAN BANK AND TRUST

                               PENSACOLA, FLORIDA

                              FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 AND 1993











                                    CONTENTS























                                                                         PAGE

Independent Auditor's Report                                              F-8

Statements of Financial Condition                                         F-9

Statements of Income                                                      F-10

Statements of Changes in Stockholdes' Equity                              F-11

Statements of Cash Flows                                                  F-12

Notes to Financial Statements                                             F-13

                                       F-7


<PAGE>





















                          INDEPENDENT AUDITOR'S REPORT



Board of Directors
American Bank and Trust
Pensacola, Florida


We have audited the accompanying  statements of financial  condition of American
Bank and Trust as of December 31, 1995 and 1994, (as restated),  and the related
statements of income,  changes in stockholders'  equity, and cash flows for each
of the three years in the periods  ended  December  31,  1995.  These  financial
statements are the responsibility of the Bank's  management.  Our responsibility
is to express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of American Bank and Trust as of
December 31, 1995 and 1994, (as restated), and the results of its operations and
its cash flows for each of the three years in the  periods  ended  December  31,
1995, in conformity with generally accepted accounting principles.

As discussed in Note 1 to the financial statements,  the Bank changed its method
of accounting for investments in 1994 and income taxes in 1993.



SALTMARSH, CLEAVELAND & GUND

Pensacola, Florida
March 1, 1996


                                       F-8


<PAGE>



                             AMERICAN BANK AND TRUST
                        STATEMENTS OF FINANCIAL CONDITION
                           DECEMBER 31, 1995 AND 1994




                                     ASSETS
<TABLE>
<C>                                                                                               <C>              <C>
                                                                                                                       (Restated)
                                                                                                         1995             1994
                                                                                                   ----------------  -------------

Cash and due from banks                                                                            $  4,003,279      $  1,863,668
Federal funds sold                                                                                    5,102,000         2,250,000
Securities held to maturity (notes 1 and 2)                                                                 -0-         3,779,234
Securities available for sale (notes 1 and 2)                                                        29,794,136         3,081,063
Loans receivable, net of allowance for loan losses
  of $ 334,901 in 1995 and $ 293,923 in 1994 (notes 1 and 3)                                         25,652,531        23,645,528
Accrued interest receivable                                                                             702,049           307,857
Foreclosed real estate (note 1)                                                                         100,920           100,920
Property and equipment (notes 1 and 4)                                                                1,759,487         1,795,548
Deferred income taxes (notes 1 and 5)                                                                       -0-           388,319
Other assets                                                                                             17,830             8,357
                                                                                                   ---------------  --------------

Total Assets                                                                                        $67,132,232       $37,220,494
                                                                                                   ============      ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
  Demand deposits                                                                                   $ 5,367,030       $ 4,249,112
  NOW and money market deposits                                                                      34,584,382        11,554,624
  Savings deposits                                                                                    2,795,326         4,237,930
  Other time deposits                                                                                19,100,539        13,369,840
                                                                                                   ------------      ------------
    Total deposits                                                                                   61,847,277        33,411,506

  Accrued interest and other liabilities                                                                364,701           227,209
  Income taxes payable                                                                                   29,899               -0-
  Deferred income taxes (notes 1 and 5)                                                                  223,982              -0-
                                                                                                   -------------     ------------
    Total liabilities                                                                                62,465,859        33,638,715
                                                                                                   ------------      ------------

Commitments and Contingencies (note 8)                                                                 -                 -

Stockholders' Equity:
  Common stock, $ 2.50 par value; 1,000,000 shares
    authorized, 469,700 shares issued and outstanding                                                 1,174,250         1,174,250
  Surplus                                                                                             3,425,180         3,425,180
  Accumulated deficit                                                                                  (324,484)         (920,631)
  Net unrealized appreciation (depreciation) on available-for-sale
    securities, net of taxes of $ 234,856 in 1995 and
    $ 58,710 in 1994 (note 1)                                                                           391,427           (97,020)
                                                                                                   --------------    -------------
      Total stockholders' equity (note 6)                                                             4,666,373         3,581,779
                                                                                                   -------------     -------------

Total Liabilities and Stockholders' Equity                                                          $67,132,232       $37,220,494
                                                                                                   ============      =============

</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements

                                      F-9

<PAGE>



                             AMERICAN BANK AND TRUST
                              STATEMENTS OF INCOME
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993




<TABLE>
<C>                                                                                <C>              <C>

                                                                                        1995             1994              1993
                                                                                   --------------   --------------    -----------
Interest Income:
  Loans receivable and fees on loans                                                $2,424,219       $2,007,449        $1,728,137
  Investment securities                                                              1,739,618          362,082           425,684
  Federal funds sold                                                                   225,172           42,093            68,542
  Deposits with banks                                                                    1,938           19,621            36,781
                                                                                   --------------   -----------       -------------
    Total interest income                                                             4,390,947       2,431,245         2,259,144

Interest Expense on Deposits                                                          2,630,522         866,326           872,931
                                                                                   ------------      -----------       ------------

    Net interest income                                                               1,760,425       1,564,919         1,386,213

Provision for Loan Losses (notes 1 and 3)                                                20,000         135,000           300,469
                                                                                   -------------    -----------       ------------

    Net interest income after provision for loan losses                              1,740,425        1,429,919         1,085,744
                                                                                   -----------      -----------       -----------

Noninterest Income:
  Service charges                                                                      275,499          190,558           179,811
  Other                                                                                 21,840           22,617            21,300
                                                                                   ------------    -----------       -------------
    Total noninterest income                                                           297,339         213,175            201,111
                                                                                   ------------     -----------       ------------

Noninterest Expenses:
  Salaries and employee benefits                                                       549,606          512,315           609,002
  Occupancy expense                                                                    108,819          113,550           108,958
  Other                                                                                428,558          427,055           458,419
                                                                                   -----------      -----------       -----------
    Total noninterest expenses                                                       1,086,983        1,052,920         1,176,379
                                                                                   -----------      -----------       -----------

Income Before Income Taxes                                                             950,781          590,174           110,476

Income Taxes (Benefit) (notes 1 and 5)                                                  354,634        (187,672)         (102,000)
                                                                                   ------------     -----------       -----------

Net Income                                                                         $   596,147       $  777,846        $  212,476
                                                                                   ===========      ===========       ===========

Net Income Per Share of Common Stock (note 1)                                            $1.27            $1.66              $.47
                                                                                   ===========      ===========       ===========

</TABLE>

   
                     The accompanying notes are an integral
                       part of these financial statements


                                      F-10
<PAGE>



                             AMERICAN BANK AND TRUST
                  STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993







<TABLE>
<C>                                             <C>               <C>               <C>               <C>              <C>       
                                                                                                           Net
                                                                                                       Unrealized
                                                                                                       (Depreciation)
                                                                                                       On Available-      Total
                                                   Common                              Accumulated     For-Sale        Stockholders'
                                                    Stock            Surplus             Deficit       Securities         Equity
                                                 -----------       ----------        -------------     ------------    ------------
Balance, December 31, 1992
  as previously reported                         $1,136,750        $3,425,180        $(1,844,959)      $        -       $2,716,971

  Prior period adjustment (note 6)                                                       (65,994)                          (65,994)
                                                 -----------      -----------       --------------     -----------      ------------

Balance, January 1, 1993                         $ 1,136,750       $3,425,180        $(1,910,953)      $        -       $2,650,977

  Net income                                                                              212,476                          212,476
                                                 -----------      -----------       -------------      -----------      ------------

Balance, December 31, 1993                         1,136,750        3,425,180         (1,698,477)                -       2,863,453

  Adjustment to beginning balance
    for change in accounting principle,
    net of taxes of $ 24,306                                                                                40,167          40,167

  Net income                                                                             777,846                           777,846

  Exercise of stock options (note 7)                  37,500                                                                37,500

  Change in unrealized depreciation
    on available-for-sale securities,
    net of taxes of $ 83,016                                                                              (137,187)       (137,187)
                                                 -----------      -----------       ------------       -----------      ------------

Balance, December 31, 1994                         1,174,250        3,425,180           (920,631)          (97,020)      3,581,779

  Net income                                                                             596,147                           596,147

  Change in unrealized depreciation
    on available-for-sale securities,
    net of taxes of $ 293,566                                                                              488,447         488,447
                                                 -----------      -----------       ------------       -----------      ------------

Balance, December 31, 1995                       $ 1,174,250      $ 3,425,180       $   (324,484)      $   391,427      $4,666,373
                                                 ===========      ===========       ============       ===========      ===========


</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements


                                      F-11

<PAGE>



                             AMERICAN BANK AND TRUST
                            STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<C>                                                                             <C>              <C>               <C>

                                                                                     1995                1994             1993
                                                                                --------------    -------------     -------------
Cash Flows From Operating Activities:
  Net income                                                                    $      596,147    $     777,846     $     212,476
  Adjustments to reconcile net income to net
    cash provided by operating activities -
      Depreciation                                                                      62,922           64,163            67,997
      Provision for loan losses                                                         20,000          135,000           300,469
      Write down of foreclosed real estate                                                 -0-            7,403               -0-
      Gain on sale of available-for-sale securities                                     (6,593)          (2,457)              -0-
      Net amortization on securities                                                    47,215            8,341            13,062
      Deferred tax expense (benefit)                                                   318,735         (187,672)         (102,000)
  Change in operating assets and liabilities -
    (Increase) decrease in accrued interest receivable
      and other assets                                                                (403,665)         (22,013)           51,050
    Decrease in foreclosed real estate                                                     -0-              -0-             1,677
    Increase (decrease) in accrued interest and other liabilities                      137,492          106,473           (72,769)
    Increase in income taxes payable                                                    29,899               -0-              -0-
                                                                                --------------    --------------    -------------
      Net cash provided by operating activities                                        802,152          887,084           471,962
                                                                                --------------    -------------     -------------

Cash Flows From Investing Activities:
  Proceeds from maturities of available-for-sale securities                          1,300,000              -0-           -
  Proceeds from maturities of held-to-maturity securities                              500,000          500,000           -
  Proceeds from sales of available-for-sale securities                               3,262,188          515,000           -
  Principal reductions received on held-to-maturity securities                             -0-          186,083           -
  Principal reductions received on available-for-sale securities                     1,859,707          180,023           -
  Purchases of held-to-maturity securities                                            (809,934)        (312,663)          -
  Purchases of available-for-sale securities                                       (28,304,409)      (1,854,179)          -
  Proceeds from sales, maturities, and principal reductions
    of investment securities                                                               -0-              -0-         3,462,071
  Purchases of investment securities                                                       -0-              -0-        (3,266,922)
  Net increase in loans                                                             (2,027,003)      (1,490,056)       (2,828,649)
  Purchases of property and equipment                                                  (26,861)         (20,655)          (18,426)
                                                                                --------------    -------------     -------------
      Net cash used in investing activities                                        (24,246,312)      (2,296,447)       (2,651,926)
                                                                                --------------    -------------     -------------

Cash Flows From Financing Activities:
  Net increase (decrease) in demand, NOW, money market
    and savings deposits                                                            22,705,072       (5,550,200)          606,677
  Net increase in other time deposits                                                5,730,699        8,189,695           274,031
  Proceeds from issuance of common stock                                                   -0-           37,500               -0-
                                                                                ----------------- -------------     ----------------
      Net cash provided by financing activities                                     28,435,771        2,676,995           880,708
                                                                                --------------    -------------     -------------

Net Increase (Decrease) in Cash and Cash Equivalents                                 4,991,611        1,267,632        (1,299,256)

Cash and Cash Equivalents at Beginning of Year                                       4,113,668        2,846,036         4,145,292
                                                                                --------------    -------------     -------------

Cash and Cash Equivalents at End of Year                                        $    9,105,279    $   4,113,668     $   2,846,036
                                                                                ==============    =============     =============

Supplemental Disclosure of Cash Flow Information:

  Interest paid on deposits                                                     $    2,493,208    $     846,126     $     957,134
                                                                                ==============    =============     =============

</TABLE>

                     The accompanying notes are an integral
                       part of these financial statements

                                      F-12
<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Business Activity:

         American Bank and Trust (the "Bank") is a banking corporation organized
         in 1986  under  the laws of the State of  Florida,  and is  located  in
         Escambia  County,  Florida.  The Bank's  financial  services consist of
         deposit and lending activities, provided through a single, main office.

  Accounting Estimates:

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  affect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements  and the reported  amounts of revenue
         and expenses during the reporting  period.  Actual results could differ
         from those estimates.

  Cash Equivalents:

         For purposes of reporting cash flows, cash and cash equivalents include
         cash  on  hand,  amounts  due  from  banks,  and  federal  funds  sold.
         Generally, federal funds are sold for one-day periods.

  Investment Securities:

         Effective  January 1, 1994,  the Bank  adopted  Statement  of Financial
         Accounting  Standards No. 115,  Accounting  for Certain  Investments in
         Debt and Equity  Securities  ("SFAS 115"). In accordance with SFAS 115,
         financial  statements  for the  prior  period  have not been  restated.
         Investment  securities  that  management  has the ability and intent to
         hold to maturity are  classified  as  held-to-maturity  and reported at
         cost,  adjusted for amortization of premiums and accretion of discounts
         using  methods  approximating  the interest  method.  Other  investment
         securities  are classified as  available-for-sale  and reported at fair
         value.   Unrealized   holding   gains  and  losses,   net  of  tax,  on
         available-for-sale  securities  are  reported  as  a  net  amount  in a
         separate component of stockholders' equity until realized. The Bank had
         no  investments  classified as  held-to-maturity  at December 31, 1995.
         Gains or  losses on the sale of  securities  are  determined  using the
         specific identification method.

  Loans Receivable:

         Loans are stated at the amount of unpaid principal, reduced by unearned
         discount  on  installment  loans  and an  allowance  for  loan  losses.
         Unearned  discount is recognized as income over the terms of the loans.
         Interest on loans is calculated by using the simple  interest method on
         daily balances of the principal amount outstanding.

         The  allowance for loan losses is  established  through a provision for
         loan losses charged to expense. Loans are charged against the allowance
         for loan losses when management believes that the collectibility of the
         principal  is  unlikely.  The  allowance  is an amount that  management
         believes will be adequate to absorb  possible  losses on existing loans
         that  may   become   uncollectible,   based  on   evaluations   of  the
         collectibility of loans and prior loan loss experience. The evaluations
         take into  consideration  such  factors  as  changes  in the nature and
         volume of the loan  portfolio,  overall  portfolio  quality,  review of
         specific problem loans, and current economic conditions that may affect
         the borrowers' ability to pay.

                                      F-13


<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

         Effective  January 1, 1995,  the Bank  adopted  Statement  of Financial
         Accounting Standards No. 114, Accounting by Creditors for Impairment of
         a Loan ("SFAS 114") and Statement of Financial Accounting Standards No.
         118,  Accounting  by  Creditors  for  Impairment  of a  Loan  -  Income
         Recognition  and  Disclosures.  In accordance  with SFAS 114, loans are
         considered impaired when it is probable that the Bank will be unable to
         collect all amounts due according to the contractual  terms of the loan
         agreement.  When  impairment is identified it is measured  based on the
         present  value of expected  future cash flows  discounted at the loan's
         effective interest rate, except as a practical  expedient,  at the fair
         value  of  collateral,  if  the  loan  is  collateral  dependent.  When
         identified,  the impaired  amount of the loan is  recognized  through a
         provision  for  impairment  and a  corresponding  valuation  allowance.
         Subsequent  changes  in the  measurement  of  impairment  are  adjusted
         through the  valuation  allowance.  The accrual of interest on impaired
         loans is discontinued when, in management's  opinion,  the borrower may
         be unable to meet payments as they become due. When interest accrual is
         discontinued,  all unpaid accrued interest is reversed. Interest income
         is  subsequently  recognized  only  to the  extent  cash  payments  are
         received.  The Bank's  adoption of these  accounting  standards did not
         have a  material  effect on the  financial  condition  and  results  of
         operations of the Bank.

         For  other   non-accrual  loans  for  which  impairment  has  not  been
         recognized,  the  accrual of interest  is  discontinued  on a loan when
         management believes, after considering economic and business conditions
         and collection efforts, that the borrower's financial condition is such
         that the collection of interest is questionable.

  Foreclosed Real Estate:

         Foreclosed real estate includes property  acquired through,  or in lieu
         of,  loan  foreclosure.  At the time of  foreclosure  the  property  is
         recorded  at the lower of cost or fair value minus  estimated  costs to
         sell, establishing a new cost basis. After foreclosure,  valuations are
         periodically  performed by management and the real estate is carried at
         the lower of cost or fair  value  minus  estimated  costs to sell.  Any
         write-downs  based on the asset's fair value at the date of acquisition
         are  charged  to the  allowance  for loan  losses.  Costs  incurred  in
         maintaining  foreclosed  real  estate  and  subsequent  write-downs  to
         reflect  declines  in the fair value of the  property  are  included in
         other operating expenses.

  Property and Equipment:

         Property  and  equipment  are  carried  at  cost,  net  of  accumulated
         depreciation.  Depreciation is computed using the straight-line  method
         over the estimated useful lives of the assets.  When assets are retired
         or otherwise disposed of, the cost and related accumulated depreciation
         are  removed  from  the  accounts,  and any  resulting  gain or loss is
         reflected in income for the period. The cost of maintenance and repairs
         is charged to expense as incurred; significant renewals and betterments
         are capitalized.



                                      F-13
                                   (Sheet II)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

  Income Taxes:

         Income taxes are provided for the tax effects of transactions  reported
         in the  financial  statements  and consist of taxes  currently due plus
         deferred tax assets or liabilities  based on taxable effects of certain
         temporary  differences.  Temporary  differences are differences between
         the tax bases of assets or liabilities  and their  reported  amounts in
         the  financial  statements  that will  result in taxable or  deductible
         amounts  in future  years  when the  reported  amounts of the assets or
         liabilities are recovered or settled, respectively.

         During 1993, the Bank adopted Statement of Financial Accounting
         Standards No. 109, Accounting for Income Taxes ("SFAS 109"). There was
         no cumulative effect on net income for 1993 for the change in
         accounting principle.

  Net Income Per Share of Common Stock:

         Net income per share of common  stock is  computed  on the basis of the
         number of shares of common stock  outstanding.  In computing net income
         per  share of common  stock,  no  consideration  was given to the stock
         options  outstanding  as  described  in  Note  7  as  the  options  are
         considered anti-dilutive.

  Reclassifications:

         Certain  prior year  amounts have been  reclassified  to conform to the
         current year presentation.


NOTE 2 - INVESTMENT SECURITIES

         Securities   have  been  classified  in  the  statements  of  financial
         condition  according to  management's  intent.  The carrying  amount of
         securities and their approximate fair values are as follows:

<TABLE>
            <C>                                                  <C>              <C>               <C>                 <C>
                                                                                                  1995
                                                                   ----------------------------------------------------------------
                                                                                         Gross             Gross
                                                                      Amortized        Unrealized       Unrealized         Fair
                                                                        Cost             Gains            Losses           Value
                                                                    ------------     -------------    --------------    ----------
             Available-For-Sale:
               U.S. Treasury securities                            $     534,367     $     32,353     $         (93)    $   566,627

               Obligations of other U.S.
                 government agencies
                 and corporations                                     28,483,240          589,473            (7,575)     29,065,138

               Other securities                                           150,246          12,125               -0-         162,371
                                                                   --------------    ------------     -------------     ------------

                                                                   $  29,167,853     $    633,951     $      (7,668)    $29,794,136
                                                                   =============     ============     =============     ============


</TABLE>

                                      F-13
                                   (Sheet III)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 2 - INVESTMENT SECURITIES (Continued)

<TABLE>
          <C>                                                    <C>                <C>              <C>                <C>     
                                                                                                  1994
                                                                   -----------------------------------------------------------------
                                                                                         Gross             Gross
                                                                      Amortized        Unrealized       Unrealized           Fair
                                                                        Cost             Gains            Losses             Value
                                                                   -------------     -------------     --------------   ------------
             Held-To-Maturity:
               U.S. Treasury securities                            $     793,457     $        -0-     $      (4,864)    $   788,593

               Obligations of other U.S.
                 government agencies
                 and corporations                                      2,835,475            6,649          (130,614)      2,711,510

               Other securities                                          150,302            6,187                 -0-       156,489
                                                                   -------------     ------------     ---------------   ------------

                                                                   $   3,779,234     $     12,836     $    (135,478)    $ 3,656,592
                                                                   =============     ============     =============     ============

             Available-For-Sale:
               U.S. Treasury securities                              $   540,875       $      -0-        $  (17,905)     $  522,970

               Obligations of other U.S.
                 government agencies
                 and corporations                                      2,695,918            4,665          (142,490)      2,558,093
                                                                   -------------     ------------     -------------     ------------

                                                                      $3,236,793         $  4,665         $(160,395)     $3,081,063
                                                                   =============     ============     =============     ============
</TABLE>


         On December 28, 1995, the Bank  reclassified  securities  with a market
         value  of  $   4,124,319   and  a  book   value  of   $4,089,168   from
         held-to-maturity  to  available-for-sale  as a  result  of  a  one-time
         exemption  granted by the Financial  Accounting  Standards  Board.  The
         exemption   permitted  the  movement  of  selected  securities  between
         classifications   without   jeopardizing  the   classification  of  all
         securities.

         The amortized cost and fair value of investment  maturities at December
         31, 1995, by  contractual  maturity,  are  summarized  below.  Expected
         maturities will differ from contractual  maturities  because  borrowers
         may have the right to call or prepay  obligations  with or without call
         or  prepayment  penalties.   The  scheduled  maturities  of  securities
         available-for-sale as of December 31, 1995, are as follows:

                                                      Amortized         Fair
                                                        Cost           Value
                                                --------------------------------
        Due in one year or less                 $     300,381     $    304,313
        Due from one to five years                  2,102,115        2,120,514
        Due from five to ten years                 16,235,810       16,576,969
        Due after ten years                        10,529,547       10,792,340
                                                -------------     -------------
                                                  $29,167,853      $29,794,136
                                                =============     =============

                                      F-13
                                   (Sheet IV)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 2 - INVESTMENT SECURITIES (Continued)

         As of December 31, 1995 and 1994,  investments  in obligations of other
          U.S.  government  agencies and corporations  included  approximately
          $11,018,000   and  $   3,730,000,   respectively  in  mortgage-backed
          securities.

         Investment securities, carried at $ 566,720 at December 31, 1995, and
         $1,023,540 at December 31, 1994, were pledged for purposes  required or
         permitted by law.

         Gross  realized  gains  and  losses  on  sales  of   available-for-sale
         securities  amounted to $ 31,024 and $ 24,431,  respectively in 1995,
         $2,457  and  $  -0-,  respectively  in  1994,  and  $  -0-  and  $ -0-,
         respectively, in 1993.

NOTE 3 - LOANS RECEIVABLE

         Major classifications of loans receivable are summarized as follows:

                                                     1996              1995
                                                 ----------------  ------------

           Commercial                              $14,637,669      $13,566,251
           Real estate                               6,404,951        5,322,434
           Installment                               4,022,714        4,456,071
           Construction                                936,205          643,786
                                                  ---------------  ------------
                                                    26,001,539       23,988,542
           Unearned discount                           (14,107)         (49,091)
           Allowance for loan losses                  (334,901)        (293,923)
                                                  -------------     ------------

           Loans receivable, net                   $25,652,531      $23,645,528
                                                 =============     ============

         The Bank grants commercial, real estate and consumer loans in the State
         of  Florida.  Although  the Bank's loan  portfolio  is  diversified,  a
         significant portion of its loans are secured by real estate.

         Loans on which the accrual of interest has been discontinued or reduced
         amounted to $ -0-, $ 24,522,  and $ 416,376 at December 31, 1995, 1994,
         and 1993, respectively. Interest income on those loans is recorded only
         when received.

         Changes in the allowance for loan losses were as follows:

                                       1995             1994              1993
                                    -----------      -----------       --------

 Balance, beginning of year         $293,923         $242,612          $371,865

   Provision charged to operations    20,000          135,000           300,469
   Loans charged off                 (49,656)         (89,565)         (510,568)
   Recoveries                         70,634            5,876            80,846
                                    ---------        ---------         ---------

   Balance, end of year             $334,901         $293,923          $242,612
                                    =========        =========         =========


                                      F-13
                                   (Sheet V)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 4 - PROPERTY AND EQUIPMENT

         Major  classifications  of property and  equipment  are  summarized  as
follows:

                                                   1995              1994
                                              --------------    ------------
           Land                               $   658,000       $   658,000
           Building                             1,202,446         1,197,286
           Furniture and equipment                396,879           375,178
                                              --------------    ------------
                                                2,257,325         2,230,464
           Less:  Accumulated depreciation        497,838           434,916
                                              --------------    ------------

                                              $ 1,759,487       $ 1,795,548
                                              ===============   ============

         Depreciation  expense charged to operations was $ 62,922, $ 64,163, and
$ 67,997 in 1995, 1994 and 1993, respectively.


NOTE 5 - INCOME TAXES

         The provision for income taxes consists of the following:
<TABLE>
           <C>                                                                       <C>             <C>                <C>
                                                                                          1995            1994               1993
                                                                                      -----------     ------------      ---------
            Current tax provision:
              Federal                                                                 $  33,322       $      -0-      $       -0-
              State                                                                       2,577              -0-              -0-
                                                                                      -----------     -------------   --------------
                                                                                         35,899              -0-              -0-
            Deferred tax expense (benefit)                                              318,735         (187,672)         (102,000)
                                                                                      ---------       ----------        ----------

            Total income tax expense (benefit)                                         $354,634        $(187,672)        $(102,000)
                                                                                      =========       ==========        ===========
</TABLE>


         The  financial  statements  of the Bank  reflected  a zero  income  tax
         provision for current federal and state taxes for December 31, 1994 and
         1993. The zero provision was the result of the use of federal and state
         net operating loss carryforwards.  As of December 31, 1995, all federal
         and state net  operating  loss  carryforwards  have been used to offset
         taxable income.

                                      F-13
                                   (Sheet VI)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 5 - INCOME TAXES (Continued)

         The tax  effects  of each  type of  significant  item that gave rise to
deferred taxes are summarized as follows:

                                                       1995              1994
                                                  -----------        ----------

 Utilization of net operating loss carryforward   $       -0-          $299,264
 Net unrealized (appreciation) depreciation on
  available-for-sale securities                      (234,856)           58,710
 Depreciation                                         (28,567)           (1,765)
 Allowance for loan losses                             36,036            28,687
 Other                                                  3,405             3,423
                                                   ----------         ---------

 Net deferred tax (liability) asset                 $(223,982)         $388,319
                                                   ==========         =========


NOTE 6 - STOCKHOLDERS' EQUITY

         The  Board  of  Directors  of  the  Bank  may,  subject  to  regulatory
limitations, declare dividends on net profits of the Bank.

         The  accompanying   financial  statements  have  been  restated  for  a
         correction  in a due from bank  account and  certificate  of deposit in
         years prior to 1993. The effect of the  restatement was to decrease net
         income in years  prior to 1993 by $  105,931,  net of  income  tax of $
         39,937.  Retained  earnings at the  beginning of 1993 has been adjusted
         for the effect of the restatement on prior years.


NOTE 7 - STOCK OPTIONS

         The former  President of the Bank was granted options to purchase up to
         15,000  additional  shares  of stock at $ 2.50 per  share.  On April 1,
         1994,  all such options were  exercised  by the former  President.  The
         compensation  element of those  options was  amortized  over the option
         terms in years prior to 1993.

         Effective  January 31, 1994,  eight  Directors of the Bank were granted
         options to purchase 2,712 shares of stock for each year of service as a
         board  member,  within the period  beginning  December  31,  1989,  and
         concluding  on December 31, 1992.  The option price is $ 6.52 per share
         with a total of  75,936  shares  offered.  All  options  under the plan
         expire ten years from  January 31, 1994.  No options were  exercised in
         1995 or 1994.


NOTE 8 - COMMITMENTS AND CONTINGENCIES

  Financial Instruments:

         The financial  statements do not reflect various commitments that arise
         in the  normal  course  of  business  to meet  the  financial  needs of
         customers.  These include  commitments  to extend credit and letters of
         credit,  and involve to varying degrees,  elements of credit,  interest
         rate,  and  liquidity  risk in excess of the amounts  reflected  in the
         Statement of Financial Condition.

                                      F-13
                                   (Sheet VII)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 8 - COMMITMENTS AND CONTINGENCIES (Continued)

  Financial Instruments: (continued)

         Commitments  to  extend  credit,  which  amounted  to  approximately 
         $4,323,300 at December 31, 1995, represent legally binding agreements
         to lend to a customer as long as all  established  contractual
         conditions are satisfied.  Commitments  generally have fixed
         expiration  dates or other termination clauses. Since many commitments
         expire without being funded,  total commitment  amounts do not 
         necessarily  represent future liquidity requirements.

         Standby  letters of credit are  conditional  commitments  issued by the
         Bank  guaranteeing  the  performance of a customer to a third party. At
         December 31, 1995,  the Bank had $ 65,483 in standby  letters of credit
         outstanding.

         The Bank's exposure to credit loss in the event of  non-performance  by
         the other party to  commitments  to extend credit is represented by the
         contractual  amount of these  instruments.  As these  off-balance sheet
         financial instruments have essentially the same credit-risk involved in
         extending loans, the Bank generally uses the same credit and collateral
         policies in making these commitments and conditional  obligations as it
         does for on-balance sheet instruments. The Bank does not anticipate any
         material losses as a result of these commitments.

  Financial Instruments with Concentrations of Credit Risk:

         At December 31, 1995, the Bank had approximately $ 2,365,000 on deposit
         with  correspondent   financial  institutions  (the  "correspondents").
         Deposits  in  the  correspondents  are  insured  up  to $  100,000  per
         depositor.

  Line of Credit:

         The Bank  maintains a $ 1,500,000  line of credit,  for the purchase of
         federal  funds,  with a  correspondent  bank and a  $1,000,000  line of
         credit at two other  correspondent  banks.  At December  31,  1995,  no
         federal funds had been purchased by the Bank.

  Litigation:

         The Bank is a party to various legal actions  normally  associated with
         financial institutions,  the aggregate effect of which, in management's
         and legal  counsel's  opinion,  would not be  significant to the Bank's
         financial condition.


NOTE 9 - RELATED PARTY TRANSACTIONS

         At December 31, 1995,  certain  officers,  directors  and their related
         interests  were  indebted  to the  Bank  in  the  aggregate  amount  of
         approximately  $ 2,025,000.  Governing  regulations  require that these
         loans be made on substantially the same terms, including interest rates
         and  collateral  as  those   prevailing  at  the  time  for  comparable
         transactions  with unrelated  persons.  Also,  certain  related parties
         maintain  significant  deposit  balances with the Bank in the aggregate
         amount of approximately $ 1,653,000 at December 31, 1995.

                                      F-13
                                   (Sheet VIII)

<PAGE>



                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE 10 - REGULATORY MATTERS

         Banks  are   subject  to  various   regulatory   capital   requirements
         administered by the federal banking  agencies.  Failure to meet minimum
         capital  requirements  can  initiate  certain  mandatory,  and possibly
         additional  discretionary  actions by regulators  that, if  undertaken,
         could have a direct material effect on the Bank's financial statements.
         The  regulations  require the Bank to meet  specific  capital  adequacy
         guidelines  that involve  quantitative  measures of the Bank's  assets,
         liabilities,  and certain  off-balance-sheet  items as calculated under
         regulatory accounting practices.  The Bank's capital  classification is
         also  subject  to  qualitative   judgments  by  the  regulators   about
         components, risk weightings, and other factors. Management believes, as
         of December 31, 1995,  that the Bank meets all capital  requirements to
         which it is subject.


NOTE  11 - FAIR VALUES OF FINANCIAL INSTRUMENTS

         During  1995,  the  Bank  adopted  Statement  of  Financial  Accounting
         Standards   No.  107,   Disclosures   about  Fair  Value  of  Financial
         Instruments  ("SFAS  107").  SFAS 107 requires  that the Bank  disclose
         estimated  fair values for its  financial  instruments.  The  following
         methods and assumptions were used by the Bank in estimating fair values
         of financial instruments as disclosed herein:

  Cash and cash equivalents:

         The carrying amounts of cash and short-term instruments, those with
         original maturities of 90 days or less,  approximate their fair value.

  Held-to-maturity and available-for-sale securities:

         Fair values for  investments  are based on quoted  market  prices where
         available.  If quoted market prices are not available,  fair values are
         based on quoted market prices of comparable instruments.

  Loans receivable:

         For variable-rate loans that reprice frequently and have no significant
         change in credit risk, fair values are based on carrying  values.  Fair
         values for certain  mortgage  loans (for  example,  one-to-four  family
         residential),  and other  consumer  loans  are  based on quoted  market
         prices  of  similar  loans  sold  in  conjunction  with  securitization
         transactions,  adjusted for differences in loan  characteristics.  Fair
         values for commercial  real estate and  commercial  loans are estimated
         using  discounted  cash flow analyses,  using interest rates  currently
         being  offered for loans with  similar  terms to  borrowers  of similar
         credit quality.

  Deposit liabilities:

         The fair values disclosed for demand deposits are, by definition, equal
         to the amount  payable on demand at the reporting  date (that is, their
         carrying  amounts).  The carrying amounts of variable-rate,  fixed-term
         money market accounts and  certificates of deposit ("CDs")  approximate
         their fair values at the reporting date. Fair values for fixed-rate CDs
         are estimated  using a discounted  cash flow  calculation  that applies
         interest rates currently being offered on certificates to a schedule of
         aggregated expected monthly maturities on time deposits.

                                      F-13
                                   (Sheet IX)

<PAGE>


                             AMERICAN BANK AND TRUST
                          NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993



NOTE  11 - FAIR VALUES OF FINANCIAL INSTRUMENTS (Continued)

  Accrued interest:

         The carrying amounts of accrued interest approximate their fair values.

  Off-balance-sheet instruments:

         Fair values for off-balance-sheet lending commitments are based on fees
         currently charged to enter into similar agreements, taking into account
         the remaining  terms of the agreements and the  counterparties'  credit
         standing.

  Limitations:

         Fair value estimates are made at a specific point in time and are based
         on relevant market information which is continuously changing.  Because
         no quoted market  prices exist for a significant  portion of the Bank's
         financial  instruments,  fair values for such  instruments are based on
         management's  assumptions  with respect to future economic  conditions,
         estimated discount rates,  estimates of the amount and timing of future
         cash  flows,  expected  loss  experience,   and  other  factors.  These
         estimates are subjective in nature involving  uncertainties and matters
         of  significant  judgment;  therefore,  they cannot be determined  with
         precision.  Changes in the assumptions could  significantly  affect the
         estimates.

         The  estimated  fair  values of the  Bank's  financial  instruments  at
December 31, 1995 are as follows:

<TABLE>
        <C>                                                                                     <C>                <C>
                                                                                                    Carrying            Fair
                                                                                                     Amount             Value
                                                                                                 -------------     ------------
     Financial assets:
           Cash and cash equivalents                                                             $   9,105,279     $  9,105,279
           Securities available-for-sale                                                            29,794,136       29,794,136
           Loans receivable                                                                         25,652,531       26,001,695
           Accrued interest receivable                                                                 702,049          702,049

         Financial liabilities:
           Deposits                                                                                 61,847,277       61,994,993
           Accrued interest payable                                                                    248,546          248,546

         Off-balance-sheet liabilities:
           Commitments to extend credit                                                                     --        4,323,300
           Stand-by letters of credit                                                                       --           65,483

</TABLE>

                                      F-13
                                   (Sheet X)

<PAGE>


                                   APPENDIX A
                          Agreement and Plan of Merger
                             (including Amendments)




<PAGE>



                          AGREEMENT AND PLAN OF MERGER


         THIS AGREEMENT AND PLAN OF MERGER ("Agreement") is made April 18, 1996,
between Whitney Holding Corporation ("Whitney"), a Louisiana corporation, on the
one hand, and American Bank and Trust ("Bank"),  a Florida chartered state bank,
on the other hand. Whitney and Bank shall be hereinafter  collectively  referred
to as the "Constituent Corporations".

                                    Preamble

         The Boards of Directors of Whitney and Bank have each  determined  that
it is desirable and in the best interests of their  respective  corporations and
their  shareholders  that Bank merge  with a bank to be formed by  Whitney  (the
"Merger") on the terms and subject to the conditions set forth in this Agreement
and in the Merger Agreement (as hereinafter defined).

         NOW THEREFORE,  in  consideration of the  representations,  warranties,
covenants and agreements herein contained, the parties hereto agree as follows:

         Section 1.  The Merger and Closing

         1.01.    Merger.

                  (a)  Following  the   expiration  of  the  Review  Period  (as
hereinafter  defined),  Whitney shall, in good faith,  take expeditious steps to
form a national  banking  association  (the "Acquiring  Bank") as a wholly owned
subsidiary of Whitney. Upon its formation, Whitney will cause the Acquiring Bank
to execute this Agreement as a party.

                  (b) Promptly  after the formation of the Acquiring  Bank,  the
Boards of Directors of the Acquiring Bank and Bank will execute the agreement of
merger annexed hereto as Exhibit 1.01(b) (the "Merger  Agreement"),  pursuant to
which,  on the terms set forth herein and subject to the conditions set forth in
Section 6 hereof,  Bank will merge with and into the Acquiring Bank, which shall
be the surviving bank.

                  (c) Effects of Merger.  The Merger  shall have the effects set
forth in the national  banking laws and the Florida state banking laws.  Without
limiting the generality of the foregoing,  and subject thereto, at the Effective
Time (as hereinafter defined), all the property and assets,  rights,  privileges
and all debts,  liabilities  and  obligations  of Bank will  become the  assets,
rights, privileges,  debts, liabilities and obligations of the Acquiring Bank as
the surviving bank in the Merger.

         1.02.  The  Closing.  The  "Closing" of the  transactions  contemplated
hereby will take place in the Board Room of  Whitney,  228 St.  Charles  Avenue,
Second  Floor,  New Orleans,  Louisiana  70130 (or such other place to which the
parties may agree),  at 10:00 a.m.,  New Orleans Time,  on a mutually  agreeable
date as soon as practicable  following  satisfaction of the conditions set forth
in subparagraphs  (a), (b) and (d) of subsection 6.01 hereof,  or if no date has
been  agreed to, on any date  specified  by any party to the others upon 10 days
notice following satisfaction of such conditions.  The date on which the Closing
occurs is herein  called the  "Closing  Date".  If all  conditions  set forth in
Section 6 hereof are  satisfied  or waived by the party  entitled  to grant such
waiver,  at the Closing (a) the Constituent  Corporations  shall each provide to
the other such proof of satisfaction of the conditions set forth in Section 6 as
the  party  whose   obligations  are  conditioned  upon  such  satisfaction  may
reasonably  request,  (b) the  certificates,  letters and  opinions  required by
Section 6 shall be delivered,  (c) the appropriate officers of the parties shall
execute,  deliver and acknowledge the Merger Agreement and (d) the parties shall
take  such  further  action  as  is  required  to  consummate  the  transactions
contemplated  by  this  Agreement  and  the  Merger  Agreement.  If on any  date
established  for the  Closing all  conditions  in Section 6 hereof have not been
satisfied or waived by the party entitled to grant such waiver,  then any party,
on one or more  occasions,  may declare a delay of the Closing of such duration,
not exceeding 10 business days, as the declaring party shall select, but no such
delay shall extend beyond the date set forth in  subparagraph  (c) of subsection
7.01, and no such delay shall interfere with the right of any party to terminate
this Agreement pursuant to Section 7.


                                       A-1


<PAGE>



         1.03.   The  Effective  Date  and  Time.   Immediately   following  (or
concurrently  with) the Closing,  the Merger  Agreement  shall be filed with and
recorded by the Office of the  Comptroller  of the Currency (the  "Comptroller")
and the Merger shall be  effective at the date and time  specified in the Merger
Agreement.  The date on which and the time at which the Merger becomes effective
are  herein  referred  to as the  "Effective  Date"  and the  "Effective  Time,"
respectively.

         1.04. Surviving Corporation. The articles of association and by-laws of
the Acquiring  Bank in effect  immediately  prior to the Effective Time shall be
the articles of association  and by-laws of the Acquiring Bank, as the surviving
bank in the Merger,  after the Effective Time,  until duly amended in accordance
with the terms  thereof and  applicable  law. The  directors and officers of the
Acquiring  Bank in office  immediately  prior to the Effective Time shall be the
directors and officers of the Acquiring Bank as the surviving bank in the Merger
and, after the Effective  Time,  shall serve in such capacity in accordance with
the articles of  association  and by-laws of the surviving  bank.  Each share of
capital stock of the Acquiring Bank issued and outstanding  immediately prior to
the  Effective  Time  shall  remain  issued and  outstanding  from and after the
Effective  Time and  shall be the  capital  stock of the  Acquiring  Bank as the
surviving bank.

         1.05. Tax Consequences.  It is the intention of the parties hereto that
the Merger  shall  constitute  a  reorganization  within the  meaning of Section
368(a) of the Internal  Revenue Code of 1986, as amended (the "Code"),  and that
this  Agreement  shall  constitute  a "plan of  reorganization"  for purposes of
Section 368 of the Code.

         Section 2.  Conversion of Stock of Bank

         2.01.  Conversion.  Subject to the provisions of this Section 2, at the
Effective  Time,  by virtue of the Merger and  without any action on the part of
the holders  thereof,  (i) the shares of Bank common stock,  par value $2.50 per
share ("Bank Common Stock") and (ii) the unexercised Bank Options (as defined in
Section 3.02), shall be converted as follows:

                  (a)  Exchange  Ratio for Bank  Common  Stock.  Except  for (i)
shares issued and  outstanding  immediately  prior to the  Effective  Time as to
which  dissenters'  rights have been  perfected  and not  withdrawn or otherwise
forfeited under 12 U.S.C. ss.215a ("Dissenters' Shares") and (ii) shares of Bank
Common  Stock  held by Bank as  treasury  shares  (which  shall by reason of the
Merger be cancelled),  and subject to the provisions of Section 2.01(b) relating
to fractional  shares,  each issued and  outstanding  share of Bank Common Stock
shall be  converted  into and become  that  number of shares of  Whitney  common
stock, no par value ("Whitney  Common Stock") that is equal to the quotient (the
"Exchange  Ratio")  obtained by  dividing  the  Maximum  Deliverable  Amount (as
hereinafter  defined) by the total number of issued and outstanding  shares (not
treasury shares) of Bank Common Stock at the Effective Time.

                           (i)      Acquisition Price for Bank Common Stock.
The term "Acquisition Price" means $10,250,000,  minus the  Deductible  Amount 
(as  hereinafter  defined)  plus the amount of actual cash  proceeds  received
by the Bank from the  exercise of any Bank Options  minus the Net Value (as  
hereinafter  defined) of any  outstanding unexercised Bank Options.

                                   (xx) Net Value of Unexercised Bank Options.
                          The "Net Value" of any outstanding unexercised Bank 
                          Option shall be the number of unexercised Bank Options
                          multiplied by the difference of the following:
                          $13.172804 minus the quotient of the Deductible Amount
                          divided by 545,636.

                                   (yy) Payment for  Unexercised  Bank Options.
                          At the Closing,  and conditioned upon consummation of
                          the Merger  but  effective  immediately  prior to the
                          Effective Time,  each  outstanding  unexercised  Bank
                          Option  shall be  exchanged  for  shares  of  Whitney
                          Common Stock having a value,  calculated based on the
                          Average  Market  Price,  equal to the quotient of the
                          Net Value of the outstanding unexercised Bank Options
                          divided   by  the   total   number   of   outstanding
                          unexercised  Bank  Options  (with  cash being paid by
                          Whitney  in lieu of the  issuance  of any  fractional
                          shares in such exchange).


                                       A-2


<PAGE>



                           (ii)     Maximum Deliverable Amount for Bank Common 
Stock. The term "Maximum Deliverable  Amount"  means the quotient  obtained by 
dividing  the  Acquisition Price by the Average Market Price.

                           (iii)    Average Market Price.  The "Average Market
Price" shall be the average of the closing per share trading prices of Whitney
Common Stock (adjusted appropriately for any stock  split,  stock  dividend,  
recapitalization,  reclassification  or similar transaction which is effected, 
or for which a record date occurs) on the twenty (20) trading days preceding the
fifth trading day  immediately  prior to the  Effective  Time,  as  reported in
the Wall Street Journal (corrected for typographical errors); provided, however,
that if the Average Market Price as calculated  above is less than $27.00,  the 
Average Market Price for purposes of this  Section  2.01(a)  shall be  $27.00,
and if the  Average  Market  Price as calculated  above is greater than $35.00,
the Average Market Price for purposes of this Section 2.01(a) shall be $35.00.

                           (iv)     Deductible Amount.  The term "Deductible
Amount" means the dollar amount, if any, by which Bank's "net income after
taxes" for the calendar year 1996 is less than $820,000  projected by Bank. In 
verifying the propriety of this  projection "net income after  taxes",  the "net
income  after taxes" for 1996  year-to-date through the  calendar  month  
immediately  preceding  the  Closing  Date will be multiplied  by 12 (the number
of months in a year)  thereby  establishing  the numerator  and divided by the
number of months used in the interim  statement of "net income after taxes" as
denominator. The quotient establishes the annualized "net income after taxes"
for 1996.  Any resulting  decrease in "net income after taxes" from $820,000 on
an annualized  basis will reduce the Acquisition  Price, provided  however, that
if net income before taxes as calculated is within five (5) percent of $820,000
on an annualized  basis, the Deductible  Amount shall be zero (0).  Whitney,
with the  assistance of Bank,  may use outside  auditors to verify the amount of
interim net income after taxes.  In projecting  "net income after taxes",  as
such term is used herein,  all items of  extraordinary  income shall be
excluded,  income  shall be  reduced  by the  amount of any  dividends declared,
and Bank's costs,  fees and expenses  relating to the negotiation and
performance of this Agreement shall not be included in Bank's expenses.

                  (b) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney Common Stock,  each shareholder of Bank, upon surrender of his
or her certificate that immediately prior to the Effective Time represented Bank
Common Stock, other than Dissenters' Shares and shares of Bank Common Stock held
by Bank as treasury  shares (which shall by reason of the Merger be  cancelled),
shall receive a cash payment  (without  interest) equal to the fair market value
at the  Effective  Time of any  fraction of a share of Whitney  Common  Stock to
which such holder  would be entitled  but for this  provision.  For  purposes of
calculating  such  payment,  the fair  market  value of a fraction of a share of
Whitney Common Stock at the Effective Time shall be such fraction  multiplied by
the Average Market Price.

                  (c) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares of Bank Common Stock,  other than Dissenters'  Shares and shares
of Bank Common Stock held by Bank as treasury  shares  (which shall by reason of
the  Merger  be  cancelled),  upon  surrender  thereof  to  the  exchange  agent
(Boatmen's  Trust Company or other entity  regularly  engaged in the business of
acting as stock  transfer  agent)  selected by Whitney (the  "Exchange  Agent"),
together with duly executed  transmittal  materials provided pursuant to Section
2.01(e) or upon  compliance by the holder or holders thereof with the procedures
of the Exchange  Agent with respect to lost,  stolen or destroyed  certificates,
shall be  entitled to receive in  exchange  therefor  any payment due in lieu of
fractional  shares and a certificate or certificates  representing the number of
whole  shares of Whitney  Common Stock into which such  holder's  shares of Bank
Common Stock were converted.  Until so surrendered,  each outstanding Bank stock
certificate shall be deemed for all purposes,  other than as provided below with
respect to the payment of dividends or other  distributions  (if any) in respect
of Whitney  Common  Stock,  to  represent  the number of whole shares of Whitney
Common  Stock  into  which  such  holder's  Bank  Common  Stock  shall have been
converted.  Whitney  may,  at its  option,  refuse to pay any  dividend or other
distribution  to  holders  of  unsurrendered   Bank  stock   certificates  until
surrendered; provided, however, that upon the surrender and exchange of any Bank
stock  certificates  there shall be paid, to the extent not previously  paid, to
the record holders of the Whitney stock certificates issued in exchange therefor
the amount,  without interest,  of accumulated  dividends and distributions,  if
any,  which have become  payable  with  respect to the number of whole shares of
Whitney  Common  Stock into which the shares of Bank  Common  Stock  theretofore
represented by such certificates shall have been exchanged.


                                       A-3


<PAGE>



                  (d) Deposit.  Promptly  following the Effective Time,  Whitney
shall deposit or cause to be deposited with the Exchange Agent (i)  certificates
representing  the  shares of Whitney  Common  Stock and (ii) the cash in lieu of
fractional  shares,  to be issued and paid,  as the case may be, in exchange for
outstanding shares of Bank Common Stock pursuant to this Section 2.

                  (e) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Bank at the Effective Time, excluding the holders, if any, of Dissenters' Shares
as to  which  dissenters'  rights  have  been  perfected  and not  withdrawn  or
otherwise forfeited under 12 U.S.C.  ss.215a,  transmittal  materials for use in
exchanging  certificates of Bank Common Stock for certificates of Whitney Common
Stock.

                  (f) Dissenters'  Shares.  Holders of Dissenters'  Shares shall
not be  entitled to receive  the shares of Whitney  Common  Stock and any unpaid
dividends and  distributions  payable thereon pursuant to Section 2.01 and shall
only be  entitled  to receive  payment of the fair cash value of such  shares in
accordance  with the  provisions  of 12 U.S.C.  ss.215a,  unless  and until such
holders  fail to  perfect  or  effectively  withdraw  or lose  their  rights  to
appraisal and payment under 12 U.S.C. ss.215a. If, after the Effective Time, any
such holder fails to perfect or effectively  withdraws or loses such right, such
shares of Bank Common Stock will be treated as if they had been converted  into,
at the Effective  Time,  the shares of Whitney Common Stock (and cash in lieu of
fractional shares),  and any unpaid dividends and distributions  payable thereon
pursuant to Section 2.01, without interest thereon.

         2.02.    Closing Transfer Books.  At the Effective Time, the stock 
transfer books of Bank shall be closed and no transfer of shares of Bank Common
Stock shall be made thereafter.

         Section 3.  Representations and Warranties of Bank

         Bank  represents  and warrants to Whitney that, as of the date on which
Bank  delivers the Schedule of Exceptions to Whitney and as of the Closing Date,
except as set forth in the Schedule of Exceptions:

         3.01.   Organization  and  Qualification.   Bank  is  a  state  banking
association,  duly  organized,  validly  existing and in good standing under the
laws of the  State  of  Florida.  Bank has all  requisite  corporate  power  and
authority  to own and lease its  property  and to carry on its business as it is
currently being conducted and to execute this Agreement and the Merger Agreement
and to consummate the transactions  contemplated hereby, and is qualified and in
good standing as a foreign corporation in all jurisdictions in which the failure
to so  qualify  would  have  a  material  adverse  effect  on  Bank's  financial
condition, results of operations or business.

         3.02. Capital Stock;  Other Interests.  The authorized capital stock of
Bank consists of 1,000,000  shares of common stock,  of which 469,700 shares are
issued and  outstanding  and no shares are held in its treasury.  All issued and
outstanding  shares of capital stock of Bank have been duly  authorized  and are
validly issued, fully paid and non-assessable.  Other than options to acquire up
to an aggregate of 75,936  shares of Bank Common Stock  granted under the Bank's
Directors'  Stock Option Plan of 1993 (the "Bank  Options"),  Bank does not have
outstanding  any stock  options  or other  rights to  acquire  any shares of its
capital  stock  or any  security  convertible  into  such  shares,  nor  has any
obligation or  commitment to issue,  sell or deliver any of the foregoing or any
shares of its capital stock. The outstanding  capital stock of Bank and the Bank
Options  have been  issued in  compliance  with all  legal  requirements  and in
compliance  with any  preemptive or similar  rights.  The Bank Options have been
duly  authorized  and were validly  issued in  accordance  with the terms of the
Bank's  Directors'  Stock  Option Plan of 1993.  All shares of Bank Common Stock
issued or that may be issued after the date hereof upon exercise of Bank Options
are, or will be when issued,  duly  authorized,  validly issued,  fully paid and
non-assessable.  Bank does not have a subsidiary or direct or indirect ownership
interest exceeding 5% in any firm, corporation, partnership or other entity.

         3.03. Corporate Authorization; No Conflicts. Subject to the approval of
this  Agreement  and  the  Merger  Agreement  by the  shareholders  of  Bank  in
accordance  with the Florida state banking laws and applicable  federal law, all
corporate  acts and  other  proceedings  required  of Bank for the due and valid
authorization,  execution,  delivery and  performance  of this Agreement and the
Merger Agreement and consummation of the Merger have been validly taken. Subject
to their approval by the  shareholders of Bank and to such regulatory  approvals
as are required by law, this

                                       A-4


<PAGE>



Agreement and the Merger Agreement are legal,  valid and binding  obligations of
Bank and are enforceable  against Bank in accordance  with the respective  terms
hereof and  thereof,  except  that  enforcement  may be  limited by  bankruptcy,
reorganization,  insolvency and other similar laws and court decisions  relating
to or affecting the  enforcement of creditors'  rights  generally and by general
equitable  principles.  Neither the  execution,  delivery or performance of this
Agreement or the Merger  Agreement,  nor the  consummation  of the  transactions
contemplated  hereby or thereby will (i) violate,  conflict with, or result in a
breach of any provision  of, (ii)  constitute a default (or an event which that,
with notice or lapse of time or both, would  constitute a default) under,  (iii)
result in the termination of or accelerate the performance  required by, or (iv)
result in the creation of any lien,  security  interest,  charge or  encumbrance
upon any of Bank's  properties or assets under, any of the terms,  conditions or
provisions of Bank's articles of  incorporation or by-laws or any material note,
bond, mortgage,  indenture,  deed of trust, lease,  license,  agreement or other
instrument or  obligation to or by which Bank or any of its assets is bound;  or
violate any order, writ, injunction,  decree, statute, rule or regulation of any
governmental body applicable to Bank or any of its assets.

         3.04.  Financial  Statements,  Reports and Proxy  Statements.  Bank has
delivered to Whitney true and  complete  copies of (a) the balance  sheets as of
December  31, 1995 and  December  31, 1994 of Bank,  the related  statements  of
income, shareholders' equity and cash flows for the respective years then ended,
the related notes thereto,  and the report of its independent public accountants
with  respect  thereto  (collectively,  the  "Financial  Statements"),  (b)  the
unaudited balance sheets as of March 31, 1996 of Bank, and the related unaudited
statements of income,  shareholders'  equity and cash flows for the  three-month
periods then ended (collectively,  the "Interim Financial Statements"),  (c) all
call reports,  including all  amendments  thereto,  made to the Federal  Deposit
Insurance  Corporation (the "FDIC") and the Department of Banking and Finance of
the Office of the Florida Comptroller (the "Florida Comptroller") since December
31, 1992 and (d) all monthly, quarterly and annual communications (including any
proxy information  statements  relating to meetings of the Bank's  shareholders)
disseminated  to Bank's  shareholders  or presented to its Board of Directors at
any time since December 31, 1992.

                  The Financial  Statements and the Interim Financial Statements
have been (and all financial statements delivered to Whitney as required by this
Agreement  will be) prepared in conformity  with generally  accepted  accounting
principles  ("GAAP")  applied  on a basis  consistent  with prior  periods,  and
present  fairly,  in conformity  with GAAP the results of operations of Bank for
the respective periods covered thereby and the financial condition of Bank as of
the respective dates thereof.  All call and other regulatory reports referred to
above have been  filed on the  appropriate  form and  prepared  in all  material
respects in accordance with such form's  instructions  and the applicable  rules
and regulations of the regulating  federal agency.  As of the date of the latest
balance  sheet  forming part of the Interim  Financial  Statements  (the "Latest
Balance  Sheet"),  Bank has not had,  nor are any of its assets  subject to, any
material  liability,  commitment,   indebtedness  or  obligation  (of  any  kind
whatsoever,  whether absolute, accrued, contingent,  matured or unmatured) which
is not reflected and  adequately  reserved  against in accordance  with GAAP. No
report, including any report filed with the FDIC or the Florida Comptroller,  or
other  report,   proxy  statement  or  offering   materials  made  or  given  to
shareholders of Bank, as of the respective dates thereof, contained, and no such
report,  proxy statement,  offering  materials or report to shareholders  filed,
made or disseminated  after the date of this Agreement will contain,  any untrue
statement of a material fact or omitted,  or will omit, to state a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the  circumstances  under  which they were made,  not  misleading.  The
Financial  Statements  and Interim  Financial  Statements  are  supported by and
consistent  with a general  ledger and  detailed  trial  balances of  investment
securities,  loans and  commitments,  depositors'  accounts and cash balances on
deposit  with other  institutions,  copies of which have been made  available to
Whitney.

         3.05.  Loan  and  Investment  Portfolios.   All  loans,  discounts  and
financing leases (in which Bank is lessor) reflected on the Latest Balance Sheet
(a) were, at the time and under the  circumstances in which made, made for good,
valuable and adequate  consideration in the ordinary course of business of Bank,
(b)  are  evidenced  by  genuine  notes,   agreements  or  other   evidences  of
indebtedness and (c) to the extent secured, have been secured by valid liens and
security  interests  which  have been  perfected.  Accurate  lists of all loans,
discounts and financing  leases as of the date of the Latest Balance Sheet (or a
more recent  date),  and of the  investment  portfolios of Bank as of such date,
have  been  delivered  to  Whitney.  Except  as  specifically  noted on the loan
schedule  attached  to the  Schedule of  Exceptions,  Bank is not a party to any
written or oral loan  agreement,  note or borrowing  arrangement,  including any
loan guaranty,  that was, as of the most recent month-end (i) delinquent by more
than 30 days in the payment of principal  or interest,  (ii) known by Bank to be
otherwise  in  material  default  for more  than 30 days,  (iii)  classified  as
"substandard," "doubtful,"

                                       A-5


<PAGE>



"loss," "other assets especially mentioned" or any comparable  classification by
Bank, the Florida  Comptroller or the FDIC,  (iv) an obligation of any director,
executive  officer or 10%  shareholder of Bank who is subject to Regulation O of
the Federal  Reserve Board (12 C.F.R.  Part 215), or any person,  corporation or
enterprise  controlling,  controlled by or under common  control with any of the
foregoing,  or  (v)  in  violation  of  any  law,  regulation  or  rule  of  any
governmental authority, other than those that are immaterial in amount.

         3.06.  Adequacy of Allowances  for Losses.  Each of the  allowances for
losses on loans,  financing  leases  and other real  estate  shown on the Latest
Balance Sheet is adequate in accordance  with applicable  regulatory  guidelines
and GAAP in all material respects, and there are no facts or circumstances known
to Bank which are likely to require in  accordance  with  applicable  regulatory
guidelines or GAAP a future material  increase in any such provisions for losses
or a material decrease in any of the allowances therefor reflected in the Latest
Balance Sheet. Each of the allowances for losses on loans,  financing leases and
other real estate reflected on the books of Bank at all times from and after the
date of the Latest  Balance  Sheet is adequate  in  accordance  with  applicable
regulatory guidelines and GAAP in all material respects,  and there are no facts
or  circumstances  known to Bank which are likely to require in accordance  with
applicable  regulatory  guidelines or GAAP a future material  increase in any of
such  provisions for losses or a material  decrease in the  allowances  therefor
reflected in the Latest Balance Sheet.

         3.07.  Absence  of Certain  Changes  or  Events.  Since the date of the
Latest Balance Sheet,  Bank has not declared,  set aside for payment or paid any
dividend to holders of, or declared or made any  distribution  on, any shares of
Bank's capital stock for Bank. Since the date of the Latest Balance Sheet, there
has been no event or condition of any character  (whether  actual or threatened)
that has had, or can  reasonably  be  anticipated  to have,  a material  adverse
effect on the  financial  condition,  results of operations or business of Bank.
Except as may result from the transactions  contemplated by this Agreement, Bank
has not, since the date of the Latest Balance Sheet:

                  (a) borrowed  any money or entered into any capital  lease or,
except in the ordinary course of business  consistent  with past practices,  (i)
lent any money or pledged any of its credit in connection with any aspect of its
business  whether  as a  guarantor,  surety,  issuer  of a letter  of  credit or
otherwise,  (ii)  mortgaged or otherwise  subjected to any lien,  encumbrance or
other  liability any of its assets,  (iii) sold,  assigned or transferred any of
its assets in excess of $100,000 in the aggregate, or (iv) incurred any material
liability,  commitment,  indebtedness  or  obligation  (of any kind  whatsoever,
whether absolute or contingent);

                  (b)      suffered any material damage, destruction or loss to
immovable or movable property, whether or not covered by insurance;

                  (c)      experienced any material change in asset 
concentrations as to customers or industries or in the nature and source of its 
liabilities or in the mix of interest-bearing versus non-interest bearing
deposits;

                  (d) received notice or had knowledge or reason to believe that
any material  labor unrest  exists among any of its employees or that any group,
organization or union has attempted to organize any of its employees;

                  (e)      received notice or had any knowledge or reason to
believe that any of its substantial customers has terminated or intends to 
terminate such customer's relationship with it;

                  (f) failed to operate  its  business  in the  ordinary  course
consistent with past practices,  or failed to preserve its business organization
intact or to preserve the goodwill of its  customers and others with whom it has
business relations;

                  (g) incurred any  material  loss except for losses  adequately
reserved  against on the date of this  Agreement or on the Latest  Balance Sheet
and expenses  associated with this transaction,  or waived any material right in
connection  with any  aspect of its  business,  whether  or not in the  ordinary
course of business;

                  (h)      forgiven any debt owed to it, or canceled any of its 
claims or paid any of its noncurrent obligations or liabilities;


                                       A-6


<PAGE>



                  (i)      made any capital expenditure or capital addition or
betterment in excess of $25,000.00;

                  (j)  entered  into  any   agreement   requiring  the  payment,
conditionally or otherwise, of any salary, bonus, extra compensation, pension or
severance  payment  to any of its  present  or  former  directors,  officers  or
employees,  except (i) such  agreements  as are  terminable  at will without any
penalty or other  payment by it or increased  (except for  increases of not more
than 8.00% consistent with past practices) the compensation (including salaries,
fees, bonuses, profit sharing,  incentive,  pension, retirement or other similar
payments) of any such person whose annual  compensation  would,  following  such
increase, exceed $30,000.00 or (ii) the bonus/incentive program as outlined in a
letter dated April 16, 1996 from Patrick Emmanuel to Joseph Schwertz;

                  (k)      except as required in accordance with GAAP, changed
any accounting practice followed or employed in preparing the Financial 
Statements or the Interim Financial Statements;

                  (l) made any loan,  given any  discount  or  entered  into any
financing  lease  which  has not  been (i)  made,  at the  time  and  under  the
circumstances  in which made, for good,  valuable and adequate  consideration in
the ordinary course of business,  (ii) evidenced by genuine notes, agreements or
other  evidences of indebtedness  and (iii) fully reserved  against in an amount
sufficient in accordance  with applicable  regulatory  guidelines to provide for
all charge-offs  reasonably anticipated in the ordinary course of business after
taking into account all recoveries reasonably anticipated in the ordinary course
of business; or

                  (m)      entered into any agreement, contract or commitment to
do any of the foregoing.

         3.08. Taxes. Bank has timely filed all federal, state and local income,
franchise, excise, real and personal property, employment and other tax returns,
tax information  returns and reports  required to be filed,  has paid all taxes,
interest  payments and penalties as reflected therein which have become due, has
made  adequate  provision  for the payment of all such taxes  accruable  for all
periods  ending  on or  before  the date of this  Agreement  (and will make such
accruals through the Closing Date) to any city, county, state, the United States
or any other taxing  authority,  and is not delinquent in the payment of any tax
or material governmental charge of any nature. The federal income tax returns of
Bank  have  not  been  audited  by  the  Internal  Revenue  Service.  No  audit,
examination or  investigation is presently being conducted or is presently being
threatened  by any taxing  authority;  no material  unpaid tax  deficiencies  or
additional   liabilities  of  any  sort  have  been  proposed  to  Bank  by  any
governmental  representative,  and no  agreements  for extension of time for the
assessment  of any tax have been entered into by or on behalf of Bank.  Bank has
withheld from its  employees  (and timely paid to the  appropriate  governmental
entity) proper and accurate  amounts for all periods in compliance  with all tax
withholding  provisions of applicable federal,  state and local laws (including,
without limitation,  income,  social security and employment tax withholding for
all forms of compensation).

         3.09.  Title to Assets.  (a) On the date of the Latest  Balance  Sheet,
Bank  had  and,   except  with  respect  to  assets  disposed  of  for  adequate
consideration  in the ordinary course of business since such date, now has, good
and merchantable  title to all real property and good and merchantable  title to
all other material  properties and assets reflected on the Latest Balance Sheet,
and  has  good  and  merchantable  title  to all  real  property  and  good  and
merchantable  title to all other material  properties and assets  acquired since
the date of the  Latest  Balance  Sheet,  in each  case  free  and  clear of all
mortgages,  liens,  pledges,  restrictions,   security  interests,  charges  and
encumbrances  of any nature  except for (i)  mortgages  and  encumbrances  which
secure  indebtedness  which is properly reflected in the Latest Balance Sheet or
which secure  deposits of public funds as required by law;  (ii) liens for taxes
accrued  but not yet  payable;  (iii)  liens  arising  as a matter of law in the
ordinary course of business with respect to obligations  incurred after the date
of the Latest Balance Sheet, provided that the obligations secured by such liens
are not delinquent or are being contested in good faith; (iv) such imperfections
of title and encumbrances,  if any, as do not materially  detract from the value
or materially interfere with the present use of any of such properties or assets
or the potential sale of any of such owned properties or assets; and (v) capital
leases and leases, if any, to third parties for fair and adequate consideration.
Bank owns,  or has valid  leasehold  interests in, all material  properties  and
assets used in the conduct of its business. Any real property and other material
assets held under lease by Bank are held under valid, subsisting and enforceable
leases with such  exceptions as are not material and do not  interfere  with the
use made or and proposed to be made of such property by Bank of such property.


                                       A-7


<PAGE>



                  (b) With  respect  to each  lease of any  real  property  or a
material  amount of  personal  property  to which  Bank is a party,  except  for
financing  leases in which Bank is  lessor,  (i) such lease is in full force and
effect in accordance with its terms;  (ii) all rents and other monetary  amounts
that have become due and payable  thereunder have been paid;  (iii) there exists
no default,  or event,  occurrence,  condition or act,  which with the giving of
notice,  the lapse of time or the  happening of any further  event,  occurrence,
condition  or act would become a default  under such lease;  and (iv) the Merger
will not constitute a default or a cause for termination or modification of such
lease.

                  (c)  Bank  does not have any  legal  obligation,  absolute  or
contingent,  to any other person to sell or otherwise dispose of any substantial
part of its  assets;  or to sell or dispose  of any of its assets  except in the
ordinary course of business consistent with past practices.

         3.10.  Legal  Matters.  (a) To the  knowledge of Bank,  (i) there is no
material claim, action, suit,  proceeding,  arbitration or investigation pending
in any court or  before or by any  governmental  agency  or  instrumentality  or
arbitration panel or otherwise, or threatened against Bank nor (ii) do any facts
or  circumstances  exist that would be likely to form the basis for any material
claim against Bank that, if adversely determined,  would have a material adverse
effect on Bank.

                  (b) Bank has complied in all material respects with and is not
in default in any material respect under (and has not been charged or threatened
with or come under  investigation  with  respect to any  charge  concerning  any
material  violation  of any  provision  of) any  federal,  state or  local  law,
regulation,  ordinance, rule or order (whether executive,  judicial, legislative
or administrative) or any order, writ, injunction or decree of any court, agency
or instrumentality.

                  (c) There are no material  uncured  violations,  or violations
with respect to which material refunds or restitution may be required,  cited in
any compliance  report to Bank as a result of examination by any bank regulatory
authority.

                  (d)      Bank is not subject to any written agreement,
memorandum or order with or by any bank regulatory authority.

                  (e) To the knowledge of Bank, there is no claim, action, suit,
proceeding,  arbitration, or investigation,  pending or threatened, in which any
material  claim or demand is made or  threatened  to be made against Bank or any
officer, director,  advisory director or employee, in each case by reason of any
person being or having been an officer, director,  advisory director or employee
of Bank.

         3.11.  Employee  Benefit Plans.  (a) Except for the plans listed on the
subsection of the Schedule of Exceptions  that  corresponds  to this  subsection
(the "ERISA Plans"), Bank does not sponsor,  maintain or contribute to, and Bank
has not at any time  sponsored,  maintained  or  contributed  to,  any  employee
benefit plan that is subject to any of the provisions of the Employee Retirement
Income Security Act of 1974, as amended  ("ERISA").  Each of the ERISA Plans has
been maintained and administered in all material respects in compliance with its
terms,  the  provisions  of ERISA  and all other  applicable  laws,  and,  where
applicable,  the provisions of the Code. No ERISA Plan,  including any "party in
interest"  or  "disqualified  person"  with  respect  thereto  has  engaged in a
nonexempt  prohibited  transaction  under  Section  4975 of the Code or  Section
502(i) of ERISA;  there is no matter  relating to any of the ERISA Plans pending
or  threatened,  nor are there any facts or  circumstances  existing  that could
reasonably  be  expected  to  lead  to  (other  than  routine  filings  such  as
qualification  determination  filings),  proceedings  before,  or administrative
actions  by, any  governmental  agency;  there are no  actions,  suits or claims
pending or threatened (including,  without limitation,  breach of fiduciary duty
actions,  but excluding routine  uncontested claims for benefits) against any of
the  ERISA  Plans or the  assets  thereof.  Bank has  complied  in all  material
respects with the reporting and disclosure  requirements  of ERISA and the Code.
None of the ERISA Plans is a  multi-employer  plan within the meaning of Section
3(37) of ERISA. A favorable determination letter has been issued by the Internal
Revenue Service with respect to each ERISA Plan that is intended to be qualified
under Section 401(a) of the Code and the Internal  Revenue  Service has taken no
action to revoke any such letter and nothing has occurred,  whether by action or
failure to act, which would cause the loss of such  qualification.  Bank has not
sponsored,  maintained or made  contributions  to any plan,  fund or arrangement
subject to Title IV of ERISA or the  requirements  of Section 412 of the Code or
providing for medical benefits, insurance coverage

                                       A-8


<PAGE>



or other similar  benefits for any period  extending  beyond the  termination of
employment,  except as may be required under the "COBRA" provisions of ERISA and
the Code.  The Bank has no obligation  to provide  medical  insurance  after the
termination of employment, except as to COBRA.

                  (b) Set forth on the  subsection of the Schedule of Exceptions
corresponding  to this  subsection  is a true and complete  list of each benefit
plan and  benefit  arrangement  of Bank  other  than the ERISA  Plans.  True and
complete  copies  of all plan  (including  ERISA  Plan)  documents  and  written
agreements (including all amendments and modifications  thereof),  together with
copies  of  any  tax  determination  letters,  trust  agreements,  summary  plan
descriptions,  insurance  contracts,  investment  management  agreements and the
three most recent  annual  reports on form series 5500 with respect to such plan
or arrangement have been made available to Whitney.

                  (c) All group health plans of Bank to which  Section  4980B(f)
of the Code or Section 601 of ERISA  applies are in  compliance  in all material
respects with continuation coverage requirements of Section 4980B(f) of the Code
and Section 601 of ERISA and any prior  violations  of such  sections  have been
cured prior to the date hereof.

                  (d) Each plan,  fund or  arrangement  previously  sponsored or
maintained by Bank, or to which Bank  previously made  contributions,  which has
been terminated by Bank, was terminated in accordance  with ERISA,  the Code and
the terms of such plan,  fund or  arrangement  and no event has  occurred and no
condition  exists that would subject Bank,  Whitney or the Acquiring Bank to any
tax,  penalty,  fine or other  liability as a result of, directly or indirectly,
the termination of such plan, fund or arrangement.

                  (e) The current  fair market value of the assets of each ERISA
Plan  subject  to the  provisions  of Title IV of ERISA  equals or  exceeds  the
present  value of the  accrued  benefits  of each such plan as of the end of the
most recent plan year, calculated on a termination and on-going basis, and there
has been no  material  change  likely to change the  funding  status of any such
plan. No funding deficiency within the meaning of Section 412 of the Code exists
with respect to any ERISA Plan. All contributions  required or accrued under the
terms of any plan  (including  any ERISA Plan) have been made and all  insurance
premiums  required or accrued under the terms of any plan  (including  any ERISA
plan) have been paid as of the date hereof.

         3.12.  Insurance  Policies.  Bank maintains in force insurance policies
and bonds in such  amounts  and  against  such  liabilities  and  hazards as are
considered by it to be adequate. An accurate list of all such insurance policies
is attached to the Schedule of Exceptions.  Bank is not now liable, nor has Bank
received any notice of any material retroactive premium adjustment. All policies
are  valid  and  enforceable  and in full  force  and  effect,  and Bank has not
received any notice of a material premium increase or cancellation  with respect
to any of its insurance policies or bonds. Within the last three years, Bank has
not been refused any basic insurance  coverage sought or applied for (other than
certain  exclusions for coverage of certain events or circumstances as stated in
such  polices),  and Bank has no reason to believe that its  existing  insurance
coverage  cannot be renewed as and when the same  shall  expire,  upon terms and
conditions  standard in the market at the time renewal is sought as favorable as
those presently in effect.

         3.13.    Agreements.  (a)  Bank is not a party to:

                           (i)      any collective bargaining agreement;

                           (ii)     other than the employee benefits and plans 
referred to in the section of the Schedule of  Exceptions  that  corresponds  to
subsection  3.11 of this  Agreement,  any employment  or other  agreement or 
contract with or commitment to any employee except the agreements, arrangements,
policies and practices referred to in the exceptions to  subparagraph  (j) of 
subsection 3.07 of this Agreement and such agreements as are terminable without
penalty upon not more than 30 days notice
by the employer,  and there are no deferred  executive or nonqualified  deferred
compensation arrangements (including split dollar obligations and the like);

                           (iii)   any obligation of guaranty or indemnification
except such indemnification of officers,  directors,  employees  and  agents  of
Bank  as on the  date of this Agreement may be provided in its articles of
incorporation  and by-laws (and no indemnification of any such officer,director,
employee  or  agent  has been authorized,

                                       A-9


<PAGE>



granted or awarded),  except if entered into in the ordinary  course of business
with respect to customers of Bank, letters of credit, guaranties of endorsements
and guaranties of signatures;

                           (iv)     any agreement, contract or commitment which
is or if performed will be materially adverse to the financial condition, 
results of operations or business of Bank; or

                           (v)     any agreement, contract or commitment
containing any covenant limiting the freedom of Bank (x) to engage in any line 
of business  permitted  by  regulatory authorities,  (y) to compete with any
person in a line of business  permitted by applicable regulatory guidelines to
be engaged in by Florida state banks, or (z) to fulfill any of its requirements 
or needs for services or products (including,for example,contracts with vendors
to supply customers with credit insurance); or

                           (vi)     any written agreement, memorandum, letter,
order or decree,formal or informal, with any federal or state regulatory agency.

                  (b)  The  subsection  of  the  Schedule  of  Exceptions   that
corresponds  to this  subsection  contains  a list of each  material  agreement,
contract or  commitment  (except  those  entered into in the ordinary  course of
business with respect to loans,  lines of credit,  letters of credit,  depositor
agreements, certificates of deposit and similar banking activities and equipment
maintenance agreements which are not material) to which Bank is a party or which
affects  Bank.  To  Bank's  knowledge,  Bank  has  not in any  material  respect
breached,  nor is there any pending or threatened  claim that it has  materially
breached, any of the terms or conditions of any of such agreements, contracts or
commitments or of any material agreement,  contract or commitment that it enters
into after the date of this Agreement.  Bank is not in material violation of any
written agreement, memorandum, letter, order or decree, formal or informal, with
any federal or state regulatory agency.

         3.14.  Licenses,  Franchises  and  Governmental  Authorizations.   Bank
possesses   all   licenses,   franchises,   permits   and   other   governmental
authorizations necessary for the continued conduct of its business. The deposits
of Bank are insured by the FDIC to the extent  provided by  applicable  law, and
there are no  pending  or  threatened  proceedings  to  revoke  or  modify  that
insurance or for relief under 12 U.S.C. Section 1818.

         3.15.    Corporate Documents.  Bank has delivered to Whitney true and
correct copies of its articles of incorporation and its by-laws, all as amended.
All of the foregoing and all of the corporate minutes and stock transfer
records of Bank are current, complete and correct in all material respects.

         3.16.  Certain  Transactions.  No past or present  director,  executive
officer or five percent  shareholder of Bank has, since January 1, 1991, engaged
in any transaction or series of transactions  which, if Bank had been subject to
the FDIC's Proxy Statement  disclosure rules set forth at 12 CFR 335.212,  would
have been would be required to be disclosed pursuant to Item 6(e) of such rules.

         3.17.  Broker's or Finder's Fees.  Except for Allen C. Ewing & Company,
investment  bankers,  which  will  receive an amount not in excess of $51,250 in
connection  with its rendering of financial  advice,  payable in accordance with
the terms of that certain letter  agreement dated February 28, 1996 between Bank
and Allen C. Ewing & Company, a true and correct copy of which has been provided
to Whitney, no agent, broker, investment banker, investment or financial advisor
or other person acting on behalf of Bank is entitled to any commission, broker's
or finder's  fee from any of the parties  hereto in  connection  with any of the
transactions contemplated by this Agreement.

         3.18.  Environmental  Matters.  (a) (i) Bank has  obtained all material
permits,  licenses and other  authorizations that are required to be obtained by
it under any applicable  Environmental Law Requirements (as hereinafter defined)
in  connection  with  the  operation  of its  businesses  and  ownership  of its
properties   (collectively,   the  "Subject   Properties"),   including  without
limitation,  to the knowledge of Bank,  properties acquired by foreclosure or in
settlement of loans;

                           (ii)     Bank is in compliance with all terms and
conditions of such permits, licenses and authorizations and with all applicable 
Environmental Law Requirements;

                                      A-10


<PAGE>



                           (iii)    There are no past or present events,
conditions, circumstances, activities or plans by Bank related in any  manner to
Bank or the  Subject  Properties  that did or would  violate or prevent
compliance  or continued  compliance  with any of the Environmental Law
Requirements, or give rise to any Environmental Liability, as hereinafter
defined;

                           (iv) To Bank's knowledge, there is no civil, criminal
or administrative action, suit, demand, claim, order, judgment, hearing, notice
or demand letter,  notice of violation,  investigation  or  proceeding  pending
or  threatened  by any person against Bank, or any prior owner of any of the 
Subject  Properties which relates to the  Subject  Properties  and  relates  in 
any way to any Environmental Law Requirement or seeks to impose any
Environmental Liability; and

                           (v)      To Bank's knowledge, Bank is not subject to
or responsible for any material Environmental  Liability which is not set forth
and adequately  reserved against on the Latest Balance Sheet.

                  (b)  "Environmental  Law  Requirement"  means  all  applicable
present and future statutes,  regulations,  rules, ordinances,  codes, licenses,
permits, orders, approvals, plans, authorizations,  concessions,  franchises and
similar items, of all governmental agencies, departments,  commissions,  boards,
bureaus,  or  instrumentalities  of the  United  States,  states  and  political
subdivisions thereof and all applicable judicial, administrative, and regulatory
decrees,  judgments and orders relating to the protection of human health or the
environment,  including without limitation: (A) all requirements,  including but
not  limited  to  those   pertaining   to  reporting,   licensing,   permitting,
investigation, and remediation of emissions, discharges, releases, or threatened
releases  of  Hazardous  Materials  (as such term is  defined  below),  chemical
substances,   pollutants,   contaminants,  or  hazardous  or  toxic  substances,
materials or wastes whether solid,  liquid, or gaseous in nature,  into the air,
surface water, groundwater, or land, or relating to the manufacture, processing,
distribution,  use,  treatment,  storage,  disposal,  transport,  or handling of
Hazardous Materials, chemical substances, pollutants, contaminants, or hazardous
or toxic substances,  materials or wastes,  whether solid, liquid, or gaseous in
nature;  (B) all requirements  pertaining to protection of the health and safety
of  employees  or the public;  and (C) all  requirements  pertaining  to the (i)
drilling,   production,   and  abandonment  of  oil  and  gas  wells,  (ii)  the
transportation  of  produced  oil and gas,  and (iii) the  remediation  of sites
related to that drilling, production or transportation.

                  (c)  "Hazardous  Materials"  shall  mean:  (A) Any  "hazardous
substance"  as  defined  by either  the  Comprehensive  Environmental  Response,
Compensation and Liability Act of 1980 (42 USC Section 9601, et seq.) ("CERCLA")
as  amended  from  time to time,  or  regulations  promulgated  thereunder;  (B)
asbestos;  (C)  polychlorinated  biphenyls;  (D) any  "regulated  substance"  as
defined by 40 C.F.R.  Section 280.12, or the Florida Ad. Code, Title 62, Chapter
62-761 and Sec.  62-761.200;  (E) any naturally occurring  radioactive  material
("NORM"),  as defined by  applicable  federal  or state laws or  regulations  as
amended  from time to time,  irrespective  of  whether  the NORM is  located  in
Florida or another jurisdiction;  (F) any non-hazardous  oilfield wastes ("NOW")
defined under applicable  federal or state laws or regulations,  irrespective of
whether  those  wastes are located in Florida or another  jurisdiction;  (G) any
substance  the presence of which on the Subject  Properties is prohibited by any
lawful rules and  regulations of legally  constituted  authorities  from time to
time in force and effect relating to the Subject  Properties;  and (H) any other
substance which by any such rule or regulation  requires special handling in its
collection, storage, treatment or disposal.

                  (d) "Environmental  Liability" shall mean (i) any liability or
obligation  arising  under  any  Environmental  Law  Requirement,  or  (ii)  any
liability  or  obligation  under  any other  theory of law or equity  (including
without  limitation  any  liability  for  personal  injury,  property  damage or
remediation) that results from, or is based upon or related to, the manufacture,
processing,  distribution,  use,  treatment,  storage,  disposal,  transport  or
handling,  or the emission,  discharge,  release or threatened  release into the
environment,  of any Hazardous Material,  pollutant,  contaminant,  chemical, or
industrial, toxic or hazardous substance or waste.

         3.19.  Compliance  with Laws. Bank is in compliance with all applicable
laws, rules, regulations, orders, writs, judgments and decrees the noncompliance
with which reasonably could be expected to have a material adverse effect on the
financial  condition,  results of operations  or business of Bank.  There are no
material  uncured  violations,  or  violations  with  respect to which  material
refunds or restitution may be required, cited in any compliance report to

                                      A-11


<PAGE>



Bank as a result of examination by any bank regulatory  authority,  except those
cited in examination reports previously submitted to, and reviewed by, Whitney.

         3.20.    Intellectual Property.  Bank owns all trademarks, tradenames, 
service marks and other intellectual property that is material to the conduct 
of its business.

         3.21.  Community  Reinvestment  Act.  Bank has complied in all material
respects with the provisions of the Community  Reinvestment  Act ("CRA") and the
rules  and   regulations   thereunder,   have  CRA  ratings  of  not  less  than
"satisfactory,"  and have received no material  criticism from  regulators  with
respect  to  discriminatory  lending  practices,  and have no  knowledge  of any
conditions  or  circumstances  that are likely to result in CRA  ratings of less
than  "satisfactory"  or material  criticism  from  regulators  with  respect to
discriminatory lending practices.

         3.22. Accuracy of Statements.  No warranty or representation made or to
be  made  by  Bank  in this  Agreement  or in any  document  furnished  or to be
furnished by Bank pursuant to this Agreement contains or will contain, as of the
date of this  Agreement,  the effective date of the  Registration  Statement (as
defined in subsection 5.14 hereof) and the Closing Date, an untrue  statement of
a  material  fact or an  omission  of a  material  fact  necessary  to make  the
statements  contained herein and therein, in light of the circumstances in which
they are made, not misleading.

         3.23.  Examination  Reports. To the extent permitted by applicable law,
Bank has provided to Whitney true and correct copies of all examination  reports
with  respect to Bank made by any  federal or state  bank  regulatory  authority
since December 31, 1991.

         Section 4.  Representations and Warranties of Whitney

                  Whitney  represents  and  warrants to Bank that as of the date
hereof and as of the Closing Date:

         4.01.  Consolidated  Group;  Organization;   Qualification.  "Whitney's
consolidated group," as such term is used in this Agreement, consists of Whitney
and Whitney National Bank ("WNB"),  and will include the Acquiring Bank upon its
formation,  and, in addition  includes Whitney Bank of Alabama and several other
subsidiaries. Whitney is a corporation duly organized and validly existing under
the laws of the State of  Louisiana  and is a bank  holding  company  within the
meaning of the Bank Holding Company Act. WNB is a national  banking  association
duly  organized and validly  existing and in good standing under the laws of the
United  States  of  America.  Whitney  has all  requisite  corporate  power  and
authority  to own and lease its  property  and to carry on its business as it is
currently  being  conducted  and to execute and deliver  this  Agreement  and to
consummate the transactions  contemplated  hereby,  and is qualified and in good
standing as a foreign  corporation in all  jurisdictions in which the failure to
so qualify  would have a material  adverse  effect on its  financial  condition,
results of operations or business.

                  Pursuant to Section 1.01(a) of this Agreement, Whitney intends
to charter the Acquiring  Bank and cause it to merge with Bank. At Closing,  the
Acquiring Bank will be a national banking  association  duly organized,  validly
existing and in good  standing  under the laws of the United  States of America.
The Acquiring Bank will have all requisite  corporate power and authority to own
and lease its  property  and to carry on its  business  as it is  intended to be
conducted and to execute and deliver this Agreement and the Merger Agreement and
to consummate  the  transactions  contemplated  hereby and thereby,  and will be
qualified and in good standing as a foreign  corporation in all jurisdictions in
which the  failure to so qualify  would  have a material  adverse  effect on its
financial condition, results of operations or business.

         4.02.  Capital Stock. As of the date of this Agreement,  the authorized
capital stock of Whitney consists of 40,000,000  shares of Whitney Common Stock.
As of March 31, 1996,  17,024,694 shares of Whitney Common Stock were issued and
outstanding  and  561,929  shares  were held in its  treasury.  All  issued  and
outstanding shares of capital stock of Whitney have been duly authorized and are
validly issued, fully paid and non-assessable. All issued and outstanding shares
of capital  stock of the  Acquiring  Bank will be duly  authorized  and  validly
issued,   fully  paid  and  (except  as  provided  in  12  U.S.C.   Section  55)
non-assessable.  Upon the formation of the Acquiring Bank,  Whitney will own all
of the issued and outstanding shares of capital stock of the Acquiring Bank free
and clear of all liens,  charges,  security  interests,  mortgages,  pledges and
other encumbrances.

                                      A-12


<PAGE>



         4.03.  Corporate  Authorization;  No Conflicts.  All corporate acts and
other  proceedings  required  of  Whitney  for the due and valid  authorization,
execution,  delivery and performance of this Agreement and the Merger  Agreement
and  consummation of the Merger have been, or will be prior to Closing,  validly
and appropriately  taken. All corporate acts and other  proceedings  required of
the Acquiring Bank for the due and valid authorization,  execution, delivery and
performance of this Agreement and the Merger  Agreement and  consummation of the
Merger will be validly and appropriately taken prior to Closing. Subject to such
regulatory  approvals  as are  required by law,  this  Agreement  and the Merger
Agreement are, and in the case of the Acquiring  Bank will be, legal,  valid and
binding  obligations  of Whitney and the Acquiring  Bank as the case may be, and
are, and in the case of the Acquiring Bank will be, enforceable  against them in
accordance with the respective terms of such agreements, except that enforcement
may be limited by bankruptcy, reorganization,  insolvency and other similar laws
and court  decisions  relating to or affecting  the  enforcement  of  creditors'
rights generally and by general  equitable  principles.  With respect to each of
Whitney and the Acquiring Bank,  neither the execution,  delivery or performance
of  this  Agreement  or  the  Merger  Agreement,  nor  the  consummation  of the
transactions  contemplated hereby or thereby will (i) violate, conflict with, or
result in a breach of any provision  of, (ii)  constitute a default (or an event
which,  with notice or lapse of time or both, would constitute a default) under,
(iii) result in the termination of or accelerate the performance required by, or
(iv)  result  in  the  creation  of  any  lien,  security  interest,  charge  or
encumbrance  upon any of its  properties  or  assets  under,  any of the  terms,
conditions  or  provisions  of its  articles  of  incorporation  or by-laws  (or
comparable documents) or any material note, bond, mortgage,  indenture,  deed of
trust,  lease,  license,  agreement or other  instrument  or obligation to or by
which it or any of its assets is bound; or violate any order, writ,  injunction,
decree, statute, rule or regulation of any governmental body applicable to it or
any of its assets.

         4.04. Financial Statements;  Reports and Proxy Statements.  (a) Whitney
has delivered to Bank true and complete copies of (i) the  consolidated  balance
sheets  as of  December  31,  1995 and  December  31,  1994 of  Whitney  and its
consolidated  subsidiaries,  the related consolidated  statements of operations,
changes in  shareholders'  equity and cash flows for the  respective  years then
ended,  the related  notes  thereto,  and the report of its  independent  public
accountants  with respect  thereto,  as presented in Whitney's  Annual Report on
Form 10-K for the  fiscal  year  ended  December  31,  1995  filed  with the SEC
(collectively,  the  "Whitney  Financial  Statements")  and (ii)  the  unaudited
consolidated  balance sheet as of March 31, 1996 of Whitney and its consolidated
subsidiaries and the related  unaudited  statements of operations and cash flows
for the three month  period then ended  (collectively,  the  "Whitney's  Interim
Financial Statements").

                  (b) The Whitney  Financial  Statements and the Whitney Interim
Financial  Statements  have been prepared in  conformity  with GAAP applied on a
basis  consistent  with prior periods,  and present  fairly,  in conformity with
GAAP, the consolidated results of operations of Whitney's consolidated group for
the respective periods covered thereby and the consolidated  financial condition
of its consolidated group as of the respective dates thereof. All call and other
regulatory  reports have been filed on the appropriate  form and prepared in all
material respects in accordance with such form's instructions and the applicable
rules and regulations of the regulating  federal  agency.  As of the date of the
latest balance sheet forming part of the Whitney  Interim  Financial  Statements
(the "Whitney Latest Balance Sheet"), no member of Whitney's  consolidated group
had,  nor were any of any of such  member's  assets  subject  to,  any  material
liability, commitment, indebtedness or obligation (whether absolute, contingent,
matured or unmatured), which is not reflected and adequately reserved against in
the Whitney Latest  Balance Sheet in accordance  with GAAP. No report filed with
Federal Reserve Board or other bank regulatory  body, as of the respective dates
thereof,  contained  and no such report  filed after the date of this  Agreement
will contain,  any untrue statement of a material fact or omitted, or will omit,
to state a material fact required to be stated  therein or necessary to make the
statements  therein,  in light of the circumstances in which they were made, not
misleading.

         4.05.  Legality  of Whitney  Securities.  All shares of Whitney  Common
Stock to be issued  pursuant to the Merger have been duly  authorized  and, when
issued pursuant to the Merger,  will be validly and legally  issued,  fully paid
and non-assessable,  and will be, at the time of their delivery,  free and clear
of  all  liens,  charges,  security  interests,  mortgages,  pledges  and  other
encumbrances and any preemptive or similar rights.

         4.06. SEC Reports. Whitney has previously delivered to Bank an accurate
and complete copy of the following  Whitney  reports filed with the SEC pursuant
to the  Exchange  Act:  (a)  annual  reports  on Form 10-K for the  years  ended
December 31, 1993,  1994 and 1995 and (b) proxy  statements  for the years 1993,
1994 and 1995; as of their

                                      A-13


<PAGE>



respective dates, no such Report or communication contained any untrue statement
of a material  fact or omitted to state any material  fact required to be stated
therein or necessary in order to make the  statements  therein,  in light of the
circumstances  under which they were made,  not  misleading.  Whitney has timely
filed all  reports  and  other  documents  required  to be filed by it under the
Securities Act and the Exchange Act.

         4.07.  Absence  of Certain  Changes  or  Events.  Since the date of the
Whitney  Latest  Balance  Sheet,  there  has been no event or  condition  of any
character  (whether  actual or  threatened)  that has had, or can  reasonably be
anticipated  to have,  a material  adverse  effect on the  financial  condition,
results of  operations  or business of Whitney's  consolidated  group taken as a
whole.

         4.08.  Legal  Matters.  (a)  There  are  no  material  actions,  suits,
proceedings,  arbitrations or investigations  pending or, to Whitney's knowledge
threatened,  against any member of Whitney's  consolidated  group which would be
required  to be  disclosed  in a Form 10-K or Form 10-Q  pursuant to Item 103 of
Regulation S-K of the SEC's Rules and Regulations that are not so disclosed.

                  (b) There are no material  uncured  violations,  or violations
with respect to which material refunds or restitution may be required,  cited in
any compliance report to any member of Whitney's  consolidated group as a result
of examination by any bank or bank holding company regulatory authority.

                  (c) No member of  Whitney's  consolidated  group is subject to
any written agreement, memorandum or order or decree with or by any bank or bank
holding company regulatory authority.

         4.09. Accuracy of Statements.  No warranty or representation made or to
be made by any member of Whitney's  consolidated  group in this  Agreement or in
any  document   furnished  or  to  be  furnished  by  any  member  of  Whitney's
consolidated  group pursuant to this Agreement  contains or will contain,  as of
the date of this Agreement, the effective date of the Registration Statement (as
defined in Subsection 5.14 hereof) and the Closing Date, an untrue  statement of
a  material  fact or an  omission  of a  material  fact  necessary  to make  the
statements  contained herein and therein, in light of the circumstances in which
they are made, not misleading.

         Section 5.Covenants and Conduct of Parties Prior to the Effective Date.
The parties further covenant and agree as follows:

         5.01. (a) Investigations;  Planning.  Bank shall continue to provide to
Whitney and its  authorized  representatives  full access during all  reasonable
times to Bank's  premises,  properties,  books and records  (including,  without
limitation,  all corporate minutes and stock transfer  records),  and to furnish
Whitney and such  representatives  with such  financial and  operating  data and
other  information  of any kind  respecting  Bank's  business and  properties as
Whitney shall from time to time reasonably  request.  Any investigation shall be
conducted in a manner which does not  unreasonably  interfere with the operation
of the  business of Bank.  Bank agrees to cooperate  with Whitney in  connection
with planning for the efficient and orderly  combination  of the parties and the
operation of Whitney and the Acquiring Bank after consummation of the Merger. In
the event of termination of this Agreement prior to the Effective Date,  Whitney
shall,  except to any extent necessary to assert any rights under this Agreement
or the Merger Agreement,  return,  without retaining copies thereof,  or destroy
(and certify to same under  penalty of perjury) all  confidential  or non-public
documents, work papers and other materials obtained from Bank in connection with
the   transactions   contemplated   hereby  and  shall  keep  such   information
confidential, not disclose such information to any other person or entity except
as may be required by legal process,  and not use such information in connection
with  its  business,   and  shall  cause  all  of  its  employees,   agents  and
representatives  to keep such information  confidential and not to disclose such
information  or to use it in connection  with its business,  in each case unless
and until such information shall come into the public domain through no fault of
Whitney. Whitney shall continue to provide Bank's executive officers with access
to their respective  executive  officers,  during normal business hours and upon
reasonable  notice, to discuss the business and affairs of Whitney to the extent
customary in transactions of the nature contemplated by this Agreement.

                  (b)      Delivery of Schedules of Exceptions; Due Diligence.
Whitney and Bank stipulate that they have entered into this Agreement prior to
Bank's delivery of its Schedule of Exceptions and prior to Whitney's completion
of Whitney's customary due diligence investigation of Bank.  Bank shall deliver
to Whitney, on or before

                                      A-14


<PAGE>



the 14th day following the date hereof,  its Schedule of  Exceptions.  Upon such
delivery,  such Schedule shall be initialed on behalf of Whitney and Bank, shall
be appended hereto and shall form a part hereof for all purposes.  If Bank fails
to deliver its Schedule of  Exceptions  on or before the 14th day  following the
date hereof,  Whitney may terminate this Agreement  without  liability by giving
written notice of termination to Bank.  Whitney's due diligence  review shall be
concluded  during a 21 calendar day period  commencing on the first business day
following  Bank's  delivery to Whitney of its Schedule of Exceptions as provided
herein (the "Review  Period").  At or prior to expiration of the Review  Period,
Whitney  shall elect,  by written  notice to Bank,  to either (a) proceed to the
Closing  (subject  to the  satisfaction  or waiver of all  other  conditions  to
Closing) or (b)  terminate the  Agreement  without  liability to Bank if, in its
sole and absolute  discretion,  it is not satisfied with the results of such due
diligence  review or for any other  reason.  Absent  timely  delivery of written
notice  electing to terminate  this  Agreement,  Whitney shall be deemed to have
elected to proceed to the Closing,  subject to all other terms and conditions of
this Agreement.

         5.02.  Cooperation  and Best Efforts.  Each of the parties  hereto will
cooperate  with the other  parties  and use its best  efforts to (a) procure all
necessary  consents and approvals of third  parties,  (b) complete all necessary
filings,  registrations,  applications,  schedules and certificates, (c) satisfy
all  requirements  prescribed by law for, and all  conditions  set forth in this
Agreement to, the consummation of the Merger and the  transactions  contemplated
hereby and by the Merger Agreement, and (d) effect the transactions contemplated
by this Agreement and the Merger Agreement at the earliest practicable date.

         5.03.  Information for, and Preparation of, Registration  Statement and
Proxy Statement. Each of the parties hereto will cooperate in the preparation of
the Registration  Statement referred to in Section 5.14 and a proxy statement of
Bank  (the  "Proxy  Statement")  which  complies  with the  requirements  of the
Securities  Act,  the rules and  regulations  promulgated  thereunder  and other
applicable  federal and state laws, for the purpose of  registering  the Whitney
Common Stock to be issued to the holders of Bank common Stock in the Merger, and
submitting  this   Agreement,   the  Merger   Agreement  and  the   transactions
contemplated hereby and thereby to Bank's shareholders for approval. Each of the
parties will as promptly as  practicable  after the date hereof furnish all such
data and  information  relating to it and its  subsidiaries  as any of the other
parties  may  reasonably  request  for the  purpose of  including  such data and
information in the Registration Statement and the Proxy Statement.

         5.04.    Approval of the Merger Agreement.  Whitney, as the sole
shareholder of the Acquiring Bank, shall take all action necessary to effect 
shareholder approval of the Merger Agreement.

         5.05.  Press Releases.  Whitney and Bank will cooperate with each other
in the  preparation  of any press  releases  announcing  the  execution  of this
Agreement or the consummation of the transactions  contemplated hereby.  Without
the prior  written  consent of the chief  executive  officer of the other party,
neither Bank nor  Whitney's  consolidated  group will issue any press release or
other written  statement for general  circulation  relating to the  transactions
contemplated  hereby,  except  as may  otherwise  be  required  by law  and,  if
practical,  prior  notice of such  release  is  provided  to the other  parties.
Whitney  agrees that it will make a press release with respect to the results of
operations  of Whitney and its  consolidated  group as  promptly as  practicable
following  receipt of  financial  results  covering at least thirty (30) days of
post-merger  combined  operations  of Whitney to permit the  termination  of the
limitations  set forth in the  Shareholder  Commitments  on the  ability of each
person referred to in Section 5.10 to resell shares of Whitney Common Stock in a
manner  inconsistent  with  Whitney's  ability  to  account  for the Merger as a
pooling of interests.

         5.06.  Preservation  of Business.  To the extent  consistent with sound
business  practices,  Bank will use its best efforts to preserve the  possession
and  control of all of its assets  other than those  consumed or disposed of for
value in the  ordinary  course of business to preserve the goodwill of customers
and others  having  business  relations  with it and to do nothing  knowingly to
impair its ability to keep and preserve its business as it exists on the date of
this Agreement.

         5.07.  Conduct of Business in the Ordinary  Course.  Bank shall conduct
its business only in the ordinary course  consistent  with past  practices,  and
shall not,  without the prior written consent of the chief executive  officer of
Whitney or his duly authorized designee:


                                      A-15


<PAGE>



                  (a)  declare,  set aside,  increase  or pay any  dividend,  or
declare or make any distribution on, or directly or indirectly combine,  redeem,
reclassify,  purchase,  or otherwise acquire, any shares of its capital stock or
authorize  the  creation or issuance  of or issue any  additional  shares of its
capital stock or any securities or obligations  convertible into or exchangeable
for its capital  stock,  provided that this  subparagraph  shall not prevent any
issuance of shares of capital stock of Bank upon exercise of Bank Options;

                  (b)      amend its articles of incorporation or by-laws or
adopt or amend any resolution or agreement concerning indemnification of its 
directors or officers;

                  (c) enter into or modify any  agreement  so as to require  the
payment,  conditionally or otherwise,  of any salary, bonus, extra compensation,
pension or severance payment to any of its present or former directors, officers
or  employees  except such  agreements  as are  terminable  at will  without any
penalty  or other  payment  by it;  or,  increase  the  compensation  (including
salaries, fees, bonuses, profit sharing, incentive, pension, retirement or other
similar  benefits and  payments)  of any such person in any manner  inconsistent
with its past practices;

                  (d) except as  described  in the  Schedule  of  Exceptions  or
except in the ordinary course of business consistent with past practices,  place
or suffer to exist on any of its  assets or  properties  any  mortgage,  pledge,
lien, charge or other  encumbrance,  except those of the character  described in
subsection 3.09 hereof, or cancel any material  indebtedness  owing to it or any
claims which it may have possessed,  or waive any right of substantial  value or
discharge or satisfy any material noncurrent liability;

                  (e)  acquire  another  business or merge or  consolidate  with
another  entity,  or sell or otherwise  dispose of a material part of its assets
or, except in the ordinary course of business  consistent with past practices or
as described in the Schedule of Exceptions;

                  (f)  commit  any act that is  intended  or  reasonably  may be
expected to result in any of its  representations  and  warranties  set forth in
this Agreement  being or becoming untrue in any material  respect,  or in any of
the conditions to the Merger set forth in Section 6 not being satisfied, or in a
violation of any provision of this Agreement,  except,  in every case, as may be
required by applicable law;

                  (g)  commit or fail to take any act which act or  omission  is
intended  or  reasonably  may be  expected  to  result in a  material  breach or
violation of any  applicable  law,  statute,  rule,  governmental  regulation or
order;

                  (h)      fail to maintain its books, accounts and records in
the usual manner on a basis consistent with that heretofore employed;

                  (i) fail to pay, or to make adequate provision in all material
respects for the payment of, all taxes,  interest payments and penalties due and
payable (for all periods up to the Effective Date, including that portion of its
fiscal year to and including the Effective Date) to any city, county, state, the
United  States or any other taxing  authority,  except those being  contested in
good faith by appropriate  proceedings  and for which  sufficient  reserves have
been established;

                  (j) dispose of investment securities in amounts or in a manner
inconsistent with past practices;  or make investments in  non-investment  grade
securities or which are inconsistent with past investment practices;

                  (k)      enter into any new line of non-banking business;

                  (l) (i) except as  described  in the  Schedule of  Exceptions,
charge  off  (except  as may  otherwise  be  required  by  law or by  regulatory
authorities  or by GAAP  consistently  applied) or sell  (except for a price not
materially less than the value thereof) any of its portfolio of loans, discounts
or financing leases, or (ii) except as set forth on Schedule of Exceptions, sell
any asset held as other  real  estate or other  foreclosed  assets for an amount
materially  less than 100% of its book value at the date of the  Latest  Balance
Sheet;


                                      A-16


<PAGE>



                  (m) make any  extension  of credit  which,  when  added to all
other extensions of credit to a borrower and its affiliates, would exceed Bank's
applicable regulatory lending limits;

                  (n)  take  or  cause  to  be  taken  any  action  which  would
disqualify the Merger as a "pooling of interests" for accounting  purposes or as
a "reorganization" within the meaning of Section 368(a) of the Code; or

                  (o)      agree or commit to do any of the foregoing.

         5.08. Additional Information. Bank will provide Whitney (a) with prompt
written  notice  of any  material  adverse  change in the  financial  condition,
results of  operations,  business or prospects of Bank,  any material  breach by
Bank of any of its warranties,  representations  or covenants in this Agreement,
or any material action taken or proposed to be taken with respect to Bank by any
regulatory agency, (b) as soon as they become available, copies of any financial
statements,  reports and other documents of the type referred to in Section 3.04
with  respect  to Bank,  and (c)  promptly  upon its  dissemination,  any report
disseminated  to its  shareholders.  Whitney  will  provide Bank (a) with prompt
written  notice of any  material  breach by  Whitney  of any of its  warranties,
representations  or covenants in this  Agreement  and (b) as soon as they become
available,  copies of any reports or other  documents of the type referred to in
Section 4.06 of this Agreement with respect to Whitney.

         5.09. Bank Shareholder Approval. Bank's Board of Directors shall submit
this  Agreement  and the Merger  Agreement to its  shareholders  for approval in
accordance with the applicable law, together with its  recommendation  that such
approval be given, at a special meeting of the  shareholders of Bank duly called
and convened for that purpose as soon as practicable after the effective date of
the Registration Statement.

         5.10.  Restricted  Whitney Common Stock. Bank will use its best efforts
to obtain as soon as practicable but in no event later than 30 days prior to the
Closing Date an agreement from each person who is a director,  executive officer
or 5% beneficial  owner of securities of Bank who will receive shares of Whitney
Common  Stock by virtue of the Merger to the effect  that such  person  will not
dispose of any Bank  Common  Stock or Bank  Options  held by them or any Whitney
Common  Stock they  received  pursuant  to the Merger (a) in a manner that would
disqualify  the  transactions  contemplated  hereby  from  pooling of  interests
accounting  treatment  or (b) in the  case  of  Whitney  Common  Stock  received
pursuant to the Merger,  in violation of Rule 145 of the  Securities  Act or the
rules and regulations of the SEC thereunder.

         5.11.  Loan  Policy.  Bank will not make any  loans,  or enter into any
commitments to make loans, which vary other than in immaterial respects from its
written loan  policies,  a true and correct copy of which loan  policies will be
provided to Whitney  concurrently  with Bank's Schedule of Exceptions,  provided
that this covenant shall not prohibit Bank from extending or renewing  credit or
loans in the ordinary course of business  consistent with past lending practices
or in  connection  with  the  workout  or  renegotiation  of  loans  in its loan
portfolio on the date hereof.

         5.12. No  Solicitations.  (a) Prior to the Effective  Time or until the
termination  of this  Agreement,  Bank shall not,  without the prior approval of
Whitney,  directly or indirectly,  solicit,  initiate or encourage  inquiries or
proposals  with  respect  to, or,  except to the extent  required in the written
opinion of its  counsel to  discharge  properly  fiduciary  duties,  furnish any
information  relating to, or  participate  in any  negotiations  or  discussions
concerning,  any acquisition or purchase of all or a substantial  portion of its
assets, or of a substantial  equity interest in it, or any business  combination
with it, other than as  contemplated by transaction of the type that is referred
to in clauses (B) (i), (ii) and (iii) of subparagraph  (f) of subsection 7.01 of
this  Agreement (and in no event will any such  information  be supplied  except
pursuant to a confidentiality  agreement in form and substance substantially the
same as the confidentiality  agreement between Bank and Whitney); and Bank shall
instruct its officers,  directors,  agents and  affiliates to refrain from doing
any of the above,  and will notify Whitney  immediately if any such inquiries or
proposals are received by it, any such  information is requested from it, or any
such  negotiations  or discussions  are sought to be initiated with it or any of
its officers, directors, agents and affiliates;  provided, however, that nothing
contained  herein  shall be deemed to  prohibit  any officer or director of Bank
from  taking  any  action  that in the  written  opinion  of  counsel of Bank is
required by law or is required to discharge his fiduciary duties to Bank and its
shareholders.


                                      A-17


<PAGE>



                  (b) Neither the Board of Directors  of Bank nor any  committee
thereof  shall (i)  withdraw or modify,  or propose to withdraw or modify,  in a
manner adverse to Whitney,  the approval or  recommendation  to  shareholders of
this Agreement or the Merger, (ii) approve or recommend, or propose to recommend
any takeover  proposal with respect to Bank, except such action that is required
in the written opinion of its counsel to discharge its fiduciary  duties to Bank
and its  shareholders,  or (iii)  modify or waive or release  any party from any
provision  of, or fail to enforce any  provision of, if Whitney so requests such
enforcement,  any  confidentiality  agreement  entered  into  by Bank  with  any
prospective  acquiror after the date of this Agreement or within two years prior
to such date.

         5.13.   Operating   Functions.   Bank  agrees  to   cooperate   in  the
consolidation of appropriate  operating functions with Whitney and the Acquiring
Bank to be effective on the Effective  Date,  provided that the foregoing  shall
not be deemed to require any action that,  in the opinion of the Bank's Board of
Directors,  would  adversely  affect  its  operations  if  the  Merger  was  not
consummated.

         5.14. Whitney Registration Statement. (a) Whitney will prepare and file
on Form S-4 a registration  statement (the  "Registration  Statement") under the
Securities Act (which will include the Proxy  Statement)  complying with all the
requirements of the Securities Act applicable  thereto,  for the purpose,  among
other things, of registering the Whitney Common Stock that will be issued to the
holders of Bank Common Stock pursuant to the Merger.  Whitney shall use its best
efforts  to cause the  Registration  Statement  to become  effective  as soon as
practicable,  to qualify the Whitney  Common Stock under the  securities or blue
sky laws of such  jurisdictions  as may be required and to keep the Registration
Statement  and  such  qualifications  current  and in  effect  for so long as is
necessary to consummate the transactions contemplated hereby. As a result of the
registration of the Whitney Common Stock pursuant to the Registration Statement,
such stock shall be freely  tradeable by the  shareholders of Bank except to the
extent  that the  transfer  of any shares of Whitney  Common  Stock  received by
shareholders  of  Bank is  subject  to the  provisions  of Rule  145  under  the
Securities Act or restricted under applicable tax or pooling of interests rules.

                  (b) Whitney  will  indemnify  and hold  harmless  Bank and its
respective  directors,  officers  and other  persons,  if any,  who control Bank
within the meaning of the  Securities  Act from and against any losses,  claims,
damages,  liabilities  or judgments,  joint or several,  to which they or any of
them may become subject,  insofar as such losses, claims, damages,  liabilities,
or judgments (or actions in respect  thereof)  arise out of or are based upon an
untrue statement or alleged untrue statement of a material fact contained in the
Registration  Statement,  or in any amendment or supplement  thereto,  or in any
state  application  for  qualification,  permit,  exemption or registration as a
broker/dealer, or in any amendment or supplement thereto, or arise out of or are
based upon the  omission or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading,  and will reimburse each such person for any legal or other expenses
reasonably incurred by such person in connection with investigating or defending
any such action or claim;  provided,  however, that Whitney shall not be liable,
in any such case, to the extent that any such loss, claim, damage, liability, or
judgment  (or  action in  respect  thereof)  arises  out of or is based upon any
untrue  statement or alleged  untrue  statement or omission or alleged  omission
made in the Registration Statement, or any such amendment or supplement thereto,
or in any such state application,  or in any amendment or supplement thereto, in
reliance upon and in conformity with information written furnished to Whitney by
or on behalf  of Bank or any  officer,  director  or  affiliate  of Bank for use
therein.

         5.15.    Application to Regulatory Authorities.  Whitney shall prepare,
as promptly as practicable, all regulatory applications and filings which are 
required to be made with respect to the Merger.

         5.16.  Revenue Ruling.  Whitney may elect to prepare (and in that event
Bank shall  cooperate  in the  preparation  of) a request  for a ruling from the
Internal  Revenue Service with respect to certain tax matters in connection with
the transactions contemplated by this Agreement and the Merger Agreement.

         5.17.  Bond for Lost  Certificates.  Upon receipt of notice from any of
its shareholders that a certificate representing Bank Common Stock has been lost
or destroyed  and prior to issuing a new  certificate,  Bank shall  require such
shareholder  to post a bond in such  amount  as is  sufficient  to  support  the
shareholder's agreement to indemnify Bank against any claim made by the owner of
such certificate, unless Whitney agrees to the waiver of such bond requirement.


                                      A-18


<PAGE>



         5.18. Dissenters. Bank shall give Whitney (i) prompt written notice of,
and a copy of, any instrument  received by Bank with respect to the assertion or
perfection of dissenters  rights, and (ii) the opportunity to participate in any
and all negotiations and proceedings with respect to dissenters  rights,  should
Whitney desire to do so.

         5.19.  Withholding.  Whitney  shall be entitled to deduct and  withhold
from the  consideration  otherwise  payable to any holder of Bank  Common  Stock
after the  Effective  Time such  amounts as Whitney  may be  required  by law to
deduct and withhold  therefrom.  All such deductions and  withholdings  shall be
deemed for all purposes of this Agreement and the Merger  Agreement to have been
paid to the person with respect to whom such deduction and withholding was made.

         5.20. Employees and Certain Other Matters. All employees of Bank at the
Effective Time shall become  employees of the Acquiring Bank. The Acquiring Bank
retains the right to terminate any such employee,  and to modify the job duties,
compensation and authority of such employee.  At the Effective Time, all persons
then  employed  by Bank shall be  eligible  for such  employee  benefits  as are
generally  available to employees of  Whitney's  Louisiana  and Alabama  banking
subsidiaries  having like tenure,  officer status and compensation levels except
(i) all executive and senior level management bonuses, stock options, restricted
stock and similar  benefits shall be at the  discretion of the Acquiring  Bank's
Compensation  Committee  and (ii) all Bank  employees  who are  employed  at the
Effective  Time shall be given full credit for all prior service as employees of
Bank provided,  however, that all such employees shall be treated as newly hired
Acquiring  Bank  employees  (i.e.,  prior service  credit with Bank shall not be
considered in determining  future benefits under Whitney's or Whitney's  banking
subsidiaries  defined  benefit  pension  plan) for all  purposes of Whitney's or
Whitney's  Louisiana and Alabama banking  subsidiaries'  defined benefit pension
plan.

         5.21.    Continuing Indemnity; Insurance.  Whitney covenants and agrees
that:

                  (a) All  rights  to  indemnification  and all  limitations  of
liability  existing in favor of  indemnified  parties  under Bank's  Articles of
Incorporation  and  By-Laws as in effect as of the date of this  Agreement  with
respect to matters  occurring prior to or at the later to occur of the Effective
Time  shall  survive  the Merger and shall  continue  in full force and  effect,
without  any  amendment  thereto,  for a period  of three  (3)  years  from such
applicable effective time; provided, however, that all rights to indemnification
in respect of any claim asserted or made as to which Whitney is notified  within
such period shall continue until the final disposition of such claim.

                  (b)  Whitney  shall  use best  efforts  to cause  the  persons
serving as officers and  directors of Bank  immediately  prior to the  Effective
Time to be  covered  for a period  of  three  (3)  years  from  such  applicable
effective  time by the  directors'  and  officers'  liability  insurance  policy
maintained  by Bank with respect to acts or omissions  occurring  prior to or at
the  respective  effective  times  which were  committed  by such  officers  and
directors  in their  capacity as such;  provided  that  Whitney  may  substitute
therefor policies of at least the same coverage and amounts containing terms and
conditions which are no less  advantageous to such directors and officers,  and,
provided  further that Whitney  shall not be obligated to make premium  payments
for the insurance policies provided by this Section 5.21 to the extent that such
premiums exceed $19,000 in the aggregate.

                  (c) If Whitney or any of its  successors  or assigns (i) shall
consolidate  with or merge into any  corporation  or entity and shall not be the
continuing or surviving corporation or entity of such consolidation or merger or
(ii) shall transfer all or substantially all of its properties and assets to any
individual,  corporation  or other  entity,  then and in each such case,  proper
provisions  shall be made so that the  successors  and assigns of Whitney  shall
assume the obligations set forth in this Section 5.21.

                  (d) The provisions of this Section 5.21 are intended to be for
the benefit of, and shall be enforceable by, each  indemnified  party and his or
her heirs and representatives.

         Section 6.        Conditions of Closing

         6.01.    Conditions of All Parties.  The obligations of each of the 
parties hereto to consummate the Merger are subject to the satisfaction of the 
following conditions at or prior to the Closing:


                                      A-19


<PAGE>



                  (a)      Shareholder Approval.  This Agreement and the Merger
Agreement shall have been duly approved by the shareholders of Bank.

                  (b)  Effective   Registration   Statement.   The  Registration
Statement  shall  have  become  effective  prior  to the  mailing  of the  Proxy
Statement,  no stop  order  suspending  the  effectiveness  of the  Registration
Statement shall have been issued, and no proceedings for that purpose shall have
been instituted or, to the knowledge of any party,  shall be  contemplated,  and
Whitney shall have received all state securities laws permits and authorizations
necessary to consummate the transactions contemplated hereby.

                  (c) No Restraining  Action. No action or proceeding shall have
been  threatened  or  instituted  before a court or other  governmental  body to
restrain or prohibit the  transactions  contemplated by the Merger  Agreement or
this  Agreement  or to obtain  damages or other  relief in  connection  with the
execution  of  such  agreements  or  the   consummation   of  the   transactions
contemplated  hereby or thereby;  and no  governmental  agency  shall have given
notice to any party hereto to the effect that  consummation of the  transactions
contemplated  by the Merger  Agreement  or this  Agreement  would  constitute  a
violation  of any law or that it intends to  commence  proceedings  to  restrain
consummation of the Merger.

                  (d)  Statutory   Requirements  and  Regulatory  Approval.  All
statutory   requirements   for  the  valid   consummation  of  the  transactions
contemplated  by the  Merger  Agreement  and  this  Agreement  shall  have  been
fulfilled;  all appropriate  orders,  consents and approvals from all regulatory
agencies and other governmental  authorities whose order, consent or approval is
required by law for the  consummation of the  transactions  contemplated by this
Agreement and the Merger  Agreement  shall have been received;  and the terms of
all requisite orders,  consents and approvals shall then permit the effectuation
of the Merger  without  imposing any material  conditions  with respect  thereto
except for any such conditions that are acceptable to Whitney.

                  (e) Tax  Opinion.  Whitney  and Bank shall have  received  the
opinion of Arthur Andersen LLP, in form and substance reasonably satisfactory to
both of them, as to certain tax aspects of the Merger, including an opinion that
the receipt of Whitney Common Stock by Bank's shareholders will not be a taxable
event to such shareholders.

         6.02.    Additional Conditions of Whitney.  The obligations of Whitney
and the Acquiring Bank to consummate the Merger are also subject to the
satisfaction of the following additional conditions at or prior to the Closing:

                  (a)   Representations,    Warranties   and   Covenants.    The
representations and warranties of Bank contained in this Agreement shall be true
and correct in all material respects,  individually and in the aggregate, on and
as of the  Closing  Date,  with the same effect as though made on and as of such
date,  except to the extent of changes permitted by the terms of this Agreement,
and Bank shall have in all  material  respects  performed  all  obligations  and
complied with all covenants  required by this Agreement and the Merger Agreement
to be performed or complied with by it at or prior to the Closing.  In addition,
Bank shall have  delivered  to Whitney and the  Acquiring  Bank its  certificate
dated as of the Closing Date and signed by its chief executive officer and chief
financial  officer to the effect that,  except as specified in such certificate,
such  persons  do not  know,  and have no  reasonable  grounds  to know,  of any
material failure or breach of any  representation,  warranty or covenant made by
it in this Agreement.

                  (b) No Material Adverse Change.  There shall not have occurred
any material  adverse  change from the date of the Latest  Balance  Sheet to the
Closing Date in the  financial  condition,  results of operations or business of
Bank.  Without  limiting the occurrences  that would  constitute such a material
adverse  change  with  respect  to Bank,  a  decrease  in the  value  of  Bank's
investment  portfolio  of  15%  or  more  from  its  value  on  March  31,  1996
attributable to changes in general interest rate environment  shall be deemed to
constitute  such a  change.  A decline  of not more  than 30% in the  "preferred
checking"  accounts balances as of March 31, 1996 shall not be deemed a material
adverse change.

                  (c)      Accountants' Letters.  Whitney shall have received 
"comfort" letters from Saltmarsh, Cleveland & Gund, independent public
accountants for Bank, dated, respectively, within three (3) days prior to the
date

                                      A-20


<PAGE>



of the Proxy  Statement  and within three (3) days prior to the Closing
Date, in customary form for  transactions  of this sort and in substance  
satisfactory to Whitney.

                  (d)  Opinion of  Counsel.  Whitney  shall have  received  from
Emmanuel,  Sheppard and Condon,  special counsel to Bank, opinions,  dated as of
the Closing Date, in form and substance  satisfactory to Whitney. In giving such
opinions, such counsel may rely as to questions of fact upon certificates of one
or more officers of Bank and governmental officials.

                  (e)      Tax Consequences of Merger.  Whitney shall have
received satisfactory assurances from their independent accountants that the
consummation of the Merger will not be a taxable event to Whitney and the
Acquiring Bank.

                  (f) Pooling of Interest. Prior to the expiration of the Review
Period and within three (3) days prior to the Closing Date, Saltmarsh, Cleveland
& Gund  shall  have  rendered  an  opinion  to  Whitney,  in form and  substance
satisfactory  to  Whitney,  to  the  effect  that,  based  upon  the  facts  and
circumstances  then  known  to  Saltmarsh,  Cleveland  & Gund,  Whitney  will be
permitted to account for the Merger as a pooling of interests. Neither Whitney's
independent  accountants  nor the SEC shall  have  taken the  position  that the
transactions  contemplated  by this  Agreement  and the Merger  Agreement do not
qualify for pooling of interests accounting treatment.

                  (g)  Shareholder's   Commitment.  A  Shareholder's  Commitment
substantially  in the form specified on Exhibit 6.02(g) hereto (as  contemplated
by  Section  5.10)  shall  have been  executed  by each  person who serves as an
executive  officer or director of Bank or who owns 5% or more of the Bank Common
Stock  outstanding;  and  Whitney  shall have  received  from each such person a
written  confirmation dated not earlier than five days prior to the Closing Date
to the  effect  that each  representation  made in such  person's  Shareholder's
Commitment is true and correct as of the date of such confirmation and that such
person has complied with all of his or her covenants therein through the date of
such confirmation.

                  (h) Regulatory  Action. No adverse  regulatory action shall be
pending or threatened against Bank,  including (without limitation) any proposed
amendment to any existing agreement, memorandum, letter, order or decree, formal
or  informal,  between any  regulator  and Bank,  if such action  would or could
impose any material  liability  on Whitney or interfere in any material  respect
with the conduct of the businesses of Whitney's consolidated group following the
Merger.

                  (i) Average  Market  Price.  The Average  Market  Price of the
Whitney Common Stock as calculated in accordance  with Section 2.01 (but without
regard to the proviso contained therein) shall not be more than $35.00, provided
that Whitney may not terminate this Agreement  pursuant to this Section  6.02(i)
if Whitney has executed a definitive merger or other acquisition  agreement as a
result of which Whitney would cease to be an independent, public company.

         6.03.    Additional Conditions of Bank.  The obligations of Bank to 
consummate the Merger are also subject to the satisfaction of the following
additional conditions at or prior to the Closing:

                  (a)   Representations,    Warranties   and   Covenants.    The
representations  and  warranties of Whitney and the Acquiring  Bank contained in
this Agreement shall be true and correct in all material respects,  individually
and in the aggregate,  on the Closing Date,  with the same effect as though made
on and as of such date,  except to the extent of changes  permitted by the terms
of this Agreement,  and each of Whitney and the Acquiring Bank shall have in all
material  respects  performed  all  obligations  and complied with all covenants
required by this Agreement and the Merger  Agreement to be performed or complied
with by it at or prior to the  Closing.  In  addition,  each of Whitney  and the
Acquiring  Bank shall have  delivered  to Bank its  certificate  dated as of the
Closing  Date and  signed by its chief  executive  officer  and chief  financial
officer  to the effect  that,  except as  specified  in such  certificate,  such
persons do not know,  and have no  reasonable  grounds to know,  of any material
failure or breach of any representation, warranty or covenant made by it in this
Agreement.


                                      A-21


<PAGE>



                  (b) Opinion of Counsel. Bank shall have received from Milling,
Benson,  Woodward,  Hillyer,  Pierson  & Miller,  counsel  for  Whitney  and the
Acquiring Bank, an opinion, dated as of the Closing Date, customary in scope and
in form and substance satisfactory to Bank. In giving such opinion, such counsel
may rely as to questions of fact upon  certificates  of one or more  officers of
Whitney or members of Whitney's  consolidated group, and governmental  officials
and as to matters of law other than  Louisiana or federal law on the opinions of
foreign counsel retained by them or Whitney.

                  (c) Opinion of  Investment  Bankers.  Bank shall have received
letters from Allen C. Ewing & Company dated the date of the mailing of the Proxy
Statement  to  shareholders  of Bank and  dated the date of the  meeting  of the
shareholders  of Bank, in each case in form and substance  satisfactory to Bank,
confirming  such financial  advisor's prior opinion to the Board of Directors of
Bank to the effect  that the  consideration  to be paid in the Merger is fair to
its shareholders from a financial point of view.

                  (d)      Tax Opinion.  Bank shall have received the opinion of
Arthur Andersen LLP as to certain tax aspects of the transactions contemplated
by this Agreement and the Merger Agreement, in form and substance satisfactory
to Bank.

                  (e) No Material Adverse Change.  There shall not have occurred
any material adverse change from Whitney's Latest Balance Sheet to the Effective
Date in the financial condition,  results of operations or business of Whitney's
consolidated group taken as a whole.

                  (f) Average  Market  Price.  The Average  Market  Price of the
Whitney Common Stock as calculated in accordance  with Section 2.01 (but without
regard to the proviso contained therein) shall not be less than $27.00.

         6.04.  Waiver of  Conditions.  Any  condition to a party's  obligations
hereunder may be waived by that party,  other than the  conditions  specified in
subparagraphs  (a),  (b) and (d) of  subsection  6.01  hereof and the  condition
specified in subparagraph  (c) of subsection  6.03 hereof.  The failure to waive
any condition hereunder shall not be deemed a breach of subsection 5.02 hereof.

         Section 7.  Termination

         7.01.    Termination.  This Agreement and the Merger Agreement may be 
terminated and the Merger contemplated herein abandoned at any time before the
Effective Time, whether before or after approval by the shareholders of Bank:

                  (a)      Mutual Consent.  By the mutual consent of the Boards
of Directors of Whitney and Bank.

                  (b) Breach.  By the Board of  Directors  of either  Whitney or
Bank in the  event of a breach by the other of any  representation  or  warranty
contained  in this  Agreement or of any  covenant  contained in this  Agreement,
which in either  case  cannot  be, or has not been,  cured  within 15 days after
written  notice of such breach is given to the entity  committing  such  breach,
provided that the right to effect such cure shall not extend beyond the date set
forth in subparagraph (c) below.

                  (c)  Abandonment.  By the Board of Directors of either Whitney
or Bank if (i) all  conditions to Closing  required by Section 6 hereof have not
been met by or waived by Whitney or Bank by December 31, 1996,  or (ii) any such
condition  cannot be met by  December  31,  1996 and has not been waived by each
party in whose favor such condition  inures, or (iii) if the Merger has not been
consummated  by December 31, 1996,  provided that the failure to consummate  the
transactions  contemplated  hereby  is not  caused  by  the  party  electing  to
terminate pursuant to this clause (iii).

                  (d)  Dissenting  Shareholders.  By  Whitney,  if the number of
shares of Bank Common Stock as to which the holders  thereof are, at the time of
the Closing,  legally entitled to assert dissenting shareholders rights plus the
number of such  shares as to which the holders  thereof are  entitled to receive
cash payments in lieu of fractional

                                      A-22


<PAGE>



shares  exceeds that number of shares of Bank Common  Stock that would  preclude
pooling of interests accounting for the Merger.

                  (e)      Shareholder Vote.  By Whitney if this Agreement or 
the Merger fails to receive the requisite vote at any meeting of Bank
shareholders called for the purpose of voting thereon.

                  (f) Bank Recommendation.  By Whitney if the Board of Directors
of  Bank  (A)  shall  withdraw,  modify  or  change  its  recommendation  to its
shareholders of this Agreement or the Merger or shall have resolved to do any of
the foregoing; (B) shall have recommended to the shareholders of Bank (or in the
case of (iii)  approved)  any of the following  (being  referred to herein as an
"Acquisition  Transaction")  (i)  any  merger,  consolidation,  share  exchange,
business  combination or other similar  transaction (other than the transactions
contemplated  by this  Agreement);  (ii)  any  sale,  lease,  transfer  or other
disposition  of all or  substantially  all of the  assets of Bank;  or (iii) any
acquisition,  by any person or group, of the beneficial ownership of 15% or more
of any class of Bank capital stock; or (C) shall have made any announcement of a
proposal,  plan or  intention  to do any of the  foregoing  or any  agreement to
engage in any of the foregoing.

                  (g)      Prior to Notification Date.  By Whitney by delivery
of a notice to terminate this Agreement pursuant to Section 5.01(b).

                  (h)  Acquisition  Transaction.  By  Bank  in  the  event  Bank
receives a written  offer with  respect to an  Acquisition  Transaction  and the
Board of Directors of Bank determines in good faith, after consultation with its
financial  advisors  and  counsel,  that such  Acquisition  Transaction  is more
favorable to Bank's  shareholders  than the  transactions  contemplated  by this
Agreement.

         7.02.  Effect  of  Termination;  Survival.  Upon  termination  of  this
Agreement pursuant to this Section 7, the Merger Agreement shall also terminate,
and this Agreement and the Merger Agreement shall be void and of no effect,  and
there shall be no liability by reason of this Agreement or the Merger Agreement,
or the  termination  thereof,  on the  part of any  party  or  their  respective
directors,  officers, employees, agents or shareholders except for any liability
of  a  party  hereto   arising  out  of  (i)  an   intentional   breach  of  any
representation,  warranty  or covenant  in this  Agreement  prior to the date of
termination,  except if such  breach was  required by law or by any bank or bank
holding  company  regulatory  authority  or (ii) a breach of any  covenant  that
survives  pursuant to the following  sentence.  The following  provisions  shall
survive  any  termination  of this  Agreement:  the second to last  sentence  of
subsection 5.01(a); subsection 7.02; subsection 7.03 and Section 8.

         7.03.    Termination Fee.  If this Agreement is terminated pursuant to
7.01(h), then Bank shall pay or cause to be paid to Whitney upon demand a fee of
$500,000 (the "Termination Fee"), payable in same day funds.

         Section 8.  Miscellaneous

         8.01. Notices.  Any notice,  communication,  request,  reply, advice or
disclosure   (hereinafter  severally  and  collectively  "notice")  required  or
permitted  to be given or made by any party to another in  connection  with this
Agreement  or  the  Merger  Agreement  or the  transactions  herein  or  therein
contemplated  must be in writing  and may be given or served by  depositing  the
same in the United States mail, postage prepaid and registered or certified with
return receipt requested, or by delivering the same to the address of the person
or  entity to be  notified,  or by  sending  the same by a  national  commercial
courier service (such as Airborne Express,  Federal Express,  Emery Air Freight,
Network  Courier,  Purolator or the like) for next-day  delivery  provided  such
delivery is confirmed in writing by such courier.  Notice  deposited in the mail
in the manner  hereinabove  described  shall be  effective  48 hours  after such
deposit,  and  notice  delivered  in person or by  commercial  courier  shall be
effective at the time of delivery.  A party delivering  notice shall endeavor to
obtain a receipt therefor.  For purposes of notice, the addresses of the parties
shall, until changed as hereinafter provided, be as follows:


                  If to Whitney or the Acquiring Bank:


                                      A-23


<PAGE>



                           Whitney Holding Corporation
                           Attention:  Mr. William Marks
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130


                  With copies to:

                           Whitney National Bank
                           Legal Department
                           Attention:  Joseph S. Schwertz, Jr.
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130

                  If to Bank:

                           American Bank and Trust
                           Attention:  Lamar B. Cobb
                           President and Chief Executive Officer
                           101 West Garden Street
                           Pensacola, Florida 32501

                  With copies to:

                           Emmanuel, Sheppard & Condon
                           Attention:  Patrick G. Emmanuel
                           30 South Spring
                           Pensacola, Florida 32596

         8.02.  Waiver.  The  failure by any party to enforce  any of its rights
hereunder shall not be deemed to be a waiver of such rights,  unless such waiver
is an express written waiver which has been signed by the waiving party.  Waiver
of any one breach  shall not be deemed to be a waiver of any other breach of the
same or any other provision hereof.

         8.03.    Expenses.  Except as otherwise provided herein, regardless of
whether the Merger is consummated, all expenses incurred in connection with this
Agreement and the Merger Agreement and the transactions contemplated hereby and 
thereby shall be borne by the party incurring them.

         8.04.    Headings.  The headings in this Agreement have been included
solely for reference and shall not be considered in the interpretation or 
construction of this Agreement.

         8.05.    Annexes, Exhibits and Schedules.  The annexes, exhibits and
schedules to this Agreement are incorporated herein by this reference and 
expressly made a part hereof.

         8.06. Integrated Agreement.  This Agreement,  the Merger Agreement, the
exhibits and schedules hereto and all other documents and instruments  delivered
in accordance  with the terms hereof  constitute  the entire  understanding  and
agreement  among the parties  hereto with respect to the subject  matter hereof,
and there are no agreements,  understanding,  restrictions,  representations  or
warranties  among the parties other than those set forth herein or therein,  all
prior agreements and understandings being superseded hereby.

         8.07.    Choice of Law.  The validity of this Agreement and the Merger
Agreement, the construction of their terms and the determination of the rights 
and duties of the parties hereto in accordance therewith shall be governed by
and construed in accordance with the laws of the United States and those of the
State of Louisiana applicable to contracts

                                      A-24


<PAGE>



made and to be performed wholly within such State, except to the extent that the
laws of the State of Florida require this Agreement and the Merger  Agreement to
be governed by the laws of that state.

         8.08.  Parties in Interest.  This Agreement shall bind and inure to the
benefit of the  parties  hereto and their  respective  successors  and  assigns,
except that this  Agreement  may not be  transferred  or assigned by Bank or any
member of Whitney's  consolidated group without the prior written consent of the
other parties hereto,  including any transfer or assignment by operation of law.
Nothing  in this  Agreement  or the Merger  Agreement  is  intended  or shall be
construed to confer upon or to give any person other than the parties hereto any
rights or remedies under or by reason of this Agreement or the Merger Agreement,
except as expressly provided for herein and therein.

         8.09.  Amendment.  The  parties  may,  by  mutual  agreement  of  their
respective Boards of Directors,  amend, modify or supplement this Agreement, the
Merger  Agreement,  or any exhibit or schedule of any of them, in such manner as
may be  agreed  upon by the  parties  in  writing,  at any time  before or after
approval  of  this  Agreement  and the  Merger  Agreement  and the  transactions
contemplated  hereby and thereby by the shareholders of the parties hereto. This
Agreement  and any exhibit or schedule to this  Agreement  may be amended at any
time and, as amended, restated by the chief executive officers of the respective
parties (or their  respective  designees)  without the necessity for approval by
their respective Boards of Directors or shareholders,  to correct  typographical
errors or to change erroneous  references or cross  references,  or in any other
manner which is not material to the substance of the  transactions  contemplated
hereby.

         8.10.    Counterparts.  This Agreement may be executed by the parties
in any number of counterparts, all of which shall be deemed an original, but all
of which taken together shall constitute one and the same document.

         8.11. Non-Survival of Representations and Warranties;  Covenants.  None
of the  representations  and  warranties in this  Agreement or in any instrument
delivered  pursuant hereto shall survive the Effective Time of the Merger.  Each
party hereby agrees that its sole right and remedy with respect to any breach of
a  representation  or  warranty  or  covenant by the other party shall be not to
close  the  transactions   described  herein  if  such  breach  results  in  the
nonsatisfaction of a condition set forth in Section 6 hereof; provided, however,
that the  foregoing  shall  not be  deemed  to be a waiver  of any  claim for an
intentional breach of a representation, warranty or covenant or for fraud except
if such  breach  is  required  by law or by any  bank or  bank  holding  company
regulatory  authority;  it being  understood  that a  disclosure  in any closing
certificate  provided in accordance with  subparagraph (a) of subsection 6.02 or
subparagraph  (a) of  subsection  6.03  hereof  concerning  an  inaccuracy  of a
representation  or warranty  shall not of itself be deemed to be an  intentional
breach of such  representation  or  warranty.  The  covenants of the parties set
forth herein shall survive the Effective Time in accordance with their terms.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first above written.


WHITNEY HOLDING CORPORATION

BY:      /s/ William L. Marks
         -------------------------
             William L. Marks
ITS:     Chairman and CEO

AMERICAN BANK AND TRUST

BY:      /s/ Frank Westmark
        -------------------------
             Frank Westmark
ITS:     Chairman of the Board of Directors

BY:      /s/ Lamar B. Cobb
         ------------------------
             Lamar B. Cobb
ITS:     President & Chief Executive Officer


                                      A-25


<PAGE>



Exhibit 1.01(b) to
Agreement and Plan of Merger


                               AGREEMENT OF MERGER

                                       OF

                             AMERICAN BANK AND TRUST

                                      INTO

                                 ACQUIRING BANK


         THIS AGREEMENT OF MERGER (this "Agreement") is made and entered into as
of this ______ day of ______________________,  199___, between American Bank and
Trust,  a  Florida  state  chartered  bank,  domiciled  at  Pensacola,   Florida
("Target") and Acquiring Bank, a national banking  association,  organized under
the  laws  of  the  United  States  (the  "Acquiring  Bank"  or  the  "Receiving
Association").

         WHEREAS,  as required by law, at least a majority of the members of the
respective Boards of Directors of Acquiring Bank and Target (collectively called
the "Merging  Associations")  deem it  advisable  that Target be merged with and
into  Acquiring  Bank (the  "Merger"),  as provided in this Agreement and in the
Agreement  and Plan of Merger dated April _____,  1996 (the  "Plan"),  among the
Merging  Associations and Whitney Holding Corporation,  a Louisiana  corporation
("Whitney"),  of which Acquiring Bank is a wholly-owned  subsidiary,  which sets
forth, among other things, certain  representations,  warranties,  covenants and
conditions relating to the Merger; and

         WHEREAS,  as required by law, at least a majority of the members of the
respective  Boards of Directors of the Merging  Associations  wish to enter into
this  Agreement  and submit it to the  respective  shareholders  of the  Merging
Associations  for  approval in the manner  required by law and,  subject to said
approval and to approval by the Office of the  Comptroller  of the Currency (the
"OCC")  and  the  Department  of  Banking  and  Finance  of  the  Office  of the
Comptroller  of Florida  being duly given and to such other  approvals as may be
required by law, to effect the Merger,  all in accordance with the provisions of
this Agreement.

         NOW THEREFORE,  in  consideration  of the mutual benefits to be derived
from this Agreement and the Merger, the parties hereto agree as follows:

         1. The Merger.  At the Effective Time (as defined in Section 2 hereof),
Target  shall be merged  with and into  Acquiring  Bank  under the  Articles  of
Association of Acquiring Bank, existing Charter No. ___________, pursuant to the
provisions of, and with the effect provided in, 12 U.S.C.  ss.215a,  et seq. and
Florida Banking Code, Section 658:41. At the Effective Time, Acquiring Bank, the
Receiving Association,  shall continue to be a national banking association, and
its business  shall  continue to be  conducted at its main office in  Pensacola,
Florida, and at its legally established branches (including, without limitation,
the legally established offices from which Target conducted business immediately
prior to the Effective  Time).  The Articles of  Association  of Acquiring  Bank
shall not be altered or amended by virtue of the Merger,  and the  incumbency of
the directors and officers of Acquiring Bank shall not be affected by the Merger
nor shall any person succeed to such positions by virtue of the Merger.

         2.       Effective Time.  The Merger shall become effective at the time
specified or permitted by the OCC or in the certificate or other written record
issued by the OCC (the "Effective Time").

         3.1 Conversion of Capital Stock of Target. Subject to the provisions of
this Section 3, at the  Effective  Time, by virtue of the Merger and without any
action on the part of the  holders  thereof,  (i) the  shares  of Target  common
stock,  par  value  $2.50  per  share  ("Target  Common  Stock"),  and  (ii) the
unexercised options to acquire shares of Target

                                      A-26


<PAGE>



Common Stock granted under  Target's  Directors'  Stock Option Plan of 1993 (the
"Target Options"), shall be converted as follows:

                  (a) Exchange  Ratio for Target  Common  Stock.  Except for (i)
shares issued and  outstanding  immediately  prior to the  Effective  Time as to
which  dissenters'  rights have been  perfected  and not  withdrawn or otherwise
forfeited  under 12 U.S.C.  ss.215a  ("Dissenters'  Shares")  and (ii) shares of
Target Common Stock held by Target as treasury  shares (which shall by reason of
the Merger be  cancelled),  and  subject to the  provisions  of Section  3.01(b)
relating  to  fractional  shares,  each issued and  outstanding  share of Target
Common Stock shall be converted into and become that number of shares of Whitney
common  stock,  no par  value  ("Whitney  Common  Stock")  that is  equal to the
quotient (the  "Exchange  Ratio")  obtained by dividing the Maximum  Deliverable
Amount (as  hereinafter  defined) by the total number of issued and  outstanding
shares (not treasury shares) of Target Common Stock at the Effective Time.

                           (i)      Acquisition Price for Target Common Stock.
The term "Acquisition Price" means $10,250,000,  minus the  Deductible  Amount 
(as  hereinafter  defined)  plus the amount of actual  cash  proceeds  received
by Target  from the  exercise of any Target Options minus the Net Value (as  
hereinafter  defined) of any outstanding unexercised Target Options.

                                    (xx)    Net Value of Unexercised Target
                           Options.  The "Net Value" of any outstanding 
                           unexercised Target Options shall be the number of 
                           unexercised Target Options multiplied by the
                           difference of the following:  $13.172804 minus the 
                           quotient of the Deductible Amount divided by 545,636.

                                    (yy) Payment for Unexercised Target Options.
                           At the Closing,  and conditioned upon consummation of
                           the Merger  but  effective  immediately  prior to the
                           Effective Time, each outstanding  unexercised  Target
                           Option  shall be  exchanged  for  shares  of  Whitney
                           Common Stock having a value,  calculated based on the
                           Average  Market  Price,  equal to the quotient of the
                           Net  Value  of  the  outstanding  unexercised  Target
                           Options  divided by the total  number of  outstanding
                           unexercised  Target  Options (with cash being paid by
                           Whitney  in lieu of the  issuance  of any  fractional
                           shares in such exchange).

                           (ii)     Maximum Deliverable Amount for Target Common
Stock. The term "Maximum Deliverable  Amount"  means the quotient  obtained by 
dividing  the  Acquisition Price by the Average Market Price.

                           (iii)    Average Market Price.  The "Average Market
Price" shall be the average of the closing per share trading prices of Whitney
Common Stock (adjusted appropriately for any stock  split,  stock  dividend,  
recapitalization,  reclassification  or similar transaction which is effected,
or for which a record date occurs) on the twenty (20) trading days  preceding
the fifth trading day  immediately  prior to the  Effective  Time,  as  reported
in the Wall Street  Journal  (corrected  for typographical  errors);  provided,
however, that if the Average Market Price as calculated  above is less than
$27.00,  the Average Market Price for purposes of this  Section  3.1(a)  shall
be  $27.00,  and if the  Average  Market  Price as calculated  above is greater 
than $35.00,  the Average Market Price for purposes of this Section 3.1(a) shall
be $35.00.

                           (iv)  Deductible Amount. The term "Deductible Amount"
means the dollar amount, if any, by which Target's "net income after taxes" for
the calendar year 1996 is less than $820,000 projected by Target. In verifying
the  propriety of this projection  "net income  after  taxes",  the "net income
after  taxes" for 1996 year-to-date  through the calendar month immediately 
preceding the Closing Date will be multiplied  by 12 (the number of months in a
year) thereby establishing the numerator and divided by the number of months
used in the interim  statement of "net  income  after  taxes" as  denominator.  
The  quotient  establishes  the annualized  "net income after taxes" for 1996.  
Any  resulting  decrease in "net income  after  taxes"  from  $820,000  on an 
annualized  basis will  reduce the Acquisition  Price,  provided  however,
that  if net  income before taxes as calculated  is within five (5) percent of
$820,000 on an annualized  basis,  the Deductible Amount shall be zero (0).
Whitney, with the assistance of Target, may use outside  auditors to verify the
amount of interim net income after taxes.In projecting "net income after taxes",
as such term is used herein,  all items of extraordinary income shall be
excluded, income shall be reduced by the amount of any dividends declared,

                                      A-27


<PAGE>



and  Target's  costs,   fees  and  expenses  relating  to  the  negotiation  and
performance of this Agreement shall not be included in Target's expenses.

                  (b) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney Common Stock,  each  shareholder of Target,  upon surrender of
his or her certificate that immediately  prior to the Effective Time represented
Target Common Stock,  other than Dissenters'  Shares and shares of Target Common
Stock held by Target as treasury  shares (which shall by reason of the Merger be
cancelled),  shall receive a cash payment  (without  interest) equal to the fair
market value at the Effective  Time of any fraction of a share of Whitney Common
Stock  to which  such  holder  would be  entitled  but for this  provision.  For
purposes of calculating  such payment,  the fair market value of a fraction of a
share of Whitney  Common  Stock at the  Effective  Time  shall be such  fraction
multiplied by the Average Market Price.

                  (c) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares of Target Common Stock, other than Dissenters' Shares and shares
of Target Common Stock held by Target as treasury  shares (which shall by reason
of the  Merger be  cancelled),  upon  surrender  thereof to the  exchange  agent
(Boatmen's  Trust Company or other entity  regularly  engaged in the business of
acting as stock  transfer  agent)  selected by Whitney (the  "Exchange  Agent"),
together with duly executed  transmittal  materials provided pursuant to Section
3.1(e) or upon  compliance by the holder or holders  thereof with the procedures
of the Exchange  Agent with respect to lost,  stolen or destroyed  certificates,
shall be  entitled to receive in  exchange  therefor  any payment due in lieu of
fractional  shares and a certificate or certificates  representing the number of
whole shares of Whitney  Common Stock into which such holder's  shares of Target
Common Stock were converted. Until so surrendered, each outstanding Target stock
certificate shall be deemed for all purposes,  other than as provided below with
respect to the payment of dividends or other  distributions  (if any) in respect
of Whitney  Common  Stock,  to  represent  the number of whole shares of Whitney
Common  Stock into which  such  holder's  Target  Common  Stock  shall have been
converted.  Whitney  may,  at its  option,  refuse to pay any  dividend or other
distribution  to  holders  of  unsurrendered  Target  stock  certificates  until
surrendered;  provided,  however,  that upon the  surrender  and exchange of any
Target  stock  certificates  there shall be paid,  to the extent not  previously
paid, to the record holders of the Whitney stock certificates issued in exchange
therefor  the  amount,   without   interest,   of   accumulated   dividends  and
distributions,  if any,  which have become payable with respect to the number of
whole  shares of Whitney  Common  Stock  into which the shares of Target  Common
Stock theretofore represented by such certificates shall have been exchanged.

                  (d) Deposit.  Promptly  following the Effective Time,  Whitney
shall deposit or cause to be deposited with the Exchange Agent (i)  certificates
representing  the  shares of Whitney  Common  Stock and (ii) the cash in lieu of
fractional  shares,  to be issued and paid,  as the case may be, in exchange for
outstanding shares of Target Common Stock pursuant to this Section 3.

                  (e) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Target at the  Effective  Time,  excluding the holders,  if any, of  Dissenters'
Shares as to which  dissenters'  rights have been perfected and not withdrawn or
otherwise forfeited under 12 U.S.C.  ss.215a,  transmittal  materials for use in
exchanging  certificates  of Target  Common  Stock for  certificates  of Whitney
Common Stock.

                  (f) Dissenters'  Shares.  Holders of Dissenters'  Shares shall
not be  entitled to receive  the shares of Whitney  Common  Stock and any unpaid
dividends and  distributions  payable thereon  pursuant to Section 3.1 and shall
only be  entitled  to receive  payment of the fair cash value of such  shares in
accordance  with the  provisions  of 12 U.S.C.  ss.215a,  unless  and until such
holders  fail to  perfect  or  effectively  withdraw  or lose  their  rights  to
appraisal and payment under 12 U.S.C. ss.215a. If, after the Effective Time, any
such holder fails to perfect or effectively  withdraws or loses such right, such
shares of Target  Common  Stock will be  treated  as if they had been  converted
into, at the  Effective  Time,  the shares of Whitney  Common Stock (and cash in
lieu of fractional shares),  and any unpaid dividends and distributions  payable
thereon pursuant to Section 3.1, without interest thereon.

         3.2.     Closing Transfer Books.  At the Effective Time, the stock
transfer books of Target shall be closed and no transfer of shares of Target 
Common Stock shall be made thereafter.


                                      A-28


<PAGE>



         4.  Capital  Stock of the  Receiving  Association.  The  shares  of the
capital  stock  of  Acquiring  Bank,  the  Receiving  Association,   issued  and
outstanding  immediately  prior to the  Effective  Time shall,  at the Effective
Time,  continue  to be  issued  and  outstanding,  and no  additional  shares of
Acquiring  Bank  shall be issued as a result of the  Merger.  Therefore,  at the
Effective  Time,  the amount of capital stock of Acquiring  Bank,  the Receiving
Association, shall be $________________,  divided into _______________ shares of
common stock, par value $________ per share.

         5. Assets and Liabilities of the Merging Associations. At the Effective
Time,  the  corporate  existence  of each of the Merging  Associations  shall be
merged into and continued in Acquiring Bank, the Receiving Association, and such
Receiving Association shall be deemed to be the same corporation as each bank or
banking  association  participating in the Merger. All rights,  franchises,  and
interests  of the  individual  Merging  Associations  in and to  every  type  of
property (real, personal and mixed) and choses in action shall be transferred to
and vested in the Receiving Association by virtue of the Merger without any deed
or other transfer.  The Receiving  Association,  upon the Merger and without any
order or other  action on the part of any  court or  otherwise,  shall  hold and
enjoy all rights of property, franchises, and interests, including appointments,
designations,  and  nominations,  and all other rights and interests as trustee,
executor, administrator, registrar of stocks and bonds, guardian of estates, and
in every other fiduciary capacity,  in the same manner and to the same extent as
such rights,  franchises,  and interests  were held or enjoyed by any one of the
Merging  Associations  at the  time of the  Merger,  subject  to the  conditions
specified in 12 U.S.C.  Section 215a(f).  The Receiving  Association shall, from
and after the  Effective  Time,  be liable for all  liabilities  of the  Merging
Associations.

         6. Shareholder  Approval;  Conditions;  Filing. This Agreement shall be
submitted to the  shareholders of the Merging  Associations for ratification and
confirmation in accordance with applicable provisions of law. The obligations of
the Merging  Associations to effect the Merger shall be subject to all the terms
and  conditions of the Plan.  If the  shareholders  of the Merging  Associations
ratify and  confirm  this  Agreement,  then the fact of such  approval  shall be
certified  hereon by the Secretary of each of the Merging  Associations and this
Agreement,  so approved and  certified,  shall,  as soon as is  practicable,  be
signed and  acknowledged  by the  President  or Chairman of the Board of each of
them. As soon as may be practicable  thereafter,  this Agreement,  so certified,
signed and acknowledged,  shall be delivered to the OCC for filing in the manner
required by law.

         7.  Miscellaneous.  This  Agreement  may,  at  any  time  prior  to the
Effective Time, be amended or terminated as provided in the Plan. This Agreement
may be executed in counterparts,  each of which shall be deemed to constitute an
original.  This Agreement  shall be governed and  interpreted in accordance with
federal law and the  applicable  laws of the State of  Louisiana  applicable  to
contracts made and to be performed wholly with such state,  except to the extent
that the laws of the State of Florida  require this  Agreement to be governed by
the laws of that state.  This  Agreement may be assigned only to the extent that
the party seeking to assign it is permitted to assign its interests in the Plan,
and  subject to the same  effect as any such  assignment.  The  headings in this
Agreement are inserted for convenience only and are not intended to be a part of
or to affect the meaning or interpretation of this Agreement.  Capitalized terms
used herein and not  otherwise  defined have the  meanings  given to them in the
Plan.

         IN WITNESS  WHEREOF,  this Agreement has been executed by a majority of
the directors of each of the Merging Associations,  as of the day and year first
above written.



                                             [Signature lines omitted]

                                      A-29


<PAGE>



Exhibit 6.02(g) to
Agreement and Plan of Merger

                        [Letter from affiliates of bank]

                                     [date]
Mr. William L. Marks
Chairman and CEO
Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, La. 70130

Dear Mr. Marks:

         In  consideration  of the benefits I will receive as a  shareholder  of
American  Bank and Trust  ("Bank")  from the  Agreement  and Plan of Merger (the
"Agreement") between Bank and Whitney Holding Corporation  ("Whitney"),  I agree
to vote all  shares  of Bank  that I own  beneficially  or of record in favor of
approving  the  Agreement,  unless  Whitney  is then in breach or default in any
material respect as regards any covenant, agreement,  representation or warranty
as to it contained in the Agreement.

         I further agree that I will not,  without the prior consent of Whitney,
transfer my shares of Bank stock prior to the  Effective  Date,  as that term is
set forth in the Agreement.

         I also  acknowledge that Whitney intends to account for the acquisition
of Bank as a pooling of interests.  I understand  that my transfer of any shares
of Bank common stock,  any options to acquire Bank stock, and any Whitney common
stock that I receive in exchange  for Bank stock or options,  prior to Whitney's
publication  of financial  results  covering at least 30 days of its  operations
following the Effective Date, may impair this accounting treatment. Therefore, I
agree that I will not sell or otherwise  transfer  any shares of Bank stock,  or
any  options to acquire  Bank stock,  (or the  Whitney  stock which I receive in
exchange  for my Bank  stock or  options)  over  which I hold the power to sell,
transfer, pledge or otherwise alienate or encumber until:

                  a.       the merger has become effective and Whitney has
                           published financial results covering at least 30 days
                           of its combined operations following the Effective
                           Date of the merger, or

                  b.       the Agreement terminates.

         I authorize Whitney to hold the certificates  representing my shares of
Whitney  common  stock  until  the  date  that I am free to trade  the  stock in
accordance with the foregoing paragraph.

         I  certify  that all of the  shares  of Bank  stock of which I hold the
power  to  sell,  transfer,   pledge  or  otherwise  alienate  or  encumber  are
represented by the following certificates:

         Certificate No.                    No. of shares

         I have no present plan or intention to dispose of Whitney  common stock
to be received in the merger.

         I also  understand  the resale or other  disposition  of Whitney common
stock that I own may be governed by Rule 145 of the SEC under the Securities Act
of 1933,  as amended,  which Rule has been  explained to me. I agree not to sell
any of the Whitney  common stock to be held by me in violation of the Securities
Act of 1933, as amended, or the rules and regulations thereunder.

         This  letter  shall   constitute  an   irrevocable   agreement  of  the
undersigned, and may be revoked only upon the mutual agreement of the parties.

                                                                Sincerely,



                                      A-30
<PAGE>



                               FIRST AMENDMENT TO
                          AGREEMENT AND PLAN OF MERGER
                                     BETWEEN
                           WHITNEY HOLDING CORPORATION
                                       AND
                             AMERICAN BANK AND TRUST


         THIS FIRST  AMENDMENT TO AGREEMENT AND PLAN OF MERGER  BETWEEN  WHITNEY
HOLDING  CORPORATION AND AMERICAN BANK AND TRUST (the "First Amendment") is made
May 20, 1996,  between  Whitney  Holding  Corporation  ("Whitney"),  a Louisiana
corporation,  on the one hand, and American Bank and Trust  ("Bank"),  a Florida
chartered  state bank, on the other hand.  Capitalized  terms used in this First
Amendment  and not otherwise  defined shall have the meanings  given them in the
Agreement (as defined below).

                                    RECITALS

         WHEREAS,  Whitney and Bank are parties to that  certain  Agreement  and
Plan of Merger dated April 18, 1996 (the "Agreement").

         WHEREAS,  pursuant  to Section  5.01(b) of the  Agreement,  Whitney was
obligated to complete its due diligence review during the Review Period,  and at
or prior to the expiration of the Review Period,  to give written notice to Bank
of its election to proceed to the Closing or terminate the Agreement.

         WHEREAS,  Whitney  and  Bank  acknowledge  that (i) the  Review  Period
expires on May 20, 1996, and (ii) Whitney has not completed its due diligence or
its discussions with Bank's management  regarding matters  discovered during its
due  diligence,  and  accordingly,  Whitney and Bank desire to extend the Review
Period  set forth in the  Agreement  to allow for an orderly  completion  of due
diligence and related discussions.

                                    AGREEMENT

         NOW THEREFORE, Whitney and Bank hereby agree as follows:

         The fifth sentence of Section  5.01(b) of the Agreement,  which section
is entitled  "Delivery of Schedules of  Exceptions;  Due  Diligence",  is hereby
amended and restated in its entirety, to provide and read as follows:

                  Whitney's due diligence  review shall be concluded during a 35
                  calendar  day  period  commencing  on the first  business  day
                  following  Bank's  delivery  to  Whitney  of its  Schedule  of
                  Exceptions as provided herein (the "Review Period").

         Except to the extent  specifically  amended herein, the Agreement shall
remain  in full  force and  effect in  accordance  with its  terms,  provisions,
covenants and agreements.

         This First  Amendment  may be  executed by the parties in any number of
counterparts,  all of which shall be deemed an original,  but all of which taken
together shall constitute one and the same document.

         IN WITNESS  WHEREOF,  the parties have executed this First Amendment as
of the date first above written.


[Signatures omitted.]

                                      A-31


<PAGE>



                SECOND AMENDMENT TO AGREEMENT AND PLAN OF MERGER
                                     BETWEEN
             WHITNEY HOLDING CORPORATION AND AMERICAN BANK AND TRUST

         THIS SECOND  AMENDMENT TO AGREEMENT AND PLAN OF MERGER BETWEEN  WHITNEY
HOLDING CORPORATION AND AMERICAN BANK AND TRUST (the "Second Amendment") is made
as of June 3, 1996, between Whitney Holding Corporation ("Whitney"), a Louisiana
corporation, on the one hand, and
American Bank and Trust ("Bank"),  a Florida  chartered state bank, on the other
hand.  Capitalized  terms used in this First Amendment and not otherwise defined
shall have the meanings given them in the Agreement (as defined below).


                                    RECITALS


         WHEREAS,  Whitney and Bank are parties to that  certain  Agreement  and
Plan of Merger dated April 18, 1996, as amended by that certain First  Amendment
to Agreement and Plan of Merger between Whitney and Bank (the "First Amendment")
dated as of May 20, 1996 (as amended, the "Agreement").

         WHEREAS,  pursuant  to Section  5.01(b) of the  Agreement,  Whitney was
obligated to complete its due diligence review during the Review Period,  and at
or prior to the expiration of the Review Period,  to give written notice to Bank
of its election to proceed to the Closing or terminate the Agreement.

         WHEREAS, Whitney and Bank acknowledge that the Review Period expires on
June 3, 1996, and Whitney has not completed its due diligence or its discussions
with Bank's management  regarding  matters  discovered during its due diligence,
and accordingly, Whitney and Bank desire to further extend the Review Period set
forth in the  Agreement to allow for an orderly  completion of due diligence and
related discussions.

         WHEREAS,  Whitney and Bank further  desire to amend Section  1.01(a) of
the Agreement to reflect that upon its formation,  Whitney will cause  Acquiring
Bank to execute the Agreement, the First Amendment, and this Second Amendment.

                                    AGREEMENT

         NOW THEREFORE, Whitney and Bank hereby agree as follows:

1. The second  sentence of Section  1.01(a) of the  Agreement,  which section is
entitled  "Merger," is hereby  amended and restated in its entirety,  to provide
and read as follows:

                  "Upon its formation,  Whitney will cause the Acquiring Bank to
                  execute this Agreement,  the First  Amendment,  and the Second
                  Amendment as a party."

2. The fifth  sentence of Section  5.01(b) of the  Agreement,  which  section is
entitled "Delivery of Schedules of Exceptions; Due Diligence," is hereby amended
and restated in its entirety, to provide and read as follows:

                  "Whitney's due diligence review shall be concluded during a 39
                  calendar  day  period  commencing  on the first  business  day
                  following  Bank's  delivery  to  Whitney  of its  Schedule  of
                  Exceptions as provided herein (the "Review Period")."

         Except to the extent  specifically  amended herein, the Agreement shall
remain  in full  force and  effect in  accordance  with its  terms,  provisions,
covenants and agreements.

         This Second  Amendment  may be executed by the parties in any number of
counterparts,  all of which shall be deemed an original,  but all of which taken
together shall constitute one and the same document.

         IN WITNESS WHEREOF,  the parties have executed this Second Amendment as
of the date first above written.

[Signatures omitted.]

                                      A-32


<PAGE>



                                   APPENDIX B
                    Fairness Opinion of Allen C. Ewing & Co.



<PAGE>



                        [Allen C. Ewing & Co. Letterhead]






May 20, 1996



Board of Directors
American Bank and Trust
101 West Garden Street
Pensacola, Florida 32575-2744

Gentlemen:

You have  requested  our opinion as to the fairness,  from a financial  point of
view,  to the  shareholders  of American  Bank and Trust  ("Bank") of Pensacola,
Florida,  of the  consideration  to be paid to the  shareholders  of the Bank by
Whitney Holding Corporation  ("Whitney") of New Orleans,  Louisiana, as provided
by the Agreement  and Plan of Merger  ("Merger  Agreement")  entered into by the
parties on April 18, 1996.

Pursuant  to the Merger  Agreement,  Whitney  will  offer to acquire  all of the
outstanding  shares and  options of the Bank by  exchanging  Whitney  shares for
shares  and  options  of the Bank in  accordance  with the terms  defined in the
Merger  Agreement.  As a result of the  proposed  transaction,  the Bank will be
merged with and into a newly-formed banking subsidiary of Whitney.

In performing our analysis, we have, among other things:

1.       Reviewed the terms of the Merger Agreement.

2.       Reviewed the Call Reports for the Bank for the years ended December 31,
         1993,  December 31, 1994,  December  31,  1995,  and the Bank's  annual
         audited financial  statements  prepared by Saltmarsh,  Cleaveland,  and
         Gund for the years ended 1993, 1994, and 1995.

3.       Reviewed the non-performing assets of the Bank as of December 31, 1995.

4.       Reviewed the financial condition of the Bank as to asset and earnings
         quality, capital adequacy, etc. and the market value and quality of the
         Bank's securities investments.

5.       Discussed with  management  the operations and future  prospects of the
         Bank, including the earnings forecast for the first quarter ended March
         31, 1996.

6.       Examined the Bank's market share in the Pensacola market and the
         competitive banking institutions active in the Bank's marketing area.

7.       Compared  the  Bank's   financial   performance   with  other  banking 
         institutions operating in Florida.

8.       Compared the price ratios of the proposed transaction with Whitney with
         those of recent acquisitions of comparable companies in Florida.

9.       Reviewed the Bank's program for marketing the Bank to prospective 
         acquirors.


                                       B-1


<PAGE>

Board of Directors
Page Two
May 20, 1996

In arriving at our opinion, we have relied upon the accuracy and completeness of
the  information  provided  to  us by  the  Bank  which  we  have  used  in  the
accompanying  analysis and upon the representations and warranties in the Merger
Agreement.   We  have  not  conducted  any  independent   verification  of  such
information  or performed  any  independent  appraisal of the Bank's  assets and
liabilities.

Ewing's  opinion is directed to the Board of Directors and does not constitute a
recommendation to any shareholder as to how such shareholder  should vote at the
shareholders'  meeting held in connection with the proposed  transaction.  Ewing
has not been  requested to opine as to, and the opinion  does not  address,  the
Board's underlying business decision to support and recommend the acquisition to
the shareholders.

Allen C. Ewing & Co.  ("Ewing") is a regional  investment  banking firm that has
specialized  in the  research,  trading,  and  provision  of  corporate  finance
services to the banking and thrift industries in Florida. Senior members and the
author of this opinion have had extensive experience in providing a wide variety
of services involving banking institutions for over twenty-five years.

On March 25,  1996,  Ewing  delivered  its  preliminary  oral  opinion as to the
fairness of the  proposed  transaction  to the Board of  Directors  of the Bank,
subject to Ewing's subsequent confirmation of the fairness of the transaction by
its issuance of this written opinion.

Based upon the accompanying  analysis and our knowledge of and experience in the
valuation of Florida banks, it is our opinion that the  consideration to be paid
by  Whitney  for the  common  shares  and  options  of the Bank is fair,  from a
financial point of view, to the shareholders of the Bank.

Very truly yours,

ALLEN C. EWING & CO.



By: /s/ Benjamin C. Bishop, Jr.
   ----------------------------
        Benjamin C. Bishop, Jr.

                                       B-2


<PAGE>



                                   APPENDIX C
                    Selected Provisions of 12 U.S.C. ss.215a

<PAGE>


12 U.S.C. Section 215a

                             Dissenting shareholders

         (b) If a merger  shall  be  voted  for at the  called  meetings  by the
necessary  majorities  of the  shareholders  of each  association  or State bank
participating in the plan of merger, and thereafter the merger shall be approved
by the  Comptroller,  any  shareholder  of any  association  or State bank to be
merged into the receiving  association  who has voted against such merger at the
meeting of the  association or bank of which he is a  stockholder,  or has given
notice in writing at or prior to such meeting to the  presiding  officer that he
dissents from the plan of merger,  shall be entitled to receive the value of the
shares so held by him when such merger shall be approved by the Comptroller upon
written request made to the receiving association at any time before thirty days
after the date of  consummation  of the merger,  accompanied by the surrender of
his stock certificates.

                               Valuation of shares

         (c) The value of the  shares  of any  dissenting  shareholder  shall be
ascertained,  as of the effective date of the merger,  by an appraisal made by a
committee  of three  persons,  composed  of (1) one  selected by the vote of the
holders of the  majority  of the  stock,  the  owners of which are  entitled  to
payment in cash; (2) one selected by the directors of the receiving association;
and (3) one selected by the two so selected.  The  valuation  agreed upon by any
two of the three  appraisers  shall  govern.  If the value so fixed shall not be
satisfactory  to any  dissenting  shareholder  who has requested  payment,  that
shareholder may, within five days after being notified of the appraised value of
his shares, appeal to the Comptroller,  who shall cause a reappraisal to be made
which shall be final and binding as to the value of the shares of the appellant.

              Application to shareholders of merging associations:
          appraisal by Comptroller; expenses of receiving association;
           sale and resale of shares; State appraisal and merger law

         (d) If, within ninety days from the date of consummation of the merger,
for any reason one or more of the appraisers is not selected as herein provided,
or the appraisers  fail to determine the value of such shares,  the  Comptroller
shall upon written request of any interested party cause an appraisal to be made
which shall be final and binding on all parties. The expenses of the Comptroller
in making the reappraisal or the appraisal, as the case may be, shall be paid by
the receiving association. The value of the shares ascertained shall be promptly
paid to the dissenting shareholders by the receiving association.  The shares of
stock of the  receiving  association  which  would have been  delivered  to such
dissenting  shareholders  had they not  requested  payment  shall be sold by the
receiving  association  at an  advertised  public  auction,  and  the  receiving
association  shall have the right to purchase  any of such shares at such public
auction, if it is the highest bidder therefor, for the purpose of reselling such
shares within thirty days thereafter to such person or persons and at such price
not less than par as its board of directors by resolution may determine.  If the
shares are sold at public auction at a price greater than the amount paid to the
dissenting  shareholders,  the excess in such sale  price  shall be paid to such
dissenting shareholders. The appraisal of such shares of stock in any State bank
shall be  determined  in the manner  prescribed  by the law of the State in such
cases, rather than as provided in this section, if such provision is made in the
State law; and no such merger shall be in  contravention of the law of the State
under which such bank is  incorporated.  The provisions of this subsection shall
apply only to shareholders of (and stock owned by them in) a bank or association
being merged into the receiving association.



                                       C-1


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 20.          Indemnification of Directors and Officers

         Section 83 of the Louisiana Business  Corporation Law ("LBCL") provides
in part that a corporation  may indemnify  any  director,  officer,  employee or
agent  of  the  corporation  against  expenses   (including   attorneys'  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection with any action, suit or proceeding to which he is or was a
party or is  threatened  to be made a party  (including  any action by or in the
right of the  corporation),  if such action  arises out of his acts on behalf of
the  corporation and he acted in good faith not opposed to the best interests of
the corporation,  and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful.

         The indemnification provisions of the LBCL are not exclusive;  however,
no corporation may indemnify any person for willful or intentional misconduct. A
corporation has the power to obtain and maintain insurance,  or to create a form
of  self-insurance  on  behalf  of  any  person  who is or was  acting  for  the
corporation,  regardless of whether the  corporation  has the legal authority to
indemnify the insured person against such liability.

         Whitney's   Articles  of   Incorporation   and   By-laws   provide  for
indemnification  for  directors,   officers,  employees  and  agents  or  former
directors,  officers,  employees  and  agents  of  Whitney  to the  full  extent
permitted by Louisiana law.

         Whitney  maintains an insurance  policy  covering the  liability of its
directors and officers for actions taken in their official capacity.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors,  officers and controlling  persons of Whitney
pursuant to the foregoing provision or otherwise,  Whitney has been advised that
in the opinion of the Securities and Exchange Commission such indemnification is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.

Item 21.          Exhibits and Financial Statement Schedules

         (a)      Exhibits

                  The following  Exhibits are filed as part of this Registration
Statement:

        Exhibit No.      Description

             2           The Plan of Merger (included in the Registration
                         Statement as Appendix A and incorporated herein by 
                         reference).

           3.1           Articles of Incorporation of Whitney, as amended (filed
                         with the Commission as an exhibit to Whitney's
                         Quarterly Report on Form 10-Q for the quarter ended 
                         March 31, 1993 and incorporated herein by reference).

           3.2           By-laws of Whitney, as amended (filed with the
                         Commission on April 5, 1994 as an exhibit to Whitney's 
                         Registration Statement on Form S-3 (File No. 33-52983)
                         and incorporated herein by reference).

             5           Opinion of Milling, Benson, Woodward, Hillyer,Pierson 
                         & Miller, L.L.P.

             8           Form of opinion of Arthur Andersen LLP as to certain
                         tax matters.


                                      II-1


<PAGE>



                  10.1           Stock Option Agreement between Whitney Holding 
                                 Corporation and William L.Marks (filed with the
                                 Commission as an exhibit to Whitney's Annual
                                 Report on form 10-K for the year ended December
                                 31, 1990 and incorporated herein by reference).

                  10.2           Executive agreement between Whitney Holding 
                                 Corporation, Whitney National Bank and William
                                 L. Marks (filed with the Commission as an
                                 exhibit to Whitney's Quarterly Report on form
                                 10-Q for the quarter ended June 30, 1993 and 
                                 incorporated herein by reference).

                  10.3           Executive  agreement between Whitney Holding
                                 Corporation,  Whitney  National  Bank and R.
                                 King Milling  (filed with the  Commission as
                                 an exhibit to Whitney's  Quarterly Report on
                                 form  10-Q for the  quarter  ended  June 30,
                                 1993 and incorporated herein by reference).

                  10.4           Executive agreement between Whitney Holding
                                 Corporation, Whitney National Bank and Edward B
                                 Grimball (filed with the Commission as an
                                 exhibit to Whitney's Quarterly Report on form 
                                 10-Q for the quarter ended June 30, 1993 and
                                 incorporated herein by reference).

                  10.5           Executive agreement between Whitney Holding
                                 Corporation, Whitney National Bank and Kenneth
                                 A. Lawder, Jr. (filed with the Commission as an
                                 exhibit to Whitney's Quarterly Report on form 
                                 10-Q for the quarter ended June 30, 1993 and
                                 incorporated herein by reference).

                  10.6           Executive  agreement between Whitney Holding
                                 Corporation,  Whitney  National  Bank and G.
                                 Blair Ferguson (filed with the Commission as
                                 an exhibit to Whitney's  Quarterly Report on
                                 form 10-Q for the  quarter  ended  September
                                 30,   1993  and   incorporated   herein   by
                                 reference).

                  10.7           Executive  agreement between Whitney Holding
                                 Corporation,   Whitney   National  Bank  and
                                 Joseph W. May  effective  December  13, 1993
                                 (filed with the  Commission as an exhibit to
                                 Whitney's Annual Report on form 10-K for the
                                 year   ended    December    31,   1993   and
                                 incorporated herein by reference).

                  10.8           Executive  agreement between Whitney Holding
                                 Corporation,  Whitney National Bank and John
                                 C. Hope,  III,  effective  October  28, 1994
                                 (filed with the  Commission as an exhibit to
                                 Whitney's Annual Report on form 10-K for the
                                 year   ended    December    31,   1994   and
                                 incorporated herein by reference).

                  10.9           Executive agreement between Whitney Holding
                                 Corporation, Whitney National Bank and Robert C
                                 Baird, Jr. (filed with the Commission as an
                                 exhibit to Whitney's Annual Report on Form 10-K
                                 for the year ended December 31, 1995 and 
                                 incorporated herein by reference).

                 10.10           Long-term incentive program (filed with the 
                                 Commission as an exhibit to Whitney's Annual
                                 Report on form 10-K for the year ended December
                                 31, 1991 and incorporated herein by reference).

                 10.11           Executive compensation plan (filed with the 
                                 Commission as an exhibit to Whitney's Annual 
                                 Report on form 10-K for the year ended December
                                 31, 1991 and incorporated herein by reference).


                                      II-2


<PAGE>



                     10.12          Form of restricted  stock agreement  between
                                    Whitney  Holding  Corporation and certain of
                                    its officers  (filed with the  Commission as
                                    an exhibit to Whitney's  Quarterly Report on
                                    form  10-Q for the  quarter  ended  June 30,
                                    1992 and incorporated herein by reference).

                     10.13          Form  of  stock  option  agreement   between
                                    Whitney  Holding  Corporation and certain of
                                    its officers  (filed with the  Commission as
                                    an exhibit to Whitney's  Quarterly Report on
                                    form  10-Q for the  quarter  ended  June 30,
                                    1992 and incorporated herein by reference).

                     10.14          Directors' Compensation Plan (filed with the
                                    Commission   as  part  of  Whitney's   Proxy
                                    Statement   dated   March   24,   1994   and
                                    incorporated herein by reference).

                     10.15          Retirement Restoration Plan effective
                                    January 1, 1995  (filed with the Commission
                                    as an exhibit to Whitney's Annual Report on
                                    Form 10-K for the year ended December 31, 
                                    1995 and incorporated herein by reference).

                     10.16          Amended and Restated  Agreement  and Plan of
                                    Merger dated as of December 15, 1995 between
                                    Whitney,  Whitney  National Bank and Whitney
                                    Acquisition  Corporation,  on the one  hand,
                                    and First Citizens  BancStock,  Inc. and The
                                    First  National Bank in St. Mary Parish,  on
                                    the other hand (filed with the Commission as
                                    an   Appendix  to   Whitney's   Registration
                                    Statement  on Form S-4 (File  No.  33-65131)
                                    and incorporated herein by reference).

                      21            Subsidiaries (filed with the Commission on 
                                    December 18, 1995 as an exhibit to Whitney's
                                    Registration Statement on Form S-4 (File No.
                                    33-65131) and incorporated herein by
                                    reference).

                     23.1           Consent of Arthur Andersen LLP dated July
                                    10, 1996.

                     23.2           Consent of Saltmarsh, Cleaveland & Gund
                                    dated July 8, 1996.

                     23.3           Consent of Allen C. Ewing & Co. dated July 
                                    8, 1996.

                     23.4           Consent of Milling, Benson, Woodward,
                                    Hillyer, Pierson & Miller, L.L.P., included 
                                    in Exhibit 5.

                      24            Powers of Attorney of directors of Whitney 
                                    Holding Corporation (contained on
                                    page S-1 of the Registration Statement).

                     99.1           Form of Proxy of American Bank and Trust.

                     99.2           Agreement and Plan of Merger dated April 23,
                                    1996 between Whitney Holding Corporation and
                                    Whitney National Bank of Florida, on the one
                                    hand, and Liberty Holding Company and
                                    Liberty Bank, on the other hand, as amended.

         (b)      Financial Statement Schedules

                   None


                                      II-3


<PAGE>



Item 22.          Undertakings

         The undersigned Registrant hereby undertakes as follows:

         (1) To respond to requests  for  information  that is  incorporated  by
reference into the Prospectus pursuant to Items 4, 10(b), 11, or 13 of Form S-4,
within one business day of receipt of such request, and to send the incorporated
documents  by first class mail or other  equally  prompt  means.  This  includes
information contained in documents filed subsequent to the effective date of the
Registration Statement through the date of responding to the request.

         (2) To supply by means of a  post-effective  amendment all  information
concerning a transaction,  and the company being acquired involved therein, that
was not the subject of and included in the Registration Statement when it became
effective.

         (3) That for purposes of determining any liability under the Securities
Act, each filing of the Registrant's  annual report pursuant to Section 13(a) or
Section 15(d) of the Securities  Exchange Act of 1934 (the "Exchange Act") (and,
where  applicable,  each  filing of an employee  benefit  plan's  annual  report
pursuant to Section 15(d) of the Exchange Act) that is incorporated by reference
in the Registration Statement shall be deemed to be a new registration statement
related to the securities  offered therein,  and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

         (4) That prior to any public  reoffering of the  securities  registered
hereunder  through  use of a  prospectus  which  is a part of this  Registration
Statement,  by any person or party who is deemed to be an underwriter within the
meaning  of  Rule  145(c),  the  Registrant   undertakes  that  such  reoffering
prospectus   will  contain  the   information   called  for  by  the  applicable
registration  form with  respect to  reofferings  by  persons  who may be deemed
underwriters,  in addition to the  information  called for by the other Items of
the applicable form.

         (5) That every  prospectus  (i) that is filed pursuant to paragraph (4)
immediately preceding, or (ii) that purports to meet the requirements of Section
10(a)(3) of the  Securities  Act and is used in  connection  with an offering of
securities  subject to Rule 415,  will be filed as a part of an amendment to the
Registration  Statement and will not be used until such  amendment is effective,
and that, for purposes of determining  any liability  under the Securities  Act,
each such  post-effective  amendment  shall be  deemed to be a new  registration
statement relating to the securities  offered therein,  and the offering of such
securities  at that time shall be deemed to be the  initial  bona fide  offering
thereof.

         (6)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act may be permitted to directors,  officers and controlling  persons
of the  Registrant,  the  Registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the  Securities  Act and is,  therefore,  unenforceable.  In the
event that a claim for indemnification  against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a director, officer or
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the Registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities Act and will be governed by the final adjudication of such issue.



                                      II-4


<PAGE>



                                                    SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf  by the  undersigned,  thereunto  duly  authorized,  in the  City  of New
Orleans, State of Louisiana, on this day of July, 1996

                                    WHITNEY HOLDING CORPORATION


                                    By:     /s/ William L. Marks
                                        ---------------------------------------
                                                William L. Marks
                                                Chairman of the Board

                                                 POWER OF ATTORNEY

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears immediately below constitutes and appoints R. King Milling and Edward B.
Grimball, and each or any one of them, his true and lawful attorneys-in-fact and
agents,  with full  power of  substitution,  for him and in his name,  place and
stead,  in any and all  capacities,  to sign any and all  amendments  (including
post-effective  amendments) to this Registration Statement, and to file the same
with all exhibits thereto, and all other documents in connection therewith, with
the Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents full power and  authority  to do and perform each and every act and thing
requisite  and  necessary to be done, as fully to all intents and purposes as he
might or could do in  person,  hereby  ratifying  and  confirming  all that said
attorneys-in-fact  and  agents  or any of them,  or his or their  substitute  or
substitutes, may lawfully do or cause to be done by virtue hereof.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this  Registration  Statement  has been signed by the  following  persons in the
capacities and on the dates indicated.
<TABLE>
<C>                                           <C>                                              <C>

         /s/ William L. Marks                       Chairman of the Board                       July 10, 1996
- --------------------------------------           and Chief Executive Officer                         
           William L. Marks


          /s/ R. King Milling                      Director and President                       July 10, 1996
- --------------------------------------                                                               
            R. King Milling


        /s/ Edward B. Grimball                  Executive Vice President and                    July 10, 1996
- --------------------------------------             Chief Financial Officer                           
          Edward B. Grimball                    (Principal Financial Officer
                                             and Principal Accounting Officer)


     /s/ Harry J. Blumenthal, Jr.                         Director                              July 10, 1996
- --------------------------------------                                                               
       Harry J. Blumenthal, Jr.


- --------------------------------------                    Director                              July         , 1996
        Joel B. Bullard, Jr.                                                                        --------


           /s/ James M. Cain                              Director                              July 10, 1996
- --------------------------------------                                                               
             James M. Cain



                                       S-1


<PAGE>



        /s/ Angus R. Cooper, II                           Director                              July 10, 1996
- --------------------------------------                                                               
          Angus R. Cooper, II


       /s/ Robert H. Crobsy, Jr.                          Director                              July 10, 1996
- --------------------------------------                                                               
         Robert H. Crosby, Jr.


        /s/ Richard B. Crowell                            Director                              July 10, 1996
- --------------------------------------                                                               
          Richard B. Crowell


- --------------------------------------                   Director                              July         , 1996
          Camille A. Cutrone                                                                        --------


- --------------------------------------                    Director                             July         , 1996
           William A. Hines                                                                         --------

      /s/  Robert E. Howson
- --------------------------------------                    Director                             July 10, 1996
           Robert E. Howson                                                                          


           /s/ John J. Kelly                              Director                             July 10, 1996
- --------------------------------------                                                                 
               John J. Kelly


        /s/ E. James Kock, Jr.                            Director                             July 10, 1996
- --------------------------------------                                                                        
            E. James Kock, Jr.


- --------------------------------------                    Director                             July         , 1996
           Alfred S. Lippman                                                                        --------


- --------------------------------------                    Director                             July         , 1996
           John G. Phillips                                                                         --------


       /s/ John K. Roberts, Jr.                           Director                             July 10, 1996
- --------------------------------------                                                               
         John K. Roberts, Jr.


         /s/ W. P. Snyder III                             Director                             July 10, 1996
- --------------------------------------                                                               
           W. P. Snyder III


- --------------------------------------                   Director                              July         , 1996
           Carroll W. Suggs                                                                         --------


         /s/ Warren K. Watters                            Director                              July 10, 1996
- --------------------------------------                                                               
           Warren K. Watters
</TABLE>

                                       S-2


<PAGE>

                                  EXHIBIT INDEX
<TABLE>
<C>               <C>                                                                      <C>
                                                                                            Sequentially
Exhibit                                                                                       Numbered
Number             Description                                                                  Page


2                  The Plan of Merger (included in the Registration Statement as
                   Appendix A and incorporated herein by reference).
3.1                Articles of Incorporation of Whitney, as amended (filed with
                   the Commission as an exhibit to Whitney's Quarterly Report on
                   Form 10-Q for the quarter ended March 31, 1993 and
                   incorporated herein by reference).
3.2                By-laws of Whitney, as amended (filed with the Commission on
                   April 5, 1994 as an exhibit to Whitney's Registration
                   Statement on Form S-3 (File No. 33-52983) and incorporated
                   herein by reference).
5                  Opinion of Milling, Benson, Woodward, Hillyer, Pierson &
                   Miller, L.L.P.
8                  Form of opinion of Arthur Andersen LLP as to certain tax
                   matters.
10.1               Stock Option Agreement between Whitney Holding
                   Corporation and William L. Marks (filed with the Commission
                   as an exhibit to Whitney's Annual Report on form 10-K for the
                   year ended December 31, 1990 and incorporated herein by
                   reference).
10.2               Executive agreement between Whitney Holding Corporation,
                   Whitney National Bank and William L. Marks (filed with the
                   Commission as an exhibit to Whitney's Quarterly Report on
                   form 10-Q for the quarter ended June 30, 1993 and
                   incorporated herein by reference).
10.3               Executive agreement between Whitney Holding Corporation,
                   Whitney National Bank and R. King Milling (filed with the
                   Commission as an exhibit to Whitney's Quarterly Report on
                   form 10-Q for the quarter ended June 30, 1993 and 
                   incorporated herein by reference).
10.4               Executive agreement between Whitney Holding Corporation,
                   Whitney National Bank and Edward B. Grimball (filed with the
                   Commission as an exhibit to Whitney's Quarterly Report on
                   form 10-Q for the quarter ended June 30, 1993 and 
                   incorporated herein by reference).
10.5               Executive agreement between Whitney Holding Corporation,
                   Whitney National Bank and Kenneth A. Lawder, Jr. (filed with
                   the Commission as an exhibit to Whitney's Quarterly Report on
                   form 10-Q for the quarter ended June 30, 1993 and
                   incorporated herein by reference).


<PAGE>


                                                                                            Sequentially
 Exhibit                                                                                      Numbered
 Number             Description                                                                 Page


10.6                Executive agreement between Whitney Holding Corporation,
                    Whitney National Bank and G. Blair Ferguson (filed with the
                    Commission as an exhibit to Whitney's Quarterly Report on
                    form 10-Q for the quarter ended September 30, 1993 and
                    incorporated herein by reference).
10.7                Executive agreement between Whitney Holding Corporation,
                    Whitney National Bank and Joseph W. May effective December
                    13,1993(filed with the Commission as an exhibit to Whitney's
                    Annual Report on form 10-K for the year ended December 31,
                    1993 and incorporated herein by reference).
10.8                Executive agreement between Whitney Holding Corporation,
                    Whitney National Bank and John C. Hope, III, effective
                    October 28, 1994 (filed with the Commission as an exhibit to
                    Whitney's Annual Report on form 10-K for the year ended
                    December 31, 1994 and incorporated herein by reference).
10.9                Executive agreement between Whitney Holding Corporation,
                    Whitney National Bank and Robert C. Baird, Jr. (filed with 
                    the Commission as an exhibit to Whitney's Annual Report on 
                    Form 10-K for the year ended December 31, 1995 and
                    incorporated herein by reference).
10.10               Long-term incentive program (filed with the Commission as an
                    exhibit to Whitney's Annual Report on form 10-K for the year
                    ended December 31, 1991 and incorporated herein by
                    reference).
10.11               Executive compensation plan (filed with the Commission as an
                    exhibit to Whitney's Annual Report on form 10-K for the year
                    ended December 31, 1991 and incorporated herein by
                    reference).
10.12               Form of restricted stock agreement between Whitney Holding
                    Corporation and certain of its officers (filed with the
                    Commission as an exhibit to Whitney's Quarterly Report on
                    form 10-Q for the quarter ended June 30, 1992 and
                    incorporated herein by reference).
10.13               Form of stock option agreement between Whitney Holding
                    Corporation and certain of its officers (filed with the
                    Commission as an exhibit to Whitney's Quarterly Report on
                    form 10-Q for the quarter ended June 30, 1992 and
                    incorporated herein by reference).
10.14               Directors' Compensation Plan (filed with the Commission as
                    part of Whitney's Proxy Statement dated March 24, 1994 and
                    incorporated herein by reference).



<PAGE>


                                                                                            Sequentially
 Exhibit                                                                                      Numbered
 Number             Description                                                                 Page

10.15               Retirement Restoration Plan effective January 1, 1995  (filed
                    with the Commission as an exhibit to Whitney's Annual Report
                    on Form 10-K for the year ended December 31, 1995 and
                    incorporated herein by reference).
10.16               Amended and Restated Agreement and Plan of Merger dated as
                    of December 15, 1995 between Whitney, Whitney National
                    Bank and Whitney Acquisition Corporation, on the one hand,
                    and First Citizens BancStock, Inc. and The First National Bank
                    in St. Mary Parish, on the other hand (filed with the
                    Commission as an Appendix to Whitney's Registration
                    Statement on Form S-4 (File No. 33-65131) and incorporated
                    herein by reference).
21                  Subsidiaries (filed with the Commission on December 18, 1995
                    as an exhibit to Whitney's Registration Statement on Form S-4
                    (File No. 33-65131) and incorporated herein by reference).
23.1                Consent of Arthur Andersen LLP dated July 10, 1996.
23.2                Consent of Saltmarsh, Cleaveland & Gund dated July 8, 1996.
23.3                Consent of Allen C. Ewing & Co. dated July 8, 1996.
23.4                Consent of Milling, Benson, Woodward, Hillyer, Pierson &
                    Miller, L.L.P., included in Exhibit 5.
24                  Powers of Attorney of directors of Whitney Holding
                    Corporation  (contained  on  page  S-1 of  the  Registration
                    Statement).
99.1                Form of Proxy of American Bank and Trust.
99.2                Agreement and Plan of Merger dated April 23, 1996 between
                    Whitney  Holding  Corporation  and Whitney  National Bank of
                    Florida,  on the one hand, and Liberty  Holding  Company and
                    Liberty Bank, on the other hand, as amended.

</TABLE>


<PAGE>


                                                                      EXHIBIT 5



<PAGE>


                      [MILLING, BENSON, WOODWARD, HILLYER,
                      PIERSON & MILLER, L.L.P. LETTERHEAD]


                                  July 10, 1996



Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, LA  70130

         Re:      American Bank and Trust
                  Registration Statement on Form S-4

Gentlemen:

         We have acted as special  counsel to Whitney Holding  Corporation  (the
"Company")  in  connection  with the  preparation  of that certain  Registration
Statement on Form S-4 (the "Registration Statement") filed by the Company on the
date hereof with the Securities and Exchange  Commission for registration  under
the Securities Act of 1933, as amended (the "Securities  Act"), of up to 397,967
shares of the  Company's  common  stock,  no par  value  (the  "Shares"),  to be
exchanged  for shares of the common stock and certain  options of American  Bank
and Trust ("the  Bank")  pursuant to that certain  Agreement  and Plan of Merger
dated April 18, 1996, as amended May 20, 1996 and June 3, 1996,  among the Bank,
the Company and,  upon its  formation,  the  Company's  wholly-owned  subsidiary
Whitney National Bank of Florida  ("WNB-Florida")  and the related  Agreement of
Merger to be entered into between  WNB-Florida and the Bank  (collectively,  the
"Plan of Merger").

         In so acting, we have examined  originals,  or photostatic or certified
copies,  of the Plan of Merger,  such  records of the Company,  certificates  of
officers of the Company and of public officials,  and such other documents as we
have deemed relevant.  In such  examination,  we have assumed the genuineness of
all signatures,  the authenticity of all documents submitted to us as originals,
and the  conformity to original  documents of all  documents  submitted to us as
certified or photostatic  copies and the  authenticity  of the originals of such
documents.

         Based upon the foregoing, we are of the opinion that:

         (1) The Company is a corporation duly incorporated and validly existing
in good standing under the laws of the State of Louisiana. 


<PAGE>



MILLING, BENSON, WOODWARD, HILLYER, PIERSON & MILLER, L.L.P.



July 10, 1996
Page 3



         (2) The Shares are duly  authorized  and, when issued by the Company in
accordance with the terms of the Plan of Merger,  will be validly issued,  fully
paid and nonassessable.

         We  consent  to  the  filing  of  this  opinion  as an  exhibit  to the
Registration  Statement and to the reference to us in the  prospectus  forming a
part thereof under the caption  "Legal  Matters." In giving this consent,  we do
not admit that we are within the category of persons  whose  consent is required
under Section 7 of the  Securities  Act or the general rules and  regulations of
the Commission.

                                       Very truly yours,


                                       /s/
                                       MILLING, BENSON, WOODWARD,
                                       HILLYER, PIERSON & MILLER, L.L.P.


<PAGE>



                                                                      EXHIBIT 8




<PAGE>





                                      DRAFT


BY HAND

Whitney Holding Corporation
Attention:  Mr. William Marks
228 St. Charles Avenue
New Orleans, Louisiana  70130

American Bank and Trust
Attention:  Mr. Lamar B. Cobb
101 West Garden Street
Pensacola, Florida  32501


Dear Messrs. Marks and Cobb:

This  opinion  is  being  furnished  to  you in  connection  with  the  proposed
acquisition of American Bank and Trust ("Bank") by Whitney  Holding  Corporation
("Whitney"),  which is expected to be  completed  on  ________  ("the  Effective
Date"). You have requested our opinion concerning the following:

o        Whether  the  merger  of Bank into  Whitney  National  Bank of  Florida
         ("WNB-Florida"),  a wholly owned subsidiary of Whitney, will qualify as
         a  reorganization  under  Section 368 of the  Internal  Revenue Code of
         1986, as amended ("the Code").

o        That the  exchange of Bank  common  stock to the extent  exchanged  for
         Whitney  common  stock  will not give rise to gain or loss for  federal
         income tax purposes to the holders of Bank common stock with respect to
         such exchange.

In addition,  Bank has options  outstanding that grant holders thereof the right
to acquire up to an  aggregate  of 75,936  shares of Bank's  common stock ("Bank
Options").  You have also  requested  our  opinion on the tax  treatment  to the
holders of  unexercised  Bank Options of the receipt of Whitney  common stock in
exchange for such options.

You have  asked for our  opinion  on the  federal  income  tax  consequences  to
Whitney,  WNB-Florida,  Bank,  the  stockholders  of Bank,  and the  holders  of
unexercised Bank Options. We have not considered any nonincome tax, state, local
or foreign income tax consequences,  and, therefore,  do not express any opinion
regarding  the  treatment  that  would be given  the  merger  by the  applicable
authorities on any nonincome tax or any state,  local or foreign tax issues.  We
also express no opinion on nontax  issues,  such as corporate  law or securities
law  matters,  including,  but not limited  to, all  securities  law  disclosure
requirements.

In rendering our opinion,  we have relied upon the accuracy and  completeness of
the facts and information as contained in the Agreement and Plan of Merger dated
as of April 18,  1996,  as amended  ("Plan of Merger"),  including  all exhibits
attached  thereto,  the American Bank and Trust  Directors' Stock Option Plan of
1993 ("Stock  Option  Plan"),  the  Registration  Statement on Form S-4, and the
representations  included below. To the extent there are any changes to the Plan
of Merger,  Stock  Option  Plan,  the  Registration  Statement  on Form S-4,  or
representations, our opinion may be affected accordingly.

The  discussion  and  conclusions  set forth below are based upon the Code,  the
Treasury Regulations,  and existing administrative and judicial  interpretations
thereof as of the  Effective  Date,  all of which are  subject  to  change.  All
section references are to the Internal Revenue Code of 1986, as amended,  unless
otherwise stated. If there is a change in the Code, the Treasury  Regulations or
public rulings  thereunder,  the current  Internal  Revenue  Service  rulings or
releases,  or in the prevailing  judicial  interpretation of the foregoing,  the
opinion expressed herein would necessarily have to be



<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 2
____________, 1996


re-evaluated in light of any such changes.  We have no  responsibility to update
this  opinion  for events,  transactions,  changes in the  above-listed  law and
authority or circumstances occurring after the Effective Date.

This  opinion is solely for the benefit of Bank and Whitney and is not  intended
to be relied upon by anyone other than Bank and Whitney.  Although you do hereby
have our express consent to inform WNB-Florida,  Bank common  stockholders,  and
holders of Bank Options of our opinion by including  copies of this letter as an
exhibit to the Plan of Merger and as an exhibit in the Registration Statement on
Form S-4 for the  proposed  transaction  and by making  reference  to us and our
opinion  in the Proxy  Statement-Prospectus  forming a part of the  registration
statement we assume no responsibility for any tax consequences to them. Instead,
each of these  parties  should  consult  and rely  upon the  advice  of  his/her
counsel,  accountant  or other  tax  advisor.  Except  to the  extent  expressly
permitted  hereby,  and without  the prior  written  consent of this firm,  this
letter  may not be quoted in whole or in part or  otherwise  referred  to in any
documents or delivered to any other person or entity.

Proposed Transaction

Our understanding of the proposed transaction is as follows:

         A.       On the Effective Date, Bank shall be merged with and into WNB-
                  Florida under the provisions of 12 U.S.C. Section 215a,et seq.
                  and Florida Banking Code, Section 658:41.  The merger shall
                  become effective at the time specified or permitted by the
                  Office of the Comptroller of the Currency ("OCC") in the 
                  certificate or other written record issued by the OCC (the
                  "Effective Time").

         B.       At the Effective Time, all shares of the common stock of Bank,
                  other than any such shares as to which dissenters' rights 
                  shall exist immediately prior to the  Effective Time and
                  shares held by Bank as treasury shares, shall be converted
                  into shares of Whitney common stock.  The stockholders of Bank
                  will receive shares of Whitney common stock proportionate in
                  value based on the terms contained in Section 2 of the Plan of
                  Merger.  In lieu of issuing fractional shares of Whitney
                  common stock as a result of the merger, common stockholders of
                  Bank will be entitled to receive a cash payment equal to the 
                  fair market value of any fraction of a share of Whitney Common
                  Stock to which such holder would be entitled but for this
                  provision.

         C.       At the  closing,  and  conditioned  upon  consummation  of the
                  transaction but effective  immediately  prior to the Effective
                  Time,  each  outstanding  unexercised  Bank  Option  shall  be
                  exchanged  for shares of Whitney  Common Stock having a value,
                  calculated based on the average market price as defined in the
                  Plan of Merger,  equal to the amount by which the dollar value
                  of the  shares of Whitney  Common  Stock into which a share of
                  Bank  Common  Stock  would  be  converted  in the  transaction
                  exceeds the exercise price for that share of Bank Common Stock
                  under the terms of the Bank Options.

         D.       WNB-Florida  was organized  under the National  Banking Act to
                  facilitate  the  merger and WNB-  Florida  will  continue  the
                  historic   business  (i.e.,   banking   operations)  of  Bank.
                  Management  of Whitney  has  indicated  that it is likely that
                  Whitney  will merge  WNB-Florida  into Whitney  National  Bank
                  ("WNB"),  a  national  banking  association  and  wholly-owned
                  subsidiary  of Whitney,  provided  that  applicable  state law
                  would  permit such a merger,  at some time after June 1, 1997,
                  the date on  which  the  Riegle-Neal  Interstate  Banking  and
                  Branching  Act of  1994  removes  restrictions  on  interstate
                  banking.



<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 3
____________, 1996


Additional Representations

The  following  representations  have  been  made  to us by  representatives  of
Whitney, WNB-Florida, and Bank:

         a)       Whitney, WNB-Florida, Bank, and stockholders of Bank will pay
                  their respective expenses, if any, incurred in connection with
                  the successful consummation of the transaction.

         b)       Bank has the financial resources to fund any payments to
                  shareholders who exercise dissenters rights, and such payments
                  will not be reimbursed to Bank by any other party.

         c)       There  is  no  intercorporate  indebtedness  existing  between
                  Whitney and Bank,  or between WNB- Florida and Bank,  that was
                  issued, acquired, or will be settled at a discount.

         d)       Bank will be merged with and into WNB-Florida pursuant to the 
                  provisions of 12 U.S.C. Section 215a, et seq. and Florida
                  Banking Code, Section 658:41.

         e)       Except for restrictions placed upon the disposition of Whitney
                  common stock pursuant to agreements made by certain  officers,
                  directors  and   shareholders   of  Bank  in  the  shareholder
                  commitments  referred  to in  Section  6.02(g)  of the Plan of
                  Merger,  the Bank common  stockholders  will have unrestricted
                  rights of  ownership of Whitney  common stock  received in the
                  transaction,  and their  ability to retain the Whitney  common
                  stock received in the  transaction  will not be limited in any
                  way.

         f)       The ratio for the  exchange of shares of Bank common stock for
                  Whitney common stock in the transaction was negotiated through
                  arm's length bargaining. Accordingly, the fair market value of
                  the  Whitney  common  stock  to be  received  by  Bank  common
                  stockholders in the transaction will be approximately equal to
                  the fair market value of the Bank common stock  surrendered by
                  such stockholders in exchange therefor.

         g)       WNB-Florida  will  acquire  at  least 90  percent  of the fair
                  market  value of the net assets and at least 70 percent of the
                  fair market value of the gross assets held by Bank immediately
                  prior to the transaction. For purposes of this representation,
                  amounts  paid by Bank to  dissenters,  amounts paid by Bank to
                  shareholders who receive cash or other property,  amounts used
                  by Bank to pay  reorganization  expenses,  and all redemptions
                  and distributions (except for regular,  normal dividends) made
                  by Bank immediately  preceding the transfer,  will be included
                  as assets of Bank held immediately prior to the transaction.

         h)       None of the compensation received by any stockholder-employees
                  of Bank will be separate  consideration  for, or allocable to,
                  any of their shares of Bank common  stock;  none of the shares
                  of Whitney common stock received by any  stockholder-employees
                  will be  separate  consideration  for,  or  allocable  to, any
                  employment  agreement;   and  the  compensation  paid  to  any
                  stockholder-employees  will be for services  actually rendered
                  and will be  commensurate  with amounts paid to third  parties
                  bargaining at arm's length for similar services.

The following additional representations have been made to us by representatives
of Whitney and WNB-Florida:

         i)       Whitney and WNB-Florida do not own, directly or indirectly,
                  nor have either owned during the past five years, directly or 
                  indirectly, any stock of Bank.



<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 4
____________, 1996


         j)       The payment of cash in lieu of fractional shares of Whitney
                  common stock is solely for the purpose of avoiding the expense
                  and inconvenience to Whitney of issuing fractional shares and 
                  does not represent separately bargained-for consideration.  
                  The total cash consideration that will be paid in the 
                  transaction to the Bank stockholders instead of issuing
                  fractional shares of Whitney common stock will not exceed (1)
                  one percent of the total consideration that will be issued in
                  the transaction to the Bank stockholders in exchange for their
                  shares of Bank common stock.  The fractional share interests
                  of each Bank stockholder will be aggregated, and no Bank
                  stockholder will receive cash for such fractional share
                  interests in an amount equal to or greater than the value of
                  one full share of Whitney common stock.

         k)       Whitney has no plan or intention to reacquire any of its stock
                  issued in the transaction.

         l)       The proposed transaction is being undertaken for reasons 
                  germane to the continuance of the business of Whitney and 
                  WNB-Florida.

         m)       Prior to the transaction, Whitney will be in control of
                  WNB-Florida within the meaning of Section 368(c) of the Code.

         n)       Whitney has no plan or intention to sell or otherwise  dispose
                  of the stock of WNB-Florida;  or to cause  WNB-Florida to sell
                  or otherwise  dispose of any of the assets of Bank acquired in
                  the transaction,  except for dispositions made in the ordinary
                  course  of  business  or   transfers   described   in  Section
                  368(a)(2)(C) of the Code.

         o)       Whitney has no plan or intention to liquidate  WNB-Florida  or
                  to merge WNB-Florida with and into another corporation,  until
                  such time as applicable restrictions on interstate mergers are
                  eliminated.  In  the  event  that  at  some  future  date  the
                  applicable  Federal  and state  banking  laws are  changed  to
                  eliminate  restrictions  on  interstate  mergers,  and Whitney
                  decides to merge WNB-Florida with and into WNB, a wholly owned
                  national  banking  subsidiary,  WNB-Florida will be completely
                  dissolved by operation of law, all the assets and  liabilities
                  of WNB-Florida will be transferred/assumed by WNB by operation
                  of law, and Whitney will  continue to be the sole  shareholder
                  of WNB.

         p)       Whitney and WNB-Florida are not investment companies as
                  defined in Sections 368(a)(2)(F)(iii) and 368(a)(2)(F)(iv) of
                  the Code.

         q)       Following  the   transaction,   WNB-Florida   will  not  issue
                  additional  shares of its stock that  would  result in Whitney
                  losing  control of  WNB-Florida  within the meaning of Section
                  368(c) of the Code.

         r)       No stock of WNB-Florida will be issued in the merger.

         s)       The  assumption  by  WNB-Florida  of the  liabilities  of Bank
                  pursuant to the transaction is for bona fide business purposes
                  and  the  principal  purpose  of  such  assumption  is not the
                  avoidance  of federal  income tax on the transfer of assets of
                  Bank pursuant to the transaction.

         t)       Following  the  transaction,  WNB-Florida  will  continue  the
                  historic  business of Bank,  or use a  significant  portion of
                  these historic  business assets in the operation of a trade or
                  business.

The following representations have been made to us by representatives of Bank:

<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 5
____________, 1996


         u)       There is no plan or intention by the Bank common stockholders
                  who own (1) one percent or more of Bank stock, and to the best
                  of the knowledge of the management of Bank, there is no plan
                  or intention on the part of the remaining common stockholders
                  of Bank to sell, exchange, or otherwise dispose of a number of
                  shares of Whitney common stock received in the Company Merger
                  that would reduce the stockholders' ownership of Whitney
                  common stock to a number of shares having a value, as of the 
                  Effective Date, of less than (50) fifty percent of the value
                  of all the formerly outstanding common stock of Bank as of the
                  same date.  For purposes of this representation, shares of
                  Bank common stock exchanged for cash in lieu of fractional
                  shares of Whitney  stock will be treated as outstanding Bank
                  common stock on the Effective Date.  Moreover, shares of Bank
                  common stock and shares of Whitney common stock held by Bank 
                  stockholders and otherwise sold, redeemed, or disposed of
                  prior or subsequent to the transaction will be considered in
                  making this representation.

         v)       On the Effective  Date, the fair market value of the assets of
                  Bank will exceed the sum of its liabilities plus the amount of
                  liabilities, if any, to which the assets are subject.

         w)       The proposed transaction is being undertaken for reasons
                  germane to the continuance of the business of Bank.

         x)       Bank is not under the jurisdiction of a court in a Title 11 or
                  similar case within the meaning of Section 368(a)(3)(A) of the
                  Code.

         y)       Bank is not an investment company as defined in Sections 368
                  (a)(2)(F)(iii) and 368(a)(2)(F)(iv) of the Code.

         z)       The  liabilities  of  Bank  assumed  by  WNB-Florida,  and the
                  liabilities  to  which  the  transferred  assets  of Bank  are
                  subject  were  incurred  by Bank  in the  ordinary  course  of
                  business.

         aa)      The  nonstatutory  Bank Options issued  pursuant to the Bank's
                  Stock Option Plan were not traded on an established securities
                  market and were not transferable prior to the merger.

         bb)      Bank  received  no amounts  from the  holders of Bank  Options
                  prior to the merger as consideration  for the unexercised Bank
                  Options granted to such holders.

Analysis of Applicable Federal Tax Provisions

A.       Exchange of Whitney Stock for Bank Stock

Section  354(a)(1)  addresses  the  effects  of  corporate   reorganizations  on
shareholders,  providing in general that no gain or loss shall be  recognized if
stock or  securities  in a  corporation  a party  to a  reorganization  are,  in
pursuance  of  the  plan  of  reorganization,  exchanged  solely  for  stock  or
securities  in such  corporation  or in  another  corporation,  a  party  to the
reorganization.

For purposes of Code Section  354,  the terms  "reorganization"  and "party to a
reorganization"  mean only a reorganization  or a party to a  reorganization  as
defined in Sections 368(a) and 368(b). Section 368(a)(1)(A) states that the term
reorganization  includes  a  statutory  merger or  consolidation.  Reg.  Section
1.368-2(b)(1)   states  that  in  order  for  a  transaction  to  qualify  as  a
reorganization under Section  368(a)(1)(A),  the transaction must be a merger or
consolidation  effected pursuant to the corporation laws of the United States or
State or Territory or the District of Columbia.  Under Section 368(b),  the term
party  to  a  reorganization  includes  both  corporations  in  the  case  of  a
reorganization resulting




<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 6
____________, 1996


from the  acquisition by one  corporation of stock or properties of another.  In
the case of a reorganization  qualifying under Section 368(a)(1)(A) by reason of
Section  368(a)(2)(D),  the  term  "party  to  a  reorganization"  includes  the
corporation which is in control of the acquiring corporation.

Section  368(a)(2)(D)  provides  that  the  acquisition  by one  corporation  in
exchange  for  stock of a  corporation  which  is in  control  of the  acquiring
corporation, of substantially all of the properties of another corporation shall
not  disqualify a transaction  under Section 368(a) if no stock of the acquiring
corporation is used in the transaction and such transaction would have qualified
under Section 368(a)(1)(A) had the merger been into the controlling corporation.

Section  368(a)(1)(C)  provides  that the  acquisition  by one  corporation,  in
exchange  solely for all or a part of its voting  stock ( or in exchange  solely
for all or a part of the voting  stock of a  corporation  which is in control of
the acquiring  corporation),  of substantially  all of the properties of another
corporation also constitutes a reorganization under Section 368(a).

The   "substantially   all"   requirement   for   purposes   of  both   Sections
368(a)(1)(C)and 368(a)(2)(D) has not been statutorily defined. The determination
of  "substantially  all" is based upon all the facts and  circumstances  of each
transaction.  The Internal  Revenue  Service's  advance ruling  guidelines (Rev.
Proc. 86-42) provide that the "substantially  all" requirement will be met if at
least 90% of the fair  market  value of the net  assets  and at least 70% of the
fair market value of the gross assets of the  acquired  corporation  immediately
before the merger are transferred to the acquiring corporation. 

Assuming  Whitney's  intentions  as  described in  representation  "o" above are
deemed  not to be a plan or  intention  to  liquidate  WNB-Florida  or to  merge
WNB-Florida with and into another corporation, the reorganization should qualify
under Section  368(a)(1)(A)  by reason of Section  368(a)(2)(D).  Any subsequent
merger of  WNB-Florida  with,  and into WNB,  a wholly  owned  national  banking
subsidiary of Whitney,  should be accorded separate  treatment under the tax law
since such  transaction  is not able to be  legally  consummated  under  current
federal or state banking laws and the consummation of the subject merger of Bank
into WNB-Florida is in no manner  conditioned upon the ability of the parties to
effect any subsequent  mergers.  Therefore,  the transaction should qualify as a
reorganization that is governed by Sections 368(a)(1)(A) and 368(a)(2)(D).

However,  even if the merger of Bank into WNB-Florida were to be integrated with
a subsequent  merger of WNB- Florida into WNB, the two transactions  when viewed
together should still constitute a reorganization  under Section 368(a). In this
alternative,  if  WNB-Florida  is  subsequently  merged  into WNB in a statutory
merger, and based on the additional representations made by the parties, the two
transactions may be viewed together as an overall  reorganization  under Section
368(a)(1)(C).  For federal  income tax purposes,  the transfer by WNB-Florida of
Whitney  stock  to  Bank  shareholders   solely  in  exchange  for  Bank  stock,
immediately  followed by the  liquidation of or merger of Bank into  WNB-Florida
will be disregarded.  (Rev. Rul. 67-274, 1967-2 C.B. 141). The current merger of
Bank into  WNB-Florida  could be disregarded and instead the transaction will be
treated as the acquisition of substantially  all of the assets of Bank by WNB in
exchange  solely for voting  common  stock of Whitney,  a  corporation  which is
control  of  WNB;  and the  assumption  by WNB of the  liabilities  of Bank in a
transaction   constituting  a  reorganization  within  the  meaning  of  Section
368(a)(1)(C).

B.       Additional Regulatory Requirements Relating to Tax-Free Reorganizations

The  regulations  under  Section  368  require as a part of a  reorganization  a
continuity of the business  enterprise under the modified corporate form, a bona
fide  business  purpose for the  reorganization,  and a  continuity  of interest
therein on the part of those persons who, directly or indirectly, were owners of
the enterprise prior to the reorganization.  Reg. Section  1.368-1(d)(2)  states
that the continuity of business  enterprise  requirement is met if the acquiring
corporation  either continues the acquired  corporation's  historic  business or
uses a significant portion of the acquired



<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 7
____________, 1996


corporation's business assets in the operation of a trade or business.  Based on
the representations  included in the Registration Statement on Form S-4, as well
as  management's  representations  set forth above,  the  continuity of business
enterprise requirement is met with respect to the assets and business operations
of Bank.

Reg. Section 1.368-2(g) indicates that in addition to coming within the scope of
one of the specific  definitions  contained in Section 368(a),  a reorganization
must also be "undertaken  for reasons germane to the continuance of the business
of a corporation a party to the reorganization." If the transaction or series of
transactions  has no  business  or  corporate  purpose,  then  the plan is not a
reorganization  pursuant to Section 368(a).  [Reg. Section  1.368-1(c)].  In the
Proxy  Statement-Prospectus,  a discussion of the reasons for the plan of merger
is  included.  In  general,  there is a desire  to  combine  the  financial  and
managerial  resources  of Whitney  and Bank to pursue  consumer  and  commercial
banking  business  in  markets  currently  served  by Bank.  Whitney's  business
strategy includes  expansion eastward along the Interstate 10 corridor to Panama
City,  Florida and Whitney's  management  identified Bank as an institution that
fits well in its eastward expansion strategy.  With respect to Bank, the current
and prospective  economic  environment and competitive  constraints facing small
community  based banks was a factor in the decision to adopt the Plan of Merger.
Based  on  the  reasons  stated  in  the  Proxy   Statement-Prospectus  and  the
representations  set forth above,  the  transaction  meets the business  purpose
requirement.

The continuity of interest requirement does not require that all shareholders of
the  acquired   corporation  have  a  proprietary   interest  in  the  surviving
corporation  after the  acquisition;  it is not even necessary for a substantial
percentage  of such  shareholders  to have  such an  interest.  Rather,  the IRS
announced in Rev. Proc. 77-37 that it would rule that the continuity of interest
requirement  is  met  so  long  as one or  more  of the  acquired  corporation's
shareholders  retain  a  sufficient   proprietary  interest  in  the  continuing
corporation. The IRS indicated in Rev. Proc. 77-37 that a sufficient proprietary
interest  is an interest  with a value that is at least 50% of the total  equity
value of the acquired corporation.

In addition to meeting the continuity of interest requirement  immediately after
the  reorganization,  the former  shareholders of the acquired  corporation must
retain  their  interest  in the  acquiring  corporation  for some time after the
reorganization.   The  courts  have  ruled  that  the  tax-free  nature  of  the
reorganization may be retroactively invalidated if the continuity of interest is
not  maintained  either  because,  at  the  time  of  the  reorganization,   the
shareholders  intended  to dispose of the  proprietary  interest  soon after the
reorganization  (Christian  Est.  v. Comr.,  T.C.  Memo  1989-413)  or because a
shareholder  disposes  of stock  immediately  following  the  reorganization  in
accordance  with a pre-existing  commitment to sell (American Wire Fabrics Corp.
v.  Comr.,  16 TC 607).  The courts have  generally  looked to the intent of the
shareholders at the time of the  reorganization to dispose of their interests in
determining  whether the  continuity  of interest  requirement  is  subsequently
violated.

Based  on the  above  representations  made  by  representatives  of  Bank,  the
continuity  of  interest   requirement   should  be  met  with  respect  to  the
transaction.  However,  it  should  be noted  that the  continuity  of  interest
requirement will only be satisfied if the actual historic  shareholders of Bank,
in the aggregate,  in fact do receive and retain an amount of Whitney stock that
is sufficient to satisfy the requirement.

C.       Other Operational Code Provisions

Section  356(a)(1)  provides  that if Section 354 would apply to an exchange but
for the fact that the  property  received in the  exchange  consists not only of
property  permitted to be received under Section 354 without the  recognition of
gain but also of other property or money then the gain, if any, to the recipient
shall be  recognized  but not in excess of the sum of money and the fair  market
value of such  other  property.  Section  356(c)  states  that no loss  from the
exchange may be recognized by the shareholder.





<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 8
____________, 1996


In other official pronouncements (Rev. Rul. 74-515, 1974-2 C.B. 118; Rev. Rul.
74-516, 1974-2 C.B. 121) the Internal Revenue Service has treated the
distribution of cash as part of a reorganization and in a transaction subject
to Section 356 by applying the redemption principles under Section 302.  Section
302 provides, in part, that a redemption will be treated as a distribution in 
part or full payment in exchange for stock if it can meet the tests of that
section.

In Rev. Rul.  66-365,  the IRS announced  that in a transaction  qualifying as a
reorganization  under Section  368(a)(1)(A)  of the Code where a cash payment is
made  by the  acquiring  corporation  in lieu of  fractional  shares  and is not
separately bargained for, such cash payment will be treated under Section 302 of
the  Code as in  redemption  of  fractional  share  interests.  Therefore,  each
shareholder's  redemption  will be treated as a distribution  in full payment in
exchange for his or her  fractional  share  interest under Section 302(a) of the
Code and accorded capital gain or loss treatment  provided the redemption is not
essentially  equivalent to a dividend and that the fractional  share(s) redeemed
constitute  a capital  asset in the hands of the holder as discussed  below.  In
Rev.  Proc.  77-41,  the IRS stated that "a ruling will  usually be issued under
Section 302(a) of the Code that cash to be distributed to  shareholders  in lieu
of fractional  share interests  arising in corporate  reorganizations...will  be
treated as having been  received in part or in full  payment in exchange for the
stock redeemed if the cash  distribution is undertaken solely for the purpose of
saving the corporation the expense and inconvenience of issuing and transferring
fractional shares, and is not separately bargained-for consideration."

Under  Section  358(a)(1),  in the case of an exchange  to which  Section 354 or
Section 356  applies,  the basis of property  which is  permitted to be received
under such section  without the recognition of gain or loss shall be the same as
that of the property exchanged, decreased by the amount of any money received by
the recipient and the amount of loss  recognized by the recipient as a result of
the exchange and increased by the amount which was treated as a dividend and the
amount of other gain recognized by the recipient as a result of the transaction.

It should be noted that where cash is received in lieu of fractional shares, the
substance of the transaction is that of a hypothetical receipt of the fractional
shares and then a redemption of such shares.  Therefore, the basis that is to be
allocated to the stock of the acquiring  corporation  received must be allocated
to the shares retained and the fractional share(s) hypothetically  received. The
gain or loss attributable to the receipt of cash in lieu of fractional shares is
measured  by  comparing  the cash  received  with  the  basis  allocated  to the
fractional  shares that are  hypothetically  received,  and such gain or loss is
recognized as discussed earlier pursuant to Rev. Rul. 66-365.

In other  instances where other property or money is also received under Section
356, the  redemption  principles  of Section 302 are applied to determine if the
payments should be treated as dividend distributions or payments in exchange for
stock.  Thus,  cash payments made by the acquiring  corporation  to a dissenting
shareholder of the acquired  corporation in a  reorganization  under Section 368
are treated as made in exchange for the shareholder's stock if the payment meets
the requirements of Section 302. The Supreme Court in Clarke vs. Comr., 489 U.S.
726, applied the tests of Section 302 by viewing the exchange  involving cash or
other property as a  "hypothetical  post-reorganization  redemption."  The Court
viewed  the  exchange  as first an  exchange  of solely  stock of the  acquiring
corporation  for the  acquired  company  stock,  followed  by an exchange by the
shareholder of the newly acquired stock for cash from the acquiring corporation.
The Section 302 tests were applied to the second hypothetical exchange.

One of the  tests of  Section  302  provides  that  where  there  is a  complete
redemption of all of a shareholder's stock in a corporation (after consideration
of the constructive  ownership rules of Section 302(c)),  the redemption payment
is treated as made  entirely  in  exchange  for the  shareholder's  stock in the
corporation  (Section  302(b)(3)).  The constructive  ownership rules of Section
302(c) are generally  contained in Section 318 and provide that an individual or
entity is treated as owning the stock owned by certain other related individuals
and  entities.  Where  there  is a  complete  termination  of the  shareholder's
interest,  the constructive  ownership rules may be waived if certain conditions
are met.




<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 9
____________, 1996


Code Section  361(a)  states that,  as a general  rule, no gain or loss is to be
recognized by a corporation if such  corporation is a party to a  reorganization
and exchanges property,  in pursuance of the plan of reorganization,  solely for
stock or  securities  in  another  corporation  a party  to the  reorganization.
Section  361(b) states that if Section 361(a) would apply to an exchange but for
the fact that the  property  received in exchange  consists not only of stock or
securities afforded  nonrecognition  treatment under Section 361(a), but also of
other  property or money,  then provided the  corporation  receiving  such other
property or money distributes it in pursuance to the plan of reorganization,  no
gain to the corporation  shall be recognized  from the exchange.  Section 361(c)
states  that  as a  general  rule  no gain or  loss  shall  be  recognized  to a
corporation a party to a reorganization  on the distribution to its shareholders
of any stock in another  corporation  which is a party to the  reorganization if
such stock was received by the distributing corporation in the exchange. Section
1032(a)  states that no gain or loss shall be recognized to a corporation on the
receipt of money or other  property in exchange  for such  corporation's  stock,
including treasury stock.

Code Section 362(b) states that the basis of property received by the acquiring
corporation in a reorganization is the same as it would be in the hands of the 
transferor of the assets, increased by any gain recognized by the transferor.
The transferor for purposes of the preceding sentence in the instant case is
Bank.

Section 1221 defines a capital asset as property  held by the taxpayer  which is
not  inventory  or other  property  held by the taxpayer  primarily  for sale to
customers in the ordinary  course of a trade or business,  property  used in the
taxpayer's  trade or business  subject to the allowance for  depreciation  under
Section 167, a copyright, literary, musical or artistic composition, a letter or
memorandum, or similar property created by the personal efforts of the taxpayer,
accounts  or notes  receivable  acquired  in the  ordinary  course of a trade or
business for services  rendered or from the sale of inventory or other  property
held by the taxpayer  primarily for sale to customers in the ordinary  course of
business,  or a publication  of the United States  Government  which is received
from the United States  Government or any agency  thereof other than by purchase
at the price at which it is offered for sale to the public.

Section  1223(1) states that in determining  the period for which a taxpayer has
held  property  received in an exchange,  there shall be included the period for
which he or she held the property exchanged if the property has, for the purpose
of  determining  gain or loss  from a sale or  exchange,  the same  basis as the
property  exchanged and the property exchanged was a capital asset as defined in
Section 1221 as of the date of the exchange.

Section  1223(2) states that for  determining  the period for which the taxpayer
has held property  however acquired there shall be included the period for which
such  property was held by another  person if the property has the same basis in
whole or in part in his hands as it would  have had in the  hands of such  other
person.

Subchapter P of Chapter 1 of the Code provides limitations on the recognition of
capital gains and losses including, but not limited to, the allowance of capital
losses to the extent of capital  gains with respect to corporate  taxpayers  and
the  allowance  of from $1,500 to $3,000 of net capital  losses with  respect to
certain taxpayers other than corporate taxpayers.

D.       Exchange of Bank Options for Whitney Stock

Reg.  Section  1.83-7  provides  that if  there is  granted  to an  employee  or
independent  contractor in connection with the performance of services an option
to which Section 421 does not apply,  Section 83(a) shall apply to such grant if
the option has a readily  ascertainable fair market value at the time the option
is granted.

Section 421 applies to  incentive  stock  options  described  in Section 422 and
employee stock purchase plans  described in Section 423.  Section 422 defines an
"incentive  stock option" as an option  granted to an individual  for any reason
connected with his  employment by a corporation if certain other  conditions are
met.  Therefore,  unless an option is granted  for a reason  connected  with the
individual's employment by a corporation, the option is not treated as an



<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 10
____________, 1996


incentive stock option under Section 422. The Stock Option Plan provided for the
granting of options on the basis of the grantee's  status as an active  director
of the bank rather than in connection with the individual's  employment by Bank.
Thus, the Bank Options are not stock options  described in Section 422. The Bank
Options  are also not  within  the scope of Section  423  because  they were not
granted to the holders under an employee stock purchase plan.

Section 83(a) provides that if, in connection  with the performance of services,
property  is  transferred  to any  person  other  than the  person for whom such
services are  performed,  the excess of the fair market  value of such  property
over the amount paid for such property  shall be included in the gross income of
the person who  performed  such  services in the first taxable year in which the
rights of the person are  transferable or are not subject to a substantial  risk
of forfeiture.

Reg.  Section  1.83-7  provides  that  options have a value at the time they are
granted,  but that value is  ordinarily  not  readily  ascertainable  unless the
option  is  actively  traded  on an  established  market.  When an option is not
actively  traded on an established  market,  it still may be treated as having a
readily ascertainable fair market value when granted if, among other things, the
option is transferable by the optionee.  The Stock Option Plan provides that the
options are not  transferable by the  participant.  Therefore,  because the Bank
Options did not have a readily  ascertainable  fair market value at the time the
Bank Options were granted,  Section 83(a) does not apply to the granting of such
options.

Reg.  Section 1.83-7  provides that if Section 83(a) does not apply to the grant
of such an option because the option does not have a readily  ascertainable fair
market value at the time of grant,  Sections  83(a) and 83(b) shall apply at the
time the option is exercised or otherwise disposed of. Therefore,  when the Bank
Options are exchanged for Whitney common stock,  the provisions of Section 83(a)
and 83(b) will apply at the time of such disposition.  Accordingly,  pursuant to
Section 83(a),  the excess of the fair market value of the property  received by
the  holders of the  unexercised  Bank  Options  over the  amount  paid for such
options  shall be  included  in the gross  income of the holder of such  option.
Based on the  representation  that no  consideration  was paid by holders of the
unexercised Bank Options for such options, the fair market value of the property
(i.e.,  the shares of Whitney common stock)  received by the holders in exchange
for their unexercised Bank Options will be included in ordinary income.

Opinion

Based upon all of the foregoing,  including representations of the management of
Whitney and WNB-Florida and the management and Board of Directors of Bank, it is
our opinion with respect to the merger that:

         a)       Provided  the  shareholders  of  Bank  receive  and  retain  a
                  sufficient   amount  of  stock  in  Whitney  to  satisfy   the
                  continuity  of interest  requirement  discussed on pages 9 and
                  10, it is our opinion that the  acquisition  by WNB-Florida of
                  substantially all of the assets of Bank solely in exchange for
                  Whitney  common stock and the assumption by WNB-Florida of the
                  liabilities of Bank will qualify as a reorganization under the
                  provisions  of Section  368.  For  purposes  of this  opinion,
                  "substantially  all"  means at least  90  percent  of the fair
                  market  value of the net assets and at least 70 percent of the
                  fair market value of the gross assets of Bank held immediately
                  prior to the proposed transaction.

         b)       Whitney, WNB-Florida, and Bank will each be a "party to a
                  reorganization" (Section 368 (b)).

         c)       No gain or loss will be recognized by Whitney or WNB-Florida
                  on the merger of Bank into WNB-Florida (Section 354(a)(1)).

         d)       No gain or loss will be recognized by Bank on the transfer of
                  all of its assets to WNB-Florida pursuant to the plan of 
                  merger (Section 361).





<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 11
____________, 1996


         e)       The tax  basis of Bank's  assets  in the hands of  WNB-Florida
                  will be the same as the basis of those  assets in the hands of
                  Bank immediately  prior to the transaction  (Section  362(b)).
                  The tax  basis of Bank's  assets  in the hands of  WNB-Florida
                  will not be increased by any cash paid to  dissenters  or cash
                  paid in lieu of fractional shares.

         f)       The  holding  period  of the  assets  of Bank in the  hands of
                  WNB-Florida  will include the period  during which such assets
                  were held by Bank (Section 1223(2)).

         g)       No gain or loss will be recognized by Bank shareholders as a
                  result of the exchange of Bank common stock for Whitney common
                  stock pursuant to the merger, except that gain or loss will be
                  recognized on the receipt of cash, if any, received in lieu of
                  fractional shares.  (Section 354(a)(1)).  The payment of cash 
                  in lieu of fractional share interests of Whitney common stock
                  will be treated as if each fractional share was distributed as
                  part of the exchange and then redeemed by Whitney. Pursuant to
                  Section 302(a) of the Code, these cash payments will be 
                  treated as having been received as distributions in full
                  payment in exchange for the Whitney common stock.  Any gain or
                  loss recognized upon such exchange (as determined under
                  Section 1001 and subject to the limitations of Section 267) 
                  will be capital gain or loss provided the fractional share 
                  would constitute a capital asset in the hands of the
                  exchanging stockholder (Rev. Rul. 66-365 and Rev. Proc.77-41).

         h)       Each shareholder of Bank who elects to dissent from the merger
                  transaction involving Bank and Whitney under the provisions of
                  12 U.S.C.  ss.215a,  and  receives  cash in  exchange  for his
                  shares of Bank common stock, will be treated as receiving such
                  payment in complete redemption of his shares of Bank, provided
                  such shareholder does not actually or  constructively  own any
                  Bank common stock after the exchange  under the provisions and
                  limitations of Section 302.

         (i)      The tax basis of the  Whitney  common  stock  received by Bank
                  shareholders  will be the same as the basis of the Bank common
                  stock  surrendered  in  exchange  therefor,  decreased  by the
                  amount of basis  allocated to the  fractional  shares that are
                  hypothetically  received by the  stockholder  and redeemed for
                  cash (Section 358(a)(1)).

         j)       The holding  period of the Whitney  common  stock  received by
                  Bank  shareholders  will  include the period  during which the
                  Bank common stock  surrendered in exchange  therefor was held,
                  provided that the Bank common stock is held as a capital asset
                  in the hands of the Bank  shareholders  on the Effective  Date
                  (Section 1223(1)).

         k)       Ordinary  income  will be  recognized  by the  holders  of the
                  unexercised  Bank  Options on the  receipt  of Whitney  common
                  stock in  exchange  for  such  options,  measured  by the fair
                  market  value of the  Whitney  stock  received  (Reg.  Section
                  1.83-7).

We express no opinion on the impact,  if any, on any other sections of the Code,
including but not limited to Section 382, other than that as stated  immediately
above,  and neither this opinion nor any prior  statements are intended to imply
or to be an opinion on any other matters.

In analyzing the  authorities  relevant to the potential tax issues  outlined in
this opinion we have applied the standards of "substantial  authority" and "more
likely than not proper," as used in Section 6662 under  current law.  Based upon
our analysis,  we have  concluded  that there is  substantial  authority for the
indicated  tax treatment of the  transaction,  and we also believe the indicated
tax treatment of the transaction is more likely than not proper.




<PAGE>


Mr. William Marks
Mr. Lamar B. Cobb
Page 12
____________, 1996


This opinion is based solely upon our  interpretation of the Code and income tax
regulations as further interpreted by court decisions,  rulings,  and procedures
issued by the  Internal  Revenue  Service,  as of the date of this  letter.  Our
opinion may be subject to change in the event of changes in any of the foregoing
authorities, some of which could be retroactive. The opinion expressed herein is
not binding on the Internal Revenue Service,  and there can be no assurance that
the Internal  Revenue  Service will not take a position  contrary to the opinion
expressed  herein,  or if the  Internal  Revenue  Service  took such a position,
whether it would be  sustained  by the  courts.  Further,  WNB-Florida  and Bank
common  stockholders  are urged to  discuss  the  consequences  of the  proposed
transactions with their own tax advisors.

Very truly yours,

ARTHUR ANDERSEN LLP



By
       Kay Gravolet Priestly

Copies to:
Mr. Joseph S. Schwertz, Jr.
Mr. Patrick G. Emmanuel
Ms. Elizabeth B. Martin



<PAGE>



                                                                   EXHIBIT 23.1



<PAGE>



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent  public  accountants,  we hereby consent to the  incorporation by
reference in this  registration  statement of our report dated  January 16, 1996
(except with respect to the matter  discussed in the first paragraph of Note 16,
as to which the date is March 8, 1996) included in Whitney Holding Corporation's
Form 10-K for the year ended December 31, 1995, and of our report dated March 8,
1996 included in Whitney  Holding  Corporation's  Form 10-K/A for the year ended
December  31,  1995  and  to  all  references  to  our  Firm  included  in  this
registration statement.



                                            /s/ Arthur Andersen LLP


New Orleans, Louisiana
July 10, 1996




<PAGE>



                                                                  EXHIBIT 23.2




<PAGE>



                         CONSENT OF INDEPENDENT AUDITORS



We consent to the  reference to our firm under the caption  "Experts" and to the
use of our report dated March 1, 1996 with respect to the  financial  statements
of American Bank and Trust included in this  Registration  Statement  (Form S-4)
and related  Prospectus of Whitney Holding  Corporation for the  registration of
its common stock.



                                          /s/ Saltmarsh, Cleaveland & Gund


Pensacola, Florida
July 8, 1996


<PAGE>

                                                                   EXHIBIT 23.3



<PAGE>



                         CONSENT OF ALLEN C. EWING & CO.



         We hereby  consent to the filing of our  opinion to  American  Bank and
Trust  as  an  exhibit  to  the  Prospectus/Proxy   Statement  included  in  the
Registration  Statement on Form S-4 of Whitney  Holding  Corporation  and to the
references to us and to our opinion in the Prospectus/Proxy Statement that forms
a part of the Registration  Statement.  In giving this consent we do not concede
that we are within any  category  of persons  whose  consent is  required in the
Registration Statement.



ALLEN C. EWING & CO.



By: /s/ Benjamin C. Bishop, Jr.
    ---------------------------
     Benjamin C. Bishop, Jr.
     Chairman of the Board


Jacksonville, Florida
July 8, 1996


<PAGE>


                                                                   EXHIBIT 99.1



<PAGE>



                             AMERICAN BANK AND TRUST
                             101 West Garden Street
                            Pensacola, Florida 32501

                    PROXY FOR SPECIAL MEETING OF SHAREHOLDERS

                    THIS PROXY IS SOLICITED ON BEHALF OF THE
                            BANK'S BOARD OF DIRECTORS

The  undersigned  shareholder(s)  of American Bank and Trust (the "Bank") hereby
revoke(s) any proxy heretofore given and appoint(s)  ______________________  and
________________________,  and any one of them,  as proxies,  each with the full
power of substitution and hereby  authorize(s) them to represent and to vote, as
designated  below, all of the shares of common stock of the Bank owned of record
by the  undersigned  at the close of business  on  _____________,  1996,  at the
Special  Meeting of  Shareholders  of the Bank  called for and to be held at the
Bank's main  office,  101 West  Garden  Street,  Pensacola,  Florida  32501,  on
______________,  _____________,  1996 at  _____  a.m.,  local  time,  and at any
adjournment thereof, as follows:

     1.  The proposal to approve an Agreement and Plan of Merger dated April 18,
         1996, as amended,  and a related merger  agreement  (collectively,  the
         "Plan of Merger") pursuant to which,  among other things:  (a) the Bank
         would merge into  Whitney  National  Bank of Florida,  a newly  formed,
         wholly-owned   bank   subsidiary   of   Whitney   Holding   Corporation
         ("Whitney"), and (b) each outstanding share of common stock of the Bank
         would be converted into shares of Whitney common stock as determined in
         accordance  with the  terms of the Plan of  Merger,  all as more  fully
         described in the accompanying Proxy Statement - Prospectus.

         [   ] FOR                 [   ] AGAINST                 [   ] ABSTAIN

     2.  In their discretion,  to vote upon such other matters that may properly
         be brought before the meeting and any adjournment thereof.

THIS PROXY WILL BE VOTED IN ACCORDANCE WITH THE UNDERSIGNED SHAREHOLDER'S
SPECIFICATIONS HEREON.  IN THE ABSENCE OF SUCH SPECIFICATION, THE PROXY WILL BE
VOTED IN FAVOR OF THE PLAN OF MERGER.

                                          DATED:___________________ , 1996


                                          --------------------------------------
                                          (Signature of Shareholder)


                                          --------------------------------------
                                          (Signature of Joint Shareholder)

When signing as attorney,  executor,  administrator,  tutor,  trustee,  curator,
guardian or other fiduciary,  please give full title and attach a certified copy
of authority.

Please sign,  date and return your proxy  promptly in the enclosed  postage paid
envelope.



<PAGE>



                                                                   EXHIBIT 99.2

<PAGE>



                          AGREEMENT AND PLAN OF MERGER


         THIS AGREEMENT AND PLAN OF MERGER ("Agreement") is made April 23, 1996,
between Whitney Holding Corporation ("Whitney"), a Louisiana corporation, on the
one hand, and Liberty Holding Company ("Holding"),  a Florida  corporation,  and
Liberty  Bank  ("Bank"),  a Florida  chartered  state  bank,  on the other hand.
Whitney  and  Holding  shall  be  hereinafter  collectively  referred  to as the
"Constituent Corporations".

                                    Preamble

         The Boards of  Directors  of Whitney and Holding  have each  determined
that it is desirable and in the best interests of their respective  corporations
and  shareholders  that Holding merge into Whitney (the "Company  Merger").  The
Boards  of  Directors  of  Whitney  and Bank  have  each  determined  that it is
desirable  and  in  the  best  interests  of  each  such   institution  and  its
shareholders that Bank merge into a national banking association to be formed by
Whitney (the "Bank Merger") on the terms and subject to the conditions set forth
in this Agreement and in the Bank Merger Agreement (as hereinafter defined). The
Company Merger and the Bank Merger shall be hereinafter collectively referred to
as the "Mergers".

         NOW THEREFORE,  in  consideration of the  representations,  warranties,
covenants and agreements herein contained, the parties hereto agree as follows:

         Section 1.  The Mergers and Closing

         1.01.  Mergers.

                  (a)  Following  the   expiration  of  the  Review  Period  (as
hereinafter  defined),  Whitney shall, in good faith,  take expeditious steps to
form a national  banking  association  (the "Acquiring  Bank") as a wholly owned
subsidiary of Whitney. Upon its formation, Whitney will cause the Acquiring Bank
to execute this Agreement as a party.

                  (b)  Prior to the  Effective  Date (as  hereinafter  defined),
Whitney  shall  prepare a  certificate  of merger  substantially  in the form of
Exhibit  1.01(b)  attached  hereto (the  "Certificate  of Merger"),  pursuant to
which, Holding will, subject to the conditions stated herein and therein,  merge
into Whitney, which will be the Surviving Corporation.

                  (c) Promptly  after the formation of the Acquiring  Bank,  the
Boards of  Directors  of the  Acquiring  Bank and Bank will  execute  the merger
agreement  annexed  hereto as Exhibit  1.01(c)  (the "Bank  Merger  Agreement"),
pursuant to which,  on the terms set forth herein and subject to the  conditions
set forth in Section 6 hereof, Bank will merge with and into the Acquiring Bank,
which shall be the surviving bank.

                  (d) Effects of  Mergers.  The  Company  Merger  shall have the
effects set forth in the Louisiana  Business  Corporation Law ("LBCL").  Without
limiting the generality of the foregoing,  and subject thereto, at the Effective
Time, all the property and assets, rights, privileges and all debts, liabilities
and obligations of Holding will become the assets,  rights,  privileges,  debts,
liabilities  and  obligations  of Whitney as the  surviving  corporation  in the
Company Merger. The Bank Merger shall have the effects set forth in the national
banking laws and Florida state banking laws.  Without limiting the generality of
the foregoing,  and subject  thereto,  at the effective time of the Bank Merger,
all the property and assets, rights,  privileges and all debts,  liabilities and
obligations  of  Bank  will  become  the  assets,  rights,  privileges,   debts,
liabilities and  obligations of the Acquiring Bank as the surviving  association
in the Bank Merger.

         1.02.  The  Closing.  The  "Closing" of the  transactions  contemplated
hereby will take place in the Board Room of  Whitney,  228 St.  Charles  Avenue,
Second  Floor,  New Orleans,  Louisiana  70130 (or such other place to which the
parties may agree),  at 10:00 a.m.,  New Orleans Time,  on a mutually  agreeable
date as soon as practicable  following  satisfaction of the conditions set forth
in subparagraphs  (a), (b) and (d) of subsection 6.01 hereof,  or if no date has
been  agreed to, on any date  specified  by any party to the others upon 10 days
notice following satisfaction of such conditions.



<PAGE>



The date on which the Closing occurs is herein called the "Closing Date". If all
conditions  set forth in Section 6 hereof are  satisfied  or waived by the party
entitled to grant such waiver,  at the Closing (a) the Constituent  Corporations
shall each provide to the other such proof of satisfaction of the conditions set
forth in Section 6 as the party  whose  obligations  are  conditioned  upon such
satisfaction may reasonably request, (b) the certificates,  letters and opinions
required by Section 6 shall be delivered,  (c) the proper  persons will complete
the  Certificate of Merger,  (d) the  appropriate  officers of the parties shall
execute,  deliver and acknowledge the Bank Merger  Agreement and (e) the parties
shall take such further  action as is required to effect the Company  Merger and
the Bank Merger and to otherwise  consummate the  transactions  contemplated  by
this  Agreement.  If on any date  established  for the Closing all conditions in
Section 6 hereof  have not been  satisfied  or waived by the party  entitled  to
grant such waiver, then any party, on one or more occasions, may declare a delay
of the  Closing  of such  duration,  not  exceeding  10  business  days,  as the
declaring party shall select, but no such delay shall extend beyond the date set
forth in subparagraph  (c) of subsection 7.01, and no such delay shall interfere
with the right of any party to terminate this Agreement pursuant to Section 7.

         1.03. The Effective  Date and Time.  The  Certificate of Merger will be
filed with and recorded by the Louisiana  Secretary of State  immediately  after
(or concurrently with) the Closing,  and the Company Merger will be effective on
the date (the  "Effective  Date")  and time  (the  "Effective  Time")  specified
therein. At such time,  appropriate articles of merger in respect of the Company
Merger  shall also be filed with the Florida  Department  of State.  Immediately
following (or concurrently with) the Closing, the Bank Merger Agreement shall be
filed with and recorded by the Office of the Comptroller of the Currency and the
Bank Merger shall be effective at the date and time specified in the Bank Merger
Agreement.

         1.04.  Surviving  Corporations.   The  governing  documents  (i.e.  the
articles  of  incorporation  and  by-laws  and  equivalents)  of Whitney and the
Acquiring  Bank in effect  immediately  prior to the Effective Time shall be the
governing documents of Whitney and the Acquiring Bank, as the surviving entities
in the Mergers,  until duly  amended in  accordance  with the terms  thereof and
applicable  law. The directors and officers of Whitney and the Acquiring Bank in
office  immediately  prior to the  Effective  Time  shall be the  directors  and
officers of Whitney and the Acquiring  Bank,  as the  surviving  entities in the
Mergers,  and shall serve in such  capacity in  accordance  with the articles of
incorporation  and  by-laws  of the  surviving  entities.  Each share of Whitney
common stock, no par value ("Whitney Common Stock") and capital stock of Whitney
and the Acquiring Bank issued and outstanding immediately prior to the Effective
Time shall remain issued and outstanding  from and after the Effective Time, and
in the case of the Acquiring  Bank,  shall be the capital stock of the Acquiring
Bank.

         1.05. Tax Consequences.  It is the intention of the parties hereto that
the Mergers  shall  constitute  a  reorganization  within the meaning of Section
368(a) of the Internal  Revenue Code of 1986, as amended (the "Code"),  and that
this  Agreement  shall  constitute  a "plan of  reorganization"  for purposes of
Section 368 of the Code.

         Section 2.  Conversion of Stock of Holding and Bank

         2.01. Conversion. (a) Company Merger. Subject to the provisions of this
Section 2, at the Effective  Time,  by virtue of the Company  Merger and without
any action on the part of the  holders  thereof,  the  shares of Holding  common
stock, par value $1.00 per share ("Holding Common Stock"), shall be converted as
follows:  Except for  shares  issued and  outstanding  immediately  prior to the
Effective  Time as to which  dissenters'  rights  have  been  perfected  and not
withdrawn or otherwise forfeited under Section 1301-1320 of the Florida Business
Corporation Act ("Holding Dissenters' Shares"), and subject to the provisions of
Section 2.01(f) relating to fractional shares, each issued and outstanding share
of Holding Common Stock shall be converted into and become that number of shares
of Whitney  Common Stock that is equal to the quotient  obtained by dividing the
Company  Percentage (as hereinafter  defined) of the Maximum  Deliverable Amount
(as hereinafter  defined),  rounded up to the nearest whole number of shares, by
the total number of issued and outstanding shares of Holding Common Stock at the
Effective Time.

                  (b) Bank Merger.  Subject to the provisions of this Section 2,
at the  effective  time of the Bank  Merger,  by virtue of the Bank  Merger  and
without any action on the part of the holders thereof, the shares of Bank common
stock,  par value $5.00 per share ("Bank Common  Stock"),  shall be converted as
follows:  Except for shares as to which  dissenters'  rights have been perfected
and not withdrawn or otherwise forfeited under 12 U.S.C.  ss.215a (which shares,
collectively with the Holding Dissenters' Shares, are hereinafter referred to as
the "Dissenters' Shares")




<PAGE>



and subject to the provisions of Section 2.01(f) relating to fractional  shares,
each  outstanding  share of Bank Common Stock will be converted  into and become
that  number of shares of Whitney  Common  Stock  that is equal to the  quotient
obtained by dividing the Bank Percentage (as hereinafter defined) of the Maximum
Deliverable  Amount,  rounded up to the nearest  whole number of shares,  by the
total  number of shares of Bank  Common  Stock  issued  and  outstanding  on the
effective date of the Bank Merger.

                  (c) For purposes of this  Section 2, shares of Holding  Common
Stock that are held by  Holding or Bank  (other  than  shares  held by Bank in a
fiduciary capacity other than for Holding), and shares of Bank Common Stock that
are held by Holding  or Bank  (other  than  shares  held by Bank in a  fiduciary
capacity other than for Holding),  shall not be considered outstanding and shall
be cancelled (and not converted) by virtue of the Mergers.

                  (d)      Certain Defined Terms.  As used in this Section 2.01,
the following terms shall have the meanings set forth below:

                           (i)      Purchase Price. The term "Purchase Price"
means $14,000,000, plus $5.25 for each share of Holding  Common Stock duly and 
validly  issued between the date of this Agreement and the Effective Time upon 
the exercise of outstanding  1996 Warrants (as defined in Section  3.02) and the
payment in cash to Holding of the exercise price therefor (the "Added Capital").

                           (ii)     Maximum Deliverable Amount.  The term 
"Maximum Deliverable Amount" means the quotient obtained by dividing the 
Purchase Price by the Average Market Price (as defined below).

                           (iii)    Bank Percentage.  The term "Bank Percentage"
means the percentage obtained by dividing (A) the dollar amount obtained by
multiplying (x) $14,000,000, plus the Added Capital, minus the book value of all
assets of Holding  other than Bank Common Stock,  by (y) the  percentage of the
outstanding  shares of Bank Common Stock owned by persons other than Holding, by
(B) the total Purchase Price.

                           (iv)     Company Percentage.  The term "Company 
Percentage" means the result obtained by subtracting the Bank Percentage from 
100%.

                  (e) Average Market Price.  The "Average Market Price" shall be
the average of the  closing per share  trading  prices of Whitney  Common  Stock
(adjusted  appropriately for any stock split, stock dividend,  recapitalization,
reclassification or similar transaction which is effected, or for which a record
date  occurs) on the twenty (20) trading days  preceding  the fifth  trading day
immediately  prior to the Effective Time, as reported in the Wall Street Journal
(corrected for typographical  errors);  provided,  however,  that if the Average
Market Price as calculated  above is less than $27.00,  the Average Market Price
for purposes of this Section 2.01(e) shall be $27.00,  and if the Average Market
Price as calculated  above is greater than $35.00,  the Average Market Price for
purposes of this Section 2.01(e) shall be $35.00.

                  (f) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney  Common Stock,  each  shareholder of Holding or Bank who would
otherwise be entitled  thereto,  upon surrender of his or her certificates  that
immediately  prior to the effective  time of the applicable  Merger  represented
Holding Common Stock or Bank Common Stock, other than Dissenters' Shares,  shall
receive a cash payment (without  interest) equal to the fair market value at the
effective  time of the  applicable  Merger of any fraction of a share of Whitney
Common Stock to which such holder would be entitled but for this provision.  For
purposes of calculating  such payment,  the fair market value of a fraction of a
share of Whitney  Common Stock shall be such fraction  multiplied by the Average
Market Price.

                  (g) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares  of  Holding  Common  Stock or Bank  Common  Stock  (other  than
Dissenters'  Shares),  upon surrender  thereof to the exchange agent selected by
Whitney  (the  "Exchange  Agent"),   together  with  duly  executed  transmittal
materials  provided pursuant to Section 2.01(i) or upon compliance by the holder
or holders  thereof with the  procedures  of the Exchange  Agent with respect to
lost, stolen or destroyed certificates, shall be entitled to receive in exchange
therefor  any  payment due in lieu of  fractional  shares and a  certificate  or
certificates  representing  the number of whole  shares of Whitney  Common Stock
into which such holder's shares of Holding




<PAGE>



Common Stock or Bank Common Stock were  converted.  Until so  surrendered,  each
outstanding Holding stock certificate and Bank stock certificate shall be deemed
for all  purposes,  other than as provided  below with respect to the payment of
dividends or other distributions (if any) in respect of Whitney Common Stock, to
represent  the number of whole  shares of Whitney  Common  Stock into which such
holder's  Holding  Common Stock or Bank Common Stock shall have been  converted.
Whitney may, at its option,  refuse to pay any dividend or other distribution to
holders of unsurrendered  Holding and Bank stock certificates until surrendered;
provided,  however,  that upon the surrender and exchange of any Holding or Bank
stock  certificates  there shall be paid, to the extent not previously  paid, to
the record holders of the Whitney stock certificates issued in exchange therefor
the amount,  without interest,  of accumulated  dividends and distributions,  if
any,  which have become  payable  with  respect to the number of whole shares of
Whitney  Common  Stock  into which the shares  theretofore  represented  by such
certificates shall have been exchanged.

                  (h) Deposit.  Promptly  following the Effective Time,  Whitney
shall deposit or cause to be deposited with the Exchange Agent (i)  certificates
representing  the  shares of Whitney  Common  Stock and (ii) the cash in lieu of
fractional  shares to be issued and paid,  as the case may be, in  exchange  for
outstanding  shares of Holding  Common Stock and Bank Common  Stock  pursuant to
this Section 2.

                  (i) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Holding at the Effective Time, and to each former  shareholder of record of Bank
at the  effective  time of the Bank Merger,  excluding  the holders,  if any, of
Dissenters'  Shares as to which  dissenters'  rights have been perfected and not
withdrawn  or  otherwise  forfeited  under  Sections  1301-1320  of the  Florida
Business  Corporation  Act and 12 U.S.C.  ss.215a,  as  applicable,  transmittal
materials for use in exchanging  certificates  of Holding  Common Stock and Bank
Common Stock, respectively, for certificates of Whitney Common Stock.

                  (j) Dissenters'  Shares.  Holders of Dissenters'  Shares shall
not be  entitled to receive  the shares of Whitney  Common  Stock and any unpaid
dividends and distributions payable thereon pursuant to this Section 2 and shall
only be  entitled  to receive  payment of the fair cash value of such  shares in
accordance  with the  provisions of Sections  1301-1320 of the Florida  Business
Corporation  Act and 12 U.S.C.  ss.215a,  as  applicable,  unless and until such
holders  fail to perfect or  effectively  withdraw or lose their  rights to such
appraisal and payment.  If, after the Effective  Time,  any such holder fails to
perfect or  effectively  withdraws  or loses such right,  such shares of Holding
Common Stock or Bank Common Stock will be treated as if they had been  converted
into,  at the effective  time of the  applicable  Merger,  the shares of Whitney
Common Stock (and cash in lieu of fractional  share),  and any unpaid  dividends
and distributions payable thereon,  pursuant to this Section 2, without interest
thereon.

         2.02. Closing Transfer Books. At the Effective Time, the stock transfer
books of Holding  shall be closed and no  transfer  of shares of Holding  Common
Stock shall be made  thereafter.  At the effective time of the Bank Merger,  the
stock  transfer  books of Bank shall be closed and no transfer of shares of Bank
Common Stock shall be made thereafter.

         Section 3.  Representations and Warranties of Holding and Bank

         Holding and Bank  represent  and  warrant to Whitney and the  Acquiring
Bank that, as of the date on which  Holding  delivers the Schedule of Exceptions
to Whitney and as of the Closing  Date,  except as set forth in the  Schedule of
Exceptions:

         3.01.  Consolidated  Group;  Organization;   Qualification.  "Holding's
consolidated group," as such term is used in this Agreement, consists of Holding
and Bank. Holding is a corporation duly organized,  validly existing and in good
standing under the laws of the State of Florida,  and is a bank holding  company
within the  meaning of the Bank  Holding  Company Act of 1956,  as amended  (the
"Bank  Holding  Company  Act").  Bank  is  a  state  banking  association,  duly
organized,  validly existing and in good standing under the laws of the State of
Florida. Each member of Holding's consolidated group has all requisite corporate
power and  authority  to own and lease its property and to carry on its business
as it is currently  being  conducted and to execute this  Agreement and the Bank
Merger  Agreement  to which it is a party  and to  consummate  the  transactions
contemplated  hereby,  and  is  qualified  and in  good  standing  as a  foreign
corporation in all jurisdictions in which the failure to so qualify would have a
material  adverse  effect  on such  member's  financial  condition,  results  of
operations or business.




<PAGE>



         3.02. Capital Stock; Other Interests.  The authorized capital stock (i)
of Holding  consists  of  2,000,000  shares of Holding  Common  Stock,  of which
1,343,294  shares  are  issued  and  outstanding  and no shares  are held in its
treasury;  and (ii) of Bank consists of 248,000 shares of common stock, of which
198,000  shares  are  issued  and  outstanding  and no  shares  are  held in its
treasury.  All issued and outstanding  shares of capital stock of each member of
Holding's  consolidated  group have been duly authorized and are validly issued,
fully paid and non-assessable,  and all of the outstanding shares of Bank (other
than 1,367 shares of Bank Common Stock held by persons  other than  Holding) are
owned by  Holding,  free and clear of all liens,  charges,  security  interests,
mortgages,  pledges and other encumbrances.  Other than the 1996 Warrants issued
pursuant to that certain  Private  Offering  Memorandum of Holding dated January
14,  1994 (the  "Offering  Memorandum"),  the  holders of which are  entitled to
acquire up to an aggregate of 90,997  shares of Holding  Common Stock (the "1996
Warrants"),  no member of Holding's consolidated group has outstanding any stock
options  or other  rights to  acquire  any  shares of its  capital  stock or any
security  convertible  into such shares,  or has any obligation or commitment to
issue,  sell or deliver any of the foregoing or any shares of its capital stock.
The  outstanding  capital stock of each member of Holding's  consolidated  group
(including  the 1996  Warrants)  has been  issued in  compliance  with all legal
requirements  and in compliance with any preemptive or similar rights.  The 1996
Warrants have been duly  authorized and were validly  issued in accordance  with
the terms of the Offering Memorandum.  All shares of Holding Common Stock issued
or that may be issued after the date hereof upon  exercise of the 1996  Warrants
are, or will be when issued,  duly  authorized,  validly issued,  fully paid and
non-assessable.  No  member of  Holding's  consolidated  group has a  subsidiary
(other than Bank) or direct or indirect  ownership  interest exceeding 5% in any
firm, corporation, partnership or other entity.

         3.03. Corporate Authorization; No Conflicts. Subject to the approval of
this Agreement and the Bank Merger  Agreement by the shareholders of Holding and
Bank,  respectively,  in accordance with the Florida  Business  Corporation Law,
Florida state banking laws and  applicable  federal law, all corporate  acts and
other proceedings  required of each member of Holding's  consolidated  group for
the due and valid  authorization,  execution,  delivery and  performance of this
Agreement  and the Bank Merger  Agreement and  consummation  of the Mergers have
been validly taken. Subject to their approval by the shareholders of Holding and
Bank and to such regulatory approvals as are required by law, this Agreement and
the Bank Merger  Agreement are legal,  valid and binding  obligations of Holding
and  Bank  and are  enforceable  against  Holding  and  Bank,  respectively,  in
accordance with the respective terms hereof and thereof, except that enforcement
may be limited by bankruptcy, reorganization,  insolvency and other similar laws
and court  decisions  relating to or affecting  the  enforcement  of  creditors'
rights  generally  and by general  equitable  principles.  With  respect to each
member of  Holding's  consolidated  group,  neither the  execution,  delivery or
performance of this Agreement or the Bank Merger Agreement, nor the consummation
of the transactions  contemplated  hereby or thereby will (i) violate,  conflict
with, or result in a breach of any  provision of, (ii)  constitute a default (or
an event which that,  with notice or lapse of time or both,  would  constitute a
default) under, (iii) result in the termination of or accelerate the performance
required  by, or (iv)  result in the  creation of any lien,  security  interest,
charge or  encumbrance  upon any of its  properties or assets under,  any of the
terms,  conditions or provisions of its articles of incorporation or association
or by-laws or any  material  note,  bond,  mortgage,  indenture,  deed of trust,
lease, license, agreement or other instrument or obligation to or by which it or
any of its assets is bound;  or violate  any order,  writ,  injunction,  decree,
statute,  rule or regulation of any governmental body applicable to it or any of
its assets.

         3.04. Financial Statements,  Reports and Proxy Statements.  Holding has
delivered to Whitney true and complete  copies of (a) the  consolidated  balance
sheets  as of  December  31,  1995 and  December  31,  1994 of  Holding  and its
consolidated  subsidiaries,  the  related  consolidated  statements  of  income,
shareholders'  equity and cash flows for the  respective  years then ended,  the
related notes thereto, and the report of its independent public accountants with
respect thereto (collectively,  the "Financial  Statements"),  (b) the unaudited
consolidated balance sheets as of March 31, 1996 of Holding and its consolidated
subsidiaries,  and the related  unaudited  statements  of income,  shareholders'
equity and cash flows for the three month periods then ended (collectively,  the
"Interim Financial Statements"), (c) the annual report to the Board of Governors
of the  Federal  Reserve  System  ("Federal  Reserve  Board") for the year ended
December 31, 1995, of each member of Holding's  consolidated  group  required to
file such reports, (d) all call reports,  including all amendments thereto, made
to the Federal Deposit Insurance  Corporation (the "FDIC") and the Department of
Banking  and  Finance,  Office  of the  Comptroller  of  Florida  (the  "Florida
Comptroller") since December 31, 1992, of each member of Holding's  consolidated
group required to file such reports and (e) all annual communications (including
any proxy information statements relating to meetings of Holding's or the Bank's
shareholders) disseminated to



<PAGE>



Holding's or the Bank's  shareholders  or presented to either of their Boards of
Directors at any time since December 31, 1992.

                  The Financial  Statements and the Interim Financial Statements
have been (and all financial statements delivered to Whitney as required by this
Agreement  will be) prepared in conformity  with generally  accepted  accounting
principles  ("GAAP")  applied  on a basis  consistent  with prior  periods,  and
present fairly,  in conformity with GAAP the consolidated  results of operations
of Holding's  consolidated  group for the respective periods covered thereby and
the  consolidated  financial  condition  of  its  consolidated  group  as of the
respective  dates thereof.  All call and other  regulatory  reports  referred to
above have been  filed on the  appropriate  form and  prepared  in all  material
respects in accordance with such form's  instructions  and the applicable  rules
and regulations of the regulating  federal agency.  As of the date of the latest
balance  sheet  forming part of the Interim  Financial  Statements  (the "Latest
Balance Sheet"),  no member of Holding's  consolidated group had, nor are any of
any such  member's  assets  subject  to,  any  material  liability,  commitment,
indebtedness or obligation (of any kind whatsoever,  whether absolute,  accrued,
contingent, matured or unmatured) which is not reflected and adequately reserved
against in accordance with GAAP. No report,  including any report filed with the
Federal  Reserve Board,  the FDIC or the Florida  Comptroller,  or other report,
proxy  statement or offering  materials made or given to shareholders of Holding
or Bank, as of the  respective  dates  thereof,  contained,  and no such report,
proxy statement,  offering  materials or report to shareholders  filed,  made or
disseminated after the date of this Agreement will contain, any untrue statement
of a material  fact or omitted,  or will omit, to state a material fact required
to be stated  therein or necessary to make the statements  therein,  in light of
the  circumstances  under which they were made,  not  misleading.  The Financial
Statements and Interim Financial Statements are supported by and consistent with
a general ledger and detailed trial balances of investment securities, loans and
commitments,  depositors'  accounts  and cash  balances  on  deposit  with other
institutions, copies of which have been made available to Whitney.

         3.05.  Loan  and  Investment  Portfolios.   All  loans,  discounts  and
financing leases (in which a member of Holding's  consolidated  group is lessor)
reflected  on the  Latest  Balance  Sheet  (a)  were,  at the time and under the
circumstances in which made, made for good, valuable and adequate  consideration
in the ordinary course of business of its consolidated  group, (b) are evidenced
by genuine notes,  agreements or other evidences of indebtedness  and (c) to the
extent  secured,  have been secured by valid liens and security  interests which
have been perfected. Accurate lists of all loans, discounts and financing leases
as of the date of the Latest  Balance Sheet (or a more recent date),  and of the
investment portfolios of each member of Holding's  consolidated group as of such
date, have been delivered to Whitney.  Except as specifically  noted on the loan
schedule  attached  to the  Schedule  of  Exceptions,  no  member  of  Holding's
consolidated  group is a party to any  written or oral loan  agreement,  note or
borrowing  arrangement,  including any loan  guaranty,  that was, as of the most
recent month-end (i) delinquent by more than 30 days in the payment of principal
or  interest,  (ii) known by any member of  Holding's  consolidated  group to be
otherwise  in  material  default  for more  than 30 days,  (iii)  classified  as
"substandard,"  "doubtful,"  "loss," "other assets especially  mentioned" or any
comparable  classification  by any member of Holding's  consolidated  group, the
FDIC or the Florida Comptroller,  (iv) an obligation of any director,  executive
officer or 10% shareholder of any member of Holding's  consolidated group who is
subject to Regulation O of the Federal  Reserve  Board (12 C.F.R.  Part 215), or
any person, corporation or enterprise controlling, controlled by or under common
control with any of the foregoing, or (v) in violation of any law, regulation or
rule of any  governmental  authority,  other than those that are  immaterial  in
amount.

         3.06.  Adequacy of Allowances  for Losses.  Each of the  allowances for
losses on loans,  financing  leases  and other real  estate  shown on the Latest
Balance Sheet is adequate in accordance  with applicable  regulatory  guidelines
and GAAP in all material respects, and there are no facts or circumstances known
to any member of  Holding's  consolidated  group  which are likely to require in
accordance  with  applicable  regulatory  guidelines  or GAAP a future  material
increase in any such provisions for losses or a material  decrease in any of the
allowances  therefor  reflected  in  the  Latest  Balance  Sheet.  Each  of  the
allowances for losses on loans, financing leases and other real estate reflected
on the books of  Holding's  consolidated  group at all times  from and after the
date of the Latest  Balance  Sheet is adequate  in  accordance  with  applicable
regulatory guidelines and GAAP in all material respects,  and there are no facts
or circumstances  known to any member of Holding's  consolidated group which are
likely to require in accordance with applicable  regulatory guidelines or GAAP a
future  material  increase  in any of such  provisions  for losses or a material
decrease in the allowances therefor reflected in the Latest Balance Sheet.





<PAGE>



         3.07.  Absence  of Certain  Changes  or  Events.  Since the date of the
Latest Balance Sheet,  no member of Holding's  consolidated  group has declared,
set aside for  payment or paid any  dividend  to holders of, or declared or made
any  distribution on, any shares of Holding's or Bank's capital stock except for
Holding's  regular  $.03 per  share  quarterly  dividend.  Since the date of the
Latest  Balance  Sheet,  there has been no event or condition  of any  character
(whether actual or threatened) that has had, or can reasonably be anticipated to
have,  a  material  adverse  effect  on  the  financial  condition,  results  of
operations  or business of Holding's  consolidated  group.  Except as may result
from the transactions  contemplated by this Agreement, no such member has, since
the date of the Latest Balance Sheet:

                  (a)  borrowed  any  money  (except  for  funds,  not to exceed
$230,000, to be borrowed from the Federal Home Loan Bank to finance the lease of
the Bank's 9 Mile Road Branch) or entered into any capital  lease or,  except in
the ordinary course of business  consistent  with past  practices,  (i) lent any
money or pledged any of its credit in connection with any aspect of its business
whether as a guarantor,  surety, issuer of a letter of credit or otherwise, (ii)
mortgaged or otherwise subjected to any lien, encumbrance or other liability any
of its assets,  (iii) sold,  assigned or transferred any of its assets in excess
of  $100,000  in  the  aggregate,  or  (iv)  incurred  any  material  liability,
commitment, indebtedness or obligation (of any kind whatsoever, whether absolute
or contingent);

                  (b)      suffered any material damage, destruction or loss to
immovable or movable property, whether or not covered by insurance;

                  (c)      experienced any material change in asset 
cncentrations as to customers or industries or in the nature and source of its 
liabilities or in the mix of interest-bearing versus non-interest bearing
deposits;

                  (d) received notice or had knowledge or reason to believe that
any material  labor unrest  exists among any of its employees or that any group,
organization or union has attempted to organize any of its employees;

                  (e)      received notice or had any knowledge or reason to 
believe that any of its substantial customers has terminated or intends to 
terminate such customer's relationship with it;

                  (f) failed to operate  its  business  in the  ordinary  course
consistent with past practices,  or failed to preserve its business organization
intact or to preserve the goodwill of its  customers and others with whom it has
business relations;

                  (g) incurred any  material  loss except for losses  adequately
reserved  against on the date of this  Agreement or on the Latest  Balance Sheet
and expenses  associated with this transaction,  or waived any material right in
connection  with any  aspect of its  business,  whether  or not in the  ordinary
course of business;

                  (h)      forgiven any debt owed to it, or canceled any of its
claims or paid any of its noncurrent obligations or liabilities;

                  (i)  made any  capital  expenditure  or  capital  addition  or
betterment  in  excess  of  $25,000.00  (other  than  capital  expenditures  not
exceeding the $150,000 in the aggregate  associated  with  furniture,  fixtures,
equipment and the leasehold  improvement and development  costs for the Bank's 9
Mile Road Branch);

                  (j)  entered  into  any   agreement   requiring  the  payment,
conditionally or otherwise, of any salary, bonus, extra compensation, pension or
severance  payment  to any of its  present  or  former  directors,  officers  or
employees,  except such agreements as are terminable at will without any penalty
or other payment by it or increased  (except for increases of not more than 8.0%
consistent  with past practices) the  compensation  (including  salaries,  fees,
bonuses,  profit  sharing,  incentive,  pension,  retirement  or  other  similar
payments) of any such person whose annual  compensation  would,  following  such
increase,  exceed $30,000.00;  provided,  however,  that nothing in this Section
3.07(j) shall prohibit the payment,  subject to Whitney's  concurrence  that the
written goals have been met, of deferred executive  incentive pay for 1995 in an
amount not  exceeding  $10,000 in the  aggregate  and the payment at or prior to
Closing of 1996  executive  incentive pay prorated  through the Closing Date and
paid thereon (not to exceed,  in the aggregate,  $55,000 prorated for the period
January 1, 1996 through the Closing Date);





<PAGE>



                  (k)      except as required in accordance with GAAP, changed 
any accounting practice followed or employed in preparing the Financial
Statements or the Interim Financial Statements;

                  (l) made any loan,  given any  discount  or  entered  into any
financing  lease  which  has not  been (i)  made,  at the  time  and  under  the
circumstances  in which made, for good,  valuable and adequate  consideration in
the ordinary course of business,  (ii) evidenced by genuine notes, agreements or
other  evidences of indebtedness  and (iii) fully reserved  against in an amount
sufficient in accordance  with applicable  regulatory  guidelines to provide for
all charge-offs  reasonably anticipated in the ordinary course of business after
taking into account all recoveries reasonably anticipated in the ordinary course
of business; or

                  (m)      entered into any agreement, contract or commitment to
do any of the foregoing.

         3.08.  Taxes.  Each member of Holding's  consolidated  group has timely
filed all federal, state and local income, franchise,  excise, real and personal
property,  employment and other tax returns, tax information returns and reports
required to be filed,  has paid all taxes,  interest  payments and  penalties as
reflected  therein  which have become due, has made  adequate  provision for the
payment of all such taxes accruable for all periods ending on or before the date
of this Agreement (and will make such accruals  through the Closing Date) to any
city, county, state, the United States or any other taxing authority, and is not
delinquent  in the  payment of any tax or  material  governmental  charge of any
nature.  The consolidated  federal income tax returns of Holding's  consolidated
group have not been audited by the Internal Revenue Service since prior to 1985.
No audit,  examination  or  investigation  is  presently  being  conducted or is
presently  being  threatened  by any taxing  authority;  no material  unpaid tax
deficiencies  or  additional  liabilities  of any sort have been proposed to any
member of Holding's consolidated group by any governmental  representative,  and
no  agreements  for  extension of time for the  assessment  of any tax have been
entered into by or on behalf of any member of Holding's consolidated group. Each
such member has withheld from its employees (and timely paid to the  appropriate
governmental  entity) proper and accurate  amounts for all periods in compliance
with all tax withholding  provisions of applicable federal, state and local laws
(including,  without  limitation,  income,  social  security and  employment tax
withholding for all forms of compensation).

         3.09.  Title to Assets.  (a) On the date of the Latest  Balance  Sheet,
each member of  Holding's  consolidated  group had and,  except with  respect to
assets disposed of for adequate consideration in the ordinary course of business
since such date, now has, good and  merchantable  title to all real property and
good  and  merchantable  title  to all  other  material  properties  and  assets
reflected on the Latest Balance Sheet,  and has good and  merchantable  title to
all real  property  and  good  and  merchantable  title  to all  other  material
properties and assets  acquired  since the date of the Latest Balance Sheet,  in
each  case  free  and  clear of all  mortgages,  liens,  pledges,  restrictions,
security  interests,  charges  and  encumbrances  of any  nature  except for (i)
mortgages and encumbrances which secure indebtedness which is properly reflected
in the Latest Balance Sheet,  which secure  deposits of public funds as required
by law or which secure advances received from time to time from the Federal Home
Loan Bank; (ii) liens for taxes accrued but not yet payable; (iii) liens arising
as a  matter  of law  in  the  ordinary  course  of  business  with  respect  to
obligations  incurred after the date of the Latest Balance Sheet,  provided that
the obligations  secured by such liens are not delinquent or are being contested
in good faith; (iv) such imperfections of title and encumbrances,  if any, as do
not materially  detract from the value or materially  interfere with the present
use of any of such  properties  or assets or the  potential  sale of any of such
owned properties or assets;  and (v) capital leases and leases, if any, to third
parties  for  fair  and  adequate   consideration.   Each  member  of  Holding's
consolidated  group owns,  or has valid  leasehold  interests  in, all  material
properties and assets used in the conduct of its business. Any real property and
other material  assets held under lease by any such member are held under valid,
subsisting and  enforceable  leases with such exceptions as are not material and
do not  interfere  with the use made or and proposed to be made of such property
by such member of such property.

                  (b) With  respect  to each  lease of any  real  property  or a
material  amount  of  personal   property  to  which  any  member  of  Holding's
consolidated group is a party,  except for financing leases in which a member of
such consolidated group is lessor, (i) such lease is in full force and effect in
accordance with its terms;  (ii) all rents and other monetary  amounts that have
become due and payable thereunder have been paid; (iii) there exists no default,
or event,  occurrence,  condition or act,  which with the giving of notice,  the
lapse of time or the happening of any further  event,  occurrence,  condition or
act would  become a default  under such  lease;  and (iv) the  Mergers  will not
constitute a default or a cause for termination or modification of such lease.




<PAGE>



                  (c) No member of  Holding's  consolidated  group has any legal
obligation,  absolute or  contingent,  to any other  person to sell or otherwise
dispose of any substantial  part of its assets;  or to sell or dispose of any of
its  assets  except in the  ordinary  course of  business  consistent  with past
practices.

         3.10. Legal Matters.  (a) To the knowledge of Holding,  (i) there is no
material claim, action, suit,  proceeding,  arbitration or investigation pending
in any court or  before or by any  governmental  agency  or  instrumentality  or
arbitration  panel or otherwise,  or threatened  against any member of Holding's
consolidated  group nor (ii) do any facts or  circumstances  exist that would be
likely to form the basis for any material  claim against any member of Holding's
consolidated group that, if adversely determined,  would have a material adverse
effect on Holding's consolidated group.

                  (b) Each member of Holding's  consolidated  group has complied
in all  material  respects  with and is not in default in any  material  respect
under (and has not been charged or threatened  with or come under  investigation
with respect to any charge  concerning  any material  violation of any provision
of) any  federal,  state  or local  law,  regulation,  ordinance,  rule or order
(whether executive, judicial, legislative or administrative) or any order, writ,
injunction or decree of any court, agency or instrumentality.

                  (c) There are no material  uncured  violations,  or violations
with respect to which material refunds or restitution may be required,  cited in
any compliance report to any member of Holding's  consolidated group as a result
of examination by any bank or bank holding company regulatory authority.

                  (d) No member of  Holding's  consolidated  group is subject to
any written  agreement,  memorandum or order with or by any bank or bank holding
company regulatory authority.

                  (e) To the  knowledge of Holding,  there is no claim,  action,
suit, proceeding, arbitration, or investigation, pending or threatened, in which
any material claim or demand is made or threatened to be made against any member
of Holding's consolidated group or any officer,  director,  advisory director or
employee,  in each case by reason of any person being or having been an officer,
director, advisory director or employee of any such member.

         3.11.  Employee  Benefit Plans.  (a) Except for the plans listed on the
subsection of the Schedule of Exceptions  that  corresponds  to this  subsection
(the  "ERISA  Plans"),  no  member of  Holding's  consolidated  group  sponsors,
maintains  or  contributes  to, and no such  member  has at any time  sponsored,
maintained or contributed  to, any employee  benefit plan that is subject to any
of the  provisions of the Employee  Retirement  Income  Security Act of 1974, as
amended ("ERISA").  Each of the ERISA Plans has been maintained and administered
in all material  respects in compliance with its terms,  the provisions of ERISA
and all other  applicable  laws,  and, where  applicable,  the provisions of the
Code. No ERISA Plan, including any "party in interest" or "disqualified  person"
with respect  thereto has engaged in a nonexempt  prohibited  transaction  under
Section 4975 of the Code or Section 502(i) of ERISA; there is no matter relating
to any of the ERISA  Plans  pending  or  threatened,  nor are there any facts or
circumstances  existing that could reasonably be expected to lead to (other than
routine  filings  such  as  qualification  determination  filings),  proceedings
before,  or  administrative  actions by, any governmental  agency;  there are no
actions, suits or claims pending or threatened  (including,  without limitation,
breach of fiduciary duty actions,  but excluding routine  uncontested claims for
benefits)  against any of the ERISA Plans or the assets thereof.  Each member of
Holding's  consolidated  group has  complied in all material  respects  with the
reporting and disclosure  requirements  of ERISA and the Code. None of the ERISA
Plans is a  multi-employer  plan within the meaning of Section 3(37) of ERISA. A
favorable  determination  letter has been issued by the Internal Revenue Service
with respect to each ERISA Plan that is intended to be qualified  under  Section
401(a)  of the Code and the  Internal  Revenue  Service  has  taken no action to
revoke any such letter and nothing has occurred, whether by action or failure to
act,  which would cause the loss of such  qualification.  No member of Holding's
consolidated group has sponsored,  maintained or made contributions to any plan,
fund or arrangement  subject to Title IV of ERISA or the requirements of Section
412 of the Code or providing for medical benefits,  insurance  coverage or other
similar  benefits for any period extending beyond the termination of employment,
except as may be required under the "COBRA" provisions of ERISA and the Code. No
member of Holding's consolidated group is obligated to provide medical insurance
after the termination of employment, except as to COBRA.

                  (b) Set forth on the  subsection of the Schedule of Exceptions
corresponding  to this  subsection  is a true and complete  list of each benefit
plan and benefit arrangement of any member of Holding's consolidated group



<PAGE>



other than the ERISA  Plans.  True and  complete  copies of all plan  (including
ERISA Plan)  documents and written  agreements  (including  all  amendments  and
modifications  thereof),  together with copies of any tax determination letters,
trust agreements,  summary plan descriptions,  insurance  contracts,  investment
management  agreements  and the three most recent annual  reports on form series
5500 with  respect  to such plan or  arrangement  have  been made  available  to
Whitney.

                  (c)  All  group  health  plans  of  any  member  of  Holding's
consolidated group to which Section 4980B(f) of the Code or Section 601 of ERISA
applies are in compliance in all material  respects with  continuation  coverage
requirements  of Section  4980B(f)  of the Code and Section 601 of ERISA and any
prior violations of such sections have been cured prior to the date hereof.

                  (d) Each plan,  fund or  arrangement  previously  sponsored or
maintained by any member of Holding's consolidated group, or to which any member
of Holding's  consolidated  group previously made  contributions  which has been
terminated  by any member of  Holding's  consolidated  group was  terminated  in
accordance with ERISA,  the Code and the terms of such plan, fund or arrangement
and no event has occurred and no condition  exists that would subject any member
of  Holding's  consolidated  group,  Whitney or the  Acquiring  Bank to any tax,
penalty,  fine or other  liability as a result of,  directly or indirectly,  the
termination of such plan, fund or arrangement.

                  (e) The current  fair market value of the assets of each ERISA
Plan  subject  to the  provisions  of Title IV of ERISA  equals or  exceeds  the
present  value of the  accrued  benefits  of each such plan as of the end of the
most recent plan year, calculated on a termination and on-going basis, and there
has been no  material  change  likely to change the  funding  status of any such
plan. No funding deficiency within the meaning of Section 412 of the Code exists
with respect to any ERISA Plan. All contributions  required or accrued under the
terms of any plan  (including  any ERISA Plan) have been made and all  insurance
premiums  required or accrued under the terms of any plan  (including  any ERISA
plan) have been paid as of the date hereof.

                  (f) The transactions contemplated by the loan agreements dated
March 11, 1988 and February  22, 1994 with Barnett Bank and the loan  agreements
dated  July 2,  1991,  March 9,  1992 and June 5, 1992  with  Compass  Bank (the
"ESOP")  (the  "Loan")  constitute  an exempt loan within the meaning of Section
4975(3) of the Code.  Neither the acquisition of securities with the proceeds of
the Loan nor the retention of such securities  constitutes a breach of fiduciary
duty within the meaning of Section  404(a) of ERISA.  The ESOP has been created,
organized and  administered  in accordance with the  requirements  applicable to
employee  stock  ownership  plans as defined in Section 401(a) and 4975(e)(7) of
the Code. The securities acquired by the ESOP with the proceeds of the Loan have
the  status of  "qualifying  employer  securities"  as that term is  defined  in
Section 4975(e) of the Code and "employer securities" as that term is defined in
Section 490(1) of the Code. The Loan is not in default as of the date hereof and
the  execution  of the  transactions  contemplated  hereby  will not result in a
breach of or a default under the agreements evidencing the Loan.

         3.12. Insurance Policies.  Each member of Holding's  consolidated group
maintains in force insurance policies and bonds in such amounts and against such
liabilities and hazards as are considered by it to be adequate. An accurate list
of all such  insurance  policies is attached to the Schedule of  Exceptions.  No
member of Holding's  consolidated  group is now liable,  nor has any such member
received any notice of any material retroactive premium adjustment. All policies
are  valid  and  enforceable  and in full  force  and  effect,  and no member of
Holding's  consolidated  group has  received  any notice of a  material  premium
increase or cancellation with respect to any of its insurance policies or bonds.
Within the last three years, no member of Holding's  consolidated group has been
refused any basic  insurance  coverage sought or applied for (other than certain
exclusions  for coverage of certain  events or  circumstances  as stated in such
polices),  and no such member has reason to believe that its existing  insurance
coverage  cannot be renewed as and when the same  shall  expire,  upon terms and
conditions  standard in the market at the time renewal is sought as favorable as
those presently in effect.

         3.13.    Agreements.  (a)  No member of Holding's consolidated group is
aparty to:

                           (i)      any collective bargaining agreement;

<PAGE>



                           (ii)     other than the employee benefits and plans
referred to in the section of the Schedule of  Exceptions  that  corresponds  to
subsection  3.11 of this  Agreement,  any employment  or other  agreement or 
contract  with or  commitment to any employee except (x) the agreements,  
arrangements,  policies and practices referred to in the exceptions to
subparagraph  (j) of subsection  3.07 of this  Agreement,  (y) such  agreements 
as are  terminable  without  penalty upon not more than 30 days notice by the 
employer and (z) the Employment  Protection  Agreement  dated July 22, 1991  
between  Bank and Jerry W.  Morrison,  as amended to change the annual term to 
be January 1 to  December  31, and there are no  deferred  executive  or 
nonqualified   deferred  compensation   arrangements   (including  split  dollar
obligations and the like);

                           (iii)    any obligation of guaranty or
indemnification except such indemnification of officers, directors,  employees 
and agents of Holding's consolidated group as on the date of this Agreement may 
be  provided  in their  respective  articles of incorporation  or association
and by-laws (and no  indemnification  of any such officer, director,  employee 
or agent has been authorized,  granted or awarded), except if  entered  into in 
the  ordinary  course of  business  with  respect to customers  of any member of
Holding's  consolidated  group,  letters of credit, guaranties of endorsements 
and guaranties of signatures;

                           (iv)     any agreement, contract or commitment which
is or if performed will be materially adverse to the financial condition, 
results of operations or business of Holding's consolidated group; or

                           (v)      any agreement, contract or commitment
containing any covenant limiting the freedom of any member of Holding's 
consolidated group (x) to engage in any line of business permitted by regulatory
authorities,  (y) to compete with any person in a line of  business  permitted  
by  applicable  regulatory  guidelines  to be engaged in by bank holding  
companies or Florida chartered state banks or (z) to fulfill any of its  
requirements or needs for services or products (including, for example,contracts
with vendors to supply customers with credit insurance); or

                           (vi)     any written agreement, memorandum, letter,
order or decree, formal or informal,with any federal or state regulatory agency.

                  (b)  The  subsection  of  the  Schedule  of  Exceptions   that
corresponds  to this  subsection  contains  a list of each  material  agreement,
contract or  commitment  (except  those  entered into in the ordinary  course of
business with respect to loans,  lines of credit,  letters of credit,  depositor
agreements, certificates of deposit and similar banking activities and equipment
maintenance  agreements which are not material) to which any member of Holding's
consolidated  group is a party or which  affects any such  member.  To Holding's
knowledge, no member of Holding's consolidated group has in any material respect
breached,  nor is there any pending or threatened  claim that it has  materially
breached, any of the terms or conditions of any of such agreements, contracts or
commitments or of any material agreement,  contract or commitment that it enters
into after the date of this Agreement. No member of Holding's consolidated group
is in material violation of any written agreement,  memorandum, letter, order or
decree, formal or informal, with any federal or state regulatory agency.

         3.14. Licenses, Franchises and Governmental Authorizations. Each member
of Holding's consolidated group possesses all licenses,  franchises, permits and
other  governmental  authorizations  necessary for the continued  conduct of its
business. The deposits of Bank are insured by the FDIC to the extent provided by
applicable law, and there are no pending or threatened  proceedings to revoke or
modify that insurance or for relief under 12 U.S.C. Section 1818.

         3.15.  Corporate  Documents.  Holding has  delivered  to Whitney,  with
respect to each member of Holding's  consolidated group, true and correct copies
of its articles of  incorporation  or articles of association,  and its by-laws,
all as amended.  All of the foregoing and all of the corporate minutes and stock
transfer  records of each member of  Holding's  consolidated  group are current,
complete and correct in all material respects.

         3.16.  Certain  Transactions.  No past or present  director,  executive
officer or five  percent  shareholder  of any member of  Holding's  consolidated
group  has,  since  January 1, 1991,  engaged  in any  transaction  or series of
transactions  which,  if such  member had been  subject to Section  14(a) of the
Exchange Act,  would have been required to be disclosed  pursuant to Item 404 of
Regulation S-K of the Rules and Regulations of the SEC.




<PAGE>



         3.17.  Broker's or Finder's Fees.  Except for Allen C. Ewing & Company,
investment bankers, which will receive an amount not in excess of one-half of 1%
(or approximately  $70,000) of the consideration for the Mergers  (excluding any
portion of the  consideration  attributable  to the Added Capital) in connection
with its rendering of financial advice,  payable in accordance with the terms of
that certain letter  agreement  dated April 8, 1996 between Holding and Allen C.
Ewing & Company,  a true and correct copy of which has been provided to Whitney,
no agent,  broker,  investment banker,  investment or financial advisor or other
person  acting on  behalf  of any  member  of  Holding's  consolidated  group is
entitled to any  commission,  broker's  or finder's  fee from any of the parties
hereto  in  connection  with  any  of  the  transactions  contemplated  by  this
Agreement.

         3.18.   Environmental   Matters.  (a)  (i)  Each  member  of  Holding's
consolidated  group  has  obtained  all  material  permits,  licenses  and other
authorizations  that are  required  to be  obtained  by it under any  applicable
Environmental  Law Requirements (as hereinafter  defined) in connection with the
operation of its businesses and ownership of its properties  (collectively,  the
"Subject  Properties"),  including  without  limitation,  to  the  knowledge  of
Holding, properties acquired by foreclosure or in settlement of loans;

                           (ii)     Each member of Holding's consolidated group
is in compliance with all terms and conditions of such permits, licenses and 
authorizations and with all applicable Environmental Law Requirements;

                           (iii)    There are no past or present events,
conditions, circumstances, activities or plans by any  member of  Holding's  
consolidated  group  related  in any manner to any member of Holding's  
consolidated  group or the Subject  Properties  that did or would  violate or 
prevent  compliance  or continued  compliance  with any of the Environmental Law
Requirements,  or give rise to any Environmental Liability, as hereinafter
defined;

                           (iv)     To Holding's knowledge, there is no civil, 
criminal or administrative action, suit, demand,  claim, order,  judgment,  
hearing,  notice or demand letter,  notice of violation,  investigation  or  
proceeding  pending or  threatened  by any person against any member of 
Holding's consolidated group, or any prior owner of any of the Subject  
Properties  which relates to the Subject  Properties and relates in any  way  to
any   Environmental   Law  Requirement  or  seeks  to  impose  any Environmental
Liability; and

                           (v)      To Holding's knowledge, no member of 
Holding's consolidated group is subject to or responsible for any material  
Environmental  Liability which is not set forth and adequately reserved against
on the Latest Balance Sheet.

                  (b)  "Environmental  Law  Requirement"  means  all  applicable
present and future statutes,  regulations,  rules, ordinances,  codes, licenses,
permits, orders, approvals, plans, authorizations,  concessions,  franchises and
similar items, of all governmental agencies, departments,  commissions,  boards,
bureaus,  or  instrumentalities  of the  United  States,  states  and  political
subdivisions thereof and all applicable judicial, administrative, and regulatory
decrees,  judgments and orders relating to the protection of human health or the
environment,  including without limitation: (A) all requirements,  including but
not  limited  to  those   pertaining   to  reporting,   licensing,   permitting,
investigation, and remediation of emissions, discharges, releases, or threatened
releases  of  Hazardous  Materials  (as such term is  defined  below),  chemical
substances,   pollutants,   contaminants,  or  hazardous  or  toxic  substances,
materials or wastes whether solid,  liquid, or gaseous in nature,  into the air,
surface water, groundwater, or land, or relating to the manufacture, processing,
distribution,  use,  treatment,  storage,  disposal,  transport,  or handling of
Hazardous Materials, chemical substances, pollutants, contaminants, or hazardous
or toxic substances,  materials or wastes,  whether solid, liquid, or gaseous in
nature;  (B) all requirements  pertaining to protection of the health and safety
of  employees  or the public;  and (C) all  requirements  pertaining  to the (i)
drilling,   production,   and  abandonment  of  oil  and  gas  wells,  (ii)  the
transportation  of  produced  oil and gas,  and (iii) the  remediation  of sites
related to that drilling, production or transportation.

                  (c)  "Hazardous  Materials"  shall  mean:  (A) Any  "hazardous
substance"  as  defined  by either  the  Comprehensive  Environmental  Response,
Compensation and Liability Act of 1980 (42 USC Section 9601, et seq.) ("CERCLA")
as  amended  from  time to time,  or  regulations  promulgated  thereunder;  (B)
asbestos;  (C)  polychlorinated  biphenyls;  (D) any  "regulated  substance"  as
defined by 40 C.F.R.  Section  280.12,  or the FL Ad.  Code,  Title 62,  Chapter
62-761 and Sec.  62-761.200;  (E) any naturally occurring  radioactive  material
("NORM"), as defined by applicable




<PAGE>



federal or state laws or regulations as amended from time to time,  irrespective
of whether  the NORM is located  in  Florida  or another  jurisdiction;  (F) any
non-hazardous  oilfield wastes ("NOW") defined under applicable federal or state
laws or regulations, irrespective of whether those wastes are located in Florida
or another jurisdiction;  (G) any substance the presence of which on the Subject
Properties  is  prohibited  by any  lawful  rules  and  regulations  of  legally
constituted  authorities  from time to time in force and effect  relating to the
Subject  Properties;  and (H) any  other  substance  which by any  such  rule or
regulation  requires special handling in its collection,  storage,  treatment or
disposal.

                  (d) "Environmental  Liability" shall mean (i) any liability or
obligation  arising  under  any  Environmental  Law  Requirement,  or  (ii)  any
liability  or  obligation  under  any other  theory of law or equity  (including
without  limitation  any  liability  for  personal  injury,  property  damage or
remediation) that results from, or is based upon or related to, the manufacture,
processing,  distribution,  use,  treatment,  storage,  disposal,  transport  or
handling,  or the emission,  discharge,  release or threatened  release into the
environment,  of any Hazardous Material,  pollutant,  contaminant,  chemical, or
industrial, toxic or hazardous substance or waste.

         3.19. Compliance with Laws. Each member of Holding's consolidated group
is in compliance with all applicable laws, rules,  regulations,  orders,  writs,
judgments and decrees the noncompliance  with which reasonably could be expected
to have a  material  adverse  effect  on the  financial  condition,  results  of
operations or business of Holding's  consolidated  group taken as a whole. There
are no material uncured violations, or violations with respect to which material
refunds or restitution  may be required,  cited in any compliance  report to any
member of Holding's consolidated group as a result of examination by any bank or
bank holding  company  regulatory  authority,  except those cited in examination
reports previously submitted to, and reviewed by, Whitney.

         3.20.    Intellectual Property.  Each member of Holding's consolidated
group owns all trademarks, tradenames, service marks and other intellectual
property that is material to the conduct of its business.

         3.21.  Community  Reinvestment  Act.  Bank has complied in all material
respects with the provisions of the Community  Reinvestment  Act ("CRA") and the
rules  and   regulations   thereunder,   have  CRA  ratings  of  not  less  than
"satisfactory,"  and have received no material  criticism from  regulators  with
respect  to  discriminatory  lending  practices,  and have no  knowledge  of any
conditions  or  circumstances  that are likely to result in CRA  ratings of less
than  "satisfactory"  or material  criticism  from  regulators  with  respect to
discriminatory lending practices.

         3.22. Accuracy of Statements.  No warranty or representation made or to
be made by any member of Holding's  consolidated  group in this  Agreement or in
any  document   furnished  or  to  be  furnished  by  any  member  of  Holding's
consolidated  group pursuant to this Agreement  contains or will contain,  as of
the date of this Agreement, the effective date of the Registration Statement (as
defined in subsection 5.14 hereof) and the Closing Date, an untrue  statement of
a  material  fact or an  omission  of a  material  fact  necessary  to make  the
statements  contained herein and therein, in light of the circumstances in which
they are made, not misleading.

         Section 4.  Representations and Warranties of Whitney and the Acquiring
                     Bank

                  Whitney  and the  Acquiring  Bank  represent  and  warrant  to
Holding and Bank that as of the date hereof and as of the Closing Date:

         4.01.  Consolidated  Group;  Organization;   Qualification.  "Whitney's
consolidated group," as such term is used in this Agreement, consists of Whitney
and Whitney  National Bank ("WNB") and will include the Acquiring  Bank upon its
formation  and, in addition  includes  Whitney Bank of Alabama and several other
subsidiaries. Whitney is a corporation duly organized and validly existing under
the laws of the State of  Louisiana  and is a bank  holding  company  within the
meaning of the Bank Holding Company Act. WNB is a national  banking  association
duly  organized and validly  existing and in good standing under the laws of the
United  States  of  America.  Whitney  has all  requisite  corporate  power  and
authority  to own and lease its  property  and to carry on its business as it is
currently  being  conducted  and to execute and deliver  this  Agreement  and to
consummate the transactions  contemplated  hereby,  and is qualified and in good
standing as a foreign  corporation in all  jurisdictions in which the failure to
so qualify  would have a material  adverse  effect on its  financial  condition,
results of operations or business.




<PAGE>



                  Pursuant to Section 1.01(a) of this Agreement, Whitney intends
to charter the Acquiring  Bank and cause it to merge with Bank. At Closing,  the
Acquiring Bank will be a national banking  association  duly organized,  validly
existing and in good  standing  under the laws of the United  States of America.
The Acquiring Bank will have all requisite  corporate power and authority to own
and lease its  property  and to carry on its  business  as it is  intended to be
conducted  and to  execute  and  deliver  this  Agreement  and the  Bank  Merger
Agreement and to consummate the  transactions  contemplated  hereby and thereby,
and will be  qualified  and in good  standing  as a foreign  corporation  in all
jurisdictions  in which the failure to so qualify would have a material  adverse
effect on its financial condition, results of operations or business.

         4.02.  Capital Stock. As of the date of this Agreement,  the authorized
capital stock of Whitney consists of 40,000,000  shares of Whitney Common Stock.
As of March 31, 1996,  17,024,694 shares of Whitney Common Stock were issued and
outstanding  and  561,929  shares  were held in its  treasury.  All  issued  and
outstanding shares of capital stock of Whitney have been duly authorized and are
validly issued, fully paid and non-assessable. All issued and outstanding shares
of capital  stock of the  Acquiring  Bank will be duly  authorized  and  validly
issued,   fully  paid  and  (except  as  provided  in  12  U.S.C.   Section  55)
non-assessable.  Upon the formation of the Acquiring Bank,  Whitney will own all
of the issued and outstanding shares of capital stock of the Acquiring Bank free
and clear of all liens,  charges,  security  interests,  mortgages,  pledges and
other encumbrances.

         4.03.  Corporate  Authorization;  No Conflicts.  All corporate acts and
other  proceedings  required  of  Whitney  for the due and valid  authorization,
execution,  delivery  and  performance  of this  Agreement  and the Bank  Merger
Agreement and consummation of the Merger have been, or will be prior to Closing,
validly  and  appropriately  taken.  All  corporate  acts and other  proceedings
required of the Acquiring Bank for the due and valid  authorization,  execution,
delivery and  performance  of this  Agreement and the Bank Merger  Agreement and
consummation of the Bank Merger will be validly and appropriately taken prior to
Closing.  Subject to such  regulatory  approvals  as are  required by law,  this
Agreement  and the Bank Merger  Agreement  are, and in the case of the Acquiring
Bank will be, legal, valid and binding  obligations of Whitney and the Acquiring
Bank as the case may be, and are, and in the case of the Acquiring Bank will be,
enforceable  against  them in  accordance  with  the  respective  terms  of such
agreements,   except   that   enforcement   may  be   limited   by   bankruptcy,
reorganization,  insolvency and other similar laws and court decisions  relating
to or affecting the  enforcement of creditors'  rights  generally and by general
equitable  principles.  With respect to each of Whitney and the Acquiring  Bank,
neither the  execution,  delivery or  performance  of this Agreement or the Bank
Merger Agreement,  nor the consummation of the transactions  contemplated hereby
or  thereby  will (i)  violate,  conflict  with,  or  result  in a breach of any
provision of, (ii) constitute a default (or an event which, with notice or lapse
of time or  both,  would  constitute  a  default)  under,  (iii)  result  in the
termination of or accelerate the performance  required by, or (iv) result in the
creation of any lien,  security interest,  charge or encumbrance upon any of its
properties  or assets under,  any of the terms,  conditions or provisions of its
articles of incorporation  or by-laws (or comparable  documents) or any material
note, bond, mortgage,  indenture,  deed of trust, lease,  license,  agreement or
other  instrument or obligation to or by which it or any of its assets is bound;
or violate any order, writ, injunction,  decree,  statute, rule or regulation of
any governmental body applicable to it or any of its assets.

         4.04. Financial Statements;  Reports and Proxy Statements.  (a) Whitney
has  delivered  to  Holding  true and  complete  copies of (i) the  consolidated
balance  sheets as of December 31, 1995 and December 31, 1994 of Whitney and its
consolidated  subsidiaries,  the related consolidated  statements of operations,
changes in  shareholders'  equity and cash flows for the  respective  years then
ended,  the related  notes  thereto,  and the report of its  independent  public
accountants  with respect  thereto,  as presented in Whitney's  Annual Report on
Form 10-K for the  fiscal  year  ended  December  31,  1995  filed  with the SEC
(collectively,  the  "Whitney  Financial  Statements")  and (ii)  the  unaudited
consolidated  balance sheet as of March 31, 1996 of Whitney and its consolidated
subsidiaries and the related  unaudited  statements of operations and cash flows
for the three month  period then ended  (collectively,  the  "Whitney's  Interim
Financial Statements").

                  (b) The Whitney  Financial  Statements and the Whitney Interim
Financial  Statements  have been prepared in  conformity  with GAAP applied on a
basis  consistent  with prior periods,  and present  fairly,  in conformity with
GAAP, the consolidated results of operations of Whitney's consolidated group for
the respective periods covered thereby and the consolidated  financial condition
of its consolidated group as of the respective dates thereof. All call and other
regulatory  reports have been filed on the appropriate  form and prepared in all
material respects in accordance



<PAGE>



with such form's  instructions  and the applicable  rules and regulations of the
regulating  federal  agency.  As of the date of the latest balance sheet forming
part of the Whitney  Interim  Financial  Statements (the "Whitney Latest Balance
Sheet"),  no member of Whitney's  consolidated group had, nor were any of any of
such  member's   assets   subject  to,  any  material   liability,   commitment,
indebtedness or obligation (whether absolute, contingent, matured or unmatured),
which is not reflected and  adequately  reserved  against in the Whitney  Latest
Balance  Sheet in  accordance  with GAAP.  No report filed with Federal  Reserve
Board or  other  bank  regulatory  body,  as of the  respective  dates  thereof,
contained  and no such  report  filed  after  the  date of this  Agreement  will
contain,  any untrue  statement of a material fact or omitted,  or will omit, to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein,  in light of the circumstances in which they were made, not
misleading.

         4.05.  Legality  of Whitney  Securities.  All shares of Whitney  Common
Stock to be issued  pursuant to the Mergers have been duly  authorized and, when
so issued,  will be validly and legally issued,  fully paid and  non-assessable,
and  will  be,  at the time of their  delivery,  free  and  clear of all  liens,
charges, security interests,  mortgages,  pledges and other encumbrances and any
preemptive or similar rights.

         4.06.  SEC  Reports.  Whitney has  previously  delivered  to Holding an
accurate and complete copy of the following  Whitney  reports filed with the SEC
pursuant  to the  Exchange  Act:  (a) annual  reports on Form 10-K for the years
ended  December 31, 1993,  1994 and 1995 and (b) proxy  statements for the years
1993,  1994  and  1995;  as  of  their  respective  dates,  no  such  Report  or
communication  contained  any untrue  statement of a material fact or omitted to
state any material fact  required to be stated  therein or necessary in order to
make the statements therein, in light of the circumstances under which they were
made, not  misleading.  Whitney has timely filed all reports and other documents
required to be filed by it under the Securities Act and the Exchange Act.

         4.07.  Absence  of Certain  Changes  or  Events.  Since the date of the
Whitney  Latest  Balance  Sheet,  there  has been no event or  condition  of any
character  (whether  actual or  threatened)  that has had, or can  reasonably be
anticipated  to have,  a material  adverse  effect on the  financial  condition,
results of  operations  or business of Whitney's  consolidated  group taken as a
whole.

         4.08.  Legal  Matters.  (a)  There  are  no  material  actions,  suits,
proceedings,  arbitrations or investigations  pending or, to Whitney's knowledge
threatened,  against any member of Whitney's  consolidated  group which would be
required  to be  disclosed  in a Form 10-K or Form 10-Q  pursuant to Item 103 of
Regulation S-K of the SEC's Rules and Regulations that are not so disclosed.

                  (b) There are no material  uncured  violations,  or violations
with respect to which material refunds or restitution may be required,  cited in
any compliance report to any member of Whitney's  consolidated group as a result
of examination by any bank or bank holding company regulatory authority.

                  (c) No member of  Whitney's  consolidated  group is subject to
any written agreement, memorandum or order or decree with or by any bank or bank
holding company regulatory authority.

         4.09. Accuracy of Statements.  No warranty or representation made or to
be made by any member of Whitney's  consolidated  group in this  Agreement or in
any  document   furnished  or  to  be  furnished  by  any  member  of  Whitney's
consolidated  group pursuant to this Agreement  contains or will contain,  as of
the date of this Agreement, the effective date of the Registration Statement (as
defined in Subsection 5.14 hereof) and the Closing Date, an untrue  statement of
a  material  fact or an  omission  of a  material  fact  necessary  to make  the
statements  contained herein and therein, in light of the circumstances in which
they are made, not misleading.

         Section 5.  Covenants and Conduct of Parties Prior to the Effective
Date.  The parties further covenant and agree as follows:

         5.01.   (a)   Investigations;   Planning.   Each  member  of  Holding's
consolidated  group shall  continue to provide to Whitney and the Acquiring Bank
and to their authorized  representatives full access during all reasonable times
to its premises,  properties, books and records (including,  without limitation,
all corporate  minutes,  stock transfer  records and, subject to compliance with
ss.655.057 of the Florida Banking Code, regulatory examination reports), and




<PAGE>



to furnish  Whitney and the Acquiring  Bank and such  representatives  with such
financial and operating data and other  information  of any kind  respecting its
business and  properties  as Whitney and the  Acquiring  Bank shall from time to
time reasonably request.  Any investigation shall be conducted in a manner which
does not unreasonably  interfere with the operation of the business of Holding's
consolidated  group.  Each  member of  Holding's  consolidated  group  agrees to
cooperate  with Whitney and the Acquiring  Bank in connection  with planning for
the  efficient  and orderly  combination  of the parties  and the  operation  of
Whitney and the Acquiring Bank after  consummation of the Mergers.  In the event
of  termination of this Agreement  prior to the Effective  Date,  Whitney shall,
except to any extent  necessary to assert any rights under this Agreement or the
Bank Merger Agreement, return, without retaining copies thereof, or destroy (and
certify to same  under  penalty  of  perjury)  all  confidential  or  non-public
documents,  work papers and other materials obtained from Holding's consolidated
group in connection  with the  transactions  contemplated  hereby and shall keep
such information confidential, not disclose such information to any other person
or  entity  except  as may be  required  by  legal  process,  and not  use  such
information  in  connection  with  its  business,  and  shall  cause  all of its
employees,  agents and representatives to keep such information confidential and
not to disclose such  information or to use it in connection  with its business,
in each case unless and until such information shall come into the public domain
through no fault of Whitney and the  Acquiring  Bank.  Whitney and the Acquiring
Bank shall continue to provide Holding's executive officers with access to their
respective executive officers,  during normal business hours and upon reasonable
notice, to discuss the business and affairs of Whitney and the Acquiring Bank to
the  extent  customary  in  transactions  of the  nature  contemplated  by  this
Agreement.

                  (b)  Delivery  of  Schedules  of  Exceptions;  Due  Diligence.
Whitney and Holding  stipulate that they have entered into this Agreement  prior
to Holding's  delivery of its  consolidated  group's  Schedule of Exceptions and
prior to Whitney's completion of Whitney's customary due diligence investigation
of  Holding.  Holding  shall  deliver  to  Whitney,  on or  before  the 14th day
following the date hereof, its consolidated group's Schedule of Exceptions. Upon
such  delivery,  such  Schedules  shall be  initialed  on behalf of Whitney  and
Holding, shall be appended hereto and shall form a part hereof for all purposes.
If Holding fails to deliver its  consolidated  group's Schedule of Exceptions on
or before the 14th day  following the date hereof,  Whitney may  terminate  this
Agreement  without liability by giving written notice of termination to Holding.
Whitney's  due  diligence  review  shall be  concluded  during a 21 calendar day
period  commencing  on the first  business day following  Holding's  delivery to
Whitney of its Schedule of Exceptions as provided herein (the "Review  Period").
At or prior to expiration of the Review Period,  Whitney shall elect, by written
notice  to  Holding,  to either  (a)  proceed  to the  Closing  (subject  to the
satisfaction or waiver of all other  conditions to Closing) or (b) terminate the
Agreement  (without  liability  to Holding or Bank) if, in its sole and absolute
discretion, it is not satisfied with the results of such due diligence review or
for any other  reason.  Absent  timely  delivery of written  notice  electing to
terminate this Agreement,  Whitney shall be deemed to have elected to proceed to
the Closing, subject to all other terms and conditions of this Agreement.

         5.02.  Cooperation  and Best Efforts.  Each of the parties  hereto will
cooperate  with the other  parties  and use its best  efforts to (a) procure all
necessary  consents and approvals of third  parties,  (b) complete all necessary
filings,  registrations,  applications,  schedules and certificates, (c) satisfy
all  requirements  prescribed by law for, and all  conditions  set forth in this
Agreement to, the consummation of the Mergers and the transactions  contemplated
hereby  and by the  Bank  Merger  Agreement,  and (d)  effect  the  transactions
contemplated  by this  Agreement  and the Bank Merger  Agreement at the earliest
practicable date.

         5.03.  Information for, and Preparation of, Registration  Statement and
Proxy Statement. Each of the parties hereto will cooperate in the preparation of
the Registration  Statement referred to in Section 5.14 and a proxy statement of
Holding and Bank (the "Proxy Statement") which complies with the requirements of
the Securities Act, the rules and regulations  promulgated  thereunder and other
applicable  federal and state laws, for the purpose of  registering  the Whitney
Common Stock to be issued in the Mergers and submitting this Agreement, the Bank
Merger  Agreement  and the  transactions  contemplated  hereby  and  thereby  to
Holding's  shareholders  for  approval.  Each of the parties will as promptly as
practicable after the date hereof furnish all such data and information relating
to it and its  subsidiaries  as any of the other parties may reasonably  request
for the  purpose of  including  such data and  information  in the  Registration
Statement and the Proxy Statement.

         5.04.    Approval of Bank Merger Agreement.  Whitney, as the sole
shareholder of the Acquiring Bank, shall take all action necessary to effect 
shareholder approval of the Bank Merger Agreement.



<PAGE>



         5.05.  Press  Releases.  Whitney and Holding will  cooperate  with each
other in the preparation of any press releases  announcing the execution of this
Agreement or the consummation of the transactions  contemplated hereby.  Without
the prior written consent of the chief executive  officer of the other party, no
member of  Holding's  consolidated  group or Whitney's  consolidated  group will
issue any press  release or other  written  statement  for  general  circulation
relating to the  transactions  contemplated  hereby,  except as may otherwise be
required by law and, if  practical,  prior notice of such release is provided to
the other parties. Whitney agrees that it will make a press release with respect
to the results of operations of Whitney and its  consolidated  group as promptly
as practicable  following  receipt of financial results covering at least thirty
(30)  days  of  post-mergers  combined  operations  of  Whitney  to  permit  the
termination of the limitations  set forth in the Shareholder  Commitments on the
ability of each person  referred to in Section 5.10 to resell  shares of Whitney
Common Stock in a manner  inconsistent with Whitney's ability to account for the
Mergers as a pooling of interests.

         5.06.  Preservation  of Business.  To the extent  consistent with sound
business  practices,  each member of Holding's  consolidated  group will use its
best efforts to preserve the  possession  and control of all of its assets other
than those consumed or disposed of for value in the ordinary  course of business
to preserve the goodwill of customers and others having business  relations with
it and to do nothing  knowingly  to impair its ability to keep and  preserve its
business as it exists on the date of this Agreement.

         5.07.  Conduct of  Business  in the  Ordinary  Course.  Each  member of
Holding's  consolidated  group shall  conduct its business  only in the ordinary
course consistent with past practices,  and shall not, without the prior written
consent  of the  chief  executive  officer  of  Whitney  or his duly  authorized
designee:

                  (a)  declare,  set aside,  increase  or pay any  dividend,  or
declare or make any distribution on, or directly or indirectly combine,  redeem,
reclassify,  purchase,  or otherwise acquire, any shares of its capital stock or
authorize  the  creation or issuance  of or issue any  additional  shares of its
capital stock or any securities or obligations  convertible into or exchangeable
for its capital  stock,  provided that this  subparagraph  shall not prevent the
payment  by  Holding of  regular  quarterly  dividends  of $.03 per share or any
issuance of shares of Holding Common Stock upon exercise of the 1996 Warrants;

                  (b)      amend its articles of incorporation or by-laws or
adopt or amend any resolution or agreement concerning indemnification of its 
directors or officers;

                  (c) enter into or modify any  agreement  so as to require  the
payment,  conditionally or otherwise,  of any salary, bonus, extra compensation,
pension or severance payment to any of its present or former directors, officers
or  employees  except such  agreements  as are  terminable  at will  without any
penalty  or  other  payment  by it,  or  increase  the  compensation  (including
salaries, fees, bonuses, profit sharing, incentive, pension, retirement or other
similar  benefits and  payments)  of any such person in any manner  inconsistent
with its past practices;

                  (d) except as  described  in the  Schedule  of  Exceptions  or
except in the ordinary course of business consistent with past practices,  place
or suffer to exist on any of its  assets or  properties  any  mortgage,  pledge,
lien, charge or other  encumbrance,  except those of the character  described in
subsection 3.09 hereof, or cancel any material  indebtedness  owing to it or any
claims which it may have possessed,  or waive any right of substantial  value or
discharge or satisfy any material noncurrent liability;

                  (e)  acquire  another  business or merge or  consolidate  with
another  entity,  or sell or otherwise  dispose of a material part of its assets
or, except in the ordinary course of business  consistent with past practices or
as described in the Schedule of Exceptions;

                  (f)  commit  any act that is  intended  or  reasonably  may be
expected to result in any of its  representations  and  warranties  set forth in
this Agreement  being or becoming untrue in any material  respect,  or in any of
the conditions to the Mergers set forth in Section 6 not being satisfied,  or in
a violation of any provision of this Agreement, except, in every case, as may be
required by applicable law;





<PAGE>



                  (g)  commit or fail to take any act which act or  omission  is
intended  or  reasonably  may be  expected  to  result in a  material  breach or
violation of any  applicable  law,  statute,  rule,  governmental  regulation or
order;

                  (h)      fail to maintain its books, accounts and records in
the usual manner on a basis consistent with that heretofore employed;

                  (i) fail to pay, or to make adequate provision in all material
respects for the payment of, all taxes,  interest payments and penalties due and
payable (for all periods up to the Effective Date, including that portion of its
fiscal year to and including the Effective Date) to any city, county, state, the
United  States or any other taxing  authority,  except those being  contested in
good faith by appropriate  proceedings  and for which  sufficient  reserves have
been established;

                  (j) dispose of investment securities in amounts or in a manner
inconsistent with past practices;  or make investments in  non-investment  grade
securities or which are inconsistent with past investment practices;

                  (k)      enter into any new line of non-banking business;

                  (l) (i) except as  described  in the  Schedule of  Exceptions,
charge  off  (except  as may  otherwise  be  required  by  law or by  regulatory
authorities  or by GAAP  consistently  applied) or sell  (except for a price not
materially less than the value thereof) any of its portfolio of loans, discounts
or financing leases, or (ii) except as set forth on Schedule of Exceptions, sell
any asset held as other  real  estate or other  foreclosed  assets for an amount
materially  less than 100% of its book value at the date of the  Latest  Balance
Sheet;

                  (m) make any  extension  of credit  which,  when  added to all
other  extensions  of credit to a  borrower  and its  affiliates,  would  exceed
Holding's or Bank's applicable regulatory lending limits;

                  (n)  take  or  cause  to  be  taken  any  action  which  would
disqualify the Mergers as a "pooling of interests" for accounting purposes or as
a "reorganization" within the meaning of Section 368(a) of the Code; or

                  (o)      agree or commit to do any of the foregoing.

         5.08. Additional Information. Holding and Bank will provide Whitney (a)
with prompt  written  notice of any  material  adverse  change in the  financial
condition,  results  of  operations,  business  or  prospects  of any  member of
Holding's  consolidated  group, any material breach by Holding or Bank of any of
its warranties,  representations or covenants in this Agreement, or any material
action  taken or  proposed  to be taken  with  respect to Holding or Bank by any
regulatory agency, (b) as soon as they become available, copies of any financial
statements,  reports and other documents of the type referred to in Section 3.04
with respect to Holding or Bank,  and (c) promptly upon its  dissemination,  any
report  disseminated to Holding's or Bank's  shareholders.  Whitney will provide
Holding  and Bank (a) with  prompt  written  notice  of any  material  breach by
Whitney of any of its warranties, representations or covenants in this Agreement
and (b) as soon as  they  become  available,  copies  of any  reports  or  other
documents of the type referred to in Section 4.06 of this Agreement with respect
to Whitney.

         5.09.  Shareholder Approval.  Holding's Board of Directors shall submit
this  Agreement  to  its  shareholders  for  approval  in  accordance  with  the
applicable law, together with its recommendation that such approval be given, at
a special  meeting of the  shareholders  of Holding duly called and convened for
that purpose as soon as practicable after the effective date of the Registration
Statement.  Bank will submit this  Agreement  and the Bank Merger  Agreement  to
Bank's  shareholders  for approval in accordance  with the  applicable  law at a
meeting duly called and convened  for that  purpose as soon as  practicable.  At
such  meeting,  Holding  will,  if the  shareholders  of  Holding  shall have so
approved this  Agreement,  vote all shares of Bank Common Stock held by it "for"
approval of the Bank Merger.  The foregoing  meetings will, if  practicable,  be
held on the same date but, in any event,  the Bank  meeting will not be convened
until the Holding meeting has been finally adjourned.

         5.10.    Restricted Whitney Common Stock.  Holding will use its best
efforts to obtain as soon as practicable but in no event later than 30 days 
prior to the Closing Date an agreement from each person who is a director,
executive




<PAGE>



officer or 5% beneficial owner of securities of Holding or Bank who will receive
shares of Whitney  Common Stock by virtue of the Mergers to the effect that such
person will not dispose of any Holding  Common Stock,  Bank Common  Stock,  1996
Warrants held by them or any Whitney  Common Stock they receive  pursuant to the
Mergers  (a) in a manner that would  disqualify  the  transactions  contemplated
hereby from  pooling of  interests  accounting  treatment  or (b) in the case of
Whitney Common Stock received pursuant to the Mergers,  in violation of Rule 145
of the Securities Act or the rules and regulations of the SEC thereunder.

         5.11. Loan Policy. No member of Holding's  consolidated group will make
any loans, or enter into any commitments to make loans, which vary other than in
immaterial  respects from its written loan policies,  a true and correct copy of
which loan  policies  will be provided to Whitney  concurrently  with  Holding's
Schedule of Exceptions, provided that this covenant shall not prohibit Bank from
extending  or  renewing  credit  or loans in the  ordinary  course  of  business
consistent  with past  lending  practices or in  connection  with the workout or
renegotiation of loans in its loan portfolio on the date hereof.

         5.12. No  Solicitations.  (a) Prior to the Effective  Time or until the
termination of this Agreement,  no member of Holding's consolidated group shall,
without the prior approval of Whitney, directly or indirectly, solicit, initiate
or encourage  inquiries or proposals  with respect to, or,  except to the extent
required  in the  written  opinion of its  counsel  to  discharge  properly  its
fiduciary duties to Holding's  consolidated group and its shareholders,  furnish
any information  relating to, or participate in any  negotiations or discussions
concerning,  any acquisition or purchase of all or a substantial  portion of its
assets, or of a substantial  equity interest in it, or any business  combination
with it, other than as  contemplated by transaction of the type that is referred
to in clauses (B) (i), (ii) and (iii) of subparagraph  (f) of subsection 7.01 of
this  Agreement (and in no event will any such  information  be supplied  except
pursuant to a confidentiality  agreement in form and substance substantially the
same as the  confidentiality  agreement  between Holding and Whitney);  and each
such member shall  instruct its officers,  directors,  agents and  affiliates to
refrain from doing any of the above, and will notify Whitney  immediately if any
such  inquiries  or  proposals  are  received  by it,  any such  information  is
requested  from it, or any such  negotiations  or  discussions  are sought to be
initiated  with it or any of its  officers,  directors,  agents and  affiliates;
provided, however, that nothing contained herein shall be deemed to prohibit any
officer  or  director  of Holding  or Bank from  taking  any action  that in the
written  opinion of counsel of Holding or Bank is required by law or is required
to  discharge  his  fiduciary  duties to  Holding's  consolidated  group and its
shareholders.

                  (b) Neither the Board of Directors of Holding or Bank, nor any
committee  thereof,  shall (i)  withdraw  or modify,  or propose to  withdraw or
modify,  in a manner  adverse to  Whitney,  the  approval or  recommendation  to
shareholders  of this  Agreement or the Mergers,  (ii) approve or recommend,  or
propose to  recommend  any  takeover  proposal  with respect to Holding or Bank,
except such  action  that is  required in the written  opinion of its counsel to
discharge  its  fiduciary  duties  to  Holding's   consolidated  group  and  its
shareholders,  or (iii) modify or waive or release any party from any  provision
of,  or  fail  to  enforce  any  provision  of,  if  Whitney  so  requests  such
enforcement,  any confidentiality agreement entered into by Holding or Bank with
any  prospective  acquiror  after the date of this Agreement or within two years
prior to such date.

         5.13. Operating Functions.  Each member of Holding's consolidated group
agrees to cooperate in the consolidation of appropriate operating functions with
Whitney to be effective on the Effective Date, provided that the foregoing shall
not be deemed to require any action that, in the opinion of such member's  Board
of  Directors,  would  adversely  affect its  operations if the Mergers were not
consummated.

         5.14. Whitney Registration Statement. (a) Whitney will prepare and file
on Form S-4 a registration  statement (the  "Registration  Statement") under the
Securities Act (which will include the Proxy  Statement)  complying with all the
requirements of the Securities Act applicable  thereto,  for the purpose,  among
other things, of registering the Whitney Common Stock that will be issued to the
holders of Holding  Common Stock and Bank Common Stock  pursuant to the Mergers.
Whitney shall use its best efforts to cause the Registration Statement to become
effective as soon as practicable,  to qualify the Whitney Common Stock under the
securities or blue sky laws of such jurisdictions as may be required and to keep
the Registration  Statement and such qualifications current and in effect for so
long as is necessary to consummate the transactions  contemplated  hereby.  As a
result  of  the  registration  of  the  Whitney  Common  Stock  pursuant  to the
Registration Statement, such stock shall be freely tradeable by the shareholders
of




<PAGE>



Holding  except to the extent that the transfer of any shares of Whitney  Common
Stock received by  shareholders  of Holding is subject to the provisions of Rule
145 under the  Securities Act or restricted  under  applicable tax or pooling of
interests rules.

                  (b) Whitney will  indemnify  and hold  harmless each member of
Holding's  consolidated group and each of their respective  directors,  officers
and other  persons,  if any,  who  control  Holding  within  the  meaning of the
Securities  Act from and against any losses,  claims,  damages,  liabilities  or
judgments,  joint or several,  to which they or any of them may become  subject,
insofar as such losses, claims, damages,  liabilities,  or judgments (or actions
in  respect  thereof)  arise out of or are based  upon an  untrue  statement  or
alleged  untrue  statement  of a material  fact  contained  in the  Registration
Statement,  or  in  any  amendment  or  supplement  thereto,  or  in  any  state
application  for   qualification,   permit,   exemption  or  registration  as  a
broker/dealer, or in any amendment or supplement thereto, or arise out of or are
based upon the  omission or alleged  omission to state  therein a material  fact
required to be stated  therein or necessary to make the  statements  therein not
misleading,  and will reimburse each such person for any legal or other expenses
reasonably incurred by such person in connection with investigating or defending
any such action or claim;  provided,  however, that Whitney shall not be liable,
in any such case, to the extent that any such loss, claim, damage, liability, or
judgment  (or  action in  respect  thereof)  arises  out of or is based upon any
untrue  statement or alleged  untrue  statement or omission or alleged  omission
made in the Registration Statement, or any such amendment or supplement thereto,
or in any such state application,  or in any amendment or supplement thereto, in
reliance upon and in conformity with information written furnished to Whitney by
or on  behalf of any  member of  Holding's  consolidated  group or any  officer,
director or affiliate of any such member for use therein.

         5.15.    Application to Regulatory Authorities.  Whitney shall prepare,
as promptly as practicable, all regulatory applications and filings which are 
required to be made with respect to the Mergers.

         5.16.  Revenue Ruling.  Whitney may elect to prepare (and in that event
Holding shall  cooperate in the  preparation of) a request for a ruling from the
Internal  Revenue Service with respect to certain tax matters in connection with
the transactions contemplated by this Agreement and the Bank Merger Agreement.

         5.17.  Bond for Lost  Certificates.  Upon receipt of notice from any of
its shareholders  that a certificate  representing  Holding Common Stock or Bank
Common Stock has been lost or destroyed and prior to issuing a new  certificate,
Holding or Bank,  as the case may be, shall require such  shareholder  to post a
bond in such amount as is sufficient to support the  shareholder's  agreement to
indemnify  Holding  or  Bank  against  any  claim  made  by the  owner  of  such
certificate, unless Whitney agrees to the waiver of such bond requirement.

         5.18.  Dissenters.  Holding  and Bank  shall  give  Whitney  (i) prompt
written  notice of, and a copy of, any  instrument  received  by Holding or Bank
with respect to the assertion or perfection of dissenters  rights,  and (ii) the
opportunity to  participate in any and all  negotiations  and  proceedings  with
respect to dissenters rights, should Whitney desire to do so.

         5.19.  Withholding.  Whitney  shall be entitled to deduct and  withhold
from the  consideration  otherwise payable to any holder of Holding Common Stock
or Bank Common  Stock after the  Effective  Time such  amounts as Whitney may be
required  by law to deduct  and  withhold  therefrom.  All such  deductions  and
withholdings  shall be deemed for all  purposes of this  Agreement  and the Bank
Merger  Agreement  to have been paid to the  person  with  respect  to whom such
deduction and withholding was made.

         5.20. Employees and Certain Other Matters. All employees of Holding and
Bank at the Effective Time shall become employees of the Acquiring Bank. Whitney
and the Acquiring Bank retain the right to terminate any such  employee,  and to
modify the job duties,  compensation  and  authority  of such  employee.  At the
Effective  Time, all persons then employed by Holding and Bank shall be eligible
for such employee benefits as are generally  available to employees of Whitney's
Louisiana and Alabama banking  subsidiaries  having like tenure,  officer status
and  compensation  levels except (i) all  executive and senior level  management
bonuses,  stock options,  restricted  stock and similar benefits shall be at the
discretion of the Acquiring Bank's  Compensation  Committee and (ii) all Holding
and Bank  employees who are employed at the  Effective  Time shall be given full
credit for all prior service as employees of Holding or Bank provided,  however,
that all such employees shall be treated as newly hired Acquiring Bank employees
(i.e., prior service




<PAGE>



credit  with  Holding and Bank shall not be  considered  in  determining  future
benefits  under  Whitney's or Whitney's  banking  subsidiaries  defined  benefit
pension  plan) for all purposes of Whitney's or Whitney's  Louisiana and Alabama
banking subsidiaries' defined benefit pension plan.

         5.21.    Continuing Indemnity; Insurance.  Whitney covenants and agrees
that:

                  (a) All  rights  to  indemnification  and all  limitations  of
liability  existing in favor of indemnified  parties under Holding's Articles of
Incorporation  and By-Laws and in the Articles of  Incorporation  and By-Laws of
Bank (as the case may be) as in  effect  as of the date of this  Agreement  with
respect to matters  occurring prior to or at the later to occur of the Effective
Time or the  effective  time of the Bank  Merger  shall  survive the Mergers and
shall continue in full force and effect,  without any amendment  thereto,  for a
period  of three  (3)  years  from such  applicable  effective  time;  provided,
however,  that all rights to indemnification in respect of any claim asserted or
made as to which Whitney is notified within such period shall continue until the
final disposition of such claim.

                  (b)  Whitney  shall  use best  efforts  to cause  the  persons
serving as officers and directors of Holding and Bank  immediately  prior to the
Effective  Time  (in the case of  Holding)  and the  effective  time of the Bank
Merger (in the case of Bank) to be covered  for a period of three (3) years from
such  applicable  effective  time  by the  directors'  and  officers'  liability
insurance  policy  maintained  by  Holding  and  Bank  with  respect  to acts or
omissions  occurring  prior to or at the respective  effective  times which were
committed by such  officers and  directors in their  capacity as such;  provided
that Whitney may substitute  therefor policies of at least the same coverage and
amounts  containing terms and conditions which are no less  advantageous to such
directors  and  officers,  and,  provided  further  that  Whitney  shall  not be
obligated to make premium payments for the insurance  policies  provided by this
Section 5.21 to the extent that such premiums exceed approximately two times the
annual premium for such coverage in force prior to the Effective Date.

                  (c) If Whitney or any of its  successors  or assigns (i) shall
consolidate  with or merge into any  corporation  or entity and shall not be the
continuing or surviving corporation or entity of such consolidation or merger or
(ii) shall transfer all or substantially all of its properties and assets to any
individual,  corporation  or other  entity,  then and in each such case,  proper
provisions  shall be made so that the  successors  and assigns of Whitney  shall
assume the obligations set forth in this Section 5.21.

                  (d) The provisions of this Section 5.21 are intended to be for
the benefit of, and shall be enforceable by, each  indemnified  party and his or
her heirs and representatives.

         5.22. Century,  Florida Branch. Whitney and the Acquiring Bank agree to
operate the Century,  Florida branch of the Bank ("Century Branch") for a period
of not less than two years  commencing on the Effective Date. The Acquiring Bank
will not close or sell the Century  Branch  without first using its best efforts
to offer it for sale under a purchase  and  assumption  transaction  to any bank
owned by a group of local residents. For purposes of this Agreement, a "group of
local  residents"  shall mean a group the  majority  of which is  controlled  by
individuals residing within a thirty mile radius of Century, Florida.

         Section 6.  Conditions of Closing

         6.01.    Conditions of All Parties.  The obligations of each of the
parties hereto to consummate the Mergers are subject to the satisfaction of the
following conditions at or prior to the Closing:

                  (a)      Shareholder Approval.  This Agreement and the Bank 
Merger Agreement shall have been duly approved by the shareholders of Holding 
and Bank.

                  (b)  Effective   Registration   Statement.   The  Registration
Statement  shall  have  become  effective  prior  to the  mailing  of the  Proxy
Statement,  no stop  order  suspending  the  effectiveness  of the  Registration
Statement shall have been issued, and no proceedings for that purpose shall have
been instituted or, to the knowledge of any party,  shall be  contemplated,  and
Whitney shall have received all state securities laws permits and authorizations
necessary to consummate the transactions contemplated hereby.



<PAGE>



                  (c) No Restraining  Action. No action or proceeding shall have
been  threatened  or  instituted  before a court or other  governmental  body to
restrain or prohibit the transactions contemplated by this Agreement or the Bank
Merger  Agreement or to obtain  damages or other relief in  connection  with the
execution  of  such  agreements  or  the   consummation   of  the   transactions
contemplated  hereby or thereby;  and no  governmental  agency  shall have given
notice to any party hereto to the effect that  consummation of the  transactions
contemplated by this Agreement or the Bank Merger  Agreement would  constitute a
violation  of any law or that it intends to  commence  proceedings  to  restrain
consummation of the Mergers.

                  (d)  Statutory   Requirements  and  Regulatory  Approval.  All
statutory   requirements   for  the  valid   consummation  of  the  transactions
contemplated  by the Bank Merger  Agreement and this  Agreement  shall have been
fulfilled;  all appropriate  orders,  consents and approvals from all regulatory
agencies and other governmental  authorities whose order, consent or approval is
required by law for the  consummation of the  transactions  contemplated by this
Agreement and the Bank Merger Agreement shall have been received;  and the terms
of  all  requisite  orders,   consents  and  approvals  shall  then  permit  the
effectuation  of the Mergers  without  imposing  any  material  conditions  with
respect thereto except for any such conditions that are acceptable to Whitney.

                  (e) Tax Opinion.  Whitney and Holding  shall have received the
opinion of Arthur Andersen LLP, in form and substance reasonably satisfactory to
both of them,  as to certain tax aspects of the  Mergers,  including  an opinion
that the receipt of Whitney  Common Stock by Holding's  and Bank's  shareholders
will not be a taxable event to such shareholders.

         6.02.    Additional Conditions of Whitney.  The obligations of Whitney 
and the Acquiring Bank to consummate the Mergers are also subject to the 
satisfaction of the following additional conditions at or prior to the Closing:

                  (a)   Representations,    Warranties   and   Covenants.    The
representations  and  warranties of Holding and Bank contained in this Agreement
shall be true and  correct in all  material  respects,  individually  and in the
aggregate, on and as of the Closing Date, with the same effect as though made on
and as of such date,  except to the extent of changes  permitted by the terms of
this Agreement, and each of Holding and Bank shall have in all material respects
performed  all  obligations  and complied  with all  covenants  required by this
Agreement  and the Bank Merger  Agreement to be performed or complied with by it
at or prior to the  Closing.  In  addition,  each of Holding and Bank shall have
delivered  to Whitney and the  Acquiring  Bank its  certificate  dated as of the
Closing  Date and  signed by its chief  executive  officer  and chief  financial
officer  to the effect  that,  except as  specified  in such  certificate,  such
persons do not know,  and have no  reasonable  grounds to know,  of any material
failure or breach of any representation, warranty or covenant made by it in this
Agreement.

                  (b) No Material Adverse Change.  There shall not have occurred
any material  adverse  change from the date of the Latest  Balance  Sheet to the
Closing Date in the  financial  condition,  results of operations or business of
Holding's  consolidated  group.  Without  limiting  the  occurrences  that would
constitute  such a material  adverse  change with respect to Bank, a decrease in
the  value of  Bank's  investment  portfolio  of more than 15% from its value on
March 31, 1996  attributable  to changes in general  interest  rate  environment
shall be deemed to constitute such a change.

                  (c)   Accountants'   Letters.   Whitney  shall  have  received
"comfort"  letters  from  Saltmarsh,   Cleveland  &  Gund,   independent  public
accountants  for Holding and Bank,  dated,  respectively,  within three (3) days
prior to the date of the Proxy  Statement and within three (3) days prior to the
Closing Date, in customary form for  transactions  of this sort and in substance
satisfactory to Whitney.

                  (d) Opinion of Counsel. Whitney shall have received from James
J.  Reeves,  general  counsel to  Holding  and Bank,  opinions,  dated as of the
Closing  Date,  in form and substance  satisfactory  to Whitney.  In giving such
opinions, such counsel may rely as to questions of fact upon certificates of one
or more officers of the members of Holding's consolidated group and governmental
officials and on opinions of special counsel acceptable to Whitney as to matters
of securities, employment or tax law.





<PAGE>



                  (e)      Tax Consequences of Mergers.  Whitney shall have 
received satisfactory assurances from their independent accountants that the
consummation of the Mergers will not be a taxable event to Whitney and the
Acquiring Bank.

                  (f) Pooling of Interest. Prior to the expiration of the Review
Period and within three (3) days prior to the Closing Date, Saltmarsh, Cleveland
& Gund  shall  have  rendered  an  opinion  to  Whitney,  in form and  substance
satisfactory  to  Whitney,  to  the  effect  that,  based  upon  the  facts  and
circumstances  then  known  to  Saltmarsh,  Cleveland  & Gund,  Whitney  will be
permitted  to  account  for the  Mergers  as a  pooling  of  interests.  Neither
Whitney's independent accountants nor the SEC shall have taken the position that
the transactions contemplated by this Agreement and the Bank Merger Agreement do
not qualify for pooling of interests accounting treatment.

                  (g)  Shareholder's   Commitment.  A  Shareholder's  Commitment
substantially  in the form specified on Exhibit 6.02(g) hereto (as  contemplated
by  Section  5.10)  shall  have been  executed  by each  person who serves as an
executive  officer or  director of Holding or Bank or who owns 5% or more of the
Holding Common Stock outstanding; and Whitney shall have received from each such
person a written  confirmation  dated not  earlier  than five days  prior to the
Closing  Date to the  effect  that  each  representation  made in such  person's
Shareholder's Commitment is true and correct as of the date of such confirmation
and that such  person  has  complied  with all of his or her  covenants  therein
through the date of such confirmation.

                  (h) Regulatory  Action. No adverse  regulatory action shall be
pending or  threatened  against  any  member of  Holding's  consolidated  group,
including (without limitation) any proposed amendment to any existing agreement,
memorandum,  letter, order or decree, formal or informal,  between any regulator
and any member of Holding's  consolidated  group,  if such action would or could
impose any material  liability  on Whitney or interfere in any material  respect
with the conduct of the businesses of Whitney's consolidated group following the
Mergers.

                  (i) Average  Market  Price.  The Average  Market  Price of the
Whitney Common Stock as calculated in accordance  with Section 2.01 (but without
regard to the proviso contained therein) shall not be more than $35.00, provided
that Whitney may not terminate this Agreement  pursuant to this Section  6.02(i)
if Whitney has executed a definitive merger or other acquisition  agreement as a
result of which Whitney would cease to be an independent, public company.

         6.03.    Additional Conditions of Holding and Bank.  The obligations of
Holding and Bank to consummate the Mergers are also subject to the satisfaction 
of the following additional conditions at or prior to the Closing:

                  (a)   Representations,    Warranties   and   Covenants.    The
representations  and  warranties of Whitney and the Acquiring  Bank contained in
this Agreement shall be true and correct in all material respects,  individually
and in the aggregate,  on the Closing Date,  with the same effect as though made
on and as of such date,  except to the extent of changes  permitted by the terms
of this Agreement,  and each of Whitney and the Acquiring Bank shall have in all
material  respects  performed  all  obligations  and complied with all covenants
required by this  Agreement  and the Bank Merger  Agreement  to be  performed or
complied with by it at or prior to the Closing. In addition, each of Whitney and
the  Acquiring  Bank shall have  delivered  to Holding and Bank its  certificate
dated as of the Closing Date and signed by its chief executive officer and chief
financial  officer to the effect that,  except as specified in such certificate,
such  persons  do not  know,  and have no  reasonable  grounds  to know,  of any
material failure or breach of any  representation,  warranty or covenant made by
it in this Agreement.

                  (b) Opinion of Counsel.  Holding and Bank shall have  received
from Milling, Benson,  Woodward,  Hillyer, Pierson & Miller, L.L.P., counsel for
Whitney  and the  Acquiring  Bank,  an opinion,  dated as of the  Closing  Date,
customary in scope and in form and substance  satisfactory  to Holding and Bank.
In giving  such  opinion,  such  counsel may rely as to  questions  of fact upon
certificates  of one or  more  officers  of  Whitney  or  members  of  Whitney's
consolidated  group, and  governmental  officials and as to matters of law other
than  Louisiana  or federal law on the opinions of foreign  counsel  retained by
them or Whitney.

                  (c)      Opinion of Investment Bankers.  Holding and Bank
shall have received letters from Allen C. Ewing & Company dated the date of the 
mailing of the Proxy Statement to shareholders of Holding and Bank and



<PAGE>



dated the date of the meetings of the  shareholders of Holding and Bank, in each
case in form and substance  satisfactory  to Holding and Bank,  confirming  such
financial advisor's prior opinion to the Boards of Directors of Holding and Bank
to the effect  that the  consideration  to be paid in the Mergers is fair to the
shareholders  of Holding  and Bank from a  financial  point of view and that the
allocation of the Maximum Deliverable Amount between the shareholders of Holding
and the shareholders of Bank is fair from a financial point of view.

                  (d) Tax  Opinion.  Holding  and Bank shall have  received  the
opinion of Arthur  Andersen  LLP as to certain tax  aspects of the  transactions
contemplated  by this  Agreement  and the  Bank  Merger  Agreement,  in form and
substance satisfactory to Holding and Bank.

                  (e) No Material Adverse Change.  There shall not have occurred
any material adverse change from Whitney's Latest Balance Sheet to the Effective
Date in the financial condition,  results of operations or business of Whitney's
consolidated group taken as a whole.

                  (f) Average  Market  Price.  The Average  Market  Price of the
Whitney Common Stock as calculated in accordance  with Section 2.01 (but without
regard to the proviso contained therein) shall not be less than $27.00.

         6.04.  Waiver of  Conditions.  Any  condition to a party's  obligations
hereunder may be waived by that party,  other than the  conditions  specified in
subparagraphs  (a),  (b) and (d) of  subsection  6.01  hereof and the  condition
specified in subparagraph  (c) of subsection  6.03 hereof.  The failure to waive
any condition hereunder shall not be deemed a breach of subsection 5.02 hereof.

         Section 7.  Termination

         7.01.    Termination.  This Agreement and the Bank Merger Agreement 
may be terminated and the Mergers contemplated herein abandoned at any time 
before the Effective Time, whether before or after approval by the
shareholders of Holding and Bank:

                  (a)      Mutual Consent.  By the mutual consent of the Boards
of Directors of Whitney and Holding.

                  (b) Breach.  By the Board of  Directors  of either  Whitney or
Holding in the event of a breach by any member of the consolidated  group of the
other of them of any  representation or warranty  contained in this Agreement or
of any covenant contained in this Agreement,  which in either case cannot be, or
has not been,  cured within 15 days after written notice of such breach is given
to the entity  committing  such breach,  provided  that the right to effect such
cure shall not extend beyond the date set forth in subparagraph (c) below.

                  (c)  Abandonment.  By the Board of Directors of either Whitney
or Holding if (i) all  conditions  to Closing  required by Section 6 hereof have
not been met by or waived by Whitney or Holding by November  30,  1996,  or (ii)
any such condition cannot be met by November 30, 1996 and has not been waived by
each party in whose favor such  condition  inures,  or (iii) if the Mergers have
not been  consummated  by  November  30,  1996,  provided  that the  failure  to
consummate  the  transactions  contemplated  hereby  is not  caused by the party
electing to terminate pursuant to this clause (iii).

                  (d)  Dissenting  Shareholders.  By  Whitney,  if the number of
shares of Holding  Common  Stock and Bank  Common  Stock as to which the holders
thereof are, at the time of the Closing,  legally entitled to assert  dissenting
shareholders  rights  plus the  number of such  shares  as to which the  holders
thereof are  entitled to receive  cash  payments  in lieu of  fractional  shares
exceeds that number of shares of Holding Common Stock and Bank Common Stock that
would preclude pooling of interests accounting for the Mergers.

                  (e)  Shareholder  Vote.  By Whitney if this  Agreement  or the
Company  Merger  fails to receive the  requisite  vote at any meeting of Holding
shareholders  called for the purpose of voting thereon,  or if this Agreement or
the Bank Merger  Agreement fails to receive the requisite vote at any meeting of
Bank shareholders called for the purpose of voting thereon.




<PAGE>



                  (f)  Holding  Recommendation.  By  Whitney  if  the  Board  of
Directors  of  Holding  or  Bank  (A)  shall  withdraw,  modify  or  change  its
recommendation  to its  shareholders  of this  Agreement or the Mergers or shall
have  resolved to do any of the  foregoing;  (B) shall have  recommended  to the
shareholders  of Holding or Bank (or in the case of (iii)  approved)  any of the
following  (being  referred to herein as an "Acquisition  Transaction")  (i) any
merger,  consolidation,  share exchange,  business  combination or other similar
transaction (other than the transactions  contemplated by this Agreement);  (ii)
any sale,  lease,  transfer or other  disposition of all or substantially all of
the  assets  of any  member  of  Holding's  consolidated  group;  or  (iii)  any
acquisition,  by any person or group, of the beneficial ownership of 15% or more
of any class of Holding capital stock;  or (C) shall have made any  announcement
of a proposal,  plan or intention to do any of the foregoing or any agreement to
engage in any of the foregoing.

                  (g)      Prior to Notification Date.  By Whitney by delivery
of a notice to terminate this Agreement pursuant to Section 5.01(b).

                  (h) Acquisition  Transaction.  By Holding in the event Holding
receives a written  offer with  respect to an  Acquisition  Transaction  and the
Board of Directors of Holding  determines in good faith, after consultation with
its financial  advisors and counsel,  that such Acquisition  Transaction is more
favorable to Holding's  shareholders than the transactions  contemplated by this
Agreement.

         7.02.  Effect  of  Termination;  Survival.  Upon  termination  of  this
Agreement  pursuant  to this  Section 7, the Bank  Merger  Agreement  shall also
terminate, and this Agreement and the Bank Merger Agreement shall be void and of
no effect,  and there shall be no liability  by reason of this  Agreement or the
Bank Merger Agreement,  or the termination  thereof, on the part of any party or
their respective directors,  officers,  employees, agents or shareholders except
for any liability of a party hereto arising out of (i) an intentional  breach of
any representation,  warranty or covenant in this Agreement prior to the date of
termination,  except if such  breach was  required by law or by any bank or bank
holding  company  regulatory  authority  or (ii) a breach of any  covenant  that
survives  pursuant to the following  sentence.  The following  provisions  shall
survive  any  termination  of  this  Agreement:  the  second  last  sentence  of
subsection 5.01(a); subsection 7.02; subsection 7.03 and Section 8.

         7.03.    Termination Fee.  If this Agreement is terminated pursuant to
7.01(h), then Holding shall pay or cause to be paid to Whitney upon demand a fee
of $786,000 (the "Termination Fee"), payable in same day funds.

         Section 8.  Miscellaneous

         8.01. Notices.  Any notice,  communication,  request,  reply, advice or
disclosure   (hereinafter  severally  and  collectively  "notice")  required  or
permitted  to be given or made by any party to another in  connection  with this
Agreement  or the Bank Merger  Agreement or the  transactions  herein or therein
contemplated  must be in writing  and may be given or served by  depositing  the
same in the United States mail, postage prepaid and registered or certified with
return receipt requested, or by delivering the same to the address of the person
or  entity to be  notified,  or by  sending  the same by a  national  commercial
courier service (such as Airborne Express,  Federal Express,  Emery Air Freight,
Network  Courier,  Purolator or the like) for next-day  delivery  provided  such
delivery is confirmed in writing by such courier.  Notice  deposited in the mail
in the manner  hereinabove  described  shall be  effective  48 hours  after such
deposit,  and  notice  delivered  in person or by  commercial  courier  shall be
effective at the time of delivery.  A party delivering  notice shall endeavor to
obtain a receipt therefor.  For purposes of notice, the addresses of the parties
shall, until changed as hereinafter provided, be as follows:

                  If to Whitney or the Acquiring Bank:

                           Whitney Holding Corporation
                           Attention:  Mr. William Marks
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130




<PAGE>



                  With copies to:

                           Whitney National Bank
                           Legal Department
                           Attention:  Joseph S. Schwertz, Jr.
                           228 St. Charles Avenue
                           New Orleans, Louisiana 70130

                  If to Holding or Bank:

                           Liberty Holding Company
                           Attention:  Jerry W. Morrison
                             President
                           201 N. Palafox
                           Pensacola, FL 32501
                           PERSONAL & CONFIDENTIAL

                  With copies to:

                           Mr. James J. Reeves
                           Attorney at Law
                           730 Bayfront Parkway, Suite 4-B
                           Pensacola, Florida 32501

         8.02.  Waiver.  The  failure by any party to enforce  any of its rights
hereunder shall not be deemed to be a waiver of such rights,  unless such waiver
is an express written waiver which has been signed by the waiving party.  Waiver
of any one breach  shall not be deemed to be a waiver of any other breach of the
same or any other provision hereof.

         8.03.  Expenses.  Except as otherwise  provided  herein,  regardless of
whether the Mergers are  consummated,  all expenses  incurred in connection with
this Agreement and the Bank Merger Agreement and the  transactions  contemplated
hereby and thereby shall be borne by the party incurring them.

         8.04.    Headings.  The headings in this Agreement have been included
solely for reference and shall not be considered in the interpretation or 
construction of this Agreement.

         8.05.    Annexes, Exhibits and Schedules.  The annexes, exhibits and
schedules to this Agreement are incorporated herein by this reference and 
expressly made a part hereof.

         8.06. Integrated Agreement.  This Agreement, the Bank Merger Agreement,
the  exhibits  and  schedules  hereto and all other  documents  and  instruments
delivered  in   accordance   with  the  terms  hereof   constitute   the  entire
understanding and agreement among the parties hereto with respect to the subject
matter  hereof,  and  there  are  no  agreements,  understanding,  restrictions,
representations  or  warranties  among the  parties  other  than those set forth
herein or therein,  all prior  agreements and  understandings  being  superseded
hereby.

         8.07. Choice of Law. The validity of this Agreement and the Bank Merger
Agreement,  the construction of their terms and the  determination of the rights
and duties of the parties  hereto in accordance  therewith  shall be governed by
and construed in accordance  with the laws of the United States and those of the
State of  Louisiana  applicable  to contracts  made and to be  performed  wholly
within  such  State,  except to the extent that the laws of the State of Florida
require this Agreement and the Bank Merger  Agreement to be governed by the laws
of that state.

         8.08.  Parties in Interest.  This Agreement shall bind and inure to the
benefit of the  parties  hereto and their  respective  successors  and  assigns,
except that this  Agreement may not be  transferred or assigned by any member of
either consolidated group without the prior written consent of the other parties
hereto, including any transfer or



<PAGE>



assignment  by  operation of law.  Nothing in this  Agreement or the Bank Merger
Agreement is intended or shall be construed to confer upon or to give any person
other than the parties  hereto any rights or remedies under or by reason of this
Agreement or the Bank Merger Agreement,  except as expressly provided for herein
and therein.

         8.09.  Amendment.  The  parties  may,  by  mutual  agreement  of  their
respective Boards of Directors,  amend, modify or supplement this Agreement, the
Bank Merger Agreement, or any exhibit or schedule of any of them, in such manner
as may be agreed  upon by the  parties in  writing,  at any time before or after
approval of this  Agreement and the Bank Merger  Agreement and the  transactions
contemplated  hereby and thereby by the shareholders of the parties hereto. This
Agreement  and any exhibit or schedule to this  Agreement  may be amended at any
time and, as amended, restated by the chief executive officers of the respective
parties (or their  respective  designees)  without the necessity for approval by
their respective Boards of Directors or shareholders,  to correct  typographical
errors or to change erroneous  references or cross  references,  or in any other
manner which is not material to the substance of the  transactions  contemplated
hereby.

         8.10.    Counterparts.  This Agreement may be executed by the parties
in any number of counterparts, all of which shall be deemed an original, but all
of which taken together shall constitute one and the same document.

         8.11. Non-Survival of Representations and Warranties;  Covenants.  None
of the  representations  and  warranties in this  Agreement or in any instrument
delivered  pursuant  hereto shall survive the Effective  Time. Each party hereby
agrees  that  its  sole  right  and  remedy  with  respect  to any  breach  of a
representation  or warranty or covenant by the other party shall be not to close
the transactions  described herein if such breach results in the nonsatisfaction
of a  condition  set  forth in  Section 6 hereof;  provided,  however,  that the
foregoing  shall not be  deemed  to be a waiver of any claim for an  intentional
breach of a  representation,  warranty or  covenant or for fraud  except if such
breach is  required  by law or by any bank or bank  holding  company  regulatory
authority;  it being  understood  that a disclosure  in any closing  certificate
provided in accordance with  subparagraph (a) of subsection 6.02 or subparagraph
(a) of subsection 6.03 hereof  concerning an inaccuracy of a  representation  or
warranty  shall not of itself  be  deemed  to be an  intentional  breach of such
representation or warranty.  The covenants of the parties set forth herein shall
survive the Effective Time in accordance with their terms.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first above written.


WHITNEY HOLDING CORPORATION

BY:  /s/ William L. Marks
     ----------------------
      William L. Marks
ITS:  Chairman and CEO


LIBERTY HOLDING COMPANY

BY:   /s/ Martha Wilder
     ----------------------
      Martha Wilder
ITS:  Chairman of the Board


LIBERTY BANK

BY:   /s/ Jerry W. Morrison
     -----------------------
      Jerry W. Morrison
ITS:  President and CEO




<PAGE>



                                                             Exhibit 1.01(b) to
                                                   Agreement and Plan of Merger

                              CERTIFICATE OF MERGER
                                       OF
                             LIBERTY HOLDING COMPANY
                             (a Florida corporation)
                                  With And Into
                           WHITNEY HOLDING CORPORATION
                            (a Louisiana corporation)

                         (Filed pursuant to Section 112F
                   of the Louisiana Business Corporation Law)


         The  undersigned,  acting  pursuant  to Section  112F of the  Louisiana
Business Corporation Law ("LBCL"), hereby certifies that:

         First:  The name and state of incorporation of each of the corporations
that  are  parties  to  the  merger  to  which  this  certificate  relates  (the
"Constituent Corporations") are as follows:

          Name                                     State of Incorporation
          ----                                     -----------------------
Whitney Holding Corporation                               Louisiana
  Liberty Holding Company                                  Florida



         Second:  An  Agreement  and  Plan of  Merger  between  the  Constituent
Corporations,  among  others (the  "Agreement"),  providing  for the merger (the
"Merger") of Liberty Holding Company  ("Holding")  with and into Whitney Holding
Corporation  ("Whitney")  has been approved,  adopted,  certified,  executed and
acknowledged  by each of the  Constituent  Corporations  in accordance  with the
requirements  of  Section  112 of the  LBCL  [and  Section  ____ of the  Florida
Business Corporation Law].

         Third: At the Effective Time (as defined in paragraph Seventh), Holding
will merge  with and into  Whitney,  which  shall be the  surviving  corporation
(sometimes  referred  to  as  the  "Surviving  Corporation")  and  the  separate
existence of Holding shall cease. The name of the Surviving Corporation shall be
"Whitney Holding Corporation."

         Fourth:  The articles of incorporation of Whitney,  as in effect on the
date this  certificate is filed with the Secretary of State of Louisiana,  shall
continue  in full  force and  effect as the  articles  of  incorporation  of the
Surviving Corporation until altered,  amended or repealed as provided therein or
by law.

         Fifth:  A copy of the executed Agreement is on file at the principal
place of business of the Surviving Corporation, located at 228 St. Charles 
Avenue, New Orleans, Louisiana 70130. 

         Sixth:  All  provisions  of the  laws of the  State of  Louisiana  [and
Florida]  applicable  to the Merger have been complied  with,  and a copy of the
Agreement will be furnished by the Surviving Corporation, on request and without
cost, to any stockholder of either Constituent Corporation.

         Seventh:  This Certificate of Merger shall be effective at _______ 
a.m./p.m., _______________, 1996 (the "Effective Time").

         This  Certificate  of Merger is executed by the Surviving  Corporation,
acting through its President, this ____ day of _________________________, 1996.


                            [Signature lines omitted]


<PAGE>



                                                              Exhibit 1.01(c) to
                                                    Agreement and Plan of Merger


                               AGREEMENT OF MERGER

                                       OF

                                  LIBERTY BANK

                                      INTO

                                 ACQUIRING BANK


         THIS AGREEMENT OF MERGER (this "Agreement") is made and entered into as
of this ______ day of  ______________________,  199___,  between Liberty Bank, a
Florida state chartered  bank,  domiciled at Pensacola,  Florida  ("Target") and
Acquiring Bank, a national banking association,  organized under the laws of the
United States ("Acquiring Bank" or the "Receiving Association").

         WHEREAS,  as required by law, at least a majority of the members of the
respective Boards of Directors of Acquiring Bank and Target (collectively called
the "Merging  Associations")  deem it  advisable  that Target be merged with and
into  Acquiring  Bank (the  "Merger"),  as provided in this Agreement and in the
Agreement and Plan of Merger dated __________________,  1996 (the "Plan"), among
the Merging Associations,  Whitney Holding Corporation,  a Louisiana corporation
("Whitney") of which  Acquiring Bank is a wholly-owned  subsidiary,  and Liberty
Holding  Company,  a Florida  corporation  ("Holding"),  which is the record and
beneficial owner of 99.____% of Target's  outstanding  capital stock, which sets
forth, among other things, certain  representations,  warranties,  covenants and
conditions relating to the Merger; and

         WHEREAS,  as required by law, at least a majority of the members of the
respective  Boards of Directors of the Merging  Associations  wish to enter into
this  Agreement  and submit it to the  respective  shareholders  of the  Merging
Associations  for  approval in the manner  required by law and,  subject to said
approval and to approval by the Office of the  Comptroller  of the Currency (the
"OCC")  and  the  Department  of  Banking  and  Finance  of  the  Office  of the
Comptroller  of Florida  being duly given and to such other  approvals as may be
required by law, to effect the Merger,  all in accordance with the provisions of
this Agreement.

         NOW THEREFORE,  in  consideration  of the mutual benefits to be derived
from this Agreement and the Merger, the parties hereto agree as follows:

         1. The Merger.  At the Effective Time (as defined in Section 2 hereof),
Target  shall be merged  with and into  Acquiring  Bank  under the  Articles  of
Association of Acquiring Bank, existing Charter No. ___________, pursuant to the
provisions of, and with the effect provided in, 12 U.S.C.  ss.215a,  et seq. and
Florida  Banking Code,  ss.658:41.  At the Effective  Time,  Acquiring Bank, the
Receiving Association,  shall continue to be a national banking association, and
its business  shall  continue to be  conducted at its main office in  Pensacola,
Florida, and at its legally established branches (including, without limitation,
the legally established offices from which Target conducted business immediately
prior to the Effective  Time).  The Articles of  Association  of Acquiring  Bank
shall not be altered or amended by virtue of the Merger,  and the  incumbency of
the directors and officers of Acquiring Bank shall not be affected by the Merger
nor shall any person succeed to such positions by virtue of the Merger.

         2.       Effective Time.  The Merger shall become effective at the time
specified or permitted by the OCC in the certificate or other written record
issued by the OCC (the "Effective Time").

         3.1      Conversion of Capital Stock of Target.  (a)  Subject to the 
provisions of this Section 3, at the Effective Time, by virtue of the Merger and
without any action on the part of the holders thereof, the shares of Target




<PAGE>



common  stock,  par value  $5.00 per share  ("Target  Common  Stock"),  shall be
converted as follows: Except for shares as to which dissenters' rights have been
perfected  and not  withdrawn or  otherwise  forfeited  under 12 U.S.C.  ss.215a
"Dissenters'  Shares") and subject to the provisions of Section 3.1(e)  relating
to  fractional  shares,  each  outstanding  share of Target Common Stock will be
converted  into and become that number of shares of Whitney Common Stock that is
equal to the quotient obtained by dividing the Target Percentage (as hereinafter
defined)  of the Maximum  Deliverable  Amount,  rounded up to the nearest  whole
number of shares,  by the total  number of shares of Target  Common Stock issued
and outstanding on the effective date of the Merger.

                  (b) For  purposes of this  Section 3, shares of Target  Common
Stock that are held by Holding or Target  (other than shares held by Target in a
fiduciary capacity other than for Holding),  shall not be considered outstanding
and shall be cancelled (and not converted) by virtue of the Merger.

                  (c)      Certain Defined Terms.  As used in this Section 3.1,
the following terms shall have the meanings set forth below:

                           (i)      Purchase Price. The term "Purchase Price"
means $14,000,000, plus $5.25 for each share of Holding  Common Stock duly and
validly  issued  between the date of the Plan and the  Effective  Time upon the
exercise of  outstanding  1996  Warrants issued pursuant to that certain Private
Offering  Memorandum of Holding dated January 14, 1994 (the "1996 Warrants") and
the payment in cash to Holding of the exercise price therefor (the "Added
Capital").

                           (ii)     Maximum Deliverable Amount.  The term 
"Maximum Deliverable Amount" means the quotient obtained by dividing the 
Purchase Price by the Average Market Price (as defined below).

                           (iii)    Target Percentage.  The term "Target 
Percentage" means the percentage obtained by dividing (A) the dollar amount 
obtained by multiplying (x) $14,000,000,  plus the Added  Capital,  minus the 
book value of all  assets of  Holding  other than Target Common Stock, by (y)
the percentage of the  outstanding  shares of Target Common  Stock owned by 
persons  other than  Holding,  by (B) the total  Purchase Price.

                  (d) Average Market Price.  The "Average Market Price" shall be
the average of the  closing per share  trading  prices of Whitney  Common  Stock
(adjusted  appropriately for any stock split, stock dividend,  recapitalization,
reclassification or similar transaction which is effected, or for which a record
date  occurs) on the twenty (20) trading days  preceding  the fifth  trading day
immediately  prior to the Effective Time, as reported in the Wall Street Journal
(corrected for typographical  errors);  provided,  however,  that if the Average
Market Price as calculated  above is less than $27.00,  the Average Market Price
for purposes of this Section  3.1(d) shall be $27.00,  and if the Average Market
Price as calculated  above is greater than $35.00,  the Average Market Price for
purposes of this Section 3.1(d) shall be $35.00.

                  (e) Fractional  Shares.  In lieu of the issuance of fractional
shares of Whitney Common Stock,  each  shareholder of Target who would otherwise
be entitled thereto,  upon surrender of his or her certificates that immediately
prior  to the  Effective  Time  represented  Target  Common  Stock,  other  than
Dissenters' Shares, shall receive a cash payment (without interest) equal to the
fair market  value at the  Effective  Time of any fraction of a share of Whitney
Common Stock to which such holder would be entitled but for this provision.  For
purposes of calculating  such payment,  the fair market value of a fraction of a
share of Whitney  Common Stock shall be such fraction  multiplied by the Average
Market Price.

                  (f) Exchange of  Certificates.  After the Effective Time, each
holder of an outstanding certificate or certificates  theretofore representing a
share or shares of Target  Common Stock (other than  Dissenters'  Shares),  upon
surrender  thereof to the  exchange  agent  selected by Whitney  (the  "Exchange
Agent"),  together with duly executed transmittal materials provided pursuant to
Section  3.1(h) or upon  compliance  by the holder or holders  thereof  with the
procedures  of the  Exchange  Agent with  respect to lost,  stolen or  destroyed
certificates,  shall be entitled to receive in exchange therefor any payment due
in lieu of fractional shares and a certificate or certificates  representing the
number of whole shares of Whitney  Common Stock into which such holder's  shares
of Target Common Stock were converted.  Until so surrendered,  each  outstanding
Target  stock  certificate  shall be  deemed  for all  purposes,  other  than as
provided



<PAGE>



below with respect to the payment of dividends or other  distributions  (if any)
in respect of Whitney  Common Stock,  to represent the number of whole shares of
Whitney  Common Stock into which such  holder's  Target  Common Stock shall have
been converted.  Whitney may, at its option, refuse to pay any dividend or other
distribution  to  holders  of  unsurrendered  Target  stock  certificates  until
surrendered;  provided,  however,  that upon the  surrender  and exchange of any
Target  stock  certificates  there shall be paid,  to the extent not  previously
paid, to the record holders of the Whitney stock certificates issued in exchange
therefor  the  amount,   without   interest,   of   accumulated   dividends  and
distributions,  if any,  which have become payable with respect to the number of
whole  shares  of  Whitney  Common  Stock  into  which  the  shares  theretofore
represented by such certificates shall have been exchanged.

                  (g) Deposit.  Promptly  following the Effective Time,  Whitney
shall deposit or cause to be deposited with the Exchange Agent (i)  certificates
representing  the  shares of Whitney  Common  Stock and (ii) the cash in lieu of
fractional  shares to be issued and paid,  as the case may be, in  exchange  for
outstanding shares of Target Common Stock pursuant to this Section 3.

                  (h) Transmittal Materials.  Promptly after the Effective Time,
Whitney shall send or cause to be sent to each former  shareholder  of record of
Target at the  Effective  Time,  excluding the holders,  if any, of  Dissenters'
Shares as to which  dissenters'  rights have been perfected and not withdrawn or
otherwise forfeited under 12 U.S.C.  ss.215a,  transmittal  materials for use in
exchanging  certificates  of Target  Common  Stock for  certificates  of Whitney
Common Stock.

                  (i) Dissenters'  Shares.  Holders of Dissenters'  Shares shall
not be  entitled to receive  the shares of Whitney  Common  Stock and any unpaid
dividends and distributions payable thereon pursuant to this Section 3 and shall
only be  entitled  to receive  payment of the fair cash value of such  shares in
accordance  with the  provisions  of 12 U.S.C.  ss.215a,  unless  and until such
holders  fail to perfect or  effectively  withdraw or lose their  rights to such
appraisal and payment.  If, after the Effective  Time,  any such holder fails to
perfect or  effectively  withdraws  or loses such  right,  such shares of Target
Common  Stock  will be  treated  as if they  had  been  converted  into,  at the
Effective  Time,  the  shares  of  Whitney  Common  Stock  (and  cash in lieu of
fractional share),  and any unpaid dividends and distributions  payable thereon,
pursuant to this Section 3, without interest thereon.

         3.2.     Closing Transfer Books.  At the Effective Time, the stock 
transfer books of Target shall be closed and no transfer of shares of Target
Common Stock shall be made thereafter. 

         4.  Capital  Stock of the  Receiving  Association.  The  shares  of the
capital  stock  of  Acquiring  Bank,  the  Receiving  Association,   issued  and
outstanding  immediately  prior to the  Effective  Time shall,  at the Effective
Time,  continue  to be  issued  and  outstanding,  and no  additional  shares of
Acquiring  Bank  shall be issued as a result of the  Merger.  Therefore,  at the
Effective  Time,  the amount of capital stock of Acquiring  Bank,  the Receiving
Association, shall be $________________,  divided into _______________ shares of
common stock, par value $________ per share.

         5. Assets and Liabilities of the Merging Associations. At the Effective
Time,  the  corporate  existence  of each of the Merging  Associations  shall be
merged into and continued in Acquiring Bank, the Receiving Association, and such
Receiving Association shall be deemed to be the same corporation as each bank or
banking  association  participating in the Merger. All rights,  franchises,  and
interests  of the  individual  Merging  Associations  in and to  every  type  of
property (real, personal and mixed) and choses in action shall be transferred to
and vested in the Receiving Association by virtue of the Merger without any deed
or other transfer.  The Receiving  Association,  upon the Merger and without any
order or other  action on the part of any  court or  otherwise,  shall  hold and
enjoy all rights of property, franchises, and interests, including appointments,
designations,  and  nominations,  and all other rights and interests as trustee,
executor, administrator, registrar of stocks and bonds, guardian of estates, and
in every other fiduciary capacity,  in the same manner and to the same extent as
such rights,  franchises,  and interests  were held or enjoyed by any one of the
Merging  Associations  at the  time of the  Merger,  subject  to the  conditions
specified in 12 U.S.C.  ss.215a(f).  The Receiving  Association  shall, from and
after  the  Effective  Time,  be  liable  for  all  liabilities  of the  Merging
Associations.

         6.       Shareholder Approval; Conditions; Filing.  This Agreement
shall be submitted to the shareholders of the Merging Associations for
ratification and confirmation in accordance with applicable provisions of law.
The obligations of the Merging Associations to effect the Merger shall be 
subject to all the terms and conditions of the Plan.




<PAGE>



If  the  shareholders  of the  Merging  Associations  ratify  and  confirm  this
Agreement,  then the fact of such  approval  shall be  certified  hereon  by the
Secretary of each of the Merging  Associations  and this Agreement,  so approved
and certified,  shall, as soon as is practicable,  be signed and acknowledged by
the  President  or  Chairman  of the  Board of each of  them.  As soon as may be
practicable thereafter,  this Agreement, so certified,  signed and acknowledged,
shall be delivered to the OCC for filing in the manner required by law.

         7.  Miscellaneous.  This  Agreement  may,  at  any  time  prior  to the
Effective Time, be amended or terminated as provided in the Plan. This Agreement
may be executed in counterparts,  each of which shall be deemed to constitute an
original.  This Agreement  shall be governed and  interpreted in accordance with
federal law and the  applicable  laws of the State of  Louisiana  applicable  to
contracts made and to be performed wholly with such state,  except to the extent
that the laws of the State of Florida  require this  Agreement to be governed by
the laws of that state.  This  Agreement may be assigned only to the extent that
the party seeking to assign it is permitted to assign its interests in the Plan,
and  subject to the same  effect as any such  assignment.  The  headings in this
Agreement are inserted for convenience only and are not intended to be a part of
or to affect the meaning or interpretation of this Agreement.  Capitalized terms
used herein and not  otherwise  defined have the  meanings  given to them in the
Plan.

         IN WITNESS  WHEREOF,  this Agreement has been executed by a majority of
the directors of each of the Merging Associations,  as of the day and year first
above written.



                            [Signature lines omitted]



<PAGE>



                                                              Exhibit 6.02(g) to
                                                    Agreement and Plan of Merger

                  [Letter from affiliates of Holding and Bank]

                                     [date]


Mr. William L. Marks
Chairman and CEO
Whitney Holding Corporation
228 St. Charles Avenue
New Orleans, La. 70130

Dear Mr. Marks:

         In  consideration  of the benefits I will receive as a  shareholder  of
Liberty Holding Company  ("Holding") or Liberty Bank ("Bank") from the Agreement
and Plan of Merger (the  "Agreement")  among Holding,  Bank and Whitney  Holding
Corporation  ("Whitney"),  I agree to vote all shares of Holding and Bank that I
own  beneficially  or of record in favor of approving the Agreement and the Bank
Merger  Agreement  (as  defined  therein),  unless  Whitney is then in breach or
default  in  any   material   respect  as  regards  any   covenant,   agreement,
representation or warranty as to it contained in the Agreement.

         I further agree that I will not,  without the prior consent of Whitney,
transfer my shares of Holding or Bank stock prior to the Effective Date, as that
term is set forth in the Agreement.

         I also  acknowledge that Whitney intends to account for the acquisition
of Holding and Bank as a pooling of interests.  I understand that my transfer of
any shares of Holding or Bank common  stock,  any  warrants  to acquire  Holding
stock,  and any Whitney  common  stock that I receive in exchange for Holding or
Bank stock,  or warrants  prior to Whitney's  publication  of financial  results
covering at least 30 days of its  operations  following the Effective  Date, may
impair this  accounting  treatment.  Therefore,  I agree that I will not sell or
otherwise  transfer any shares of Bank stock or any warrants to acquire  Holding
stock (or the Whitney  stock which I receive in exchange  for my Holding or Bank
stock) or over  which I hold the power to sell,  transfer,  pledge or  otherwise
alienate or encumber until:

                  a.       the mergers have become effective and Whitney has 
                           published financial results covering at least 30 days
                           of its combined operations following the Effective
                           Date of the mergers, or

                  b.       the Agreement terminates.

         I authorize Whitney to hold the certificates  representing my shares of
Whitney  common  stock  until  the  date  that I am free to trade  the  stock in
accordance with the foregoing paragraph.

         I certify  that all of the shares of Holding  and Bank stock of which I
hold the power to sell,  transfer,  pledge or otherwise alienate or encumber are
represented by the following certificates:

         Certificate No.                    No. of shares



         I have no present plan or intention to dispose of Whitney  common stock
to be received in the merger.

         I also  understand  the resale or other  disposition  of Whitney common
stock that I own may be governed by Rule 145 of the SEC under the Securities Act
of 1933, as amended, which Rule has been explained to me. I agree not to sell




<PAGE>


any of the Whitney  common stock to be held by me in violation of the Securities
Act of 1933, as amended, or the rules and regulations thereunder.

         This  letter  shall   constitute  an   irrevocable   agreement  of  the
undersigned, and may be revoked only upon the mutual agreement of the parties.


                                                     Sincerely,


                                                     [Affiliate]



<PAGE>
                               FIRST AMENDMENT TO
                          AGREEMENT AND PLAN OF MERGER

         This First Amendment to Agreement and Plan of Merger (the  "Amendment")
is made as of July 10, 1996 between Whitney Holding  Corporation,  a Louisiana
corporation ("Whitney"), on the one hand, and Liberty Holding Company, a Florida
corporation  ("Holding"),  and  Liberty  Bank,  a Florida  chartered  state bank
("Bank"),  on the other hand.  Capitalized  terms used in this Amendment and not
otherwise  defined  shall have the meanings  given to them in the Plan of Merger
(as defined below).

                                    RECITALS

         WHEREAS,  Whitney,  Holding  and  Bank  are  parties  to  that  certain
Agreement and Plan of Merger dated April 23, 1996 (the "Plan of Merger");

         WHEREAS,  Whitney,  Holding and Bank desire to amend the Plan of Merger
to adjust the Purchase  Price as a result of Whitney's due  diligence  review of
Holding and Bank; and

         WHEREAS,  Whitney,  Holding and Bank  further  desire to amend  Section
1.01(a) of the Plan of Merger to reflect that upon its  formation,  Whitney will
cause  Acquiring Bank to execute the Plan of Merger as a party,  as the same may
be amended from time to time.

                                    AGREEMENT

         NOW, THEREFORE, Whitney, Holding and Bank hereby agree as follows:

         1. The second sentence of Section 1.01(a) of the Plan of Merger,  which
section is entitled "Mergers," is hereby amended and restated in its entirety to
provide and read as follows:

                  "Upon its  formation,  Whitney  will cause  Acquiring  Bank to
         execute this Agreement as a party, as the same may be amended from time
         to time."

         2.  Section  2.01(d)(i)  of the Plan of  Merger,  which  subsection  is
entitled  "Purchase  Price," is hereby  amended by deleting  from the first line
thereof the dollar  amount  "$14,000,000"  and by  inserting in lieu thereof the
dollar amount  "$13,902,108,"  and a  corresponding  change shall be made to the
Bank Merger  Agreement in the form in which it will be executed by the Boards of
Directors of Acquiring Bank and Bank.

         3. Except to the extent specifically amended herein, the Plan of Merger
shall remain in full force and effect in accordance with its terms,  provisions,
covenants and agreements.

         4. This  Amendment  may be  executed  by the  parties  in any number of
counterparts,  each of which shall be deemed an original, but all of which taken
together shall constitute one and the same document.

         IN WITNESS WHEREOF,  the parties have executed this Amendment as of the
date first written above.



                              [Signatures Omitted]

<PAGE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission